REKAPITULASI BAHAN DAN MATERIAL

Pekerjaan : PEMBANGUNAN JAMBAN10 unit

Lokasi : ULUSALU
Desa : ULUSALU
Kecamatan : PANA
Kabupaten : Mamasa

NO SUMBER DAYA TOTAL VOLUME HARGA SATUAN SATUAN TOTAL HARGA

I UPAH
1 Pekerja 359.0000 120,000 Org/Hr 43,080,000
2 Tukang 181.0000 150,000 Org/Hr 27,150,000
3 Upah Pengumpulan Batu Gunung 18.7200 350,000 m3 6,552,000
4 Upah Pengumpulan Pasir 35.2200 250,000 m3 8,805,000
5 Upah Pengumpulan Kerikil 6.3700 500,000 m3 3,185,000
6 Upah Pengumpul Kayu Kelas III 3.7300 1,700,000 m3 6,341,000
7 Lansiran Semen 283.4000 10,000 / zak 2,834,000
8 Lansiran Batu Merah 13795.0000 500 /Bh 6,897,500
TOTAL UPAH 104,844,500
II BAHAN
1 Semen Portland (40 Kg) 288.4000 105,000 zak 30,282,000
2 Besi Beton Polos uk 10 mmx12m 76.0000 100,000 Btg 7,600,000
3 Kawat Beton 27.6000 25,000 kg 690,000
4 Besi Beton Polos uk 6 mmx12m 54.0000 40,000 Btg 2,160,000
5 Paku Biasa 30.8000 40,000 kg 1,232,000
6 Batu merah 13865.0000 1,500 bh 20,797,500
7 Seng Gelombang 44.400 92,000 Lmbr 4,084,800
8 Paku Seng 1.3000 55,000 Kg 71,500
9 Tegel Keramik 20x20 20.0000 115,000 Dos 2,300,000
10 Semen Warna 9.5000 25,000 Kg 237,500
11 Closet Jongkok 10.0000 350,000 Bh 3,500,000
12 Pintu Aluminium dan Kuseng Aluminium 10.0000 600,000 Set 6,000,000
13 Pipa PVC Standar AW 3' ( 4 mtr) 10.0000 210,000 Btg 2,100,000
14 Pipa PVC Standar AW 1/2 "( 4 mtr) 10.0000 42,000 Btg 420,000
15 Elbow PVC 3" Inch 10.0000 35,000 Buah 350,000
16 Elbow PVC 1/2" Inch 10.0000 12,000 Buah 120,000
17 Kran Air 10.0000 25,000 Buah 250,000
18 Pipa PVC Standar AW 1" ( 4 mtr) 5.0000 65,000 Btg 325,000
19 Cat Tembok 24.2000 45,000 Kg 1,089,000
20 Cat Tembok Finishing 62.9000 45,000 Kg 2,830,500
21 Plamur 24.2000 6,000 Kg 145,200
22 Besi Beton Polos uk 8 mmx12m 30.0000 70,000 Btg 2,100,000
TOTAL BAHAN 88,685,000
III PERENCANAAN & OPERASIONAL TPK
14 PERENCANAAN 1 3,020,000 LS 3,020,000
15 OPERASIONAL TPK 1 5,463,400 LS 5,463,400
TOTAL OPERASIONAL DAN PERENCANAAN 8,483,400
TOTAL 202,012,900

Kepala Desa Tim Pelaksana Kegiatan

LUDIANA LUA' Yulius Iro

 REKAP BAHAN UNTUK 1 UNIT JAMBAN

NO SUMBER DAYA TOTAL VOLUME HARGA SATUAN

I UPAH
1 Pekerja 35.90 120,000
2 Tukang 18.10 150,000
3 Upah Pengumpulan Batu Gunung 1.87 350,000
4 Upah Pengumpulan Pasir 3.52 250,000
5 Upah Pengumpulan Kerikil 0.64 500,000
6 Upah Pengumpul Kayu Kelas III 0.37 1,700,000
7 Lansiran Semen 28.34 10,000
8 Lansiran Batu Merah 1,379.50 500

II BAHAN
1 Semen Portland (40 Kg) 28.84 105,000
2 Besi Beton Polos uk 10 mmx12m 7.60 100,000
3 Kawat Beton 2.76 25,000
4 Besi Beton Polos uk 6 mmx12m 5.40 40,000
5 Paku Biasa 3.08 40,000
6 Batu merah 1,386.50 1,500
7 Seng Gelombang 4.44 92,000
8 Paku Seng 0.13 55,000
9 Tegel Keramik 20x20 2.00 115,000
10 Semen Warna 0.95 25,000
11 Closet Jongkok 1.00 350,000
12 Pintu Aluminium dan Kuseng Aluminium 1.00 600,000
13 Pipa PVC Standar AW 3' ( 4 mtr) 1.00 210,000
14 Pipa PVC Standar AW 1/2 "( 4 mtr) 1.00 42,000
15 Elbow PVC 3" Inch 1.00 35,000
16 Elbow PVC 1/2" Inch 1.00 12,000
17 Kran Air 1.00 25,000
18 Pipa PVC Standar AW 1" ( 4 mtr) 0.50 65,000
19 Cat Tembok 2.42 45,000
20 Cat Tembok Finishing 6.29 45,000
21 Plamur 2.42 6,000
22 Besi Beton Polos uk 8 mmx12m 3.00 70,000
TOTAL UNTUK JAMBAN 1 UNIT
AMBAN

SATUAN TOTAL HARGA

Org/Hr 4,308,000
Org/Hr 2,715,000
m3 655,200
m3 880,500
m3 318,500
m3 634,100
/ zak 283,400
/Bh 689,750

zak 3,028,200
Btg 760,000
kg 69,000
Btg 216,000
kg 123,200
bh 2,079,750
Lmbr 408,480
Kg 7,150
Dos 230,000
Kg 23,750
Bh 350,000
Set 600,000
Btg 210,000
Btg 42,000
Buah 35,000
Buah 12,000
Buah 25,000
Btg 32,500
Kg 108,900
Kg 283,050
Kg 14,520
Btg 210,000
L UNTUK JAMBAN 1 UNIT 19,352,950