Chart Title

KABUPATEN MINAHASA TENGGARA

KECAMATAN RATAHAN TIMUR
DESA WIOI

Provinsi : Sulawesi Utara

Kabupaten : Minahasa Tenggara
Kecamatan : Ratahan Timur
Desa : WIOI

VOLUME BIAYA
URAIAN Harga Satuan
(Rp) Dana Desa
Total Swadaya Dana Desa (Rp)
Satuan

Bahan

1 Semen 50 Kg 79.00 - 79.00 Zak 82,000.00 6,478,000.00

2 Pasir Beton 12.00 12.00 M3 225,000.00 2,700,000.00
3 Kerikil Giling 6.00 6.00 M3 452,000.00 2,712,000.00
4 Besi SNI ꬾ 10 (Polos) 96.00 96.00 Ujung 100,000.00 9,600,000.00
5 Kaso 5/7 Klas III 1.20 1.20 M3 2,750,000.00 3,300,000.00
6 triplek 9 mm 32.00 32.00 M3 120,000.00 3,840,000.00
7 Bendrat/Kawat 11.00 11.00 Kg 25,000.00 275,000.00
8 Cat 45.00 45.00 Kg 39,000.00 1,755,000.00
9 Pipa PVC 3 " 2.00 2.00 ujung 160,000.00 320,000.00
10 Pipa PVC 2 " 2.00 2.00 ujung 100,000.00 200,000.00
11 Paku Campur 12.00 12.00 Kg 30,000.00 360,000.00

Alat
Sekop 2.00 2.00 150,000.00 300,000.00
Ember Cor 5.00 5.00 15,000.00 75,000.00
Kuas 4.00 4.00 15,000.00 60,000.00
Tali Senar 3.00 3.00 26,000.00 78,000.00
Papan Kegiatan 1.00 1.00 150,000.00 150,000.00

Upah
Pekerja 144.00 144.00 HOK 130,000.00 18,720,000.00
Tukang 72.00 72.00 HOK 160,000.00 11,520,000.00
Kepala Tukang 11.00 11.00 HOK 175,000.00 1,925,000.00
Mandor 10.00 10.00 HOK 150,000.00 1,500,000.00
BIAYA
Swadaya Total Dana Desa
(Rp) (Rp)

6,478,000.00
2,700,000.00
2,712,000.00
9,600,000.00
3,300,000.00
3,840,000.00
275,000.00
1,755,000.00
320,000.00
200,000.00
360,000.00

300,000.00
75,000.00
60,000.00
78,000.00
150,000.00

18,720,000.00
11,520,000.00
1,925,000.00
1,500,000.00