BILL OF QUANTITY : WWS.QUO.SD.CR.08.20.

01
SCOPE : PEKERJAAN PEMASANGAN AHU DAN CIVIL GLYCERINE DRUMMING ROOM
PROJECT : CIVIL DAN HVAC
OWNER : PT SARI DUMAI OLEO
LOCATION : JAKARTA
PREP. BY : PT. WISHEN WIJAYA SENTOSA
REV / DATE : 01 / 11 AGUSTUS 2020

SUMMARY

Dengan Hormat,
Memenuhi permintaan akan penawaran harga PEKERJAAN PEMASANGAN AHU DAN CIVIL GLYCERINE DRUMMING ROOM
bersamaan ini kami berikan penawaran harga yang mencakup pekerjaan tersebut

MATERIAL JASA
NO. Uraian QTY UNIT
(Rp.) (Rp.)

A TOTAL PREPARATION WORK 1 LOT 20,200,400 17,640,000

B TOTAL CIVILWORK 1 LOT 399,372,444 55,338,256

C TOTAL PEKERJAAN HVAC 1 LOT 677,751,562 75,305,730

`
D TOTAL PEKERJAAN DUCTING 1 LOT 154,561,888 16,939,545

E TOTAL PEKERJAAN ELETRICAL 1 LOT 449,815,685 48,564,530

f TOTAL PEKERJAAN AKSESORIS LOKER 1 LOT 42,120,000 4,680,000

F TOTAL PEKERJAAN LAIN-LAIN 1 LOT 33,000,000 4,500,000

SUB TOTAL Rp 1,776,821,979 Rp 222,968,061

TOTAL Rp 1,999,790,040
Note :
1. Belum termasuk dalam penawaran diatas :
- PPN
- Material dan pekerjaan lain yang tidak termasuk dalam spare part list akan di ajukan kerja tambah

2. Validity penawaran harga belaku hingga 2 minggu dari tanggal pembuatan penawaran,

3. Cara pembayaran : - 35%, DP

- 60% Progress payment per 10% pencapaian
- 5% Setelah BAST

Demikian penawaran ini kami sampaikan, dengan harapan terjalin kerja sama berkelanjutan yang baik.
Kami ucapkan terima kasih.

Salam Hormat,

DENATA MACMUD SUGANDHI

PT WISHEN WIJAYA SENTOSA
Mobile : +62 - 857-1931-6808
Email : salesmarketing@wws.co.id
: gandhi.wws@gmail.com
BILL OF QUANTITY : WWS.QUO.SD.CR.08.20.01
SCOPE : PEKERJAAN PEMASANGAN AHU DAN CIVIL GLYCERINE DRUMMING ROOM
PROJECT : CIVIL DAN HVAC
OWNER : PT SARI DUMAI OLEO
LOCATION : JAKARTA
PREP. BY : PT. WISHEN WIJAYA SENTOSA
REV / DATE : 01 / 11 AGUSTUS 2020

Harga Satuan Total Harga

NO. URAIAN SAT QTY Material Jasa Material Jasa
Rp. Rp. Rp. Rp.
1 PREPARATION
- Making Directors kits & Work Barracks ls 1 5,500,000 1,050,000 5,500,000 1,050,000
- Mobilization & Demobilization ls 1 8,250,000 945,000 8,250,000 945,000
- Job Progress Reports and Photos ls 1 409,200 3,255,000 409,200 3,255,000
- Procurement Shop and Asbuilt Drawing ls 1 541,200 4,305,000 541,200 4,305,000
- Order, Safety, Equipment, Worker Identity Card & Security (K3) ls 1 - 2,310,000 - 2,310,000
- First Aid and Fire Fighting ls 1 2,750,000 - 2,750,000 -
- Transportation and Accommodation ls 1 - 5,775,000 - 5,775,000
- Equipment and Work Equipment ls 1 2,750,000 - 2,750,000 -
TOTAL PREPARATION WORK 20,200,400 17,640,000
2 PEKERJAAN CIVIL
a Sandwich Panel
- Panel Dinding 100mm m2 129 768,750 92,250 99,168,750 11,900,250
- Panel Atap 100mm m2 52 825,000 99,000 42,688,800 5,122,656
- Panel Low Return m2 9 825,000 99,000 7,425,000 891,000
- Curving Alluminium R40 btg 26 387,500 46,500 10,230,000 1,227,600
- Curving R40 sudut pcs 20 375,000 45,000 7,500,000 900,000
- Siku 4x4 btg 9 322,500 38,700 2,902,500 348,300
- Siku SS 20x20x100mm pcs 27 16,250 1,950 438,750 52,650
- Pelubangan unit 2 431,250 51,750 862,500 103,500
- Akses Mesin m2 24 112,500 13,500 2,700,000 324,000
- Capping Lampu unit 9 1,110,000 133,200 9,990,000 1,198,800
- Capping Diffuser unit 8 1,110,000 133,200 8,880,000 1,065,600
- Aksesoris lot 1 12,049,144 1,445,900 12,049,144 1,445,900
- Jendela Kaca Clear tebal 5 mm + Kusen unit 1 7,312,500 877,500 7,312,500 877,500
Uk. Lubang L1200 mm x T1200 mm
- Pintu Sanwich Panel Swing + Kusen Aluminium, bahan lapisan Galvanis Colorbond Unit 2 19,372,500 2,152,500 38,745,000 4,305,000

Uk. Lubang L 800 mm x T 2.200 mm

- Kaca Emergency Tempered tebal 5 mm + Kusen Unit 1 7,897,500 877,500 7,897,500 877,500
Uk. Lubang L900 mm x T2000 mm
b Auto Speed Door
- Type : INDOOR Unit 2 55,900,000 10,750,000 111,800,000 21,500,000

Structure frame : Folded ±3mm Stainless Steel 304

Canvas : Yellow, Fire resistance
Opening speed : Up to 0.9 m/s
Closing speed : 0,5 m/s
Wind load : Class 1 (No Air Pressure Cla
Wind permeability : Class 1
Water permeability : Class 2
Motor position : will be confirmed Letter
Opening command : 1 Box with 1 opening BJLS
Window PVC : Strip Line - 400 mm. H.
Motor : 0.5 - 0.75 KW
Power Supply : Three Phase 220/400V
c Sliding door ( Opsional ) Unit 2 - - - -

Sliding Door tidak di rekomendasikan untuk clean room karna

mempengaruhi kapasitas pendingin dari unit ahu dan
akan ada kebocoran udara ke luar ruangan secara continued
d Epoxy Lantai
- Pekerjaan finishing lantai epoxy dengan Epocam + topping m2 52 553,500 61,500 28,782,000 3,198,000

Epoxy tebal total 3 mm sesuai Spesifikasi Teknis

TOTAL CIVILWORK 399,372,444 55,338,256
3 PEKERJAAN HVAC
a. Unit AHU Kapasitas
Air Flow : 6670 CMH Unit 2 256,500,000 28,500,000 513,000,000 57,000,000
Water In Temp :7C
Water Out Temp : 12 C
Entering Air Temp : 25 C/ RH : 67.5%
Total Static Pressure
: 4 IWG
Blower Backward Curve
Filter : Pre Filter G4
: Medium Filter F9
Without RH Control and Magnehelic
Dimension : Length : 3000 mm
Widht : 1450 mm
Hight : 1000 mm
Included Outdoor Unit R407c( RO75F2 + RO100F2)

2
BILL OF QUANTITY : WWS.QUO.SD.CR.08.20.01
SCOPE : PEKERJAAN PEMASANGAN AHU DAN CIVIL GLYCERINE DRUMMING ROOM
PROJECT : CIVIL DAN HVAC
OWNER : PT SARI DUMAI OLEO
LOCATION : JAKARTA
PREP. BY : PT. WISHEN WIJAYA SENTOSA
REV / DATE : 01 / 11 AGUSTUS 2020

Harga Satuan Total Harga

NO. URAIAN SAT QTY Material Jasa Material Jasa
Rp. Rp. Rp. Rp.
b. Instalasi Pipa Refrigerant
Pipa tembaga Suction m 70 162,000 18,000 11,340,000 1,260,000
Pipa tembaga Discharge m 70 114,750 12,750 8,032,500 892,500
Filter Drier pcs 4 330,480 36,720 1,321,920 146,880
Manual Valve pcs 8 337,500 37,500 2,700,000 300,000
Sight Glass pcs 4 1,010,880 112,320 4,043,520 449,280
Refrigerant pcs 5 3,780,000 420,000 18,900,000 2,100,000
Isolasi Pipa Refrigerant m 160 202,500 22,500 32,400,000 3,600,000
Pipa PVC 1" for Drain m 20 101,250 11,250 2,025,000 225,000
Maghnahelic 500pa pcs 1 3,375,000 375,000 3,375,000 375,000
c. Steel Support Unit AHU dan Outdoor lot 1 80,613,622 8,957,070 80,613,622 8,957,070
TOTAL PEKERJAAN HVAC 677,751,562 75,305,730
4 PEKERJAAN INSTALASI DUCTING
a. Ducting Supply
BJLS 60 (uk. 600 x 550) m2 45.00 776,250 86,250 34,931,250 3,881,250
BJLS 60 (uk. 500 x 500) m2 6.40 776,250 86,250 4,968,000 552,000
BJLS 60 (uk. 350 x 350) m2 12.00 776,250 86,250 9,315,000 1,035,000
BJLS 60 (uk. 300 x 300) m2 11.50 776,250 86,250 8,926,875 991,875
b. Ducting Return
BJLS 60 (uk. 400 x 400) m2 25 776,250 86,250 19,406,250 2,156,250
BJLS 60 (uk. 350 x 350) m2 25.4 776,250 86,250 19,716,750 2,190,750
c. Ducting Fresh Air
BJLS 60 (uk. 300 x 300) m2 7 776,250 86,250 5,433,750 603,750
d. Volume Damper
Supply (uk. 300 x 300) pcs 6 607,500 67,500 3,645,000 405,000
Return (uk. 350 x 350) pcs 4 573,750 63,750 2,295,000 255,000
Fresh Air (uk. 300 x 300) pcs 2 607,500 67,500 1,215,000 135,000
d2 Automatic Volume Damper
Supply (uk. 600 x 550) pcs 2
Return (uk. 500 x 500) pcs 2
e. PERFORATED
PERFORATED SUPPLY GRILLE, F.A.L C/W PLENUM ( Produk Lokal ) pcs 6 3,375,000 345,000 20,250,000 2,070,000
Perforated Plate.Size 400x 400
PERFORATED LOW RETURN GRILLE, F.A.L C/W PLENUM ( Produk Lokal ) pcs 2 3,037,500 310,500 6,075,000 621,000
Perforated Plate.Size 400x 300 ( Low return grille )
g. Steel Support Ducting lot 1 18,384,013 2,042,670 18,384,013 2,042,670
TOTAL PEKERJAAN DUCTING 154,561,888 16,939,545
5 PEKERJAAN ELETRICAL
a. Panel AHU
- Sistem Control Panel HVAC Sesuai Sistem set 2 74,250,000 7,590,000 148,500,000 15,180,000
- Box Panel 60X80x20
- PLC
- Relay
- Contactor Heater dan Fan
- MCCB
- MCB
- Sensor Temp
- Sensor RH
- Sensor Pressure Transminter
- Program
- Accesories Panel
- Wiring Cable
- HMI Wintek 7" Unit 1 10,800,000 1,104,000 10,800,000 1,104,000
b. Panel Power
- Box Panel SDP Include Fan Panel , Power Meter & Lamp Panel Pcs 1 128,250,000 14,250,000 128,250,000 14,250,000
c. Pekerjaan Instalasi Kabel
- Dari Panel SDP (Dumai) -Panel AHU
Kabel NYY 4 x25mm + NYA 10 mm m' 100 303,750 33,750 30,375,000 3,375,000
- AHU 01
Dari Panel AHU - Plug Fan
Kabel NYY 4 x 6mm + NYA 4 mm m' 50 101,250 11,250 5,062,500 562,500
Dari Panel AHU - CU
Kabel NYY 4 x 6mm + NYA 4 mm m' 50 101,250 11,250 5,062,500 562,500
Dari Panel AHU - Elektirk Heater
Kabel NYY 4 x 6mm + NYA 4 mm m' 50 101,250 11,250 5,062,500 562,500
Dari Panel AHU - Sensor
Kabel NYAF 4 x 0,5mm Screen m' 50 16,875 1,880 843,750 94,000
- AHU 02
Dari Panel AHU - Plug Fan
Kabel NYY 4 x 6mm + NYA 4 mm m' 50 101,250 11,250 5,062,500 562,500
Dari Panel AHU - CU
Kabel NYY 4 x 6mm + NYA 4 mm m' 50 101,250 11,250 5,062,500 562,500
Dari Panel AHU - Elektirk Heater
Kabel NYY 4 x 6mm + NYA 4 mm m' 50 101,250 11,250 5,062,500 562,500
Dari Panel AHU - Sensor
Kabel NYAF 4 x 0,5mm Screen m' 50 16,875 1,880 843,750 94,000

3
BILL OF QUANTITY : WWS.QUO.SD.CR.08.20.01
SCOPE : PEKERJAAN PEMASANGAN AHU DAN CIVIL GLYCERINE DRUMMING ROOM
PROJECT : CIVIL DAN HVAC
OWNER : PT SARI DUMAI OLEO
LOCATION : JAKARTA
PREP. BY : PT. WISHEN WIJAYA SENTOSA
REV / DATE : 01 / 11 AGUSTUS 2020

Harga Satuan Total Harga

NO. URAIAN SAT QTY Material Jasa Material Jasa
Rp. Rp. Rp. Rp.
d. Pekerjaan Lampu Penerangan
- TKI CPOB 2 x 20 W Led (Buka Bawah) unit 4 3,375,000 375,000 13,500,000 1,500,000
- TKI CPOB 2 x 20 W Led (Buka Bawah) + Nicad Battery unit 3 4,050,000 450,000 12,150,000 1,350,000
- Saklar Ganda unit 2 195,750 21,750 391,500 43,500
- Instalasi Penerangan Titik 7 101,250 11,250 708,750 78,750
- Instalasi Saklar Ganda Titik 2 101,250 11,250 202,500 22,500
- Stopkontak 1 Phase Pcs 5 708,750 78,750 3,543,750 393,750
- Stopkontak 3 Phase Pcs 3 1,147,500 127,500 3,442,500 382,500
- Kabel Penerangan (NYM 3 x 1,5 mm²) m 100 16,875 1,880 1,687,500 188,000
- Kabel Stok Kontak (NYM 4 x 2,5 mm²)+NYY 2,5mm m 100 101,250 11,250 10,125,000 1,125,000
- Kabel Stok Kontak (NYM 3 x 2,5 mm²) m 100 60,750 6,750 6,075,000 675,000
- Kabel Tray
200 x 100 mm m' 27 679,050 75,450 18,334,350 2,037,150
100 x 50 mm m' 15 441,450 49,050 6,621,750 735,750
e. Steel Support Ducting lot 1 23,045,585 2,560,630 23,045,585 2,560,630
TOTAL PEKERJAAN ELETRICAL 449,815,685 48,564,530
6 PEKERJAAN AKSESORIS LOKER
- Lemari Penyimpanan SS unit 1 12,825,000 1,425,000 12,825,000 1,425,000
- Rak Sepatu SS unit 1 5,400,000 600,000 5,400,000 600,000
- Batch SS unit 1 10,125,000 1,125,000 10,125,000 1,125,000
- Wastafel SS unit 1 4,320,000 480,000 4,320,000 480,000
- Hand dryer Ex TOTO unit 1 7,425,000 825,000 7,425,000 825,000
- Kaca Cermin unit 1 2,025,000 225,000 2,025,000 225,000
TOTAL PEKERJAAN AKSESORIS LOKER 42,120,000 4,680,000
7 PEKERJAAN TEST COMMISSIONING
- Pekerjaan TAB (Testing Adjusting Balancing) lot 1 13,750,000 1,875,000 13,750,000 1,875,000
- Pekerjaan Installation Qualification (IQ) lot 1 8,800,000 1,200,000 8,800,000 1,200,000
- Pekerjaan Operation Qualification (OQ) lot 1 10,450,000 1,425,000 10,450,000 1,425,000
TOTAL PEKERJAAN LAIN-LAIN 33,000,000 4,500,000
SUB TOTAL 1,776,821,979 222,968,061
GRAND TOTAL PEKERJAAN (MATERIAL + JASA) 1,999,790,040

4
BILL OF QUANTITY
SCOPE : #REF!
PROJECT : #REF!
OWNER : #REF!
LOCATION : #REF!
PREP. BY : #REF!
REV / DATE : 01/ 11 May 2015

No URAIAN SPESIFIKASI

1 Unit AHU - Double Skin TB

2 FAN - Centrifugal - Cabinet

3 Pipa CHWS/CHWR - Black steel medium class

4 Isolasi Pipa CHWS/CHWR - Nitrile rubber closed cell tubing

5 Ducting - BJLS standart SMACNA

6 Isolasi Ducting - Polyethelen closedceel

7 Pipa Drain PVC - Class D

8 Volume Damper - Mild steel finished powder coating

9 Valve/Katup - Class 10K JIS

10 Panel - Komponen Scheneider

11 Kabel Power - NYY, NYM

12 Kontrol Sistem - Independen Controller

13 Variabel Sped Drive/Inverter Frequency modulation-HVAC Applicable

14 Kabel Tray - Hot deep galvanize

BILL OF QUANTITY
SCOPE : #REF!
PROJECT : #REF!
OWNER : #REF!
LOCATION : #REF!
PREP. BY : #REF!
REV / DATE : 01/ 11 May 2015

No URAIAN SPESIFIKASI MERK

1 Unit AHU - Double Skin TB - Mc Quay,

2 FAN - Centrifugal - Cabinet - Kruger, Nicotra

3 Pipa CHWS/CHWR - Black steel medium class - Bakrie/Spindo/PPI

4 Isolasi Pipa CHWS/CHWR - Nitrile rubber closed cell tubing - THERMOBREAK / Thermaplek

5 Ducting - BJLS standart SMACNA - Lokform, Sarana

6 Isolasi Ducting - Polyethelen closedceel - Thermaflex, THERMOBREAK

7 Pipa Drain PVC - Class D - Wavin / Pralon

8 Volume Damper - Mild steel finished powder coating - Catura, IDP, Confortaire

9 Valve/Katup - Class 10K JIS - KITZ, Honeywell

10 Panel - Komponen Scheneider - Panel maker ISTECH

11 Kabel Power - NYY, NYM - Empat besar

12 Kontrol Sistem - Independen Controller - Micatron

13 Variabel Sped Drive/Inverter Frequency modulation-HVAC Applicable - Danfoss, Scheneider, DELTA

14 Kabel Tray - Hot deep galvanize - Tri Star, Metosu

B YICA
040 ‐ 2
Row DX
(Outdoor)
R 407 C

Merk : ITU
Capacity : 11.7 kW
Air Flow : 2040 CMH
Casing : Galvanized with powder coated surfac
Fan : Axial Fan
Piping : Liquid 5/8"
: Suction 1 1/8"

main duct m'

supply 0.6 0.55 10
0.55 0.5 5.5
0.35 0.35 5.9
0.3 0.3 5.72
total
return 0.4 0.4 12
0.25 0.25 13.2
total
 Fresh Air 0.35 0.35 10.8

Dynaco Self Repairable High Speed Door

Size : 950 mm.W x 1000 mm.H
Type : Self Repairable
Brand : Dynaco
Country of origin : Belgium
Type : D-313 Clean Room
Structure frame : Galvanize Steel
Colour Canvas : Grey
Opening speed : Up to 2,7 m/s
Closing speed : 0,5 m/s

Dynaco Self Repairable High Speed Door

Size : 1300 mm.W x 1300 mm.H
Type : Self Repairable
Brand : Dynaco
Country of origin : Belgium
Type : D-313 Clean Room
Structure frame : Galvanize Steel
Colour Canvas : Grey
Opening speed : Up to 2,7 m/s
Closing speed : 0,5 m/s

 AHU CS 074 DS1 + Box Med + Hepa + Mixing ( 8 & 6 Row )
Merk : ITU
Air Flow : 6120 CMH
Capacity : 15 Pk + 5 Pk
TSP : 1500 Pa
Blower : Fan RDH 225 "R" Nicotra
Motor : 4.2 kW / 2 Pole
Electric Heater : 8.7 kW (0.96 x 9 x 1132 mm)
Casing : PU 1" (25 mm)
Pre Filter : G4 (24" x 24" x 2") 2 Pcs
Medium Filter : F8 (24"x 24" x 12") 2 Pcs
Hepa Filter : H13 (24" x 24" x 12") 2 Pcs
Pressure Diff : Magnehelic ( 0 ‐ 500 ) = 2 Pcs
: Magnehelic ( 0 ‐ 750 ) = 1 Pcs
Damper : R / A Damper
: F / A Damper
Control : Temp & RH
Outdoor : YICA 050 = 1 Unit
: YICA 150 = 1 Unit

Type : INDOOR
Brand : WUXI
Country of origin : CHINA
Structure frame : Folded ±3mm Stainless Steel 304
Canvas : Yellow, Fire resistance
Opening speed : Up to 0.9 m/s
Closing speed : 0,5 m/s
Wind load : Class 1 (No Air Pressure Cla
Wind permeability : Class 1
Water permeability : Class 2
Motor position : will be confirmed Letter
Opening command : 1 Box with 1 opening pu
Window PVC : Strip Line - 400 mm. H.
Motor : 0.5 - 0.75 KW
Power Supply : Three Phase 220/400V
MH
ed with powder coated surface

/8"

m2
23
11.55
8.26
6.864
29.864
19.2
13.2
32.4
 15

0.3 0.3 9 10.8

0.35 0.35 3.6 5.04
0.5 0.5 2.2 4.4
0.6 0.55 15 34.5

0.35 0.35 17.7 24.78

0.5 0.5 12.7 25.4

Air Flow : 6670 CMH

Water In Temp :7C
Water Out Temp : 12 C
Entering Air Temp : 25 C/ RH : 67.5%
Total Static Pressure : 4 IWG
Blower Backward Curve
Filter : Pre Filter G4
: Medium Filter F9
Without RH Control and Magnehelic
Dimension : Length : 3000 mm
Widht : 1450 mm
Hight : 1000 mm
Included Outdoor Unit R407c( RO75F2 + RO100F2)