BILL OF QUANTITY

BURGER KING - PANTAI INDAK KAPUK - JAKARTA UTARA

RENOVATION 2019
III. INTERIOR WORKS UNIT PRICE 2019 ( Burger King )

CONTRACTOR : ____________________________

SUMMARY:

DESCRIPTION

I PREPARATION WORK

II DEMOLIST WORK

III KITCHEN AREA, STORAGE, & GAS ROOM

IV DINING AREA

V WALK IN FREEZER & CHILLER, TOILET & PANTRY

VI EXTERIOR & FACADE WORKS

NO URAIAN PEKERJAAN

II. DEMOLISH WORKS

1 Demolish brick wall

2 Demolish ceiling gypsum

3 Demolish floor ceramics

4 Demolish door

5 Demolish Closet, washtafel

6 Demolish Plat beton 12 mm

7 Demolish cermin
 8 Demolish ceramic wall indoor

9 Demolish ceramic wall exterior

10 Demolish dinding partisiHPL motif kaca termasuk rangka

11 Demolish dinding partisi gypsum 1 muka termasuk rangka

12 Bongkar lampu & instalasi existing

13 Demolish pintu kaca

14 Demolish kusen & kaca jendela

15 Demolish folding gate existing

16 Buang puing ex bongkaran

III. KITCHEN AREA, STORAGE, & GAS ROOM

A FLOOR WORK

2 Heavy duty ceramic tiles

6 Internal cove

B WALL WORKS

1 Hebel power block ( termasuk, kolom praktis & ringbalk )

3 Plester hebel + render

4 Wall ceramic, area kitchen

10
Subway Tiles area counter

C CEILING WORKS

1 Gyptile 60x60cm to kitchen area

2 Gyptile 60x60cm Storage Area

3 GRC ceiling area Gas Room & Manager Room

9 Drop ceiling GRC atas Manager Room

4 Gypsum ceiling area Counter + Sofit Dining

5 Gypsum ceiling area Counter

6 Gypsum ceiling area Counter

7 Drop ceiling gypsum atas Counter

8 Drop ceiling gypsum atas Counter + Sofit Dining

D DOORS & WINDOWS WORKS

1 Steel door finish gray paint uk. 90x220 cm ( Back Door & Gas Room)

2 Jendela kaca sliding area Drive Thru,

3 Teralist untuk jendela Drive Thru

E PAINTING WORKS

1 Wall painting works ( R. Gas, storage )

2 Ceilling painting works ex.Dulux White Color + Sofit Dining

F OTHERS WORKS KITCHEN

1 Base Mobsinc pasang bata finish ceramic (excl.stainless steel mobsinc)

2 Kran dinding (mobsinc)

3 Floor drain

4 Backing + support menu board -

5 Ambalan belakang menu board

6 Ambalan belakang menu board New

7 Backing + support menu board New

8 Backing + support Thin Client -

9 Bak Control 60 x 60 cm

IV DINING AREA

A FLOOR WORK
1 Floor screed 3cm height lantai dasar

2 Floor screed 3cm height lantai satu

3 Floor screed 3cm height lantai basement

4
General ceramic tile lantai dasar TL-01
5

6
General ceramic tile lantai dasar TL-02
7

8
General ceramic tile lantai dasar TL-03
9

10
General ceramic tile lantai dasar TL-04
11

12
General ceramic tile Mushola, lantai basement
13

14
General ceramic tile Toilet dan R.Wudhu lantai basement
15

16 General ceramic tile border

17 General ceramic tile border

18
General ceramic tile (outdoor) - termasuk selasar
19

20
Plint Ceramic tile lantai dasar
21

22
Plint Ceramic tile lantai satu
23

24
General Ceramic area tangga
25

26 Pasang inlay

27 Pasang inlay

28
General Ceramic area tangga

29 Waterproofing 1 layer coating area outdoor lantai satu

30 Screed pelindung waterproofing

31 General ceramic tile border

B WALL WORKS

1 Hebel power block ( termasuk kolom & ringbalk praktis ) - lantai dasar
 Hebel power block ( termasuk kolom & ringbalk praktis ) - lantai satu

2 Sloof beton untuk dinding

3 Plester hebel + render

4
Conwood area counter
5

6 Exposed Brick Wall - Dining

9 Wainscot Tiles

12 Box Planter 100x40 CM outdoor & indoor

13 Partisi (one colored newsprint mural) (Home of Whopper)

14 Cover dinding existing

15
Plint ceramic tile area Dining

16 Pasang stainless siku

17 Pasangan Keramik

18 Pasang list jamur pada sudutan dinding

19 Partisi perforated

C CEILING WORKS

1 Suspended Ceiling
Timber beams under structural beams stained selected with embedded
2
lighting 150 x 150 mm Lantai Satu
3 Pergola 30x1800x150 mm (typical)

4 Manhole
Gypsum ceiling area Dining lantai dasar ( cover area open ceiling/ di atas
5
timber beam)
6 Gypsum ceiling area Dining lantai satu (done)

7 Gypsum ceiling area Dining lantai basement

8 GRC ceiling area teras

9 Drop ceiling gypsum area Dining, lantai dasar & satu (done)

10

11 Drop ceiling gypsum area void tangga

D DOORS & WINDOWS WORKS

1 Single swing door area Manager

2 Single swing door, area Janitor

3 Single swing door, area toilet

4 Pek. Rolling door

5 Pek. Rolling door

6 Dinding kaca, lantai dasar & lantai satu

7 Double glass door

8 Double glass door

9 Single glass door

E PAINTING WORKS

1 Wall painting works (indoor)

2 Ceilling painting works + drop ceilling (sofit)

3 Ceilling painting works + drop ceilling

F OTHERS WORKS

1 Washtafel

2 Supply & install kran + sifone

3
Wastafel mirror

4 Supply & Install Handryer

5 railing area tangga

6 railing outdoor

7 railing area outdoor lantai satu

8 Supply & Install Hand soap

9 Tanggulan railing tangga & railing outdoor T=15 cm, plaster & aci

10 Pengecatan follding gate

V WALK IN FREEZER & CHILLER, TOILET & PANTRY

A FLOOR WORK

1 Floor screed 3cm height (bagunan penunjang)

2 Cor beton T=10cm + wiremesh M8 1 lapis area freezer & chiller

3 General ceramic tile area Walkin Freezer

4 Waterproofing area Toilet, Pantry & Freezer + Chiller

B WALL WORKS

1 Hebel power block ( termasuk kolom & ringbalk praktis ) B.Penunjang

2 Plester hebel + render

3 Wall ceramic Toilet area dalam + Janitor (indoor dining area)

4 Wall ceramic Toilet area Orange (dalam)

4 Wall ceramic Toilet area Green (dalam)

5 Wall ceramic Toilet area pintu&selasar (indoor dining area)

5 Wall ceramic Toilet area pintu&selasar (indoor dining area)

6 Edging angle done

7 Plint ceramic tile toilet

8 Wall ceramic, area Dry storage

9 Wall ceramic, area Janitor (indoor dining)

10 Wall ceramic, area Toilet & T. wudhu (Bangunan Penunjang)

C CEILING WORKS

1 gypsum ceiling (bangunan penunjang)

2 Ceiling accountic

3 Drop ceiling area walk in chiller & freezer

4 GRC Ceiling area toilet

D DOORS & WINDOWS WORKS

1 Single swing door area Toilet - Bangunan Penunjang

2 Single swing door , area Dry Storage

3 Single sliding door, area Pantry/ Crew Room

4 Single swing door area Pray room

5 Modifikasi folding gate existing, lantai basement

6 Partisi cubicle + pintu area Toilet lantai dasar uk. 1544x2100 mm

E PAINTING WORKS

1 Wall painting works mushola & penunjang

2 Ceilling painting works + drop ceilling freezer & toilet

3 Ceilling painting works + drop ceilling Lantai basement

F OTHERS WORKS

1 Hand soap done

2 Closet duduk

3 Jet Washer

4 Tissue Holder

5 Floor drain

6 Urinoir

7 Closet jongkok

8 Kran dinding (janitor, toilet & t. wudhu)

9 Pray room mirror area basement

VI EXTERIOR & FACADE WORKS

1 Pasangan Conblock

2 Pasangan Cansteen

3 Cat Exterior / Stucco

4 Cat Exterior
5 Pasangan ACP (Silver Band)

6 Conwood Façade (building & pick up area)

7 Metal Screen / Sun Screen Accent

8 Gate Façade (tower)

9 Red Tile Accent & Red Canopy

10 Nat Tali air

11 Talang Sincalum 0.8mm

12 Pek. Canopy kaca teras depan, lebar 100 cm

13 Bak sampah uk. 1500x2000x1300 mm

14 Kerok + cat dinding luar area pagar

15 Waterproofing 1 layer coating area dak beton

16 Screed pelindung waterproofing

17 Bak Ground Tank 2x2x1,5 m

18 Bak+Septik Tank Tanam, 2x1,5x1,5m

19 Bak Grease Trap

20 Screed pelindung waterproofing

21 Bak STP

22 Bangunan Ruang Genset uk. 2,5m x 4.5m t.2.6m

23 Dudukan Genset

24 Ruang Pompa

25 Tangga Service dan Catwalk AC

26 Perbaikan Trotoar

27 Planter Box, ukuran lebar 30 cm

28 Rooster Ruang Gas

29 Bak Kontrol

30 Rantai Pagar

31

32

33 Cat Kanstin

34 Cat Garis Parkir

UK - JAKARTA UTARA

Rp.

Rp.

Rp.

Rp.

Rp.

Rp.

Rp

Rp

Rp

Rate
SPESIFIKASI TEKNIK Unit Qty
Upah

BY OWNER
m2 11.10 52,500

m2 145.00 37,500

option demolish / tile on tile / existing m2 145.00 45,000

janitor, toilet, & all service door ( per daun ) bh 9.00 225,000

wastafel only bh 1.00 187,500

m2 - -

bh 1.00 112,500
ceramic wall h=3.1m ; ceramic counter wall h = 1m m2 121.39 45,000

ceramic with brick pattern h =60cm m2 40.80 52,500

m2 - -

m2 - -
ls 1.00 3,750,000

per daun bh 4.00 225,000

window height = 2,5m m2 19.75 112,500

m2 - -
ls 1.00 5,250,000

TOTAL II. DEMOLISH WORKS

10x20cm ex.Artistika m2 1.00 52,500

8x40 ex.setara Roman (hospital plint) m' 3.00 30,750

Sub Total

Hebel ukuran 7,5 x 20 x 60 cm & kolom praktis diameter 10mm m2 9.30 94,500

m2 28.83 63,000

ex Roman 20x40cm type Serenity white W40106, t=260 cm m2 28.83 93,000

ex. WISMA SEHATI ALLIA JH-OF011X BEVEL GLOSSY m2 7.30 93,000

WHITE / 1030 10x30 cm (susun bata)

Sub Total

digantung dengan mengunakan Root 5 mm m2 71.00 60,000

digantung dengan mengunakan Root 5 mm m2 - -

GRC 9 mm with hollow galvanis 40x40 0.8mm m2 - -

GRC 9 mm with hollow galvanis 40x40 + 20x40 :0.8mm m2 - -

9mm thick ex.Jayaboard with hollow galvanis 40x40 + 20x40
m2 47.80 52,500
0.45 mm
9mm thick ex.Jayaboard with hollow galvanis 40x40 + 20x40 0,8
m2 -
mm
9mm thick ex.Jayaboard with hollow galvanis 40x40 + 20x40 1.2
m2 - -
mm
9mm thick ex.Jayaboard with hollow framing t=30 cm > m' - -

9mm thick ex.Jayaboard with hollow framing t=30 cm < m' 4.73 52,500

Sub Total

finish gray
Clear glasspaint
8 mm uk.(non
90x220 cm ;
tempered) pump
w/ Silver aluminium unit 3.00 -
room, gas door, back door
frame 4" uk. 127,5x130 cm ex Alexindo (1 unit) ;
Clear glass 8 mm (non tempered) w/ Silver unit 2.00 -
aluminium frame 4" uk. 127,5x130 cm ex Alexindo (1
Besi tempa
unit 1 cm Ojol)
for pickup unit 1.00 -

Sub Total

ex.Dulux Grey Color m2 - -

ex.Dulux White Color m2 - -

Sub Total

Ukuran 60 x 60 x 20 cm finish Roman 20x40cm type Serenity

Unit - -
white W40106,
ex Toto type T23 B13V7 NB unit - -

ex. Toto type TX 1 BN unit - -

Steel framing CNP 7.5 cm lapis Multiplek 12mm, finishing cat
m' - -
hitam
Rangka Holow 5 x 5 lebar 40 cm di cover triplek 9 mm finish HPL
m' - -
Taco TH 14D
Rangka Holow 5 x 5 lebar 40 cm, inclusde ambalan multiplek 12
m' 3.70 82,500
mm lapis perforated, finish cat silver
Steel framing holo 5 x 5 cm dang plat perforate, finishing cat
m' 3.70 82,500
hitam
Steel framing, support CNP 7.5 cm m' - -

Finish keramik putih Unit - -

Sub Total

TOTAL A.1 AREA KITCHEN

 m2 145.00 54,750

m2 - -

m2 - -

60x60 cm ex. m2 - -

60x60 cm ex. NIRO GRANITE- GCA 06 GRAPHITE m2 46.74 78,000

60x60 cm ex. m2 - -

60x60 cm ex.ROMAN dAugusta Black GT602134 CR m2 7.92 78,000

60x60 cm ex. m2 -

60x60 cm ex. NIRO GRANITE- GG210 SPLASH WHITE m2 19.98 78,000

60x60 cm ex. m2 - -

60x60 cm ex. NIRO GRANITE- GG041 SPLASH GREY m2 70.36 78,000

60x60 cm ex. m2 - -

60x60 cm ex. NIRO GRANITE- GG041 SPLASH GREY m2 - -

20x20 cm ex. Roman rocktile m2 - -

60x60 cm ex.ROMAN dAugusta Black GT602134 CR m2 - -

m' -

m' -

ex. 60x60Roman Metropolitan Noir GT605103 CR m2 - -

60x60 cm ex.ROMAN dAugusta Black GT602134 CR m2 80.00 78,000

ex. Roman uk. 15x60 cm type Roman dAugusta GT 602133 CR
m' - -
(Grey) t=15cm
60x60 cm ex. NIRO GRANITE- GG041 SPLASH GREY m2 - -
ex. Roman uk. 15x60 cm type Roman dAugusta GT 602133 CR
m' - -
(Grey) t=15cm
60x60 cm ex. NIRO GHR 05 Sparrow m' - -
30x60 cm ex. Roman dAugusta GT 602133 CR (Grey) NIRO
m2 - -
GHR 03
30x60 cm ex. NIRO GHR 03 m2 - -

S/S 0,8 mm m' - -

S/S 10x10mm m' - -

30x60 cm ex. Roman dAugusta GT 602133 CR (Grey) +
m2 - -
stepnosing (cutting 3 jalur)
uk. 15x60 cm NIRO GHR 03 + stepnosing (cutting 3 jalur) m2 - -

1 layer ex.Fosroc m2 - -

m2 - -
ex. Roman 15x60 cm type d QUETICO ROSATO GT 612217 R
m2
SOFT SEATING AREA
Sub Total

m2 15.81 94,500
 m2 - -

Ukuran 10 x 10 cm besi dia meter 10 mm m' - -

m2 49.01 63,000

Conwood Lapsiding G Series - G.O. Fin.Paint ex.Propan m2 12.50 63,750

Palisander Brown

fin.Paint ex.Dulux Brilliant White 2290 II m2 45.57 63,750

m2 -

m2 -

m2 -

Dining area (susun bata) level 60 cm ke bawah m2 20.16 67,500

List jamur alumunium

1000 x 400 mm unit - -

plywood 9 mm 1 sisi rangka hollow galvanis tebal 0,8 mm with
melaminto 3 mm, frame kayu 50x50 fin. Duco hitam, Kaca 8mm m2 - -
Tempered
gypsum board 9mm ex jayaboard rangka hollow galvanis tebal
m2 - -
0,8 mm lapis
ex. Roman uk. 15x60 cm type Roman dAugusta GT 602133 CR
m' 66.50 30,750
(Grey) t=15cm
60x60 cm ex. NIRO GHR 05 Sparrow m' -

20x20 mm tebal 0.8mm finish Mirror m' - -

Ex Roman dCaravistaAutumn m2 - -

LIST JAMUR alumunium m' 21.70 45,000

Rangka Holow 50x50, Perforated dia.8mm

Sub Total

Plywood 9mm+3mm lapis HPL ex Formica Asia Wild Cherry

m' 99.60 -
5364 UN
Plywood 9mm+3mm lapis HPL ex AICA MB 3016D N74 ,
m' -
gantungan rootdrat 3x15
Kayu solid sungkai 10mmcm finish melamik + kombinasi warna
merah termasuk hollow 40x40x1,2mm finish duco sewarna m' -
dengan kayu,thick
60x60, 9mm gantungan
gypsumrootdrat 10mm frame hollow galvanis
ex.Jayaboard
bh - -
40x40 & 20x40 tebal 0,8mm
9mm thick ex.Jayaboard with hollow galvanis 40x40 + 20x40
m2 88.62 52,500
0.45 mm
9mm thick ex.Jayaboard with hollow galvanis 40x40 + 20x40 0,8
m2 - -
mm
9mm thick ex.Jayaboard with hollow galvanis 40x40 + 20x40 1.2
m2 - -
mm
9mm thick ex.Jayaboard with hollow framing 40x40 0.8mm m2 - -

9mm thick ex.Jayaboard with hollow framing t=30 cm m' -

9mm thick ex.Jayaboard with hollow framing t=65 cm m' - -

 Sub Total

uk. 85x220cm, kusen sungkai wood melamic finish, pintu

plywood lapis HPL AICA MB 018 DN Molala Walnut, edging solid,
uk. 80x220cm, kusen sungkai woodw/melamic finish,locis t.15cm+ unit - -
jalusi kayu melamic finish complete accessories ex Deksson
pintu plywood
door closer, lapis HPL AICA Gray Laminate, edging solid, jalusi
uk. 80x220cm, kusen sungkaiw/
wood melamic ex
finish,locis unit 1.00 -
kayu melamic finish complete accessories Deksson,t.15cm
pintu
includeplywood lapis HPL AICA Gray Laminate, edging solid, jalusi
Plat Stainless unit 2.00 -
kayu melamic finish
full perforated tebal complete w/ accessories
0,45 mm ex Deksson,
termasuk tiang tengah
include Plat Stainless
alumunium, rangka penggantung atas besi siku m2 - -
full perforated tebal
(manual/biasa) 0,45 mm
ex Handa termasuk tiang tengah
Teknik
alumunium, rangka penggantung atas besi siku m2 - -
(manual/biasa) ex SanwaMas
Clear glass 8 mm (Tempered) w/ Silver aluminium frame 4" m2 109.00 -
frame aluminium 4" Silver anodise, 12mm tempered,
with accessories ex. Dorma & handle solid wood fin. Unit - -
Melamik
frame aluminium 4" Silver anodise, 8mm tempered, with
unit 1.00 -
accessories ex. Dorma & handle solid wood fin. Melamik
frame aluminium 4" Silver anodise, 8mm tempered, with
unit 1.00 -
accessories ex. Dorma & handle solid wood fin. Melamik

Sub Total

ex Dulux 44YY 65/034 CITY LIFE m2 - -

ex Dulux warna putih m2 48.27 16,500

ex Dulux Coklat Tua 18 YR 05/072 m2 -

Sub Total

Solid surface ex trestone warna putih tebal 9mm unit 1.00 -

TOTO type TX126LE, sifone ex Toto unit 1.00 -

uk.700x1000 mm (gosok mesin + backing) unit 1.00 -

uk.700x1200 mm (gosok mesin +backing) unit

ex. Krisbow unit 1.00 -

Hand Rail hollow structure 40x60 1.2mm, ornamen railing hollow
m' - -
structure 40x40 40x20 1.2 mm
Hand Rail hollow structure 40x60/20x40 1,2mm Fin.Duco
unit - -
Paint,Tempered 10mm.
Hand Rail hollow structure 40x60 1.2mm, ornamen railing hollow
m' - -
structure 40x40 40x20 1.2 mm
ex. Krisbow Unit 1.00 -

m' - -

Sub Total
 TOTAL A.2 AREA DINING

m2 - -

m2 - -

60x60 cm ex. NIRO Granite GHR 05 Sparrow Lapato m2 - -

1 layer ex.Fosroc + dinding t=40 cm m2 - -

Sub Total

m2 - -

m2 121.39 63,000

ex. Roman Origami White G 220514 Gol.B (20x20cm) m2 12.75 52,500

ex. Roman Origami Orange G 220513 Gol.D (20x20cm) m2 4.82 52,500

ex. Roman Origami Orange G 220513 Gol.D (20x20cm) m2 4.82 52,500

ex. Roman Origami White G 220514 Gol.B (20x20cm) m2 54.56 52,500

ex. Roman Origami Orange G 220513 Gol.D (20x20cm) m2 24.80 52,500

Jamur m2 - -

m' -

ex Roman Putih m2 - -

ex Roman Putih m2 -

ex Roman Putih (area kran air) m2 - -

Sub Total

9mm thick gypsum ex.Jayaboard frame hollow galvanis 40x40 &

m2 - -
20x40 tebal 0,8mm
60x120 cm ex Jayaboard frame maintee dan crostee m2 - -
9mm thick gypsum ex.Jayaboard frame hollow galvanis 40x40 &
m' - -
20x40 tebal 0,8mm t= 40 mm
m2 - -

Sub Total
 uk. 87,5x220cm, kamper wood, melamic finish complete w/
unit - -
accessories,
uk. 110x220cm, kamper wood, melamic finish complete w/
unit 1.00 -
accessories
uk. 87,5x220cm, kamper wood, melamic finish complete w/
unit - -
accessories
uk. 800x220cm, kamper wood, melamic finish complete w/
unit - -
accessories,
ls - -

plywood lapis HPL + aksesoris unit - -

Sub Total

ex. Dulux Arcadia House m2 - -

ex.Dulux White Color m2 - -

ex.Dulux White Color m2 - -

Sub Total

Unit - -

ex. Toto type 421 J / SW 420 JP unit - -

ex Toto TGB 500 AZRV24 unit - -

ex. Toto type TS116 R unit - -

ex. Toto type TX 1 BN unit - -

ex. Toto type U57M unit - -

ex Toto type CE 6 unit - -

ex Toto type T23 B13V7 NB unit - -

uk.600x900 mm + frame s/s 10x10 unit - -

Sub Total

TOTAL V. WALK IN FREEZER & CHILLER, TOILET & PANTRY

CI SBO m2 - -

CI SBO m' 170.00 -

Dinding aci , fin. Paint matt texture orange peel fin.paint ex.dulux
m2 80.51 -
20YY 39 /130 PALM SPRING TAN
Dinding ex.dulux 20YY 39 /130 PALM SPRING TAN m2 68.51 -
a. Rangka struktur ACP, KANAL C 100/125 m2 81.60 -
Conwood Lapsidding BGm + Rangka hollow 40x40,
m2 29.45 -
fin.Polisander
Metal screen alumunium extrude Fin. 3M wood grain vinyl, color:
m2 7.84 -
WG - 1222
Conwood Lapsidding BGm + Rangka hollow 40x40,
m2 18.27 -
fin.Polisander
ACP w/ merah ex Seven QS 3111 m2 51.60 -

1 cm m' 142.10 -

Siccalum + Waterproofing m' - -

Kaca tempered 10 mm + sealant + karet kaca, rangka hollow
m2 - -
100x100 + 50x50 by struktur
Pas. Dinding hebel, plaster + aci, lantai finish aci, pintu &
unit 2.00 -
penutup plat besi finish cat
Ex Dulux weathershield m2 - -

1 layer ex.Fosroc m2 - -

m2 - -
Galian, lantai Beton, Dinding Bata. tutup : beton dan plat bordes
1.2 mm, Urugan Pasir, Besi Tempa untuk Tutup Manhole. Dia.80 unit - -
Galian,
Excludelantai
TangkiBeton, Dinding Betona. tutup : beton dan plat
bordes 1.2 mm, Urugan Pasir, Besi Tempa untuk Tutup Manhole.
Galian, lantai Beton,
Dia.80 Exclude TangkiDinding Bata. tutup : beton dan plat bordes
1.2 mm, Urugan Pasir, Besi Tempa untuk Tutup Manhole. Dia.80 unit - -
Galian,
Excludelantai
TangkiBeton, Dinding Beton. tutup : beton dan plat
bordes 1.2 mm, Urugan Pasir, Besi Tempa untuk Tutup Manhole.
Dia.80 Exclude Tangki
- uk. 1,2x1x0.8 m, Galian, Pasang Bata, Tutup Plat Bordes unit - -
uk. 1x2x1.5 m, Galian, Dinding Bata, Tutup Besi Tempa dia.40
Heavy Duty
uk. 1x2x1.5 m, Galian, Dinding Beton, Tutup Besi Tempa dia.40
Heavy Duty
uk. 1.5x1.5x2 m, Galian, Dinding Bata, Tutup Besi Tempa dia.80
unit - -
Heavy Duty
uk. 1.5x1.5x2 m, Galian, Dinding Beton, Tutup Besi Tempa
dia.80 Heavy Duty
dinding rangka besi, dengan wiremesh dan atap zinkalume,
unit - -
include pintu
Beton 20x15cm unit - -

Ukuran 1 x 1,5m unit - -

Besi siku 4x4 lebar 50cm m2 - -

m2 - -

Pasangan Bata tinggi 30 cm, finish plester & aci & finishing cat m' - -

uk. 20x40 cm unit - -

uk. 40x45 cm unit - -

- Tiang Pipa 2,5" t=1m m' - -

- Rantai 2" - -

- Gembok - -

m' 170.00 -

m' - -
TOTAL VI. EXTERIOR & FACADEWORKS
ON CONTRACT ON CONTRACT

- Rp. -

34,596,675 Rp. 22,784,550

13,828,305 Rp. 18,215,810

43,603,456.88 Rp. 51,530,277.50

12,989,970 Rp. 14,504,750

- Rp. 13,520,400

105,018,407

10,501,840.7

115,520,247.6

Total Rate Total

(Rp.) Material Upah (Rp.)

582,750 - 50,000 555,000

5,437,500 - 35,000 5,075,000

6,525,000 - 35,000 5,075,000

2,025,000 - 100,000 900,000

187,500 - 100,000 100,000

- - - -

112,500 - 100,000 100,000

 5,462,550 - 45,000 5,462,550

2,142,000 - 52,500 2,142,000

- - - -

- - - -

3,750,000 - 1,000,000 1,000,000

900,000 - 100,000 400,000

2,221,875 - 100,000 1,975,000

- - - -

5,250,000 - - -

34,596,675 TOTAL II. DEMOLISH WORKS 22,784,550

52,500 - 60,000 60,000

92,250 25,000 75,000

144,750 Sub Total 135,000

878,850 - 80,000 744,000

1,816,290 - 65,000 1,873,950

2,681,190 - 72,000 2,075,760

678,900 - 72,000 525,600

6,055,230 Sub Total 5,219,310

4,260,000 - 60,000 4,260,000

- - - -

- - - -

- - - -

2,509,500 125,000 50,000 8,365,000

- - - -

- - - -
 - - - -

248,325 - 50,000 236,500

7,017,825 Sub Total 12,861,500

- - - -

- - - -

- - - -

- Sub Total -

- - - -

- - - -

- Sub Total -

- - - -

- - - -

- - - -

- - - -

- - - -

305,250 - - -

305,250 - - -

- - - -

- - - -

610,500 Sub Total -

13,828,305 TOTAL A.1 AREA KITCHEN 18,215,810

 7,938,750 - 45,000 6,525,000

- - - -

- - - -

- - - -

3,645,720 - 70,000 3,271,800

- - - -

617,760 - 70,000 554,400

- - - -

1,558,440 - 70,000 1,398,600

- - - -

5,488,080 - 70,000 4,925,200

- - - -

- - - -

- - - -

- - - -

- - - -

- - - -

- - - -

6,240,000 - 70,000 5,600,000

- - - -

- - - -

- - - -

- - - -

- - - -

- - - -

- - - -

- - - -

- - - -

- - - -

- - - -

- - - -

25,488,750 Sub Total 22,275,000

1,494,045 - 80,000 1,264,800

 - - - -

- - - -

3,087,693 - 65,000 3,185,715

796,652 - 75,000 937,238

2,905,088 - 65,000 2,962,050

- - - -

- - - -

- - - -

1,360,800 - 65,000 1,310,400

- - - -

- - - -

- - -

2,044,875 - 27,500 1,828,750

- - - -

- - - -

976,500 - 30,000 651,000

12,665,652 Sub Total 12,139,953

- - - -

- - - -

- - - -

- - - -

4,652,550 125,000 50,000 15,508,500

- - - -

- - - -

- - - -

- - - -

- - - -

- - - -
4,652,550 Sub Total 15,508,500

- - - -

- - - -

- - - -

- - - -

- - - -

- - - -

- - - -

- - - -

- - - -

- Sub Total -

- - - -

796,505 - 25,000 1,206,825

- - - -

796,505 Sub Total 1,206,825

- - 100,000 100,000

- - 100,000 100,000

- - 100,000 100,000

- - 100,000 100,000

- - - -

- - - -

- - - -

- - - -

- - - -

- Sub Total 400,000

43,603,456.88 TOTAL A.2 AREA DINING 51,530,277.50

- - - -

- - - -

- - - -

- - - -

- Sub Total -

- - - -

7,647,570 - 65,000 7,890,350

669,480 - 65,000 828,880

253,260 - 65,000 313,560

253,260 - 65,000 313,560

2,864,400 - 65,000 3,546,400

1,302,000 - 65,000 1,612,000

- - - -

- - - -

- - - -

- - - -

- - - -

12,989,970 Sub Total 14,504,750

- - - -

- - - -

- - - -

- - - -

- Sub Total -
 - - - -

- - - -

- - - -

- - - -

- - - -

- - - -

- Sub Total -

- - - -

- - - -

- - - -

- Sub Total -

- - - -

- - - -

- - - -

- - - -

- - - -

- - - -

- - - -

- - - -

- - - -

- Sub Total -

12,989,970 & CHILLER, TOILET & PANTRY 14,504,750

- - - -

- - 45,000 7,650,000

- - 20,000 1,610,200

- - 20,000 1,370,200
- - - -

- - - -

- - - -

- - - -

- - - -

- - - -

- - - -

- - - -

- - - -

- - - -

- - - -

- - - -

- - - -

- - - -

- - - -

- - - -

- - - -

- - - -

- - - -

- - - -

- - - -

- - - -

- - - -

- - - -

- - - -

- - - -

- - - -

- - 17,000 2,890,000

- - - -
 - 13,520,400

105,018,406.88 120,555,787.50
BILL OF QUANTITY

BURGER KING - PANTAI INDAK KAPUK - JAKARTA UTARA

RENOVATION 2019
III. INTERIOR WORKS UNIT PRICE 2019 ( Burger King )

CONTRACTOR : ____________________________

SUMMARY:

DESCRIPTION

I PREPARATION WORK

II DEMOLIST WORK

III KITCHEN AREA, STORAGE, & GAS ROOM

IV DINING AREA

V WALK IN FREEZER & CHILLER, TOILET & PANTRY

VI EXTERIOR & FACADE WORKS

NO URAIAN PEKERJAAN

II. DEMOLISH WORKS

1 Demolish brick wall

2 Demolish ceiling gypsum

3 Demolish floor ceramics

4 Demolish door

5 Demolish Closet, washtafel

6 Demolish Plat beton 12 mm

7 Demolish cermin
 8 Demolish ceramic wall indoor

9 Demolish ceramic wall exterior

10 Demolish dinding partisiHPL motif kaca termasuk rangka

11 Demolish dinding partisi gypsum 1 muka termasuk rangka

12 Bongkar lampu & instalasi existing

13 Demolish pintu kaca

14 Demolish kusen & kaca jendela

15 Demolish folding gate existing

16 Buang puing ex bongkaran

III. KITCHEN AREA, STORAGE, & GAS ROOM

A FLOOR WORK

2 Heavy duty ceramic tiles

6 Internal cove

B WALL WORKS

1 Hebel power block ( termasuk, kolom praktis & ringbalk )

3 Plester hebel + render

4 Wall ceramic, area kitchen

10
Subway Tiles area counter

C CEILING WORKS

1 Gyptile 60x60cm to kitchen area

2 Gyptile 60x60cm Storage Area

3 GRC ceiling area Gas Room & Manager Room

9 Drop ceiling GRC atas Manager Room

4 Gypsum ceiling area Counter + Sofit Dining

5 Gypsum ceiling area Counter

6 Gypsum ceiling area Counter

7 Drop ceiling gypsum atas Counter

8 Drop ceiling gypsum atas Counter + Sofit Dining

D DOORS & WINDOWS WORKS

1 Steel door finish gray paint uk. 90x220 cm ( Back Door & Gas Room)

2 Jendela kaca sliding area Drive Thru,

3 Teralist untuk jendela Drive Thru

E PAINTING WORKS

1 Wall painting works ( R. Gas, storage )

2 Ceilling painting works ex.Dulux White Color + Sofit Dining

F OTHERS WORKS KITCHEN

1 Base Mobsinc pasang bata finish ceramic (excl.stainless steel mobsinc)

2 Kran dinding (mobsinc)

3 Floor drain

4 Backing + support menu board -

5 Ambalan belakang menu board

6 Ambalan belakang menu board New

7 Backing + support menu board New

8 Backing + support Thin Client -

9 Bak Control 60 x 60 cm

IV DINING AREA

A FLOOR WORK
1 Floor screed 3cm height lantai dasar

2 Floor screed 3cm height lantai satu

3 Floor screed 3cm height lantai basement

4
General ceramic tile lantai dasar TL-01
5

6
General ceramic tile lantai dasar TL-02
7

8
General ceramic tile lantai dasar TL-03
9

10
General ceramic tile lantai dasar TL-04
11

12
General ceramic tile Mushola, lantai basement
13

14
General ceramic tile Toilet dan R.Wudhu lantai basement
15

16 General ceramic tile border

17 General ceramic tile border

18
General ceramic tile (outdoor) - termasuk selasar
19

20
Plint Ceramic tile lantai dasar
21

22
Plint Ceramic tile lantai satu
23

24
General Ceramic area tangga
25

26 Pasang inlay

27 Pasang inlay

28
General Ceramic area tangga

29 Waterproofing 1 layer coating area outdoor lantai satu

30 Screed pelindung waterproofing

31 General ceramic tile border

B WALL WORKS

1 Hebel power block ( termasuk kolom & ringbalk praktis ) - lantai dasar
 Hebel power block ( termasuk kolom & ringbalk praktis ) - lantai satu

2 Sloof beton untuk dinding

3 Plester hebel + render

4
Conwood area counter
5

6 Exposed Brick Wall - Dining

9 Wainscot Tiles

12 Box Planter 100x40 CM outdoor & indoor

13 Partisi (one colored newsprint mural) (Home of Whopper)

14 Cover dinding existing

15
Plint ceramic tile area Dining

16 Pasang stainless siku

17 Pasangan Keramik

18 Pasang list jamur pada sudutan dinding

19 Partisi perforated

C CEILING WORKS

1 Suspended Ceiling
Timber beams under structural beams stained selected with embedded
2
lighting 150 x 150 mm Lantai Satu
3 Pergola 30x1800x150 mm (typical)

4 Manhole
Gypsum ceiling area Dining lantai dasar ( cover area open ceiling/ di atas
5
timber beam)
6 Gypsum ceiling area Dining lantai satu (done)

7 Gypsum ceiling area Dining lantai basement

8 GRC ceiling area teras

9 Drop ceiling gypsum area Dining, lantai dasar & satu (done)

10

11 Drop ceiling gypsum area void tangga

D DOORS & WINDOWS WORKS

1 Single swing door area Manager

2 Single swing door, area Janitor

3 Single swing door, area toilet

4 Pek. Rolling door

5 Pek. Rolling door

6 Dinding kaca, lantai dasar & lantai satu

7 Double glass door

8 Double glass door

9 Single glass door

E PAINTING WORKS

1 Wall painting works (indoor)

2 Ceilling painting works + drop ceilling (sofit)

3 Ceilling painting works + drop ceilling

F OTHERS WORKS

1 Washtafel

2 Supply & install kran + sifone

3
Wastafel mirror

4 Supply & Install Handryer

5 railing area tangga

6 railing outdoor

7 railing area outdoor lantai satu

8 Supply & Install Hand soap

9 Tanggulan railing tangga & railing outdoor T=15 cm, plaster & aci

10 Pengecatan follding gate

V WALK IN FREEZER & CHILLER, TOILET & PANTRY

A FLOOR WORK

1 Floor screed 3cm height (bagunan penunjang)

2 Cor beton T=10cm + wiremesh M8 1 lapis area freezer & chiller

3 General ceramic tile area Walkin Freezer

4 Waterproofing area Toilet, Pantry & Freezer + Chiller

B WALL WORKS

1 Hebel power block ( termasuk kolom & ringbalk praktis ) B.Penunjang

2 Plester hebel + render

3 Wall ceramic Toilet area dalam + Janitor (indoor dining area)

4 Wall ceramic Toilet area Orange (dalam)

4 Wall ceramic Toilet area Green (dalam)

5 Wall ceramic Toilet area pintu&selasar (indoor dining area)

5 Wall ceramic Toilet area pintu&selasar (indoor dining area)

6 Edging angle done

7 Plint ceramic tile toilet

8 Wall ceramic, area Dry storage

9 Wall ceramic, area Janitor (indoor dining)

10 Wall ceramic, area Toilet & T. wudhu (Bangunan Penunjang)

C CEILING WORKS

1 gypsum ceiling (bangunan penunjang)

2 Ceiling accountic

3 Drop ceiling area walk in chiller & freezer

4 GRC Ceiling area toilet

D DOORS & WINDOWS WORKS

1 Single swing door area Toilet - Bangunan Penunjang

2 Single swing door , area Dry Storage

3 Single sliding door, area Pantry/ Crew Room

4 Single swing door area Pray room

5 Modifikasi folding gate existing, lantai basement

6 Partisi cubicle + pintu area Toilet lantai dasar uk. 1544x2100 mm

E PAINTING WORKS

1 Wall painting works mushola & penunjang

2 Ceilling painting works + drop ceilling freezer & toilet

3 Ceilling painting works + drop ceilling Lantai basement

F OTHERS WORKS

1 Hand soap done

2 Closet duduk

3 Jet Washer

4 Tissue Holder

5 Floor drain

6 Urinoir

7 Closet jongkok

8 Kran dinding (janitor, toilet & t. wudhu)

9 Pray room mirror area basement

VI EXTERIOR & FACADE WORKS

1 Pasangan Conblock

2 Pasangan Cansteen

3 Cat Exterior / Stucco

4 Cat Exterior
5 Pasangan ACP (Silver Band)

6 Conwood Façade (building & pick up area)

7 Metal Screen / Sun Screen Accent

8 Gate Façade (tower)

9 Red Tile Accent & Red Canopy

10 Nat Tali air

11 Talang Sincalum 0.8mm

12 Pek. Canopy kaca teras depan, lebar 100 cm

13 Bak sampah uk. 1500x2000x1300 mm

14 Kerok + cat dinding luar area pagar

15 Waterproofing 1 layer coating area dak beton

16 Screed pelindung waterproofing

17 Bak Ground Tank 2x2x1,5 m

18 Bak+Septik Tank Tanam, 2x1,5x1,5m

19 Bak Grease Trap

20 Screed pelindung waterproofing

21 Bak STP

22 Bangunan Ruang Genset uk. 2,5m x 4.5m t.2.6m

23 Dudukan Genset

24 Ruang Pompa

25 Tangga Service dan Catwalk AC

26 Perbaikan Trotoar

27 Planter Box, ukuran lebar 30 cm

28 Rooster Ruang Gas

29 Bak Kontrol

30 Rantai Pagar

31

32

33 Cat Kanstin

34 Cat Garis Parkir

UK - JAKARTA UTARA

Rp.

Rp.

Rp.

Rp.

Rp.

Rp.

Rp

Rp

Rp

Rate
SPESIFIKASI TEKNIK Unit Qty
Upah

BY OWNER
m2 11.10 52,500

m2 145.00 37,500

option demolish / tile on tile / existing m2 145.00 45,000

janitor, toilet, & all service door ( per daun ) bh 9.00 225,000

wastafel only bh 1.00 187,500

m2 - -

bh 1.00 112,500
ceramic wall h=3.1m ; ceramic counter wall h = 1m m2 121.39 45,000

ceramic with brick pattern h =60cm m2 40.80 52,500

m2 - -

m2 - -
ls 1.00 3,750,000

per daun bh 4.00 225,000

window height = 2,5m m2 19.75 112,500

m2 - -
ls 1.00 5,250,000

TOTAL II. DEMOLISH WORKS

10x20cm ex.Artistika m2 1.00 52,500

8x40 ex.setara Roman (hospital plint) m' 3.00 30,750

Sub Total

Hebel ukuran 7,5 x 20 x 60 cm & kolom praktis diameter 10mm m2 9.30 94,500

m2 28.83 63,000

ex Roman 20x40cm type Serenity white W40106, t=260 cm m2 28.83 93,000

ex. WISMA SEHATI ALLIA JH-OF011X BEVEL GLOSSY m2 7.30 93,000

WHITE / 1030 10x30 cm (susun bata)

Sub Total

digantung dengan mengunakan Root 5 mm m2 71.00 60,000

digantung dengan mengunakan Root 5 mm m2 - -

GRC 9 mm with hollow galvanis 40x40 0.8mm m2 - -

GRC 9 mm with hollow galvanis 40x40 + 20x40 :0.8mm m2 - -

9mm thick ex.Jayaboard with hollow galvanis 40x40 + 20x40
m2 47.80 52,500
0.45 mm
9mm thick ex.Jayaboard with hollow galvanis 40x40 + 20x40 0,8
m2 -
mm
9mm thick ex.Jayaboard with hollow galvanis 40x40 + 20x40 1.2
m2 - -
mm
9mm thick ex.Jayaboard with hollow framing t=30 cm > m' - -

9mm thick ex.Jayaboard with hollow framing t=30 cm < m' 4.73 52,500

Sub Total

finish gray
Clear glasspaint
8 mm uk.(non
90x220 cm ;
tempered) pump
w/ Silver aluminium unit 3.00 -
room, gas door, back door
frame 4" uk. 127,5x130 cm ex Alexindo (1 unit) ;
Clear glass 8 mm (non tempered) w/ Silver unit 2.00 -
aluminium frame 4" uk. 127,5x130 cm ex Alexindo (1
Besi tempa
unit 1 cm Ojol)
for pickup unit 1.00 -

Sub Total

ex.Dulux Grey Color m2 - -

ex.Dulux White Color m2 - -

Sub Total

Ukuran 60 x 60 x 20 cm finish Roman 20x40cm type Serenity

Unit - -
white W40106,
ex Toto type T23 B13V7 NB unit - -

ex. Toto type TX 1 BN unit - -

Steel framing CNP 7.5 cm lapis Multiplek 12mm, finishing cat
m' - -
hitam
Rangka Holow 5 x 5 lebar 40 cm di cover triplek 9 mm finish HPL
m' - -
Taco TH 14D
Rangka Holow 5 x 5 lebar 40 cm, inclusde ambalan multiplek 12
m' 3.70 82,500
mm lapis perforated, finish cat silver
Steel framing holo 5 x 5 cm dang plat perforate, finishing cat
m' 3.70 82,500
hitam
Steel framing, support CNP 7.5 cm m' - -

Finish keramik putih Unit - -

Sub Total

TOTAL A.1 AREA KITCHEN

 m2 145.00 54,750

m2 - -

m2 - -

60x60 cm ex. m2 - -

60x60 cm ex. NIRO GRANITE- GCA 06 GRAPHITE m2 46.74 78,000

60x60 cm ex. m2 - -

60x60 cm ex.ROMAN dAugusta Black GT602134 CR m2 7.92 78,000

60x60 cm ex. m2 -

60x60 cm ex. NIRO GRANITE- GG210 SPLASH WHITE m2 19.98 78,000

60x60 cm ex. m2 - -

60x60 cm ex. NIRO GRANITE- GG041 SPLASH GREY m2 70.36 78,000

60x60 cm ex. m2 - -

60x60 cm ex. NIRO GRANITE- GG041 SPLASH GREY m2 - -

20x20 cm ex. Roman rocktile m2 - -

60x60 cm ex.ROMAN dAugusta Black GT602134 CR m2 - -

m' -

m' -

ex. 60x60Roman Metropolitan Noir GT605103 CR m2 - -

60x60 cm ex.ROMAN dAugusta Black GT602134 CR m2 80.00 78,000

ex. Roman uk. 15x60 cm type Roman dAugusta GT 602133 CR
m' - -
(Grey) t=15cm
60x60 cm ex. NIRO GRANITE- GG041 SPLASH GREY m2 - -
ex. Roman uk. 15x60 cm type Roman dAugusta GT 602133 CR
m' - -
(Grey) t=15cm
60x60 cm ex. NIRO GHR 05 Sparrow m' - -
30x60 cm ex. Roman dAugusta GT 602133 CR (Grey) NIRO
m2 - -
GHR 03
30x60 cm ex. NIRO GHR 03 m2 - -

S/S 0,8 mm m' - -

S/S 10x10mm m' - -

30x60 cm ex. Roman dAugusta GT 602133 CR (Grey) +
m2 - -
stepnosing (cutting 3 jalur)
uk. 15x60 cm NIRO GHR 03 + stepnosing (cutting 3 jalur) m2 - -

1 layer ex.Fosroc m2 - -

m2 - -
ex. Roman 15x60 cm type d QUETICO ROSATO GT 612217 R
m2
SOFT SEATING AREA
Sub Total

m2 15.81 94,500
 m2 - -

Ukuran 10 x 10 cm besi dia meter 10 mm m' - -

m2 49.01 63,000

Conwood Lapsiding G Series - G.O. Fin.Paint ex.Propan m2 12.50 63,750

Palisander Brown

fin.Paint ex.Dulux Brilliant White 2290 II m2 45.57 63,750

m2 -

m2 -

m2 -

Dining area (susun bata) level 60 cm ke bawah m2 20.16 67,500

List jamur alumunium

1000 x 400 mm unit - -

plywood 9 mm 1 sisi rangka hollow galvanis tebal 0,8 mm with
melaminto 3 mm, frame kayu 50x50 fin. Duco hitam, Kaca 8mm m2 - -
Tempered
gypsum board 9mm ex jayaboard rangka hollow galvanis tebal
m2 - -
0,8 mm lapis
ex. Roman uk. 15x60 cm type Roman dAugusta GT 602133 CR
m' 66.50 30,750
(Grey) t=15cm
60x60 cm ex. NIRO GHR 05 Sparrow m' -

20x20 mm tebal 0.8mm finish Mirror m' - -

Ex Roman dCaravistaAutumn m2 - -

LIST JAMUR alumunium m' 21.70 45,000

Rangka Holow 50x50, Perforated dia.8mm

Sub Total

Plywood 9mm+3mm lapis HPL ex Formica Asia Wild Cherry

m' 99.60 -
5364 UN
Plywood 9mm+3mm lapis HPL ex AICA MB 3016D N74 ,
m' -
gantungan rootdrat 3x15
Kayu solid sungkai 10mmcm finish melamik + kombinasi warna
merah termasuk hollow 40x40x1,2mm finish duco sewarna m' -
dengan kayu,thick
60x60, 9mm gantungan
gypsumrootdrat 10mm frame hollow galvanis
ex.Jayaboard
bh - -
40x40 & 20x40 tebal 0,8mm
9mm thick ex.Jayaboard with hollow galvanis 40x40 + 20x40
m2 88.62 52,500
0.45 mm
9mm thick ex.Jayaboard with hollow galvanis 40x40 + 20x40 0,8
m2 - -
mm
9mm thick ex.Jayaboard with hollow galvanis 40x40 + 20x40 1.2
m2 - -
mm
9mm thick ex.Jayaboard with hollow framing 40x40 0.8mm m2 - -

9mm thick ex.Jayaboard with hollow framing t=30 cm m' -

9mm thick ex.Jayaboard with hollow framing t=65 cm m' - -

 Sub Total

uk. 85x220cm, kusen sungkai wood melamic finish, pintu

plywood lapis HPL AICA MB 018 DN Molala Walnut, edging solid,
uk. 80x220cm, kusen sungkai woodw/melamic finish,locis t.15cm+ unit - -
jalusi kayu melamic finish complete accessories ex Deksson
pintu plywood
door closer, lapis HPL AICA Gray Laminate, edging solid, jalusi
uk. 80x220cm, kusen sungkaiw/
wood melamic ex
finish,locis unit 1.00 -
kayu melamic finish complete accessories Deksson,t.15cm
pintu
includeplywood lapis HPL AICA Gray Laminate, edging solid, jalusi
Plat Stainless unit 2.00 -
kayu melamic finish
full perforated tebal complete w/ accessories
0,45 mm ex Deksson,
termasuk tiang tengah
include Plat Stainless
alumunium, rangka penggantung atas besi siku m2 - -
full perforated tebal
(manual/biasa) 0,45 mm
ex Handa termasuk tiang tengah
Teknik
alumunium, rangka penggantung atas besi siku m2 - -
(manual/biasa) ex SanwaMas
Clear glass 8 mm (Tempered) w/ Silver aluminium frame 4" m2 109.00 -
frame aluminium 4" Silver anodise, 12mm tempered,
with accessories ex. Dorma & handle solid wood fin. Unit - -
Melamik
frame aluminium 4" Silver anodise, 8mm tempered, with
unit 1.00 -
accessories ex. Dorma & handle solid wood fin. Melamik
frame aluminium 4" Silver anodise, 8mm tempered, with
unit 1.00 -
accessories ex. Dorma & handle solid wood fin. Melamik

Sub Total

ex Dulux 44YY 65/034 CITY LIFE m2 - -

ex Dulux warna putih m2 48.27 16,500

ex Dulux Coklat Tua 18 YR 05/072 m2 -

Sub Total

Solid surface ex trestone warna putih tebal 9mm unit 1.00 -

TOTO type TX126LE, sifone ex Toto unit 1.00 -

uk.700x1000 mm (gosok mesin + backing) unit 1.00 -

uk.700x1200 mm (gosok mesin +backing) unit

ex. Krisbow unit 1.00 -

Hand Rail hollow structure 40x60 1.2mm, ornamen railing hollow
m' - -
structure 40x40 40x20 1.2 mm
Hand Rail hollow structure 40x60/20x40 1,2mm Fin.Duco
unit - -
Paint,Tempered 10mm.
Hand Rail hollow structure 40x60 1.2mm, ornamen railing hollow
m' - -
structure 40x40 40x20 1.2 mm
ex. Krisbow Unit 1.00 -

m' - -

Sub Total
 TOTAL A.2 AREA DINING

m2 - -

m2 - -

60x60 cm ex. NIRO Granite GHR 05 Sparrow Lapato m2 - -

1 layer ex.Fosroc + dinding t=40 cm m2 - -

Sub Total

m2 - -

m2 121.39 63,000

ex. Roman Origami White G 220514 Gol.B (20x20cm) m2 12.75 52,500

ex. Roman Origami Orange G 220513 Gol.D (20x20cm) m2 4.82 52,500

ex. Roman Origami Orange G 220513 Gol.D (20x20cm) m2 4.82 52,500

ex. Roman Origami White G 220514 Gol.B (20x20cm) m2 54.56 52,500

ex. Roman Origami Orange G 220513 Gol.D (20x20cm) m2 24.80 52,500

Jamur m2 - -

m' -

ex Roman Putih m2 - -

ex Roman Putih m2 -

ex Roman Putih (area kran air) m2 - -

Sub Total

9mm thick gypsum ex.Jayaboard frame hollow galvanis 40x40 &

m2 - -
20x40 tebal 0,8mm
60x120 cm ex Jayaboard frame maintee dan crostee m2 - -
9mm thick gypsum ex.Jayaboard frame hollow galvanis 40x40 &
m' - -
20x40 tebal 0,8mm t= 40 mm
m2 - -

Sub Total
 uk. 87,5x220cm, kamper wood, melamic finish complete w/
unit - -
accessories,
uk. 110x220cm, kamper wood, melamic finish complete w/
unit 1.00 -
accessories
uk. 87,5x220cm, kamper wood, melamic finish complete w/
unit - -
accessories
uk. 800x220cm, kamper wood, melamic finish complete w/
unit - -
accessories,
ls - -

plywood lapis HPL + aksesoris unit - -

Sub Total

ex. Dulux Arcadia House m2 - -

ex.Dulux White Color m2 - -

ex.Dulux White Color m2 - -

Sub Total

Unit - -

ex. Toto type 421 J / SW 420 JP unit - -

ex Toto TGB 500 AZRV24 unit - -

ex. Toto type TS116 R unit - -

ex. Toto type TX 1 BN unit - -

ex. Toto type U57M unit - -

ex Toto type CE 6 unit - -

ex Toto type T23 B13V7 NB unit - -

uk.600x900 mm + frame s/s 10x10 unit - -

Sub Total

TOTAL V. WALK IN FREEZER & CHILLER, TOILET & PANTRY

CI SBO m2 - -

CI SBO m' 170.00 -

Dinding aci , fin. Paint matt texture orange peel fin.paint ex.dulux
m2 80.51 -
20YY 39 /130 PALM SPRING TAN
Dinding ex.dulux 20YY 39 /130 PALM SPRING TAN m2 68.51 -
a. Rangka struktur ACP, KANAL C 100/125 m2 81.60 -
Conwood Lapsidding BGm + Rangka hollow 40x40,
m2 29.45 -
fin.Polisander
Metal screen alumunium extrude Fin. 3M wood grain vinyl, color:
m2 7.84 -
WG - 1222
Conwood Lapsidding BGm + Rangka hollow 40x40,
m2 18.27 -
fin.Polisander
ACP w/ merah ex Seven QS 3111 m2 51.60 -

1 cm m' 142.10 -

Siccalum + Waterproofing m' - -

Kaca tempered 10 mm + sealant + karet kaca, rangka hollow
m2 - -
100x100 + 50x50 by struktur
Pas. Dinding hebel, plaster + aci, lantai finish aci, pintu &
unit 2.00 -
penutup plat besi finish cat
Ex Dulux weathershield m2 - -

1 layer ex.Fosroc m2 - -

m2 - -
Galian, lantai Beton, Dinding Bata. tutup : beton dan plat bordes
1.2 mm, Urugan Pasir, Besi Tempa untuk Tutup Manhole. Dia.80 unit - -
Galian,
Excludelantai
TangkiBeton, Dinding Betona. tutup : beton dan plat
bordes 1.2 mm, Urugan Pasir, Besi Tempa untuk Tutup Manhole.
Galian, lantai Beton,
Dia.80 Exclude TangkiDinding Bata. tutup : beton dan plat bordes
1.2 mm, Urugan Pasir, Besi Tempa untuk Tutup Manhole. Dia.80 unit - -
Galian,
Excludelantai
TangkiBeton, Dinding Beton. tutup : beton dan plat
bordes 1.2 mm, Urugan Pasir, Besi Tempa untuk Tutup Manhole.
Dia.80 Exclude Tangki
- uk. 1,2x1x0.8 m, Galian, Pasang Bata, Tutup Plat Bordes unit - -
uk. 1x2x1.5 m, Galian, Dinding Bata, Tutup Besi Tempa dia.40
Heavy Duty
uk. 1x2x1.5 m, Galian, Dinding Beton, Tutup Besi Tempa dia.40
Heavy Duty
uk. 1.5x1.5x2 m, Galian, Dinding Bata, Tutup Besi Tempa dia.80
unit - -
Heavy Duty
uk. 1.5x1.5x2 m, Galian, Dinding Beton, Tutup Besi Tempa
dia.80 Heavy Duty
dinding rangka besi, dengan wiremesh dan atap zinkalume,
unit - -
include pintu
Beton 20x15cm unit - -

Ukuran 1 x 1,5m unit - -

Besi siku 4x4 lebar 50cm m2 - -

m2 - -

Pasangan Bata tinggi 30 cm, finish plester & aci & finishing cat m' - -

uk. 20x40 cm unit - -

uk. 40x45 cm unit - -

- Tiang Pipa 2,5" t=1m m' - -

- Rantai 2" - -

- Gembok - -

m' 170.00 -

m' - -
TOTAL VI. EXTERIOR & FACADEWORKS
ON CONTRACT ON CONTRACT

- Rp. -

34,596,675 Rp. 22,784,550

13,828,305 Rp. 12,240,810

43,603,456.88 Rp. 40,378,277.50

12,989,970 Rp. 14,504,750

- Rp. -

105,018,407

10,501,840.7

115,520,247.6

Total Rate Total

(Rp.) Material Upah (Rp.)

582,750 - 50,000 555,000

5,437,500 - 35,000 5,075,000

6,525,000 - 35,000 5,075,000

2,025,000 - 100,000 900,000

187,500 - 100,000 100,000

- - - -

112,500 - 100,000 100,000

 5,462,550 - 45,000 5,462,550

2,142,000 - 52,500 2,142,000

- - - -

- - - -

3,750,000 - 1,000,000 1,000,000

900,000 - 100,000 400,000

2,221,875 - 100,000 1,975,000

- - - -

5,250,000 - - -

34,596,675 TOTAL II. DEMOLISH WORKS 22,784,550

52,500 - 60,000 60,000

92,250 25,000 75,000

144,750 Sub Total 135,000

878,850 - 80,000 744,000

1,816,290 - 65,000 1,873,950

2,681,190 - 72,000 2,075,760

678,900 - 72,000 525,600

6,055,230 Sub Total 5,219,310

4,260,000 - 60,000 4,260,000

- - - -

- - - -

- - - -

2,509,500 - 50,000 2,390,000

- - - -

- - - -
 - - - -

248,325 - 50,000 236,500

7,017,825 Sub Total 6,886,500

- - - -

- - - -

- - - -

- Sub Total -

- - - -

- - - -

- Sub Total -

- - - -

- - - -

- - - -

- - - -

- - - -

305,250 - - -

305,250 - - -

- - - -

- - - -

610,500 Sub Total -

13,828,305 TOTAL A.1 AREA KITCHEN 12,240,810

 7,938,750 - 45,000 6,525,000

- - - -

- - - -

- - - -

3,645,720 - 70,000 3,271,800

- - - -

617,760 - 70,000 554,400

- - - -

1,558,440 - 70,000 1,398,600

- - - -

5,488,080 - 70,000 4,925,200

- - - -

- - - -

- - - -

- - - -

- - - -

- - - -

- - - -

6,240,000 - 70,000 5,600,000

- - - -

- - - -

- - - -

- - - -

- - - -

- - - -

- - - -

- - - -

- - - -

- - - -

- - - -

- - - -

25,488,750 Sub Total 22,275,000

1,494,045 - 80,000 1,264,800

 - - - -

- - - -

3,087,693 - 65,000 3,185,715

796,652 - 75,000 937,238

2,905,088 - 65,000 2,962,050

- - - -

- - - -

- - - -

1,360,800 - 65,000 1,310,400

- - - -

- - - -

- - -

2,044,875 - 27,500 1,828,750

- - - -

- - - -

976,500 - 45,000 976,500

12,665,652 Sub Total 12,465,453

- - - -

- - - -

- - - -

- - - -

4,652,550 - 50,000 4,431,000

- - - -

- - - -

- - - -

- - - -

- - - -

- - - -
4,652,550 Sub Total 4,431,000

- - - -

- - - -

- - - -

- - - -

- - - -

- - - -

- - - -

- - - -

- - - -

- Sub Total -

- - - -

796,505 - 25,000 1,206,825

- - - -

796,505 Sub Total 1,206,825

- - - -

- - - -

- - - -

- - - -

- - - -

- - - -

- - - -

- - - -

- - - -

- Sub Total -
43,603,456.88 TOTAL A.2 AREA DINING 40,378,277.50

- - - -

- - - -

- - - -

- - - -

- Sub Total -

- - - -

7,647,570 - 65,000 7,890,350

669,480 - 65,000 828,880

253,260 - 65,000 313,560

253,260 - 65,000 313,560

2,864,400 - 65,000 3,546,400

1,302,000 - 65,000 1,612,000

- - - -

- - - -

- - - -

- - - -

- - - -

12,989,970 Sub Total 14,504,750

- - - -

- - - -

- - - -

- - - -

- Sub Total -
 - - - -

- - - -

- - - -

- - - -

- - - -

- - - -

- Sub Total -

- - - -

- - - -

- - - -

- Sub Total -

- - - -

- - - -

- - - -

- - - -

- - - -

- - - -

- - - -

- - - -

- - - -

- Sub Total -

12,989,970 & CHILLER, TOILET & PANTRY 14,504,750

- - - -

- - - -

- - - -

- - - -
- - - -

- - - -

- - - -

- - - -

- - - -

- - - -

- - - -

- - - -

- - - -

- - - -

- - - -

- - - -

- - - -

- - - -

- - - -

- - - -

- - - -

- - - -

- - - -

- - - -

- - - -

- - - -

- - - -

- - - -

- - - -

- - - -

- - - -

- - - -

- - - -
 - -

105,018,406.88 89,908,387.50

15,110,019.38