Bill of Quotation

Lock n Lock Margo City

Margo City
 Summary of Quotation

PROJECT : Lock n Lock Margo City

LOCATION : Margo City
No. Description Qty. Unit Unit Price TOTAL COST
I PRELIMINARY WORKS 1.00 Lot 36,000,000
II INTERIOR WORKS 1.00 Lot 73,842,035
III FURNITURE WORK 1.00 Lot -
IV MEP WORKS 1.00 Lot -
A SUB TOTAL 109,842,035
B Rounddown Sub Total 109,000,000
C VAT 11% 11,990,000
D GRAND TOTAL 120,990,000

2/9
 Interior Work

Material Cost Labour Cost Total Cost

No Description Remark Unit Qty
Unit Price Amount Unit Price Amount Unit Price Amount

SUMMARY
I PRELIMINARY WORKS ls 1.00 0 0 36,000,000
II INTERIOR WORKS ls 1.00 73,842,035 0 0 0 73,842,035
III FURNITURE WORK ls 1.00 0 0 0 0 0
IV MEP WORKS ls 1.00 0 0 0

73,842,035 0 109,842,035
0
I PRELIMINARY WORKS

1 Mobilization dan demobilization ls 1.00 0 36,000,000 36,000,000 36,000,000 36,000,000

Site Management on site ( Project management, Supervision, Safety Supervision,
2 ls 1.00 0 0 0 0 0
& other )
3 Cleaning Site ( start, during and after construction ) m2 108.00 0 0 0 0
4 Survey , and marking m2 108.00 0 0 0 0

5 Scafolding, and Platform work Ls 1.00 0 0 0 0

6 Workers accomodation Ls 1.00 0 0 0 0 0

7 Hoarding- Temporary Fence, h=3.800mm m2 76.46 0 0 0 0
8 Sticker Printing - Temporary Fence, (Data by owner) m2 76.46 0 0 0 0
9 Pintu - Temporary Fence unit 1.00 0 0 0 0
3.52 kVA x 45 hr x 12
10 Temporary water and Electrical month 1.00 0 0 0 0
jam x Rp.2065,-/KWH
11 fitout fee m2 108.00 0 0 0 0

0 36,000,000 36,000,000

II INTERIOR WORKS
1 Floor Work
Cement Mortar floor leveling 3-5 cm m2 108.00 80,000 8,640,000 0 80,000 8,640,000
Homogenius Tile work size 600*600 (Gray Matt) m2 108.00 300,000 32,400,000 0 300,000 32,400,000
Sus hairline sz. 100mm m2 13.64 700,000 9,548,000 0 700,000 9,548,000

2 Wall work
Façade FACADE

Gate cover front, galva plate 1,2mm, paint fin (Pantone Black 7C) gloss, plate
m2 24.79 750,000 18,592,035 0 750,000 18,592,035
molding 20x20mm, Hollow frame 40x40x1,2mm

Plywood melaminto fin painting (Pantone Black 7C), Frame hollow

m2 23.31 200,000 4,662,000 0 200,000 4,662,000
40x40x1.2mm, inclide all necessary accessories
Base : Skirting H 80 mm thl 12 mm finish m1 8.00 0 0 0 0
 Interior Work

Material Cost Labour Cost Total Cost

No Description Remark Unit Qty
Unit Price Amount Unit Price Amount Unit Price Amount

Logo " LOCK N LOCK "- White Acrylic with led inside L2500*H350*D50 ls 2.00 0 0 0 0

Folding Door 0

Bifold Door - Regular Annolized Allumunium Frame+Polycarbonate Panel /

L7448*H3200 Set 1.00 0 0 0 0
Type Transparant + Allumunlum Post / Struktur CNP 100*50

Folding Storage door & frame work / Plywood melaminto fin painting
L400*H3000*D40 Set 2.00 0 0 0 0
(Pantone Black 7C)

T= 12 Tempered Glass Wall + AL Frame 100*45 m2 22.00 0 0 0 0

AL Frame 100*45 for Tempered glass m1 20.00 0 0 0 0

Store Area
Partition wall Gypsum double side ; Gypsum board thk 12. mm with galvanize
storage m2 21.60 0 0 0 0
Frame 40.40 thk. 0.5mm icld. all puty and necessary
Partition wall Gypsum One side ; Gypsum board thk 12. mm with galvanize
parameter wall : H4.5m m2 167.72 0 0 0 0
Frame 40.40 thk. 0.5mm icld. all puty and necessary
Wall finish Paint ex. Dulux including all necessary m2 210.91 0 0 0 0
Base : Skirting H 80 mm thl 12 mm finish Storage m1 13.38 0 0 0 0

Suply and Install Wooden Door fin Duco + accessories and all necessary Unit 1.00 0 0 0 0

Inside Signage

Graphic poster (exclude frame) : 3 Lembar Graphic

board (4500Wx1150H) / Base MDF 5mm, digital 4500wX1150H m2 15.53 0 0 0 0
printing indoor

Lettering " Staff Only "- Black Acrylic 8mm laser cutting H:10 cm ls 1.00 0 0 0 0

Lettering " Share the Pleasures of Living "- Black Acrylic 8mm laser cutting H: 20+10cm ls 0 0 0 delete item

Lettering " Joyful, Comfortable, Tasty "- Black Acrylic 8mm laser cutting H: 20+10cm ls 0 0 0 delete item

Lettering " Comfortable and healthy Everyday "- Black Acrylic 8mm laser cutting H: 20+10cm ls 0 0 0 delete item

Ceiling Work
Ceilling gypsum ; Gypsum board thk 9mm with galvanize Frame 40.40 thk.
Hall & Storage m2 108 0 0 0 0
08mm,

Track Light Support Pipe T=1.2x40x40, White Paint Finished Hall m1 21 0 0 0 0

 Interior Work

Material Cost Labour Cost Total Cost

No Description Remark Unit Qty
Unit Price Amount Unit Price Amount Unit Price Amount

Ceilling fin. Paint col. White ex Dulux Hall & Storage m2 108 0 0 0 0

Manhole Ls 1 0 0 0 0

73,842,035 0 73,842,035

III FURNITURE WORK

1 Cashier Backwall
A. Cashier Back Colum,Wall & Low Cabinet Unit 1.00 0 0 0 0
Column, fin duco paint white gloss 500 x 3000 x 450
Wooden Backdrop, birch wood fancy fin melamic, Backing plywood 12mm,
include top shelf 3000 x 2000

low Cabinet : fin duco gloss 3000 x 1000 x 450

B. Electric work - Spot above cashier '15W/6500K NYM 3Cx1.5mm2 Pcs 4.00 0 0 0 0

C. Drop LED Lamp Bar with lettering Cashier 3.12mL Unit 1.00 0 0 0 0

D. Logo " LOCK N LOCK "- White Acrylic with led inside L1294*H180*D50 ls 1.00 0 0 0 0

2 Cashier Table FD 001 Unit 1.00 0 0 0 0

Cashier Table 3120Wx1000Hx1000D
Wooden multipleks, mdf, birch wood veneer
Melamic and Duco painting finished, LED indirect lighting
Center top table 8mm clear glass back painting

3 Tile Wall Display FD 002 Unit 1.00 0 0 0 0

Tile Wall Display FD 002 : shelf type 3240Wx3000Hx450D
Base Multiplek, mdf Duco painting finished inside melaminto
backing plywood finish white tile
Body Finish duco paint
shelf finishing HPL birch wood

4 Wall Display FD 003 Unit 1.00 0 0 0 0

Wall Display FD 003 : shelf type glass 8mm 3240Wx3000Hx450D
Base Multiplek, mdf Duco painting finished inside melaminto
backing plywood finish Duco Gloss
 Interior Work

Material Cost Labour Cost Total Cost

No Description Remark Unit Qty
Unit Price Amount Unit Price Amount Unit Price Amount

Body Finish duco paint

5 Wall Display FD 003B Unit 1.00 0 0 0 0

Wall Display FD 003 : shelf type glass 8mm 2240Wx3000Hx450D
Base Multiplek, mdf Duco painting finished inside melaminto
backing plywood finish Duco Gloss
Body Finish duco paint

6 Wall Display FD 004 Shelf Unit 7.00 0 0 0 0

Wall Display FD 004 Shelf : shelf type 900Wx2400Hx450D
Base Multiplek, mdf Duco painting finished inside melaminto
Body steel frame 25x25, steel punching for adjustable shelf
including accessories, duco painting finished
Shelf 18mm MDF duco painting finshed

7 Wall Display FD 005 Hanger Unit 3.00 0 0 0 0

Wall Display FD 005 Hanger : Hanging type (30pcs) 900Wx2400Hx450D
Base Multiplek, mdf Duco painting finished inside melaminto
Body steel frame 25x25, steel punching for adjustable shelf
including accessories, duco painting finished
Shelf 18mm MDF duco painting finshed

7 Island Display FD 006 Unit 26.00 0 0 0 0

Island display : shelf type 900Wx1106Hx450D
Base Multiplek, mdf Duco painting finished
Body steel frame 25x25, steel punching for adjustable shelf
including accessories, duco painting finished
Shelf 18mm Fin White Duco

8 Demo Desk Display FD 007 Unit 1.00 0 0 0 0

Table display 1600Wx800Hx1000D
Base Multiplek, mdf Duco painting finished Top HPL

9 Box Display FD 008 Unit 4.00 0 0 0 0

Box display 600Wx600Hx450D
Base Multiplek, mdf Duco painting finished

10 Graphic Board Unit 2.00 0 0 0 0

 Interior Work

Material Cost Labour Cost Total Cost

No Description Remark Unit Qty
Unit Price Amount Unit Price Amount Unit Price Amount

1000W~900W
Graphic board x1900Hx50D
Base multipleks, mdf Duco painting finished, digital printing indoor
No lighting

11 Poster Box Lighted Unit 1.00 0 0 0 0

Graphic board 1000Wx1900Hx50D
Base multipleks, mdf Duco painting finished, digital printing indoor
LED Back Lighting

12 43" Smart TV & Braket (type 43” UHD 4K Smart TV RU7100 Series 7) (W970*H570) Unit 1.00 0 0 0 0

13 Steel Rack Cabinet Storage 1000 x 400 x 2000 Unit 7.00 0 0 0 0

0 0 0

IV MEP WORKS
A PLUMBING & MEKANIKAL WORKS
A1 FIRE ALARM WORKS
- New Smoke Detector Pcs 2.00 0 0 0 0
- Instalation Smoke Detector, Cable NYMHY 2 x 2.5 mm2, inside conduit PVC HI dia. 20 mm Point 2.00 0 0 0 0
- Supporting Material Lot 1.00 0 0 0 0
- Testing and commissioning Lot 1.00 0 0 0

A2 SPRINKLER WORKS
Pengadaan,Pemasangan dan pengetesan inst.sprinkler menggunakan pipa Black
Steel SCH.40 class

- Sprinkler type pendant (Reposition) storage Point 2.00 0 0 0 0

- Water Cost charge Lot 1.00 0 0 0 0
- Testing and commissioning Lot 1.00 0 0 0 0

A3 DUCTING WORKS
Pengadaan,Pemasangan instalasi Ducting menggunakan Preinsulated Insulation
Panel (PU), hanger, suport &accsesories

- Square Ducting PU m2 29.00 0 0 0 0

- Square Ducting BJLS (exhaust demo table) m2 0.00 0 0 0 0
- Spigot Damper Unit 2.00 0 0 0 0
 Interior Work

Material Cost Labour Cost Total Cost

No Description Remark Unit Qty
Unit Price Amount Unit Price Amount Unit Price Amount

- Return Grile Linier Slot 300 x 100mm Unit 4.00 0 0 0 0

- Supply Diffuser 350 x 350mm + OBD Unit 7.00 0 0 0 0
- Flexible Duct lnsullation 8 inch m1 25.00 0 0 0 0
- Accesoriess Duct PU Lot 1.00 0 0 0 0
- Test and Commissioning Lot 1.00 0 0 0 0

B ELECTRICAL WORKS
B1 ELECTRICAL PANEL WORKS
Suply dan pemasangan panel tegangan rendah lengkap dengan pemutus sirkuit,
indikator, transformator arus, busbar, dan semua peralatan tambahan
yang diperlukan sesuai dengan gambar dan spesifikasi
-Main Panel 400 x 500 x 200mm Panel Electrical L/S 1.00 0 0 0 0
0 0
Cable Feeder Installation : 0 0
- Building Substation to P-LOCK&LOCK , NYY 4 x 10mm2 + 1 x NYA 6mm2 m1 25.00 0 0 0 0

B2 LIGHTING & POWER OUTLET INSTALLATION

Supply & install lighting fixtures :
- Downlight LED Philips Essential Smartbright 24 Watt 6500K / 7" - Phillis Pcs 75.00 0 0 0 0
- Spotlight Track LED MR16 15 Watt 6500K (Include Housing and Fitting) Pcs 18.00 0 0 0 0
- Track m1 22.00 0 0 0 0
- Single Switch Schneider Pieno E8231L1N WE 1G 1W Pcs 1.00 0 0 0 0
- Double Switch Schneider Pieno E8232L1N_WE 2G 1W Pcs 2.00 0 0 0 0
- Grid Switch 3 Gang Schneider Pieno E8233L1F_WE Pcs 1.00 0 0 0 0
- Socket Outlet Schneider Vivace 16A KB426_16S_WE_G3 Type Schuko Pcs 16.00 0 0 0 0
- Socket Outlet 4 Hole UTICON ARDE SEGI 4 LUBANG ST-1482 Pcs 2.00 0 0 0 0
- Emergency Lamp Non 24 Hours Pcs 2.00 0 0 0 0
- Emergency EXIT lamp LED Green 3 Watt Pcs 2.00 0 0 0 0

Wiring Installation :
- Downlight LED Philips Essential Smartbright 24 Watt 6500K NYM 3 x 2.5 mm2 Pcs 75.00 0 0 0 0
- Spotlight Track LED MR16 15 Watt 6500K (Include Housing and Fitting) NYM 3 x 2.5 mm2 Pcs 18.00 0 0 0 0
- Pendant LED Linier Cashier Signboard 36 Watt (Above Cashier) NYM 3 x 2.5 mm2 Pcs 1.00 0 0 0 0
- Logo & Poster Box NYM 3 x 2.5 mm2 Pcs 2.00 0 0 0 0
- Single Switch Schneider Pieno E8231L1N WE 1G 1W NYM 3 x 2.5 mm2 Pcs 1.00 0 0 0 0
- Double Switch Schneider Pieno E8232L1N_WE 2G 1W NYM 3 x 2.5 mm2 Pcs 2.00 0 0 0 0
 Interior Work

Material Cost Labour Cost Total Cost

No Description Remark Unit Qty
Unit Price Amount Unit Price Amount Unit Price Amount

- Grid Switch 3 Gang Schneider Pieno E8233L1F_WE NYM 3 x 2.5 mm2 Pcs 1.00 0 0 0 0
- Socket Outlet Schneider Vivace 16A KB426_16S_WE_G3 Type Schuko NYM 3 x 2.5 mm2 Pcs 16.00 0 0 0 0
- Socket Outlet 4 Hole UTICON ARDE SEGI 4 LUBANG ST-1482 NYM 3 x 2.5 mm2 Pcs 2.00 0 0 0 0
- Emergency Lamp Non 24 Hours NYM 3 x 2.5 mm2 Pcs 2.00 0 0 0 0
- Emergency EXIT lamp LED Green 3 Watt NYM 3 x 2.5 mm2 Point 2.00 0 0 0 0

C COMMUNICATION WORK
C1 DATA WORK
Suply and installation of systems in accordance with drawings & technical specifications
Data Cable Instalation, Cat 6Ex, Belden inside counduit pipe 20mm Point By Others
Data OUTLET. Systimax + RJ 45 (conduit, sock, flexible and other material suport ) Point By Others
Termination, Commissioning, Labeling & Documentation Lot By Others

C2 TELEPHONE WORK
Suply and installation of systems in accordance with drawings & technical specifications
- Cable ITC 2 Pairs 2 x 0,6mm2 + HC Point By Others
- Modular Jack RJ11 for Voice (conduit, sock, flexible and other material suport ) Point By Others
- Termination, Commissioning, Labeling & Documentation Lot By Others

D CCTV WORK
D1 MAIN EQUIPMENT
a. Camera CCTV IR Dome Unit By Others
b. NVR 16 Channel Memory 1 Tera Unit By Others
c. TV Monitor 32" Unit By Others

D2 CABLE INSTALLATIONS
a. Cable UTP Cat 5e included PVC Conduit Point 5.00 0 0 0 0
b. NYM 3c x 2.5 mm2 + PVC Conduit Point 5.00 0 0 0 0
c. Supporting Material Lot 1.00 0 0 0 0

D3 PROGRAMMING Lot By Others

D4 TESTING, COMMISIONING Lot By Others

0 0 0

TOTAL 109,842,035