QUOTATION

Project : Cluster Welton - Hiera

Works : Civil Works & Equipment STP
Fee(%) 10%

No. Description Vol UoM Unit Rate Total Amount

1 SUMMARY CIVIL WORKS STP & EQUIPMENT STP

1.1 Civil Work STP ( Sum Pit & Blower Room ) 1.00 Unit 307,173,870 307,173,870
1.2 Equipment STP 1.00 Unit 1,032,826,600 1,032,826,600
1.3 Security and Coordination 1.00 Ls 25,000,000 25,000,000
Total 1,365,000,470
Fee
Total + Fee 1,365,000,470
Rounded 1,365,000,000
Hormat kami
Prepared by UNICORE PRIMA NUSANTARA PT,
Company Name : PT. UNICORE PRIMA NUSANTARA

HERMAN, S.E Herman Friday, May 10, 2024

(Signature
Dirut & Company Stamp) (Name / Designation) (Date)

Note :
· All cost above is in IDR
· Validity of quotation : 120 days
 RENCANA ANGGARAN BIAYA
Project : WELTON - HIERA
Works : CIVIL STP
Fee(%) 10.00

Unit Rate
No. Description Specification Volume UOM Total Amount
Material Wages Others Total
1 PRELIMINARY WORKS
1.1 Direksi Keet During Works 1.00 ls 5,500,000 1,500,000 7,000,000 7,000,000
1.2 Bouwplank 17.20 m' 115,000 25,000 140,000 2,408,000
1.3 Water & Electric Works During Works 1.00 ls 3,000,000 3,000,000 3,000,000
1.4 Removal of rubbish and leave clean on completion During Works 1.00 ls 8,000,000 8,000,000 8,000,000
1.5 Mobilisasi & demobilisasi 1.00 ls 10,000,000 10,000,000 10,000,000
Sub Total 1 30,408,000
2 CIVIL WORK BIOTANK
2.1 Excavation Excavator (dimensi galian 16*9*3) 432.00 m3 170,000 170,000 73,440,000
2.2 Soil compacted under sand blinding 200.00 m2 56,000 56,000 11,200,000
2.3 Backfill Sand 20.00 m3 275,000 25,000 300,000 6,000,000
2.4 Back Fill Soil 294.00 m3 58,000 58,000 17,052,000
Sub Total 2 107,692,000
3 SUM PIT
3.1 Excavation Manual 61.88 m3 150,000 150,000 9,281,250
3.2 Soil compacted under sand blinding 0.20 m2 56,000 56,000 11,200
3.3 Backfill Sand With Stamper Mesin 49.50 m3 175,000 25,000 200,000 9,900,000
3.4 Plain Concrete K 125 , blinding layer 50 mm thick 0.20 m3 850,000 125,000 975,000 195,000
3.5 Stones Fondation 5.00 m3 601,000 50,000 651,000 3,255,000
3.6 Disposal of excavated 74.25 m3 75,000 75,000 5,568,750
4 Tie beam
4.1 Concrete K 225 ( 20X20 ) Ready Mix K.250 0.24 m3 950,000 125,000 1,075,000 258,000
4.2 Bar Reinforced 4D13 36.22 kg 12,000 3,000 15,000 543,233
4.3 Formwork Papan/Multiplex 0.58 m2 115,000 15,000 130,000 74,880
5 Slab Ground Floor
5.1 Concrete K 225 ( 20X20 ) Ready Mix K.250 0.27 m3 950,000 125,000 1,075,000 290,250
5.2 Bar Reinforced 4D13 44.08 kg 12,000 3,000 15,000 661,241
6 Retaining wall
6.1 Concrete K 225 ( 20X20 ) Ready Mix K.250 incld waterproofing integral 4.32 m3 950,000 125,000 1,075,000 4,644,000
6.2 Bar Reinforced 4D13 705.32 kg 12,000 3,000 15,000 10,579,853
6.3 Formwork Papan/Multiplex 63.36 m2 115,000 15,000 130,000 8,236,800
7 Coloumn K1
7.1 Concrete K 225 ( 20X20 ) Ready Mix K.250 incld waterproofing integral 0.36 m3 950,000 125,000 1,075,000 387,000
7.2 Bar Reinforced 4D13 58.78 kg 12,000 3,000 15,000 881,654
7.3 Formwork Papan/Multiplex 5.28 m2 115,000 15,000 130,000 686,400
8 Slab Cover
8.1 Concrete K 225 ( 20X20 ) Ready Mix K.250 0.23 m3 950,000 125,000 1,075,000 241,875
8.2 Bar Reinforced 4D13 36.74 kg 12,000 3,000 15,000 551,034
8.3 Formwork Multiplex 3.30 m2 115,000 15,000 130,000 429,000
9 Manhole Cover
9.1 Concrete K 225 ( 20X20 ) Site Mix K.250 0.06 m3 950,000 125,000 1,075,000 60,469
9.2 Bar Reinforced 4D13 9.18 kg 12,000 3,000 15,000 137,759
9.3 Formwork Multiplex 0.83 m2 115,000 15,000 130,000 107,250
10 Waterproofing only inside Masterlink 24.00 m2 80,000 30,000 110,000 2,640,000
11 Screed on waterprofing 24.00 m2 25,000 10,000 35,000 840,000
12 Waterproofing slab on ground Ex. Dry Pur Seal 2.25 m2 80,000 30,000 110,000 247,500
13 Ladder Pipe Galvansi Ø1¼, Widht 40 cm, jarak tangga 40 cm, Height 2,5 m 1.00 unit 1,500,000 500,000 2,000,000 2,000,000
Sub Total 3 62,709,397
### 9 PUMP ROOM,BLOWER ROOM & SAND FILTER ROOM
9.1 Excavation Manual 37.02 m3 150,000 150,000 5,553,600
RENCANA ANGGARAN BIAYA
Project : WELTON - HIERA
Works : CIVIL STP
Fee(%) 10.00

Unit Rate
No. Description Specification Volume UOM Total Amount
Material Wages Others Total
9.2 Soil compacted under sand blinding Stamper 26.70 m2 56,000 56,000 1,495,200
9.3 Backfill Sand Backfill Sand t = 10 cm 2.67 m3 175,000 25,000 200,000 534,000
9.4 Plain Concrete K 125 , blinding layer 50 mm thick Blinding layer 50 mm thick 5.34 m3 850,000 125,000 975,000 5,206,500
9.5 Stones Fondation 19.05 m3 601,000 50,000 651,000 12,398,946
9.6 Backfill Soil 17.98 m3 75,000 75,000 1,348,350
9.7 Disposal of excavated 7.40 m3 75,000 75,000 555,360
4.6 Tie beam
4.6.1 Concrete K 225 ( 20X20 ) Ready Mix K.250 0.71 m3 950,000 125,000 1,075,000 765,400
4.6.2 Bar Reinforced 4D13 117.48 kg 12,000 3,000 15,000 1,762,200
4.6.3 Formwork Papan/Multiplex 7.83 m2 115,000 15,000 130,000 1,018,160
4.10 Plat Beton Lantai Dasar
4.10.1 Concrete K 225 ( 20X20 ) Ready Mix K.250 2.21 m3 950,000 125,000 1,075,000 2,373,600
4.10.2 Bar Reinforced 4D13 242.88 kg 12,000 3,000 15,000 3,643,200
4.10.3 Plastik cor 18.40 m2 115,000 15,000 130,000 2,392,000
4.11 Coloumn K1
4.11.1 Concrete K 225 ( 20X20 ) Ready Mix K.250 0.36 m3 950,000 125,000 1,075,000 387,000
4.11.2 Bar Reinforced 4D13 106.66 kg 12,000 3,000 15,000 1,599,935
4.11.3 Formwork Papan/Multiplex 5.28 m2 115,000 15,000 130,000 686,400
4.12 Coloumn Practical
4.12.1 Concrete K 225 ( 20X20 ) Ready Mix K.250 0.41 m3 950,000 125,000 1,075,000 435,375
4.12.2 Bar Reinforced 4D13 120.00 kg 12,000 3,000 15,000 1,799,927
4.12.3 Formwork Papan/Multiplex 5.94 m2 115,000 15,000 130,000 772,200
4.13 Beam
4.13.1 Concrete K 225 ( 20X20 ) Ready Mix K.250 1.42 m3 950,000 125,000 1,075,000 1,530,800
4.13.2 Bar Reinforced 4D13 234.96 kg 12,000 3,000 15,000 3,524,400
4.13.3 Formwork Papan/Multiplex 15.66 m2 115,000 15,000 130,000 2,036,320
4.14 Roof Slab
4.14.1 Concrete K 225 ( 20X20 ) Ready Mix K.250 2.80 m3 950,000 125,000 1,075,000 3,010,000
4.14.2 Bar Reinforced 4D13 280.00 kg 12,000 3,000 15,000 4,200,000
4.14.3 Formwork Multiplex 28.00 m2 115,000 15,000 130,000 3,640,000
4.15 DINDING
4.16 Brickwall 51.60 m2 26,000 10,000 36,000 1,857,600
4.17 Plastering 103.20 m2 40,000 25,000 65,000 6,708,000
4.18 Acian for wall 103.20 m2 50,000 30,000 80,000 8,256,000
4.19 Screed on waterprofing 36.80 m2 35,000 15,000 50,000 1,840,000
4.20 Waterproofing Slab on ground & Roof slab Ex. Dry Pur Seal 36.80 m2 50,000 30,000 80,000 2,944,000
4.21 painting Ex. Jotun whetahershield 103.20 m2 45,000 15,000 60,000 6,192,000
Stell Doors single swing ; uk. 0.85 m x 2m ; termasuk kusen,
4.22 Steel Doors rangka hollow,penutup plat full, accecoris lengkap & Finishing 1.00 unit 1,500,000 1,200,000 2,700,000 2,700,000
; terpasang
4.23 Louvre 2.00 unit 2,500,000 100,000 2,600,000 5,200,000
4.24 Grasswool t.5 cm , 60 db 51.60 m2 105,000 50,000 155,000 7,998,000
Sub Total 4 106,364,473

Total 307,173,870
BILL OF QUANTITIES
STP BIO TANK - FRP
WELTON - HIERA

Capacity 180 m³/day Capacity 180 m³/day

Inf PH 6-9 Eff PH : 6-9 Inf PH 6-9 Eff PH : 6-9
Inf BOD 250 mg/l Eff BOD ≤ 30 mg/l Inf BOD 250 mg/l Eff BOD ≤ 30 mg/l
Inf COD 500 mg/l Eff COD ≤ 100 mg/l Inf COD 500 mg/l Eff COD ≤ 100 mg/l
Inf SS 250 mg/l Eff SS ≤ 30 mg/l Inf SS 250 mg/l Eff SS ≤ 30 mg/l

ORIGIN
NO DESCRIPTION SPESIFICATION BRAND COUNTRY QTY UOM MATERIAL WAGES OTHERS TOTAL TOTAL AMOUNT

A PRELIMINARY WORKS
1 Mobilisasi dan Demobilisasi 1.00 Ls 3,500,000 3,500,000 3,500,000
2 Kebersihan 1.00 ls 3,500,000 3,500,000 3,500,000
3 Air & Listrik kerja 1.00 ls 10,000,000 10,000,000 10,000,000
4 Shop Drawing & As Build Drawing 1.00 ls 5,000,000 5,000,000 5,000,000

B EQUIPMENT
I TRANFER PUMP
1 Sump Pit - Type : Submersible Shinmaywa/Equal Japan 2.00 unit 10,000,000 350,000 10,350,000 20,700,000
- capacity : 250 lpm
- Head : 5 m
- Power : 0,75 kw/3 phase

II STP SYSTEM - Made of 6-10 mm Fiberglass Reinforced Plastic

1 STP FRP Package - Dimension : Diameter 2,200 mm x P. 12,000 mm (3 unit) RM Indonesia 1.00 unit 493,121,000 15,000,000 508,121,000 508,121,000
180 m³/day - Diameter 2,200 mm x P. 8,500 mm (2 unit)
- Aerobic & Anaerobic Contact Media HDPE, PVC +FRP Support
- Piping & Valve
- Manhole

2 BLOWER - Head Blower, GT-80, 7,3 m³/min Golden Tech Taiwan 2.00 unit 67,654,300 2,500,000 70,154,300 140,308,600
- Motor 7.5 Kw, 380 V, 3-Phase
- Accessories : V-belt, Base plate, Filter
- Pressure Relief Valve, Pressure Gauge

3 Effluent Pump - Type : Submersible Shinmaywa/Equal Japan 2.00 unit 10,000,000 350,000 10,350,000 20,700,000
- Capacity : 250 Lpm
- Head : 5 m
- Power : 0.75 kW, 3-Phase

4 Dosing Pump - Capacity : 3 LPH Prominent Germany 1.00 unit 8,690,000 250,000 8,940,000 8,940,000
- Complete with chemical tank of 120 liters

5 Electricity Control Panel - Assembled locally RM Indonesia 1.00 lot 27,500,000 3,500,000 31,000,000 31,000,000
Cable & Accessories - Panel Housing
- Components Schneider, ABB, MG
- Connecting Cables to Pumps Kabel metal

6 Piping Sytem Consists of :

- Piping PVC AW Class Rucika Rucika
- Piping GIP Medium Class Spindo Spindo Indonesia 1.00 lot 11,567,000 1,500,000 13,067,000 13,067,000
- Gate Valves, Check Valves Kitz

7 Flowmeter - Size : 2" Calibrate Chinna 1.00 unit 8,500,000 500,000 9,000,000 9,000,000
 - Type : Sewage water or Equal

8 Exhaust Fan - Capacity : 2,351 CFM Krueger Thailand 1.00 unit 7,500,000 350,000 7,850,000 7,850,000
R.Blower - Type : Wall Fan

9 Intake Fan R Blower - Capacity : 1,186 CFM Krueger Thailand 1.00 unit 7,500,000 350,000 7,850,000 7,850,000
- Type : Wall Fan

II. RECYCLING SYSTEM FOR GARDENING

1 Filter Feed Pump - Type : Centrifugal Pump Ebara /Equal Indonesia 2.00 unit 30,670,000 1,500,000 32,170,000 64,340,000
- Capacity : 12 m³/jam
- Head. : 2 bar

2 Sand Filter - Capacity : 12 m³/jam Flax/pentair China 1.00 unit 26,500,000 1,500,000 28,000,000 28,000,000
- Dimensi : dia. 36" x 72"
- Backwash : Manual
- Tanki FRP

3 Carbon filter - Capacity : 12 m³/jam Flax/pentair China 1.00 unit 26,500,000 1,500,000 28,000,000 28,000,000
- Dimensi : dia. 36" x 72" Pentair
- Backwash : Manual
,- Tanki FRP

C ELECTRICAL & PERMIT WORKS

Instalasi Lighting Blower Room Cable NYM 3x2,5 mm2 ex. Supreme + sparing Pipa PVC type AW Ø1/2" 150,000 35,000
1 ex.Maspion/Wavin/setara + T Dus 2.00 titik 185,000 370,000
Instalasi Socket blower room Cable NYM 3x2,5 mm2 ex. Supreme + sparing Pipa PVC type AW Ø1/2" 130,000 35,000
2 ex.Maspion/Wavin/setara + T Dus 1.00 titik 165,000 165,000
3 TL weatherproof lamp blower room 1x18watt + Cover ex. Philips 2.00 pcs 110,000 35,000 145,000 290,000
4 Fitting E27 + Bohlam LED 18 Watt Lamp 1.00 pcs 90,000 35,000 125,000 125,000
5 Double Switch Ex. Boss 1.00 bh 140,000 35,000 175,000 175,000
6 Socket Ex. Boss 1.00 bh 130,000 35,000 165,000 165,000
Testing, commisioning, training operator & tes
7 laboratorium 1.00 ls 11,500,000 11,500,000 11,500,000
8 Permit / Pengurusan izin pembuangan air limbah (SLO) 1.00 ls 40,000,000 40,000,000 40,000,000
9 Electrical SR ke Panel, incld galian & perapihan kembali cable NYFGBY 4x6 mm2 3 besar supreme, kabel metal, metalindo 40.00 m' 179,000 75,000 254,000 10,160,000
10 Pengajuan Daya Listrik ke PLN 13200 VA 1.00 ls 25,000,000 25,000,000 25,000,000
11 Maintenance period Operator 8 jam / hari (6 Bulan/I) + Operator 2x Seminggu (6 Bulan/II) 1.00 ls 35,000,000 35,000,000 35,000,000
Chemicals selama 1 tahun
Consumable item (Oli Blower, V-Belt , Grease

TOTAL 1,032,826,600