LPSE Kabupaten Bolaang Mongondow Koreksi Cabdin
TABEL KOREKSI ARITMATIK
Pekerjaan
:
Lokasi
:
PEMBANGUNAN KANTOR CABANG DINAS PENDIDIKAN KECAMATAN DUMOGA BARAT
Kec. Dumoga Barat Kabupaten Bolaang Mongondow
Tahun Anggaran
:
2013
HPS
No.
Mata
Pembayaran
1
2
3
4
5
1
2
3
4
5
6
7
8
9
10
11
1
2
3
4
5
6
7
8
9
10
11
1
2
3
4
5
6
7
8
Uraian
Kuantitas
I. PEKERJAAN PERSIAPAN, TANAH / PASIR URUG
Pengukuran dan Pemasangan Bowplank
Galian Tanah Pondasi
Urugan Tanah Dalam Bangunan
Urugan Pasir di Bawah Lantai & Pondasi
Timbunan Tanah Kembali Pondasi
II. PEKERJAAN BATU / BETON
Pasangan Batu Kosong
Pasangan Pondasi Batu Kali Sp 1 : 4
Pasangan Dinding Batu Bata Tebal 1/2 Bata Sp 1 : 4
Pasangan Dinding Batu Bata Tebal 1 Bata Sp 1 : 4
Coor Beton Bertulang :
Membuat sloof beton bertulang 15 / 20 cm
Membuat kolom beton bertulang 20 x 20 cm
Membuat kolom beton bertulang 15 x 20 cm
Membuat kolom beton bertulang 15 x 15 cm
Membuat kolom beton bertulang 20 x 40 cm
Membuat Ring Balok beton bertulang 15 x 20 cm
Plesteran Dinding Sp 1 : 4 Tebal 15 MM
Plesteran Beton dan Pondasi Sp 1 : 3 Tebal 15 MM
Coor Lantai Sp 1 : 3 : 5
Pasang Lantai Tegel Keramik Putih Uk 40 x 40 Cm
Pasang Lantai Tegel KeramikUk 20 x 20 Cm (WC)
Pasang Dinding Tegel Keramik Putih Uk 20 x 25 Cm (WC)
Besi
Besi
Besi
Besi
Besi
Besi
=
=
=
=
=
=
167.68
132.35
167.68
164.07
85.10
167.70
Kg
Kg
Kg
Kg
Kg
+ Bekisting
+ Bekisting
+ Bekisting
+ Bekisting
+ Bekisting
Kg + Bekisting
III. PEKERJAAN KUSEN KAYU, PINTU, RANGKA JENDELA, ATAP / PLAFOND
Kusen Pintu, Jendela dan Ventilasi Kayu 6/16 Kls II
Kuda - Kuda Kayu Kls II
Gording 5/10 Kayu Kls II
Pintu Panel Kayu T= 3.5 cm Kls. II Cempaka
Rangka Jendela Kaca Kayu Kls II
Rangka Plafond 5/7 Kayu Kls III
Pasang Plafond Tripleks Uk 2,6 mm
Pasang List Profil Uk 3 cm
Menutup Atap Seng BJLS 20
Menutup Bubungan Seng Plat BJLS 20
Pasang Listplank Papan Kayu Kls II
IV. PEK INSTALASI LISTRIK
Pasang Instalasi Listrik
Beli / Pasang Sekring Box 2 Gruop
Beli / Pasang Pasang Veteng Lampu
Beli / Pasang Saklar Ganda
Beli / Pasang Saklar Tunggal
Beli / Pasang Stop Kontak
Beli / Pasang Lampu XL 23 Watt
Beli / Pasang Lampu XL 11 Watt
Satuan
Harga
Satuan
(Rupiah)
CV. MATUARI MANDIRI
Jumlah
Harga-harga
(Rupiah)
Harga Satuan
(Rupiah)
Jumlah
Harga-harga
(Rupiah)
CV.GARUDA SAKTI
Harga Satuan
(Rupiah)
Jumlah
Harga-harga
(Rupiah)
CV. ADIZA
Harga Satuan
(Rupiah)
Jumlah
Harga-harga
(Rupiah)
50.25
48.43
33.62
7.62
14.53
M1
M3
M3
M3
M3
21,763.50
39,344.80
107,140.00
271,216.00
12,848.00
1,093,615.88
1,905,271.94
3,602,143.29
2,065,648.86
186,649.32
39,611.00
42,625.00
74,525.00
83,050.00
15,629.17
1,990,452.75
2,064,115.63
2,505,597.62
632,529.56
227,052.77
19,626.75
32,401.60
104,170.00
254,496.00
10,692.00
986,244.19
1,569,047.48
3,502,289.22
1,938,305.16
155,328.03
36,629.25
41,081.25
71,531.25
129,832.50
14,378.44
1,840,619.81
1,989,359.53
2,404,945.05
988,836.78
208,882.79
9.65
26.85
146.35
-
M3
M3
M2
M2
335,825.33
641,932.50
119,717.40
249,020.75
3,239,035.26
17,235,887.63
17,520,940.78
-
229,333.50
528,660.00
89,567.50
2,211,921.61
14,194,521.00
13,108,427.54
-
318,615.00
574,552.00
106,980.50
3,073,041.68
15,426,721.20
15,656,863.63
-
269,624.25
561,828.75
100,070.25
2,600,525.89
15,085,101.94
14,645,531.26
-
1.98
1.82
0.21
0.63
0.56
2.40
312.51
40.33
4.18
83.53
3.65
13.80
M3
M3
M3
M3
M3
M3
M2
M2
M3
M2
M2
M2
4,185,917.79
3,951,250.92
4,891,895.96
4,838,302.45
3,875,649.72
4,963,615.65
40,061.73
52,137.69
737,237.88
114,672.17
132,423.36
189,641.38
8,288,117.22
7,191,276.67
1,027,298.15
3,048,130.55
2,170,363.85
11,912,677.55
12,519,489.37
2,102,713.04
3,078,889.68
9,577,992.79
482,683.16
2,617,050.98
3,986,750.60
5,676,709.18
4,836,544.76
4,798,996.97
4,279,987.07
3,630,386.65
38,514.30
40,709.90
530,227.50
101,554.20
107,101.50
165,203.50
7,893,766.19
10,331,610.71
1,015,674.40
3,023,368.09
2,396,792.76
8,712,927.96
12,035,911.32
1,641,830.27
2,214,362.60
8,482,314.56
390,384.97
2,279,808.30
3,268,626.67
3,643,176.90
4,513,323.47
4,465,147.74
3,612,105.40
3,680,713.12
31,400.60
46,571.14
678,161.00
109,924.98
127,319.50
177,112.10
6,471,880.80
6,630,581.96
947,797.93
2,813,043.08
2,022,779.02
8,833,711.48
9,812,844.50
1,878,214.08
2,832,169.88
9,181,483.95
464,079.58
2,444,146.98
3,847,729.09
5,484,132.55
4,687,029.21
4,650,733.28
4,145,259.30
3,536,118.75
40,480.65
43,300.95
558,232.50
98,185.50
106,454.25
166,860.75
7,618,503.60
9,981,121.24
984,276.13
2,929,961.97
2,321,345.21
8,486,685.00
12,650,405.53
1,746,327.31
2,331,318.48
8,200,943.89
388,025.74
2,302,678.35
1.81
1.17
172.73
12.18
12.03
135.17
135.17
171.57
172.73
45.62
51.20
M3
M3
M2
M2
M2
M2
M2
M1
M2
M1
M1
5,765,952.50
5,309,590.00
87,606.75
452,718.75
371,580.00
67,326.88
35,871.00
13,381.50
48,300.73
35,844.19
65,811.35
10,434,067.64
6,204,829.35
15,132,313.93
5,514,114.38
4,471,593.72
9,100,573.69
4,848,683.07
2,295,797.05
8,342,984.23
1,635,211.83
3,369,541.12
5,006,100.00
4,492,180.00
74,937.50
396,275.00
396,275.00
48,730.00
32,725.00
10,899.63
38,940.00
30,868.75
51,645.00
9,059,038.56
5,249,597.49
12,943,954.38
4,826,629.50
4,768,773.35
6,586,834.10
4,423,438.25
1,869,995.02
6,726,106.20
1,408,232.38
2,644,224.00
5,242,737.50
4,881,580.00
54,593.00
403,150.00
331,265.00
61,160.00
33,877.25
12,192.13
45,705.00
34,430.00
59,548.50
9,487,257.78
5,704,653.44
9,429,848.89
4,910,367.00
3,986,443.01
8,266,997.20
4,579,187.88
2,091,741.93
7,894,624.65
1,570,696.60
3,048,883.20
5,093,550.00
4,499,040.00
73,381.88
430,237.50
430,237.50
48,562.50
32,552.63
11,317.69
40,698.00
29,898.75
52,841.25
9,217,288.08
5,257,614.14
12,675,252.13
5,240,292.75
5,177,478.08
6,564,193.13
4,400,139.00
1,941,719.48
7,029,765.54
1,363,980.98
2,705,472.00
27.00
1.00
20.00
6.00
3.00
7.00
9.00
11.00
Ttk
Set
Bh
Bh
Bh
Bh
Bh
Bh
100,000.00
44,500.00
15,400.00
30,800.00
25,690.00
25,600.00
45,000.00
37,000.00
2,700,000.00
44,500.00
308,000.00
184,800.00
77,070.00
179,200.00
405,000.00
407,000.00
75,000.00
33,000.00
5,000.00
22,500.00
18,000.00
16,500.00
55,000.00
38,500.00
2,025,000.00
33,000.00
100,000.00
135,000.00
54,000.00
115,500.00
495,000.00
423,500.00
100,000.00
44,500.00
15,400.00
30,800.00
25,690.00
25,600.00
45,000.00
37,000.00
2,700,000.00
44,500.00
308,000.00
184,800.00
77,070.00
179,200.00
405,000.00
407,000.00
160,000.00
33,000.00
5,000.00
22,500.00
18,000.00
16,500.00
55,000.00
38,500.00
4,320,000.00
33,000.00
100,000.00
135,000.00
54,000.00
115,500.00
495,000.00
423,500.00
TABEL KOREKSI ARITMATIK
Pekerjaan
:
Lokasi
:
PEMBANGUNAN KANTOR CABANG DINAS PENDIDIKAN KECAMATAN DUMOGA BARAT
Kec. Dumoga Barat Kabupaten Bolaang Mongondow
Tahun Anggaran
:
2013
HPS
No.
Mata
Pembayaran
Uraian
Kuantitas
Satuan
Harga
Satuan
(Rupiah)
CV. MATUARI MANDIRI
Jumlah
Harga-harga
(Rupiah)
Harga Satuan
(Rupiah)
Jumlah
Harga-harga
(Rupiah)
CV.GARUDA SAKTI
Harga Satuan
(Rupiah)
Jumlah
Harga-harga
(Rupiah)
CV. ADIZA
Harga Satuan
(Rupiah)
Jumlah
Harga-harga
(Rupiah)
1
2
3
4
5
6
7
8
9
V. PEKERJAAN INSTALASI AIR BERSIH / AIR KOTOR
Instalasi Air
Kloset Jongkok
Mata Kran 1/2"
Floor Drain Stainles steel
Pasang Pipa GIV Dia 1/2"
Pasang Pipa PVC Dia 2"
Pasang Pipa Instalasi Air Kotor PVC 4"
Accessories Pipa PVC Dia 4"
Septictank + Resapan
2.00
2.00
2.00
2.00
18.00
16.00
16.00
3.00
1.00
Ttk
Bh
Bh
Bh
M1
M1
M1
Bh
Unit
120,000.00
225,000.00
49,986.75
59,776.75
70,601.58
12,664.58
81,470.54
12,500.00
6,192,157.68
240,000.00
450,000.00
99,973.50
119,553.50
1,270,828.35
202,633.20
1,303,528.60
37,500.00
6,192,157.68
60,000.00
292,270.00
27,500.00
38,500.00
24,750.00
17,875.00
48,125.00
5,000.00
3,774,320.33
120,000.00
584,540.00
55,000.00
77,000.00
445,500.00
286,000.00
770,000.00
15,000.00
3,774,320.33
120,000.00
225,000.00
48,950.00
58,630.00
68,381.50
11,540.93
69,585.73
12,500.00
5,530,966.79
240,000.00
450,000.00
97,900.00
117,260.00
1,230,867.00
184,654.80
1,113,371.60
37,500.00
5,530,966.79
80,000.00
329,910.00
27,500.00
38,500.00
24,750.00
17,875.00
48,125.00
5,000.00
4,009,566.02
160,000.00
659,820.00
55,000.00
77,000.00
445,500.00
286,000.00
770,000.00
15,000.00
4,009,566.02
1
2
3
4
5
6
7
8
VI. PEKERJAAN PENGGANTUNG
Beli / Pasang Kunci Tanam 2 Slaag (Kuda Terbang Sedang)
Beli / Pasang Hengsel Pintu 4"
Beli / Pasang Grendel Pintu
Beli / Pasang Hengsel Jendela
Beli / Pasang Grendel Jendela
Beli / Pasang Hak Kait Angin
Beli / Pasang Tarikan Jendela
Beli / Pasang Kaca Polos T = 5 mm
6.00
24.00
4.00
58.00
29.00
29.00
29.00
16.85
Bh
Psg
Bh
Psg
Bh
Bh
Bh
M2
163,311.50
71,475.53
33,521.13
47,275.53
26,591.13
36,271.13
29,671.13
190,715.53
979,869.00
1,715,412.60
134,084.50
2,741,980.45
771,142.63
1,051,862.63
860,462.63
3,212,679.30
92,000.00
31,625.00
18,975.00
8,625.00
6,325.00
9,487.50
8,855.00
109,250.00
552,000.00
759,000.00
75,900.00
500,250.00
183,425.00
275,137.50
256,795.00
1,840,359.95
160,776.00
69,572.80
31,619.50
45,372.80
24,689.50
34,369.50
27,769.50
188,812.80
964,656.00
1,669,747.20
126,478.00
2,631,622.40
715,995.50
996,715.50
805,315.50
3,180,627.14
92,000.00
31,625.00
18,975.00
8,625.00
6,325.00
9,487.50
8,855.00
158,700.00
552,000.00
759,000.00
75,900.00
500,250.00
183,425.00
275,137.50
256,795.00
2,673,364.98
1
2
3
4
5
VII. PEKERJAAN PENGECATAN
Acian Dinding
Mengecat Tembok dengan Metrolite 3 x
Mengecat Konzen Pintu / Jendela, Liesplank, Kisi -kisi dan Ventilasi Jendela
Mengecat Politur / Vernis Pintu dan Rangka Jendela Kaca
Mengecat Plafond dengan Metrolite
352.84
352.84
67.67
48.43
135.17
M2
M2
M2
M2
M2
8,836.03
18,024.35
39,038.92
87,140.63
20,297.20
3,117,658.88
6,359,622.41
2,641,642.53
4,220,046.19
2,743,572.52
9,762.50
28,154.50
16,194.20
60,995.00
20,487.50
3,444,551.69
9,933,893.01
1,095,811.31
2,953,865.86
2,769,295.38
7,755.00
17,026.90
38,054.61
77,385.00
18,854.00
2,736,235.43
6,007,686.26
2,575,037.49
3,747,600.78
2,548,495.18
10,342.50
30,607.50
16,204.65
73,788.75
20,438.25
3,649,195.99
10,799,397.26
1,096,518.43
3,573,441.59
2,762,638.25
Jumlah
PPN 10%
JUMLAH + PPN
Dibulatkan
Penawaran :
Selisih Koreksi
226,987,367.06
192,008,838.83
199,625,577.96
22,698,736.71
19,200,883.88
19,962,557.80
20,058,954.08
249,686,103.76
211,209,722.71
219,588,135.76
220,648,494.89
249,686,000.00
211,209,000.00
219,588,000.00
220,648,000.00
211,223,000.00
(14,000.00)
Lolak, 26 Juli 2013
POKJA JASA KONSTRUKSI ULP
219,588,000.00
-
200,589,540.81
220,662,000.00
(14,000.00)
Pekerjaan
:
Lokasi
:
PEMBANGUNAN KANTOR CABANG DINAS PENDIDIKAN KECAMATAN DUMOGA BARAT
Kec. Dumoga Barat Kabupaten Bolaang Mongondow
Tahun Anggaran
:
2013
HPS
No.
Mata
Pembayaran
1
2
3
4
5
1
2
3
4
5
6
7
8
9
10
11
1
2
3
4
5
6
7
8
9
10
11
1
2
3
4
5
6
7
8
Uraian
Kuantitas
I. PEKERJAAN PERSIAPAN, TANAH / PASIR URUG
Pengukuran dan Pemasangan Bowplank
Galian Tanah Pondasi
Urugan Tanah Dalam Bangunan
Urugan Pasir di Bawah Lantai & Pondasi
Timbunan Tanah Kembali Pondasi
II. PEKERJAAN BATU / BETON
Pasangan Batu Kosong
Pasangan Pondasi Batu Kali Sp 1 : 4
Pasangan Dinding Batu Bata Tebal 1/2 Bata Sp 1 : 4
Pasangan Dinding Batu Bata Tebal 1 Bata Sp 1 : 4
Coor Beton Bertulang :
Membuat sloof beton bertulang 15 / 20 cm
Membuat kolom beton bertulang 20 x 20 cm
Membuat kolom beton bertulang 15 x 20 cm
Membuat kolom beton bertulang 15 x 15 cm
Membuat kolom beton bertulang 20 x 40 cm
Membuat Ring Balok beton bertulang 15 x 20 cm
Plesteran Dinding Sp 1 : 4 Tebal 15 MM
Plesteran Beton dan Pondasi Sp 1 : 3 Tebal 15 MM
Coor Lantai Sp 1 : 3 : 5
Pasang Lantai Tegel Keramik Putih Uk 40 x 40 Cm
Pasang Lantai Tegel KeramikUk 20 x 20 Cm (WC)
Pasang Dinding Tegel Keramik Putih Uk 20 x 25 Cm (WC)
Besi
Besi
Besi
Besi
Besi
Besi
=
=
=
=
=
=
167.68
132.35
167.68
164.07
85.10
167.70
Kg
Kg
Kg
Kg
Kg
+ Bekisting
+ Bekisting
+ Bekisting
+ Bekisting
+ Bekisting
Kg + Bekisting
III. PEKERJAAN KUSEN KAYU, PINTU, RANGKA JENDELA, ATAP / PLAFOND
Kusen Pintu, Jendela dan Ventilasi Kayu 6/16 Kls II
Kuda - Kuda Kayu Kls II
Gording 5/10 Kayu Kls II
Pintu Panel Kayu T= 3.5 cm Kls. II Cempaka
Rangka Jendela Kaca Kayu Kls II
Rangka Plafond 5/7 Kayu Kls III
Pasang Plafond Tripleks Uk 2,6 mm
Pasang List Profil Uk 3 cm
Menutup Atap Seng BJLS 20
Menutup Bubungan Seng Plat BJLS 20
Pasang Listplank Papan Kayu Kls II
IV. PEK INSTALASI LISTRIK
Pasang Instalasi Listrik
Beli / Pasang Sekring Box 2 Gruop
Beli / Pasang Pasang Veteng Lampu
Beli / Pasang Saklar Ganda
Beli / Pasang Saklar Tunggal
Beli / Pasang Stop Kontak
Beli / Pasang Lampu XL 23 Watt
Beli / Pasang Lampu XL 11 Watt
Satuan
Harga
Satuan
(Rupiah)
CV. MATUARI MANDIRI
Jumlah
Harga-harga
(Rupiah)
Harga Satuan
(Rupiah)
Jumlah
Harga-harga
(Rupiah)
CV.GARUDA SAKTI
Harga Satuan
(Rupiah)
Jumlah
Harga-harga
(Rupiah)
CV. ADIZA
Harga Satuan
(Rupiah)
Jumlah
Harga-harga
(Rupiah)
50.25
48.43
33.62
7.62
14.53
M1
M3
M3
M3
M3
21,763.50
39,344.80
107,140.00
271,216.00
12,848.00
1,093,615.88
1,905,271.94
3,602,143.29
2,065,648.86
186,649.32
39,611.00
42,625.00
74,525.00
83,050.00
15,629.17
1,990,452.75
2,064,115.63
2,505,597.62
632,529.56
227,052.77
19,626.75
32,401.60
104,170.00
254,496.00
10,692.00
986,244.19
1,569,047.48
3,502,289.22
1,938,305.16
155,328.03
36,629.25
41,081.25
71,531.25
129,832.50
14,378.44
1,840,619.81
1,989,359.53
2,404,945.05
988,836.78
208,882.79
9.65
26.85
146.35
-
M3
M3
M2
M2
335,825.33
641,932.50
119,717.40
249,020.75
3,239,035.26
17,235,887.63
17,520,940.78
-
229,333.50
528,660.00
89,567.50
2,211,921.61
14,194,521.00
13,108,427.54
-
318,615.00
574,552.00
106,980.50
3,073,041.68
15,426,721.20
15,656,863.63
-
269,624.25
561,828.75
100,070.25
2,600,525.89
15,085,101.94
14,645,531.26
-
1.98
1.82
0.21
0.63
0.56
2.40
312.51
40.33
4.18
83.53
3.65
13.80
M3
M3
M3
M3
M3
M3
M2
M2
M3
M2
M2
M2
4,185,917.79
3,951,250.92
4,891,895.96
4,838,302.45
3,875,649.72
4,963,615.65
40,061.73
52,137.69
737,237.88
114,672.17
132,423.36
189,641.38
8,288,117.22
7,191,276.67
1,027,298.15
3,048,130.55
2,170,363.85
11,912,677.55
12,519,489.37
2,102,713.04
3,078,889.68
9,577,992.79
482,683.16
2,617,050.98
3,986,750.60
5,676,709.18
4,836,544.76
4,798,996.97
4,279,987.07
3,630,386.65
38,514.30
40,709.90
530,227.50
101,554.20
107,101.50
165,203.50
7,893,766.19
10,331,610.71
1,015,674.40
3,023,368.09
2,396,792.76
8,712,927.96
12,035,911.32
1,641,830.27
2,214,362.60
8,482,314.56
390,384.97
2,279,808.30
3,268,626.67
3,643,176.90
4,513,323.47
4,465,147.74
3,612,105.40
3,680,713.12
31,400.60
46,571.14
678,161.00
109,924.98
127,319.50
177,112.10
6,471,880.80
6,630,581.96
947,797.93
2,813,043.08
2,022,779.02
8,833,711.48
9,812,844.50
1,878,214.08
2,832,169.88
9,181,483.95
464,079.58
2,444,146.98
3,847,729.09
5,484,132.55
4,687,029.21
4,650,733.28
4,145,259.30
3,536,118.75
40,480.65
43,300.95
558,232.50
98,185.50
106,454.25
166,860.75
7,618,503.60
9,981,121.24
984,276.13
2,929,961.97
2,321,345.21
8,486,685.00
12,650,405.53
1,746,327.31
2,331,318.48
8,200,943.89
388,025.74
2,302,678.35
1.81
1.17
172.73
12.18
12.03
135.17
135.17
171.57
172.73
45.62
51.20
M3
M3
M2
M2
M2
M2
M2
M1
M2
M1
M1
5,765,952.50
5,309,590.00
87,606.75
452,718.75
371,580.00
67,326.88
35,871.00
13,381.50
48,300.73
35,844.19
65,811.35
10,434,067.64
6,204,829.35
15,132,313.93
5,514,114.38
4,471,593.72
9,100,573.69
4,848,683.07
2,295,797.05
8,342,984.23
1,635,211.83
3,369,541.12
5,006,100.00
4,492,180.00
74,937.50
396,275.00
396,275.00
48,730.00
32,725.00
10,899.63
38,940.00
30,868.75
51,645.00
9,059,038.56
5,249,597.49
12,943,954.38
4,826,629.50
4,768,773.35
6,586,834.10
4,423,438.25
1,869,995.02
6,726,106.20
1,408,232.38
2,644,224.00
5,242,737.50
4,881,580.00
54,593.00
403,150.00
331,265.00
61,160.00
33,877.25
12,192.13
45,705.00
34,430.00
59,548.50
9,487,257.78
5,704,653.44
9,429,848.89
4,910,367.00
3,986,443.01
8,266,997.20
4,579,187.88
2,091,741.93
7,894,624.65
1,570,696.60
3,048,883.20
5,093,550.00
4,499,040.00
73,381.88
430,237.50
430,237.50
48,562.50
32,552.63
11,317.69
40,698.00
29,898.75
52,841.25
9,217,288.08
5,257,614.14
12,675,252.13
5,240,292.75
5,177,478.08
6,564,193.13
4,400,139.00
1,941,719.48
7,029,765.54
1,363,980.98
2,705,472.00
27.00
1.00
20.00
6.00
3.00
7.00
9.00
11.00
Ttk
Set
Bh
Bh
Bh
Bh
Bh
Bh
100,000.00
44,500.00
15,400.00
30,800.00
25,690.00
25,600.00
45,000.00
37,000.00
2,700,000.00
44,500.00
308,000.00
184,800.00
77,070.00
179,200.00
405,000.00
407,000.00
75,000.00
33,000.00
5,000.00
22,500.00
18,000.00
16,500.00
55,000.00
38,500.00
2,025,000.00
33,000.00
100,000.00
135,000.00
54,000.00
115,500.00
495,000.00
423,500.00
100,000.00
44,500.00
15,400.00
30,800.00
25,690.00
25,600.00
45,000.00
37,000.00
2,700,000.00
44,500.00
308,000.00
184,800.00
77,070.00
179,200.00
405,000.00
407,000.00
160,000.00
33,000.00
5,000.00
22,500.00
18,000.00
16,500.00
55,000.00
38,500.00
4,320,000.00
33,000.00
100,000.00
135,000.00
54,000.00
115,500.00
495,000.00
423,500.00
TABEL KOREKSI ARITMATIK
Pekerjaan
:
Lokasi
:
PEMBANGUNAN KANTOR CABANG DINAS PENDIDIKAN KECAMATAN DUMOGA BARAT
Kec. Dumoga Barat Kabupaten Bolaang Mongondow
Tahun Anggaran
:
2013
HPS
No.
Mata
Pembayaran
Uraian
Kuantitas
Satuan
Harga
Satuan
(Rupiah)
CV. MATUARI MANDIRI
Jumlah
Harga-harga
(Rupiah)
Harga Satuan
(Rupiah)
Jumlah
Harga-harga
(Rupiah)
CV.GARUDA SAKTI
Harga Satuan
(Rupiah)
Jumlah
Harga-harga
(Rupiah)
CV. ADIZA
Harga Satuan
(Rupiah)
Jumlah
Harga-harga
(Rupiah)
1
2
3
4
5
6
7
8
9
V. PEKERJAAN INSTALASI AIR BERSIH / AIR KOTOR
Instalasi Air
Kloset Jongkok
Mata Kran 1/2"
Floor Drain Stainles steel
Pasang Pipa GIV Dia 1/2"
Pasang Pipa PVC Dia 2"
Pasang Pipa Instalasi Air Kotor PVC 4"
Accessories Pipa PVC Dia 4"
Septictank + Resapan
2.00
2.00
2.00
2.00
18.00
16.00
16.00
3.00
1.00
Ttk
Bh
Bh
Bh
M1
M1
M1
Bh
Unit
120,000.00
225,000.00
49,986.75
59,776.75
70,601.58
12,664.58
81,470.54
12,500.00
6,192,157.68
240,000.00
450,000.00
99,973.50
119,553.50
1,270,828.35
202,633.20
1,303,528.60
37,500.00
6,192,157.68
60,000.00
292,270.00
27,500.00
38,500.00
24,750.00
17,875.00
48,125.00
5,000.00
3,774,320.33
120,000.00
584,540.00
55,000.00
77,000.00
445,500.00
286,000.00
770,000.00
15,000.00
3,774,320.33
120,000.00
225,000.00
48,950.00
58,630.00
68,381.50
11,540.93
69,585.73
12,500.00
5,530,966.79
240,000.00
450,000.00
97,900.00
117,260.00
1,230,867.00
184,654.80
1,113,371.60
37,500.00
5,530,966.79
80,000.00
329,910.00
27,500.00
38,500.00
24,750.00
17,875.00
48,125.00
5,000.00
4,009,566.02
160,000.00
659,820.00
55,000.00
77,000.00
445,500.00
286,000.00
770,000.00
15,000.00
4,009,566.02
1
2
3
4
5
6
7
8
VI. PEKERJAAN PENGGANTUNG
Beli / Pasang Kunci Tanam 2 Slaag (Kuda Terbang Sedang)
Beli / Pasang Hengsel Pintu 4"
Beli / Pasang Grendel Pintu
Beli / Pasang Hengsel Jendela
Beli / Pasang Grendel Jendela
Beli / Pasang Hak Kait Angin
Beli / Pasang Tarikan Jendela
Beli / Pasang Kaca Polos T = 5 mm
6.00
24.00
4.00
58.00
29.00
29.00
29.00
16.85
Bh
Psg
Bh
Psg
Bh
Bh
Bh
M2
163,311.50
71,475.53
33,521.13
47,275.53
26,591.13
36,271.13
29,671.13
190,715.53
979,869.00
1,715,412.60
134,084.50
2,741,980.45
771,142.63
1,051,862.63
860,462.63
3,212,679.30
92,000.00
31,625.00
18,975.00
8,625.00
6,325.00
9,487.50
8,855.00
109,250.00
552,000.00
759,000.00
75,900.00
500,250.00
183,425.00
275,137.50
256,795.00
1,840,359.95
160,776.00
69,572.80
31,619.50
45,372.80
24,689.50
34,369.50
27,769.50
188,812.80
964,656.00
1,669,747.20
126,478.00
2,631,622.40
715,995.50
996,715.50
805,315.50
3,180,627.14
92,000.00
31,625.00
18,975.00
8,625.00
6,325.00
9,487.50
8,855.00
158,700.00
552,000.00
759,000.00
75,900.00
500,250.00
183,425.00
275,137.50
256,795.00
2,673,364.98
1
2
3
4
5
VII. PEKERJAAN PENGECATAN
Acian Dinding
Mengecat Tembok dengan Metrolite 3 x
Mengecat Konzen Pintu / Jendela, Liesplank, Kisi -kisi dan Ventilasi Jendela
Mengecat Politur / Vernis Pintu dan Rangka Jendela Kaca
Mengecat Plafond dengan Metrolite
352.84
352.84
67.67
48.43
135.17
M2
M2
M2
M2
M2
8,836.03
18,024.35
39,038.92
87,140.63
20,297.20
3,117,658.88
6,359,622.41
2,641,642.53
4,220,046.19
2,743,572.52
9,762.50
28,154.50
16,194.20
60,995.00
20,487.50
3,444,551.69
9,933,893.01
1,095,811.31
2,953,865.86
2,769,295.38
7,755.00
17,026.90
38,054.61
77,385.00
18,854.00
2,736,235.43
6,007,686.26
2,575,037.49
3,747,600.78
2,548,495.18
10,342.50
30,607.50
16,204.65
73,788.75
20,438.25
3,649,195.99
10,799,397.26
1,096,518.43
3,573,441.59
2,762,638.25
Jumlah
PPN 10%
JUMLAH + PPN
Dibulatkan
Penawaran :
Selisih Koreksi
226,987,367.06
192,008,838.83
199,625,577.96
22,698,736.71
19,200,883.88
19,962,557.80
20,058,954.08
249,686,103.76
211,209,722.71
219,588,135.76
220,648,494.89
249,686,000.00
211,209,000.00
219,588,000.00
220,648,000.00
211,223,000.00
(14,000.00)
Lolak, 26 Juli 2013
POKJA JASA KONSTRUKSI ULP
219,588,000.00
-
200,589,540.81
220,662,000.00
(14,000.00)