REKAP BIAYA KEBUTUHAN BAHAN, ALAT DAN UPAH

Vol Pekerjaan
No Jenis Pekerjaan Harga Satuan Jumlah Harga
Jumlah sat
A Bahan
1 pasir pasang #REF! m³ #REF! #REF!
2 semen portland #REF! kg #REF! #REF!
3 Kerikil #VALUE! m3 #REF! #REF!
4 Besi beton ( polos/ulir ) #REF! kg #REF! #REF!
5 Kawat beton #REF! kg #REF! #REF!
6 Kayu begesting #REF! m3 #REF! #REF!
7 Paku 5-10 cm #REF! kg #REF! #REF!
8 Minyak bekisting #REF! ltr 6,000.00 #REF!
9 Kloset jongkok porselen #REF! bh #REF! #REF!
10 Pipa PVC 1' #REF! m' #REF! #REF!
11 Pipa PVC 2.5' #REF! m' #REF! #REF!
12 Pipa PVC 3' #REF! m' #REF! #REF!
15 Perlengkapan #REF! bh #REF! #REF!
16 #REF! #REF! bh 700.00 #REF!
sub total #REF!
PPN 10% #REF!
B Upah
1 pekerja #REF! Oh 75,000.00 #REF!
2 tukang batu #REF! Oh 90,000.00 #REF!
sub total #REF!
C Biaya Umum 2% Rp 72,000,000.00 x 2% 1,440,000.00
Sub total #REF!
Dibulatkan #REF!
#REF!

Diperiksa Oleh Desa Karanglo , 1 Mei 2019

Sekretaris Desa Ketua TPK

HABIBURROHMAN MAHFUD WIJAYA

Menyetujui, Mengetahui,
Ketua BPD Kepala Desa Karanglo

BASUKI RACHMAT HABIB GHOFIR, S.IP

NO NAMA KEGIATAN SAT HARGA
1 #REF! M2 #REF!
2 #REF! M1 #REF!
3 #REF! M3 #REF!
4 #REF! M3 #REF!
5 #REF! M3 #REF!
6 #REF! M3 #REF!
7 #REF! M3 #REF!
8 #REF! M3 #REF!
9 #REF! M3 #REF!
10 #REF! M3 #REF!
11 #REF! M3 #REF!
12 #REF! M3 #REF!
13 #REF! M2 #REF!
14 #REF! M2 #REF!
15 #REF! M2 #REF!
16 #REF! M2 #REF!
17 #REF! M2 #REF!
18 #REF! M2 #REF!
19 #REF! M2 #REF!
20 #REF! M3 #REF!
21 #REF! KG #REF!
22 #REF! M2 #REF!
23 #REF! M2 #REF!
24 #REF! M2 #REF!
25 #REF! M2 #REF!
26 #REF! M1 #REF!
27 #REF! M1 #REF!
28 #REF! M3 #REF!
29 #REF! M2 #REF!
30 #REF! M2 #REF!
31 #REF! M2 #REF!
32 #REF! M2 #REF!
33 #REF! M2 #REF!
34 #REF! M3 #REF!
35 #REF! M3 #REF!
36 #REF! M2 #REF!
37 #REF! M2 #REF!
38 #REF! M2 #REF!
39 #REF! M1 #REF!
40 #REF! M2 #REF!
41 #REF! M1 #REF!
42 #REF! M2 #REF!
43 #REF! M2 #REF!
44 #REF! BH #REF!
45 #REF! BH #REF!
46 #REF! BH #REF!
47 #REF! BH #REF!
48 #REF! BH #REF!
49 #REF! M1 #REF!
50 #REF! M1 #REF!
51 #REF! M1 #REF!
52 #REF! M1 #REF!
53 #REF! M1 #REF!
54 #REF! M1 #REF!
55 #REF! BH #REF!
56 #REF! KG #REF!
57 #REF! KG #REF!
58 #REF! CM #REF!
59 #REF! M2 #REF!
60 #REF! M2 #REF!
61 #REF! M1 #REF!
62 #REF! M2 #REF!
NO NAMA KEGIATAN SAT HARGA
63 #REF! BH #REF!
64 #REF! BH #REF!
65 #REF! BH #REF!
66 #REF! BH #REF!
67 #REF! BH #REF!
68 #REF! BH #REF!
69 #REF! BH #REF!
70 #REF! BH #REF!
71 #REF! M2 #REF!
72 #REF! M2 #REF!
73 #REF! M2 #REF!
74 #REF! M2 #REF!
75 #REF! M2 #REF!
76 #REF! M2 #REF!
77 #REF! M2 #REF!
78 #REF! M2 #REF!
79 #REF! M2 #REF!
80 #REF! M2 #REF!
81 #REF! M2 #REF!
82 #REF! M2 #REF!
83 #REF! M2 #REF!
84 #REF! M2 #REF!
85 #REF! M2 #REF!
86 #REF! M2 #REF!
87 #REF! M2 #REF!
88 #REF! BH #REF!
89 #REF! BH #REF!
 BACK UP DATA PERHITUNGAN VOLUME PEKERJAAN

NO URAIAN PEKERJAAN PERHITUNGAN VOLUME JUMLAH

I PEKERJAAN JAMBAN SEHAT
1. Galian Tanah 3.14 x 0.23 x 5.40 x 18.00 70.32 m3
2. Pasir Urug 25cm 3.14 x 0.16 x 0.25 x 18.00 2.26 m3
3. Plat Penutu Saptictack Dan resapan t =10cm
#REF! 3.14 x 0.23 x 0.10 x 3.00 x 18.00 3.91 m3
- Pembesian Ø8 0.50 x 5.33 x 2.00 x 3.00 x 0.395 x 18.00 113.76 kg
4. Beton Saptictank Dan Resapan
#REF! 2.00 x 3.14 x 0.45 x 5.00 x 0.10 = 25.43 m3
3.14 x 0.23 x 0.05 x 2.00 = 1.30 m3
= 26.74 m3 26.74 m3
- Begisting 2.00 x 3.14 x 0.48 x 5.00 x 21% x 18.00 56.97 m3
- Pembesian Ø8 6.00 x 2.00 x 2.00 x 0.395 x 18.00 170.64 kg
Ø6 11.00 x 1.00 x 2.00 x 0.222 x 18.00 87.91 kg
258.55 kg

II PEKERJAAN SANITASI
1. Pasang kloset jongkok setara "INA" 1.00 x 18.00 18.00 unit
3. Pasang pipa PVC tipe AW ø 3" 6.00 x 18.00 108.00 m'
3. Pasang pipa PVC tipe AW ø 2,5" 3.00 x 18.00 54.00 m'
4. Pasang pipa PVC tipe AW ø 1" 4.00 x 18.00 72.00 m'

III PEKERJAAN PENUTUP JAMBAN

1. Galian Tanah 4.70 x 0.50 x 0.3 x 18.00 12.69 m3
2. Pasangan 1 Bata Rollag (1Pc : 6Ps) 4.70 x 0.50 x 18.00 42.30 m2
3 Pasangan batu bata 1pc 6ps 1.30 x - x 3.00 = - - m2
0.60 x - x 1.00 = -
= -
 RENCANA ANGGARAN BIAYA (RAB)
NAMA KEGIATAN : PEMBANGUNAN SANITASI LINGKUNGAN
JENIS : PEMBANGUNAN MCK INDIVIDUAL
LOKASI : DESA KARANGLO
VOLUME : 18 UNIT
ANGGARAN : Rp 72,000,000.00

NO URAIAN PEKERJAAN VOL. SAT HARGA SATUAN (Rp.) JUMLAH HARGA (Rp.)
1 2 3 4 5 6=4x5

I PEKERJAAN JAMBAN SEHAT

1 Galian Tanah 70.32 m3 #REF! #REF!
2 Pasir Urug 25cm 2.26 m3 #REF! #REF!
4 Plat Penutu Saptictack Dan resapan t =10cm
#REF! 3.91 m3 #REF! #REF!
- Pembesian 113.76 kg #REF! #REF!
5 Beton Saptictank Dan Resapan
#REF! 26.74 m3 #REF! #REF!
- Begisting 56.97 m2 #REF! #REF!
- Pembesian 258.55 kg #REF! #REF!
Sub jumlah #REF!
II PEKERJAAN SANITASI
1 Pasang kloset jongkok setara "INA" 18.00 unit #REF! #REF!
2 Pasang pipa PVC tipe AW ø 3" 108.00 m' #REF! #REF!
3 Pasang pipa PVC tipe AW ø 2,5" 54.00 m' #REF! #REF!
4 Pasang pipa PVC tipe AW ø 1" 72.00 m' #REF! #REF!
Sub jumlah #REF!
III PEKERJAAN PENUTUP JAMBAN
1 Galian Tanah 12.69 #REF! #REF!
2 Pasangan 1 Bata Rollag (1Pc : 6Ps) 42.30 #REF! #REF!
3 Pasangan batu bata 1pc 6ps - #REF! #REF!
Sub jumlah #REF!
VI BIAYA UMUM 2% 1,440,000.00
Sub jumlah 1,440,000.00

Diperiksa Oleh Desa Karanglo , 1 Mei 2019

Sekretaris Desa Ketua TPK

HABIBURROHMAN MAHFUD WIJAYA

Menyetujui, Mengetahui,
Ketua BPD Kepala Desa Karanglo

BASUKI RACHMAT HABIB GHOFIR, S.IP