D. UPAH PEKERJA
JUMLAH Rp 233,670,263.79
PPN 10 % Rp 23,367,026.38
TOTAL Rp 257,037,290.17
DIBULATKAN Rp 257,030,000.00
TERBILANG : SERATUS SATU JUTA LIMA RATUS RIBU RUPIAH
KONSULTAN PERENCANA
PT. MARINA CIPTA PRATAMA
Jumlah Rp 233,670,263.79
PPN 10 % Rp 23,367,026.38
TOTAL Rp 257,037,290.17
DIBULATKAN Rp 257,030,000.000
KONSULTAN PERENCANA
PT. MARINA CIPTA PRATAMA
STA P L T
NO URAIAN PEKERJAAN KOEFISIEN VOLUME TOTAL
Awal Akhir (m) (m) (m)
0 0.00
131.00
4 Penghamparan Beton K-300 Tb 10 cm (Ready Mix) 0.00 50.00 50 3.50 0.1 17.5 17.50
50.00 100.00 50 3.50 0.1 17.5 17.50
100.00 150.00 50 3.50 0.1 17.5 17.50
150.00 200.00 50 3.50 0.1 17.5 17.50
200.00 250.00 50 3.50 0.1 17.5 17.50
250.00 300.00 50 3.50 0.1 17.5 17.50
300.00 350.00 50 3.50 0.1 17.5 17.50
350.00 400.00 50 3.50 0.1 17.5 17.50
400.00 450.00 50 3.50 0.1 17.5 17.50
450.00 500.00 50 3.50 0.1 17.5 17.50
175.00
5 Finishing Trowel Bergaris dan Curing Beton 0.00 50.00 50 3.50 175 175.00
50.00 100.00 50 3.50 175 175.00
100.00 150.00 50 3.50 175 175.00
150.00 200.00 50 3.50 175 175.00
200.00 250.00 50 3.50 175 175.00
250.00 300.00 50 3.50 175 175.00
300.00 350.00 50 3.50 175 175.00
350.00 400.00 50 3.50 175 175.00
400.00 450.00 50 3.50 175 175.00
450.00 500.00 50 3.50 175 175.00
1750.00
6 Pek. Cutter Joint dan Joint Sealent 0.00 50.00 50 3.50 5.00 10 35.00
50.00 100.00 50 3.50 5.00 10 35.00
100.00 150.00 50 3.50 5.00 10 35.00
150.00 200.00 50 3.50 5.00 10 35.00
200.00 250.00 50 3.50 5.00 10 35.00
250.00 300.00 50 3.50 5.00 10 35.00
300.00 350.00 50 3.50 5.00 10 35.00
350.00 400.00 50 3.50 5.00 10 35.00
400.00 450.00 50 3.50 5.00 10 35.00
450.00 500.00 50 3.50 5.00 10 35.00
350.00
0 0 0
13.00
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