LPSE Provinsi Sulawesi Tengah Aritmatik Landscape
PEMERINTAH T{ABUPATEN TOLITOLI
DINAS PEKERJAAN UMUM
PAIIITTA DEI{GADAAH
IANAilG'IA'A
Alomot: ll. lend. Sudirmon No.76 Telp, (0453) 2l?94 Tolltoli
[fliil
:ppb.i-cfu.lclxolt.-' ] rhi'o.Llr i{i
HASIT KOREKSI ARITMATIK
:
:
I
:
:
KEGIATAN
P[KERJAAN
toKAsl
KABUPATEN
TAHUN ANGGARAN
PEMBANGUNAN SARANA DAN PRASARANA MTQ
PEMBANGUNAN TANDSCAPE
KEL.
NA[U, KEC. BAOLAN.
TOLITOU.
2013
URAIAN PEKERJAAN
t
3
2
I
PEKERJMN PERSIAPAN
1
Pengukuran/Pas. Bouwplank
2
Pas. Papan Kegiatan
HARGASATUAN
PEKERJAAN
50,00
1,oo
m1
Ls
I
HARGA SATUAN
BIAYA ( Rp )
5
4
s
4
2.497.500,00
49.950,00
2.497.500,00
49.750,00
300.000,00
300.000,00
BIAYA { Rp )
4
49.9s0,00
300.000,00
300.000,00
2,797.5&,W
A.
PENATAAN TANDSCAPE
lt
PENATMN SISI KANAN DAN KIRI ASTAQA
HARGASATUAN
(np)
(Rp)
roo,ooo,oo
CV. GILANG PERDANA
CV. NUANSA KONSTRUKSI
CV. GOWA RAYA
VOLUME
NO
Pek. Galian Tanah
6,50
m3
38.62s,00
251.062,50
38.62s,00
251.062,50
2
Pek. Cor Kansteen
12,96
m3
584.786,00
8.874.826,56
680.930,00
8.824.852,80
3
Pek. Plesteran Kansteen
12,96
m2
50.497,84
554.452,01
5L.O44,40
Pek. Acian Kansteen
t2,96
m
22.336,5Q
289.481,M
22.265,00
5
Pek. Timbunan Tanah Humus
188,10
m3
82.650,00
15.546.465,00
82.650,00
6
Pek, Penanaman RumDut
1254,00
m2
13.125,00
16.458.750,00
13.12s,00
42.075.037,11
Jumlah
il
2.487.s00,00
300.000,00
2.787.500,00
251.052,50
38,625,00
683.696,72
8.860.709,49
661.535,42
50.076,7t
648.994,16
288,554,40
22.L28,25
286.782,12
15.546.465.00
82.650,00
1s.545.46s,00
16.458.750,00
13.125,00
16.458.750,00
42.052.763,27
42.O31,220,12
PENATMN AREA PARKIRAN
1
Pek. Galian Tanah
2
Pek. Cor Kansteen
3
Plesteran
4
Aclan
5
Timbunan Sirtu
48,62
1Z-s.0*9*
L75,00
356,74
m3
38.625,00
75L256,25
38,625,00
75L.256,25
684.786,00
33,294.295,32
680,930,00
33.106.816,60
683.696,72
38.62s,00
757.256,25
33.241.334,53
m2
50.497,84
8.837,L22,00
51.044,40
8.932.770,00
50.07671
8.763.424,25
m1
22.336.50
3.908.887,50
22.265,00
3.895.375,00
22.128,25
3.872.443,75
m3
140.82s,00
50.237.205,38
140,825.00
Jumlah
IV
5
2.797.500,m
I
4
BIAYA ( Rp )
(Rpl
50.237.206,38
140.825,00
97.428.767,45
50.237.206,38
96.924.424,23
95.86s.66s,1s
PENATAAN AREA PASAR RAKYAI
\
Pek. Galian Tanah
2
Pek. Kansteen Beton
3
Pek. Rabat Beton
4
Pek. Timbunan Pasir
267,L2
76,58
5
Pek. Pavine Sesi Enam
L094,00
2s,24
rA2
38.625,00
974.895,00
38.625,00
974.895,00
m2
684.785,00
34.567^997,28
680.930,00
34.373.346,40
m2
584.786,00
182.920,036,32
680.930,00
1s1.s90.02X;6hi
m2
142.650,00
t0.924.t37,O0
142.550.0O
10.924.137:0s
ijti":rd$.ti#'&
-*1'ffi6gfi.d
m2
143.550,00
157.043.700,00
143.550,00
157.043.700,@-
143.350,00
\*;/
974.895,00
: :38:825,00:
t ' tg,9.ege,z.l
W*F
:,li:ti i:
.f'*",;,1
f t,
34.513.010,43
I82,62g.067,8s
10.924.137,00
1s6.824.eoo,oo
CV. GOWA RAYA
VOLUME
NO
URAIAN PEKERJAAN
HARGA SATUAN
PEKERJAAN
2
1
(Rp)
4
3
5
Pek. Pas. Batu Bata
19qr19
m2
L28.637,60
7
Pek. Cor Plat Duduk
9,45
m2
5.125.981,00
8
Pek. Timbunan Tanah Humus
347,70
mz
82.5s0,00
9
Pek. Plesteran
50,48
m2
1o
Pek. Acian
11
|g!,,fe1gecq1a4
50,48
m2
BIAVA { Rp }
5
{Rp}
4
25.237,4tO,74
BIAYA ( Rp )
CV. GITANG PERDANA
HARGASATUAN
(Rp
5
BIAYA ( Rp )
l
4
5
129.365,00
2s.380.119,35
128,408,39
25.t92.442,O3
5.125.981,00
48.440.520,45
5.1L7.901,00
48.364.164,45
28.737.405,00
82.6s0.00
28.737.405,00
82.650,00
28.737.40s,00
50.497,84
2.549.130,96
5r.044,40
2.576.721,31
50.076,7r
2.527.872,32
22.336,50
L.t27.546,52
22.26s,00
I.I23.937,20
22.L28,25
1.117.034,06
13.218,50
667,269,88
13.218,50
667,269,88
13.092,50
Jumlah
v.
CV. NUANSA KONSTRUI(SI
HARGASATUAN
48.440.520,45
493.190.049,16
660.909.40
4t?.132.073,19
492.465.837,t4
PEK. PEMBANGUNAN GAPURA
1
Pek. Galian Tanah
9,68
m3
38.625,00
373.890,00
38.625,00
373.890,00
38.625.00
2
Pek. Timbunan Tanah
2,4O
m3
67.6s0,00
152.360,00
67.550,00
162.360,00
67.650.00
152.360,00
3
Pek. Timbunan Sirtu
1,50
m3
140.825,00
21r.237,50
140.825,00
2t1.237,s0
140.82s,00
2I:1.2?7,50
Pek. Cor lanta_i_Ke1ja
t,45
m3
684.786,00
992.939,70
680,930,00
987.348,50
1o.t97.t22,83
3.510.391,25
4
_
5
Pek. Poer Plat
6
Pek. Kolom Beton 20/20
7
Pek. Kolom Praktis
2,90
1,59
12,00
0,22
683.696,72
991.360,24
m3
3.5L5,249,25
m2
4.366.474,25
6.942.694,06
4.360.616,25
6.933.579,U
4.354.153,83
6.923.104,59
m
65,999,10
791.989,20
65.999,10
79t.989,20
65.879,10
790.549,24
m
3.431.666,00
754.966,52
3,425.570,00
7s3.525,40
3.424.342,56
*_u
88,988,90
1.900.802,90
88.988,90
m
684.786,00
4.642.849,08
680.930,00
4.616.705,40
5.12s.981,00
7.688.97L,50
5.125.981,00
7.688.971,50
8
.Pik.llgel_-q_eler?.q/?-0
9
Pek. Ring Balok Beton
L0
Pek. lantai Beton Tumbuk
6,78
11
Pek. Plat Beton
1,50
m3
18,23
m2
?1,_-s--6-_*_
373.890,00
10.180.134,63
3.510.548,83
1.900.802,90
10.180.591,61
753.355,36
88.790,90
1.896.573,62
683.696,72
4.635.463.76
5.117.901,00
7.676.851,50
L2
_ Pry, Diqdlng Batu Bata
128.637,60
2.345.063,45
129.365,00
2.358.323,95
128.408,39
13
Pas. Dinding Roster
10,50
m2
220.637,60
2.316.694,80
221,355,00
2.324.332,50
220.408,39
2.3r4.288.tO
L4
Pas, Ornamen Besi Hollow
10,0s
m2
6s0.000,00
6.532.s00,00
550.000,00
6.532.500,00
650.000,00
6.532.500,00
2,00
unit
2.000.000,00
4.000.000,00
2.000.000.oo
4.000.000,00
2.000.000,00
4.000.000,00
2,00
Unit
2.250.000,00
4.500.000,00
2,250.000,00
4,500.000,00
2.250.000,00
4.500.000,00
m2
50.497,84
2.908.675,58
5L.044,40
2.940.157,44
50.076,7t
2.884.418.50
m
22.336,50
1.286.582,40
22.265,O0
t.282.464,04
22.L28,2s
1.274.587,20
m2
13.218,50
761.385,60
13.218,s0
751.385,60
13.092,50
15
Pas. Bando Gapura
15
Pas, Kubah
17
Pek. Plesteran
18
Pek. Acian
57,60
57,60
19
Pek Pen€eca!,ql
57,60
g
0,75 rn
Jumlah
B.
1
Pohon Trambesi
Pohon Palm Putri
38,00-;;
- ir,*-
Of,n
I
I
244.755,00
360,255,00
Jumlah
L
754.128,00
59.310.725,12
59.196.1t14,13
PEKERJAAN PENANAMAN POHON
2
c.
2.340.884,95
9.300.690,00
244.755,0A
24.497.340,00
350.255,00
3t.798.030,ff'
9.300.690,00
2M.755,O0
24.497.340,00
360.25s,00
Bunga Nanas Merah
;1. :-'"j ;;
66,00
lsmlah
Pot
82.005,00
5.4r.2.330,00
5.412.330,OO
g2.oo5.oo
5.412.330,0Q
24,497.340,OO
. .!1. :i
33.798.o3o:do
PEXERJAAN PENANAMAN BUNGA
9.300.690.00
:",l
J"
ir$.iifsrjh'
33.79&030,qt
.*n
r'inr.lj-
trE -
5.412.330,00
,5
,./
s.arzrlono
s.412.$;,oo
CV. GOWARAYA
VOLUME
URAIAN PEKERIAAN
NO
HARGA SATUAN
PEKERJAAN
(Rpl
4
3
1
2
D
MEKANIKAL ELEKTRIKAL
1
ngadaan Dan Pemasangan PJU Solar Cell
7,OO
l--
Unit
31.320.000,0
1
3
{np}
4
5
219.240.000,00
BIAYA ( Rp )
(Rpl
4
5
*."3449q,!g
219.240,000,00
31.320.000.00
BIAYA ( Rp )
5
219,240.000.00
219.240.00{t.00
219.140.fl10,tx1
952,852.438,83
951.635.185,90
951.818.270,09
95.285.243,88
95.163.518,59
95.181.827,01
lumlah Total
1.048.137.68t.71
1.046.798.704,49
1.0,47.tx'o.09?,10
Dlbulatkan
1.048.130.0m,fi)
1.046.798.@0,00
1.047.m0.ux1,00
Paiak Pertambahan Nllal ( PPN I 10 %
2
BIAYA { Rp I
HARGASATUAN
219.110.flt0,00
rumrtrr
Real Cost
No,
CV. GILANG PERDANA
CV. NUANSA KONSTRUKSI
I{ARGASATUAN
Perusahaan
CV. GOWA RAYA
CV. NUANSA KONSTRUKSI
CV. GILANG PERDANA
Harga Penawaran
tRp.l
1.048.130.000
1.046.798.000
1.047.000.000
Harga Penawaran Setelah
Koreksl {Rp.)
1.048.130,000,00
1.045.798.000,00
1.047.000.000,00
Ranklng
3
1
2
Tolitoli, 04 Nop€mber 2013
Panitia Pengadaan BaranglJaea
Dinas Pekedaan Umum Kabupaten Tolitoli
Tahun Angg€fqn2O13
:i, ,.
,.il
SEKRETARIS
MO&aSYBAM-S.'t
NtP. 19720324 1S9903
1 006
ANIEN HERYANI, 8.T.. M.M.
NtP. 19750223 20021 1 2 001
NtP. 1S750805 200701 1 012
DINAS PEKERJAAN UMUM
PAIIITTA DEI{GADAAH
IANAilG'IA'A
Alomot: ll. lend. Sudirmon No.76 Telp, (0453) 2l?94 Tolltoli
[fliil
:ppb.i-cfu.lclxolt.-' ] rhi'o.Llr i{i
HASIT KOREKSI ARITMATIK
:
:
I
:
:
KEGIATAN
P[KERJAAN
toKAsl
KABUPATEN
TAHUN ANGGARAN
PEMBANGUNAN SARANA DAN PRASARANA MTQ
PEMBANGUNAN TANDSCAPE
KEL.
NA[U, KEC. BAOLAN.
TOLITOU.
2013
URAIAN PEKERJAAN
t
3
2
I
PEKERJMN PERSIAPAN
1
Pengukuran/Pas. Bouwplank
2
Pas. Papan Kegiatan
HARGASATUAN
PEKERJAAN
50,00
1,oo
m1
Ls
I
HARGA SATUAN
BIAYA ( Rp )
5
4
s
4
2.497.500,00
49.950,00
2.497.500,00
49.750,00
300.000,00
300.000,00
BIAYA { Rp )
4
49.9s0,00
300.000,00
300.000,00
2,797.5&,W
A.
PENATAAN TANDSCAPE
lt
PENATMN SISI KANAN DAN KIRI ASTAQA
HARGASATUAN
(np)
(Rp)
roo,ooo,oo
CV. GILANG PERDANA
CV. NUANSA KONSTRUKSI
CV. GOWA RAYA
VOLUME
NO
Pek. Galian Tanah
6,50
m3
38.62s,00
251.062,50
38.62s,00
251.062,50
2
Pek. Cor Kansteen
12,96
m3
584.786,00
8.874.826,56
680.930,00
8.824.852,80
3
Pek. Plesteran Kansteen
12,96
m2
50.497,84
554.452,01
5L.O44,40
Pek. Acian Kansteen
t2,96
m
22.336,5Q
289.481,M
22.265,00
5
Pek. Timbunan Tanah Humus
188,10
m3
82.650,00
15.546.465,00
82.650,00
6
Pek, Penanaman RumDut
1254,00
m2
13.125,00
16.458.750,00
13.12s,00
42.075.037,11
Jumlah
il
2.487.s00,00
300.000,00
2.787.500,00
251.052,50
38,625,00
683.696,72
8.860.709,49
661.535,42
50.076,7t
648.994,16
288,554,40
22.L28,25
286.782,12
15.546.465.00
82.650,00
1s.545.46s,00
16.458.750,00
13.125,00
16.458.750,00
42.052.763,27
42.O31,220,12
PENATMN AREA PARKIRAN
1
Pek. Galian Tanah
2
Pek. Cor Kansteen
3
Plesteran
4
Aclan
5
Timbunan Sirtu
48,62
1Z-s.0*9*
L75,00
356,74
m3
38.625,00
75L256,25
38,625,00
75L.256,25
684.786,00
33,294.295,32
680,930,00
33.106.816,60
683.696,72
38.62s,00
757.256,25
33.241.334,53
m2
50.497,84
8.837,L22,00
51.044,40
8.932.770,00
50.07671
8.763.424,25
m1
22.336.50
3.908.887,50
22.265,00
3.895.375,00
22.128,25
3.872.443,75
m3
140.82s,00
50.237.205,38
140,825.00
Jumlah
IV
5
2.797.500,m
I
4
BIAYA ( Rp )
(Rpl
50.237.206,38
140.825,00
97.428.767,45
50.237.206,38
96.924.424,23
95.86s.66s,1s
PENATAAN AREA PASAR RAKYAI
\
Pek. Galian Tanah
2
Pek. Kansteen Beton
3
Pek. Rabat Beton
4
Pek. Timbunan Pasir
267,L2
76,58
5
Pek. Pavine Sesi Enam
L094,00
2s,24
rA2
38.625,00
974.895,00
38.625,00
974.895,00
m2
684.785,00
34.567^997,28
680.930,00
34.373.346,40
m2
584.786,00
182.920,036,32
680.930,00
1s1.s90.02X;6hi
m2
142.650,00
t0.924.t37,O0
142.550.0O
10.924.137:0s
ijti":rd$.ti#'&
-*1'ffi6gfi.d
m2
143.550,00
157.043.700,00
143.550,00
157.043.700,@-
143.350,00
\*;/
974.895,00
: :38:825,00:
t ' tg,9.ege,z.l
W*F
:,li:ti i:
.f'*",;,1
f t,
34.513.010,43
I82,62g.067,8s
10.924.137,00
1s6.824.eoo,oo
CV. GOWA RAYA
VOLUME
NO
URAIAN PEKERJAAN
HARGA SATUAN
PEKERJAAN
2
1
(Rp)
4
3
5
Pek. Pas. Batu Bata
19qr19
m2
L28.637,60
7
Pek. Cor Plat Duduk
9,45
m2
5.125.981,00
8
Pek. Timbunan Tanah Humus
347,70
mz
82.5s0,00
9
Pek. Plesteran
50,48
m2
1o
Pek. Acian
11
|g!,,fe1gecq1a4
50,48
m2
BIAVA { Rp }
5
{Rp}
4
25.237,4tO,74
BIAYA ( Rp )
CV. GITANG PERDANA
HARGASATUAN
(Rp
5
BIAYA ( Rp )
l
4
5
129.365,00
2s.380.119,35
128,408,39
25.t92.442,O3
5.125.981,00
48.440.520,45
5.1L7.901,00
48.364.164,45
28.737.405,00
82.6s0.00
28.737.405,00
82.650,00
28.737.40s,00
50.497,84
2.549.130,96
5r.044,40
2.576.721,31
50.076,7r
2.527.872,32
22.336,50
L.t27.546,52
22.26s,00
I.I23.937,20
22.L28,25
1.117.034,06
13.218,50
667,269,88
13.218,50
667,269,88
13.092,50
Jumlah
v.
CV. NUANSA KONSTRUI(SI
HARGASATUAN
48.440.520,45
493.190.049,16
660.909.40
4t?.132.073,19
492.465.837,t4
PEK. PEMBANGUNAN GAPURA
1
Pek. Galian Tanah
9,68
m3
38.625,00
373.890,00
38.625,00
373.890,00
38.625.00
2
Pek. Timbunan Tanah
2,4O
m3
67.6s0,00
152.360,00
67.550,00
162.360,00
67.650.00
152.360,00
3
Pek. Timbunan Sirtu
1,50
m3
140.825,00
21r.237,50
140.825,00
2t1.237,s0
140.82s,00
2I:1.2?7,50
Pek. Cor lanta_i_Ke1ja
t,45
m3
684.786,00
992.939,70
680,930,00
987.348,50
1o.t97.t22,83
3.510.391,25
4
_
5
Pek. Poer Plat
6
Pek. Kolom Beton 20/20
7
Pek. Kolom Praktis
2,90
1,59
12,00
0,22
683.696,72
991.360,24
m3
3.5L5,249,25
m2
4.366.474,25
6.942.694,06
4.360.616,25
6.933.579,U
4.354.153,83
6.923.104,59
m
65,999,10
791.989,20
65.999,10
79t.989,20
65.879,10
790.549,24
m
3.431.666,00
754.966,52
3,425.570,00
7s3.525,40
3.424.342,56
*_u
88,988,90
1.900.802,90
88.988,90
m
684.786,00
4.642.849,08
680.930,00
4.616.705,40
5.12s.981,00
7.688.97L,50
5.125.981,00
7.688.971,50
8
.Pik.llgel_-q_eler?.q/?-0
9
Pek. Ring Balok Beton
L0
Pek. lantai Beton Tumbuk
6,78
11
Pek. Plat Beton
1,50
m3
18,23
m2
?1,_-s--6-_*_
373.890,00
10.180.134,63
3.510.548,83
1.900.802,90
10.180.591,61
753.355,36
88.790,90
1.896.573,62
683.696,72
4.635.463.76
5.117.901,00
7.676.851,50
L2
_ Pry, Diqdlng Batu Bata
128.637,60
2.345.063,45
129.365,00
2.358.323,95
128.408,39
13
Pas. Dinding Roster
10,50
m2
220.637,60
2.316.694,80
221,355,00
2.324.332,50
220.408,39
2.3r4.288.tO
L4
Pas, Ornamen Besi Hollow
10,0s
m2
6s0.000,00
6.532.s00,00
550.000,00
6.532.500,00
650.000,00
6.532.500,00
2,00
unit
2.000.000,00
4.000.000,00
2.000.000.oo
4.000.000,00
2.000.000,00
4.000.000,00
2,00
Unit
2.250.000,00
4.500.000,00
2,250.000,00
4,500.000,00
2.250.000,00
4.500.000,00
m2
50.497,84
2.908.675,58
5L.044,40
2.940.157,44
50.076,7t
2.884.418.50
m
22.336,50
1.286.582,40
22.265,O0
t.282.464,04
22.L28,2s
1.274.587,20
m2
13.218,50
761.385,60
13.218,s0
751.385,60
13.092,50
15
Pas. Bando Gapura
15
Pas, Kubah
17
Pek. Plesteran
18
Pek. Acian
57,60
57,60
19
Pek Pen€eca!,ql
57,60
g
0,75 rn
Jumlah
B.
1
Pohon Trambesi
Pohon Palm Putri
38,00-;;
- ir,*-
Of,n
I
I
244.755,00
360,255,00
Jumlah
L
754.128,00
59.310.725,12
59.196.1t14,13
PEKERJAAN PENANAMAN POHON
2
c.
2.340.884,95
9.300.690,00
244.755,0A
24.497.340,00
350.255,00
3t.798.030,ff'
9.300.690,00
2M.755,O0
24.497.340,00
360.25s,00
Bunga Nanas Merah
;1. :-'"j ;;
66,00
lsmlah
Pot
82.005,00
5.4r.2.330,00
5.412.330,OO
g2.oo5.oo
5.412.330,0Q
24,497.340,OO
. .!1. :i
33.798.o3o:do
PEXERJAAN PENANAMAN BUNGA
9.300.690.00
:",l
J"
ir$.iifsrjh'
33.79&030,qt
.*n
r'inr.lj-
trE -
5.412.330,00
,5
,./
s.arzrlono
s.412.$;,oo
CV. GOWARAYA
VOLUME
URAIAN PEKERIAAN
NO
HARGA SATUAN
PEKERJAAN
(Rpl
4
3
1
2
D
MEKANIKAL ELEKTRIKAL
1
ngadaan Dan Pemasangan PJU Solar Cell
7,OO
l--
Unit
31.320.000,0
1
3
{np}
4
5
219.240.000,00
BIAYA ( Rp )
(Rpl
4
5
*."3449q,!g
219.240,000,00
31.320.000.00
BIAYA ( Rp )
5
219,240.000.00
219.240.00{t.00
219.140.fl10,tx1
952,852.438,83
951.635.185,90
951.818.270,09
95.285.243,88
95.163.518,59
95.181.827,01
lumlah Total
1.048.137.68t.71
1.046.798.704,49
1.0,47.tx'o.09?,10
Dlbulatkan
1.048.130.0m,fi)
1.046.798.@0,00
1.047.m0.ux1,00
Paiak Pertambahan Nllal ( PPN I 10 %
2
BIAYA { Rp I
HARGASATUAN
219.110.flt0,00
rumrtrr
Real Cost
No,
CV. GILANG PERDANA
CV. NUANSA KONSTRUKSI
I{ARGASATUAN
Perusahaan
CV. GOWA RAYA
CV. NUANSA KONSTRUKSI
CV. GILANG PERDANA
Harga Penawaran
tRp.l
1.048.130.000
1.046.798.000
1.047.000.000
Harga Penawaran Setelah
Koreksl {Rp.)
1.048.130,000,00
1.045.798.000,00
1.047.000.000,00
Ranklng
3
1
2
Tolitoli, 04 Nop€mber 2013
Panitia Pengadaan BaranglJaea
Dinas Pekedaan Umum Kabupaten Tolitoli
Tahun Angg€fqn2O13
:i, ,.
,.il
SEKRETARIS
MO&aSYBAM-S.'t
NtP. 19720324 1S9903
1 006
ANIEN HERYANI, 8.T.. M.M.
NtP. 19750223 20021 1 2 001
NtP. 1S750805 200701 1 012