LPSE Kabupaten Bolaang Mongondow KOREKSI DI. MENDENG

(1)

KEGIATAN : REHAB./PEMEL. JARINGAN IRIGASI

PEKERJAAN : REHABILITASI JARINGAN IRIGASI D.I MENDENG (DAK/DAU)

LOKASI : KEC. BOLAANG

I.

272.285.856,92 253.429.186,79 237.087.860,51

1

Bongkaran Pasangan Lama (Man)

M

3

32,35

345.400,00

_{11.173.690,00}

345.400,00

_{11.173.690,00}

299.200,00

_9.679.120,00 2

M

3

318,24

87.219,34

_{27.756.681,23}

71.714,51

_{22.822.425,66}

118.470,00

_{37.701.892,80} 3

M

3

198,79

988.757,22

_{196.555.047,76}

937.703,80

_{186.406.138,40}

791.636,56

_{157.369.431,76} 4

M

2

124,80

51.634,17

6.443.943,79

51.129,10

6.380.911,68

45.157,42

5.635.646,02 5

M

2

120,50

69.665,97

_8.394.749,39

68.679,60

_8.275.891,80

60.767,96

_7.322.539,18 6

M

3

0,15

5.244.965,00

786.744,75

5.134.195,00

770.129,25

4.528.205,00

679.230,75 7

Pintu besi pengatur (Penguras) B = 1.00 M

Bh

1,00

11.550.000,00

10.450.000,00

10.450.000,00 8

Pintu besi pengatur (Intek) B = 0.80 M

Bh

1,00

9.625.000,00

6.050.000,00

8.250.000,00

II.

PEKERJAAN SALURAN

60.324.433,79 63.202.237,07 48.969.152,09

1

Galian Tanah Biasa (Man)

M

3

19,65

60.087,50

1.180.934,00

345.400,00

6.788.343,71

51.700,00

1.016.089,66 2

Pasangan Batu Kali Sp. 1 : 4

M

3

51,44

988.757,22

50.861.671,40

937.703,80

48.235.483,47

791.636,56

40.721.784,65 3

Siaran Sp. 1 : 2

M

2

61,24

51.634,17

3.162.076,26

51.129,10

3.131.146,08

45.157,42

2.765.440,40 4

Plesteran Sp 1 : 3

M

2

73,49

69.665,97

5.119.752,14

68.679,60

5.047.263,80

60.767,96

4.465.837,38

III.

PEKERJAAN BANGUNAN BOX (2 Bh)

11.784.079,34 12.924.848,23 9.597.746,21

1

Galian Tanah Biasa (Man)

M

3

5,80

60.087,50

_348.507,50

345.400,00

_2.003.320,00

51.700,00

_299.860,00 2

M

3

9,58

988.757,22

9.472.294,17

937.703,80

8.983.202,40

791.636,56

7.583.878,24 3

Siaran Sp. 1 : 2

M

2

12,59

51.634,17

650.074,14

51.129,10

643.715,37

45.157,42

568.531,92 4

Plesteran Sp 1 : 3

M

2

18,85

69.665,97

1.313.203,53

68.679,60

1.294.610,46

60.767,96

1.145.476,05

Jumlah 344.394.370,06 329.556.272,10 295.654.758,81

PPN 10% 34.439.437,01 32.955.627,21 29.565.475,88

JUMLAH + PPN 378.833.807,06 362.511.899,31 325.220.234,69

Dibulatkan

378.833.000,00 362.511.000,00 325.220.000,00

Penawaran :

362.510.500,00 325.220.000,00

Selisih Koreksi 500,00

-TABEL KOREKSI ARITMATIK

PEKERJAAN BENDUNG (1 Bh)

PEKERJAAN KONSTRUKSI

Galian Tanah Berbatu (Alat)

Siaran Sp. 1 : 2

Plesteran Sp 1 : 3

Cor beton Bertulang Sp. 1 : 2 : 3 ( 110 Kg + bekesting )

CV. SUMBER ABADI

Harga Satuan (Rupiah) No. Mata

Pemba- yaran

Uraian Satuan Kuantitas

HPS CV. DEBRYAN JAYA

Harga Satuan (Rupiah)

Jumlah Harga-harga

(Rupiah)

Jumlah Harga-harga

(Rupiah)

Jumlah Harga-harga

[image:1.1008.108.790.76.455.2]

(2)

240.731.382,48 246.696.388,88 219.187.430,77 246.630.827,66

-

299.200,00

9.679.120,00

67.160,00

2.172.626,00

237.600,00

7.686.360,00

303.600,00

9.821.460,00

-

125.435,00

39.918.434,40

63.381,26

20.170.452,18

83.050,00

26.429.832,00

126.720,00

40.327.372,80

-

792.390,72

157.519.351,23

962.984,70

191.431.728,51

775.592,18

154.179.969,46

813.312,72

161.678.435,61

-

45.717,54

5.705.548,99

58.951,99

7.357.208,35

39.444,19

4.922.634,91

46.009,04

5.741.928,19

-

61.728,92

7.438.334,86

77.430,19

9.330.337,90

54.562,09

6.574.731,85

62.162,32

7.490.559,56

-

4.470.620,00

670.593,00

1.226.906,25

184.035,94

4.626.017,00

693.902,55

4.473.810,00

671.071,50

-

11.000.000,00

9.900.000,00

11.550.000,00

-

8.800.000,00

6.150.000,00

7.150.000,00

9.350.000,00

49.112.868,78 60.156.431,38 47.110.882,84 50.244.203,22

-

51.700,00

1.016.089,66

67.160,00

1.319.933,88

40.150,00

789.090,91

51.975,00

1.021.494,40

-

792.390,72

40.760.578,64

962.984,70

49.535.932,97

775.592,18

39.896.461,74

813.312,72

41.836.806,32

-

45.717,54

2.799.742,15

58.951,99

3.610.219,87

39.444,19

2.415.562,20

46.009,04

2.817.593,61

-

61.728,92

4.536.458,33

77.430,19

5.690.344,66

54.562,09

4.009.767,99

62.162,32

4.568.308,90

9.630.137,07 11.816.686,06 9.188.140,83 9.844.004,40

-

51.700,00

299.860,00

67.160,00

389.528,00

40.150,00

232.870,00

51.975,00

301.455,00

-

792.390,72

7.591.103,10

962.984,70

9.225.393,43

775.592,18

7.430.173,08

813.312,72

7.791.535,86

-

45.717,54

575.583,83

58.951,99

742.205,55

39.444,19

496.602,35

46.009,04

579.253,81

-

61.728,92

1.163.590,14

77.430,19

1.459.559,08

54.562,09

1.028.495,40

62.162,32

1.171.759,73

299.474.388,33

318.669.506,32 275.486.454,44 306.719.035,28

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

CV. PELANGI

Jumlah Harga-harga

(Rupiah) CV. KARUNIKA

Jumlah Harga-harga

(Rupiah) CV. TOMBOLISIK

Jumlah Harga-harga

(Rupiah)

CV. NIRWANA KARYA CV. TANEL

Jumlah Harga-harga

(Rupiah)

Jumlah Harga-harga