LPSE Kabupaten Bolaang Mongondow KOREKSI DI. MENDENG
TABEL KOREKSI ARITMATIK
KEGIATAN
PEKERJAAN
LOKASI
:
:
:
HPS
No. Mata
Pembayaran
I.
1
2
3
4
5
6
7
8
II.
1
2
3
4
III.
1
2
3
4
REHAB./PEMEL. JARINGAN IRIGASI
REHABILITASI JARINGAN IRIGASI D.I MENDENG (DAK/DAU)
KEC. BOLAANG
Uraian
PEKERJAAN KONSTRUKSI
PEKERJAAN BENDUNG (1 Bh)
Bongkaran Pasangan Lama (Man)
Galian Tanah Berbatu (Alat)
Pasangan Batu Kali Sp. 1 : 4
Siaran Sp. 1 : 2
Plesteran Sp 1 : 3
Cor beton Bertulang Sp. 1 : 2 : 3 ( 110 Kg + bekesting )
Pintu besi pengatur (Penguras) B = 1.00 M
Pintu besi pengatur (Intek) B = 0.80 M
Satuan
Kuantitas
32,35
318,24
198,79
124,80
120,50
0,15
1,00
1,00
345.400,00
87.219,34
988.757,22
51.634,17
69.665,97
5.244.965,00
11.550.000,00
9.625.000,00
3
60.087,50
988.757,22
51.634,17
69.665,97
60.087,50
988.757,22
51.634,17
69.665,97
M
M3
M2
M2
19,65
51,44
61,24
73,49
PEKERJAAN BANGUNAN BOX (2 Bh)
Galian Tanah Biasa (Man)
Pasangan Batu Kali Sp. 1 : 4
Siaran Sp. 1 : 2
Plesteran Sp 1 : 3
M3
M3
M2
M2
5,80
9,58
12,59
18,85
PPN 10%
JUMLAH + PPN
Dibulatkan
Penawaran :
Selisih Koreksi
CV. DEBRYAN JAYA
Jumlah
Harga-harga
(Rupiah)
Harga
Satuan
(Rupiah)
272.285.856,92
M3
M3
M3
M2
M2
M3
Bh
Bh
PEKERJAAN SALURAN
Galian Tanah Biasa (Man)
Pasangan Batu Kali Sp. 1 : 4
Siaran Sp. 1 : 2
Plesteran Sp 1 : 3
Jumlah
Harga
Satuan
(Rupiah)
11.173.690,00
27.756.681,23
196.555.047,76
6.443.943,79
8.394.749,39
786.744,75
11.550.000,00
9.625.000,00
50.861.671,40
3.162.076,26
5.119.752,14
9.472.294,17
650.074,14
1.313.203,53
Satuan
(Rupiah)
11.173.690,00
22.822.425,66
186.406.138,40
6.380.911,68
8.275.891,80
770.129,25
11.550.000,00
6.050.000,00
6.788.343,71
48.235.483,47
3.131.146,08
5.047.263,80
2.003.320,00
8.983.202,40
643.715,37
1.294.610,46
9.679.120,00
37.701.892,80
157.369.431,76
5.635.646,02
7.322.539,18
679.230,75
10.450.000,00
8.250.000,00
48.969.152,09
51.700,00
791.636,56
45.157,42
60.767,96
12.924.848,23
345.400,00
937.703,80
51.129,10
68.679,60
Jumlah
Harga-harga
(Rupiah)
237.087.860,51
299.200,00
118.470,00
791.636,56
45.157,42
60.767,96
4.528.205,00
10.450.000,00
8.250.000,00
63.202.237,07
345.400,00
937.703,80
51.129,10
68.679,60
11.784.079,34
348.507,50
Harga
253.429.186,79
345.400,00
71.714,51
937.703,80
51.129,10
68.679,60
5.134.195,00
11.550.000,00
6.050.000,00
60.324.433,79
1.180.934,00
CV. SUMBER ABADI
Jumlah
Harga-harga
(Rupiah)
1.016.089,66
40.721.784,65
2.765.440,40
4.465.837,38
9.597.746,21
51.700,00
791.636,56
45.157,42
60.767,96
299.860,00
7.583.878,24
568.531,92
1.145.476,05
344.394.370,06
329.556.272,10
34.439.437,01
32.955.627,21
29.565.475,88
378.833.807,06
362.511.899,31
325.220.234,69
378.833.000,00
362.511.000,00
325.220.000,00
362.510.500,00
325.220.000,00
500,00
295.654.758,81
-
CV. TANEL
Harga
Satuan
(Rupiah)
CV. TOMBOLISIK
Jumlah
Harga-harga
(Rupiah)
Harga
Satuan
(Rupiah)
-
-
-
-
-
Satuan
(Rupiah)
9.679.120,00
39.918.434,40
157.519.351,23
5.705.548,99
7.438.334,86
670.593,00
11.000.000,00
8.800.000,00
1.016.089,66
40.760.578,64
2.799.742,15
4.536.458,33
299.860,00
7.591.103,10
575.583,83
1.163.590,14
Harga
Satuan
(Rupiah)
2.172.626,00
20.170.452,18
191.431.728,51
7.357.208,35
9.330.337,90
184.035,94
9.900.000,00
6.150.000,00
1.319.933,88
49.535.932,97
3.610.219,87
5.690.344,66
389.528,00
9.225.393,43
742.205,55
1.459.559,08
Harga
Satuan
(Rupiah)
7.686.360,00
26.429.832,00
154.179.969,46
4.922.634,91
6.574.731,85
693.902,55
11.550.000,00
7.150.000,00
789.090,91
39.896.461,74
2.415.562,20
4.009.767,99
232.870,00
7.430.173,08
496.602,35
1.028.495,40
9.821.460,00
40.327.372,80
161.678.435,61
5.741.928,19
7.490.559,56
671.071,50
11.550.000,00
9.350.000,00
50.244.203,22
51.975,00
813.312,72
46.009,04
62.162,32
9.188.140,83
40.150,00
775.592,18
39.444,19
54.562,09
Jumlah
Harga-harga
(Rupiah)
246.630.827,66
303.600,00
126.720,00
813.312,72
46.009,04
62.162,32
4.473.810,00
11.550.000,00
9.350.000,00
47.110.882,84
40.150,00
775.592,18
39.444,19
54.562,09
11.816.686,06
67.160,00
962.984,70
58.951,99
77.430,19
CV. NIRWANA KARYA
Jumlah
Harga-harga
(Rupiah)
219.187.430,77
237.600,00
83.050,00
775.592,18
39.444,19
54.562,09
4.626.017,00
11.550.000,00
7.150.000,00
60.156.431,38
67.160,00
962.984,70
58.951,99
77.430,19
9.630.137,07
51.700,00
792.390,72
45.717,54
61.728,92
CV. PELANGI
Jumlah
Harga-harga
(Rupiah)
246.696.388,88
67.160,00
63.381,26
962.984,70
58.951,99
77.430,19
1.226.906,25
9.900.000,00
6.150.000,00
49.112.868,78
51.700,00
792.390,72
45.717,54
61.728,92
-
-
Harga
240.731.382,48
299.200,00
125.435,00
792.390,72
45.717,54
61.728,92
4.470.620,00
11.000.000,00
8.800.000,00
-
-
CV. KARUNIKA
Jumlah
Harga-harga
(Rupiah)
1.021.494,40
41.836.806,32
2.817.593,61
4.568.308,90
9.844.004,40
51.975,00
813.312,72
46.009,04
62.162,32
301.455,00
7.791.535,86
579.253,81
1.171.759,73
299.474.388,33
318.669.506,32
275.486.454,44
29.947.438,83
31.866.950,63
27.548.645,44
30.671.903,53
329.421.827,16
350.536.456,96
303.035.099,88
337.390.938,81
329.421.000,00
350.536.000,00
303.035.000,00
337.390.000,00
329.390.000,00
350.536.000,00
303.030.000,00
337.390.000,00
31.000,00
-
5.000,00
Lolak,
Juni 2014
POKJA JASA KONSTRUKSI
306.719.035,28
-
KEGIATAN
PEKERJAAN
LOKASI
:
:
:
HPS
No. Mata
Pembayaran
I.
1
2
3
4
5
6
7
8
II.
1
2
3
4
III.
1
2
3
4
REHAB./PEMEL. JARINGAN IRIGASI
REHABILITASI JARINGAN IRIGASI D.I MENDENG (DAK/DAU)
KEC. BOLAANG
Uraian
PEKERJAAN KONSTRUKSI
PEKERJAAN BENDUNG (1 Bh)
Bongkaran Pasangan Lama (Man)
Galian Tanah Berbatu (Alat)
Pasangan Batu Kali Sp. 1 : 4
Siaran Sp. 1 : 2
Plesteran Sp 1 : 3
Cor beton Bertulang Sp. 1 : 2 : 3 ( 110 Kg + bekesting )
Pintu besi pengatur (Penguras) B = 1.00 M
Pintu besi pengatur (Intek) B = 0.80 M
Satuan
Kuantitas
32,35
318,24
198,79
124,80
120,50
0,15
1,00
1,00
345.400,00
87.219,34
988.757,22
51.634,17
69.665,97
5.244.965,00
11.550.000,00
9.625.000,00
3
60.087,50
988.757,22
51.634,17
69.665,97
60.087,50
988.757,22
51.634,17
69.665,97
M
M3
M2
M2
19,65
51,44
61,24
73,49
PEKERJAAN BANGUNAN BOX (2 Bh)
Galian Tanah Biasa (Man)
Pasangan Batu Kali Sp. 1 : 4
Siaran Sp. 1 : 2
Plesteran Sp 1 : 3
M3
M3
M2
M2
5,80
9,58
12,59
18,85
PPN 10%
JUMLAH + PPN
Dibulatkan
Penawaran :
Selisih Koreksi
CV. DEBRYAN JAYA
Jumlah
Harga-harga
(Rupiah)
Harga
Satuan
(Rupiah)
272.285.856,92
M3
M3
M3
M2
M2
M3
Bh
Bh
PEKERJAAN SALURAN
Galian Tanah Biasa (Man)
Pasangan Batu Kali Sp. 1 : 4
Siaran Sp. 1 : 2
Plesteran Sp 1 : 3
Jumlah
Harga
Satuan
(Rupiah)
11.173.690,00
27.756.681,23
196.555.047,76
6.443.943,79
8.394.749,39
786.744,75
11.550.000,00
9.625.000,00
50.861.671,40
3.162.076,26
5.119.752,14
9.472.294,17
650.074,14
1.313.203,53
Satuan
(Rupiah)
11.173.690,00
22.822.425,66
186.406.138,40
6.380.911,68
8.275.891,80
770.129,25
11.550.000,00
6.050.000,00
6.788.343,71
48.235.483,47
3.131.146,08
5.047.263,80
2.003.320,00
8.983.202,40
643.715,37
1.294.610,46
9.679.120,00
37.701.892,80
157.369.431,76
5.635.646,02
7.322.539,18
679.230,75
10.450.000,00
8.250.000,00
48.969.152,09
51.700,00
791.636,56
45.157,42
60.767,96
12.924.848,23
345.400,00
937.703,80
51.129,10
68.679,60
Jumlah
Harga-harga
(Rupiah)
237.087.860,51
299.200,00
118.470,00
791.636,56
45.157,42
60.767,96
4.528.205,00
10.450.000,00
8.250.000,00
63.202.237,07
345.400,00
937.703,80
51.129,10
68.679,60
11.784.079,34
348.507,50
Harga
253.429.186,79
345.400,00
71.714,51
937.703,80
51.129,10
68.679,60
5.134.195,00
11.550.000,00
6.050.000,00
60.324.433,79
1.180.934,00
CV. SUMBER ABADI
Jumlah
Harga-harga
(Rupiah)
1.016.089,66
40.721.784,65
2.765.440,40
4.465.837,38
9.597.746,21
51.700,00
791.636,56
45.157,42
60.767,96
299.860,00
7.583.878,24
568.531,92
1.145.476,05
344.394.370,06
329.556.272,10
34.439.437,01
32.955.627,21
29.565.475,88
378.833.807,06
362.511.899,31
325.220.234,69
378.833.000,00
362.511.000,00
325.220.000,00
362.510.500,00
325.220.000,00
500,00
295.654.758,81
-
CV. TANEL
Harga
Satuan
(Rupiah)
CV. TOMBOLISIK
Jumlah
Harga-harga
(Rupiah)
Harga
Satuan
(Rupiah)
-
-
-
-
-
Satuan
(Rupiah)
9.679.120,00
39.918.434,40
157.519.351,23
5.705.548,99
7.438.334,86
670.593,00
11.000.000,00
8.800.000,00
1.016.089,66
40.760.578,64
2.799.742,15
4.536.458,33
299.860,00
7.591.103,10
575.583,83
1.163.590,14
Harga
Satuan
(Rupiah)
2.172.626,00
20.170.452,18
191.431.728,51
7.357.208,35
9.330.337,90
184.035,94
9.900.000,00
6.150.000,00
1.319.933,88
49.535.932,97
3.610.219,87
5.690.344,66
389.528,00
9.225.393,43
742.205,55
1.459.559,08
Harga
Satuan
(Rupiah)
7.686.360,00
26.429.832,00
154.179.969,46
4.922.634,91
6.574.731,85
693.902,55
11.550.000,00
7.150.000,00
789.090,91
39.896.461,74
2.415.562,20
4.009.767,99
232.870,00
7.430.173,08
496.602,35
1.028.495,40
9.821.460,00
40.327.372,80
161.678.435,61
5.741.928,19
7.490.559,56
671.071,50
11.550.000,00
9.350.000,00
50.244.203,22
51.975,00
813.312,72
46.009,04
62.162,32
9.188.140,83
40.150,00
775.592,18
39.444,19
54.562,09
Jumlah
Harga-harga
(Rupiah)
246.630.827,66
303.600,00
126.720,00
813.312,72
46.009,04
62.162,32
4.473.810,00
11.550.000,00
9.350.000,00
47.110.882,84
40.150,00
775.592,18
39.444,19
54.562,09
11.816.686,06
67.160,00
962.984,70
58.951,99
77.430,19
CV. NIRWANA KARYA
Jumlah
Harga-harga
(Rupiah)
219.187.430,77
237.600,00
83.050,00
775.592,18
39.444,19
54.562,09
4.626.017,00
11.550.000,00
7.150.000,00
60.156.431,38
67.160,00
962.984,70
58.951,99
77.430,19
9.630.137,07
51.700,00
792.390,72
45.717,54
61.728,92
CV. PELANGI
Jumlah
Harga-harga
(Rupiah)
246.696.388,88
67.160,00
63.381,26
962.984,70
58.951,99
77.430,19
1.226.906,25
9.900.000,00
6.150.000,00
49.112.868,78
51.700,00
792.390,72
45.717,54
61.728,92
-
-
Harga
240.731.382,48
299.200,00
125.435,00
792.390,72
45.717,54
61.728,92
4.470.620,00
11.000.000,00
8.800.000,00
-
-
CV. KARUNIKA
Jumlah
Harga-harga
(Rupiah)
1.021.494,40
41.836.806,32
2.817.593,61
4.568.308,90
9.844.004,40
51.975,00
813.312,72
46.009,04
62.162,32
301.455,00
7.791.535,86
579.253,81
1.171.759,73
299.474.388,33
318.669.506,32
275.486.454,44
29.947.438,83
31.866.950,63
27.548.645,44
30.671.903,53
329.421.827,16
350.536.456,96
303.035.099,88
337.390.938,81
329.421.000,00
350.536.000,00
303.035.000,00
337.390.000,00
329.390.000,00
350.536.000,00
303.030.000,00
337.390.000,00
31.000,00
-
5.000,00
Lolak,
Juni 2014
POKJA JASA KONSTRUKSI
306.719.035,28
-