13 November 2023

No. : 899/PGBT/SPH/X/23
Lamp : 1 dokumen

Kepada Yth,
Bpk. M. Jasbar
CITRALAND CITY - LOSARI
di Tempat

Perihal : Penawaran Harga Pekerjaan System MEP Jacuzzi & Cold Plunge di Club House
Citraland CPI, Makassar,

Dengan hormat,
Bersama surat ini kami bermaksud untuk mengajukan penawaran harga Pekerjaan System
MEP Jacuzzi dan Cold Plunge di Club House Citraland CPI, Makassar, sebagai berikut:

 Penawaran : Rp375.180.000,-

Terbilang (Tiga Ratus Tujuh Puluh Lima Juta Seratus Delapan Puluh Ribu Rupiah)

Catatan Terhadap Penawaran :

 Harga Penawaran sudah termasuk PPN 11% dan PPh 2,65%
 Garansi Pekerjaan 12 bulan berlaku sejak BAST-1
 Term of payment:
Pembayaran DP 30%, Monthly Progress 65%, Retensi 5%
 Harga Penawaran berlaku selama 30 hari sejak tanggal pada penawaran

Demikian surat penawaran ini dibuat dengan sebenarnya, atas perhatian dan kerjasamanya
kami ucapkan terima kasih.

Hormat kami,

RB. Raditya Mahendrata

Sales Project
SUMMARY BILL OF QUANTITY
PEKERJAAN SISTEM COLD PLUNGE DAN JACUZZI
CITRALAND CITY
MAKASSAR

NO. PEKERJAAN SUB-TOTAL

I BILL I - PERSIAPAN 47.215.000

II BILL II SISTEM COLD PLUNGE 95.837.962

III BILL III SISTEM CHILLER 59.494.037

IV BILL IV SISTEM JACUZZI 82.004.704

V BILL V SISTEM HEAT PUMP 47.697.057

VI BILL VI CLEANING EQUIPMENT 5.918.672

TOTAL 338.167.431
PEMBULATAN 338.000.000
PPN 11% 37.180.000
GRAND TOTAL 375.180.000
BILL I - PERSIAPAN
Nama Proyek : Pekerjaan Sistem Cold Plunge dan Jacuzzi
Lokasi : Citraland City , Makassar

HARGA SATUAN TOTAL

NO. URAIAN PEKERJAAN VOLUME SATUAN
(Rp) (Rp)

BILL I - PERSIAPAN

1 Mobilisasi Alat + Material 1,00 Ls 10.640.000 10.640.000

2 Mobilisasi Pekerja 1,00 Ls 6.118.000 6.118.000

3 Mobilisasi Staff 1,00 Ls 6.118.000 6.118.000

4 Gudang Material 1,00 Ls 2.660.000 2.660.000

5 Tempat Tinggal Pekerja 1,00 Ls 5.320.000 5.320.000

6 Air Kerja 1,00 Ls by owner by owner

7 Listrik Kerja 1,00 Ls by owner by owner

8 Koordinasi Keamanan 1,00 Ls 2.660.000 2.660.000

9 Koordinasi Kebersihan Lingkungan 1,00 Ls 1.064.000 1.064.000

10 Testing dan Commisioning 1,00 Ls 2.660.000 2.660.000

11 Shop Drawing 1,00 Ls 997.500 997.500

12 As Built Drawing 1,00 Ls 997.500 997.500

13 Aspek K3 1,00 Ls include include

14 Transportasi Lokal 1,00 Ls 7.980.000 7.980.000

TOTAL PERSIAPAN 47.215.000

1 - 1, BQ Cold Plunge dan Jacuzzi Citraland CPI Makassar

BILL II SISTEM COLD PLUNGE
SKIMMER SYSTEM
Nama Proyek : Pekerjaan Sistem Cold Plunge dan Jacuzzi
Lokasi : Citraland City , Makassar

TOTAL HARGA
TOTAL
NO. URAIAN PEKERJAAN VOLUME SATUAN SATUAN
(Rp) (Rp)

BILL II - INSTALASI SISTEM COLD PLUNGE

I EQUIPMENT KOLAM

1 Circulation Pump - Type Ex. Centrifugal End Suction 1,00 unit 9.227.123 9.227.123
Debit Kolam To = 1
: 3.52 m3/h
jam
Debit 1 Pompa : 3.52 m3/h
Head : 10 m
Power : 1/2 HP
Operation : 1 Duty
Type : Verdon Pump 0.5 HP
Merk/Brand : Astral

2 Massage Pump - Type Ex. Centrifugal End Suction 1,00 unit 9.745.127 9.745.127
Debit Massage : 19.64 m3/h
Debit 1 Pompa : 19.64 m3/h
Head :6m
Power : 1 HP
Operation : 1 Duty
Type : Verdon Pump 1 HP
Merk/Brand : Astral

3 Sand Filter 1,00 bh 9.168.637 9.168.637

Kapasitas 1 Filter : 3.52 m3/h
Body : Fiberglass
Diameter : 400 mm
Operation : 1 Duty
Type : Aquant D-400
Merk/Brand : Astral

4 Chemical Feeder 1,00 unit 2.139.638 2.139.638

Type : CL-01
Merk/Brand : Emaux

5 Cover Suction 8" 1,00 bh 513.713 513.713

Type : EM2830
Merk/Brand : Emaux

6 Cover Main Drain 8" 1,00 bh 513.713 513.713

Type : EM2830
Merk/Brand : Emaux

7 Wall Inlet Fitting 1.5" 2,00 bh 244.886 489.773

Type : EM4408A
Merk/Brand : Emaux

8 Varijet / Massage 6,00 bh 1.709.050 10.254.300

Type : SP1434 PARK A + PARK B
Merk/Brand : Hayward

1 - 3, BQ Cold Plunge dan Jacuzzi Citraland CPI Makassar

 TOTAL HARGA
TOTAL
NO. URAIAN PEKERJAAN VOLUME SATUAN SATUAN
(Rp) (Rp)

9 Air Press Button 3,00 bh 1.686.440 5.059.320

Merk/Brand : Hayward

10 Skimmer Box 1,00 bh 1.224.598 1.224.598

Type : EM0020-RC
Merk/Brand : Emaux

11 Under Water Light 3 Watt + Trafo 2,00 bh 2.271.260 4.542.520

Type : PP-C-RC-SS52 Warm White
Merk/Brand : PrimaLight

12 Pengisian Air Pertama 3,87 m3 by owner by owner

13 First Water Treatment 3,87 m3 36.708 142.133

14 Cleaning Equipment
Vacum House 30 FT ( 9 m ) 1,00 bh 1.995.000 1.995.000
Telescopic Pentair 1,00 bh 1.596.000 1.596.000
Pool Brush Plastic ( Sikat ) pentair 1,00 bh 600.309 600.309
Vacum Head Emaux 1,00 bh 731.500 731.500
Leaf Rake Emaux 1,00 bh 465.500 465.500
Tes Kit Rainbow 1,00 bh 530.363 530.363

SUB TOTAL I - EQUIPMENT KOLAM 58.939.264

II PEMIPAAN KOLAM COLD PLUNGE

1 Pekerjaan Pemipaan
- Pipa PVC AW 2" 52,80 m1 93.437 4.933.499
- Pipa PVC AW 1.5" 60,50 m1 70.907 4.289.871

2 Pekerjaan Sparing
- Sparing 1.5" 11,00 bh 115.366 1.269.024

3 Header Pipa
- Header 2" Suction panjang 2.5 m 1,00 unit 341.811 341.811

4 Fitting - Fitting
o
- Elbow 90 1.5" 29,00 bh 46.723 1.354.964
- Tee 1.5" 3,00 bh 53.007 159.021

5 Valve - Valve Ruang Pompa

- Ball Valve 1.5" ex.Zuki 4,00 bh 338.485 1.353.940
- Ball Valve 2" ex.Zuki 10,00 bh 335.107 3.351.068
- Watermoor 2" ex.Zuki 3,00 bh 408.310 1.224.930
- Check Valve 2" ex.Zuki 3,00 bh 1.022.770 3.068.310

SUB TOTAL II - PEMIPAAN COLD PLUNGE 21.346.439

III INSTALASI LISTRIK

1 Instalasi Kabel Pompa NYY 3 x 2.5 mm 20,00 m 81.183 1.623.655

2 Instalasi Kabel Listrik Submersible Pump NYYHY 2 X 2.5 mm 15,00 m 65.968 989.520

2 - 3, BQ Cold Plunge dan Jacuzzi Citraland CPI Makassar

 TOTAL HARGA
TOTAL
NO. URAIAN PEKERJAAN VOLUME SATUAN SATUAN
(Rp) (Rp)

3 Instalasi Kabel Listrik Underwaterlight NYYHY 2 X 1.5 mm 15,00 m 58.340 875.105

4 Instalasi Panel Kontrol 1,00 unit 6.450.500 6.450.500

5 Penerangan Ruang Pompa + Saklar ex. Philips 1,00 Ls 1.233.575 1.233.575

6 Exhaust Fan
Type : ESN-D14/1-YL 1,00 unit 2.757.304 2.757.304
Merk : CKE

7 Submersible Pump 3/4 HP 1,00 unit 1.622.600 1.622.600

Merk : Wasser

SUB TOTAL III - INSTALASI LISTRIK 15.552.258

TO SUMMARY :

I SUB TOTAL I - EQUIPMENT KOLAM 58.939.264

II SUB TOTAL II - PEMIPAAN COLD PLUNGE 21.346.439

III SUB TOTAL III - INSTALASI LISTRIK 15.552.258

GRAND TOTAL 95.837.962

3 - 3, BQ Cold Plunge dan Jacuzzi Citraland CPI Makassar

BILL III SISTEM CHILLER
SKIMMER SYSTEM
Nama Proyek : Pekerjaan Sistem Cold Plunge dan Jacuzzi
Lokasi : Citraland City , Makassar

TOTAL HARGA
TOTAL
NO. URAIAN PEKERJAAN VOLUME SATUAN SATUAN
(Rp) (Rp)

BILL III - INSTALASI SISTEM CHILLER

I PEKERJAAN CHILLER

1 Chiller 1,00 set 55.880.777 55.880.777

Kapasitas : 8 kW
Type : AR 8SM HX MT
Merk/Brand : Ariston

2 Pipa Outlet 1.5" 8,00 m 108.261 866.091

Type : JIS

3 Elbow 90o 1.5" 4,00 bh 46.723 186.892

4 Tee 1.5" 4,00 bh 53.007 212.029

5 Ball Valve 1.5" 4,00 bh 338.485 1.353.940

6 Watermoor 1.5" 4,00 bh 248.577 994.308

SUB TOTAL I - INSTALASI CHILLER 59.494.037

TO SUMMARY :

I SUB TOTAL I - INSTALASI CHILLER 59.494.037

GRAND TOTAL 59.494.037

1 - 1, BQ Cold Plunge dan Jacuzzi Citraland CPI Makassar

BILL IV SISTEM JACUZZI
SKIMMER SYSTEM
Nama Proyek : Pekerjaan Sistem Cold Plunge dan Jacuzzi
Lokasi : Citraland City , Makassar

TOTAL HARGA
TOTAL
NO. URAIAN PEKERJAAN VOLUME SATUAN SATUAN
(Rp) (Rp)

BILL IV - INSTALASI SISTEM JACUZZI

I EQUIPMENT KOLAM

1 Circulation Pump - Type Ex. Centrifugal End Suction 1,00 unit 9.227.123 9.227.123
Debit Kolam To = 1
: 3.52 m3/h
jam
Debit 1 Pompa : 3.52 m3/h
Head : 10 m
Power : 1/2 HP
Operation : 1 Duty
Type : Verdon Pump 0.5 HP
Merk/Brand : Astral

2 Massage Pump - Type Ex. Centrifugal End Suction 1,00 unit 9.745.127 9.745.127
Debit Massage : 19.64 m3/h
Debit 1 Pompa : 19.64 m3/h
Head :6m
Power : 1 HP
Operation : 1 Duty
Type : Verdon Pump 1 HP
Merk/Brand : Astral

3 Sand Filter 1,00 bh 9.168.637 9.168.637

Kapasitas 1 Filter : 3.52 m3/h
Body : Fiberglass
Diameter : 400 mm
Operation : 1 Duty
Type : Aquant D-400
Merk/Brand : Astral

4 Chemical Feeder 1,00 unit 2.139.638 2.139.638

Type : CL-01
Merk/Brand : Emaux

5 Cover Suction 8" 1,00 bh 513.713 513.713

Type : EM2830
Merk/Brand : Emaux

6 Cover Main Drain 8" 1,00 bh 513.713 513.713

Type : EM2830
Merk/Brand : Emaux

7 Wall Inlet Fitting 1.5" 2,00 bh 244.886 489.773

Type : EM4408A
Merk/Brand : Emaux

1 - 3, BQ Cold Plunge dan Jacuzzi Citraland CPI Makassar

 TOTAL HARGA
TOTAL
NO. URAIAN PEKERJAAN VOLUME SATUAN SATUAN
(Rp) (Rp)

8 Varijet / Massage 6,00 bh 1.709.050 10.254.300

Type : SP1434 PARK A + PARK B
Merk/Brand : Hayward

9 Air Press Button 3,00 bh 1.686.440 5.059.320

Merk/Brand : Hayward

10 Skimmer Box 1,00 bh 1.224.598 1.224.598

Type : EM0020-RC
Merk/Brand : Emaux

11 Under Water Light 3 Watt + Trafo 2,00 bh 2.271.260 4.542.520

Type : PP-C-RC-SS52 Warm White
Merk/Brand : PrimaLight

12 Pengisian Air Pertama 3,87 m3 by owner by owner

13 First Water Treatment 3,87 m3 36.708 142.133

SUB TOTAL I - EQUIPMENT KOLAM 53.020.592

II PEMIPAAN KOLAM JACUZZI

1 Pekerjaan Pemipaan
- Pipa JIS 2" 52,80 m1 147.963 7.812.467
- Pipa JIS 1.5" 60,50 m1 108.261 6.549.815

2 Pekerjaan Sparing
- Sparing 1.5" 11,00 bh 115.366 1.269.024

3 Header Pipa
- Header 2" Suction panjang 2.5 m 1,00 unit 341.811 341.811

4 Fitting - Fitting
o
- Elbow 90 1.5" 29,00 bh 46.723 1.354.964
- Tee 1.5" 3,00 bh 53.007 159.021

5 Valve - Valve Ruang Pompa

- Ball Valve 1.5" ex.Zuki 4,00 bh 338.485 1.353.940
- Ball Valve 2" ex.Zuki 10,00 bh 335.107 3.351.068
- Watermoor 2" ex.Zuki 3,00 bh 408.310 1.224.930
- Check Valve 2" ex.Zuki 3,00 bh 1.022.770 3.068.310

SUB TOTAL II - PEMIPAAN JACUZZI 26.485.352

III INSTALASI LISTRIK

1 Instalasi Kabel Pompa NYY 3 x 2.5 mm 20,00 m 81.183 1.623.655

2 Instalasi Kabel Listrik Submersible Pump NYYHY 2 X 2.5 mm 15,00 m include cold plunge include cold plunge

3 Instalasi Kabel Listrik Underwaterlight NYYHY 2 X 1.5 mm 15,00 m 58.340 875.105

4 Instalasi Panel Kontrol 1,00 unit include cold plunge include cold plunge

5 Penerangan Ruang Pompa + Saklar ex. Philips 1,00 Ls include cold plunge include cold plunge

2 - 3, BQ Cold Plunge dan Jacuzzi Citraland CPI Makassar

 TOTAL HARGA
TOTAL
NO. URAIAN PEKERJAAN VOLUME SATUAN SATUAN
(Rp) (Rp)

6 Exhaust Fan
Type : ESN-D14/1-YL 1,00 unit include cold plunge include cold plunge
Merk : CKE

7 Submersible Pump 3/4 HP 1,00 unit include cold plunge include cold plunge
Merk : Wasser
SUB TOTAL III - INSTALASI LISTRIK 2.498.760

TO SUMMARY :

I SUB TOTAL I - EQUIPMENT KOLAM 53.020.592

II SUB TOTAL II - PEMIPAAN JACUZZI 26.485.352

III SUB TOTAL III - INSTALASI LISTRIK 2.498.760

GRAND TOTAL 82.004.704

3 - 3, BQ Cold Plunge dan Jacuzzi Citraland CPI Makassar

BILL V SISTEM HEAT PUMP
SKIMMER SYSTEM
Nama Proyek : Pekerjaan Sistem Cold Plunge dan Jacuzzi
Lokasi : Citraland City , Makassar

TOTAL HARGA
TOTAL
NO. URAIAN PEKERJAAN VOLUME SATUAN SATUAN
(Rp) (Rp)

BILL V - INSTALASI SISTEM HEAT PUMP

I PEKERJAAN HEAT PUMP

1 Heat Pump 1,00 set 44.083.798 44.083.798

Kapasitas : 6 kW
Type : AR 6SM HX MT
Merk/Brand : Ariston

2 Pipa Outlet 1.5" 8,00 m 108.261 866.091

Type : JIS

3 Elbow 90o 1.5" 4,00 bh 46.723 186.892

4 Tee 1.5" 4,00 bh 53.007 212.029

5 Ball Valve 1.5" 4,00 bh 338.485 1.353.940

6 Watermoor 1.5" 4,00 bh 248.577 994.308

SUB TOTAL I - INSTALASI HEAT PUMP 47.697.057

TO SUMMARY :

I SUB TOTAL I - INSTALASI HEAT PUMP 47.697.057

GRAND TOTAL 47.697.057

1 - 1, BQ Cold Plunge dan Jacuzzi Citraland CPI Makassar

BILL VI CLEANING EQUIPMENT
SKIMMER SYSTEM
Nama Proyek : Pekerjaan Sistem Cold Plunge dan Jacuzzi
Lokasi : Citraland City , Makassar

TOTAL HARGA
TOTAL
NO. URAIAN PEKERJAAN VOLUME SATUAN SATUAN
(Rp) (Rp)

BILL VI - CLEANING EQUIPMENT

I CLEANING EQUIPMENT KOLAM

1 Vacum House 30 FT ( 9 m ) 1,00 bh 1.995.000 1.995.000

2 Telescopic Pentair 1,00 bh 1.596.000 1.596.000

3 Pool Brush Plastic ( Sikat ) pentair 1,00 bh 600.309 600.309

4 Vacum Head Emaux 1,00 bh 731.500 731.500

5 Leaf Rake Emaux 1,00 bh 465.500 465.500

6 Tes Kit Rainbow 1,00 bh 530.363 530.363

SUB TOTAL I - CLEANING EQUIPMENT KOLAM 5.918.672

TO SUMMARY :

I SUB TOTAL I - CLEANING EQUIPMENT KOLAM 5.918.672

GRAND TOTAL 5.918.672

1 - 1, BQ Cold Plunge dan Jacuzzi Citraland CPI Makassar