JUMLAH Rp 109,097,470.89
PPN 10 % Rp 10,909,747.09
TOTAL Rp 120,007,217.97
DIBULATKAN Rp 120,000,000.00
TERBILANG : SERATUS SATU JUTA LIMA RATUS RIBU RUPIAH
KONSULTAN PERENCANA
PT. MARINA CIPTA PRATAMA
Jumlah Rp 109,097,470.89
PPN 10 % Rp 10,909,747.09
TOTAL Rp 120,007,217.97
DIBULATKAN Rp 120,000,000.000
KONSULTAN PERENCANA
PT. MARINA CIPTA PRATAMA
STA P L T
NO URAIAN PEKERJAAN KOEFISIEN VOLUME TOTAL
Awal Akhir (m) (m) (m)
270
A PEK. BADAN JALAN P=270, L= 3 M
26.08
0 0.00
54.00
4 Penghamparan Beton K-300 Tb 10 cm (Ready Mix) 0.00 50.00 50 3.00 0.1 15 15.00
50.00 100.00 50 3.00 0.1 15 15.00
100.00 150.00 50 3.00 0.1 15 15.00
150.00 200.00 50 3.00 0.1 15 15.00
200.00 250.00 50 3.00 0.1 15 15.00
250.00 270.00 20 3.00 0.1 6 6.00
0.00 0.00 0 0.00 0.1 0 0.00
0.00 0.00 0 3.00 0.1 0 0.00
0.00 0.00 0 0.00 0.1 0 0.00
0.00 0.00 0 0.00 0.1 0 0.00
81.00
5 Finishing Trowel Bergaris dan Curing Beton 0.00 50.00 50 3.00 150 150.00
50.00 100.00 50 3.00 150 150.00
100.00 150.00 50 3.00 150 150.00
150.00 200.00 50 3.00 150 150.00
200.00 250.00 50 3.00 150 150.00
250.00 270.00 20 3.00 60 60.00
0.00 0.00 0 0.00 0 0.00
0.00 0.00 0 3.00 0 0.00
0.00 0.00 0 0.00 0 0.00
0.00 0.00 0 0.00 0 0.00
810.00
6 Pek. Cutter Joint dan Joint Sealent 0.00 50.00 50 3.00 5.00 10 30.00
50.00 100.00 50 3.00 5.00 10 30.00
100.00 150.00 50 3.00 5.00 10 30.00
150.00 200.00 50 3.00 5.00 10 30.00
200.00 250.00 50 3.00 5.00 10 30.00
250.00 270.00 20 3.00 5.00 4 12.00
0.00 0.00 0 0.00 5.00 0 0.00
0.00 0.00 0 3.00 5.00 0 0.00
0.00 0.00 0 0.00 5.00 0 0.00
0.00 0.00 0 0.00 5.00 0 0.00
162.00
0 0 0
5.00
REKAPITULASI ANALISA HARGA PEKERJAAN PROYEK
TAHUN ANGGARAN 2011
29,810.00
566,860.00
414,990.00
2,410.57
8,299,500.00
6,971,250.00
4,438,500.00
47,241.07
28,505.71
18,735.36
395,989.00
86,200.00
59,400.00
43,450.00
53,460.00
63,646.00
57,816.00
69,960.00
19,030.00
12,232.00
31,900.00
244,420.00
342,833.33
194,700.00
176,715.00
101,475.00
174,951.56
56,028.50
33,088.66
264,011.66
246,840.00
144,409.38
604,301.04
990,661.10
166,251.25
41,097.65
766,128.00
749,879.17
802,679.17
846,679.17
868,816.67
919,416.67
970,016.67
996,236.29
141,862.60
127,023.25
3,605,800.00
6,933,300.00
4,894,208.00
49,566.00
78,228.58
131,230.00
178,071.96
121,324.50
345,073.96
498,853.96
168,250.50
28,109.40
52,482.10
47,261.24
22,110.00
20,295.00
249,080.33
301,079.17
274,862.50
249,080.33
2,599,201.78
49,203.63
89,192.30
15,493.51
3,661.73
102,340.92
100,445.40
139,414.96
3,300.00
9,133.87
55,896.81
133,386.00
30,162.00
HARGA SAT. PEKERJAAN
(Rp)
1,485.00
21,474.20
18,276.50
49,720.00
333,031.60
97,570.00
115,280.00
21,384.52
227,110.40
120,507.93
20,295.00
4,271.14
3,399.00
54,890.00
23,026.67
464,878.33
813,010.00
237,511.31
493,465.00
2,710,675.00
8,385.32
197,758.23
249,087.65
275,323.62
495,981.00
725,553.13
869,428.32
634,961.52
898,828.19
963,058.05
1,052,334.66
428,145.00
629,014.12
747,002.38
1,129,564.52
2,022,296.10
537,278.05
792,411.50
822,091.38
916,201.33
1,127,160.00
1,245,998.85
1,712,388.34
3,173,420.62
3,245,317.15
239,466.67
253,800.00
306,033.33
347,466.67
367,200.00
437,400.00
463,733.33
588,500.00
578,400.00
746,400.00
851,595.81
759,836.00
47,256.00
34,290.30