5m P = 12 T 2.1
TINGGI = 4.8
P = 1 2 T 2 .1
5m
P = 16 M T 2.5
P = 16 M T 2.5
P = 16 M T 2.5
P = 16 M T 2.5
HARGA SATUAN BAHAN UPAH DAN ALAT NO
URAIAN
SATUAN
HARGA
BAHAN
1 Batu Kali
m3
Rp
75,000
2 Pasir
m3
Rp
150,000
3 Kerikil 2/3
m3
Rp
160,000
4 Se Semen Gresik ( 50 kg
!ak
Rp
64,000
5 Besi " 16
l#r
Rp
160,000
6 Besi " 12
l#r
Rp
6$,000
7 Besi " 10
l#r
Rp
4$,000
$ Besi " $
l#r
Rp
42,000
% Besi " 6
l#r
Rp
27,000
10 Ben&rat
kg
Rp
15,000
11 Pi Pipa 'an& Ril " 2,5
)tg
Rp
375,000
12 Pipa P*+ 3/4
)tg
Rp
20,000
13 Pipa P*+ 2,5
)tg
Rp
60,000
14 15 16 17 1$
)# ikat kg l)r l)r
Rp Rp Rp Rp Rp
25,000 $,000 25,000 %0,000 7,000
Karet -an&asan .#uk +at Besi riplek 5 mm Papan )egesting 2/20 200
DATA DATA PENDUKUNG PENDU KUNG LAINNY LAINN YA
K:BP:8; K8+:9::; 8S: S;
KAB. MAGETAN KEC. PANEKAN REJOMULYO DUSUN SEKANCIL
<
RIPTO PRIHARTONO, ST
P="K
KUNTADI SUWANDONO,S.Sos
%5
NIP : 19630527198611 1 001
5$
;.P PK :;GG:K:8R 8K;.S =8;.S K8G.::; 1 KR:; =8;.S K8G.::; 2
NUR SOFRUDIN, SE
SUYATNO 21 9aret 2012 9ua#irin =em)atan Betn
P> 6 ? -> 3 alu& Bagian =em)atan
KR:;
31 m
G:9B:R
G:9B:R R8;+:;:
27
PERHITUNGAN VOLUME PEKERJAAN / TAKE OFF SHEET 0.5
0.7
0.7
I
6.0
II 0.4 IV 1.5
III
2.1 0.2
5 0.2
1.0
Volume Pasangan Pondasi Pias Luas Lebar Volume Luas Tot I 3.15 3.5 11.03 II 3. 3.5 13.65 III 3.15 3.5 11.03 IV 2.00 3.5 7.00 Volume !o"#asi 42.70
Total !asa"&a"
Volume Galian
Po"#asi
+1.5 , 2.1 , 3.5- , 2 sisi
=
22.05 m3
*!rit
++1.5 , 1.2-+0.6 , 0.6--%2 , 18 ++1.5 , 1.2-+0.6 , 0.6--%2 , 18 ++1.5 , 1.2-+0.6 , 0.6--%2 , 13 ++1.5 , 1.2-+0.6 , 0.6--%2 , 13
= = = =
1.44 1.44 14.04 14.04
(a)a!
+0.8 , 0.8 , 10- , 4 sisi
=
25.60 m3
Talu#
, , , , , ,
= = = = = =
, , , , , , Volume Galia" Total
=
0.00 0.00 0.00 0.00 0.00 0.00
m3 m3 m3 m3
m3 m3 m3 m3 m3 m3
114.61 m3
278.39
PERHITUNGAN VOLUME PEKERJAAN / TAKE OFF SHEET No 1
Uraian
Panjang
Lebar
Tinggi
Luas
Vou!e
3.00
0.20
18.00
3.60 m3
Perhitungan Plat Beton
3.00
6.00
6.00 0.20 2
Pembesian Plat Jembatan 3.00
= ((3/0,15)+1)x6x2
12 mm - 15 cm 6.00
12 mm - 15 cm 3
Pembesian Tiang Hand Rail
015 m
252.00
23.00 ljr
246.00
23.00 ljr
= ((6/0,15)+1)x3x2
No "
Uraian
Panjang
Pembesian Balok Jembatan
Lebar
Tinggi
Luas
0.20
0.50
1.20
Vou!e
.
/e&el 10 15 2 16
6.00
1.20 m3
2 12 2 12
4 12
4 16 25 Tul Poo 8 12
Tul 9tama 6 16 /e&el 10 15
#
Perhitungan Begesting
96.00 72.00
9.00 ljr 7.00 ljr
123.00
12.00 ljr
=((6/0,15)+1)x1.5 x2
%&l '&n
3.60 m3 0.22 m3 1.20
12
58.00
10
17.00
300/15
ANALISA PERHITUNGAN JEM$ATAN PLAT $ETON No A/( SNI
Uraian
Anaisa
Gaian Tana& Prja Pasangan $a%u Kai ( ) " Pon*asi 'a" bal mn (50 $) Par pala "an$
1.1000 3.2600 0.5200 0.0500
Tua"&
0.5000
Peer'a
1.2500
Sa+a' Je!ba%an ( ) " 'a" bal mn (50 $) Par pala "an$
1.1000 3.2600 0.5200 0.0500
Tua"&
0.5000
Peer'a
1.2500
O'ri% ( ) " 'a" bal mn (50 $) Par
1.1000 3.2600 0 5200
0.7500
Vou!e
Kebu%u&an
114.61 m3
85.96 *
Harga sa%
$a&an
30,000
3,438,300
85.4 85.4 85.4 85.4 85.4 85.4
m3 m3 m3 m3 m3 m3
93.94 278.40 44.41 4.27 42.70 106.75
m3 a m3 * * *
75,000 64,000 150,000 40,000 40,000 30,000
7,045,500 17,817,900 6,661,200
69.60 69.60 69.60 69.6 69.60 69.60
m3 m3 m3 m3 m3 m3
76.56 226.90 36.19 3.48 34.80 87.00
m3 a m3 * * *
75,000 64,000 150,000 40,000 40,000 30,000
5,742,000 14,521,300 5,428,800
75,000 64,000 150 000
23,273,300 58,857,300 22 003 800
282.10 m3 282.10 m3 282 10 m3
310.31 m3 919.65 a 146 69 m3
U'a&
227,700 2,277,300 4,270,000
185,600 1,856,000 3,480,000
ANALISA PERHITUNGAN JEM$ATAN PLAT $ETON No
Uraian aa 'nra "an$ ' pala "an$ Prja i&i%ung Peran0a&/$eges%ing Papan b$n$ 2 /20 . '$n$ 5/7 x 300 Pa" a!" p "an$ Prja F1 I / 2
Anaisa 2.0000 7.5000 2.5000 7.5000
Vou!e 6.696 m3 6.696 m3 6.696 m3 6.696 m3
1.5000 2.0000 0.2500 0.2917 0.0292 0.1167
0 0 12 12 12
m2 m2 m2 m2 m2 m2
0.1667
24 m
Kebu%u&an 13.39 $ 50.22 * 16.74 * 50.22 * 63.00 31.00 5.00 3.50 0.35 1.40
lbr b$ $ * * *
Harga sa% 15,000 40,000 40,000 30,000
$a&an 200,900
7,000 25,000 14,000 40,000 40,000 30,000 -
441,000 775,000 70,000
375,000
1,500,000
U'a& 2,678,400 892,800 2,008,800
186,700 18,700 56,000 -
Pe,1 San*aran ;a"# raill #ia 25<
4.00 b$
(3242.34555
"#42--4655
Prja
"an$
p "an$
3,438,300
227,700 2,277,300 4,270,000 38,299,600
185,600 1,856,000 31,213,700
3,480,000
2,678,400 892,800 2,008,800
186,700 18,700 56,000
-742634.55
("47(74355
-4(524655
an&r
-
-
-
8
<rm7e
PNPM-Mandiri Perdesaan
RENCANA ANGGARAN BIAYA
Prpinsi @ Ka)upaten @ Keamatan @ esa @ URAIAN
1 2 3 4 5 6 7 $ % 10 11 12 13 14 15
1 2 3 4 5 6
BAHAN Batu Kali Pasir Kerikil 2/3 Semen ( 50 kg Besi " 16 Besi " 12 Besi " 10 Ben&rat Pipa 'an& Ril " 2,5 +at Besi Papan )egesting 2/20 400 Kau 4/6 4 m Bam)u Paku ana rug ALAT Prasasti Papan nama prek Sekp Selang tim)angan ali Senar 8m)er
=:A: .9R 9:G8:; K8+ P:;8K:; R8="9-C" VOLUME Dar# Dar# Satuan T"ta! S$a%a&a PNPM'MP ) >a) a & 4$100 120 36100 m3 23100 20 21100 m3 500 500 m3 1,47000 1,47000 !ak $00 $00 l#r $600 $600 l#r 1%00 1%00 l#r 1300 1300 kg 400 2 200 )tg 200 200 kg 6300 6300 l)r 3100 3100 )tg 1500 10 500 )tg 500 500 kg 2$200 2$200 m3
1 1 1 10 6 10
10
1 1 1 10 6 0
) ) ) m rl )
; R:B Pgram =enis Kegiatan kuran/imensi Harga Kat7g"r# Satuan B#a&a ( Rp. ) D e 75,000 150,000 160,000 64,000 160,000 6$,000 4$,000 15,000 375,000 25,000 7,000 25,000 10,000 14,000 45,000 Su* T"ta! + 300,000 150,000 30,000 3,000 3,000 10,000
@ 01 @ P;P9 9P =em)atan Betn P> 6 ? -> 3 Ju!ah S$a%a&a ( Rp. ) g>)D %,000,000 3,000,000 750,000 100,000 +,-/0-000 100,000
Ju!ah PNPM MP ( Rp. ) > D 27,075,000 31,650,000 $00,000 %4,0$0,000 1,2$0,000 5,$4$,000 %12,000 1%5,000 750,000 50,000 441,000 775,000 50,000 70,000 12,6%0,000 +12-222-000
300,000 150,000 30,000 30,000 1$,000
%5,000 6$,000
$,170,000 1,2%2,000 %,462,000
5,$4$,000 %12,000 6,760,000
2,702,000
PNPM-Mandiri Perdesaan Kab Magetan 2012
RENCANA ANGGARAN BIAYA SUMBER DANA DARI S9ADAYA MASYARAKAT
Prpinsi Ka)upaten Keamatan esa
@ @ @ @
=aa imur ;gai K8+ P:;8K:; R8="9-C"
; R:B @ 02 Pgram @ PNPM-MP =enis Kegiatan @ =em)atan Betn kuran/imensi @ P> 6 ? -> 3 *"-98
R:.:;
tal *lume a
*lume P;P9 )>a
*lume Sa&aa >&Fe
Sa&aa Selain ang &
Sa&aa ang e
'arga Satuan Satuan ( Rp D
g
;ilai Sa&aa Selain ang ( Rp
;ilai Sa&aa ang ( Rp
>&g
i>eg
=umla tal #(>Rp F i
BAHAN
Batu Kali Pasir Kerikil 2/3 Semen ( 50 kg Besi " 16 Besi " 12 Besi " 10 Ben&rat Pipa 'an& Ril " 2,5 +at Besi Papan )egesting 2/20 400 Kau 4/6 4 m Bam)u Paku ana rug ALAT Prasasti Papan nama prek Sekp Selang tim)angan ali Senar 8m)er Sea 9len UPAH Peker#a ukang
4$100 23100 500 1,47000 $00 $600 1%00 1300 400 200 6300 3100 1500 500 2$200
361 211 5 1,470 $ $6 1% 13 2 2 63 31 5 5 2$2
120 20 2 10
120 m3 75,000 20 m3 150,000 m3 160,000 !ak 64,000 l#r 160,000 l#r 6$,000 l#r 4$,000 kg 15,000 2 )tg 375,000 kg 25,000 l)r 7,000 )tg 25,000 10 )tg 10,000 kg 14,000 m3 45,000 Su* T"ta! + )
'
%,000,000 3,000,000 750,000 100,000 +,-/0-000
%,000,000 3,000,000 750,000 100,000 +,-/0-000
1 1 1 10 6 10 15
1 1 1 10 6
10 15
20 7%5
20 645
) 300,000 ) 150,000 ) 30,000 m 3,000 rl 3,000 10 ) 10,000 15 ari 150,000 Su* T"ta! , ) '"K 30,000 '"K 40,000 Su* T"ta! 3 ) TOTAL BIAYA S9ADAYA Swadaya Selain Uang Swadaya Uang
' '
100,000 2,250,000 ,-3/0-000 ' 15,200,000
100,000 2,250,000 ,-3/0-000 ' 15,200,000 15,200,000
Sumber Dana D#87tu:u# O!7hP#"K
D#p7r#68a
15,200,000 D#*uat O!7hKetua PK
PNPM-Mandiri Perdesaan Magetan 2012
<rm $)
REKAPITULASI RENCANA ANGGARAN BIAYA ( R'RAB ) Prpinsi @ =aa imur Ka)upaten @ 9agetan
;
=enis Prasarana @ =em)atan Betn
Kegiatan kuran =umla ; R:B
raian
@ @ @ @
PNPM .
B:':;
..
P8R:-::;
...
P:'
=em)atan Betn P> 6 ? -> 3 B)t 1 01
SWADAYA
@ @ @ @
PNPM
B)t
1 02
SWADAYA
Kegiatan kuran =umla ; R:B
PNPM
@ @ @ @
B)t
SWADAYA
K8+ P:;8K:; R8="9-C"
B)t
=9-:' ":-
PNPM
SWADAYA
176,666,000
12,$50,000
$31
176,666,000
12,$50,000
$31
52$,000
2,350,000
13
52$,000
2,350,000
13
157
35,7%0,000
35,7%0,000 Ju!ah
Kegiatan kuran =umla ; R:B
Keamatan esa
212,%$4,000
15,200,000
100
212,%$4,000
157
15,200,000
%50
.* "perasinal PK 2
4,4$4,000
200
*
6,726,000
300
"perasinal PK 3
=9-:' (P;P9 9P F Sa&aa =umla Biaa pa Knstruksi
22$,1$4,000 35,7%0,000
100
,,5-+45-000
15,200,000
10000
1000
35,7%0,000
1000
100
35,7%0,000
100
4000
=umla Biaa pa Pengumpulan Baan =umla Biaa pa
35,7%0,000
=umla pa
4000
000
'"K
'"K
'"K
R8="9-C" 21 9aret 2012 P#"K
Ketua PK
K;:. SA:;";",SSs ;.P @ 1%6305271%$611 1 001
R.P" PR.':R";", S
SC:;"
'"K
$ >?/9NG GAMBAR RENCANA PR"P.;S. =:A: .9R KAB. MAGETAN KEC. PANEKAN 8S: REJOMULYO =8;.S PR:S:R:;:
!P! 1 "#P 1
Jembatan Beton
!P! 2
$
-"K:S. S; S8K:;+.=- G:9B:R
1000 150
D7nah J7*atan
A
i)uat "le @ 1000
A
1000
PK / KP9
SC:;" iperiksa "le < eknik Keamatan
"#P 3
!P! 3
"#P 2
1000
$ "#P 4
R.P" PR.':R";", S isetu#ui "le
!P! 4 P?@?PT
.r ':R. B. S iketaui "le P#"K
;:. SA:;";",SS
6.0 150
0.2
1.2
1.2
1.2
GAMBAR RENCANA PR"P.;S. =:A: .9R K:B 9:G8:; K8+ P:;8K:; 8S: R8="9-C" =8;.S PR:S:R:;:
150
0.2
Jembatan Beton 00
P?@?PT
-"K:S. S; S8K:;+.=- G:9B:R
2012
Pi!a GI 2 <
0.7 /alo Gela&ar /eto" /ertula"&
H
%A$
5.20
Ptngan B B
i)uat "le @ PK / KP9
4.50 5%
40 AM
SC:;" iperiksa "le < eknik Keamatan
1.5 1.5 010 02
R.P" PR.':R";", S isetu#ui "le
02
2.1
0.2
0.4
0.2
2.1 Pas. /atu $ali 1 4
PO!ONGAN $ & $
.r ':R. B. S iketaui "le P#"K
;:. SA:;";",SS ;.P @ 1%6305271%$611 1 001
3
060
075
1.5
060
GAMBAR RENCANA PR"P.;S. =:A: .9R K:BP:8; 9agetan KEC. PANEKAN DESA REJOMULYO =8;.S PR:S:R:;:
075 P?@?PT
Plat /eto" /ertula"& am!. 123 00 Plestera" am!. 14
Jembatan Beton
-"K:S. DUSUN SEKANCIL =- G:9B:R
050
H
Pas. /atu $ali 1 4
320
P tngan : :
i)uat "le @ 200
PK / KP9
SC:;" iperiksa "le < eknik Keamatan 020 080
R.P" PR.':R";", S isetu#ui "le
160
010
PO!ONGAN A & A
.r ':R. B. S iketaui "le P#"K
K;:. SA:;";",SSs ;.P @ 1%6305271%$611 1 001
020 1220
GAMBAR RENCANA PR"P.;S. =:A: .9R K:B 9:G8:; KEC. PANEKAN 8S: REJOMULYO =8;.S PR:S:R:;:
12 20
050 12 15
12 15
020
Jembatan Beton
6
-"K:S. S; S8K:;+.=- G:9B:R
070
P'NU(ANGAN $A(O) (AN*A"
H
etail Penulangan
i)uat "le @ PK / KP9
6 10
68 020 0
SC:;" iperiksa "le < eknik Keamatan
R.P" PR.':R";", S isetu#ui "le
015
P'NU(ANGAN $A(O) *A+RAG%A 0.75
1.50
*'!A( P'NU(ANGAN $A(O) G'(AGAR
0.75
.r ':R. B. S iketaui "le P#"K
K;:. SA:;";",SSs ;.P @ 1%6305271%$611 1 001
01 5
015
3 010
010
GAMBAR RENCANA PR"P.;S. =:A: .9R K:BP:8; 9:G8:; KEC. PANEKAN DESA REJOMULYO =8;.S PR:S:R:;:
0.10 8 15 Pi!a GI 2 <
0.40 12 15
8 10
12 15
0.40
Jembatan Beton
-"K:S. DUSUN SEKANCIL =- G:9B:R
0.20 0.30 H
0.75
0.75
1.5
etail Penulangan
i)uat "le @
2 16
PK / KP9
*'!A( P'NU(ANGAN (AN!A P(A!
(e"&a"& 10 15
2 12
SC:;" iperiksa "le < eknik Keamatan
4 12 4 16
2 12
2 16
1
2
1015
PO!ONGAN 1 & 1
2 12
0.50
R.P" PR.':R";", S isetu#ui "le
2 16
1
2
8 12
4 16 /e&el 10 15
2 12
4 12
*'!A( P'NU(ANGAN $A(O) G'(AGAR
2 12
.r ':R. B. S iketaui "le P#"K
4 16
PO!ONGAN 2 & 2 K;:. SA:;";",SSs ;.P @ 1%6305271%$611 1 001
030
Pas. /atu $ali 1 4
Ta"a 9ru&
Ta"a 9ru&
030
(uli"&a" I'u
Plestera" am!. 1 3
200
200
Pas. /atu $ali am!. 1 4
080
080
GAMBAR RENCANA PR"P.;S. =:A: .9R K:BP:8; ;G:A. K8+ P:;8K:; 8S: REJOMULYO =8;.S PR:S:R:;: Jembatan Beton
080
PO!. %'(N!ANG "A#AP 2 anang 10 m
PO!. %'(N!ANG "A#AP 1 anang 10 m
Ta"a 9ru&
(uli"&a" I'u
-"K:S. S; S8K:;+.=- G:9B:R
080
030
Plestera" am!. 1 3
030
Pas. /atu $ali 1 4
Ta"a 9ru&
H
Ptngan 9elintang Saap i)uat "le @ PK / KP9
SC:;" iperiksa "le < eknik Keamatan
200 200
R.P" PR.':R";", S isetu#ui "le
0.8
Pas. /atu $ali am!. 1 4
080
0.80
080
PO!. %'(N!ANG "A#AP 3 anang 10 m
PO!. %'(N!ANG "A#AP 4 anang 10 m
.r ':R. B. S iketaui "le P#"K
)e,u-uan "a/a em,a-an ∗ ∗ ∗ ∗
Pa"'a"& Volume Talu# Vol. Galia" Ta"a Luas Plester
40.00 65.32 32.60 16.00
m mB mB mC
;:. SA:;";",SS ;.P @ 1%6305271%$611 1 001
!P! 1 2 ∗ ∗ ∗ ∗ ∗
2600
Pa"'a"& Volume Talu# Vol. Galia" Ta"a Luas Plester Volume Ta"a 9ru&
52.00 122.20 44.20 20.80 58.00
m mB mB mC mC
T1
T0
$*D
Jembatan Beton
Titi 0
GAMBAR RENCANA PR"P.;S. =:A: .9R K:BP:8; ;G:A. KEC. PANEKAN DESA REJOMULYO =8;.S PR:S:R:;:
1
;
4.00 1.00
/
1.50 0.50
A
1.00 0.40
-"K:S. S; S8K:;+.=- G:9B:R P"";G:; 98-.;:;G :- 350
Pas. /atu $ali 1 5
0.30
0.30
i)uat "le @ PK / KP9
;
;
SC:;" iperiksa "le < eknik Keamatan
/
/
R.P" PR.':R";", S isetu#ui "le
A
PO!. !P! 1 2 anang 26 m
A
.r ':R. B. S iketaui "le P#"K
;:. SA:;";",SS ;.P @ 1%6305271%$611 1 001
0 00 m
2 12
2 12
1
2
1015 2 12
0.40
1 2 12
2
075 2 12
8 12
GAMBAR RENCANA PR"P.;S. =:A: .9R K:BP:8; ;G:A. K8+ P:;8K:; 8S: R8="9-C" =8;.S PR:S:R:;: JMBATAN BT!N
*'!A( P'NU(ANGAN $A(O) G'(AGAR
-"K:S. S; S8K:;+.=- G:9B:R
4.00 etail Penulangan Balk 2 12
(e"&a"& 10 15
2 12
i)uat "le @ PK / KP9
4 12 4 12
SC:;" iperiksa "le < eknik Keamatan
PO!ONGAN 1 & 1 K;:. SA:;";",SSs isetu#ui "le
2 12
/e&el 10 15
2 12
4 12
2 12
.r ':R. B. S iketaui "le P#"K
4 12
PO!ONGAN 2 & 2
K;:. SA:;";",SSs ;.P @ 1%6305271%$611 1 001