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

KEGIATAN

P[KERJAAN

toKAsl

KABUPATEN

TAHUN ANGGARAN

[fliil :ppb.i-cfu.lclxolt.-' ] rhi'o.Llr i{i

HASIT

KOREKSI

ARITMATIK

:

PEMBANGUNAN SARANA DAN PRASARANA MTQ

:

PEMBANGUNAN TANDSCAPE

I

KEL. NA[U, KEC. BAOLAN.

:

TOLITOU.

:

2013

NO URAIAN PEKERJAAN

VOLUME

PEKERJAAN

CV. GOWA RAYA CV. NUANSA KONSTRUKSI CV. GILANG PERDANA

HARGASATUAN

(Rp)

BIAYA { Rp )

HARGA SATUAN

(np)

BIAYA ( Rp ) HARGASATUAN

(Rpl

BIAYA ( Rp )

t

2 3 4 5 4 s 4 5

I PEKERJMN PERSIAPAN

1 Pengukuran/Pas. Bouwplank

50,00

m1 49.9s0,00 2.497.500,00 49.950,00 2.497.500,00 49.750,00 2.487.s00,00

2 Pas. Papan Kegiatan

1,oo

Ls

I

roo,ooo,oo 300.000,00 300.000,00 300.000,00 300.000,00 300.000,00

2,797.5&,W 2.797.500,m 2.787.500,00

A. PENATAAN TANDSCAPE

lt PENATMN SISI KANAN DAN KIRI ASTAQA

I Pek. Galian Tanah

6,50

m3 38.62s,00 251.062,50 38.62s,00 251.062,50 38,625,00 251.052,50

2 Pek. Cor Kansteen 12,96 m3 584.786,00 8.874.826,56 680.930,00 8.824.852,80 683.696,72 8.860.709,49

3 Pek. Plesteran Kansteen

12,96

m2 50.497,84 554.452,01 5L.O44,40 661.535,42 50.076,7t 648.994,16

4 Pek. Acian Kansteen t2,96 m 22.336,5Q 289.481,M 22.265,00 288,554,40 22.L28,25 286.782,12

5 Pek. Timbunan Tanah Humus 188,10 m3 82.650,00 15.546.465,00 82.650,00 15.546.465.00 82.650,00 1s.545.46s,00

6 Pek, Penanaman RumDut 1254,00 m2 13.125,00 16.458.750,00 13.12s,00 16.458.750,00 13.125,00 16.458.750,00

Jumlah 42.075.037,11 42.O31,220,12 42.052.763,27

il

PENATMN AREA PARKIRAN

1 Pek. Galian Tanah 38.625,00 75L256,25 38,625,00 75L.256,25 38.62s,00 757.256,25

2 Pek. Cor Kansteen

48,62

m3 684.786,00 33,294.295,32 680,930,00 33.106.816,60 683.696,72 33.241.334,53

3 Plesteran

1Z-s.0*9*

m2

L75,00

m1

50.497,84 8.837,L22,00 51.044,40 8.932.770,00 50.07671 8.763.424,25

4 Aclan 22.336.50 3.908.887,50 22.265,00 3.895.375,00 22.128,25 3.872.443,75

5 Timbunan Sirtu

356,74

m3 140.82s,00 50.237.206,38 140.825,00 50.237.205,38 140,825.00 50.237.206,38

Jumlah 97.428.767,45 96.924.424,23 95.86s.66s,1s

IV PENATAAN AREA PASAR RAKYAI

\

Pek. Galian Tanah 2s,24 rA2 38.625,00 974.895,00 38.625,00 974.895,00 : :38:825,00: 974.895,00

2 Pek. Kansteen Beton m2 684.785,00 34.567^997,28 680.930,00 34.373.346,40

t

'

tg,9.ege,z.l 34.513.010,43

3 Pek. Rabat Beton

267,L2

m2 584.786,00 182.920,036,32 680.930,00 1s1.s90.02X;6hi

ijti":rd$.ti#'&

:,li:ti

i:

I82,62g.067,8s

4 Pek. Timbunan Pasir

76,58

m2 142.650,00 t0.924.t37,O0 142.550.0O 10.924.137:0s

-*1'ffi6gfi.d

.f'*",;,1

10.924.137,00

5 Pek. Pavine Sesi Enam L094,00 m2 143.550,00 157.043.700,00 143.550,00 157.043.700,@- 143.350,00

f t,

1s6.824.eoo,oo

W*F

*;/

NO URAIAN PEKERJAAN

VOLUME

PEKERJAAN

CV. GOWA RAYA CV. NUANSA KONSTRUI(SI CV. GITANG PERDANA HARGA SATUAN

(Rp)

BIAVA { Rp }

HARGASATUAN

{Rp}

BIAYA ( Rp )

HARGASATUAN

(Rp

l

BIAYA ( Rp )

1 2 3 4 5 4 5 4 5

5 Pek. Pas. Batu Bata 19qr19 m2 L28.637,60 25.237,4tO,74 129.365,00 2s.380.119,35 128,408,39 25.t92.442,O3

7 Pek. Cor Plat Duduk 9,45 m2 5.125.981,00 48.440.520,45 5.125.981,00 48.440.520,45 5.1L7.901,00 48.364.164,45

8 Pek. Timbunan Tanah Humus

347,70

mz 82.5s0,00 28.737.405,00 82.6s0.00 28.737.405,00 82.650,00 28.737.40s,00

9 Pek. Plesteran

50,48

m2 50.497,84 2.549.130,96 5r.044,40 2.576.721,31 50.076,7r 2.527.872,32

1o Pek. Acian

50,48

m2

22.336,50 L.t27.546,52 22.26s,00 I.I23.937,20 22.L28,25 1.117.034,06

11 _{|g!,,fe1gecq1a4} 13.218,50 667,269,88 13.218,50 667,269,88 13.092,50 660.909.40

Jumlah 493.190.049,16 4t?.132.073,19 492.465.837,t4

v. PEK. PEMBANGUNAN GAPURA

1 Pek. Galian Tanah 9,68 m3 38.625,00 373.890,00 38.625,00 373.890,00 38.625.00 373.890,00

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

4 _{_} Pek. Cor lanta_i_Ke1ja t,45 m3 684.786,00 992.939,70 680,930,00 987.348,50 683.696,72 991.360,24

5 Pek. Poer Plat

2,90

m3 3.5L5,249,25 1o.t97.t22,83 3.510.391,25 10.180.134,63 3.510.548,83 10.180.591,61

6 Pek. Kolom Beton 20/20

1,59

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

7 Pek. Kolom Praktis

12,00

m 65,999,10 791.989,20 65.999,10 79t.989,20 65.879,10 790.549,24

8 _{.Pik.llgel_-q_eler?.q/?-0}

0,22

m 3.431.666,00 754.966,52 3,425.570,00 7s3.525,40 3.424.342,56 753.355,36

9 Pek. Ring Balok Beton _{?1,_-s--6-_*_}

*_u

88,988,90 1.900.802,90 88.988,90 1.900.802,90 88.790,90 1.896.573,62

L0 Pek. lantai Beton Tumbuk

6,78

m 684.786,00 4.642.849,08 680.930,00 4.616.705,40 683.696,72 4.635.463.76

11 Pek. Plat Beton 1,50 m3 5.12s.981,00 7.688.97L,50 5.125.981,00 7.688.971,50 5.117.901,00 7.676.851,50

L2 _{_} Pry, Diqdlng Batu Bata 18,23 m2 128.637,60 2.345.063,45 129.365,00 2.358.323,95 128.408,39 2.340.884,95

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

15 Pas. Bando Gapura

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

15 Pas, Kubah

g

0,75 rn 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

17 Pek. Plesteran

57,60

m2 50.497,84 2.908.675,58 5L.044,40 2.940.157,44 50.076,7t 2.884.418.50

18 Pek. Acian

57,60

m 22.336,50 1.286.582,40 22.265,O0 t.282.464,04 22.L28,2s 1.274.587,20

19 Pek Pen€eca!,ql

57,60

m2 13.218,50 761.385,60 13.218,s0 751.385,60 13.092,50 754.128,00

Jumlah 59.310.725,12 59.196.1t14,13

B. PEKERJAAN PENANAMAN POHON

1 Pohon Trambesi

-

38,00

Of,n I

ir,*-

-;;

I

244.755,00 9.300.690,00 244.755,0A 9.300.690,00 2M.755,O0 9.300.690.00

2 Pohon Palm Putri 360,255,00 24.497.340,00 350.255,00 24.497.340,00 360.25s,00 24,497.340,OO

Jumlah 3t.798.030,ff' 33.798.o3o:do

.

.!1.

:i

33.79&030,qt

c. PEXERJAAN PENANAMAN BUNGA

;1.

:-'"j

;;

J" .*n

L Bunga Nanas Merah 66,00 Pot 82.005,00 5.4r.2.330,00 g2.oo5.oo 5.412.330,0Q :",l

ir$.iifsrjh'

r'inr.lj-

s.arzrlono

lsmlah 5.412.330,OO 5.412.330,00

trE

-

s.412.$;,oo

,5

NO URAIAN PEKERIAAN

VOLUME

PEKERJAAN

CV. GOWARAYA CV. NUANSA KONSTRUKSI CV. GILANG PERDANA

HARGA SATUAN

(Rpl

BIAYA { Rp I

I{ARGASATUAN

{np}

BIAYA ( Rp )

HARGASATUAN

(Rpl

BIAYA ( Rp )

1 2 3 4 5 4 5 4 5

D MEKANIKAL ELEKTRIKAL

1 ngadaan Dan Pemasangan PJU Solar Cell 7,OO Unit 31.320.000,0 219.240.000,00

*."3449q,!g

219.240,000,00 31.320.000.00 219,240.000.00

l--

rumrtrr 219.110.flt0,00 219.240.00{t.00 219.140.fl10,tx1

Real Cost 952,852.438,83 951.635.185,90 951.818.270,09

Paiak Pertambahan Nllal ( _{PPN I} 10 % 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

No, Perusahaan Harga Penawaran

tRp.l

Harga Penawaran Setelah

Koreksl {Rp.) Ranklng

1 CV. GOWA RAYA 1.048.130.000 1.048.130,000,00 3

2 CV. NUANSA KONSTRUKSI 1.046.798.000 1.045.798.000,00 1

3 CV. GILANG PERDANA 1.047.000.000 1.047.000.000,00 2

Tolitoli, 04 Nop€mber 2013

Panitia Pengadaan BaranglJaea Dinas Pekedaan Umum Kabupaten Tolitoli

Tahun Angg€fqn2O13

:i, ,.

,.il

SEKRETARIS

NtP. 19720324 1S9903 1 006

MO&aSYBAM-S.'t

NtP. 1S750805 200701 1 012

ANIEN HERYANI, 8.T.. M.M. NtP. 19750223 20021 1 2 001