RECAPITULATION

WORK : MECHANICAL
PROJECT : MECHANICAL AND ELECTRICAL OF BUILDING

BUILDING : ICT CENTER

LOCATION :
YEAR : 2016

NO DESCRIPTION AMOUNT AMOUNT

A FIRE INSTALLATION WORK : 1,639,207,246.69 163,920,724.67

B PLUMBING WORK : 1,501,460,054.18 150,146,005.42

C AIR CONDITIONER WORK : 3,684,796,984.95 368,479,698.50

D ELEVATOR WORK : 1,473,302,289.68 147,330,228.97

TOTAL COST : 8,298,766,575.50 829,876,657.55

PT. NKE - UNMUL SAMARINDA 2017

 RECAPITULATION

WORK : FIRE INSTALLATION WORK

PROJECT : MECHANICAL AND ELECTRICAL OF BUILDING

BUILDING : ICT CENTER

LOCATION :
YEAR : 2016

NO DESCRIPTION AMOUNT

I. CHAMBER PUMP WORK : 327,718,747.91

II. OUTSIDE BUILDING WORK : 769,522,490.04

(SITE PLAN)

III. INSIDE BUILDING WORK

III.1. SEMI BASMENT FLOOR : -

III.2. FLOOR 1 : 16,313,342.66

III.3. FLOOR 2 : 14,026,805.07

III.4. FLOOR 3 : 14,026,805.07

III.5. FLOOR 4 : 14,280,864.80

III.7. VERTICAL PIPE INSTALLATION : 18,582,146.48

IV. PORTABLE FIRE WORK

EXTINGUISHER

IV.1 FLOOR 1 : 21,891,528.81

IV.2 FLOOR 2 : 20,029,782.88

IV.3 FLOOR 3 : 21,891,528.81

IV.4 FLOOR 4 : 302,110,806.18

IV.5 ROOF FLOOR : 4,822,612.76

V. PORTABLE FIRE WORK

EXTINGUISHER (SITE PLAN)

V.1. PUMP HOUSE : 4,822,612.76

V.2. GENSET ROOM : 11,022,463.66

V.3. PANEL/ TRAFO ROOM : 11,022,463.66

VI. TESTING COMISIONING DAN PERIJINAN : 67,122,245.16

TOTAL COST : 1,639,207,246.69

PT. NKE - UNMUL SAMARINDA 2017 Rekap Pemadam

 ENGINEERING ESTIMATE

WORK : FIRE INSTALLATION WORK

PROJECT : MECHANICAL AND ELECTRICAL OF BUILDING

BUILDING : ICT CENTER

LOCATION :
YEAR : 2016

NO DESCRIPTION UNIT VOLUME UNIT PRICE AMOUNT

A FIRE FIGHTING WORK
I. CHAMBER PUMP WORK

1 Purchase and installation

extingusher standart pump NFPA-20 (acc spc)

a. Electric Hydrant Pump unit 1.00 Rp 279,050,304 Rp 279,050,304

complete with foundation, control
panel (manual & automatic) and
electricity installation
Capacity : 750 USGPM
Total Head : 110 m
c/w panel control NFPA-20 (Digital)
type : Centrifugal Fire Pump Split Case

b. Diesel Hydrant Pump unit 1.00 Rp 568,597,792 Rp 568,597,792

complete with fuel tank
foundation, control panel
(manual & automatic) and
electricity installation
Capacity : 750 USGPM
Total Head : 110 m
c/w panel control NFPA-20 (Digital)
type : Centrifugal Fire Pump Split Case

c. Electric Jockey Pump unit 1.00 Rp 51,611,186 Rp 51,611,186

complete with foundation, control
panel (manual & automatic) and
electricity installation
Capacity : 25 USGPM
Total Head : 120 m
c/w panel control NFPA-20 (Digital)

2 Purchase and installation unit 1.00 Rp 8,731,085 Rp 8,731,085

fuel tank complete with
foundation and other accessories
Capacity : 500 liter
Material : mild steel

3 Purchase and installation ls 1.00 (by elektrikal) (by elektrikal)

house pump sub panel complete
with electricity installation, control
equipment, distribution cable and
accessories

PT. NKE - UNMUL SAMARINDA 2017 Page 1 of 10

 ENGINEERING ESTIMATE

WORK : FIRE INSTALLATION WORK

PROJECT : MECHANICAL AND ELECTRICAL OF BUILDING

BUILDING : ICT CENTER

LOCATION :
YEAR : 2016

NO DESCRIPTION UNIT VOLUME UNIT PRICE AMOUNT

4 Purchase and installation
extinguisher pipe installation at
pump house complete wiyh fitting
clamp, support, hanger, accessories
dismantle and restoration
BS. Sch. 40,
Ø 200 mm, header pipe unit 2.00 Rp 11,529,673 Rp 23,059,346
Ø 100 (from header to building shaft ) m 170.00 Rp 429,532 Rp 73,020,472
Ø 125 mm m 15.00 Rp 560,147 Rp 8,402,205
Ø 80 mm m 5.00 Rp 321,810 Rp 1,609,051
Ø 50 mm m 12.00 Rp 208,847 Rp 2,506,167

5 Purchase and installation

valve-valve (klas 16 K) :
- Strainer, Ø 100 mm unit 2.00 Rp 4,527,990 Rp 9,055,980
- Strainer, Ø 50 mm unit 1.00 Rp 1,480,311 Rp 1,480,311
- Flexible Pipe, Ø 100 mm unit 4.00 Rp 1,607,750 Rp 6,431,000
- Flexible Pipe, Ø 50 mm unit 2.00 Rp 670,453 Rp 1,340,906
- Check Valve, Ø 100 unit 2.00 Rp 5,603,017 Rp 11,206,034
- Check Valve, Ø 50 unit 1.00 Rp 2,160,054 Rp 2,160,054
- Foot Valve, Ø 100 mm unit 2.00 Rp 6,632,158 Rp 13,264,317
- Foot Valve, Ø 50 mm unit 2.00 Rp 3,560,540 Rp 7,121,079
- Gate Valve, Ø 100 mm unit 8.00 Rp 5,535,485 Rp 44,283,880
- Gate Valve, Ø 50 mm unit 3.00 Rp 2,398,063 Rp 7,194,189
6 Safety Valve, Ø 100 mm set 1.00 Rp 31,723,582 Rp 31,723,582
9 Automatic Air Vent + Valve, Ø 50 mm unit 3.00 Rp 4,218,400 Rp 12,655,199
10 Pressure Switch + installation unit 3.00 Rp 2,758,753 Rp 8,276,258
11 Pressure Gauge + Valve + Siphon unit 3.00 Rp 1,266,495 Rp 3,799,486
12 Flow Meter, Ø 100 mm unit 1.00 Rp 45,238,737 Rp 45,238,737
13 Water Level Control (WLC) + unit 1.00 Rp 3,526,018 Rp 3,526,018
electricity installation
14 Floating valve Ø 80 mm unit 2.00 Rp 5,182,238 Rp 10,364,476

SUB TOTAL I. ##########

II. OUTSIDE BUILDING WORK

(SITE PLAN)

1 Purchase and installation unit 6.00 Rp 6,549,922 Rp 39,299,534

Hydrant Pillar (4"x2,5"x2,5") complete
with foundation and accessories
2 Purchase and installation unit 6.00 Rp 6,861,114 Rp 41,166,685
Outdoor Hydrant Box (95x66x20)
cm, complete with all
accessoriesl

PT. NKE - UNMUL SAMARINDA 2017 Page 2 of 10

 ENGINEERING ESTIMATE

WORK : FIRE INSTALLATION WORK

PROJECT : MECHANICAL AND ELECTRICAL OF BUILDING

BUILDING : ICT CENTER

LOCATION :
YEAR : 2016

NO DESCRIPTION UNIT VOLUME UNIT PRICE AMOUNT

3 Purchase and installation unit 1.00 Rp 4,268,453 Rp 4,268,453
Seamesse Connection (4"x2,5"x
2,5"), complete with foundation
and accessories
4 Purchase and installation
hydrant pipe installation complete
with fitting, support, clamp,
entrenchment, landfill, isolation and
restoration
BS. Sch. 40,
Ø 150 + isolasi PVC (instalasiluar gedung) m 125 Rp 1,052,798 Rp 131,599,793
Ø 100 + isolasi PVC (instalasiluar gedung) m 325 Rp 768,357 Rp 249,716,141
Ø 100 + isolasi PVC (instalasiluar sc) m 170 Rp 768,357 Rp 130,620,751
Ø 100 + isolasi PVC fromheader s/d shaft gedung) m 170 Rp 768,357 Rp 130,620,751
5 Purchase and installation
valve-valve (klas 16 K) :
- Gate Valve, Ø 150 mm unit 2.00 Rp 9,969,684 Rp 19,939,367
- Gate Valve, Ø 100 mm unit 2.00 Rp 5,535,485 Rp 11,070,970
- Check Valve, Ø 100 mm unit 1.00 Rp 5,603,017 Rp 5,603,017
6 purchase and construction unit 6.00 Rp 802,433 Rp 4,814,597
basin control for gate valve
Hydrant Pillar
Material : brick construction
Dimension : (45 x 45) cm
complete with concrete slab covering
7 purchase and construction unit 1.00 Rp 802,433 Rp 802,433
basin control for check valve
Seamesse Connection
Material : brick construction
Dimension : (45 x 45) cm
complete with concrete slab covering

SUB TOTAL II. ##########

PT. NKE - UNMUL SAMARINDA 2017 Page 3 of 10

 ENGINEERING ESTIMATE

WORK : FIRE INSTALLATION WORK

PROJECT : MECHANICAL AND ELECTRICAL OF BUILDING

BUILDING : ICT CENTER

LOCATION :
YEAR : 2016

NO DESCRIPTION UNIT VOLUME UNIT PRICE AMOUNT

III. INSIDE BUILDING WORK

III.1. FLOOR 1

III.1.A. HYDRANT FIRE INSTALLATION

1 Purchase and installation unit 1.00 Rp 7,079,561 Rp 7,079,561

Indoor Hydrant Box (75x18x125)
cm, complete with all
accessories
2 Purchase and installation
valve-valve (klas 16 K) :
- Gate Valve, Ø 65 mm unit 1.00 Rp 3,136,348 Rp 3,136,348
3 Purchase and installation
hydrant pipe installation complete
with fitting, clamp, support,
hanger, accessories, dismantle and
restoration
BS. Sch. 40,
Ø 65 mm m 24.00 Rp 254,060 Rp 6,097,434

SUB TOTAL III.1.A. 16,313,342.66

Berdasarkan jawban Pertanyaan 11404169 No.11 Dihapus/Dihilangkan Salah satunya

III.2. FLOOR 2

III.2.A HYDRANT FIRE INSTALLATION

1 Purchase and installation unit 1.00

Indoor Hydrant Box (75x18x125)
cm, complete with all
accessoriesl
2 Purchase and installation
valve-valve (klas 10 K) :
- Gate Valve, Ø 65 unit 1.00
3 Purchase and installation
hydrant pipe installation complete
with fitting, clamp, support,
hanger, accessories, dismantle and
restoration
BS. Sch. 40,
Ø 65 mm m 26.00

SUB TOTAL III.2.A.

PT. NKE - UNMUL SAMARINDA 2017 Page 4 of 10

 ENGINEERING ESTIMATE

WORK : FIRE INSTALLATION WORK

PROJECT : MECHANICAL AND ELECTRICAL OF BUILDING

BUILDING : ICT CENTER

LOCATION :
YEAR : 2016

NO DESCRIPTION UNIT VOLUME UNIT PRICE AMOUNT

III.3 LANTAI 2
III.3.A HYDRANT FIRE INSTALLATION

1 Purchase and installation unit 1.00 Rp 7,079,561 Rp 7,079,561

Indoor Hydrant Box (75x18x125)
cm, complete with all
accessoriesl
2 Purchase and installation
valve-valve (klas 10 K) :
- Gate Valve, Ø 65 unit 1.00 Rp 3,136,348 Rp 3,136,348
3 Purchase and installation
hydrant pipe installation complete
with fitting, clamp, support,
hanger, accessories, dismantle and
restoration
BS. Sch. 40,
Ø 65 mm m 15.00 Rp 254,060 Rp 3,810,896

SUB TOTAL III.3.A. 14,026,805.07

III.4 FLOOR 3

III.4.A HYDRANT FIRE INSTALLATION

1 Purchase and installation unit 1.00 Rp 7,079,561 Rp 7,079,561

Indoor Hydrant Box (75x18x125)
cm, complete with all
accessoriesl
2 Purchase and installation
valve-valve (klas 10 K) :
- Gate Valve, Ø 65 mm unit 1.00 Rp 3,136,348 Rp 3,136,348
3 Purchase and installation
hydrant pipe installation complete
with fitting, clamp, support,
hanger, accessories, dismantle and
restoration
BS. Sch. 40,
Ø 65 mm m 15.00 Rp 254,060 Rp 3,810,896

SUB TOTAL III.4.A. 14,026,805.07

PT. NKE - UNMUL SAMARINDA 2017 Page 5 of 10

 ENGINEERING ESTIMATE

WORK : FIRE INSTALLATION WORK

PROJECT : MECHANICAL AND ELECTRICAL OF BUILDING

BUILDING : ICT CENTER

LOCATION :
YEAR : 2016

NO DESCRIPTION UNIT VOLUME UNIT PRICE AMOUNT

III.5 FLOOR 4

III.5.A HYDRANT FIRE INSTALLATION

1 Purchase and installation unit 1.00 Rp 7,079,561 Rp 7,079,561

Indoor Hydrant Box (75x18x125)
cm, complete with all
accessoriesl
2 Purchase and installation
valve-valve (klas 16 K) :
- Gate Valve, Ø 65 mm unit 1.00 Rp 3,136,348 Rp 3,136,348
3 Purchase and installation
hydrant pipe installation complete
with fitting, clamp, support,
hanger, accessories, dismantle and
restoration
BS. Sch. 40,
Ø 65 mm m 16.00 Rp 254,060 Rp 4,064,956

SUB TOTAL III.5.A. 14,280,864.80

III.7 VERTICAL PIPE INSTALLATION

1 Purchase and installation

instalasi pipa pemadam, lengkap
with fitting, clamp, support,
hanger, accessories, dismantle and
restoration
BSP. Sch. 40,
Ø 100 mm (fire hydrant) m 30.00 Rp 429,532 Rp 12,885,966
2 Purchase and installation
valve-valve (klas 16 K) :
- Gate Valve, Ø 25 unit 1.00 Rp 333,702 Rp 333,702
- Automatic Release Valve, Ø 25 mm unit 1.00 Rp 3,637,598 Rp 3,637,598
- Vent Cup, Ø 65 mm unit 1.00 Rp 458,385 Rp 458,385
3 Pressure Gauge + Valve + Siphon unit 1.00 Rp 1,266,495 Rp 1,266,495

SUB TOTAL III.7. 18,582,146.48

PT. NKE - UNMUL SAMARINDA 2017 Page 6 of 10

 ENGINEERING ESTIMATE

WORK : FIRE INSTALLATION WORK

PROJECT : MECHANICAL AND ELECTRICAL OF BUILDING

BUILDING : ICT CENTER

LOCATION :
YEAR : 2016

NO DESCRIPTION UNIT VOLUME UNIT PRICE AMOUNT

IV PORTABLE FIRE WORK

EXTINGUISHER

Purchase and installation

portable fire extinguisher, complete
with bracket and nozzle

IV.1 FLOOR 1

1 Capacity : 4,5 kg unit 4.00 Rp 1,290,662 Rp 5,162,648

Material : ABC chemical dry powder
Type : portable fire extinguisher
2 Capacity : 4,5 kg unit 5.00 Rp 1,670,205 Rp 8,351,024
Material : carbondioxide (CO2)
Type : portable fire extinguisher
3 Purchase and construction unit 9.00 Rp 930,873 Rp 8,377,857
savety box with
key
Material :
- Mild Steel t : 2 mm
- Sight Glass
Finish : red signal fire fighting code

SUB TOTAL IV.1. 21,891,528.81

IV.2 FLOOR 2

1 Capacity : 4,5 kg unit 4.00 Rp 1,290,662 Rp 5,162,648

Material : ABC chemical dry powder Rp -
Type : portable fire extinguisher Rp -
2 Capacity : 4,5 kg unit 5.00 Rp 1,670,205 Rp 8,351,024
Material : carbondioxide (CO2) Rp -
Type : portable fire extinguisher Rp -
3 Purchase and construction unit 7.00 Rp 930,873 Rp 6,516,111
savety box with
key
Material :
- Mild Steel t : 2 mm
- Sight Glass
Finish : red signal fire fighting code

SUB TOTAL IV.2. 20,029,782.88

PT. NKE - UNMUL SAMARINDA 2017 Page 7 of 10

 ENGINEERING ESTIMATE

WORK : FIRE INSTALLATION WORK

PROJECT : MECHANICAL AND ELECTRICAL OF BUILDING

BUILDING : ICT CENTER

LOCATION :
YEAR : 2016

NO DESCRIPTION UNIT VOLUME UNIT PRICE AMOUNT

IV.3 FLOOR 3

1 Capacity : 4,5 kg unit 4.00 Rp 1,290,662 Rp 5,162,648

Material : ABC chemical dry powder
Type : portable fire extinguisher
2 Capacity : 4,5 kg unit 5.00 Rp 1,670,205 Rp 8,351,024
Material : carbondioxide (CO2)
Type : portable fire extinguisher
3 Purchase and construction unit 9.00 Rp 930,873 Rp 8,377,857
savety box with
key
Material :
- Mild Steel t : 2 mm
- Sight Glass
Finish : red signal fire fighting code

SUB TOTAL IV.3. 21,891,528.81

IV.4 FLOOR 4

1 Capacity : 4,5 kg unit 4.00 Rp 1,290,662 Rp 5,162,648

Material : ABC chemical dry powder
Type : portable fire extinguisher
2 Capacity : 4,5 kg unit 5.00 Rp 1,670,205 Rp 8,351,024
Material : carbondioxide (CO2)
Type : portable fire extinguisher
3 Purchase and construction unit 7.00 Rp 930,873 Rp 6,516,111
savety box with
key
Material :
- Mild Steel t : 2 mm
- Sight Glass
Finish : red signal fire fighting code
4 Purchase and construction unit 8.00 Rp 35,260,128 Rp 282,081,023
PeThermatic Head Sprinkler
Location : server room
Material Novec 1230 capacity : 15
kg(environmentally friendly)

SUB TOTAL IV.4. ##########

PT. NKE - UNMUL SAMARINDA 2017 Page 8 of 10

 ENGINEERING ESTIMATE

WORK : FIRE INSTALLATION WORK

PROJECT : MECHANICAL AND ELECTRICAL OF BUILDING

BUILDING : ICT CENTER

LOCATION :
YEAR : 2016

NO DESCRIPTION UNIT VOLUME UNIT PRICE AMOUNT

IV.5 ROOF FLOOR

1 Capacity : 4,5 kg unit 1.00 Rp 1,290,662 Rp 1,290,662

Material : ABC chemical dry powder
Type : portable fire extinguisher
2 Capacity : 4,5 kg unit 1.00 Rp 1,670,205 Rp 1,670,205
Material : carbondioxide (CO2)
Type : portable fire extinguisher
3 Purchase and construction unit 2.00 Rp 930,873 Rp 1,861,746
savety box with
key
Material :
- Mild Steel t : 2 mm
- Sight Glass
Finish : red signal fire fighting code

SUB TOTAL IV.6. 4,822,612.76

V. PORTABLE FIRE WORK

EXTINGUISHER (SITE PLAN)

Purchase and installation

portable fire extinguisher, complete
with bracket and nozzle

V.1 PUMP HOUSE

1 Capacity : 4,5 kg unit 1.00 Rp 1,290,662 Rp 1,290,662

Material : ABC chemical dry powder
Type : portable fire extinguisher
2 Capacity : 4,5 kg unit 1.00 Rp 1,670,205 Rp 1,670,205
Material : carbondioxide (CO2)
Type : portable fire extinguisher
3 Purchase and construction unit 2.00 Rp 930,873 Rp 1,861,746
savety box with
key
Material :
- Mild Steel t : 2 mm
- Sight Glass
Finish : red signal fire fighting code

SUB TOTAL V.1. 4,822,612.76

PT. NKE - UNMUL SAMARINDA 2017 Page 9 of 10

 ENGINEERING ESTIMATE

WORK : FIRE INSTALLATION WORK

PROJECT : MECHANICAL AND ELECTRICAL OF BUILDING

BUILDING : ICT CENTER

LOCATION :
YEAR : 2016

NO DESCRIPTION UNIT VOLUME UNIT PRICE AMOUNT

V.2 GENSET HOUSE

1 Capacity : 4,5 kg unit 1.00 Rp 1,290,662 Rp 1,290,662

Material : ABC chemical dry powder
Type : portable fire extinguisher
2 Capacity : 23 kg unit 1.00 Rp 8,800,929 Rp 8,800,929
Material : carbondioxide (CO2)
Type : trolly fire extinguisher
3 Purchase and construction unit 1.00 Rp 930,873 Rp 930,873
savety box with
key
Material :
- Mild Steel t : 2 mm
- Sight Glass
Finish : red signal fire fighting code

SUB TOTAL V.2. 11,022,463.66

V.3 PANEL/TRAFO HOUSE

1 Capacity : 4,5 kg unit 1.00 Rp 1,290,662 Rp 1,290,662

Material : ABC chemical dry powder
Type : portable fire extinguisher
2 Capacity : 23 kg unit 1.00 Rp 8,800,929 Rp 8,800,929
Material : carbondioxide (CO2)
Type : trolly fire extinguisher
3 Purchase and construction unit 1.00 Rp 930,873 Rp 930,873
savety box with
key
Material :
- Mild Steel t : 2 mm
- Sight Glass
Finish : red signal fire fighting code

SUB TOTAL V.3. ########## #########

VI TESTING COMISIONING AND LICENSING Ls 1.00 Rp 67,122,245 Rp 67,122,245

SUB TOTAL VI. ########## #########

PT. NKE - UNMUL SAMARINDA 2017 Page 10 of 10

 RECAPITULATION

WORK : PLUMBING
PROJECT : MECHANICAL AND ELECTRICAL OF BUILDING

BUILDING : ICT CENTER

LOCATION :
YEAR : 2016

NO DESCRIPTION AMOUNT
I. CLEAN WATER INSTALLATION

I.1. PDAM PIPE INSTALLATION : 29,418,755.83

I.2. PUMP HOUSE INSTALLATION AND : 234,918,549.05

GROUND WATER TANK (GWT)

I.3. INSIDE BUILDING INSTALLATION : 364,883,968.95

II. USED WATER INSTALLATION

II.1. INSIDE BUILDING INSTALLATION : 243,837,991.01

II.2 STP INSTALLATION : 258,956,998.18

(SEWAGE TREATMENT PLANT)

II.3. SUMP PIT INSTALLATION : 40,441,556.14

III. RAINWATER INSTALLATION

III.1. RAINWATER INSTALLATION : 208,015,996.37

IV. INFILTRATION WELLS INSTALLATION : 96,815,483.63

RAINWATER

V. TESTING DAN COMMISIONING : 24,170,755.02

PLUMBING WORK
(STP/IPAL, PDAM dan related parties)

TOTAL COST : 1,501,460,054.18

PT. NKE - UNMUL SAMARINDA 2017 Rekap plumbing

 ENGINEERING ESTIMATE

WORK : PLUMBING
PROJECT : MECHANICAL AND ELECTRICAL OF BUILDING

BUILDING : ICT CENTER

LOCATION
YEAR : 2016

NO DESCRIPTION UNIT VOLUME UNIT PRICE AMOUNT

B PLUMBING WORK
I. CLEAN WATER INSTALLATION

I.1. DEEP WELL INSTALLATION

1 Purchase and installation unit 0.00 Rp 287,628,055 Rp -
Clean water well pump, complete
with electricity installation, foundation,base
plate and clutch pump from
plate and clutch pump fromthe factory and the accessories
Capacity : 150 ltr/mnt
Total Head : 75 m
Efficiency : minimal 70 %
Spin : 1.450 rpm
Power : - kw/380 v/3 ph/ 50 hz
Type : Submersible Deep Well
2 Purchase and installation
Clean water installation from
PDAM Kota installation to Ground Reservoir
complete with fitting, clamp, support
accessories, isolation, entrenchment, landfill
dismantle and restoration
PPR, PN-10
Ø 50 mm m 0.00 Rp 138,704 Rp -

I.2. PDAM PIPE INSTALLATION

1 Purchase and installation

Clean water installation from
PDAM Kota installation to Ground Reservoir
complete with fitting, clamp, support
accessories, isolation, entrenchment, landfill
dismantle and restoration
PPR, PN-10
Ø 50 mm m 130.00 Rp 138,704 Rp 18,031,490
2 Purchase and installation
valve-valve (10 kg/cm2) :
- Gate valve, Ø 50 mm unit 2.00 Rp 1,481,803 Rp 2,963,606
- Floater valve, Ø 50 mm unit 2.00 Rp 1,558,452 Rp 3,116,904
- Water Meter, Ø 50 mm unit 1.00 Rp 3,408,588 Rp 3,408,588

PT. NKE - UNMUL SAMARINDA 2017 Page 1 of 14

 ENGINEERING ESTIMATE

WORK : PLUMBING
PROJECT : MECHANICAL AND ELECTRICAL OF BUILDING

BUILDING : ICT CENTER

LOCATION
YEAR : 2016

NO DESCRIPTION UNIT VOLUME UNIT PRICE AMOUNT

3 Purchase and construction unit 1.00 Rp 1,898,169 Rp 1,898,169

basin control for valve gate and
PDAM indicator metre
Material : brick construction
Dimension : (60x45)cm
complete with stell plate covering
bordes T = 4 mm

Sub Total I.1 Rp 29,418,756

I.3. INSTALASI RUANG POMPA DAN

GROUND WATER TANK (GWT)

1 Purchase and installation set unit 2.00 Rp 18,631,381 Rp 37,262,761

transmition clean water pump, complete
with electricity installation, foundation,base
plate and clutch pump from
factory, drilling, installation and accessories
Capacity : 150 ltr/mnt
Total Head : 50 m
Efficiency : minimal 70 %
Spin : 1.450 rpm
Power : - kw/380 v/3 ph/ 50 hz
Type : Centrifugal End Suction
Operation : Single alternately, paralel alterante
- Control panel unit 1.00 Rp 15,357,411 Rp 15,357,411
2 Purchase and installation pump unit 1.00 Rp 15,410,194 Rp 15,410,194
drain complete with electricity installation, foundation
and the accessories
Capacity : 500 ltr/mnt
Total Head : 12 m
Spin : 1.450 rpm
- Control panel unit 1.00 Rp 7,239,674 Rp 7,239,674
3 Pengadaan dan pemasangan unit 1.00 (By Elektrikal) (By Elektrikal)
sub panel ruang pompa, lengkap
dengan electricity installation , peralatan
kontrol, kabel-kabel power,
bracket, support dan assesoris
lainnya

PT. NKE - UNMUL SAMARINDA 2017 Page 2 of 14

 ENGINEERING ESTIMATE

WORK : PLUMBING
PROJECT : MECHANICAL AND ELECTRICAL OF BUILDING

BUILDING : ICT CENTER

LOCATION
YEAR : 2016

NO DESCRIPTION UNIT VOLUME UNIT PRICE AMOUNT

4 Purchase and installation

Pump house sub panel complete
with electricity installation, control
equipment, cable power,
bracket, support and accessories
PPR, PN-10
Ø 100 mm, header pipe unit 2.00 Rp 5,042,515 Rp 10,085,030
Ø 100 mm m 4.00 Rp 420,215 Rp 1,680,860
Ø 80 mm m 12.00 Rp 277,289 Rp 3,327,471
Ø 50 mm, to shaft m 170.00 Rp 138,704 Rp 23,579,640
Ø 50 mm m 15.00 Rp 138,704 Rp 2,080,556
Ø 32 mm m 15.00 Rp 62,637 Rp 939,553

Keran taman
Ø 50 mm m 75.00 Rp 138,704 Rp 10,402,782
Ø 32 mm m 30.00 Rp 62,637 Rp 1,879,107
Ø 25 m 250.00 Rp 44,858 Rp 11,214,405
Ø 15 m 55.00 Rp 24,886 Rp 1,368,703

5 Purchase and installation

valve-valve (10 kg/cm2) :
- Gate valve, Ø 100 unit 2.00 Rp 5,684,889 Rp 11,369,778
- Gate valve, Ø 80 unit 2.00 Rp 4,063,736 Rp 8,127,473
- Gate valve, Ø 65 unit 2.00 Rp 3,055,250 Rp 6,110,500
- Gate valve, Ø 50 unit 3.00 Rp 1,481,803 Rp 4,445,408
- Gate valve, Ø 32 unit 1.00 Rp 840,612 Rp 840,612
- Check valve, Ø 65 unit 2.00 Rp 3,126,394 Rp 6,252,788
- Check valve, Ø 65 unit 2.00 Rp 3,126,394 Rp 6,252,788
- Check valve, Ø 50 unit 1.00 Rp 1,609,297 Rp 1,609,297
- Strainer, Ø 80 unit 2.00 Rp 3,477,667 Rp 6,955,333
- Strainer, Ø 50 unit 1.00 Rp 2,146,487 Rp 2,146,487
- Flexible joint, Ø 80 unit 3.00 Rp 1,636,439 Rp 4,909,316
- Flexible joint, Ø 65 unit 2.00 Rp 1,186,434 Rp 2,372,868
- Flexible joint, Ø 50 unit 1.00 Rp 915,314 Rp 915,314
- Foot valve, Ø 80 unit 2.00 Rp 5,048,566 Rp 10,097,132
- Foot valve, Ø 50 unit 1.00 Rp 3,796,147 Rp 3,796,147
- Water Meter, Ø 32 unit 1.00 Rp 2,514,720 Rp 2,514,720
6 Automatic Air Vent + Valve, Ø 1" unit 1.00 Rp 2,177,314 Rp 2,177,314
7 Pressure Gauge + Valve + Siphon unit 1.00 Rp 379,634 Rp 379,634
8 Water Level Control (WLC) + unit 1.00 Rp 2,791,427 Rp 2,791,427
electricity installation to panel pump

PT. NKE - UNMUL SAMARINDA 2017 Page 3 of 14

 ENGINEERING ESTIMATE

WORK : PLUMBING
PROJECT : MECHANICAL AND ELECTRICAL OF BUILDING

BUILDING : ICT CENTER

LOCATION
YEAR : 2016

NO DESCRIPTION UNIT VOLUME UNIT PRICE AMOUNT

9 Water meter, Ø 65 unit 1.00 Rp 9,026,063 Rp 9,026,063

10 Purchasing presurtank unit 1.00 Include Include
11 Ground Water Tank construction ls 1.00 (By Struktur) (By Struktur)
(GWT), complete with manhole,
maintenance stairs, vent pipe,
wall ceramics and accessories
Material: reinforced concrete
Capacity : ± 260 m3 (netto)

SUB TOTAL I.2. Rp 234,918,549

I.3. INSIDE BUILDING INSTALLATION

I.3.1. FLOOR 1

1 Purchase and installation

clean water pipe installation complete
with fitting, clamp, support, hanger,
accessories, dismantle and restoration
kembali
PPR, PN-10
Ø 50 ,riser m 90.00 Rp 138,704 Rp 12,483,339
Ø 40 m 4.00 Rp 90,134 Rp 360,535
Ø 32, riser m 30.00 Rp 62,637 Rp 1,879,107
Ø 32 m 12.00 Rp 62,637 Rp 751,643
Ø 25 m 13.00 Rp 44,858 Rp 583,149
Ø 20 m 77.00 Rp 28,652 Rp 2,206,240
Ø 15 m 108.00 Rp 24,886 Rp 2,687,636
2 Purchase and installation
valve-valve (10 kg/cm2) :
- Gate valve, Ø 40 mm unit 1.00 Rp 1,001,289 Rp 1,001,289
- Gate valve, Ø 32 mm unit 2.00 Rp 840,612 Rp 1,681,224
- Gate valve, Ø 25 mm unit 2.00 Rp 486,883 Rp 973,765
- Gate valve, Ø 20 mm unit 1.00 Rp 290,583 Rp 290,583
- Gate valve, Ø 15 mm unit 1.00 Rp 237,263 Rp 237,263

PT. NKE - UNMUL SAMARINDA 2017 Page 4 of 14

 ENGINEERING ESTIMATE

WORK : PLUMBING
PROJECT : MECHANICAL AND ELECTRICAL OF BUILDING

BUILDING : ICT CENTER

LOCATION
YEAR : 2016

NO DESCRIPTION UNIT VOLUME UNIT PRICE AMOUNT

I.3.2. FLOOR 2

1 Purchase and installation

clean water pipe installation complete
with fitting, clamp, support, hanger,
accessories, dismantle and restoration

PPR, PN-10
Ø 40 mm m 4.00 Rp 90,134 Rp 360,535
Ø 32 mm m 11.00 Rp 62,637 Rp 689,006
Ø 25 mm m 11.00 Rp 44,858 Rp 493,434
Ø 20 mm m 75.00 Rp 28,652 Rp 2,148,935
Ø 15 mm m 108.00 Rp 24,886 Rp 2,687,636
2 Purchase and installation
valve-valve (10 kg/cm2) :
- Gate valve, Ø 40 mm unit 1.00 Rp 1,001,289 Rp 1,001,289
- Gate valve, Ø 32 mm unit 2.00 Rp 840,612 Rp 1,681,224
- Gate valve, Ø 20 mm unit 1.00 Rp 290,583 Rp 290,583
- Gate valve, Ø 15 mm unit 1.00 Rp 237,263 Rp 237,263

I.3.3. FLOOR 3

1 Purchase and installation

clean water pipe installation complete
with fitting, clamp, support, hanger,
accessories, dismantle and restoration

PPR, PN-10
Ø 50 ,riser m 20.00 Rp 138,704 Rp 2,774,075
Ø 50 m 65.00 Rp 138,704 Rp 9,015,745
Ø 40 mm m 3.00 Rp 90,134 Rp 270,401
Ø 32 mm m 45.00 Rp 62,637 Rp 2,818,660
Ø 25 mm m 12.00 Rp 44,858 Rp 538,291
Ø 20 mm m 72.00 Rp 28,652 Rp 2,062,977
Ø 15 mm m 103.00 Rp 24,886 Rp 2,563,208
2 Purchase and installation
valve-valve (10 kg/cm2) :
- Gate valve, Ø 50 mm unit 2.00 Rp 1,481,803 Rp 2,963,606
- Gate valve, Ø 40 mm unit 1.00 Rp 1,001,289 Rp 1,001,289
- Gate valve, Ø 32 mm unit 3.00 Rp 840,612 Rp 2,521,835
- Gate valve, Ø 20 mm unit 1.00 Rp 290,583 Rp 290,583
- Gate valve, Ø 15 mm unit 1.00 Rp 237,263 Rp 237,263

PT. NKE - UNMUL SAMARINDA 2017 Page 5 of 14

 ENGINEERING ESTIMATE

WORK : PLUMBING
PROJECT : MECHANICAL AND ELECTRICAL OF BUILDING

BUILDING : ICT CENTER

LOCATION
YEAR : 2016

NO DESCRIPTION UNIT VOLUME UNIT PRICE AMOUNT

I.3.4. FLOOR 4

1 Purchase and installation

clean water pipe installation complete
with fitting, clamp, support, hanger,
accessories, dismantle and restoration

PPR, PN-10
Ø 32 mm m 9.00 Rp 62,637 Rp 563,732
Ø 25 mm m 3.00 Rp 44,858 Rp 134,573
Ø 20 mm m 46.00 Rp 28,652 Rp 1,318,013
Ø 15 mm m 86.00 Rp 24,886 Rp 2,140,154
2 Purchase and installation
valve-valve (10 kg/cm2) :
- Gate valve, Ø 32 mm unit 2.00 Rp 840,612 Rp 1,681,224
- Gate valve, Ø 20 mm unit 1.00 Rp 290,583 Rp 290,583
- Gate valve, Ø 15 mm unit 1.00 Rp 237,263 Rp 237,263

I.3.14. ROOF FLOOR

1 Purchase and installation set 1.00 Rp 95,801,583 Rp 95,801,583

booster pump, complete with
foundationi, control panel, pressure
tank, valve and accessories

Capacity : 125 ltr/mnt

Total Head : 20 m
Efficiency : minimal 70 %
Spin : 2,900 rpm
Motor : 380 v/3 ph/ 50 hz
Type : Centrifugal End Suction
(1 set : 2pump)
(pararel alternate operation)
2 Sand Filter ( Aqua Pure ) unit 1.00 Rp 50,580,561 Rp 50,580,561
Capacity : 100 l/m
Brand : Promits
Media Filter : Gravel + Activated Carbon
Backwash : Automatic by Auto Controller
Media Origin : Ex Lokal

PT. NKE - UNMUL SAMARINDA 2017 Page 6 of 14

 ENGINEERING ESTIMATE

WORK : PLUMBING
PROJECT : MECHANICAL AND ELECTRICAL OF BUILDING

BUILDING : ICT CENTER

LOCATION
YEAR : 2016

NO DESCRIPTION UNIT VOLUME UNIT PRICE AMOUNT

3 Carbon Filter unit 1.00 Rp 72,911,931 Rp 72,911,931

Capacity : 100 l/m
Brand : Promits
Media Filter : Gravel + Activated Carbon
Backwash : Automatic by Auto Controller
Media Origin : Calgon ex USA
4 Purchase and installation unit 2.00 Rp 10,998,206 Rp 21,996,412
roof tank, complete with foundation,
vent pipe, drain, manhole,
maintenance stairs and other accessories
Capacity : 5 m3
Material : fiberglass reinforces
plastic (FRP)
Type : Silinder / panel
3 Water Level Control (WLC) + unit 2.00 Rp 2,791,427 Rp 5,582,854
electricity installation
4 Selector switch unit 1.00 Include Include
5 Purchase and installation ls 1.00 Include Include
sub panel booster pump, complete
with electricity installation, control
equipment, cable power,
bracket, support and accessories

6 Purchase and installation

clean water pipe installation complete
with fitting, clamp, support, hanger,
accessories, dismantle and restoration

PPR, PN-10
Ø 80, header pipe unit 1.00 Rp 3,327,471 Rp 3,327,471
Ø 65 mm m 4.00 Rp 196,273 Rp 785,090
Ø 50 mm m 55.00 Rp 138,704 Rp 7,628,707
7 Purchase and installation
valve-valve (10 kg/cm2) :
- Gate valve, Ø 65 mm unit 3.00 Rp 3,055,250 Rp 9,165,749
- Gate valve, Ø 50 mm unit 12.00 Rp 1,481,803 Rp 17,781,634
- Strainer, Ø 50 unit 2.00 Rp 2,146,487 Rp 4,292,974
- Flexible joint, Ø 50 mm unit 4.00 Rp 915,314 Rp 3,661,255
- Check valve, Ø 50 unit 2.00 Rp 1,609,297 Rp 3,218,593

SUB TOTAL Rp 364,883,969

PT. NKE - UNMUL SAMARINDA 2017 Page 7 of 14

 ENGINEERING ESTIMATE

WORK : PLUMBING
PROJECT : MECHANICAL AND ELECTRICAL OF BUILDING

BUILDING : ICT CENTER

LOCATION
YEAR : 2016

NO DESCRIPTION UNIT VOLUME UNIT PRICE AMOUNT

II. USED WATER INSTALLATION

II.1. INSIDE BUILDING INSTALLATION

II.1.1. LANTAI 1
1 Purchase and installation
completely pipe installation with fitting
clamp, support, hanger, accessories,
dismantle and restoration
PVC AW Class (10 kg/cm2) :
a. Dirty water installation pipe
Ø 150 mm, riser m 50.00 Rp 331,946 Rp 16,597,320
Ø 150 mm m 42.00 Rp 331,946 Rp 13,941,748
Ø 100 mm,riser m 25.00 Rp 162,980 Rp 4,074,491
Ø 100 mm m 45.00 Rp 162,980 Rp 7,334,084
Ø 50 mm m 11.00 Rp 62,619 Rp 688,806
b. Used water installation pipe
Ø 150 mm, riser m 50.00 Rp 331,946 Rp 16,597,320
Ø 150 mm m 42.00 Rp 331,946 Rp 13,941,748
Ø 100 mm, riser m 25.00 Rp 162,980 Rp 4,074,491
Ø 100 mm m 11.00 Rp 162,980 Rp 1,792,776
Ø 80 mm m 7.00 Rp 107,540 Rp 752,780
Ø 50 mm m 60.00 Rp 62,619 Rp 3,757,121
C. Ventilation pipe installation
Ø 100 mm, riser m 50.00 Rp 162,980 Rp 8,148,983
Ø 80 mm, riser m 25.00 Rp 107,540 Rp 2,688,500
Ø 80 mm m 10.00 Rp 107,540 Rp 1,075,400
Ø 50 mm m 75.00 Rp 62,619 Rp 4,696,402
Ø 25 mm m 48.00 Rp 29,344 Rp 1,408,511

2 Purchase and installation unit 13.00 Rp 334,976 Rp 4,354,692

Floor Drain (FD)
3 Purchase and installation unit 13.00 Rp 89,333 Rp 1,161,330
" P " trap, Ø 50 mm
4 Purchase and installation unit 6.00 Rp 262,394 Rp 1,574,366
Floor Clean Out (FCO)
5 Purchase and installation unit 2.00 Rp 262,394 Rp 524,789
Clean Out (CO)
6 Cooring Ls 1.00 Rp 2,871,306 Rp 2,871,306
7 Grease trap portable unit 1.00 Rp 2,651,859 Rp 2,651,859
kap : 0.5 m3

PT. NKE - UNMUL SAMARINDA 2017 Page 8 of 14

 ENGINEERING ESTIMATE

WORK : PLUMBING
PROJECT : MECHANICAL AND ELECTRICAL OF BUILDING

BUILDING : ICT CENTER

LOCATION
YEAR : 2016

NO DESCRIPTION UNIT VOLUME UNIT PRICE AMOUNT

II.1.3. FLOOR 2

1 Purchase and installation

completely pipe installation with fitting
clamp, support, hanger, accessories,
dismantle and restoration
PVC AW Class (10 kg/cm2) :
a. Dirty water pipe installation
Ø 100 mm m 45.00 Rp 162,980 Rp 7,334,084
Ø 50 mm m 11.00 Rp 62,619 Rp 688,806
b. Used water installation pipe
Ø 100 mm m 10.00 Rp 162,980 Rp 1,629,797
Ø 80 mm m 6.00 Rp 107,540 Rp 645,240
Ø 50 mm m 55.00 Rp 62,619 Rp 3,444,028
C. Ventilation pipe installation
Ø 80 mm m 9.00 Rp 107,540 Rp 967,860
Ø 50 mm m 36.00 Rp 62,619 Rp 2,254,273
Ø 25 mm m 58.00 Rp 29,344 Rp 1,701,951

2 Purchase and installation unit 13.00 Rp 334,976 Rp 4,354,692

Floor Drain (FD)
3 Purchase and installation unit 13.00 Rp 89,333 Rp 1,161,330
" P " trap, Ø 50
4 Purchase and installation unit 6.00 Rp 262,394 Rp 1,574,366
Floor Clean Out (FCO)
5 Cooring Ls 1.00 Rp 2,871,306 Rp 2,871,306
6 Grease trap portable unit 1.00 Rp 2,651,859 Rp 2,651,859
kap : 0.5 m3

II.1.4. FLOOR 3

1 Purchase and installation

completely pipe installation with fitting
clamp, support, hanger, accessories,
dismantle and restoration
PVC AW Class (10 kg/cm2) :
a. Dirty water pipe installation
Ø 100 mm m 45.00 Rp 162,980 Rp 7,334,084
Ø 50 mm m 12.00 Rp 62,619 Rp 751,424

PT. NKE - UNMUL SAMARINDA 2017 Page 9 of 14

 ENGINEERING ESTIMATE

WORK : PLUMBING
PROJECT : MECHANICAL AND ELECTRICAL OF BUILDING

BUILDING : ICT CENTER

LOCATION
YEAR : 2016

NO DESCRIPTION UNIT VOLUME UNIT PRICE AMOUNT

b. Used water installation pipe

Ø 100 mm m 11.00 Rp 162,980 Rp 1,792,776
Ø 80 mm m 7.00 Rp 107,540 Rp 752,780
Ø 50 mm m 58.00 Rp 62,619 Rp 3,631,884
C. Ventilation pipe installation
Ø 80 mm m 11.00 Rp 107,540 Rp 1,182,940
Ø 50 mm m 65.00 Rp 62,619 Rp 4,070,215
Ø 25 mm m 74.00 Rp 29,344 Rp 2,171,455
2 Purchase and installation unit 13.00 Rp 334,976 Rp 4,354,692
Floor Drain (FD)
3 Purchase and installation unit 13.00 Rp 89,333 Rp 1,161,330
" P " trap, Ø 50
4 Purchase and installation unit 6.00 Rp 262,394 Rp 1,574,366
Floor Clean Out (FCO)
5 Purchase and installation unit 1.00 Rp 262,394 Rp 262,394
Clean Out (CO)
6 Cooring Ls 1.00 Rp 2,871,306 Rp 2,871,306
7 Grease trap portable unit 1.00 Rp 2,651,859 Rp 2,651,859
kap : 0.5 m3

II.1.5. FLOOR 4

1 Purchase and installation

completely pipe installation with fitting
clamp, support, hanger, accessories,
dismantle and restoration
PVC AW Class (10 kg/cm2) :
1 Purchase and installation
completely pipe installation with fitting
clamp, support, hanger, accessories,
dismantle and restoration
PVC AW Class (10 kg/cm2) :
a. Dirty water pipe installation
Ø 100 mm m 16.00 Rp 162,980 Rp 2,607,674
b. Used water installation pipe
Ø 100 mm m 6.00 Rp 162,980 Rp 977,878
Ø 80 mm m 25.00 Rp 107,540 Rp 2,688,500
Ø 50 mm m 26.00 Rp 62,619 Rp 1,628,086
C. Ventilation pipe installation
Ø 80 mm m 7.00 Rp 107,540 Rp 752,780
Ø 50 mm m 29.00 Rp 62,619 Rp 1,815,942
Ø 25 mm m 22.00 Rp 29,344 Rp 645,568

PT. NKE - UNMUL SAMARINDA 2017 Page 10 of 14

 ENGINEERING ESTIMATE

WORK : PLUMBING
PROJECT : MECHANICAL AND ELECTRICAL OF BUILDING

BUILDING : ICT CENTER

LOCATION
YEAR : 2016

NO DESCRIPTION UNIT VOLUME UNIT PRICE AMOUNT

2 Purchase and installation unit 5.00 Rp 334,976 Rp 1,674,882

Floor Drain (FD)
3 Purchase and installation unit 5.00 Rp 89,333 Rp 446,665
" P " trap, Ø 50
4 Purchase and installation unit 3.00 Rp 262,394 Rp 787,183
Floor Clean Out (FCO)
5 Cooring Ls 1.00 Rp 2,871,306 Rp 2,871,306
6 Grease trap portable unit 1.00 Rp 2,651,859 Rp 2,651,859
kap : 0.5 m3

II.1.6. OUTSIDE BUILDING INSTALLATION

1 Purchase and installation

pipe installation complete with fitting,
clmap, support, hanger, accessories,
dismantle and restoration
PVC AW Class (10 kg/cm2) :
1 Purchase and installation
pipe installation complete with fitting,
clmap, support, hanger, accessories,
dismantle and restoration
PVC AW Class (10 kg/cm2) :
a. Dirty water pipe installation
Ø 150 mm m 42.00 Rp 331,946 Rp 13,941,748
Ø 100 mm m 35.00 Rp 162,980 Rp 5,704,288
b. Used water installation pipe
Ø 150 mm m 42.00 Rp 331,946 Rp 13,941,748
Ø 100 mm m 35.00 Rp 162,980 Rp 5,704,288
2 Floor Clean Out (FCO)
5 Purchase and installation unit 6.00 Rp 262,394 Rp 1,574,366
Clean Out (CO)
6 Cooring Ls 1.00 Rp 2,871,306 Rp 2,871,306

SUB TOTAL II.1 Rp 243,837,991

PT. NKE - UNMUL SAMARINDA 2017 Page 11 of 14

 ENGINEERING ESTIMATE

WORK : PLUMBING
PROJECT : MECHANICAL AND ELECTRICAL OF BUILDING

BUILDING : ICT CENTER

LOCATION
YEAR : 2016

NO DESCRIPTION UNIT VOLUME UNIT PRICE AMOUNT

II.2 STP INSTALLATION

(SEWAGE TREATMENT PLANT)

1 Purchase and installation unit

STP Installation complete with foundation
manhole, piping, galian, urugan,
blower house, electricity installation and
other accessories
Specification :
- Capacity : 30 m3
- System : biofilteration system
- Location : site plan picture
STP include :
- Blower set for STP (2 Unit, Rootblower)
- Material for installation (piping,
electrical cable, misscelenous)
- Transfortation to site
- Blower protection & room
- Effluent pumps (2 Unit)
- Top structure cover STP
2 Purchase and construction unit
Basin control (BK)
Material : beton (concrete)
Dimension : (100x100)cm
complete with concrete cover and
screen

SUB TOTAL II.2.

II.3. SUMP PIT INSTALLATION

1 Purchase and installation

sump pit pump, complete with
bracket, support, level control and
other accessories

PT. NKE - UNMUL SAMARINDA 2017 Page 12 of 14

 ENGINEERING ESTIMATE

WORK : PLUMBING
PROJECT : MECHANICAL AND ELECTRICAL OF BUILDING

BUILDING : ICT CENTER

LOCATION
YEAR : 2016

NO DESCRIPTION UNIT VOLUME UNIT PRICE AMOUNT

a. SUMP PIT 01 (Pump House) set

Capacity : 120 liter/menit
Total Head : 12 m
Efficiency : minimal 70 %
Spin : 1,450 rpm
Power : 1,5 kw/380 v/3 ph/ 50 hz
Type : Submersible Pump Vortex
(1 set : 2 pump)

2 Purchase and installation ls (by elektrikal) (by elektrikal)

sub panel sump pit pump, complete
with electricity installation, control
equipment, cable power,
bracket, support and accessories

3 Purchase and installation

instalasi pipa sump pit complete
with fitting, clamp, support,
hanger and accessories
GIP medium class,
Ø 50 mm m

4 Purchase and installation

valve-valve (10 kg/cm2) :
- Gate valve, Ø 50 unit
- Check valve, Ø 50 mm unit

SUB TOTAL II.

III. RAIN WATER INSTALLATION

1 Purchase and installation

Rain water pipe installation complete
with fitting, clamp, support,
hanger, accessories, dismantle and
restoration
PVC AW Class (10 kg/cm2) :
Ø 150 mm m 575.00 Rp 331,946 Rp 190,869,175

2 Purchase and installation

Roof Drain (RD),
Ø 150 mm m 16.00 Rp 331,946 Rp 5,311,142

3 Purchase and construction basin unit 10.00 Rp 1,183,568 Rp 11,835,679

control(BK) rain water :
Material : brick construction

PT. NKE - UNMUL SAMARINDA 2017 Page 13 of 14

 ENGINEERING ESTIMATE

WORK : PLUMBING
PROJECT : MECHANICAL AND ELECTRICAL OF BUILDING

BUILDING : ICT CENTER

LOCATION
YEAR : 2016

NO DESCRIPTION UNIT VOLUME UNIT PRICE AMOUNT

Dimension : (45x45) cm

SUB TOTAL III Rp 208,015,996

IV. INFILTRATION WELLS INSTALATION

RAINWATER

1 Purchase and construction unit 10.00 Rp 3,190,196 Rp 31,901,957

rainwater infiltration wells complete
with basin control, ijuk layer
and gravel
Dimension :
Diametre : 120 cm
Depth : 400 cm
2 Purchase and installation
completely pipe installation with fitting
clamp, support, accessories, entrenchment,
landfill and restoration
PVC AW Class (10 kg/cm2) :
Ø 200 mm m 135.00 Rp 480,841 Rp 64,913,526

SUB TOTAL IV. Rp 96,815,484

V. TESTING AND COMMISIONING ls 1.00 Rp 24,170,755 Rp 24,170,755

PLUMBING WORK
(STP/IPAL, PDAM and related parties)

SUB TOTAL V. Rp 24,170,755

PT. NKE - UNMUL SAMARINDA 2017 Page 14 of 14

 RECAPITULATION

WORK : AC
PROJECT : MECHANICAL AND ELECTRICAL OF BUILDING

BUILDING : ICT CENTER

LOCATION:
YEAR : 2016

NO DESCRIPTION AMOUNT

1 PREPARATION WORK Rp -

3 FLOOR 1 Rp 815,234,680.11

4 FLOOR 2 Rp 932,747,797.43

5 FLOOR 3 Rp 701,754,262.88

6 FLOOR 4 Rp 1,012,610,512.58

7 ROOF FLOOR Rp 28,395,028.49

8 ACCESSORIES Rp 155,450,944.91

9 TEST COMMISSIONING Rp 38,603,758.54

AMOUNT Rp 3,684,796,984.95

PT. NKE - UNMUL SAMARINDA 2017

 ENGINEERING ESTIMATE

WORK : AC
PROJECT : MECHANICAL AND ELECTRICAL OF BUILDING

BUILDING : ICT CENTER

LOCATION
YEAR : 2016

No Description Vol Unit Unit Price Amount

C AIR CONDITIONER WORK

I PREPARATION WORK (Include Main Contractor)
1 Warehouse & Site Office -
2 Mobilitation and demobilitation equipment and material -
3 electricity for work , coordination and sanitary -
Sub Total I -

Purchase, construction and

testing the entire installation water
conditioning and mechanical ventilation
so it can function and
operate perfectly sesuai
according to specification and detailed design drawing plan
perencanaan

III FLOOR 1

A MAIN EQUIPMENT AIR CONDITIONING

Complete with pipe installation,
isolation, electricity installation, panel and
control equipment, foundation, bracket
and support

ZONA A
1 IU-1A.1
Capacity : 9.600 Btuh 1.00 unit 14,081,690 14,081,690
Type : Ceiling Mounted Cassette
(Double Flows)
2 IU-1A.2
Capacity : 38.000 Btuh 1.00 unit 16,893,489 16,893,489
Type : Ceiling Mounted Cassette
( 4 Ways/Round Flow )
3 IU-1A.3
Capacity : 38.000 Btuh 1.00 unit 16,893,489 16,893,489
Type : Ceiling Mounted Cassette
(Double Flows)
4 IU-1A.4
Capacity : 30.000 Btuh 1.00 unit 16,283,425 16,283,425
Type : Ceiling Mounted Cassette
( 4 Ways/Round Flow )
5 IU-1A.5
Capacity : 30.000 Btuh 1.00 unit 16,283,425 16,283,425
Type : Ceiling Mounted Cassette
( 4 Ways/Round Flow )
6 IU-1A.6
Capacity : 30.000 Btuh 1.00 unit 16,283,425 16,283,425
Type : Ceiling Mounted Cassette
( 4 Ways/Round Flow )
7 IU-1A.7
Capacity : 30.000 Btuh 1.00 unit 16,283,425 16,283,425
Type : Ceiling Mounted Cassette
( 4 Ways/Round Flow )

PT. NKE - UNMUL SAMARINDA 2017 Page 1

 ENGINEERING ESTIMATE

WORK : AC
PROJECT : MECHANICAL AND ELECTRICAL OF BUILDING

BUILDING : ICT CENTER

LOCATION
YEAR : 2016

No Description Vol Unit Unit Price Amount

8 IU-1A.8
Capacity : 38.000 Btuh 1.00 unit 16,893,489 16,893,489
Type : Ceiling Mounted Cassette
( 4 Ways/Round Flow )
9 OU - 1A ( HIGHT COP )
Kapasitas : 250.000 Btuh 1.00 unit 189,230,344 189,230,344
Refrig. type : R 410 A

ZONA B
1 IU-1B.1
Capacity : 9.600 Btuh 1.00 unit 14,081,690 14,081,690
Type : Ceiling Mounted Cassette
(Double Flows)
2 IU-1B.2
Capacity : 38.000 Btuh 1.00 unit 16,893,489 16,893,489
Type : Ceiling Mounted Cassette
( 4 Ways/Round Flow )
3 IU-1B.3
Capacity : 38.000 Btuh 1.00 unit 16,893,489 16,893,489
Type : Ceiling Mounted Cassette
(Double Flows)
4 IU-1B.4
Capacity : 30.000 Btuh 1.00 unit 16,283,425 16,283,425
Type : Ceiling Mounted Cassette
( 4 Ways/Round Flow )
5 IU-1B.5
Capacity : 30.000 Btuh 1.00 unit 16,283,425 16,283,425
Type : Ceiling Mounted Cassette
( 4 Ways/Round Flow )
6 IU-1B.6
Capacity : 38.000 Btuh 1.00 unit 16,893,489 16,893,489
Type : Ceiling Mounted Cassette
( 4 Ways/Round Flow )
7 IU-1B.7
Capacity : 38.000 Btuh 1.00 unit 16,893,489 16,893,489
Type : Ceiling Mounted Cassette
( 4 Ways/Round Flow )
8 OU - 1B ( HIGHT COP )
Kapasitas : 227.000 Btuh 1.00 unit 178,021,089 178,021,089
Refrig. type : R 410 A

B AIR CONDITIONING INSTALLATION EQUIPMENT

1 Purchase and construction
refrigerant pipe from indoor unit (IU)
to outdoor unit (OU) complete with
isolation, clamp, support & other accessories
Copper Pipes, ASTM B280

1/4" x 5/8" 40.00 m' 154,509 6,180,343

3/8'' X 5/8'' 30.00 m' 219,939 6,598,165
3/8'' x 3/4'' 28.00 m' 219,111 6,135,103
1/2'' x 7/8'' 40.00 m' 303,849 12,153,958
1/2'' x 1 1/8'' 9.00 m' 392,900 3,536,100
5/8'' x 1 1/8'' 8.00 m' 438,495 3,507,957
5/8'' x 1 3/8'' 8.00 m' 524,561 4,196,490
3/4 x 13/8 40.00 m' 555,761 22,230,454
3/4 x 1 1/2 25.00 m' 658,634 16,465,840

PT. NKE - UNMUL SAMARINDA 2017 Page 2

 ENGINEERING ESTIMATE

WORK : AC
PROJECT : MECHANICAL AND ELECTRICAL OF BUILDING

BUILDING : ICT CENTER

LOCATION
YEAR : 2016

No Description Vol Unit Unit Price Amount

2 Purchase and construction

drain pipe (AC) complete
with fitting, clamp, isolation, support,
hanger, accessories, dismantle and
restoration
PVC AW Class
Ø 100 mm, riser 40.00 m' 257,808 10,312,339
Ø 80 mm 94.00 m' 182,742 17,177,794
Ø 32 mm 105.00 m' 67,314 7,067,941

3 Refrigerant liquid (R-410A) 15.00 kg 195,708 2,935,626

for all air conditioning
that installed according with plan

4 Purchase and construction 13.00 set 1,850,609 24,057,915

Rafnet Joint each AC unit

5 Purchase and construction 1.00 m' 306,888 306,888

pipe ladder (800x100)mm at shaft AC

C MECHANIC VENTILATION AND INSTALLATION MAIN EQUIPMENT

Complete with electricity installation,
panel and control equipment,savety
grille, bracket and support,
louver and rainwater covering

1 EF.1.1 2.00 unit 4,800,320 9,600,641

Location : Toilet
Capacity : 700 cfm
Type : In Line Duct

2 EF.1.1 1.00 unit 1,077,593 1,077,593

Location : Toilet
Capacity : 200 cfm
Type : wall monted

3 FAF.1.1 4.00 Unit 4,800,320 19,201,282

Location : Lantai 1
Capacity : 1000 ctm
Type : In Line Duct
instalasi FAF 1.00 lot 15,561,718 15,561,718

D DUCTING INSTALLATION WORK

Purchase and installation
ducting installation without isolator with support
and severally material according to the spec
EAG 6'' x 6'' 12.00 bh 182,551 2,190,617
EAG 10'' x 10'' 2.00 bh 273,550 547,099

PT. NKE - UNMUL SAMARINDA 2017 Page 3

 ENGINEERING ESTIMATE

WORK : AC
PROJECT : MECHANICAL AND ELECTRICAL OF BUILDING

BUILDING : ICT CENTER

LOCATION
YEAR : 2016

No Description Vol Unit Unit Price Amount

E ELECTRICITY WORK
1 Wireless remote controller ( control cable AWG #18 ) 13.00 set 165,518 2,151,737
each one AC (VRV/VRF) unit :

2 Purchase and construction cable 350.00 m' 20,190 7,066,668

power from AC panel to Indoor unit
NYY 3 x 2.5 mm2

3 Purchase and construction cable 40.00 m' 90,116 3,604,624

power from AC panel to outdoor unit
for roof floor
NYY 4 x 10 mm2

Sub Total III 815,234,680

IV FLOOR 2

A AIR CONDITIONING MAIN EQUIPMENT

Complete with pipe installation
isolation, electricity installation, panel and
control equipment, foundation, bracket
and support

ZONA 2A
1 IU-2A.1
Capacity : 9.600 Btuh 1.00 unit 14,081,690 14,081,690
Type : Ceiling Mounted Cassette
(Double Flows)
2 IU-2A.2
Capacity : 7.500 Btuh 1.00 unit 13,369,618 13,369,618
Type : Ceiling Mounted Cassette
(Double Flows)
3 IU-2A.3
Capacity : 24.000 Btuh 1.00 unit 15,948,076 15,948,076
Type : Ceiling Mounted Cassette
( 4 Ways/Round Flow )
4 IU-2A.4
Capacity : 7.500 Btuh 1.00 unit 13,369,618 13,369,618
Type : Ceiling Mounted Cassette
(Double Flows)
5 IU-2A.5
Capacity : 24.000 Btuh 1.00 unit 15,948,076 15,948,076
Type : Ceiling Mounted Cassette
( 4 Ways/Round Flow )
6 IU-2A.6
Capacity : 30.000 Btuh 1.00 unit 16,283,425 16,283,425
Type : Ceiling Mounted Cassette
( 4 Ways/Round Flow )
7 IU-2A.7
Capacity : 30.000 Btuh 1.00 unit 16,283,425 16,283,425
Type : Ceiling Mounted Cassette
( 4 Ways/Round Flow )

PT. NKE - UNMUL SAMARINDA 2017 Page 4

 ENGINEERING ESTIMATE

WORK : AC
PROJECT : MECHANICAL AND ELECTRICAL OF BUILDING

BUILDING : ICT CENTER

LOCATION
YEAR : 2016

No Description Vol Unit Unit Price Amount

8 IU-2A.8
Capacity : 30.000 Btuh 1.00 unit 16,283,425 16,283,425
Type : Ceiling Mounted Cassette
( 4 Ways/Round Flow )
9 IU-2A.9
Capacity : 24.000 Btuh 1.00 unit 15,948,076 15,948,076
Type : Ceiling Mounted Cassette
( 4 Ways/Round Flow )
10 IU-2A.10
Capacity : 24.000 Btuh 1.00 unit 15,948,076 15,948,076
Type : Ceiling Mounted Cassette
( 4 Ways/Round Flow )
11 IU-2A.11
Capacity : 38.000 Btuh 1.00 unit 16,893,489 16,893,489
Type : Ceiling Mounted Cassette
(Double Flows)
12 OU - 2A ( HIGHT COP )
Kapasitas : 245.000 Btuh 1.00 unit 189,000,460 189,000,460
Refrig. type : R 410 A

ZONA 2B
1 IU-2B.1
Capacity : 9.600 Btuh 1.00 unit 14,081,690 14,081,690
Type : Ceiling Mounted Cassette
(Double Flows)
2 IU-2B.2
Capacity : 7.500 Btuh 1.00 unit 13,369,618 13,369,618
Type : Ceiling Mounted Cassette
(Double Flows)
3 IU-2B.3
Capacity : 24.000 Btuh 1.00 unit 15,948,076 15,948,076
Type : Ceiling Mounted Cassette
( 4 Ways/Round Flow )
4 IU-2B.4
Capacity : 7.500 Btuh 1.00 unit 13,369,618 13,369,618
Type : Ceiling Mounted Cassette
(Double Flows)
5 IU-2B.5
Capacity : 24.000 Btuh 1.00 unit 15,948,076 15,948,076
Type : Ceiling Mounted Cassette
( 4 Ways/Round Flow )
6 IU-2B.6
Capacity : 30.000 Btuh 1.00 unit 16,283,425 16,283,425
Type : Ceiling Mounted Cassette
( 4 Ways/Round Flow )
7 IU-2B.7
Capacity : 30.000 Btuh 1.00 unit 16,283,425 16,283,425
Type : Ceiling Mounted Cassette
( 4 Ways/Round Flow )
8 IU-2B.8
Capacity : 30.000 Btuh 1.00 unit 16,283,425 16,283,425
Type : Ceiling Mounted Cassette
( 4 Ways/Round Flow )

PT. NKE - UNMUL SAMARINDA 2017 Page 5

 ENGINEERING ESTIMATE

WORK : AC
PROJECT : MECHANICAL AND ELECTRICAL OF BUILDING

BUILDING : ICT CENTER

LOCATION
YEAR : 2016

No Description Vol Unit Unit Price Amount

9 IU-2B.9
Capacity : 24.000 Btuh 1.00 unit 15,948,076 15,948,076
Type : Ceiling Mounted Cassette
( 4 Ways/Round Flow )
10 IU-2B.10
Capacity : 24.000 Btuh 1.00 unit 15,948,076 15,948,076
Type : Ceiling Mounted Cassette
( 4 Ways/Round Flow )
11 IU-2B.11
Capacity : 38.000 Btuh 1.00 unit 16,893,489 16,893,489
Type : Ceiling Mounted Cassette
(Double Flows)
13 OU - 2B ( HIGHT COP )
Kapasitas : 245.000 Btuh 1.00 unit 189,000,460 189,000,460
Refrig. type : R 410 A

B AIR CONDITIONING INSTALLATION EQUIPMENT

1 Purchase and construction
refrigerant pipe from indoor unit (IU)
to outdoor unit (OU) complete with
isolation, clamp, support & other accessories
Copper Pipes, ASTM B280

1/4" x 5/8" 40.00 m' 154,509 6,180,343

3/8'' X 5/8'' 30.00 m' 219,939 6,598,165
3/8'' x 3/4'' 28.00 m' 219,111 6,135,103
1/2'' x 7/8'' 40.00 m' 303,849 12,153,958
1/2'' x 1 1/8'' 9.00 m' 392,900 3,536,100
5/8'' x 1 1/8'' 8.00 m' 438,495 3,507,957
5/8'' x 1 3/8'' 8.00 m' 524,561 4,196,490
3/4 x 13/8 40.00 m' 555,761 22,230,454
3/4 x 1 1/2 25.00 m' 658,634 16,465,840

2 Purchase and construction

drain pipe (AC) complete
with fitting, clamp, isolation, support,
hanger, accessories, dismantle and
restoration
PVC AW Class
Ø 80 mm 84.00 m' 182,742 15,350,369
Ø 32 mm 117.00 m' 67,314 7,875,706

3 Refrigerant liquid (R-410A) 22.00 kg 195,708 4,305,585

for all air conditioning
that installed according with plan

4 Purchase and construction 20.00 set 1,850,609 37,012,177

Rafnet Joint each AC unit

5 Purchase and construction 1.00 m' 306,888 306,888

pipe ladder (800x100)mm at shaft AC

PT. NKE - UNMUL SAMARINDA 2017 Page 6

 ENGINEERING ESTIMATE

WORK : AC
PROJECT : MECHANICAL AND ELECTRICAL OF BUILDING

BUILDING : ICT CENTER

LOCATION
YEAR : 2016

No Description Vol Unit Unit Price Amount

C MECHANIC VENTILATION AND INSTALLATION MAIN EQUIPMENT

Complete with electricity installation,
panel and control equipment,savety
grille, bracket and support,
louver and rainwater covering

1 EF.2.1 2.00 unit 4,800,320 9,600,641

Location : Toilet
Capacity : 700 cfm
Type : In Line Duct

2 EF.2.1 2.00 unit 1,077,593 2,155,186

Location : Toilet
Capacity : 200 cfm
Type : wall monted

3 FAF.2.1 4.00 Unit 4,800,320 19,201,282

Location : Lantai 2
Capacity : 1000 ctm
Type : In Line Duct
instalasi FAF 1.00 lot 15,561,718 15,561,718

D DUCTING INSTALLATION WORK

1 Purchase and installation
ducting installation without isolator with support
and severally material according to the spec
EAG 6'' x 6'' 9.00 bh 182,551 1,642,963
EAG 10'' x 10'' 2.00 bh 273,550 547,099
2 Purchase and installation drain EF pipe
with fitting, clamp, isolation, support
hanger, accessories, dismantle and
restoration
PVC AW Class
Ø 100 mm 20.00 m' 257,808 5,156,170

E ELECTRICITY WORK
1 Wireless remote controller ( control cable AWG #18 ) 22.00 set 165,518 3,641,402
each one AC (VRV/VRF) unit :

2 Purchase and construction cable 350.00 m' 20,190 7,066,668

power from AC panel to Indoor unit
NYY 3 x 2.5 mm2

3 Purchase and construction cable 40.00 m' 90,116 3,604,624

power from AC panel to outdoor unit
for roof floor
NYY 4 x 10 mm2

Sub Total IV 932,747,797

PT. NKE - UNMUL SAMARINDA 2017 Page 7

 ENGINEERING ESTIMATE

WORK : AC
PROJECT : MECHANICAL AND ELECTRICAL OF BUILDING

BUILDING : ICT CENTER

LOCATION
YEAR : 2016

No Description Vol Unit Unit Price Amount

V FLOOR 3

A AIR CONDITIONING MAIN EQUIPMENT

Complete with pipe installation
isolation, electricity installation, panel and
control equipment, foundation, bracket
and support

ZONA 3A
1 IU-3A.1
Capacity : 12.000 Btuh 1.00 unit 16,464,457 16,464,457
Type : Ceiling Mounted Cassette
(Double Flows)
2 IU-3A.2
Capacity : 24.000 Btuh 1.00 unit 15,948,076 15,948,076
Type : Ceiling Mounted Cassette
( 4 Ways/Round Flow )
3 IU-3A.3
Capacity : 38.000 Btuh 1.00 unit 16,893,489 16,893,489
Type : Ceiling Mounted Cassette
( 4 Ways/Round Flow )
4 IU-3A.4
Capacity : 19.000 Btuh 1.00 unit 14,172,497 14,172,497
Type : Ceiling Mounted Cassette
( 4 Ways/Round Flow )
5 IU-3A.5
Capacity : 19.000 Btuh 1.00 unit 14,172,497 14,172,497
Type : Ceiling Mounted Cassette
( 4 Ways/Round Flow )
6 IU-3A.6
Capacity : 24.000 Btuh 1.00 unit 15,948,076 15,948,076
Type : Ceiling Mounted Cassette
( 4 Ways/Round Flow )
7 IU-3A.7
Capacity : 12.000 Btuh 1.00 unit 16,464,457 16,464,457
Type : Ceiling Mounted Cassette
(Double Flows)
8 OU - 3A ( HIGHT COP )
Kapasitas : 152.000 Btuh 1.00 unit 113,951,777 113,951,777
Refrig. type : R 410 A

ZONA 3B
1 IU-3B.1
Capacity : 12.000 Btuh 1.00 unit 16,464,457 16,464,457
Type : Ceiling Mounted Cassette
(Double Flows)
2 IU-3B.2
Capacity : 24.000 Btuh 1.00 unit 15,948,076 15,948,076
Type : Ceiling Mounted Cassette
( 4 Ways/Round Flow )
3 IU-3B.3
Capacity : 7.500 Btuh 1.00 unit 13,369,618 13,369,618
Type : Ceiling Mounted Cassette
(Double Flows)

PT. NKE - UNMUL SAMARINDA 2017 Page 8

 ENGINEERING ESTIMATE

WORK : AC
PROJECT : MECHANICAL AND ELECTRICAL OF BUILDING

BUILDING : ICT CENTER

LOCATION
YEAR : 2016

No Description Vol Unit Unit Price Amount

4 IU-3B.4
Capacity : 38.000 Btuh 1.00 unit 16,893,489 16,893,489
Type : Ceiling Mounted Cassette
(Double Flows)
5 IU-3B.5
Capacity : 19.000 Btuh 1.00 unit 14,172,497 14,172,497
Type : Ceiling Mounted Cassette
( 4 Ways/Round Flow )
6 IU-3B.6
Capacity : 19.000 Btuh 1.00 unit 14,172,497 14,172,497
Type : Ceiling Mounted Cassette
( 4 Ways/Round Flow )
7 IU-3B.7
Capacity : 24.000 Btuh 1.00 unit 15,948,076 15,948,076
Type : Ceiling Mounted Cassette
( 4 Ways/Round Flow )
8 IU-2B.8
Capacity : 12.000 Btuh 1.00 unit 16,464,457 16,464,457
Type : Ceiling Mounted Cassette
(Double Flows)
15 OU - 3B ( HIGHT COP )
Kapasitas : 152.000 Btuh 1.00 unit 113,951,777 113,951,777
Refrig. type : R 410 A

B AIR CONDITIONING INSTALLATION EQUIPMENT

1 Purchase and construction
refrigerant pipe from indoor unit (IU)
to outdoor unit (OU) complete with
isolation, clamp, support & other accessories
Copper Pipes, ASTM B280

1/4" x 5/8" 40.00 m' 154,509 6,180,343

3/8'' X 5/8'' 30.00 m' 219,939 6,598,165
3/8'' x 3/4'' 28.00 m' 219,111 6,135,103
1/2'' x 7/8'' 40.00 m' 303,849 12,153,958
1/2'' x 1 1/8'' 9.00 m' 392,900 3,536,100
5/8'' x 1 1/8'' 8.00 m' 438,495 3,507,957
5/8'' x 1 3/8'' 8.00 m' 524,561 4,196,490
3/4 x 13/8 40.00 m' 555,761 22,230,454
3/4 x 1 1/2 25.00 m' 658,634 16,465,840

2 Purchase and construction

drain pipe (AC) complete
with fitting, clamp, isolation, support,
hanger, accessories, dismantle and
restoration
PVC AW Class
Ø 80 mm 84.00 m' 182,742 15,350,369
Ø 32 mm 96.00 m' 67,314 6,462,118

3 Refrigerant liquid (R-410A) 15.00 kg 195,708 2,935,626

for all air conditioning
that installed according with plan

PT. NKE - UNMUL SAMARINDA 2017 Page 9

 ENGINEERING ESTIMATE

WORK : AC
PROJECT : MECHANICAL AND ELECTRICAL OF BUILDING

BUILDING : ICT CENTER

LOCATION
YEAR : 2016

No Description Vol Unit Unit Price Amount

4 Purchase and construction 13.00 set 1,850,609 24,057,915

Rafnet Joint each AC unit

5 Purchase and construction 1.00 m' 306,888 306,888

pipe ladder (800x100)mm at shaft AC

C MECHANIC VENTILATION AND INSTALLATION MAIN EQUIPMENT

Complete with electricity installation,
panel and control equipment, grille
safety, bracket and support,
louvers and rain water safety

1 EF.3.1 2.00 unit 4,800,320 9,600,641

Location : Toilet
Capacity : 700 cfm
Type : In Line Duct

2 EF.3.2 3.00 unit 1,077,593 3,232,779

Location : Toilet
Capacity : 200 cfm
Type : wall monted

3 FAF.3.1 4.00 Unit 4,800,320 19,201,282

Location : lantai 3
Capacity : 1000 ctm
Type : In Line Duct
instalasi FAF 1.00 lot 15,561,718 15,561,718

D DUCTING INSTALLATION WORK

1 Purchase and installation
ducting installation without isolator with support
and severally material according to the spec
EAG 6'' x 6'' 9.00 bh 182,551 1,642,963
EAG 10'' x 10'' 2.00 bh 273,550 547,099
2 Purchase and installation drain EF pipe
with fitting, clamp, isolation, support
hanger, accessories, dismantle and
restoration
PVC AW Class
Ø 100 mm 20.00 m' 257,808 5,156,170

E ELECTRICITY WORK
1 Wireless remote controller ( control cable AWG #18 ) 24.00 set 165,518 3,972,438
each one AC (VRV/VRF) unit :

2 Purchase and construction cable 350.00 m' 20,190 7,066,668

power from AC panel to Indoor unit
NYY 3 x 2.5 mm2

3 Purchase and construction cable 40.00 m' 90,116 3,604,624

power from AC panel to outdoor unit
for roof floor
NYY 4 x 10 mm2

PT. NKE - UNMUL SAMARINDA 2017 Page 10

 ENGINEERING ESTIMATE

WORK : AC
PROJECT : MECHANICAL AND ELECTRICAL OF BUILDING

BUILDING : ICT CENTER

LOCATION
YEAR : 2016

No Description Vol Unit Unit Price Amount

4 Purchase and installation Central 1.00 lot 40,650,285 40,650,285

Intelligent Controller (VRV/VRF) Air
Conditioning System c/w cable
control installation

Sub Total V 701,754,263

VI FLOOR 4

A AIR CONDITIONING MAIN EQUIPMENT

Complete with pipe installation
isolation, electricity installation, panel and
control equipment, foundation, bracket
and support

ZONA 4A
1 IU-4A.1
Capacity : 7.500 Btuh 1.00 unit 13,369,618 13,369,618
Type : Ceiling Mounted Cassette
(Double Flows)
2 IU-4A.2
Capacity : 7.500 Btuh 1.00 unit 13,369,618 13,369,618
Type : Ceiling Mounted Cassette
(Double Flows)
3 IU-4A.3
Capacity : 24.000 Btuh 1.00 unit 15,948,076 15,948,076
Type : Ceiling Mounted Cassette
( 4 Ways/Round Flow )
4 IU-4A.4
Capacity : 24.000 Btuh 1.00 unit 15,948,076 15,948,076
Type : Ceiling Mounted Cassette
( 4 Ways/Round Flow )
5 IU-4A.5
Capacity : 30.000 Btuh 1.00 unit 16,283,425 16,283,425
Type : Ceiling Mounted Cassette
( 4 Ways/Round Flow )
6 IU-4A.6
Capacity : 30.000 Btuh 1.00 unit 16,283,425 16,283,425
Type : Ceiling Mounted Cassette
( 4 Ways/Round Flow )
7 IU-4A.7
Capacity : 30.000 Btuh 1.00 unit 16,283,425 16,283,425
Type : Ceiling Mounted Cassette
( 4 Ways/Round Flow )
8 IU-4A.8
Capacity : 30.000 Btuh 1.00 unit 16,283,425 16,283,425
Type : Ceiling Mounted Cassette
( 4 Ways/Round Flow )
9 IU-4A.9
Capacity : 30.000 Btuh 1.00 unit 16,283,425 16,283,425
Type : Ceiling Mounted Cassette
( 4 Ways/Round Flow )

PT. NKE - UNMUL SAMARINDA 2017 Page 11

 ENGINEERING ESTIMATE

WORK : AC
PROJECT : MECHANICAL AND ELECTRICAL OF BUILDING

BUILDING : ICT CENTER

LOCATION
YEAR : 2016

No Description Vol Unit Unit Price Amount

10 IU-4A.10
Capacity : 30.000 Btuh 1.00 unit 16,283,425 16,283,425
Type : Ceiling Mounted Cassette
( 4 Ways/Round Flow )
11 OU - 4A ( HIGHT COP )
Location : Lantai Atap
Kapasitas : 152.000 Btuh 1.00 unit 184,724,573 184,724,573
Refrig. type : R 410 A

ZONA 4B
1 IU-4B.1
Capacity : 12.000 Btuh 1.00 unit 16,464,457 16,464,457
Type : Ceiling Mounted Cassette
(Double Flows)
2 IU-4B.2
Capacity : 12.000 Btuh 1.00 unit 16,464,457 16,464,457
Type : Ceiling Mounted Cassette
(Double Flows)
3 IU-4B.3
Capacity : 38.000 Btuh 1.00 unit 16,893,489 16,893,489
Type : Ceiling Mounted Cassette
( 4 Ways/Round Flow )
4 IU-4B.4
Capacity : 24.000 Btuh 1.00 unit 15,948,076 15,948,076
Type : Ceiling Mounted Cassette
( 4 Ways/Round Flow )
5 IU-4B.5
Capacity : 7.500 Btuh 1.00 unit 13,369,618 13,369,618
Type : Ceiling Mounted Cassette
(Double Flows)
6 IU-4B.6
Capacity : 7.500 Btuh 1.00 unit 13,369,618 13,369,618
Type : Ceiling Mounted Cassette
(Double Flows)
7 IU-4B.7
Capacity : 19.000 Btuh 1.00 unit 14,172,497 14,172,497
Type : Ceiling Mounted Cassette
( 4 Ways/Round Flow )
8 IU-4B.8
Capacity : 19.000 Btuh 1.00 unit 14,172,497 14,172,497
Type : Ceiling Mounted Cassette
( 4 Ways/Round Flow )
9 IU-4B.8
Capacity : 30.000 Btuh 1.00 unit 16,283,425 16,283,425
Type : Ceiling Mounted Cassette
( 4 Ways/Round Flow )

10 IU-4B.8
Capacity : 30.000 Btuh 1.00 unit 16,283,425 16,283,425
Type : Ceiling Mounted Cassette
( 4 Ways/Round Flow )

11 IU-4B.8
Capacity : 30.000 Btuh 1.00 unit 16,283,425 16,283,425
Type : Ceiling Mounted Cassette
( 4 Ways/Round Flow )

PT. NKE - UNMUL SAMARINDA 2017 Page 12

 ENGINEERING ESTIMATE

WORK : AC
PROJECT : MECHANICAL AND ELECTRICAL OF BUILDING

BUILDING : ICT CENTER

LOCATION
YEAR : 2016

No Description Vol Unit Unit Price Amount

12 OU - 4B ( HIGHT COP )
Kapasitas : 240.000 Btuh 1.00 unit 188,770,567 188,770,567
Refrig. type : R 410 A

13 IU-OU-PRESISI (Server Room)

AC Presisi Include Electric Panel, Feeder Cable and Piping etc.
Kapasitas : 98.000 Btuh 1.00 unit 110,486,239 110,486,239

B AIR CONDITIONING EQUIPMENT INSTALLATION

1 Purchase and construction
refrigerant pipe from indoor unit (IU)
to outdoor unit (OU) complete with
isolation, clamp, support & other accessories
Copper Pipes, ASTM B280

1/4" x 5/8" 40.00 m' 154,509 6,180,343

3/8'' X 5/8'' 30.00 m' 219,939 6,598,165
3/8'' x 3/4'' 28.00 m' 219,111 6,135,103
1/2'' x 7/8'' 40.00 m' 303,849 12,153,958
1/2'' x 1 1/8'' 9.00 m' 392,900 3,536,100
5/8'' x 1 1/8'' 8.00 m' 438,495 3,507,957
5/8'' x 1 3/8'' 8.00 m' 524,561 4,196,490
3/4 x 1 3/8 40.00 m' 555,761 22,230,454
3/4 x 1 1/2 25.00 m' 658,634 16,465,840

2 Purchase and construction

drain pipe (AC) complete
with fitting, clamp, isolation, support,
hanger, accessories, dismantle and
restoration
PVC AW Class
Ø 80 mm 45.00 m' 182,742 8,223,412
Ø 50 mm 48.00 m' 104,319 5,007,312
Ø 32 mm 58.00 m' 67,314 3,904,196

3 Refrigerant liquid (R-410A) 21.00 kg 195,708 4,109,877

for all air conditioning
that installed according with plan

4 Purchase and construction 19.00 set 1,850,609 35,161,569

Rafnet Joint each AC unit

5 Purchase and construction 1.00 m' 306,888 306,888

pipe ladder (800x100)mm at shaft AC

C MECHANIC VENTILATION AND INSTALLATION MAIN EQUIPMENT

Complete with electricity installation,
panel and control equipment, grille
safety, bracket and support,
louvers and rain water safety

PT. NKE - UNMUL SAMARINDA 2017 Page 13

 ENGINEERING ESTIMATE

WORK : AC
PROJECT : MECHANICAL AND ELECTRICAL OF BUILDING

BUILDING : ICT CENTER

LOCATION
YEAR : 2016

No Description Vol Unit Unit Price Amount

1 EF.4.1 1.00 unit 4,800,320 4,800,320

Location : Toilet
Capacity : 700 cfm
Type : In Line Duct

1 EF.4.2 4.00 unit 1,077,593 4,310,371

Location : Guang
Capacity : 200 cfm
Type : Axial

2 FAF.4.1 4.00 Unit 4,800,320 19,201,282

Location : lantai 4
Capacity : 1000 ctm
Type : In Line Duct
instalasi FAF 1.00 lot 15,561,718 15,561,718

D DUCTING INSTALLATION WORK

1 Purchase and installation
ducting installation without isolator with support
and severally material according to the spec
EAG 6'' x 6'' 9.00 bh 182,551 1,642,963
EAG 10'' x 10'' 2.00 bh 273,550 547,099

2 Purchase and installation drain EF pipe

with fitting, clamp, isolation, support
hanger, accessories, dismantle and
restoration
PVC AW Class
Ø 100 mm 20.00 m' 257,808 5,156,170

E ELECTRICITY WORK
1 Wireless remote controller ( control cable AWG #18 ) 18.00 set 165,518 2,979,329
each one AC (VRV/VRF) unit :

2 Purchase and construction cable 350.00 m' 20,190 7,066,668

power from AC panel to Indoor unit
NYY 3 x 2.5 mm2

3 Purchase and construction cable 40.00 m' 90,116 3,604,624

power from AC panel to outdoor unit
for roof floor
NYY 4 x 10 mm2

Sub Total VI 1,012,610,513

VII ROOF FLOOR

A AIR CONDITIONING MAIN EQUIPMENT

Complete with pipe installation
isolation, electricity installation, panel and
control equipment, foundation, bracket
and support

PT. NKE - UNMUL SAMARINDA 2017 Page 14

 ENGINEERING ESTIMATE

WORK : AC
PROJECT : MECHANICAL AND ELECTRICAL OF BUILDING

BUILDING : ICT CENTER

LOCATION
YEAR : 2016

No Description Vol Unit Unit Price Amount

1 OU -IU LT A . 1 (inverter) 2.00 unit 10,400,062 20,800,124

Location : R. Mesin Lift
Type : Split Wall
Refrig. type : R. 410 A
Capm : 12.000.000 Btu/h
Pipa reff :

D OTHER WORK
1 Purchase and construction
pipe ladder
(400x100)mm 20.00 m' 221,568 4,431,351
(300x100)mm 15.00 m' 210,904 3,163,554

Sub Total VII 28,395,028

VIII ACCESSORIES
1 Wireless RC 55 bh 165,518 9,103,504
Grille kit type 1 55 bh 103,355 5,684,498
Grille kit type 2 12 bh 94,483 1,133,797
IR receiver unit 13 bh 1,955,192 25,417,492
Separation tube type 1 10 bh 902,330 9,023,297
Separation tube type 2 6 bh 902,330 5,413,978
Separation tube type 3 42 bh 902,330 37,897,847
Outdoor unit branch kit 12 bh 1,760,521 21,126,247
Purchase and central installation 1 lot 40,650,285 40,650,285
Intellegent Controller (VRV/VRF) Air
Conditioning System c/w instalasi
Control cable

Sub Total VIII 155,450,945

IX TEST COMMISSIONING (INCLUDE FREON R.410A) 1.00 lot 38,603,759 38,603,759

Sub Total IX 38,603,759

PT. NKE - UNMUL SAMARINDA 2017 Page 15

 RECAPITULATION

WORK : LIFT
PROJECT : MECHANICAL AND ELECTRICAL OF BUILDING

BUILDING : ICT CENTER

LOCATION :
YEAR : 2016

NO DESCRIPTION AMOUNT

I. LIF WORK 1,473,302,289.68

TOTAL COST : 1,473,302,289.68

PT. NKE - UNMUL SAMARINDA 2017 Rekap Lift

 ENGINEERING ESTIMATE

WORK : LIFT
PROJECT : MECHANICAL AND ELECTRICAL OF BUILDING

BUILDING :ICT CENTER

LOCATION
YEAR : 2016

NO DESCRIPTION UNIT VOLUME UNIT PRICE

D LIFT WORK

The offer is includepurchasing, material installation complete at-site accroding to

specification, RKS, deatled design drawing and other (Biding document)

a Passenger lift L1 (Type Machine room)/GearLess unit 1 683,071,515.68

Capacity : 15 orang ( 1000 kg )
Speed : 60 MPM
Control : VVVF
Stop / Opening : 4 stop / 4 opening
Operasional : Simplex
Finishing : Deluxe Desain
: Car, Stanles steel
: Hoistway door, nero jamb without transom for all hair line finish floor
:Car, Stanles steel, hair line + hand rail
Complete installed with standard and optional equipment included
fireman switc , seperator beam and auxiliary equipment

a Lift penumpang L1 (Type Machine room)/GearLess unit 1 790,230,774.00

Capacity : 17 orang ( 1250 kg )
Speed : 60 MPM
Control : VVVF
Stop / Opening : 4 stop / 4 opening
Operasional : Simplex
Finishing : Deluxe Desain
: Car, Stanles steel
: Hoistway door, nero jamb without transom for all hair line finish floor
:Car, Stanles steel, hair line + hand rail
Complete installed with standard and optional equipment included
fireman switc , seperator beam and auxiliary equipment

Installation cost unit 1 Include

ARD / MELD, Batteray Emergency unit 1 Include

Installation of lighting and sockets in the pit lift lot 1 Include

TOTAL LIFT WORK

PT. NKE - UNMUL SAMARINDA 2017