Kepada Yth :

PT. JEJARING MITRA PERSADA

JAKARTA
UP : BPK SYAMTIDAR, BPK DJASAMUEL SARAGIH

Hal : Penawaran Harga NOC PANIPAHAN

Berikut Penawaran harga NOC PANIPAHAN :
No. Deskripsi Sat

A. PEKERJAAN SIPIL dan ARSITEKTUR

1 Pekerjaan Persiapan Ls
2 Pekerjaan Sipil dan Arsitektur Bangunan Utama Ls
3 Pekerjaan Sipil dan Arsitektur Bangunan Penunjang A Ls
4 Pekerjaan Sipil dan Arsitektur Bangunan Penunjang B Ls
5 Pekerjaan Pagar dan Halaman Belakang Ls
6 Pekerjaan Pagar dan Halaman Gedung NOC Ls
7 Pekerjaan Septictank Ls
8 Pekerjaan Acsessories Ls
PEKERJAAN SIPIL dan ARSITEKTUR

No. Deskripsi Sat

I. Pekerjaan Persiapan
1 Mobilisasi Demobilisasi Ls
2 Pembuatan Direksi Kit (3.0 m X 8.0 m) m2
3 Pembersihan Lokasi m2
4 Pengukuran dan Bouplank m1
5 Penebangan Pohon (jika ada) Ls
6 Air Kerja Ls
7 Listrik kerja Ls
8 Pembuatan Pagar Sementara m1
9 Keamanan proyek Ls
Sub-Total Persiapan

II PEKERJAAN SIPIL DAN ARSITEKTUR BANGUNAN UTAMA (NOC)

1 Soil test (3 titik) Ls
2 Bore pile dia. 0.4 mtr x 23 mtr m
3 Beton Bore pile dia. 0.4 mtr x 23 mtr m³
4 Galian tanah filecap m³
5 Beton filecap m³
6 Urugan pasir bawah filecap (tebal = 10 cm) m³
7 Lantai Kerja filecap (tebal = 5 cm) camp 1:2:3 m³
8 Urugan Tanah Kembali galian filecap m³
9 Kolom 25x25, 8 Ø 13 ; Ø 8 - 150 m³
10 Kolom 25x25, 8 Ø 13 ; Ø 8 - 150 m³
11 Kolom praktis 15x15, 4 Ø 12 ; Ø 8 - 150 m³
12 Balok lantai 20x30, 7Ø 13 ; Ø 8 - 200 m³
13 Balok lantai 20x40, 7Ø 13 ; Ø 8 - 200 m³
14 Balok lantai 25x50, 8Ø 13 ; Ø 8 - 200 m³
15 Balok atap 20x30, 7Ø 13 ; Ø 8 - 200 m³
16 Balok atap 20x40, 7Ø 13 ; Ø 8 - 200 m³
17 Plat lantai t=12cm, K-225, 2 Layer Ø 10-150 m³
 18 Plat lantai t=15cm, K-225, 2 Layer Ø 10-150 m³
19 Plat lantai t=20cm, K-225, 2 Layer Ø 10-150 m³
20 Pasangan bata campuran 1 : 5 m²
21 Plesteran bata m²
22 Acian bata m²
23 Plat Dak Atap t=12cm, K-225, 2 layers Ø10-150 m³
24 Bondek cor m²
25 Dak talang air m³
26 Pipa pvc tbl=4mm, 4" (buangan air atap) m'
27 Roof drain 4" pcs
28 Elbow 4" pcs
29 Pekerjaan plafon gypsum +rangka hollow m²
30 Pekerjaan pengecatan plafon gypsum m²
31 Pekerjaan list plafon m'
32 Pengecatan dinding dalam ( Warna Putih, Dulux ) m²
33 Pengecatan dinding luar ( Warna Putih, Dulux ) m²
34 Pengecatan atas gedung luar ( Warna Biru, Dulux ) m²
35 Pengecatan dak atap/bondex ( Warna hitam dop, Dulux ) m²
36 Pintu Kaca double temperet t=10 mm set
37 Pintu Kaca + Kusen ( Rangka Aluminium t=3mm) set
38 Pintu Kaca double + kusen (Rangka Aluminium t=3 mm set
39 Jendela Kaca + Kusen ( Rangka Aluminium t=3mm) set
40 Jendela Kaca + Kusen ( Rangka Aluminium t=3mm) set
41 Pekerjaan pengecoran dak atap teras m³
42 Lantai Keramik 40x40cm, Putih Polos m²
43 Pekerjaan plester aci lantai m²
44 Pekerjaan lantai vynil m²
45 Plint lantai m'
46 Waterfrooping m²
Sub Total Pekerjaan Sipil dan Arsitektur Bangunan Utama (NOC)

III PEKERJAAN SIPIL DAN ARSITEKTUR BANGUNAN PENUNJANG

III.1 BANGUNAN PENUNJANG A (R.Istirahat dll)
1 Kolom 15x15, 4 Ø 12 ; Ø 8 - 150 m³
2 Beton ringbalk 15x20 ; 4 Ø 12 ; Ø 8 - 150 m³
3 Pasangan bata campuran 1 : 5 m²
4 Plesteran bata dan beton m²
5 Acian m²
6 Pekerjaan struktur atap baja ringan m²
7 Pekerjaan atap genteng metal m²
8 Lisplank m'
9 Pengecatan keliling ( Warna Putih, Dulux ) m²
10 Pintu Kaca + Kusen ( Rangka Aluminium t=3mm) set
11 Kusen + Pintu Aluminium ( Pintu Toilet ) set
12 Jendela Kaca + Kusen ( Rangka Aluminium t=3mm) set
13 Jendela Kaca + Kusen ( Rangka Aluminium t=3mm) Toilet set
14 Keramik lantai 40x40cm, Putih Polos m²
15 Plint lantai m'
16 Keramik lantai 20x20cm, Putih Polos ( Toilet ) m²
17 Keramik dinding 20x30cm, Putih Polos ( Toilet ) m²
Sub Total Pekerjaan Sipil dan Arsitektur Bangunan Penunjang A

III.2 BANGUNAN PENUNJANG B (Pos Security)

1 Galian tanah pondasi menerus m³
2 Urugan Tanah Kembali m³
 3 Urugan pasir (tebal = 10 cm) m³
4 Pasangan Anstamping m³
5 Pondasi batu kali campuran 1 : 5 m³
6 Urugan tanah bawah lantai m³
7 Sloof 15x20, 4 Ø 12 ; Ø 8 - 150 m³
8 Kolom 15x15, 4 Ø 12 ; Ø 8 - 150 m³
9 Beton ringbalk 15x20 ; 4 Ø 12 ; Ø 8 - 150 m³
10 Urugan Pasir Plat Lantai (tebal = 5 cm) m³
11 Lantai Kerja Lantai (tebal = 5 cm) camp 1:2:3 m³
12 Pasangan bata campuran 1 : 5 m²
13 Plesteran bata dan beton m²
14 Acian m²
15 Pekerjaan struktur atap baja ringan m²
16 Pekerjaan atap genteng metal m²
17 Lisplank m'
18 Pengecatan keliling ( Warna Putih, Dulux ) m²
19 Pintu Kaca + Kusen ( Rangka Aluminium t=3mm) set
20 Jendela Kaca + Kusen ( Rangka Aluminium t=3mm) set
21 Keramik lantai 40x40cm, Putih Polos m²
22 Plint lantai m'
Sub Total Pekerjaan Sipil dan Arsitektur Bangunan Penunjang B

IV PEKERJAAN PAGAR DAN HALAMAN

IV.1 PEKERJAAN PAGAR BELAKANG
1 Galian tanah pondasi pagar (tapak) m3
2 Urugan Tanah Kembali m3
3 Urugan pasir (tebal 10 cm) m3
4 Pondasi beton setempat (Pondasi Tapak) 80x80x30 d=12 m3
5 Pek. Beton kolom 15/15 4d=12/ᴓ10-15 m3
6 Tiang Pagar Kawat Duri, Siku 50x50x5mm, T = 0.3 cm( Finish paint colour blue ) m'
7 Pekerjaan kawat duri, 20+5+2 layer m'
8 Gerbang kawat duri frame besi siku ls
Sub Total Pekerjaan Pagar Belakang

IV.1 PEKERJAAN PAGAR BANGUNAN NOC

1 Pek. Beton kolom 15/20 4d=12/ᴓ10-15 m3
2 Ringbalk 15/20 4d=12/ᴓ8-15 m3
3 Pasangan bata campuran 1 : 5 m2
4 Plesteran dinding pagar m2
5 Acian m2
6 Tiang Pagar Kawat Duri, Siku 50x50x5mm, T = 0.3 cm( Finish paint colour blue ) m'
7 Pekerjaan kawat duri, 7 layer m'
8 Gembok Pagar Pad Lock 4 digit ( Cisa-60 ) bh
9 Pintu dorong 3.5 x 2.5 m, Besi siku 50x50x5 + Rel siku 50x50x5mm bh
10 Pengecatan tembok ( Warna Putih ) m²
11 Tiang Lampu Taman T=6M (Pipa 2.5",sch 40,baseplate 25x25x10mm+angkur ) Set
12 Bak kontrol ukuran 60 x 60 x 40 cm,+ tutup besi plat bordes t= 3mm Set
13 Gembok bak kontrol bh
Sub Total Pekerjaan Bangunan NOC

V PEKERJAAN SEPTICTANK (2.5X2X2)

1 Galian tanah m³
2 Urugan pasir (tebal = 10 cm) m³
3 Lantai Kerja (tebal = 5 cm) 1:2:3 m³
4 Pasangan bata campuran 1 : 5 m²
5 Pek. Pipa dia 2' (buangan gas dan resapan) m'
6 Plesteran bata dan beton m²
7 Beton Plat lantai & tutup;1 layers wiremash Ø 8 m³
Sub Total Pekerjaan Septictank

VI PEKERJAAN ACCESSORIES
1 Closet duduk set
2 Kran Air pc
3 Floor Drain 2" pc
4 Pasang wastafel set
5 Pipa 4" ( Saluran Air Kotor toilet) m'
6 Pipa 1/2" saluran air bersih m'
7 Shok pipa 4" pc
8 Shok pipa 1/2" pc
9 Lbow pipa 1/2" pc
10 Pompa Air , Shimizu JET 108 Bit unit
11 Rooftank (kapasitas 500 ltr, Profil88) pc
12 Pipa saluran air kotor/FD 2" PVC m'
13 Pipa 4" 6 lapis (Jalur FO ) HH to MMR m'
14 Galian tanah pipa FO m3
15 Urugan Tanah Kembali Pipa FO m3
16 Lbow pipa PVC 4" AW pc
17 Bor air tanah (pengurusan air PAM) set
Sub Total Pekerjaan Accessories

TOTAL A. PEKERJAAN SIPIL DAN ARSITEKTUR

 Total Harga
Volume Harga Satuan (Rp) Catatan
(Rp)

1.00 479,332,000.00 479,332,000.00

1.00 4,381,947,390.79 4,381,947,390.79
1.00 131,609,548.00 131,609,548.00
1.00 49,616,217.50 49,616,217.50
1.00 122,436,875.41 122,436,875.41
1.00 197,191,593.48 197,191,593.48
1.00 10,034,068.61 10,034,068.61
1.00 92,752,768.00 92,752,768.00
5,464,920,461.79

Total Harga
Volume Harga Satuan (Rp) Catatan
(Rp)

1.00 239,000,000.00 239,000,000.00 Transport pekerja, dll

24.00 1,045,000.00 25,080,000.00 Bedeng tukang dan kantor proyek
1,260.00 32,000.00 40,320,000.00 Standard
162.00 16,000.00 2,592,000.00 Standard
1.00 6,500,000.00 6,500,000.00 Standard
1.00 9,900,000.00 9,900,000.00 Standard
1.00 36,300,000.00 36,300,000.00 Standard
162.00 220,000.00 35,640,000.00 Material seng+kaso
1.00 84,000,000.00 84,000,000.00 Jaga Malam selama 12 bln
479,332,000.00

1.00 25,000,000.00 25,000,000.00 3 titik

2,990.00 273,000.00 816,270,000.00 Standard
375.54 4,000,000.00 1,502,160,000.00 Beton K-225
160.78 131,000.00 21,062,180.00 Standard
79.58 4,000,000.00 318,320,000.00 Beton K-225
19.41 539,000.00 10,461,990.00 Standard
9.70 949,424.00 9,209,412.80 Camp:1:3:5
53.59 25,382.00 1,360,305.99 Standard
9.40 4,000,000.00 37,600,000.00 Beton K-225
38.00 4,000,000.00 152,000,000.00 Beton K-225
2.34 4,000,000.00 9,360,000.00 Beton K-225
3.24 4,000,000.00 12,960,000.00 Beton K-225
24.14 4,000,000.00 96,560,000.00 Beton K-225
59.04 4,000,000.00 236,160,000.00 Beton K-225
3.48 4,000,000.00 13,920,000.00 Beton K-225
5.60 4,000,000.00 22,400,000.00 Beton K-225
3.81 4,000,000.00 15,240,000.00 Beton K-225
 126.95 4,000,000.00 507,800,000.00 Beton K-225
1.94 4,000,000.00 7,760,000.00 Beton K-225
540.00 125,832.00 67,949,280.00 Bata merah 1:5
1,080.00 104,076.00 112,402,080.00 Standard
1,080.00 34,300.00 37,044,000.00 Standard
25.32 4,000,000.00 101,280,000.00 K-225
224.00 187,200.00 41,932,800.00 Standard
3.72 4,000,000.00 14,880,000.00 K-225
60.00 79,500.00 4,770,000.00 Wavin AW
10.00 220,000.00 2,200,000.00 Standard
30.00 65,000.00 1,950,000.00 Wavin AW
98.00 125,000.00 12,250,000.00 Jaya board 9 mm
98.00 29,106.00 2,852,388.00 Dulux indoor
61.00 79,500.00 4,849,500.00 Standard
700.00 29,106.00 20,374,200.00 Dulux (indoor)
122.00 29,106.00 3,550,932.00 Dulux (outdoor + whethershied)
115.00 29,106.00 3,347,190.00 Dulux (outdoor + whethershied)
147.00 29,106.00 4,278,582.00 Dulux (indoor)
1.00 11,000,000.00 11,000,000.00 Kaca temprete T=12 mm
8.00 3,000,000.00 24,000,000.00 Alexindo, kaca tebal 5 mm
1.00 6,500,000.00 6,500,000.00 Alexindo, kaca tebal 5 mm
3.00 923,400.00 2,770,200.00 Alexindo, kaca tebal 5 mm
2.00 923,400.00 1,846,800.00 Alexindo, kaca tebal 5 mm
8.00 800,000.00 6,400,000.00 K-175
106.00 228,000.00 24,168,000.00 Roman Setara
105.00 34,300.00 3,601,500.00 Standard
52.50 34,300.00 1,800,750.00 Standard
61.00 110,000.00 6,710,000.00 Roman Setara
203.00 205,100.00 41,635,300.00 Standard
4,381,947,390.79

0.64 4,000,000.00 2,560,000.00 Beton K-225

0.96 4,000,000.00 3,840,000.00 Beton K-225
113.00 125,832.00 14,219,016.00 Bata merah 1:5
226.00 104,076.00 23,521,176.00 Standard
226.00 34,300.00 7,751,800.00 Standard
112.00 155,000.00 17,360,000.00 Baja ringan Tebal=3 mm
112.00 195,000.00 21,840,000.00 Gentemg metal
42.00 120,000.00 5,040,000.00 Gentemg metal
226.00 29,106.00 6,577,956.00 Dulux (indoor + whethershied)
2.00 3,000,000.00 6,000,000.00 Kaca Tebal 5 mm
1.00 2,500,000.00 2,500,000.00 Kaca Tebal 5 mm
4.00 923,400.00 3,693,600.00 Alexindo
1.00 450,000.00 450,000.00 Alexindo
32.00 228,000.00 7,296,000.00 Roman Setara
40.00 110,000.00 4,400,000.00 Roman Setara
8.00 228,000.00 1,824,000.00 Roman Setara
12.00 228,000.00 2,736,000.00 Roman Setara
131,609,548.00

12.60 76,244.00 960,674.40 Standard

4.20 25,382.00 106,604.40 Standard
 1.00 539,000.00 539,000.00 Standard
1.00 926,394.00 926,394.00 Standard
6.75 926,394.00 6,253,159.50 Standard
1.20 320,000.00 384,000.00 Standard
0.30 4,000,000.00 1,200,000.00 Beton K-225
0.32 4,000,000.00 1,280,000.00 Beton K-225
0.30 4,000,000.00 1,200,000.00 Beton K-225
0.30 539,000.00 161,700.00 Standard
0.30 949,424.00 284,827.20 Standard
35.50 125,832.00 4,467,036.00 Bata merah 1:5
71.00 104,076.00 7,389,396.00 Standard
71.00 34,300.00 2,435,300.00 Standard
24.00 155,000.00 3,720,000.00 Baja ringan Tebal=3 mm
24.00 195,000.00 4,680,000.00 Gentemg metal
20.00 120,000.00 2,400,000.00 Gentemg metal
71.00 29,106.00 2,066,526.00 Dulux (indoor + whethershied)
1.00 3,000,000.00 3,000,000.00 Kaca Tebal 5 mm
4.00 923,400.00 3,693,600.00 Alexindo
6.00 228,000.00 1,368,000.00 Roman Setara
10.00 110,000.00 1,100,000.00 Roman Setara
49,616,217.50

82.16 76,244.00 6,264,207.04 Standard

27.39 25,382.00 695,128.37 Standard
4.11 539,000.00 2,215,290.00 Standard
14.38 4,000,000.00 57,520,000.00 Beton K-225
3.90 4,000,000.00 15,600,000.00 Beton K-225
62.70 23,500.00 1,473,450.00 Kansai paint (cat minyak)
2,597.40 12,000.00 31,168,800.00 Standard
1.00 7,500,000.00 7,500,000.00 Standard
122,436,875.41

3.37 4,000,000.00 13,480,000.00 Beton K-225

3.17 4,000,000.00 12,680,000.00 Beton K-225
263.88 125,832.00 33,204,548.16 Bata merah 1:5
527.76 104,076.00 54,927,149.76 Standard
527.76 34,300.00 18,102,168.00 Standard
67.47 23,500.00 1,585,545.00 Kansai paint (cat minyak)
738.85 12,000.00 8,866,200.00 Standard
1.00 250,000.00 250,000.00 Cisa-60 setara
1.00 7,800,000.00 7,800,000.00 Kansai paint (cat minyak)
527.76 29,106.00 15,360,982.56 Dulux Weathershild
7.00 4,200,000.00 29,400,000.00 Standard
1.00 1,460,000.00 1,460,000.00 Standard
1.00 75,000.00 75,000.00 Standard
197,191,593.48

12.00 76,244.00 914,928.00 Standard

4.00 25,382.00 101,528.00 Standard
0.24 949,424.00 229,760.61 Standard
 25.00 125,832.00 3,145,800.00 Bata merah 1:5
4.00 58,000.00 232,000.00 Wavin AW
27.00 104,076.00 2,810,052.00 Standard
0.65 4,000,000.00 2,600,000.00 Beton K-225
10,034,068.61

1.00 3,817,200.00 3,817,200.00 Toto

5.00 124,600.00 623,000.00 Toto
1.00 75,000.00 75,000.00 Toto
1.00 2,817,200.00 2,817,200.00 Toto
24.00 79,500.00 1,908,000.00 Wavin AW
40.00 39,400.00 1,576,000.00 Wavin AW
16.00 45,000.00 720,000.00 Wavin AW
10.00 25,000.00 250,000.00 Wavin AW
16.00 25,000.00 400,000.00 Wavin AW
1.00 9,124,000.00 9,124,000.00 Shimizu
1.00 950,000.00 950,000.00 Profill88
15.00 58,500.00 877,500.00 Wavin AW
297.00 79,500.00 23,611,500.00 Wavin AW
99.00 76,244.00 7,548,156.00 Standard
66.00 25,382.00 1,675,212.00 Standard
12.00 65,000.00 780,000.00
1.00 36,000,000.00 36,000,000.00
92,752,768.00

5,464,920,461.79