Pekerjaan : Pembangunan Talud / Tanggul Pengaman Pantai Lokasi : Desa Domisil Kecamatan Sang Tombolang Tahun Anggaran : 2013
I PEKERJAAN KONSTRUKSI TANGGUL PENGAMAN
1 Pekerjaan Galian (Alat) 252.45 M3 34,557.40 8,724,016.65 34,277.25 8,653,291.76 28,754.00 7,258,947.30
2 Pekerjaan Pasangan Batu Kali Sp. 1 : 4 89.28 M3 931,541.82 83,168,053.69 781,450.95 69,767,940.82 810,026.80 72,319,192.70
3 Pekerjaan Plesteran Sp. 1 : 3 159.30 M2 63,473.19 10,111,279.17 52,436.69 8,353,164.72 56,349.70 8,976,507.21
Harga Satuan (Rupiah)
Jumlah Harga-harga
(Rupiah) CV. PUTRA TOTABUAN
Harga Satuan (Rupiah)
Jumlah Harga-harga
(Rupiah)
Harga Satuan (Rupiah)
Jumlah Harga-harga
(Rupiah)
TABEL KOREKSI ARITMATIK
No. Mata
Pemba-yaran
Uraian Kuantitas Satuan
HPS CV. CARTES UTAMA
3 Pekerjaan Plesteran Sp. 1 : 3 159.30 M2 63,473.19 10,111,279.17 52,436.69 8,353,164.72 56,349.70 8,976,507.21
4 Cor beton Bertulang Sp. 1 : 2 : 3 ( 110 Kg + bekesting ) 7.92 M3 4,789,622.20 37,933,807.82 3,933,195.00 31,150,904.40 4,391,585.00 34,781,353.20
5 Pekerjaan Pasangan Batu Boulder 363.15 M3 386,422.73 140,329,415.35 299,486.25 108,758,431.69 278,107.50 100,994,738.63
6 Pekerjaan Pasang filter cloth ( Geotextille ) 380.70 M2 10,736.00 4,087,195.20 13,776.00 5,244,523.20 21,054.00 8,015,257.80
Jumlah 284,353,767.88 231,928,256.58 232,345,996.84
PPN 10% 28,435,376.79 23,192,825.66 23,234,599.68
JUMLAH + PPN 312,789,144.66 255,121,082.24 255,580,596.52
Dibulatkan 312,789,000.00 255,121,000.00 255,580,000.00
Penawaran : 255,121,000.00 255,580,000.00
Pekerjaan : Pembangunan Talud / Tanggul Pengaman Pantai Lokasi : Desa Domisil Kecamatan Sang Tombolang Tahun Anggaran : 2013
I PEKERJAAN KONSTRUKSI TANGGUL PENGAMAN
1 Pekerjaan Galian (Alat) 252.45 M3 34,557.40 8,724,016.65
2 Pekerjaan Pasangan Batu Kali Sp. 1 : 4 89.28 M3 931,541.82 83,168,053.69
3 Pekerjaan Plesteran Sp. 1 : 3 159.30 M2 63,473.19 10,111,279.17
Harga
TABEL KOREKSI ARITMATIK
No. Mata
Pemba-yaran
Uraian Kuantitas Satuan
HPS
31,612.27 7,980,517.56 31,780.57 8,023,004.90 31,444.05 7,938,050.42 28,111.79 7,096,821.39 736,224.50 65,730,123.36 756,123.50 67,506,706.08 643,060.88 57,412,475.37 705,909.88 63,023,634.09 53,442.40 8,513,374.32 56,030.70 8,925,690.51 51,340.08 8,178,474.74 45,781.85 7,293,048.71 Harga Satuan
(Rupiah)
Jumlah Harga-harga
(Rupiah)
Harga Satuan (Rupiah)
Jumlah Harga-harga
(Rupiah)
Harga Satuan (Rupiah)
Jumlah Harga-harga
(Rupiah)
Harga Satuan (Rupiah)
Jumlah Harga-harga
(Rupiah)
CV. POGOGUL JAYA CV. PELANGI
CV. GARUDA SAKTI CV. I NDOSHOVI K
3 Pekerjaan Plesteran Sp. 1 : 3 159.30 M2 63,473.19 10,111,279.17
4 Cor beton Bertulang Sp. 1 : 2 : 3 ( 110 Kg + bekesting ) 7.92 M3 4,789,622.20 37,933,807.82
5 Pekerjaan Pasangan Batu Boulder 363.15 M3 386,422.73 140,329,415.35
6 Pekerjaan Pasang filter cloth ( Geotextille ) 380.70 M2 10,736.00 4,087,195.20
Jumlah 284,353,767.88
PPN 10% 28,435,376.79
JUMLAH + PPN 312,789,144.66
Dibulatkan 312,789,000.00
Penawaran : Selisih Koreksi
53,442.40 8,513,374.32 56,030.70 8,925,690.51 51,340.08 8,178,474.74 45,781.85 7,293,048.71 3,933,380.00 31,152,369.60 4,023,772.50 31,868,278.20 4,055,012.50 32,115,699.00 3,475,992.50 27,529,860.60 255,090.00 92,635,933.50 240,350.00 87,283,102.50 234,575.00 85,185,911.25 257,809.00 93,623,338.35 10,021.00 3,814,994.70 10,186.00 3,877,810.20 18,991.50 7,230,064.05 12,978.00 4,940,724.60
209,827,313.04 207,484,592.39 198,060,674.83 203,507,427.73
20,982,731.30 20,748,459.24 19,806,067.48 20,350,742.77
230,810,044.35 228,233,051.63 217,866,742.32 223,858,170.50
230,810,000.00 228,233,000.00 217,866,000.00 223,858,000.00
230,810,000.00 228,233,000.00 217,866,000.00 223,858,000.00
Pekerjaan : Pembangunan Talud / Tanggul Pengaman Pantai Lokasi : Desa Domisil Kecamatan Sang Tombolang Tahun Anggaran : 2013
I PEKERJAAN KONSTRUKSI TANGGUL PENGAMAN
1 Pekerjaan Galian (Alat) 252.45 M3 34,557.40 8,724,016.65
2 Pekerjaan Pasangan Batu Kali Sp. 1 : 4 89.28 M3 931,541.82 83,168,053.69
3 Pekerjaan Plesteran Sp. 1 : 3 159.30 M2 63,473.19 10,111,279.17
Harga
TABEL KOREKSI ARITMATIK
No. Mata
Pemba-yaran
Uraian Kuantitas Satuan
HPS
30,852.73 7,788,771.69 30,063.08 7,589,424.55 31,444.05 7,938,050.42 28,657.65 7,234,623.74 719,307.87 64,219,806.63 748,211.52 66,800,324.51 713,020.88 63,658,504.17 721,326.90 64,400,065.63 52,046.77 8,291,050.46 50,120.57 7,984,206.80 51,340.08 8,178,474.74 46,756.50 7,448,310.45
Harga Satuan (Rupiah)
Jumlah Harga-harga
(Rupiah)
Harga Satuan (Rupiah)
Jumlah Harga-harga
(Rupiah)
CV. MOYOGANG JAYA CV. SI NAR MOLI JAYA CV. TI MUR RAYA
Harga Harga Satuan
(Rupiah)
Jumlah Harga-harga
(Rupiah)
CV. RAI NBOW
3 Pekerjaan Plesteran Sp. 1 : 3 159.30 M2 63,473.19 10,111,279.17
4 Cor beton Bertulang Sp. 1 : 2 : 3 ( 110 Kg + bekesting ) 7.92 M3 4,789,622.20 37,933,807.82
5 Pekerjaan Pasangan Batu Boulder 363.15 M3 386,422.73 140,329,415.35
6 Pekerjaan Pasang filter cloth ( Geotextille ) 380.70 M2 10,736.00 4,087,195.20
Jumlah 284,353,767.88
PPN 10% 28,435,376.79
JUMLAH + PPN 312,789,144.66
Dibulatkan 312,789,000.00
Penawaran : Selisih Koreksi
52,046.77 8,291,050.46 50,120.57 7,984,206.80 51,340.08 8,178,474.74 46,756.50 7,448,310.45 3,815,766.25 30,220,868.70 3,789,135.00 30,009,949.20 4,055,012.50 32,115,699.00 3,609,007.50 28,583,339.40 247,115.63 89,740,041.03 276,858.75 100,541,255.06 250,525.00 90,978,153.75 264,547.50 96,070,424.63 9,567.50 3,642,347.25 13,503.00 5,140,592.10 18,991.50 7,230,064.05 13,230.00 5,036,661.00
203,902,885.77 218,065,752.22 210,098,946.13 208,773,424.85
20,390,288.58 21,806,575.22 21,009,894.61 20,877,342.48
224,293,174.34 239,872,327.44 231,108,840.75 229,650,767.33
224,293,000.00 239,872,000.00 231,108,000.00 229,650,000.00
224,293,000.00 239,872,000.00 231,108,000.00 229,650,000.00
- - -
