Koreksi Aritmatik . 2

(1)

DIVISI 1. UMUM

1.2 Mobilisasi 1.00 Ls 5,700,000.00 5,700,000.00 6,905,000.00 6,905,000.00 6,890,000.00 6,890,000.00

DIVISI 2. DRAINASE

2.1 Galian untuk Selokan Drainase dan Saluran Air 770.00 M3

45,010.21 34,657,861.70 34,372.35 26,466,709.50 39,743.22 30,602,279.40

DIVISI 3. PEKERJAAN TANAH

3.2.2 Timbunan Pilihan 60.00 M3

341,140.81 20,468,448.60 209,682.06 12,580,923.60 213,968.18 12,838,090.80 Harga Satuan

(Rupiah)

Jumlah Harga-harga

(Rupiah) CV. MUCHTAR JAYA

Harga Satuan (Rupiah)

Jumlah Harga-harga

(Rupiah)

Jumlah Harga-harga

(Rupiah) No. Mata

Pemba-yaran

Uraian Kuantitas Satuan

HPS CV. BOLAANG MONGONDOW

TOTABUAN RAYA

341,140.81 20,468,448.60 209,682.06 12,580,923.60 213,968.18 12,838,090.80

3.4.1 Timbuhan Pilihan Berbutir 990.00 M2

292,647.02 289,720,549.80 198,801.94 196,813,920.60 209,311.78 207,218,662.20

3.4.1 Penyiapan Badan jalan 11,000.00 M2

1,706.86 18,775,460.00 520.42 5,724,620.00 517.61 5,693,710.00

DIVISI 7. STRUKTUR

7.1 (7) Beton mutu sedang denganfc’= 20 MPa (K-250) 2.40 M3

1,783,276.00 4,279,862.40 1,248,088.17 2,995,411.61 1,285,581.42 3,085,395.41 7.1 (8) Beton mutu rendah denganfc’= 15 MPa (K-175) 1.44 M3

1,306,751.78 1,881,722.56 984,660.31 1,417,910.85 1,032,524.44 1,486,835.19

7.3 (1) Baja Tulangan BJ 24 Polos 646.95 Kg 15,649.70 10,124,573.42 11,814.83 7,643,604.27 12,543.58 8,115,069.08

7.9 Pasangan Batu 17.16 M3

770,326.32 13,218,799.65 504,763.35 8,661,739.09 537,833.30 9,229,219.43

Jumlah 398,827,278.13 269,209,839.51 285,159,261.51

PPN 10% 39,882,727.81 26,920,983.95 28,515,926.15

JUMLAH + PPN 438,710,005.94 296,130,823.46 313,675,187.66

Dibulatkan 438,710,000.00 296,130,000.00 313,675,000.00

Penawaran : 296,130,000.00 313,675,000.00

(2)

-DIVISI 1. UMUM

1.2 Mobilisasi 1.00 Ls 5,700,000.00 5,700,000.00

45,010.21 34,657,861.70

341,140.81 20,468,448.60 Harga No. Mata

Pemba-yaran

HPS

9,646,000.00 9,646,000.00 16,280,000.00 16,280,000.00 15,175,000.00 15,175,000.00 5,700,000.00 5,700,000.00

39,303.50 30,263,695.00 44,329.93 34,134,046.10 35,813.89 27,576,695.30 45,010.21 34,657,861.70

246,676.96 14,800,617.60 150,916.51 9,054,990.60 194,316.71 11,659,002.60 233,451.39 14,007,083.40 Harga Satuan

(Rupiah)

Jumlah Harga-harga

(Rupiah)

Jumlah Harga-harga

(Rupiah)

Jumlah Harga-harga

(Rupiah)

Jumlah Harga-harga

(Rupiah) CV. DI AN GRAHA CV. EXPERT TOTAL SOLUTI ON CV. GEMI NI I NDAH CV. ADHI GUNA JAYA

341,140.81 20,468,448.60

292,647.02 289,720,549.80

1,706.86 18,775,460.00

1,783,276.00 4,279,862.40 7.1 (8) Beton mutu rendah denganfc’= 15 MPa (K-175) 1.44 M3

1,306,751.78 1,881,722.56

7.3 (1) Baja Tulangan BJ 24 Polos 646.95 Kg 15,649.70 10,124,573.42

770,326.32 13,218,799.65

Jumlah 398,827,278.13

PPN 10% 39,882,727.81

JUMLAH + PPN 438,710,005.94

Dibulatkan 438,710,000.00

Penawaran : Selisih Koreksi

246,676.96 14,800,617.60 150,916.51 9,054,990.60 194,316.71 11,659,002.60 233,451.39 14,007,083.40 231,399.01 229,085,019.90 209,217.21 207,125,037.90 217,530.12 215,354,818.80 209,093.39 207,002,456.10 569.88 6,268,680.00 1,854.41 20,398,510.00 1,979.86 21,778,460.00 1,412.08 15,532,880.00

1,739,799.67 4,175,519.21 1,754,636.65 4,211,127.96 1,306,581.53 3,135,795.67 2,579,492.01 6,190,780.82

1,211,282.22 1,744,246.40 1,281,218.76 1,844,955.01 1,046,710.75 1,507,263.48 2,244,437.64 3,231,990.20 12,771.83 8,262,735.42 19,382.34 12,539,404.86 12,402.50 8,023,797.38 17,511.05 11,328,773.80 653,203.63 11,208,974.29 726,460.81 12,466,067.50 519,688.12 8,917,848.14 770,326.32 13,218,799.65

315,455,487.81 318,054,139.94 313,128,681.37 310,870,625.67

31,545,548.78 31,805,413.99 31,312,868.14 31,087,062.57

347,001,036.60 349,859,553.93 344,441,549.50 341,957,688.24

347,000,000.00 349,859,000.00 344,441,000.00 341,957,000.00

347,000,000.00 349,859,000.00 344,441,000.00 341,957,000.00

(3)

-DIVISI 1. UMUM

1.2 Mobilisasi 1.00 Ls 5,700,000.00 5,700,000.00

45,010.21 34,657,861.70

341,140.81 20,468,448.60 Harga No. Mata

Pemba-yaran

HPS

16,500,000.00 16,500,000.00 17,040,000.00 17,040,000.00 17,277,500.00 17,277,500.00 10,750,000.00 10,750,000.00

54,591.11 42,035,154.70 26,323.13 20,268,810.10 44,207.32 34,039,636.40 60,561.94 46,632,693.80

149,290.33 8,957,419.80 114,598.54 6,875,912.40 157,005.06 9,420,303.60 172,788.36 10,367,301.60 Harga Satuan

(Rupiah)

Jumlah Harga-harga

(Rupiah)

Jumlah Harga-harga

(Rupiah)

CV. TANEL CV. TERATAI MAS CV. CAKRAWALA I NDAH

Harga Harga Satuan

(Rupiah)

Jumlah Harga-harga

(Rupiah)

CV. PUTRA TOTABUAN

341,140.81 20,468,448.60

292,647.02 289,720,549.80

1,706.86 18,775,460.00

1,306,751.78 1,881,722.56

770,326.32 13,218,799.65

Jumlah 398,827,278.13

PPN 10% 39,882,727.81

JUMLAH + PPN 438,710,005.94

Dibulatkan 438,710,000.00

149,290.33 8,957,419.80 114,598.54 6,875,912.40 157,005.06 9,420,303.60 172,788.36 10,367,301.60 124,214.75 122,972,602.50 178,516.61 176,731,443.90 214,214.84 212,072,691.60 201,142.35 199,130,926.50 9,111.66 100,228,260.00 4,424.70 48,671,700.00 1,850.43 20,354,730.00 2,332.16 25,653,785.30

1,127,776.31 2,706,663.14 2,007,999.95 4,819,199.88 1,794,928.30 4,307,827.92 1,640,948.86 3,938,277.26

827,882.18 1,192,150.34 1,908,369.16 2,748,051.59 1,301,278.82 1,873,841.50 1,406,614.80 2,025,525.31 23,460.25 15,177,608.74 15,732.00 10,177,817.40 19,327.34 12,503,822.61 14,204.73 9,189,750.07 639,735.26 10,977,857.06 689,349.39 11,829,235.53 736,173.34 12,632,734.51 659,193.29 11,311,756.86

320,747,716.28 299,162,170.80 324,483,088.15 319,000,016.71

32,074,771.63 29,916,217.08 32,448,308.81 31,900,001.67

352,822,487.91 329,078,387.88 356,931,396.96 350,900,018.38

352,822,000.00 329,078,000.00 356,931,000.00 350,900,000.00

359,636,000.00 329,078,000.00 356,931,000.00 350,900,000.00

(4)

-DIVISI 1. UMUM

1.2 Mobilisasi 1.00 Ls 5,700,000.00 5,700,000.00

45,010.21 34,657,861.70

341,140.81 20,468,448.60 Harga No. Mata

Pemba-yaran

HPS

10,750,000.00 10,750,000.00 16,750,000.00 16,750,000.00 2,500,000.00 2,500,000.00 2,500,000.00 2,500,000.00

55,210.37 42,511,984.90 137,410.50 105,806,085.00 35,036.79 26,978,328.30 34,994.08 26,945,441.60

157,704.25 9,462,255.00 135,482.35 8,128,941.00 236,824.45 14,209,467.00 236,535.77 14,192,146.20 Harga Satuan

(Rupiah)

Jumlah Harga-harga

(Rupiah)

Harga Satuan (Rupiah) Harga Satuan

(Rupiah)

Jumlah Harga-harga

(Rupiah)

CV. AZZAM JAYA CV. TONAWAT CV. FI TRA SI LVANA CV. SI NAR MOLI JAYA

341,140.81 20,468,448.60

292,647.02 289,720,549.80

1,706.86 18,775,460.00

1,306,751.78 1,881,722.56

770,326.32 13,218,799.65

Jumlah 398,827,278.13

PPN 10% 39,882,727.81

JUMLAH + PPN 438,710,005.94

Dibulatkan 438,710,000.00

157,704.25 9,462,255.00 135,482.35 8,128,941.00 236,824.45 14,209,467.00 236,535.77 14,192,146.20 187,364.96 185,491,310.40 126,290.53 125,027,624.70 223,570.34 221,334,636.60 223,297.82 221,064,845.76 2,288.59 25,174,490.00 4,493.74 49,431,140.00 1,209.43 13,303,719.00 1,207.95 13,287,494.00

1,596,204.32 3,830,890.37 1,699,970.71 4,079,929.70 1,574,746.55 3,779,391.73 1,572,826.99 3,774,784.79

1,377,287.78 1,983,294.40 1,652,152.36 2,379,099.40 1,213,004.73 1,746,726.80 1,211,526.12 1,744,597.61 14,092.23 9,116,968.20 20,569.10 13,307,179.25 12,638.66 8,176,577.85 12,623.25 8,166,610.94 627,623.63 10,770,021.49 814,756.97 13,981,229.61 671,100.67 11,516,087.43 670,282.62 11,502,049.74

299,091,214.76 338,891,228.65 303,544,934.71 303,177,970.64

29,909,121.48 33,889,122.87 30,354,493.47 30,317,797.06

329,000,336.24 372,780,351.52 333,899,428.18 333,495,767.70

329,000,000.00 372,780,000.00 333,899,000.00 333,495,000.00

329,000,000.00 372,780,000.00 333,899,000.00 333,495,000.00

(5)

-DIVISI 1. UMUM

1.2 Mobilisasi 1.00 Ls 5,700,000.00 5,700,000.00

45,010.21 34,657,861.70

341,140.81 20,468,448.60 Harga No. Mata

Pemba-yaran

HPS

5,550,000.00 5,550,000.00 17,400,000.00 17,400,000.00 17,100,000.00 17,100,000.00 3,960,000.00 3,960,000.00

40,698.56 31,337,891.20 63,421.46 48,834,524.20 25,731.84 19,813,516.80 40,019.34 30,814,891.80

241,326.76 14,479,605.60 117,277.75 7,036,665.00 113,669.64 6,820,178.40 247,249.18 14,834,950.80 Harga Satuan

(Rupiah)

Jumlah Harga-harga

(Rupiah) Harga Satuan

(Rupiah)

Jumlah Harga-harga

(Rupiah)

CV. POGOGUL JAYA CV. CARAVAN

CV. PELANGI CV. EN CAHAYA

Jumlah Harga-harga

(Rupiah)

Jumlah Harga-harga

(Rupiah)

341,140.81 20,468,448.60

292,647.02 289,720,549.80

1,706.86 18,775,460.00

1,306,751.78 1,881,722.56

770,326.32 13,218,799.65

Jumlah 398,827,278.13

PPN 10% 39,882,727.81

JUMLAH + PPN 438,710,005.94

Dibulatkan 438,710,000.00

241,326.76 14,479,605.60 117,277.75 7,036,665.00 113,669.64 6,820,178.40 247,249.18 14,834,950.80 203,625.42 201,589,165.80 165,816.56 164,158,394.40 175,750.05 173,992,549.50 214,285.87 212,143,011.30 1,467.66 16,144,260.00 4,295.96 47,255,560.00 4,328.90 47,617,900.00 1,565.88 17,224,680.00

1,663,979.65 3,993,551.16 2,060,036.04 4,944,086.50 2,000,677.35 4,801,625.64 1,440,761.60 3,457,827.84

1,220,150.30 1,757,016.43 1,952,600.59 2,811,744.85 1,908,658.27 2,748,467.91 1,065,393.26 1,534,166.29 15,200.45 9,833,931.13 15,734.88 10,179,680.62 15,737.75 10,181,537.36 14,812.97 9,583,250.94 722,787.90 12,403,040.36 728,124.75 12,494,620.71 700,863.96 12,026,825.55 582,289.97 9,992,095.89

297,088,461.68 315,115,276.27 295,102,601.16 303,544,874.86

29,708,846.17 31,511,527.63 29,510,260.12 30,354,487.49

326,797,307.85 346,626,803.90 324,612,861.28 333,899,362.35

326,797,000.00 346,626,000.00 324,612,000.00 333,899,000.00

326,797,000.00 346,626,000.00 324,612,000.00 333,899,000.00

(6)

-DIVISI 1. UMUM

1.2 Mobilisasi 1.00 Ls 5,700,000.00 5,700,000.00

45,010.21 34,657,861.70

341,140.81 20,468,448.60 Harga No. Mata

Pemba-yaran

HPS

17,400,000.00 17,400,000.00 14,500,000.00 14,500,000.00 5,550,000.00 5,550,000.00 5,390,000.00 5,390,000.00

27,092.74 20,861,409.80 54,591.11 42,035,154.70 41,164.70 31,696,819.00 46,775.74 36,017,319.80

115,807.58 6,948,454.80 141,356.31 8,481,378.60 243,326.73 14,599,603.80 249,219.30 14,953,158.00 Harga Satuan

(Rupiah)

Jumlah Harga-harga

(Rupiah)

Jumlah Harga-harga

(Rupiah)

CV. SERUAN MAJU CV. KHARI SMA PERSADA CV. GI TA SAFI RA JAYA

Harga Harga Satuan

(Rupiah)

Jumlah Harga-harga

(Rupiah)

CV. BANGUN SARANA

341,140.81 20,468,448.60

292,647.02 289,720,549.80

1,706.86 18,775,460.00

1,306,751.78 1,881,722.56

770,326.32 13,218,799.65

Jumlah 398,827,278.13

PPN 10% 39,882,727.81

JUMLAH + PPN 438,710,005.94

Dibulatkan 438,710,000.00

115,807.58 6,948,454.80 141,356.31 8,481,378.60 243,326.73 14,599,603.80 249,219.30 14,953,158.00 182,117.53 180,296,354.70 117,614.75 116,438,602.50 207,416.71 205,342,542.90 241,179.39 238,767,596.10 4,549.38 50,043,180.00 9,108.51 100,193,610.00 1,446.67 15,913,370.00 1,653.55 18,189,050.00

2,112,012.53 5,068,830.07 1,121,466.60 2,691,519.84 1,724,257.36 4,138,217.66 1,934,388.32 4,642,531.97

1,986,503.61 2,860,565.20 821,711.02 1,183,263.87 1,221,913.27 1,759,555.11 1,196,400.66 1,722,816.95 16,370.25 10,590,733.24 23,446.50 15,168,713.18 15,478.45 10,013,783.23 15,237.60 9,857,965.32 741,312.04 12,720,914.61 622,210.84 10,677,138.01 684,889.10 11,752,696.96 733,742.30 12,591,017.87

306,790,442.41 311,369,380.70 300,766,588.66 342,131,456.01

30,679,044.24 31,136,938.07 30,076,658.87 34,213,145.60

337,469,486.66 342,506,318.77 330,843,247.52 376,344,601.61

337,469,000.00 342,506,000.00 330,843,000.00 376,344,000.00

337,469,000.00 349,320,000.00 330,843,000.00 376,344,000.00

- (6,814,000.00) -

Koreksi Aritmatik . 2

-Lolak, Mei 2013