LPSE Kabupaten Bolaang Mongondow Koreksi DPRD (PDF)2
TABEL KOREKSI ARITMATIK
Pekerjaan
:
Lokasi
:
PEMBANGUNAN GEDUNG KANTOR DPRD KAB. BOLAANG MONGONDOW
KECAMATAN LOLAK
Tahun Anggaran
:
2013
HPS
No.
Mata
Pembayaran
Uraian
Kuantitas
Satuan
Harga
Satuan
(Rupiah)
1
2
3
LANTAI I
I. PEKERJAAN LANTAI
Papan Nama Proyek
Urugan Pasir Bawah Lantai, T = 10 CM
Cor Beton Tumbuk sp 1 : 3 : 5, T = 10 cm
1.00
132.70
132.70
Ls
M3
M3
250,000.00
271,216.00
826,597.36
1
2
3
4
5
6
7
LANTAI II
I. PEKERJAAN STRUKTUR BETON BERTULANG
Balok 20/30
Balok 25/40
Ring Balok 20/40
Kolom dia. 40
Plat Lantai T = 12 cm
Plat Dack T = 12 cm
Stek Kolom Praktis, Balok Latey dan balok konsol
27.70
86.00
26.60
43.80
152.00
41.70
450.00
M3
M3
M2
M3
M3
M3
Kg
8,469,612.59
8,332,532.46
9,307,256.62
8,030,530.76
7,659,736.78
7,659,736.78
14,938.59
17,785.57
7,110.56
5,261.50
108.80
889.95
9,113.21
510.988
1,165.84
1,165.84
159.19
43.20
97.15
Kg
Kg
Kg
Bh
Kg
Kg
Kg
M2
M2
M1
M1
Kg
9.36
2.34
0.68
0.48
1.35
1.76
10.30
0.44
0.72
1.00
1.00
1.00
1
2
3
4
5
6
7
8
9
10
11
II. PEKERJAAN ATAP
Kuda Kuda Baja Dan Vakwer Baja
- Baja 70.70.7
- Baja 50.50.5
Profil Kanal Gording Baja C125 50.20.3,2
Trekstang
Ikatan Angin Dia.16
Plat Join Sambunagn Kuda-kuda 12mm (97.22 Kg/M2)
Plat Tumpuan 12mm (97.22Kg/M2)
Besi Hollow 40X40 & 30X30 (Reng + Usuk)
Menutup Atap Sakura Roof
Menutup Bubungan Sakura Roof
Pas. Jurai Dalam
Beli / Pas. Begel Anker dan Bout Dia. 16
1
2
3
4
5
6
7
8
9
III. TANGGA DALAM KIRI DAN KANAN
Galian Tanah
Urugan Kembali Galian Tanah
Urugan Pasir
Lantai Kerja
Plat Pondasi ( Foot Plat Telapak Tangga )
Dinding Pondasi T = 20 cm
Plat Tangga + Bordes Tangga
Tiang Pondasi 20/30
Balok Pondasi 20/30
1
2
3
I V. PEKERJAAN LAIN - LAIN
Pemasangan Penangkal Petir
Administrasi / dokumentasi
Laboratorium
Jumlah
PPN 10%
JUMLAH + PPN
Dibulatkan
Penawaran :
Selisih Koreksi
PT. MANGKUBUANA HUTAMA JAYA
Jumlah
Harga-harga
(Rupiah)
250,000.00
Harga Satuan
(Rupiah)
250,000.00
Jumlah
Harga-harga
(Rupiah)
250,000.00
PT. WI JAYA KARYA SEMESTA
Harga Satuan
(Rupiah)
250,000.00
PT. ALAM BARU JAYA
Jumlah
Harga-harga
(Rupiah)
Harga Satuan
(Rupiah)
250,000.00
150,000.00
PT. KEZI A MAS PERMAI
Jumlah
Harga-harga
(Rupiah)
Harga Satuan
(Rupiah)
150,000.00
750,000.00
Jumlah
Harga-harga
(Rupiah)
750,000.00
PT. KELELONDEY KUNTUNG KAWANUA
Harga Satuan
(Rupiah)
1,120,000.00
Jumlah
Harga-harga
(Rupiah)
1,120,000.00
35,990,363.20
231,990.00
30,785,073.00
199,080.00
26,417,916.00
210,182.94
27,891,276.14
122,210.00
16,217,267.00
172,370.00
22,873,499.00
109,689,469.69
730,235.00
96,902,184.50
747,773.25
99,229,510.28
661,592.91
87,793,379.16
732,105.00
97,150,333.50
875,132.50
116,130,082.75
234,608,268.74
7,089,122.91
196,368,704.61
6,886,322.04
190,751,120.51
6,422,745.36
177,910,046.47
7,670,158.51
212,463,390.73
7,111,651.25
196,992,739.63
716,597,791.81
6,908,102.29
594,096,796.94
6,775,993.47
582,735,438.42
6,258,740.68
538,251,698.48
8,585,056.34
738,314,845.24
7,095,990.00
610,255,140.00
247,573,026.17
7,693,467.04
204,646,223.26
7,555,529.34
200,977,080.44
6,970,281.14
185,409,478.32
8,585,065.34
228,362,738.04
7,095,990.00
351,737,247.15
7,163,910.09
313,779,261.94
6,348,877.39
278,080,829.68
6,490,502.54
284,284,011.25
7,694,463.49
337,017,500.86
6,392,320.00
279,983,616.00
1,164,279,990.13
6,382,334.83
970,114,894.16
5,895,832.60
896,166,555.20
5,782,395.36
878,924,094.72
7,094,373.32
1,078,344,744.64
6,616,417.50
1,005,695,460.00
319,411,023.61
7,350,924.89
306,533,567.91
5,895,832.60
245,856,219.42
6,659,937.95
277,719,412.52
7,461,449.13
311,142,428.72
6,616,417.50
275,904,609.75
6,722,367.30
11,830.97
5,323,936.50
12,298.19
5,534,185.50
10,718.86
4,823,487.00
25,000.00
11,250,000.00
17,146.25
7,715,812.50
21,406.00
21,406.00
23,734.33
39,248.65
14,938.59
31,170.73
31,170.73
149,921.86
249,755.99
96,919.35
96,919.35
45,000.00
380,717,810.81
34,192.60
608,134,720.08
17,899.00
318,343,833.30
30,978.49
550,969,956.79
18,795.70
334,292,149.71
30,695.50
545,936,819.67
152,208,689.96
34,192.60
243,128,601.90
17,899.00
127,271,949.06
30,978.49
220,274,473.50
18,795.70
133,647,990.00
30,695.50
218,262,255.56
124,878,085.66
34,192.60
179,904,207.61
19,974.50
105,095,739.87
30,978.49
162,993,182.63
20,977.37
110,372,335.76
28,132.50
148,019,019.34
4,270,253.55
90,856.70
9,885,208.96
33,051.95
3,596,052.16
82,419.57
8,967,249.22
45,162.92
4,913,725.70
26,119.50
M3
M3
M3
M3
M3
M3
M3
M3
M3
54,978.00
14,344.00
271,216.00
826,597.36
3,911,626.57
7,362,738.83
8,401,400.36
10,839,821.81
6,404,327.11
514,594.08
Set
Ls
Ls
5,783,000.00
2,000,000.00
2,000,000.00
188,753,334.00
2,841,801.60
13,294,536.00
34,192.60
30,429,553.92
12,298.19
10,944,720.08
30,978.49
27,569,170.87
20,977.37
18,668,718.13
17,146.25
15,259,229.74
284,065,279.02
34,192.60
311,604,241.67
24,647.28
224,615,764.63
30,978.49
282,313,391.92
22,410.85
204,234,715.10
21,845.84
199,085,616.44
15,927,854.50
24,155.45
12,343,135.42
24,647.28
12,594,454.45
21,988.24
11,235,717.99
22,410.85
11,451,666.46
24,460.70
12,499,114.39
174,784,661.39
133,452.00
155,583,466.16
135,738.75
158,249,447.12
120,917.85
140,970,672.78
185,718.50
216,517,758.89
156,799.50
182,802,878.20
291,175,123.77
209,202.62
243,896,447.78
180,938.15
210,944,643.29
189,537.57
220,970,177.35
65,664.83
76,554,580.34
98,648.00
115,007,626.48
15,428,785.17
64,120.10
10,207,406.96
82,294.28
13,100,591.02
58,092.81
9,247,910.61
103,435.09
16,466,038.85
82,230.50
13,090,437.76
4,186,915.92
67,851.41
2,931,180.91
82,294.28
3,555,112.90
61,473.38
2,655,650.02
108,150.35
4,672,095.12
82,230.50
3,552,357.60
4,371,840.00
24,155.45
2,346,750.28
45,000.00
4,371,840.00
21,988.24
2,136,201.49
25,000.00
2,428,800.00
24,112.00
2,342,529.02
45,276.00
423,783.36
27,506.16
257,457.66
90,750.00
849,420.00
29,480.00
275,932.80
33,564.96
14,553.00
34,054.02
11,814.00
27,644.76
13,185.02
30,852.95
14,150.40
33,111.94
27,500.00
64,350.00
185,511.74
231,990.00
158,681.16
199,080.00
136,170.72
210,182.94
143,765.13
122,210.00
83,591.64
172,370.00
117,901.08
395,940.14
30,360.00
730,235.00
284,169.60
349,782.57
747,773.25
358,183.39
661,592.91
316,903.00
732,105.00
350,678.30
875,132.50
419,188.47
5,296,342.37
7,048,453.83
9,543,606.49
3,225,722.16
4,367,627.80
6,385,899.17
8,646,507.48
3,456,037.63
4,679,474.95
6,616,417.50
8,958,629.30
12,936,332.12
6,197,026.16
10,888,174.96
5,750,091.41
10,102,910.61
5,614,505.70
9,864,686.51
7,390,454.58
12,985,028.70
1,183,325.00
2,079,102.03
86,534,423.66
7,082,506.58
72,949,817.77
6,631,828.46
68,307,833.14
6,416,750.96
66,092,534.89
7,773,266.94
80,064,649.48
6,616,417.50
68,149,100.25
4,812,880.88
5,385,257.76
2,391,054.45
8,364,657.65
3,713,908.00
4,879,043.53
2,166,295.33
10,147,194.44
4,505,354.33
6,392,320.00
2,838,190.08
4,611,115.52
6,917,090.38
4,980,305.07
4,997,514.59
3,598,210.50
6,266,883.89
4,512,156.40
6,307,350.32
4,541,292.23
7,095,990.00
5,109,112.80
5,783,000.00
7,735,640.00
7,735,640.00
5,783,000.00
5,783,000.00
7,735,640.00
7,735,640.00
13,129,160.00
13,129,160.00
16,500,000.00
16,500,000.00
2,000,000.00
3,000,000.00
3,000,000.00
2,000,000.00
2,000,000.00
2,500,000.00
2,500,000.00
1,500,000.00
1,500,000.00
3,259,000.00
3,259,000.00
2,000,000.00
4,000,000.00
4,000,000.00
1,890,000.00
1,890,000.00
7,000,000.00
7,000,000.00
2,500,000.00
2,500,000.00
3,100,000.00
4,777,273,089.01
4,645,510,850.56
3,819,392,275.61
4,212,727,438.56
4,289,882,097.14
3,100,000.00
4,275,567,973.43
477,727,308.90
464,551,085.06
381,939,227.56
421,272,743.86
428,988,209.71
427,556,797.34
5,255,000,397.91
5,110,061,935.62
4,201,331,503.17
4,634,000,182.42
4,718,870,306.85
4,703,124,770.77
5,255,000,000.00
5,110,061,000.00
4,201,331,000.00
4,634,000,000.00
4,718,870,000.00
4,703,124,000.00
5,110,062,100.00
4,201,331,000.00
4,634,000,000.00
4,718,800,000.00
4,708,328,000.00
(1,100.00)
-
-
70,000.00
(5,204,000.00)
TABEL KOREKSI ARITMATIK
Pekerjaan
:
Lokasi
:
PEMBANGUNAN GEDUNG KANTOR DPRD KAB. BOLAANG MONGONDOW
KECAMATAN LOLAK
Tahun Anggaran
:
2013
HPS
No.
Mata
Pembayaran
Uraian
Kuantitas
Satuan
Harga
Satuan
(Rupiah)
PT. TUNGGAL ABADI CEMERLANG
Jumlah
Harga-harga
(Rupiah)
Harga Satuan
(Rupiah)
Jumlah
Harga-harga
(Rupiah)
PT. MALTA
Harga Satuan
(Rupiah)
PT. MAJU MARTURI A MANDI RI
Jumlah
Harga-harga
(Rupiah)
Harga Satuan
(Rupiah)
Jumlah
Harga-harga
(Rupiah)
PT. RELI S SAPI NDO UTAMA
Harga Satuan
(Rupiah)
Jumlah
Harga-harga
(Rupiah)
1
2
3
LANTAI I
I. PEKERJAAN LANTAI
Papan Nama Proyek
Urugan Pasir Bawah Lantai, T = 10 CM
Cor Beton Tumbuk sp 1 : 3 : 5, T = 10 cm
1.00
132.70
132.70
Ls
M3
M3
250,000.00
271,216.00
826,597.36
1
2
3
4
5
6
7
LANTAI II
I. PEKERJAAN STRUKTUR BETON BERTULANG
Balok 20/30
Balok 25/40
Ring Balok 20/40
Kolom dia. 40
Plat Lantai T = 12 cm
Plat Dack T = 12 cm
Stek Kolom Praktis, Balok Latey dan balok konsol
27.70
86.00
26.60
43.80
152.00
41.70
450.00
M3
M3
M2
M3
M3
M3
Kg
8,469,612.59
8,332,532.46
9,307,256.62
8,030,530.76
7,659,736.78
7,659,736.78
14,938.59
17,785.57
7,110.56
5,261.50
108.80
889.95
9,113.21
510.988
1,165.84
1,165.84
159.19
43.20
97.15
Kg
Kg
Kg
Bh
Kg
Kg
Kg
M2
M2
M1
M1
Kg
21,406.00
21,406.00
23,734.33
39,248.65
14,938.59
31,170.73
31,170.73
149,921.86
249,755.99
96,919.35
96,919.35
45,000.00
380,717,810.81
21,277.78
378,437,345.63
20,050.36
356,606,987.07
30,921.00
549,947,464.64
34,876.45
620,297,378.91
152,208,689.96
21,277.78
151,296,973.70
20,050.36
142,569,327.70
30,921.00
219,865,687.29
34,876.45
247,991,159.72
124,878,085.66
23,640.94
124,386,697.06
22,331.03
117,494,611.62
29,205.00
153,661,973.16
34,876.45
183,502,281.24
9.36
2.34
0.68
0.48
1.35
1.76
10.30
0.44
0.72
M3
M3
M3
M3
M3
M3
M3
M3
M3
54,978.00
14,344.00
271,216.00
826,597.36
3,911,626.57
7,362,738.83
8,401,400.36
10,839,821.81
6,404,327.11
514,594.08
1.00
1.00
1.00
Set
Ls
Ls
5,783,000.00
2,000,000.00
2,000,000.00
1
2
3
4
5
6
7
8
9
10
11
II. PEKERJAAN ATAP
Kuda Kuda Baja Dan Vakwer Baja
- Baja 70.70.7
- Baja 50.50.5
Profil Kanal Gording Baja C125 50.20.3,2
Trekstang
Ikatan Angin Dia.16
Plat Join Sambunagn Kuda-kuda 12mm (97.22 Kg/M2)
Plat Tumpuan 12mm (97.22Kg/M2)
Besi Hollow 40X40 & 30X30 (Reng + Usuk)
Menutup Atap Sakura Roof
Menutup Bubungan Sakura Roof
Pas. Jurai Dalam
Beli / Pas. Begel Anker dan Bout Dia. 16
1
2
3
4
5
6
7
8
9
III. TANGGA DALAM KIRI DAN KANAN
Galian Tanah
Urugan Kembali Galian Tanah
Urugan Pasir
Lantai Kerja
Plat Pondasi ( Foot Plat Telapak Tangga )
Dinding Pondasi T = 20 cm
Plat Tangga + Bordes Tangga
Tiang Pondasi 20/30
Balok Pondasi 20/30
1
2
3
I V. PEKERJAAN LAIN - LAIN
Pemasangan Penangkal Petir
Administrasi / dokumentasi
Laboratorium
Jumlah
PPN 10%
JUMLAH + PPN
Dibulatkan
Penawaran :
Selisih Koreksi
250,000.00
750,000.00
750,000.00
750,000.00
750,000.00
1,115,000.00
1,115,000.00
250,000.00
250,000.00
35,990,363.20
138,237.00
18,344,049.90
130,922.00
17,373,349.40
144,320.00
19,151,264.00
236,629.80
31,400,774.46
109,689,469.69
780,400.50
103,559,146.35
758,208.00
100,614,201.60
952,209.50
126,358,200.65
744,839.70
98,840,228.19
234,608,268.74
7,854,474.40
217,568,940.88
7,769,162.13
215,205,791.00
7,139,096.25
197,752,966.13
7,230,905.37
200,296,078.75
716,597,791.81
8,812,404.73
757,866,806.78
8,707,463.06
748,841,823.16
6,968,115.00
599,257,890.00
7,046,264.34
605,978,733.24
247,573,026.17
8,812,404.73
234,409,965.82
8,707,463.06
231,618,517.40
6,968,115.00
185,351,859.00
7,847,336.38
208,739,147.71
351,737,247.15
7,899,481.28
345,997,280.06
7,804,824.04
341,851,292.95
6,546,017.50
286,715,566.50
7,307,188.29
320,054,847.10
1,164,279,990.13
7,372,322.97
1,120,593,091.44
7,244,566.80
1,101,174,153.60
6,088,890.50
925,511,356.00
6,509,981.53
989,517,192.56
319,411,023.61
7,740,854.35
322,793,626.40
7,612,401.47
317,437,141.30
6,088,890.50
253,906,733.85
7,497,943.39
312,664,239.36
6,722,367.30
30,000.00
13,500,000.00
27,000.00
12,150,000.00
15,171.75
6,827,287.50
12,067.59
5,430,415.50
4,270,253.55
48,871.02
5,317,166.98
47,182.52
5,133,458.18
45,540.00
4,954,752.00
92,651.83
13,294,536.00
23,640.94
21,039,150.53
22,331.03
19,873,401.89
15,171.75
13,502,032.16
34,876.45
31,038,143.22
284,065,279.02
24,366.38
222,055,864.78
23,419.00
213,422,194.73
19,007.84
173,222,334.98
34,876.45
317,836,308.28
10,080,519.10
15,927,854.50
24,366.38
12,450,918.04
23,419.00
11,966,818.60
20,734.45
174,784,661.39
212,069.55
247,238,824.86
200,076.80
233,257,216.39
152,322.50
177,583,419.68
136,118.84
158,692,570.64
291,175,123.77
72,019.70
83,963,331.82
69,127.85
80,591,902.04
104,018.86
121,269,181.31
213,386.67
248,774,373.93
15,428,785.17
106,447.28
16,945,555.40
105,035.59
16,720,825.64
87,730.50
13,965,993.76
65,402.50
10,411,554.78
4,186,915.92
113,882.51
4,919,724.43
110,868.23
4,789,507.54
87,730.50
3,789,957.60
69,208.44
2,989,804.61
4,371,840.00
25,000.00
2,428,800.00
25,000.00
2,428,800.00
39,864.00
3,872,867.33
24,616.56
2,391,548.04
29,700.00
277,992.00
29,480.00
275,932.80
84,700.00
792,792.00
10,595,046.84
24,616.56
30,967.20
12,578,756.91
289,852.99
33,564.96
14,256.00
33,359.04
14,150.40
33,111.94
27,500.00
64,350.00
14,844.06
34,735.10
185,511.74
138,237.00
94,554.11
130,922.00
89,550.65
144,320.00
98,714.88
236,629.80
161,854.78
395,940.14
780,400.50
363,181.63
952,209.50
456,108.35
744,839.70
5,296,342.37
3,507,962.53
4,749,781.27
3,483,258.25
4,716,331.67
6,088,890.50
8,244,357.74
7,189,422.91
9,734,478.62
12,936,332.12
7,582,689.38
13,322,785.24
7,493,910.97
13,166,801.57
1,232,077.00
2,164,759.29
6,320,966.69
11,105,938.47
86,534,423.66
7,977,814.44
82,171,488.73
7,883,376.42
81,198,777.13
6,088,890.50
62,715,572.15
7,224,156.71
74,408,814.11
4,812,880.88
10,433,747.53
4,632,583.90
10,301,880.29
4,574,034.85
6,546,017.50
2,906,431.77
5,492,962.92
2,438,875.54
4,611,115.52
6,374,289.02
4,589,488.09
6,342,438.83
4,566,555.96
6,968,115.00
5,017,042.80
7,055,432.19
5,079,911.18
5,783,000.00
17,083,220.00
17,083,220.00
14,235,188.00
14,235,188.00
15,000,000.00
15,000,000.00
7,735,640.00
7,735,640.00
2,000,000.00
2,000,000.00
2,000,000.00
1,400,000.00
1,400,000.00
3,000,000.00
3,000,000.00
3,000,000.00
3,000,000.00
2,000,000.00
3,000,000.00
3,000,000.00
2,750,000.00
2,750,000.00
3,000,000.00
3,000,000.00
4,000,000.00
4,000,000.00
373,811.84
758,208.00
356,778.22
4,777,273,089.01
4,538,192,325.07
4,419,240,788.01
4,151,638,963.35
477,727,308.90
453,819,232.51
441,924,078.80
415,163,896.33
473,810,293.53
5,255,000,397.91
4,992,011,557.58
4,861,164,866.81
4,566,802,859.68
5,211,913,228.79
5,255,000,000.00
4,992,011,000.00
4,861,164,000.00
4,566,802,000.00
5,211,913,000.00
4,992,000,000.00
4,861,100,000.00
4,571,400,000.00
5,211,913,000.00
11,000.00
64,000.00
Lolak,
Juni 2013
POKJA JASA KONSTRUKSI ULP
(4,598,000.00)
4,738,102,935.26
-
Pekerjaan
:
Lokasi
:
PEMBANGUNAN GEDUNG KANTOR DPRD KAB. BOLAANG MONGONDOW
KECAMATAN LOLAK
Tahun Anggaran
:
2013
HPS
No.
Mata
Pembayaran
Uraian
Kuantitas
Satuan
Harga
Satuan
(Rupiah)
1
2
3
LANTAI I
I. PEKERJAAN LANTAI
Papan Nama Proyek
Urugan Pasir Bawah Lantai, T = 10 CM
Cor Beton Tumbuk sp 1 : 3 : 5, T = 10 cm
1.00
132.70
132.70
Ls
M3
M3
250,000.00
271,216.00
826,597.36
1
2
3
4
5
6
7
LANTAI II
I. PEKERJAAN STRUKTUR BETON BERTULANG
Balok 20/30
Balok 25/40
Ring Balok 20/40
Kolom dia. 40
Plat Lantai T = 12 cm
Plat Dack T = 12 cm
Stek Kolom Praktis, Balok Latey dan balok konsol
27.70
86.00
26.60
43.80
152.00
41.70
450.00
M3
M3
M2
M3
M3
M3
Kg
8,469,612.59
8,332,532.46
9,307,256.62
8,030,530.76
7,659,736.78
7,659,736.78
14,938.59
17,785.57
7,110.56
5,261.50
108.80
889.95
9,113.21
510.988
1,165.84
1,165.84
159.19
43.20
97.15
Kg
Kg
Kg
Bh
Kg
Kg
Kg
M2
M2
M1
M1
Kg
9.36
2.34
0.68
0.48
1.35
1.76
10.30
0.44
0.72
1.00
1.00
1.00
1
2
3
4
5
6
7
8
9
10
11
II. PEKERJAAN ATAP
Kuda Kuda Baja Dan Vakwer Baja
- Baja 70.70.7
- Baja 50.50.5
Profil Kanal Gording Baja C125 50.20.3,2
Trekstang
Ikatan Angin Dia.16
Plat Join Sambunagn Kuda-kuda 12mm (97.22 Kg/M2)
Plat Tumpuan 12mm (97.22Kg/M2)
Besi Hollow 40X40 & 30X30 (Reng + Usuk)
Menutup Atap Sakura Roof
Menutup Bubungan Sakura Roof
Pas. Jurai Dalam
Beli / Pas. Begel Anker dan Bout Dia. 16
1
2
3
4
5
6
7
8
9
III. TANGGA DALAM KIRI DAN KANAN
Galian Tanah
Urugan Kembali Galian Tanah
Urugan Pasir
Lantai Kerja
Plat Pondasi ( Foot Plat Telapak Tangga )
Dinding Pondasi T = 20 cm
Plat Tangga + Bordes Tangga
Tiang Pondasi 20/30
Balok Pondasi 20/30
1
2
3
I V. PEKERJAAN LAIN - LAIN
Pemasangan Penangkal Petir
Administrasi / dokumentasi
Laboratorium
Jumlah
PPN 10%
JUMLAH + PPN
Dibulatkan
Penawaran :
Selisih Koreksi
PT. MANGKUBUANA HUTAMA JAYA
Jumlah
Harga-harga
(Rupiah)
250,000.00
Harga Satuan
(Rupiah)
250,000.00
Jumlah
Harga-harga
(Rupiah)
250,000.00
PT. WI JAYA KARYA SEMESTA
Harga Satuan
(Rupiah)
250,000.00
PT. ALAM BARU JAYA
Jumlah
Harga-harga
(Rupiah)
Harga Satuan
(Rupiah)
250,000.00
150,000.00
PT. KEZI A MAS PERMAI
Jumlah
Harga-harga
(Rupiah)
Harga Satuan
(Rupiah)
150,000.00
750,000.00
Jumlah
Harga-harga
(Rupiah)
750,000.00
PT. KELELONDEY KUNTUNG KAWANUA
Harga Satuan
(Rupiah)
1,120,000.00
Jumlah
Harga-harga
(Rupiah)
1,120,000.00
35,990,363.20
231,990.00
30,785,073.00
199,080.00
26,417,916.00
210,182.94
27,891,276.14
122,210.00
16,217,267.00
172,370.00
22,873,499.00
109,689,469.69
730,235.00
96,902,184.50
747,773.25
99,229,510.28
661,592.91
87,793,379.16
732,105.00
97,150,333.50
875,132.50
116,130,082.75
234,608,268.74
7,089,122.91
196,368,704.61
6,886,322.04
190,751,120.51
6,422,745.36
177,910,046.47
7,670,158.51
212,463,390.73
7,111,651.25
196,992,739.63
716,597,791.81
6,908,102.29
594,096,796.94
6,775,993.47
582,735,438.42
6,258,740.68
538,251,698.48
8,585,056.34
738,314,845.24
7,095,990.00
610,255,140.00
247,573,026.17
7,693,467.04
204,646,223.26
7,555,529.34
200,977,080.44
6,970,281.14
185,409,478.32
8,585,065.34
228,362,738.04
7,095,990.00
351,737,247.15
7,163,910.09
313,779,261.94
6,348,877.39
278,080,829.68
6,490,502.54
284,284,011.25
7,694,463.49
337,017,500.86
6,392,320.00
279,983,616.00
1,164,279,990.13
6,382,334.83
970,114,894.16
5,895,832.60
896,166,555.20
5,782,395.36
878,924,094.72
7,094,373.32
1,078,344,744.64
6,616,417.50
1,005,695,460.00
319,411,023.61
7,350,924.89
306,533,567.91
5,895,832.60
245,856,219.42
6,659,937.95
277,719,412.52
7,461,449.13
311,142,428.72
6,616,417.50
275,904,609.75
6,722,367.30
11,830.97
5,323,936.50
12,298.19
5,534,185.50
10,718.86
4,823,487.00
25,000.00
11,250,000.00
17,146.25
7,715,812.50
21,406.00
21,406.00
23,734.33
39,248.65
14,938.59
31,170.73
31,170.73
149,921.86
249,755.99
96,919.35
96,919.35
45,000.00
380,717,810.81
34,192.60
608,134,720.08
17,899.00
318,343,833.30
30,978.49
550,969,956.79
18,795.70
334,292,149.71
30,695.50
545,936,819.67
152,208,689.96
34,192.60
243,128,601.90
17,899.00
127,271,949.06
30,978.49
220,274,473.50
18,795.70
133,647,990.00
30,695.50
218,262,255.56
124,878,085.66
34,192.60
179,904,207.61
19,974.50
105,095,739.87
30,978.49
162,993,182.63
20,977.37
110,372,335.76
28,132.50
148,019,019.34
4,270,253.55
90,856.70
9,885,208.96
33,051.95
3,596,052.16
82,419.57
8,967,249.22
45,162.92
4,913,725.70
26,119.50
M3
M3
M3
M3
M3
M3
M3
M3
M3
54,978.00
14,344.00
271,216.00
826,597.36
3,911,626.57
7,362,738.83
8,401,400.36
10,839,821.81
6,404,327.11
514,594.08
Set
Ls
Ls
5,783,000.00
2,000,000.00
2,000,000.00
188,753,334.00
2,841,801.60
13,294,536.00
34,192.60
30,429,553.92
12,298.19
10,944,720.08
30,978.49
27,569,170.87
20,977.37
18,668,718.13
17,146.25
15,259,229.74
284,065,279.02
34,192.60
311,604,241.67
24,647.28
224,615,764.63
30,978.49
282,313,391.92
22,410.85
204,234,715.10
21,845.84
199,085,616.44
15,927,854.50
24,155.45
12,343,135.42
24,647.28
12,594,454.45
21,988.24
11,235,717.99
22,410.85
11,451,666.46
24,460.70
12,499,114.39
174,784,661.39
133,452.00
155,583,466.16
135,738.75
158,249,447.12
120,917.85
140,970,672.78
185,718.50
216,517,758.89
156,799.50
182,802,878.20
291,175,123.77
209,202.62
243,896,447.78
180,938.15
210,944,643.29
189,537.57
220,970,177.35
65,664.83
76,554,580.34
98,648.00
115,007,626.48
15,428,785.17
64,120.10
10,207,406.96
82,294.28
13,100,591.02
58,092.81
9,247,910.61
103,435.09
16,466,038.85
82,230.50
13,090,437.76
4,186,915.92
67,851.41
2,931,180.91
82,294.28
3,555,112.90
61,473.38
2,655,650.02
108,150.35
4,672,095.12
82,230.50
3,552,357.60
4,371,840.00
24,155.45
2,346,750.28
45,000.00
4,371,840.00
21,988.24
2,136,201.49
25,000.00
2,428,800.00
24,112.00
2,342,529.02
45,276.00
423,783.36
27,506.16
257,457.66
90,750.00
849,420.00
29,480.00
275,932.80
33,564.96
14,553.00
34,054.02
11,814.00
27,644.76
13,185.02
30,852.95
14,150.40
33,111.94
27,500.00
64,350.00
185,511.74
231,990.00
158,681.16
199,080.00
136,170.72
210,182.94
143,765.13
122,210.00
83,591.64
172,370.00
117,901.08
395,940.14
30,360.00
730,235.00
284,169.60
349,782.57
747,773.25
358,183.39
661,592.91
316,903.00
732,105.00
350,678.30
875,132.50
419,188.47
5,296,342.37
7,048,453.83
9,543,606.49
3,225,722.16
4,367,627.80
6,385,899.17
8,646,507.48
3,456,037.63
4,679,474.95
6,616,417.50
8,958,629.30
12,936,332.12
6,197,026.16
10,888,174.96
5,750,091.41
10,102,910.61
5,614,505.70
9,864,686.51
7,390,454.58
12,985,028.70
1,183,325.00
2,079,102.03
86,534,423.66
7,082,506.58
72,949,817.77
6,631,828.46
68,307,833.14
6,416,750.96
66,092,534.89
7,773,266.94
80,064,649.48
6,616,417.50
68,149,100.25
4,812,880.88
5,385,257.76
2,391,054.45
8,364,657.65
3,713,908.00
4,879,043.53
2,166,295.33
10,147,194.44
4,505,354.33
6,392,320.00
2,838,190.08
4,611,115.52
6,917,090.38
4,980,305.07
4,997,514.59
3,598,210.50
6,266,883.89
4,512,156.40
6,307,350.32
4,541,292.23
7,095,990.00
5,109,112.80
5,783,000.00
7,735,640.00
7,735,640.00
5,783,000.00
5,783,000.00
7,735,640.00
7,735,640.00
13,129,160.00
13,129,160.00
16,500,000.00
16,500,000.00
2,000,000.00
3,000,000.00
3,000,000.00
2,000,000.00
2,000,000.00
2,500,000.00
2,500,000.00
1,500,000.00
1,500,000.00
3,259,000.00
3,259,000.00
2,000,000.00
4,000,000.00
4,000,000.00
1,890,000.00
1,890,000.00
7,000,000.00
7,000,000.00
2,500,000.00
2,500,000.00
3,100,000.00
4,777,273,089.01
4,645,510,850.56
3,819,392,275.61
4,212,727,438.56
4,289,882,097.14
3,100,000.00
4,275,567,973.43
477,727,308.90
464,551,085.06
381,939,227.56
421,272,743.86
428,988,209.71
427,556,797.34
5,255,000,397.91
5,110,061,935.62
4,201,331,503.17
4,634,000,182.42
4,718,870,306.85
4,703,124,770.77
5,255,000,000.00
5,110,061,000.00
4,201,331,000.00
4,634,000,000.00
4,718,870,000.00
4,703,124,000.00
5,110,062,100.00
4,201,331,000.00
4,634,000,000.00
4,718,800,000.00
4,708,328,000.00
(1,100.00)
-
-
70,000.00
(5,204,000.00)
TABEL KOREKSI ARITMATIK
Pekerjaan
:
Lokasi
:
PEMBANGUNAN GEDUNG KANTOR DPRD KAB. BOLAANG MONGONDOW
KECAMATAN LOLAK
Tahun Anggaran
:
2013
HPS
No.
Mata
Pembayaran
Uraian
Kuantitas
Satuan
Harga
Satuan
(Rupiah)
PT. TUNGGAL ABADI CEMERLANG
Jumlah
Harga-harga
(Rupiah)
Harga Satuan
(Rupiah)
Jumlah
Harga-harga
(Rupiah)
PT. MALTA
Harga Satuan
(Rupiah)
PT. MAJU MARTURI A MANDI RI
Jumlah
Harga-harga
(Rupiah)
Harga Satuan
(Rupiah)
Jumlah
Harga-harga
(Rupiah)
PT. RELI S SAPI NDO UTAMA
Harga Satuan
(Rupiah)
Jumlah
Harga-harga
(Rupiah)
1
2
3
LANTAI I
I. PEKERJAAN LANTAI
Papan Nama Proyek
Urugan Pasir Bawah Lantai, T = 10 CM
Cor Beton Tumbuk sp 1 : 3 : 5, T = 10 cm
1.00
132.70
132.70
Ls
M3
M3
250,000.00
271,216.00
826,597.36
1
2
3
4
5
6
7
LANTAI II
I. PEKERJAAN STRUKTUR BETON BERTULANG
Balok 20/30
Balok 25/40
Ring Balok 20/40
Kolom dia. 40
Plat Lantai T = 12 cm
Plat Dack T = 12 cm
Stek Kolom Praktis, Balok Latey dan balok konsol
27.70
86.00
26.60
43.80
152.00
41.70
450.00
M3
M3
M2
M3
M3
M3
Kg
8,469,612.59
8,332,532.46
9,307,256.62
8,030,530.76
7,659,736.78
7,659,736.78
14,938.59
17,785.57
7,110.56
5,261.50
108.80
889.95
9,113.21
510.988
1,165.84
1,165.84
159.19
43.20
97.15
Kg
Kg
Kg
Bh
Kg
Kg
Kg
M2
M2
M1
M1
Kg
21,406.00
21,406.00
23,734.33
39,248.65
14,938.59
31,170.73
31,170.73
149,921.86
249,755.99
96,919.35
96,919.35
45,000.00
380,717,810.81
21,277.78
378,437,345.63
20,050.36
356,606,987.07
30,921.00
549,947,464.64
34,876.45
620,297,378.91
152,208,689.96
21,277.78
151,296,973.70
20,050.36
142,569,327.70
30,921.00
219,865,687.29
34,876.45
247,991,159.72
124,878,085.66
23,640.94
124,386,697.06
22,331.03
117,494,611.62
29,205.00
153,661,973.16
34,876.45
183,502,281.24
9.36
2.34
0.68
0.48
1.35
1.76
10.30
0.44
0.72
M3
M3
M3
M3
M3
M3
M3
M3
M3
54,978.00
14,344.00
271,216.00
826,597.36
3,911,626.57
7,362,738.83
8,401,400.36
10,839,821.81
6,404,327.11
514,594.08
1.00
1.00
1.00
Set
Ls
Ls
5,783,000.00
2,000,000.00
2,000,000.00
1
2
3
4
5
6
7
8
9
10
11
II. PEKERJAAN ATAP
Kuda Kuda Baja Dan Vakwer Baja
- Baja 70.70.7
- Baja 50.50.5
Profil Kanal Gording Baja C125 50.20.3,2
Trekstang
Ikatan Angin Dia.16
Plat Join Sambunagn Kuda-kuda 12mm (97.22 Kg/M2)
Plat Tumpuan 12mm (97.22Kg/M2)
Besi Hollow 40X40 & 30X30 (Reng + Usuk)
Menutup Atap Sakura Roof
Menutup Bubungan Sakura Roof
Pas. Jurai Dalam
Beli / Pas. Begel Anker dan Bout Dia. 16
1
2
3
4
5
6
7
8
9
III. TANGGA DALAM KIRI DAN KANAN
Galian Tanah
Urugan Kembali Galian Tanah
Urugan Pasir
Lantai Kerja
Plat Pondasi ( Foot Plat Telapak Tangga )
Dinding Pondasi T = 20 cm
Plat Tangga + Bordes Tangga
Tiang Pondasi 20/30
Balok Pondasi 20/30
1
2
3
I V. PEKERJAAN LAIN - LAIN
Pemasangan Penangkal Petir
Administrasi / dokumentasi
Laboratorium
Jumlah
PPN 10%
JUMLAH + PPN
Dibulatkan
Penawaran :
Selisih Koreksi
250,000.00
750,000.00
750,000.00
750,000.00
750,000.00
1,115,000.00
1,115,000.00
250,000.00
250,000.00
35,990,363.20
138,237.00
18,344,049.90
130,922.00
17,373,349.40
144,320.00
19,151,264.00
236,629.80
31,400,774.46
109,689,469.69
780,400.50
103,559,146.35
758,208.00
100,614,201.60
952,209.50
126,358,200.65
744,839.70
98,840,228.19
234,608,268.74
7,854,474.40
217,568,940.88
7,769,162.13
215,205,791.00
7,139,096.25
197,752,966.13
7,230,905.37
200,296,078.75
716,597,791.81
8,812,404.73
757,866,806.78
8,707,463.06
748,841,823.16
6,968,115.00
599,257,890.00
7,046,264.34
605,978,733.24
247,573,026.17
8,812,404.73
234,409,965.82
8,707,463.06
231,618,517.40
6,968,115.00
185,351,859.00
7,847,336.38
208,739,147.71
351,737,247.15
7,899,481.28
345,997,280.06
7,804,824.04
341,851,292.95
6,546,017.50
286,715,566.50
7,307,188.29
320,054,847.10
1,164,279,990.13
7,372,322.97
1,120,593,091.44
7,244,566.80
1,101,174,153.60
6,088,890.50
925,511,356.00
6,509,981.53
989,517,192.56
319,411,023.61
7,740,854.35
322,793,626.40
7,612,401.47
317,437,141.30
6,088,890.50
253,906,733.85
7,497,943.39
312,664,239.36
6,722,367.30
30,000.00
13,500,000.00
27,000.00
12,150,000.00
15,171.75
6,827,287.50
12,067.59
5,430,415.50
4,270,253.55
48,871.02
5,317,166.98
47,182.52
5,133,458.18
45,540.00
4,954,752.00
92,651.83
13,294,536.00
23,640.94
21,039,150.53
22,331.03
19,873,401.89
15,171.75
13,502,032.16
34,876.45
31,038,143.22
284,065,279.02
24,366.38
222,055,864.78
23,419.00
213,422,194.73
19,007.84
173,222,334.98
34,876.45
317,836,308.28
10,080,519.10
15,927,854.50
24,366.38
12,450,918.04
23,419.00
11,966,818.60
20,734.45
174,784,661.39
212,069.55
247,238,824.86
200,076.80
233,257,216.39
152,322.50
177,583,419.68
136,118.84
158,692,570.64
291,175,123.77
72,019.70
83,963,331.82
69,127.85
80,591,902.04
104,018.86
121,269,181.31
213,386.67
248,774,373.93
15,428,785.17
106,447.28
16,945,555.40
105,035.59
16,720,825.64
87,730.50
13,965,993.76
65,402.50
10,411,554.78
4,186,915.92
113,882.51
4,919,724.43
110,868.23
4,789,507.54
87,730.50
3,789,957.60
69,208.44
2,989,804.61
4,371,840.00
25,000.00
2,428,800.00
25,000.00
2,428,800.00
39,864.00
3,872,867.33
24,616.56
2,391,548.04
29,700.00
277,992.00
29,480.00
275,932.80
84,700.00
792,792.00
10,595,046.84
24,616.56
30,967.20
12,578,756.91
289,852.99
33,564.96
14,256.00
33,359.04
14,150.40
33,111.94
27,500.00
64,350.00
14,844.06
34,735.10
185,511.74
138,237.00
94,554.11
130,922.00
89,550.65
144,320.00
98,714.88
236,629.80
161,854.78
395,940.14
780,400.50
363,181.63
952,209.50
456,108.35
744,839.70
5,296,342.37
3,507,962.53
4,749,781.27
3,483,258.25
4,716,331.67
6,088,890.50
8,244,357.74
7,189,422.91
9,734,478.62
12,936,332.12
7,582,689.38
13,322,785.24
7,493,910.97
13,166,801.57
1,232,077.00
2,164,759.29
6,320,966.69
11,105,938.47
86,534,423.66
7,977,814.44
82,171,488.73
7,883,376.42
81,198,777.13
6,088,890.50
62,715,572.15
7,224,156.71
74,408,814.11
4,812,880.88
10,433,747.53
4,632,583.90
10,301,880.29
4,574,034.85
6,546,017.50
2,906,431.77
5,492,962.92
2,438,875.54
4,611,115.52
6,374,289.02
4,589,488.09
6,342,438.83
4,566,555.96
6,968,115.00
5,017,042.80
7,055,432.19
5,079,911.18
5,783,000.00
17,083,220.00
17,083,220.00
14,235,188.00
14,235,188.00
15,000,000.00
15,000,000.00
7,735,640.00
7,735,640.00
2,000,000.00
2,000,000.00
2,000,000.00
1,400,000.00
1,400,000.00
3,000,000.00
3,000,000.00
3,000,000.00
3,000,000.00
2,000,000.00
3,000,000.00
3,000,000.00
2,750,000.00
2,750,000.00
3,000,000.00
3,000,000.00
4,000,000.00
4,000,000.00
373,811.84
758,208.00
356,778.22
4,777,273,089.01
4,538,192,325.07
4,419,240,788.01
4,151,638,963.35
477,727,308.90
453,819,232.51
441,924,078.80
415,163,896.33
473,810,293.53
5,255,000,397.91
4,992,011,557.58
4,861,164,866.81
4,566,802,859.68
5,211,913,228.79
5,255,000,000.00
4,992,011,000.00
4,861,164,000.00
4,566,802,000.00
5,211,913,000.00
4,992,000,000.00
4,861,100,000.00
4,571,400,000.00
5,211,913,000.00
11,000.00
64,000.00
Lolak,
Juni 2013
POKJA JASA KONSTRUKSI ULP
(4,598,000.00)
4,738,102,935.26
-