BQ - Texas Thamrin Plaza Medan

Project : Texas Chicken
Subject : BQ
Lokasi : Thamrin Plaza
Date : 26 Sept 2023
NO ITEM PEKERJAAN VOL SAT HARGA SAT JUMLAH

Rp Rp
A PEKERJAAN PERSIAPAN
1 Bouplank dan setting pengukuran 33.00 m' 125,000 4,125,000
2 Mobilisasi Peralatan kerja dan Material 1.00 ls 10,000,000 10,000,000
3 Mobilisasi dan demobilisasi Tenaga kerja 1.00 ls 15,000,000 15,000,000
4 Pembuangan puing dan sampah keluar lokasi 1.00 ls 1,500,000 1,500,000
Sub Total 30,625,000

B PEKERJAAN PASANGAN DINDNG
1 Pasang dinding habel 137.80 m2 215,000 29,627,000
2 Pekerjaan plester 111.30 m2 68,000 7,568,400
3 Pekerjaan Acian 72.30 m2 52,000 3,759,600
4 Pasang cor ring balk dan kolom praktis uk.10x15 1.38 m3 2,750,000 3,795,000
5 Pasang keramik dinding pada kitchen uk.20x20 putih glossy ex.Mulia 109.91 m2 285,000 31,324,350
6 Partisi Gypsum 1 muka diatas dinding hebel & ceiling jayaboard 49.38 m2 195,000 9,629,100
7 Pasang Besi stainles steel utk pelindung sudut stainless uk.25x25l 12.00 m' 385,000 4,620,000
8 Partisi Gypsum sebagai penebalan kolom existing 31.32 m2 265,000 8,299,800
Interior
Wall A (Elevation A) -
1 Pasang Frame warna merah lapis plywood HPL ex.Taco 0.90 m2 1,950,000 1,755,000
2 Pasang Conwood GRC lebar 20 cm warna kayu 3.10 m2 473,000 1,466,300
3 Finishing dinding cat dulux pentalite Merah (Massive Mahogany) 4.40 m2 45,000 198,000
4 Plint keramik t.10 cm 1.80 m' 125,000 225,000
5 Blade logo, D=50cm, Thickness=20cm, light 1.00 unit -
-
Wall B (Elevation B) -
1 Pasang Conwood GRC lebar 20 cm warna kayu 1.7 m2 473,000 804,100
2 Pasang Frame warna merah lapis plywood HPL ex.Taco 0.4 m2 1,864,000 745,600
3 Supply Install logo letter (Acrylic,Metal Frame in Mate Black powder coated spray) 1 unit 13,800,000 13,800,000
4 Finishing cat cover coloum ex dulux (25YY 50/592) fire glow 1.8 m2 45,000 81,000
-
Wall C (Elevation C) -
1 Finishing cat cover coloum ex dulux (21 YR 13/383) massive mahogany 4.8 m2 45,000 216,000
4 cutting sticker oracle black matt untuk coloum 2 unit -
-
Wall D (Elevation D) -
1 Pasangan dinding profil plywood 18 m finish duco 1.9 m' 1,673,000 3,178,700
2 Panel dinding HPL ex.Taco Wilsonart 17007K-67 Ruskin Oak 1.2 m2 1,468,000 1,761,600
3 Pekerjaan Panel Mural "Bold taste with a twist" 1 lot 2,500,000 2,500,000
-
Wall E (Elevation E) -
1 Finishing cat cover coloum ex dulux (30 YY 46/036) zeppelin 5.2 m2 45,000 234,000
5 Signage interior "Crew Only" 1 unit -
P=30cm, T=12cm, Ketebalan=12mm, fin:spray red duco&cutting sticker -
-
Wall F (Elevation F) -
Subject : BQ
Date : 26 Sept 2023

Rp Rp
1 Finishing cat cover coloum ex dulux (30 YY 46/036) zeppelin 7.9 m2 450,000 3,555,000
3 Panel dinding HPL ex.Taco Wilsonart 17007K-67 Ruskin Oak 2 m2 1,468,000 2,936,000
5 Gambar 3D Lettering 35 mm cutting mdf "BOLD TEXAS FLAVOR" fin:spray black 1 lot 3,500,000 3,500,000
matt
Counter TOP SOLID SURFACE match Samsung sanded icicle S1414 tebal 9 mm 17,388,000
4.5 m'
6 lebar 80 cm 3,864,000
7 Body Counter Rangka besi Hollow atas nya triplek 18 mm utk landasan solid 4.5 m' 1,850,000 8,325,000
8 surface
Supply & Install bracket TV DMB 1 lot 1,850,000 1,850,000
9 Lavatory counter uk.95x75x80 1 unit 968,000 968,000
10 Lavatory solidsurface dan kran 1 unit 1,860,000 1,860,000
11 Kaca Cermin 6 mm , uk.100cm x 75cm 1 unit 635,000 635,000
12 Signage interior "Order Here" 1 pcs 1,860,000 1,860,000
P=30cm, T=12cm, Ketebalan=12mm, fin:spray red duco&cutting sticker, rantai -
penggantung
13 Signage interior "Pick Up" 1 pcs 1,860,000 1,860,000
P=30cm, T=12cm, Ketebalan=12mm, fin:spray red duco&cutting sticker, rantai -
penggantung
14 Pekerjaan Panel Mural "Texas Hero Graphic Panel G1C " uk.180cm x 180cm x 1 unit 2,650,000 2,650,000
15 40cm
Signage interior "Crew Only" 1 unit 1,860,000 1,860,000
16 Signage interior "Janitor" 1 unit 1,860,000 1,860,000
-
Wall G (Elevation G) -
1 Finishing dinding cat dulux pentalite Putih (Mellow snow) 11.1 m2 45,000 499,500
FX4B Banquettes (material: kulit leather oscar brown, HPL,hollow steel spray 23,546,000
m'
2 black matt duco) 6.1 3,860,000
3 Screens with icons - Wall mounted (honeycomb) 4 unit 6,800,000 27,200,000
MDF cutting fin.spray white matt -
-
Wall H (Elevation H) -
1 Finishing dinding Melaminto 3mm (untuk base sticker) 13.6 m2 185,000 2,516,000
2 Finishing cover sticker Texas Heritage Art Panel 13.6 m2 215,000 2,924,000
-
Wall I (Elevation I) -
1 Finishing dinding cat dulux pentalite Putih (Mellow snow) 3.3 m2 45,000 148,500
5 Prmary Art Panel (uk.300cm x 170cm) fin.sticker 1 unit 11,985,000 11,985,000
6 Pekerjaan Panel Mural "Food Quality Panel" (uk. 100cm x 70cm) 1 unit 3,500,000 3,500,000
-
Wall J (Elevation J) -
Gambar 3D Lettering 35 mm cutting mdf "COME BACK AND SEE US!" fin:spray 6,680,000
1 set
2 black matt 6,680,000
Sub Total 303,739,930

Subject : BQ
Date : 26 Sept 2023

Rp Rp
C PEKERJAAN KUSEN PINTU
1 Daun Pintu Dapur & Pintu samping cashier -
- Uk. 90 x 190cm 2 set 4,680,000 9,360,000
Uk. 30 x 190cm 1 set 2,250,000 2,250,000
- Plywood lapis HPL -
- HPL to match Wilsonart 17001K-57 Ruskin Oak or Equal -
- Engsel pivot & Door Closer -
- Handle -
2 Daun Pintu Janitor 1 set 3,640,000 3,640,000
- Uk. 50 x 190cm -
- Plywood lapis HPL -
- HPL to match Wilsonart 17001K-57 Ruskin Oak or Equal -
- Engsel pivot & Door Closer -
- Handle -
3 Kusen pintu Kitchen & samping cashier 12 m' 600,000 7,200,000
- Kayu kamper solid -
- Finish cat sesuai warna solid surface -
4 Kusen pintu Janitor 5 m' 600,000 3,000,000
- Kayu kamper solid -
- Finish cat sesuai warna solid surface -

D PEKERJAAN CEILING & FINISHING
1 Ceiling datar Gypsum, ex Jaya Board 9mm Area Dining Rangka hollow 4/4 dan 91.7 m2 215,000 19,715,500
2 2/4
Drop ceiling gypsum, ex Jaya Board 9mm 4.85 m' 165,000 800,250
3 Ceiling Parapet 8 m' 165,000 1,320,000
4 Pasang Ceiling diatas counter HPL wilsonart 17005K-57 4.85 m2 468,000 2,269,800
5 Ceiling Acoustic uk.60x60 area Kitchen Rangka cross T dan main T 57.4 m2 335,000 19,229,000
6 Finishing Ceiling datar Dining area ex dulux pentalite 91.7 m2 45,000 4,126,500
7 Finishing Ceiling datar diatas counter ex dulux pentalite 4 m' 45,000 180,000
8 Finishing Drop Ceiling ex dulux pentalite 3.71 m2 45,000 166,950
9 Finishing Ceiling Parapet ex dulux pentalite 8 m' 45,000 360,000
10 Pembuatan Manhole 40cm x 40cm 2 unit 350,000 700,000

E PEKERJAAN LANTAI -
1 Peninggian lantai Kitchen & Counter, t= 20cm pakai habel 61.9 m2 220,000 13,618,000
2 Screeding lantai t=2cm (2 lapis) untuk lantai kitchen & bar area: 123.8 m2 125,000 15,475,000
3 Waterproofing (2 lapis) overlap 50 cm tebal 3 mm 140.3 m2 95,000 13,328,500
4 Lantai Kitchen Light Grey Texture Ceramik (30cm x30 cm) 51.9 m2 230,000 11,937,000
5 Screed lantai Dinning Area 87.08 m2 125,000 10,885,000
6 Pasang lantai Dining area ex Roman uk 60x60 87.08 m2 366,000 31,871,280
7 Pasang in lay stainless steel sebagai pembatas lantai uk 1x2 11.7 m' 225,000 2,632,500
8 Pembuatan Lubang Gutter lapis keramik 2 unit 860,000 1,720,000
9 Pembuatan stepnousin stainless steel di ujung lantai dapur stainless steel 2 unit 650,000 1,300,000
10 Pengecoran lantai WIC & WIF 10.6 m2 460,000 4,876,000
11 Pemasangan keramik tanggul WIC & WIF 7 m' 330,000 2,310,000
Sub Total 109,953,280

F PEKERJAAN LISTRIK / ELEKTRIKAL -
Dining area -
1 Instalasi titik lampu 39.00 ttk 368,000 14,352,000
2 Instalasi listrik Neon Box/Signage 1.00 ttk 368,000 368,000
3 Instalasi Lampu Gantung 3.00 ttk 368,000 1,104,000
4 Instalasi stop kontak 11.00 ttk 435,000 4,785,000
6 Instalasi telpon 1.00 ttk 460,000 460,000
7 Instalasi kabel data 12.00 ttk 460,000 5,520,000
8 Instalasi Power Exhaust Fan & Fresh Air 4.00 ttk 435,000 1,740,000
9 Panel Listrik Distribusi ex. MG (material ex.sebelumnya) 1.00 unit 9,500,000 9,500,000
Subject : BQ
Date : 26 Sept 2023

Rp Rp
10 Saklar lampu 6.00 bh 125,000 750,000
11 Stop kontak biasa, ex Clipsal 11.00 bh 85,000 935,000
12 Outlet telepon 1.00 bh 125,000 125,000
13 Outlet data 12.00 bh 164,000 1,968,000
14 Merger & test comissioning 1.00 ls 1,500,000 1,500,000
-
Kitchen Area -
1 Instalasi titik lampu 15.00 ttk 368,000 5,520,000
2 Instalasi stop kontak 1 phase biasa 49.00 ttk 435,000 21,315,000
3 Instalasi stop kontak 3 phase 6.00 ttk 533,000 3,198,000
4 Saklar lampu 5.00 bh 125,000 625,000
5 Stop kontak biasa, ex Clipsal 49.00 bh 85,000 4,165,000
6 Switch Contactor 2 pole 4.00 bh 384,000 1,536,000
7 Switch Contactor 4 pole 2.00 bh 535,000 1,070,000
8 Push button / handle 20A + 30A (3P) Mitsubitshi 2.00 bh 680,000 1,360,000

G PEKERJAAN LAMPU
1 Lamp: RM 2 x 36 W Cover Acrylic perspex 7.00 pcs 533,000 3,731,000
2 LED Downlight utk plafond 41.00 pcs 235,000 9,635,000
3 Indirect Lamp: Lampu LED strip utk dining area 6.00 m' 125,000 750,000
4 Night Lamp at kitchen & bar down light LED 2.00 unit 3,500,000 7,000,000
5 Emergency Lamp at Cashier down light LED 4.00 unit 630,000 2,520,000
6 Bracket untuk lampu gantung Besi hollow finish cat putih 1.00 lot 2,500,000 2,500,000
7 Bracket untuk TV Besi hollow finish cat hitam 4.00 m' 480,000 1,920,000

H PEKERJAAN PLUMBING (MEKANIKAL)
A Air Bersih
1 Instalasi pipa Ø1" PPR 10 16.40 m' 186,000 3,050,400
2 Instalasi pipa Ø3/4" PPR 10 27.20 m' 148,000 4,025,600
3 Instalasi pipa Ø1/2" PPR 10 58.00 m' 135,000 7,830,000
4 Stop kran Ø1/2" ex.Onda 16.00 pcs 125,000 2,000,000
5 Stop kran Ø1" ex.Onda 4.00 pcs 145,000 580,000
6 Fitting pemipaan 1.00 lot 1,500,000 1,500,000
B Air Kotor Bekas -
1 Instalasi pipa Ø3" ex. Wavin 27.20 m' 125,000 3,400,000
4 Assesories pipa 1.00 lot 1,500,000 1,500,000
C Air Panas -
1 Instalasi pipa 3/4" PPR 20 18.00 m' 215,000 3,870,000
2 Instalasi pipa 1/2" PPR 20 26.00 m' 168,000 4,368,000
3 Stopkran 1/2" 8.00 pcs 460,000 3,680,000
4 Fitting pemipaan 1.00 lot 1,350,000 1,350,000
D Splingkler -
1 Relokasi offset pipa sprinkler 7.00 ttk 1,500,000 10,500,000
2 Pengurasan air di pipa splinker lama 9.00 ttk 650,000 5,850,000

I PEKERJAAN DUCTING EXHAUST DAN AC
AC (air conditional)
1 Ducting AC Polyurethane uk30x40 23.20 m2 684,000 15,868,800
2 Flexible ducting 20 cm 24.00 m' 573,000 13,752,000
3 spigot 8" 7 ttk 185,000 1,295,000
4 Diffuser AC dia 10" 13 bh 625,000 8,125,000
5 Conecting dan testing ke instalasi gedung 1 ls 5,000,000 5,000,000
Exhaust -
1 Ducting exhaust seng BJLS 0,6 uk40x50 16 m2 495,000 7,920,000
Subject : BQ
Date : 26 Sept 2023

Rp Rp
2 Ducting exhaust seng BJLS 0,6 uk40x30 13 m2 468,000 6,084,000
3 Terpal mesin 2 ttk 1,775,000 3,550,000
4 Dumper uk.40x30 4 ttk 625,000 2,500,000
5 Exhaust fan kapasitas 5000 cfm, 3 ph 1,5 kw type axial 1 unit 7,540,000 7,540,000
6 Pemasangan unit Fan 5000 cfm, 3 ph 1,5 kw type axial 1 ls 1,500,000 1,500,000
Fresh Air -
1 Ducting Fresh Air BJLS 0,6 uk.40x30 17 m2 568,000 9,656,000
2 Flexible ducting 8" 9 m' 573,000 5,157,000
3 Terpal mesin 2 ttk 1,775,000 3,550,000
4 Grill AC 10x60 cm 5 bh 335,000 1,675,000
5 Conecting dan testing 1 ls 1,500,000 1,500,000
6 Fresh air kapasitas 2000 Cfm, 3 ph, 0,7 KW type axial 1 unit 6,948,000 6,948,000
7 Pemasangan unit fan 2000 Cfm, 3 ph, 0,7 KW type axial 1 bh 1,500,000 1,500,000
Sub Total 103,120,800

J PEKERJAAN INTERIOR
1 Lavatory counter uk.75x60x80 1 unit 968,000 968,000
2 Lavatory solidsurface dan kran 1 unit 1,650,000 1,650,000
3 Kaca Cermin 6 mm 1 bh 635,000 635,000
4 Panel dinding dan sticker digitalprint unit -
5 Queue Partisi uk 240x135x30 cm bahan multiplek HPL ex Taco 1 unit 6,696,000 6,696,000
mdf cutting laser fin.white ducco -
6 Handrail Partisi uk 410x135x30 cm bahan multiplek HPL ex Taco 1 unit 11,439,000 11,439,000
7 Handrail Partisi uk 490x135x30 cm bahan multiplek HPL ex Taco 1 unit 13,671,000 13,671,000
8 Meja manager uk 120x60x70 1 unit 4,220,000 4,220,000
9 Lemari kabinet uk.120x40x120 (material existing) 1 unit 3,802,500 3,802,500
10 Family Table 1 unit -
11 CO4 Sofa Banquettes 6.1 m' 3,600,000 21,960,000
12 Jasa angkut pemindahan furniture, accessories OPS, equipment kitchen dr 1 ls 5,000,000 5,000,000
gudang lantai bawah ke unit baru
-
K Pekerjaan Rolling Dor
1 Rolling Dor One Sheet Allumunium Forforated 3.1 m2 1,350,000 4,185,000
Sub Total 4,185,000
SUB TOTAL 864,106,510
Pph 3 % 25,923,195
TOTAL 890,029,705
Dibulatkan 890,020,000
SUB TOTAL
HARGA
SETELAH
HARGA FINAL DISC
Pph 0
TOTAL
Dibulatkan

BQ - Texas Thamrin Plaza Medan

Diunggah oleh

Informasi Dokumen

Hak Cipta

Format Tersedia

Bagikan dokumen Ini

Bagikan atau Tanam Dokumen

Opsi Berbagi

Apakah menurut Anda dokumen ini bermanfaat?

Apakah konten ini tidak pantas?

Hak Cipta:

Format Tersedia

BQ - Texas Thamrin Plaza Medan

Diunggah oleh

Hak Cipta:

Format Tersedia

Project : Texas Chicken

NO ITEM PEKERJAAN VOL SAT HARGA SAT JUMLAH

Sub Total 30,625,000

NO ITEM PEKERJAAN VOL SAT HARGA SAT JUMLAH

Sub Total 303,739,930

NO ITEM PEKERJAAN VOL SAT HARGA SAT JUMLAH

Sub Total 25,450,000

Sub Total 48,868,000

Sub Total 109,953,280

NO ITEM PEKERJAAN VOL SAT HARGA SAT JUMLAH

Sub Total 81,896,000

Sub Total 28,056,000

Sub Total 58,171,000

NO ITEM PEKERJAAN VOL SAT HARGA SAT JUMLAH

Sub Total 103,120,800

Sub Total 4,185,000

SUB TOTAL 864,106,510

Anda mungkin juga menyukai