Pekerjaan : PEMBANGUNAN KANTOR CABANG DINAS PENDIDIKAN KECAMATAN DUMOGA BARAT
Lokasi : Kec. Dumoga Barat Kabupaten Bolaang Mongondow
Tahun Anggaran : 2013
TABEL KOREKSI ARITMATIK
No. Mata Pemba-
yaran
Kuantitas Satuan
HPS CV. MATUARI MANDIRI
Harga Satuan (Rupiah)
Jumlah Harga-harga
(Rupiah)
Harga Satuan (Rupiah)
Jumlah Harga-harga
(Rupiah)
CV.GARUDA SAKTI CV. ADIZA
Jumlah Harga-harga
(Rupiah)
Harga Satuan (Rupiah)
Jumlah Harga-harga
(Rupiah) Uraian
Harga Satuan (Rupiah)
V. PEKERJAAN INSTALASI AIR BERSIH / AIR KOTOR
1 Instalasi Air 2.00 Ttk 120,000.00 240,000.00 60,000.00 120,000.00 120,000.00 240,000.00 80,000.00 160,000.00 2 Kloset Jongkok 2.00 Bh 225,000.00 450,000.00 292,270.00 584,540.00 225,000.00 450,000.00 329,910.00 659,820.00 3 Mata Kran 1/2" 2.00 Bh 49,986.75 99,973.50 27,500.00 55,000.00 48,950.00 97,900.00 27,500.00 55,000.00 4 Floor Drain Stainles steel 2.00 Bh 59,776.75 119,553.50 38,500.00 77,000.00 58,630.00 117,260.00 38,500.00 77,000.00 5 Pasang Pipa GIV Dia 1/2" 18.00 M1 70,601.58 1,270,828.35 24,750.00 445,500.00 68,381.50 1,230,867.00 24,750.00 445,500.00 6 Pasang Pipa PVC Dia 2" 16.00 M1 12,664.58 202,633.20 17,875.00 286,000.00 11,540.93 184,654.80 17,875.00 286,000.00 7 Pasang Pipa Instalasi Air Kotor PVC 4" 16.00 M1 81,470.54 1,303,528.60 48,125.00 770,000.00 69,585.73 1,113,371.60 48,125.00 770,000.00 8 Accessories Pipa PVC Dia 4" 3.00 Bh 12,500.00 37,500.00 5,000.00 15,000.00 12,500.00 37,500.00 5,000.00 15,000.00 9 Septictank + Resapan 1.00 Unit 6,192,157.68 6,192,157.68 3,774,320.33 3,774,320.33 5,530,966.79 5,530,966.79 4,009,566.02 4,009,566.02
VI. PEKERJAAN PENGGANTUNG
1 Beli / Pasang Kunci Tanam 2 Slaag (Kuda Terbang Sedang) 6.00 Bh 163,311.50 979,869.00 92,000.00 552,000.00 160,776.00 964,656.00 92,000.00 552,000.00 2 Beli / Pasang Hengsel Pintu 4" 24.00 Psg 71,475.53 1,715,412.60 31,625.00 759,000.00 69,572.80 1,669,747.20 31,625.00 759,000.00 3 Beli / Pasang Grendel Pintu 4.00 Bh 33,521.13 134,084.50 18,975.00 75,900.00 31,619.50 126,478.00 18,975.00 75,900.00 4 Beli / Pasang Hengsel Jendela 58.00 Psg 47,275.53 2,741,980.45 8,625.00 500,250.00 45,372.80 2,631,622.40 8,625.00 500,250.00 5 Beli / Pasang Grendel Jendela 29.00 Bh 26,591.13 771,142.63 6,325.00 183,425.00 24,689.50 715,995.50 6,325.00 183,425.00 6 Beli / Pasang Hak Kait Angin 29.00 Bh 36,271.13 1,051,862.63 9,487.50 275,137.50 34,369.50 996,715.50 9,487.50 275,137.50 7 Beli / Pasang Tarikan Jendela 29.00 Bh 29,671.13 860,462.63 8,855.00 256,795.00 27,769.50 805,315.50 8,855.00 256,795.00 8 Beli / Pasang Kaca Polos T = 5 mm 16.85 M2 190,715.53 3,212,679.30 109,250.00 1,840,359.95 188,812.80 3,180,627.14 158,700.00 2,673,364.98
VII. PEKERJAAN PENGECATAN
1 Acian Dinding 352.84 M2 8,836.03 3,117,658.88 9,762.50 3,444,551.69 7,755.00 2,736,235.43 10,342.50 3,649,195.99 2 Mengecat Tembok dengan Metrolite 3 x 352.84 M2 18,024.35 6,359,622.41 28,154.50 9,933,893.01 17,026.90 6,007,686.26 30,607.50 10,799,397.26 3 Mengecat Konzen Pintu / Jendela, Liesplank, Kisi -kisi dan Ventilasi Jendela 67.67 M2 39,038.92 2,641,642.53 16,194.20 1,095,811.31 38,054.61 2,575,037.49 16,204.65 1,096,518.43 4 Mengecat Politur / Vernis Pintu dan Rangka Jendela Kaca 48.43 M2 87,140.63 4,220,046.19 60,995.00 2,953,865.86 77,385.00 3,747,600.78 73,788.75 3,573,441.59 5 Mengecat Plafond dengan Metrolite 135.17 M2 20,297.20 2,743,572.52 20,487.50 2,769,295.38 18,854.00 2,548,495.18 20,438.25 2,762,638.25
Jumlah 226,987,367.06 192,008,838.83 199,625,577.96 200,589,540.81
PPN 10% 22,698,736.71 19,200,883.88 19,962,557.80 20,058,954.08
JUMLAH + PPN 249,686,103.76 211,209,722.71 219,588,135.76 220,648,494.89
Dibulatkan 249,686,000.00 211,209,000.00 219,588,000.00 220,648,000.00
Penawaran : 211,223,000.00 219,588,000.00 220,662,000.00
Selisih Koreksi (14,000.00) - (14,000.00)
