JUMLAH Rp 256,262,714.72
PPN 10 % Rp 25,626,271.47
TOTAL Rp 281,888,986.19
DIBULATKAN Rp 281,880,000.00
TERBILANG : DUA RATUS DELAPAN PULUH SATU JUTA DELAPAN RATUS DELAPAN PULUH RIBU RUPIAH
KONSULTAN PERENCANA
PT. ....
.......
DIREKTUR UTAMA
ENGINEERING ESTIMATE ( EE )
Jumlah Rp 256,262,714.72
PPN 10 % Rp 25,626,271.47
TOTAL Rp 281,888,986.19
DIBULATKAN Rp 281,880,000.000
KONSULTAN PERENCANA
PT. ....
.......
DIREKTUR UTAMA
Rehabilitasi Jalan Perumahan Das Milieu
TAHUN ANGGARAN 2022
STA P L T
NO URAIAN PEKERJAAN KOEFISIEN VOLUME TOTAL
Awal Akhir (m) (m) (m)
244
A PEK. BADAN JALAN P=244, L= 5 M
70.71
0 0.00
87.84
4 Penghamparan Beton K-300 Tb 18 cm (Ready Mix) 0.00 50.00 50 5.00 0.18 45 45.00
50.00 100.00 50 5.00 0.18 45 45.00
100.00 150.00 50 5.00 0.18 45 45.00
150.00 200.00 50 5.00 0.18 45 45.00
200.00 244.00 44 5.00 0.18 39.6 39.60
0.00 0.00 0 5.00 0.18 0 0.00
0.00 0.00 0 0.00 0.18 0 0.00
0.00 0.00 0 0.00 0.18 0 0.00
0.00 0.00 0 0.00 0.18 0 0.00
0.00 0.00 0 0.00 0.18 0 0.00
219.60
5 Finishing Trowel Bergaris dan Curing Beton 0.00 50.00 50 5.00 250 250.00
50.00 100.00 50 5.00 250 250.00
100.00 150.00 50 5.00 250 250.00
150.00 200.00 50 5.00 250 250.00
200.00 244.00 44 5.00 220 220.00
0.00 0.00 0 5.00 0 0.00
0.00 0.00 0 0.00 0 0.00
0.00 0.00 0 0.00 0 0.00
0.00 0.00 0 0.00 0 0.00
0.00 0.00 0 0.00 0 0.00
1220.00
6 Pek. Cutter Joint dan Joint Sealent 0.00 50.00 50 5.00 5.00 10 50.00
50.00 100.00 50 5.00 5.00 10 50.00
100.00 150.00 50 5.00 5.00 10 50.00
150.00 200.00 50 5.00 5.00 10 50.00
200.00 244.00 44 5.00 5.00 8.8 44.00
0.00 0.00 0 5.00 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
0.00 0.00 0 0.00 5.00 0 0.00
0.00 0.00 0 0.00 5.00 0 0.00
244.00
0 0 0
4.00
REKAPITULASI ANALISA HARGA PEKERJAAN PROYEK
TAHUN ANGGARAN 2011
......
.....
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
890,000.00
945,000.00
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