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. GUNTER GUNAWAN
GUNAWAN
DIREKTUR UTAMA
ENGINEERING ESTIMATE ( EE )
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. GUNTER GUNAWAN
GUNAWAN
DIREKTUR UTAMA
Pembangunan Jalan Rabat Beton
TAHUN ANGGARAN 2012
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 2021
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