Koreksi Cabdin Bilalang

(1)

Pekerjaan : PEMBANGUNAN KANTOR CABANG DINAS PENDIDIKAN KECAMATAN BILALANG

Lokasi : Kec. Bilalang Kabupaten Bolaang Mongondow

Tahun Anggaran : 2013

I.

PEKERJAAN PERSIAPAN, TANAH / PASIR URUG

1

Pengukuran dan Pemasangan Bowplank

50.25

M1

21,763.50 1,093,615.88 18,405.90 924,896.48 45,138.50 2,268,209.63 18,801.75 944,787.94 40,815.50 2,050,978.88 39,715.50 1,995,703.88 36,025.50 1,810,281.38 20,396.75 1,024,936.69

2

Galian Tanah Pondasi

48.43

M3

39,344.80 1,905,271.94 32,380.56 1,568,028.62 49,637.50 2,403,695.94 32,980.20 1,597,066.19 42,762.50 2,070,774.06 34,512.50 1,671,267.81 40,950.00 1,983,003.75 39,344.80 1,905,271.94

3

Urugan Tanah Dalam Bangunan

33.62

M3

107,140.00 3,602,143.29 102,384.00 3,442,242.29 85,057.50 2,859,709.75 67,320.00 2,263,359.03 74,662.50 2,510,220.49 71,912.50 2,417,763.02 71,400.00 2,400,532.30 70,180.00 2,359,514.81

4

Urugan Pasir di Bawah Lantai & Pondasi

7.62

M3

271,216.00 2,065,648.86 262,936.80 2,002,592.40 151,855.00 1,156,565.64 195,470.00 1,488,748.39 83,105.00 632,948.46 79,805.00 607,814.83 129,780.00 988,436.93 245,080.00 1,866,590.55

5

Timbunan Tanah Kembali Pondasi

14.53

M3

12,848.00 186,649.32 10,519.20 152,817.68 16,545.83 240,369.59 10,714.00 155,647.64 15,679.58 227,785.10 12,654.58 183,839.41 14,332.50 208,215.39 12,848.00 186,649.32

II. PEKERJAAN BATU / BETON

1

Pasangan Batu Kosong

9.65

M3

335,825.33 3,239,035.26 314,166.60 3,030,136.86 251,014.50 2,421,034.85 277,860.00 2,679,959.70 221,067.00 2,132,191.22 212,487.00 2,049,437.12 267,167.25 2,576,828.13 344,833.50 3,325,919.11

2

Pasangan Pondasi Batu Kali Sp 1 : 4

26.85

M3

641,932.50 17,235,887.63 601,246.80 16,143,476.58 587,702.50 15,779,812.13 544,885.00 14,630,162.25 524,947.50 14,094,840.38 508,447.50 13,651,815.38 557,103.75 14,958,235.69 608,322.00 16,333,445.70

3

Pasangan Dinding Batu Bata Tebal 1/2 Bata Sp 1 : 4

146.35

M2

119,717.40 17,520,940.78 102,829.50 15,049,354.40 111,567.50 16,328,182.54 102,775.20 15,041,407.46 90,860.00 13,297,588.15 87,560.00 12,814,624.90 92,064.00 13,473,796.56 114,279.00 16,725,017.35

4

Pasangan Dinding Batu Bata Tebal 1 Bata Sp 1 : 4

-

M2

249,020.75 - - -

-5

Coor Beton Bertulang :

-

Membuat sloof beton bertulang 15 / 20 cm

Besi = 167.68Kg + Bekisting

1.98

M3

4,185,917.79 8,288,117.22 3,551,827.79 7,032,619.01 3,695,282.86 7,316,660.06 3,179,736.13 6,295,877.54 4,042,263.29 8,003,681.31 3,934,954.33 7,791,209.57 3,816,825.49 7,557,314.47 3,296,205.38 6,526,486.66

-

Membuat kolom beton bertulang 20 x 20 cm

1.82

M3

3,951,250.92 7,191,276.67 3,201,407.33 5,826,561.35 3,422,929.61 6,229,731.89 3,417,601.28 6,220,034.34 5,762,217.10 10,487,235.12 5,588,676.15 10,171,390.59 5,434,967.35 9,891,640.58 3,576,578.07 6,509,372.09

-

0.21

M3

4,891,895.96 1,027,298.15 3,939,511.79 827,297.47 3,879,239.53 814,640.30 4,216,040.87 885,368.58 4,901,661.72 1,029,348.96 4,773,824.56 1,002,503.16 4,650,247.08 976,551.89 4,417,127.03 927,596.68

-

0.63

M3

4,838,302.45 3,048,130.55 3,895,813.40 2,454,362.44 2,892,222.20 1,822,099.98 4,167,850.68 2,625,745.93 4,863,802.20 3,064,195.39 4,736,243.01 2,983,833.10 4,614,102.77 2,906,884.75 4,368,656.76 2,752,253.76

-

0.56

M3

3,875,649.72 2,170,363.85 3,096,464.54 1,734,020.14 1,872,273.32 1,048,473.06 3,278,568.31 1,835,998.25 4,343,842.45 2,432,551.77 4,210,239.75 2,357,734.26 4,108,473.60 2,300,745.22 3,492,940.03 1,956,046.42

-

Membuat Ring Balok beton bertulang 15 x 20 cm

Besi = 167.70

Kg + Bekisting

2.40

M3

4,963,615.65 11,912,677.55 4,000,890.91 9,602,138.19 2,939,106.01 7,053,854.41 3,467,204.04 8,321,289.68 3,672,088.22 8,813,011.73 3,592,622.90 8,622,294.96 3,513,188.16 8,431,651.58 3,622,066.17 8,692,958.80

6

Plesteran Dinding Sp 1 : 4 Tebal 15 MM

312.51

M2

40,061.73 12,519,489.37 34,420.68 10,756,634.60 44,588.50 13,934,129.19 31,268.60 9,771,593.84 40,411.80 12,628,889.56 37,111.80 11,597,623.06 39,535.65 12,355,088.30 32,913.10 10,285,508.32

7

Plesteran Beton dan Pondasi Sp 1 : 3 Tebal 15 MM

40.33

M2

52,137.69 2,102,713.04 44,733.49 1,804,101.73 47,097.60 1,899,446.21 46,460.04 1,873,733.41 43,201.40 1,742,312.46 40,341.40 1,626,968.66 42,077.70 1,696,993.64 49,711.64 2,004,870.44

8

Coor Lantai Sp 1 : 3 : 5

4.18

M3

737,237.88 3,078,889.68 663,265.80 2,769,963.80 597,080.00 2,493,555.35 667,601.00 2,788,068.68 533,692.50 2,228,833.30 515,542.50 2,153,034.37 556,368.75 2,323,534.99 698,208.50 2,915,893.25

9

Pasang Lantai Tegel Keramik Putih Uk 40 x 40 Cm

83.53

M2

114,672.17 9,577,992.79 107,443.04 8,974,180.25 104,956.50 8,766,491.66 109,523.48 9,147,948.67 103,143.70 8,615,077.54 100,393.70 8,385,383.79 97,392.75 8,134,729.44 112,784.98 9,420,365.45

10

Pasang Lantai Tegel KeramikUk 20 x 20 Cm (WC)

3.65

M2

132,423.36 482,683.16 124,472.70 453,702.99 129,838.50 473,261.33 126,929.00 462,656.21 108,817.50 396,639.79 105,847.50 385,814.14 105,598.50 384,906.53 130,427.00 475,406.42

11

Pasang Dinding Tegel Keramik Putih Uk 20 x 25 Cm (WC)

13.80

M2

189,641.38 2,617,050.98 171,591.48 2,367,962.42 121,825.00 1,681,185.00 177,224.30 2,445,695.34 170,896.00 2,358,364.80 160,996.00 2,221,744.80 164,025.75 2,263,555.35 184,520.60 2,546,384.28

III. PEKERJAAN KUSEN KAYU, PINTU, RANGKA JENDELA, ATAP / PLAFOND

1

Kusen Pintu, Jendela dan Ventilasi Kayu 6/16 Kls II

1.81

M3

5,765,952.50 10,434,067.64 4,864,455.00 8,802,717.77 5,201,900.00 9,413,358.24 5,064,537.50 9,164,787.06 4,825,837.50 8,732,835.54 4,759,837.50 8,613,401.94 4,988,025.00 9,026,330.04 5,326,337.50 9,638,540.34

2

Kuda - Kuda Kayu Kls II

1.17

M3

5,309,590.00 6,204,829.35 4,545,504.00 5,311,912.34 4,913,480.00 5,741,932.04 4,702,280.00 5,495,122.03 4,266,240.00 4,985,562.19 4,222,240.00 4,934,143.44 4,428,690.00 5,175,402.56 4,936,580.00 5,768,926.88

3

Gording 5/10 Kayu Kls II

172.73

M2

87,606.75 15,132,313.93 75,033.00 12,960,450.09 80,330.25 13,875,444.08 52,827.50 9,124,894.08 69,258.75 11,963,063.89 67,608.75 11,678,059.39 72,765.00 12,568,698.45 56,463.00 9,752,853.99

4

Pintu Panel Kayu T= 3.5 cm Kls. II Cempaka

12.18

M2

452,718.75 5,514,114.38 375,030.00 4,567,865.40 398,475.00 4,853,425.50 397,100.00 4,836,678.00 418,825.00 5,101,288.50 407,825.00 4,967,308.50 412,650.00 5,026,077.00 416,625.00 5,074,492.50

5

Rangka Jendela Kaca Kayu Kls II

12.03

M2

371,580.00 4,471,593.72 308,124.00 3,707,964.22 328,295.00 3,950,702.03 325,930.00 3,922,241.62 418,825.00 5,040,140.05 407,825.00 4,907,766.05 412,650.00 4,965,830.10 342,045.00 4,116,169.53

6

Rangka Plafond 5/7 Kayu Kls III

135.17

M2

67,326.88 9,100,573.69 58,077.00 7,850,268.09 58,217.50 7,869,259.48 58,685.00 7,932,451.45 50,902.50 6,880,490.93 48,152.50 6,508,773.43 47,250.00 6,386,782.50 63,277.50 8,553,219.68

7

Pasang Plafond Tripleks Uk 2,6 mm

135.17

M2

35,871.00 4,848,683.07 32,705.10 4,420,748.37 34,086.25 4,607,438.41 33,915.75 4,584,391.93 33,624.25 4,544,989.87 32,524.25 4,396,302.87 32,114.25 4,340,883.17 34,779.25 4,701,111.22

8

Pasang List Profil Uk 3 cm

171.57

M1

13,381.50 2,295,797.05 11,705.85 2,008,314.16 12,223.75 2,097,167.67 12,225.13 2,097,403.57 11,504.63 1,973,791.85 10,954.63 1,879,431.10 11,013.19 1,889,477.94 12,835.63 2,202,144.00

9

Menutup Atap Seng BJLS 20

172.73

M2

48,300.73 8,342,984.23 44,517.60 7,689,525.05 45,903.00 7,928,825.19 45,771.00 7,906,024.83 39,831.00 6,880,008.63 38,181.00 6,595,004.13 40,257.00 6,953,591.61 47,531.00 8,210,029.63

10

Menutup Bubungan Seng Plat BJLS 20

45.62

M1

35,844.19 1,635,211.83 32,845.50 1,498,411.71 32,980.75 1,504,581.82 33,605.00 1,533,060.10 29,521.25 1,346,759.43 29,493.75 1,345,504.88 29,754.38 1,357,394.82 34,471.25 1,572,578.43

11

Pasang Listplank Papan Kayu Kls II

51.20

M1

65,811.35 3,369,541.12 55,431.00 2,838,067.20 79,838.00 4,087,705.60 57,788.50 2,958,771.20 50,380.00 2,579,456.00 49,280.00 2,523,136.00 51,660.00 2,644,992.00 60,989.50 3,122,662.40

TABEL KOREKSI ARITMATIK

No. Mata Pemba- yaran

Kuantitas Satuan

HPS CV. MOYANOW JAYA

Harga Satuan (Rupiah)

CV. PUTRA TOTABUAN

Jumlah Harga-harga

(Rupiah)

Jumlah Harga-harga

(Rupiah)

Jumlah Harga-harga

(Rupiah)

CV.GARUDA SAKTI CV. POGUGUL JAYA

Jumlah Harga-harga

(Rupiah)

CV. MOTAKOD CV. ADIZA

Jumlah Harga-harga

(Rupiah) Harga Satuan

(Rupiah)

Jumlah Harga-harga

(Rupiah)

Jumlah Harga-harga

(Rupiah)

Harga Satuan (Rupiah) CV. CITRA MAWAR

Jumlah Harga-harga

(2)

Pekerjaan : PEMBANGUNAN KANTOR CABANG DINAS PENDIDIKAN KECAMATAN BILALANG

Lokasi : Kec. Bilalang Kabupaten Bolaang Mongondow

Tahun Anggaran : 2013

TABEL KOREKSI ARITMATIK

No. Mata Pemba- yaran

Kuantitas Satuan

HPS CV. MOYANOW JAYA

CV. PUTRA TOTABUAN

Jumlah Harga-harga

(Rupiah)

Jumlah Harga-harga

(Rupiah)

Jumlah Harga-harga

(Rupiah)

CV.GARUDA SAKTI CV. POGUGUL JAYA

Jumlah Harga-harga

(Rupiah)

CV. MOTAKOD CV. ADIZA

Jumlah Harga-harga

(Rupiah) Harga Satuan

(Rupiah)

Jumlah Harga-harga

(Rupiah)

Jumlah Harga-harga

(Rupiah)

Harga Satuan (Rupiah) CV. CITRA MAWAR

Jumlah Harga-harga

(Rupiah) Uraian

IV. PEK INSTALASI LISTRIK

1

Pasang Instalasi Listrik

27.00

Ttk

100,000.00 2,700,000.00 100,000.00 2,700,000.00 118,745.00 3,206,115.00 100,000.00 2,700,000.00 75,000.00 2,025,000.00 75,000.00 2,025,000.00 160,000.00 4,320,000.00 100,000.00 2,700,000.00

2

Beli / Pasang Sekring Box 2 Gruop

1.00

Set

44,500.00 44,500.00 44,500.00 44,500.00 44,000.00 44,000.00 44,500.00 44,500.00 33,000.00 33,000.00 33,000.00 33,000.00 33,000.00 33,000.00 44,500.00 44,500.00

3

Beli / Pasang Pasang Veteng Lampu

20.00

Bh

15,400.00 308,000.00 15,400.00 308,000.00 5,610.00 112,200.00 15,400.00 308,000.00 5,000.00 100,000.00 5,000.00 100,000.00 5,000.00 100,000.00 15,400.00 308,000.00

4

Beli / Pasang Saklar Ganda

6.00

Bh

30,800.00 184,800.00 30,800.00 184,800.00 19,250.00 115,500.00 30,800.00 184,800.00 22,500.00 135,000.00 22,500.00 135,000.00 22,500.00 135,000.00 30,800.00 184,800.00

5

Beli / Pasang Saklar Tunggal

3.00

Bh

25,690.00 77,070.00 25,690.00 77,070.00 16,500.00 49,500.00 25,690.00 77,070.00 18,000.00 54,000.00 18,000.00 54,000.00 18,000.00 54,000.00 25,690.00 77,070.00

6

Beli / Pasang Stop Kontak

7.00

Bh

25,600.00 179,200.00 25,600.00 179,200.00 17,820.00 124,740.00 25,600.00 179,200.00 16,500.00 115,500.00 16,500.00 115,500.00 16,500.00 115,500.00 25,600.00 179,200.00

7

Beli / Pasang Lampu XL 23 Watt

9.00

Bh

45,000.00 405,000.00 45,000.00 405,000.00 34,430.00 309,870.00 45,000.00 405,000.00 55,000.00 495,000.00 55,000.00 495,000.00 55,000.00 495,000.00 45,000.00 405,000.00

8

Beli / Pasang Lampu XL 11 Watt

11.00

Bh

37,000.00 407,000.00 37,000.00 407,000.00 23,100.00 254,100.00 37,000.00 407,000.00 38,500.00 423,500.00 38,500.00 423,500.00 38,500.00 423,500.00 37,000.00 407,000.00

V.

PEKERJAAN INSTALASI AIR BERSIH / AIR KOTOR

1

Instalasi Air

2.00

Ttk

120,000.00 240,000.00 120,000.00 240,000.00 75,000.00 150,000.00 120,000.00 240,000.00 60,000.00 120,000.00 60,000.00 120,000.00 80,000.00 160,000.00 120,000.00 240,000.00

2

Kloset Jongkok

2.00

Bh

225,000.00 450,000.00 225,000.00 450,000.00 345,620.00 691,240.00 225,000.00 450,000.00 311,300.00 622,600.00 300,300.00 600,600.00 320,407.50 640,815.00 225,000.00 450,000.00

3

Mata Kran 1/2"

2.00

Bh

49,986.75 99,973.50 47,520.00 95,040.00 32,750.00 65,500.00 48,950.00 97,900.00 27,500.00 55,000.00 27,500.00 55,000.00 27,500.00 55,000.00 48,950.00 97,900.00

4

Floor Drain Stainles steel

2.00

Bh

59,776.75 119,553.50 56,970.00 113,940.00 42,800.00 85,600.00 58,630.00 117,260.00 38,500.00 77,000.00 38,500.00 77,000.00 38,500.00 77,000.00 58,685.00 117,370.00

5

Pasang Pipa GIV Dia 1/2"

18.00

M1

70,601.58 1,270,828.35 66,895.20 1,204,113.60 19,065.20 343,173.60 68,678.50 1,236,213.00 24,750.00 445,500.00 24,750.00 445,500.00 24,750.00 445,500.00 69,619.00 1,253,142.00

6

Pasang Pipa PVC Dia 2"

16.00

M1

12,664.58 202,633.20 10,994.13 175,906.08 24,282.50 388,520.00 11,560.73 184,971.60 17,875.00 286,000.00 17,875.00 286,000.00 17,875.00 286,000.00 12,009.53 192,152.40

7

Pasang Pipa Instalasi Air Kotor PVC 4"

16.00

M1

81,470.54 1,303,528.60 66,906.81 1,070,508.96 119,087.65 1,905,402.40 69,630.83 1,114,093.20 48,125.00 770,000.00 48,125.00 770,000.00 48,125.00 770,000.00 79,328.43 1,269,254.80

8

Accessories Pipa PVC Dia 4"

3.00

Bh

12,500.00 37,500.00 12,500.00 37,500.00 11,908.77 35,726.30 12,500.00 37,500.00 5,000.00 15,000.00 5,000.00 15,000.00 5,000.00 15,000.00 12,500.00 37,500.00

9

Septictank + Resapan

1.00

Unit

6,192,157.68 6,192,157.68 5,230,281.63 5,230,281.63 4,134,165.78 4,134,165.78 5,384,531.83 5,384,531.83 3,835,279.03 3,835,279.03 3,609,790.03 3,609,790.03 3,861,234.62 3,861,234.62 5,725,616.04 5,725,616.04

VI. PEKERJAAN PENGGANTUNG

1

Beli / Pasang Kunci Tanam 2 Slaag (Kuda Terbang Sedang)

6.00

Bh

163,311.50 979,869.00 156,675.60 940,053.60 127,165.50 762,993.00 160,787.00 964,722.00 92,000.00 552,000.00 92,000.00 552,000.00 92,000.00 552,000.00 161,128.00 966,768.00

2

Beli / Pasang Hengsel Pintu 4"

24.00

Psg

71,475.53 1,715,412.60 67,425.48 1,618,211.52 31,150.63 747,615.00 69,581.60 1,669,958.40 31,625.00 759,000.00 31,625.00 759,000.00 31,625.00 759,000.00 69,837.90 1,676,109.60

3

Beli / Pasang Grendel Pintu

4.00

Bh

33,521.13 134,084.50 30,161.70 120,646.80 25,760.63 103,042.50 31,627.75 126,511.00 18,975.00 75,900.00 18,975.00 75,900.00 18,975.00 75,900.00 31,883.50 127,534.00

4

Beli / Pasang Hengsel Jendela

58.00

Psg

47,275.53 2,741,980.45 43,665.48 2,532,597.84 25,430.63 1,474,976.25 45,381.60 2,632,132.80 8,625.00 500,250.00 8,625.00 500,250.00 8,625.00 500,250.00 45,637.90 2,646,998.20

5

Beli / Pasang Grendel Jendela

29.00

Bh

26,591.13 771,142.63 23,357.70 677,373.30 17,180.63 498,238.13 24,697.75 716,234.75 6,325.00 183,425.00 6,325.00 183,425.00 6,325.00 183,425.00 24,953.50 723,651.50

6

Beli / Pasang Hak Kait Angin

29.00

Bh

36,271.13 1,051,862.63 32,861.70 952,989.30 17,840.63 517,378.13 34,377.75 996,954.75 9,487.50 275,137.50 9,487.50 275,137.50 9,487.50 275,137.50 34,633.50 1,004,371.50

7

Beli / Pasang Tarikan Jendela

29.00

Bh

29,671.13 860,462.63 26,381.70 765,069.30 16,080.63 466,338.13 27,777.75 805,554.75 8,855.00 256,795.00 8,855.00 256,795.00 8,855.00 256,795.00 28,033.50 812,971.50

8

Beli / Pasang Kaca Polos T = 5 mm

16.85

M2

190,715.53 3,212,679.30 184,497.48 3,107,933.85 149,602.20 2,520,108.90 188,821.60 3,180,775.38 109,250.00 1,840,359.95 109,250.00 1,840,359.95 158,700.00 2,673,364.98 189,077.90 3,185,092.86

VII. PEKERJAAN PENGECATAN

1

Acian Dinding

352.84

M2

8,836.03 3,117,658.88 7,587.00 2,676,959.15 16,340.50 5,765,500.32 7,975.00 2,813,859.13 10,367.50 3,658,016.86 10,202.50 3,599,799.09 10,001.25 3,528,791.04 8,442.50 2,978,809.49

2

Mengecat Tembok dengan Metrolite 3 x

352.84

M2

18,024.35 6,359,622.41 15,236.10 5,375,829.34 19,489.69 6,876,644.77 17,054.40 6,017,389.22 29,716.50 10,485,021.28 27,516.50 9,708,784.28 29,363.25 10,360,382.31 17,336.55 6,116,941.62

3

Mengecat Konzen Pintu / Jendela, Liesplank, Kisi -kisi dan Ventilasi Jendela

67.67

M2

39,038.92 2,641,642.53 37,308.71 2,524,564.61 42,399.50 2,869,042.73 38,082.11 2,576,898.33 16,715.05 1,131,055.62 16,693.05 1,129,566.95 15,955.80 1,079,679.52 38,912.61 2,633,095.69

4

Mengecat Politur / Vernis Pintu dan Rangka Jendela Kaca

48.43

M2

87,140.63 4,220,046.19 71,766.00 3,475,483.85 74,717.50 3,618,419.09 77,660.00 3,760,918.48 70,262.50 3,402,672.35 69,712.50 3,376,036.95 69,300.00 3,356,060.40 78,925.00 3,822,179.90

5

Mengecat Plafond dengan Metrolite

135.17

M2

20,297.20 2,743,572.52 17,120.70 2,314,205.02 31,559.00 4,265,830.03 18,887.00 2,552,955.79 19,943.00 2,695,695.31 17,743.00 2,398,321.31 20,144.25 2,722,898.27 19,841.25 2,681,941.76

Jumlah 226,987,367.06 198,578,111.84 205,422,428.61 193,013,879.32 194,268,563.23 187,055,898.56 196,268,620.71 204,518,187.47

PPN 10% 22,698,736.71 19,857,811.18 20,542,242.86 19,301,387.93 19,426,856.32 18,705,589.86 19,626,862.07 20,451,818.75

JUMLAH + PPN 249,686,103.76 218,435,923.03 225,964,671.47 212,315,267.25 213,695,419.55 205,761,488.42 215,895,482.78 224,970,006.21

Dibulatkan 249,686,000.00 218,435,000.00 225,964,000.00 212,315,000.00 213,695,000.00 205,761,000.00 215,895,000.00 224,970,000.00

Penawaran : 218,435,000.00 225,980,000.00 212,315,000.00 213,708,000.00 205,774,000.00 215,909,000.00 224,970,000.00

Selisih Koreksi - (16,000.00) - (13,000.00) (13,000.00) (14,000.00)