TABEL KOREKSI ARITMATIK

TABEL KOREKSI ARITMATIK Pekerjaan

:

Lokasi

:

Pembangunan Jalan Usaha Tani (JUT) Desa Passi II Kecamatan Passi Barat Kabupaten Bolaang Mongondow

Tahun Anggaran

:

2013

Uraian

1.2

DIVISI 1. UMUM Mobilisasi

2.1

DIVISI 2. DRAINASE Galian untuk Selokan Drainase dan Saluran Air

3.2.2 3.4.1 3.4.1

7.1 (7) 7.1 (8) 7.3 (1) 7.9

CV. BOLAANG MONGONDOW TOTABUAN RAYA

HPS

No. Mata Pembayaran

DIVISI 3. PEKERJAAN TANAH Timbunan Pilihan Timbuhan Pilihan Berbutir Penyiapan Badan jalan DIVISI 7. STRUKTUR Beton mutu sedang dengan fc’= 20 MPa (K-250) Beton mutu rendah dengan fc’= 15 MPa (K-175) Baja Tulangan BJ 24 Polos Pasangan Batu

Jumlah

Kuantitas

Satuan

Harga Satuan (Rupiah)

Jumlah Harga-harga (Rupiah)



CV. MUCHTAR JAYA Harga Satuan (Rupiah)


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

770.00

M3

45,010.21

34,657,861.70

34,372.35

26,466,709.50

39,743.22

30,602,279.40

60.00 990.00 11,000.00

M3 M2 M2

341,140.81 292,647.02 1,706.86

20,468,448.60 289,720,549.80 18,775,460.00

209,682.06 198,801.94 520.42

12,580,923.60 196,813,920.60 5,724,620.00

213,968.18 209,311.78 517.61

12,838,090.80 207,218,662.20 5,693,710.00

2.40 1.44

M3 M3

646.95 17.16

Kg M3

1,783,276.00 1,306,751.78 15,649.70 770,326.32

4,279,862.40 1,881,722.56 10,124,573.42 13,218,799.65

1,248,088.17 984,660.31 11,814.83 504,763.35

2,995,411.61 1,417,910.85 7,643,604.27 8,661,739.09

1,285,581.42 1,032,524.44 12,543.58 537,833.30

3,085,395.41 1,486,835.19 8,115,069.08 9,229,219.43

398,827,278.13

269,209,839.51

285,159,261.51

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

296,130,000.00 -

313,675,000.00 -

PPN 10%

Penawaran : Selisih Koreksi


:

Lokasi

:


Tahun Anggaran

:

2013

HPS

No. Mata Pembayaran

Uraian

1.2


2.1


3.2.2 3.4.1 3.4.1

7.1 (7) 7.1 (8) 7.3 (1) 7.9


Jumlah

Kuantitas

Satuan


CV. GEMINI INDAH Jumlah Harga-harga (Rupiah)



CV. ADHIGUNA JAYA Harga Satuan (Rupiah)


CV. DIAN GRAHA Harga Satuan (Rupiah)


CV. EXPERT TOTAL SOLUTION Harga Satuan (Rupiah)


1.00

Ls

5,700,000.00

5,700,000.00

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

770.00

M3

45,010.21

34,657,861.70

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

60.00 990.00 11,000.00

M3 M2 M2

341,140.81 292,647.02 1,706.86

20,468,448.60 289,720,549.80 18,775,460.00

246,676.96 231,399.01 569.88

14,800,617.60 229,085,019.90 6,268,680.00

150,916.51 209,217.21 1,854.41

9,054,990.60 207,125,037.90 20,398,510.00

194,316.71 217,530.12 1,979.86

11,659,002.60 215,354,818.80 21,778,460.00

233,451.39 209,093.39 1,412.08

14,007,083.40 207,002,456.10 15,532,880.00

2.40 1.44

M3 M3

646.95 17.16

Kg M3

1,783,276.00 1,306,751.78 15,649.70 770,326.32

4,279,862.40 1,881,722.56 10,124,573.42 13,218,799.65

1,739,799.67 1,211,282.22 12,771.83 653,203.63

4,175,519.21 1,744,246.40 8,262,735.42 11,208,974.29

1,754,636.65 1,281,218.76 19,382.34 726,460.81

4,211,127.96 1,844,955.01 12,539,404.86 12,466,067.50

1,306,581.53 1,046,710.75 12,402.50 519,688.12

3,135,795.67 1,507,263.48 8,023,797.38 8,917,848.14

2,579,492.01 2,244,437.64 17,511.05 770,326.32

6,190,780.82 3,231,990.20 11,328,773.80 13,218,799.65

398,827,278.13

315,455,487.81

318,054,139.94

313,128,681.37

310,870,625.67

39,882,727.81

31,545,548.78

31,805,413.99

31,312,868.14

31,087,062.57

JUMLAH + PPN

438,710,005.94

347,001,036.60

349,859,553.93

344,441,549.50

341,957,688.24

Dibulatkan

438,710,000.00

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 -

PPN 10%



:

Lokasi

:


Tahun Anggaran

:

2013

HPS

No. Mata Pembayaran

Uraian

1.2


2.1


3.2.2 3.4.1 3.4.1

7.1 (7) 7.1 (8) 7.3 (1) 7.9


Jumlah

Kuantitas

Satuan


CV. TANEL Jumlah Harga-harga (Rupiah)


CV. PUTRA TOTABUAN Jumlah Harga-harga (Rupiah)



CV. TERATAI MAS Harga Satuan (Rupiah)


CV. CAKRAWALA INDAH Harga Satuan (Rupiah)


1.00

Ls

5,700,000.00

5,700,000.00

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

770.00

M3

45,010.21

34,657,861.70

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

60.00 990.00 11,000.00

M3 M2 M2

341,140.81 292,647.02 1,706.86

20,468,448.60 289,720,549.80 18,775,460.00

149,290.33 124,214.75 9,111.66

8,957,419.80 122,972,602.50 100,228,260.00

114,598.54 178,516.61 4,424.70

6,875,912.40 176,731,443.90 48,671,700.00

157,005.06 214,214.84 1,850.43

9,420,303.60 212,072,691.60 20,354,730.00

172,788.36 201,142.35 2,332.16

10,367,301.60 199,130,926.50 25,653,785.30

2.40 1.44

M3 M3

646.95 17.16

Kg M3

1,783,276.00 1,306,751.78 15,649.70 770,326.32

4,279,862.40 1,881,722.56 10,124,573.42 13,218,799.65

1,127,776.31 827,882.18 23,460.25 639,735.26

2,706,663.14 1,192,150.34 15,177,608.74 10,977,857.06

2,007,999.95 1,908,369.16 15,732.00 689,349.39

4,819,199.88 2,748,051.59 10,177,817.40 11,829,235.53

1,794,928.30 1,301,278.82 19,327.34 736,173.34

4,307,827.92 1,873,841.50 12,503,822.61 12,632,734.51

1,640,948.86 1,406,614.80 14,204.73 659,193.29

3,938,277.26 2,025,525.31 9,189,750.07 11,311,756.86

398,827,278.13

320,747,716.28

299,162,170.80

324,483,088.15

319,000,016.71

39,882,727.81

32,074,771.63

29,916,217.08

32,448,308.81

31,900,001.67

JUMLAH + PPN

438,710,005.94

352,822,487.91

329,078,387.88

356,931,396.96

350,900,018.38

Dibulatkan

438,710,000.00

352,822,000.00

329,078,000.00

356,931,000.00

350,900,000.00

329,078,000.00 -

356,931,000.00 -

350,900,000.00 -

PPN 10%


359,636,000.00 (6,814,000.00)


:

Lokasi

:


Tahun Anggaran

:

2013

HPS

No. Mata Pembayaran

Uraian

1.2


2.1


3.2.2 3.4.1 3.4.1

7.1 (7) 7.1 (8) 7.3 (1) 7.9


Jumlah

Kuantitas

Satuan


CV. AZZAM JAYA Jumlah Harga-harga (Rupiah)


CV. TONAWAT



CV. FITRA SILVANA




CV. SINAR MOLI JAYA Harga Satuan (Rupiah)


1.00

Ls

5,700,000.00

5,700,000.00

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

770.00

M3

45,010.21

34,657,861.70

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

60.00 990.00 11,000.00

M3 M2 M2

341,140.81 292,647.02 1,706.86

20,468,448.60 289,720,549.80 18,775,460.00

157,704.25 187,364.96 2,288.59

9,462,255.00 185,491,310.40 25,174,490.00

135,482.35 126,290.53 4,493.74

8,128,941.00 125,027,624.70 49,431,140.00

236,824.45 223,570.34 1,209.43

14,209,467.00 221,334,636.60 13,303,719.00

236,535.77 223,297.82 1,207.95

14,192,146.20 221,064,845.76 13,287,494.00

2.40 1.44

M3 M3

646.95 17.16

Kg M3

1,783,276.00 1,306,751.78 15,649.70 770,326.32

4,279,862.40 1,881,722.56 10,124,573.42 13,218,799.65

1,596,204.32 1,377,287.78 14,092.23 627,623.63

3,830,890.37 1,983,294.40 9,116,968.20 10,770,021.49

1,699,970.71 1,652,152.36 20,569.10 814,756.97

4,079,929.70 2,379,099.40 13,307,179.25 13,981,229.61

1,574,746.55 1,213,004.73 12,638.66 671,100.67

3,779,391.73 1,746,726.80 8,176,577.85 11,516,087.43

1,572,826.99 1,211,526.12 12,623.25 670,282.62

3,774,784.79 1,744,597.61 8,166,610.94 11,502,049.74

398,827,278.13

299,091,214.76

338,891,228.65

303,544,934.71

303,177,970.64

39,882,727.81

29,909,121.48

33,889,122.87

30,354,493.47

30,317,797.06

JUMLAH + PPN

438,710,005.94

329,000,336.24

372,780,351.52

333,899,428.18

333,495,767.70

Dibulatkan

438,710,000.00

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 -

PPN 10%



:

Lokasi

:


Tahun Anggaran

:

2013

HPS

No. Mata Pembayaran

Uraian

1.2


2.1


3.2.2 3.4.1 3.4.1

7.1 (7) 7.1 (8) 7.3 (1) 7.9


Jumlah

Kuantitas

Satuan


CV. PELANGI Jumlah Harga-harga (Rupiah)


CV. EN CAHAYA



CV. POGOGUL JAYA




CV. CARAVAN Harga Satuan (Rupiah)


1.00

Ls

5,700,000.00

5,700,000.00

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

770.00

M3

45,010.21

34,657,861.70

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

60.00 990.00 11,000.00

M3 M2 M2

341,140.81 292,647.02 1,706.86

20,468,448.60 289,720,549.80 18,775,460.00

241,326.76 203,625.42 1,467.66

14,479,605.60 201,589,165.80 16,144,260.00

117,277.75 165,816.56 4,295.96

7,036,665.00 164,158,394.40 47,255,560.00

113,669.64 175,750.05 4,328.90

6,820,178.40 173,992,549.50 47,617,900.00

247,249.18 214,285.87 1,565.88

14,834,950.80 212,143,011.30 17,224,680.00

2.40 1.44

M3 M3

646.95 17.16

Kg M3

1,783,276.00 1,306,751.78 15,649.70 770,326.32

4,279,862.40 1,881,722.56 10,124,573.42 13,218,799.65

1,663,979.65 1,220,150.30 15,200.45 722,787.90

3,993,551.16 1,757,016.43 9,833,931.13 12,403,040.36

2,060,036.04 1,952,600.59 15,734.88 728,124.75

4,944,086.50 2,811,744.85 10,179,680.62 12,494,620.71

2,000,677.35 1,908,658.27 15,737.75 700,863.96

4,801,625.64 2,748,467.91 10,181,537.36 12,026,825.55

1,440,761.60 1,065,393.26 14,812.97 582,289.97

3,457,827.84 1,534,166.29 9,583,250.94 9,992,095.89

398,827,278.13

297,088,461.68

315,115,276.27

295,102,601.16

303,544,874.86

39,882,727.81

29,708,846.17

31,511,527.63

29,510,260.12

30,354,487.49

JUMLAH + PPN

438,710,005.94

326,797,307.85

346,626,803.90

324,612,861.28

333,899,362.35

Dibulatkan

438,710,000.00

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 -

PPN 10%



:

Lokasi

:


Tahun Anggaran

:

2013

HPS

No. Mata Pembayaran

Uraian

1.2


2.1


3.2.2 3.4.1 3.4.1

7.1 (7) 7.1 (8) 7.3 (1) 7.9


Jumlah

Kuantitas

Satuan


CV. KHARISMA PERSADA Jumlah Harga-harga (Rupiah)



CV. GITA SAFIRA JAYA Harga Satuan (Rupiah)


CV. SERUAN MAJU Harga Satuan (Rupiah)

CV. BANGUN SARANA




1.00

Ls

5,700,000.00

5,700,000.00

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

770.00

M3

45,010.21

34,657,861.70

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

60.00 990.00 11,000.00

M3 M2 M2

341,140.81 292,647.02 1,706.86

20,468,448.60 289,720,549.80 18,775,460.00

115,807.58 182,117.53 4,549.38

6,948,454.80 180,296,354.70 50,043,180.00

141,356.31 117,614.75 9,108.51

8,481,378.60 116,438,602.50 100,193,610.00

243,326.73 207,416.71 1,446.67

14,599,603.80 205,342,542.90 15,913,370.00

249,219.30 241,179.39 1,653.55

14,953,158.00 238,767,596.10 18,189,050.00

2.40 1.44

M3 M3

646.95 17.16

Kg M3

1,783,276.00 1,306,751.78 15,649.70 770,326.32

4,279,862.40 1,881,722.56 10,124,573.42 13,218,799.65

2,112,012.53 1,986,503.61 16,370.25 741,312.04

5,068,830.07 2,860,565.20 10,590,733.24 12,720,914.61

1,121,466.60 821,711.02 23,446.50 622,210.84

2,691,519.84 1,183,263.87 15,168,713.18 10,677,138.01

1,724,257.36 1,221,913.27 15,478.45 684,889.10

4,138,217.66 1,759,555.11 10,013,783.23 11,752,696.96

1,934,388.32 1,196,400.66 15,237.60 733,742.30

4,642,531.97 1,722,816.95 9,857,965.32 12,591,017.87

398,827,278.13

306,790,442.41

311,369,380.70

300,766,588.66

342,131,456.01

39,882,727.81

30,679,044.24

31,136,938.07

30,076,658.87

34,213,145.60

JUMLAH + PPN

438,710,005.94

337,469,486.66

342,506,318.77

330,843,247.52

376,344,601.61

Dibulatkan

438,710,000.00

337,469,000.00

342,506,000.00

330,843,000.00

376,344,000.00

330,843,000.00 -

376,344,000.00 -

PPN 10%


337,469,000.00 -

Lolak, Mei 2013 POKJA JASA KONSTRUKSI ULP

349,320,000.00 (6,814,000.00)

TABEL KOREKSI ARITMATIK

Recommend Documents