Professional Documents
Culture Documents
19/09/2023 Page 1 of 10
Water Intake Pump House#2 and Effluent Discharge APPENDIX- I, Rev.1
i Bored Pile
Bored Pile Ø 600 mm, L=11m Inclu Test
Pile
- Drill Bored Pile Dia 600 mm, using Bentonite m' 385,00 386.014 148.615.335 148.615.335
- Rebar kg 13.986,05 10.500,00 1.619,64 146.853.550 22.652.369 169.505.918
- Concrete K-350 m³ 108,86 815.742,96 61.861,19 88.798.667 6.733.974 95.532.640
- Soil Disposal m³ 108,86 21.532,71 2.343.969 2.343.969
- Pile Head Cutting and exposing
nos 35,00 82.481,59 2.886.856 2.886.856
Reinforcement, for Pilecap
- PDA Test nos 1,00 11.135.015,09 11.135.015 11.135.015
Pile Integrity Test nos 7,00 907.297,53 6.351.083 6.351.083
Kentledge Compression Pile test, incuding all
nos 1,00 310.130.790,53 310.130.791 310.130.791
preparations
Lateral Pile Test, including all preparations nos 1,00 12.372.238,98 12.372.239 12.372.239
ii Foundation
Pilecap
- Lean Concrete 50mm THK m3 2,09 761.305,11 61.861,19 1.589.605 129.166 1.718.771
- Formwork m2 106,96 78.934,88 45.364,88 8.442.807 4.852.188 13.294.995
- Rebar kg 2.316,03 10.500,00 1.619,64 24.318.305 3.751.133 28.069.438
- Concrete K.350 m3 35,96 815.742,96 61.861,19 29.335.639 2.224.644 31.560.283
19/09/2023 Page 2 of 10
Water Intake Pump House#2 and Effluent Discharge APPENDIX- I, Rev.1
iv RCC Column
- Formwork m2 344,50 126.241,94 45.364,88 43.490.350 15.628.200 59.118.550
- Rebar kg 9.139,66 10.500,00 1.619,64 95.966.476 14.802.965 110.769.442
- Concrete K.350 m3 35,29 815.742,96 61.861,19 28.787.569 2.183.082 30.970.651
- Grouting m3 0,10 7.133.008,18 61.861,19 691.902 6.001 697.902
v RCC Beam
- Formwork m2 448,20 101.841,90 45.364,88 45.645.029 20.332.311 65.977.340
- Rebar kg 8.400,99 10.500,00 1.619,64 88.210.370 13.606.575 101.816.945
- Concrete K.350 m3 47,86 815.742,96 61.861,19 39.039.663 2.960.541 42.000.204
ix RCC Trench
- Lean Concrete 50mm THK m3 5,69 761.305,11 61.861,19 4.329.059 351.765 4.680.824
- Formwork m2 113,73 136.814,62 45.364,88 15.559.812 5.159.309 20.719.121
- Rebar kg 3.297,69 10.500,00 1.619,64 34.625.709 5.341.065 39.966.773
- Concrete K.350 m3 29,73 815.742,96 61.861,19 24.250.953 1.839.051 26.090.004
x Trench Cover
Corner Protection, L.50.50.5 kg 747,97 12.372,24 6.276,10 9.254.039 4.694.323 13.948.362
Lugs (Ø-8) kg 39,11 10.500,00 6.276,10 410.603 245.427 656.029
Steel Grating (Including Supply, fabrication &
m2 93,80 722.538,76 101.155,43 67.774.135 9.488.379 77.262.514
Erection)
xi Steel Structure
Steel Profiles 84.802,64 18.636,72 6.276,10 1.580.442.789 532.230.046 2.112.672.835
19/09/2023 Page 3 of 10
Water Intake Pump House#2 and Effluent Discharge APPENDIX- I, Rev.1
xiv Waterstop
PVC Waterstop (width 250mm minimum) m' 917,99 167.850,04 10.207,10 154.084.962 9.370.031 163.454.994
Uditch U-650
- Lean Concrete 50mm THK m3 2,89 761.305,11 61.861,19 2.198.268 178.624 2.376.893
- Formwork m2 193,70 136.814,62 45.364,88 26.500.555 8.787.031 35.287.586
- Rebar kg 1.743,00 10.500,00 1.619,64 18.301.489 2.823.031 21.124.520
- Concrete K.350 m3 21,13 815.742,96 61.861,19 17.234.414 1.306.958 18.541.371
19/09/2023 Page 4 of 10
Water Intake Pump House#2 and Effluent Discharge APPENDIX- I, Rev.1
ii PAINTING
Exterior m2 973,00 31.128,55 9.174,21 30.287.959 8.926.473 39.214.433
Ceiling m2 13,88 27.482,87 9.174,21 381.325 127.292 508.617
Interior m2 2.258,98 27.482,87 9.174,21 62.083.262 20.724.369 82.807.631
iii FLOORING
Floorhardener m2 1.893,10 18.970,77 24.294,60 35.913.558 45.992.105 81.905.663
Ceramic Tile 600x600 (Roman) m2 13,88 218.473,12 41.240,80 3.031.315 572.216 3.603.531
Non Homogeneous Tile 300x300 Unpolished
m2 5,40 145.283,90 41.240,80 784.533 222.700 1.007.233
(Roman)
iv FALSE CEILING
Gypsum Board Panel (600x1200x12 mm Thk) m2 5,40 70.109,35 37.116,72 378.591 200.430 579.021
Gypsum Board Panel (600x1200x9 mm Thk) m2 8,48 61.861,19 37.116,72 524.274 314.564 838.838
v BUILDING ROOFING
Single Metal Sheet Roofing, Thk 0.45mm m2 731,81 173.211,35 20.620,40 126.757.449 15.090.172 141.847.621
Screed Concrete Finishing m2 551,25 19.093,50 59.686,71 10.525.291 32.902.300 43.427.591
Waterproof Membrane Sheet (Bitumen, 3mm
m2 551,25 169.087,27 37.116,72 93.209.355 20.460.590 113.669.946
thk minimum)
19/09/2023 Page 5 of 10
Water Intake Pump House#2 and Effluent Discharge APPENDIX- I, Rev.1
i Concrete Work
Excavation m3 1.530,00 25.852,17 39.553.826 39.553.826
- Formwork m2 635,25 136.814,62 45.364,88 86.911.449 28.818.024 115.729.473
- Rebar kg 13.591,67 10.500,00 1.619,64 142.712.492 22.013.604 164.726.096
- Concrete K.350 m3 79,04 815.742,96 61.861,19 64.475.997 4.889.484 69.365.481
i Bored Pile
Bored Pile Ø 300 mm, L=5m
- Drill Bored Pile Dia 300 mm, using Bentonite m' 180,00 386.013,86 69.482.494 69.482.494
- Rebar kg 3.785,92 10.500,00 1.619,64 39.752.196 6.131.833 45.884.029
- Concrete K-350 m³ 12,72 815.742,96 61.861,19 10.379.065 787.088 11.166.153
- Soil Disposal m³ 12,72 21.532,71 273.970 273.970
- Pile Head Cutting and exposing
nos 36,00 82.481,59 2.969.337 2.969.337
Reinforcement, for Pilecap
- PDA Test nos 1,00 11.135.015,09 11.135.015 11.135.015
- Pile Integrity Test nos 7,00 907.297,53 6.351.083 6.351.083
iv RCC Slab
19/09/2023 Page 6 of 10
Water Intake Pump House#2 and Effluent Discharge APPENDIX- I, Rev.1
v RCC Wall
- Formwork m2 67,43 136.814,62 45.364,88 9.225.328 3.058.926 12.284.254
- Rebar kg 734,98 10.500,00 1.619,64 7.717.322 1.190.408 8.907.730
- Concrete K.350 m3 9,07 815.742,96 61.861,19 7.397.232 560.963 7.958.195
19/09/2023 Page 7 of 10
Water Intake Pump House#2 and Effluent Discharge APPENDIX- I, Rev.1
vi Barbed Wire
Steel Post (L.45.45.5) kg 1.292,85 12.372,24 6.276,10 15.995.449 8.114.059 24.109.508
Wire Net 0,00 0
viii PAINTING
Exterior m2 12,76 31.128,55 9.174,21 397.200 117.063 514.263
ix FLOORING
Paving Block m2 6,57 117.288,83 20.620,40 770.588 135.476 906.064
x DOORS
Entrance Gate Sliding 1900 x 8300 mm
(Including supply, erection, painting, sliding
nos 1,00 84.547.757,14 247.444,78 84.547.757 247.445 84.795.202
rails and wheels, Locking arrangement all
complete)
Entrance Gate Swing 1800 x 900 mm
(Including supply, erection, painting, Locking nos 1,00 8.685.311,77 247.444,78 8.685.312 247.445 8.932.757
arrangement all complete)
19/09/2023 Page 8 of 10
Water Intake Pump House#2 and Effluent Discharge APPENDIX- I, Rev.1
iv RCC Column
- Formwork m2 12,80 126.241,94 45.364,88 1.615.897 580.670 2.196.567
- Rebar kg 226,08 10.500,00 1.619,64 2.373.864 366.172 2.740.036
- Concrete K.350 m3 0,64 815.742,96 61.861,19 522.075 39.591 561.667
viii PAINTING
Exterior m2 15,29 31.128,55 9.174,21 475.887 140.254 616.141
Interior m2 31,64 27.482,87 9.174,21 869.662 290.307 1.159.969
Ceiling m2 6,84 27.482,87 9.174,21 187.983 62.752 250.734
ix FLOORING
Ceramic Tile 600x600 (Roman) m2 22,84 218.473,12 41.240,80 4.989.926 941.940 5.931.866
Non Homogeneous Tile 300x300 Unpolished
m2 2,16 145.283,90 41.240,80 313.813 89.080 402.893
(Roman)
x FALSE CEILING
Gypsum Board Panel (600x1200x12 mm Thk) m2 2,16 70.109,35 37.116,72 151.436 80.172 231.608
Gypsum Board Panel (600x1200x9 mm Thk) m2 4,68 61.861,19 37.116,72 289.510 173.706 463.217
19/09/2023 Page 9 of 10
Water Intake Pump House#2 and Effluent Discharge APPENDIX- I, Rev.1
xii SANITARY
Water Closet (Sitting type) nos 1,00 2.599.819,82 217.751,41 2.599.820 217.751 2.817.571
Floordrain nos 1,00 255.692,94 28.868,56 255.693 28.869 284.561
Roofdrain nos 4,00 309.305,97 78.357,51 1.237.224 313.430 1.550.654
xiii ROOFING
Concrete Roof m2 25,00 365.650,80 51.607,12 9.141.270 1.290.178 10.431.448
Waterproofing Membran Sheet installation m2 25,00 169.087,27 37.116,72 4.227.182 927.918 5.155.100
ii Grass
Rumput Gajah (Axonopus Compresus) * m2 10.484,27 21.445,21 4.124,08 224.837.309 43.237.944 268.075.253
TOTAL 43.100.047.616
VAT 11% 4.741.005.238
TOTAL + VAT 47.841.052.853
GRAND TOTAL 47.841.052.853
ROUNDED 47.841.052.900
USD (@14,000) 3.417.219
(Nihar) (Frendy)
(Engineer) (Engineer) Budiantoro
Direktur Utama
19/09/2023 Page 10 of 10