Lembar1Program Nasional Pemberdayaan Masyarakat Mandiri PerdesaanUraianTalud 1Talud 2Talud 3Total volume Talud 1+2+3Talud 4Total Volume Talud 1+2+3+4PerubahanTotal Tld Perub+Tld4$30,000$25,000$140,000$55,000$145,0002Galian Tanah Biasa28.96m20.4000Pekerja11.5840HOKBahanKabupaten : BanyumasTake Of SheetJenis Prasarana : Taludgalian12.9616.000.0028.960.0028.961612.9628.960.0400Kepala Kelompok1.1584HOKKecamatan : GumelarLokasi : P0 - P1lebar atas0.400.400.351.150.351.500.400.401.15Batu Balah 15/2091.9160$13,327,820Desa : CihonjeVolume:36.00lebar bawah0.600.800.001.400.001.400.800.601.40Seman 50 Kg277.2624$15,249,432tinggi0.602.501.004.101.005.102.500.604.10Pasir Pasang44.3852$6,213,928I. Pekerjaan Taludtinggi alas0.600.800.001.400.001.400.800.601.40Pasangan Pondasi 1 : 483.56m21.1000Batu Belah 15/2091.9160m3lebar alas0.600.800.401.800.402.200.800.601.80163.0000Semen 50 Kg272.4056Zak$34,791,1801. Galian Tanahpanjang talud36.0025.0036.0097.0036.00133.0025.0036.0097.000.5200Pasir Pasang43.4512m3Galian1.5000Pekerja125.3400HOK0.6000Tukang50.1360HOK36.00X0.60X0.6012.96m30.0750Mandor6.2670HOKpasangan batuLebar Atas0.40mLebar Bawah0.60mluas penampang0.6602.1400.1752.980.1753.152.1400.6600.84Plesteran 1 : 4 Tebal 15 mm46.70m25.2000Semen 50 Kg4.8568ZakTenagaTinggi ( H )0.60m0.0200Pasir Pasang0.9340m30.60Tinggi Alas0.60mVolume talud23.7653.506.3083.566.3089.8653.5023.7630.060.2000Pekerja9.3400HOKPekerja146.2640$3,656,600Lebar Alas0.60m0.1500Tukang7.0050HOKTukang57.1410$1,714,230Panjang Talud36.00mplesteran18.0012.5016.2046.7018.0064.700.0018.0036.000.0100Mandor0.4670HOKMandor7.8924$236,7720.60$5,607,602TOTAL269.0562.23331.2794.18156.41$40,398,782307,0002. Pasangan Batu BelahPasangan Batu36,591,100$40,705,7820.40Luas Penampang$(4,114,682)0.100.601.200.400.60X0.600.30m22.000.60X0.600.36m2Total0.66m20.60Volume Talud36.00X0.6623.76m30.603. Plesteran Tebal 15 mmPlester36.00X0.5018.00m2Tanggal Survei :Dibuat Oleh :Program Nasional Pemberdayaan Masyarakat Mandiri Perdesaan$30,000$140,000$55,000$145,000Kabupaten : BanyumasTake Of SheetJenis Prasarana : Talud0.0400Kepala Kelompok0.0000HOKKecamatan : GumelarLokasi : P0 - P10.0000Batu Balah 15/2091.9160$13,327,820Desa : CihonjeVolume:36.00Seman 50 Kg277.2624$15,249,432Pasir Pasang44.3852$6,213,928I. Pekerjaan TaludPasangan Pondasi 1 : 483.56m21.1000Batu Belah 15/20m3163.0000Semen 50 Kg91.9160Zak$34,791,1801. Galian Tanah0.5200Pasir Pasang272.4056m3Galian1.5000Pekerja43.4512HOK0.6000Tukang125.3400HOK36.00X0.40X0.000m30.0750Mandor50.1360HOK6.2670Lebar Atas0.35mLebar Bawah0.00mPlesteran 1 : 4 Tebal 15 mm46.70m25.2000Semen 50 KgZakTenagaTinggi ( H )1.00m0.0200Pasir Pasang4.8568m30.00Tinggi Alas0.00m0.2000Pekerja0.9340HOKPekerja0.00000.0Lebar Alas0.40m0.1500Tukang9.3400HOKTukang57.1410$1,714,230Panjang Talud36.00m0.0100Mandor7.0050HOKMandor0.00000.00.46700.400.00.0307,0002. Pasangan Batu BelahPasangan Batu36,591,1000.00.35Luas Penampang0.00.101.001.000.350.40X1.000.38m22.000.00X0.400m2Total0.375m20.00Volume Talud36.00X0.3813.50m30.403. Plesteran Tebal 15 mmPlester36.00X0.4516.20m2Tanggal Survei :Dibuat Oleh :Program Nasional Pemberdayaan Masyarakat Mandiri PerdesaanKabupaten : BanyumasTake Of SheetJenis Prasarana : TaludKecamatan : GumelarLokasi : P7 - P8Desa : CihonjeVolume:25.00I. Pekerjaan Talud1. Galian TanahGalian25.00X0.80X0.8016m3Lebar Atas0.40mLebar Bawah0.80mTinggi ( H )2.50m0.80Tinggi Alas0.80mLebar Alas0.80mPanjang Talud25.00m0.802. Pasangan Batu BelahPasangan Batu0.40Luas Penampang0.102.503.300.400.80X2.501.50m22.000.80X0.800.64m2Total2.14m20.80Volume Talud25.00X2.1453.50m30.803. Plesteran Tebal 15 mmPlester25.00X0.5012.50m2Tanggal Survei :Dibuat Oleh :

taludPENGHITUNGAN ANALISA DAN VOLUME PEKERJAANPNPM - Mandiri PerdesaanTALUDRENCANA ANGGARAN BIAYA PRASARANADESA: CihonjePropinsi:Jawa TengahNo. RAB:3KECAMATAN: GumelarKabupaten:BanyumasProgram:PNPM-MDKABUPATEN: BanyumasKecamatan:GumelarJenis Kegiatan :Talud JalanTAHUN: 2009Panjang61.00Desa:CihonjeUkuran:61NoURAIANVolumeSatuanKatagori BiayaHarga Satuan (Rp)Jumlah Total (Rp)Swadaya (Rp)PNPM-MD (Rp)NOURAIAN PEKERJAANVOLUMESATUANKOEFBAHAN/TENAGAJUMLAH KEBUTUHANSATUANTOTAL KEBUTUHANTotalSwadayaPNPM-MDBAHAN/TENAGAVOLUMEPEMBULATANARABAT BETON1BAHAN :1Galian Tanah Biasa28.96m20.40Pekerja11.58HOKBahanBatu Belah 15/2092.008.5883.42m3I.a$145,000$13,340,000$1,244,100$12,095,9000.04Kepala Kelompok1.16HOKSeman 50 Kg277.0027.00250.00ZakI.a$55,000$15,235,000$1,485,000$13,750,000Batu Balah 15/2091.9292.0Pasir Pasang44.004.1239.88m3I.a$140,000$6,160,000$576,800$5,583,200Seman 50 Kg277.26277.0Sub Total 1)$3,305,900$31,429,100Pasir Pasang44.3944.02Pasangan Pondasi 1 : 483.56m21.10Batu Belah 15/2091.92m32ALAT :0.00.00.0163.00Semen 50 Kg272.41ZakMeteran101BhII.a$7,000$7,0000.0$7,0000.52Pasir Pasang43.45m3Benang202BhII.a$1,000$2,0000.0$2,0001.50Pekerja125.34HOKCangkul202BhII.a$18,000$36,0000.0$36,0000.60Tukang50.14HOKLinggis101BhII.a$25,000$25,0000.0$25,0000.08Mandor6.27HOKSekop101BhII.a$22,500$22,5000.0$22,500Bodem202BhII.a$56,000$112,0000.0$112,000Palu101BhII.a$15,000$15,0000.0$15,0003Plesteran 1 : 4 Tebal 15 mm46.70m25.20Semen 50 Kg4.86ZakTenagaOmpreng404BhII.a$3,500$14,0000.0$14,0000.02Pasir Pasang0.93m3Cetok303BhII.a$6,000$18,0000.0$18,0000.20Pekerja9.34HOKPekerja146.26146.0Sekrap101BhII.a$3,000$3,0000.0$3,0000.15Tukang7.01HOKTukang57.1457.0Ember505BhII.a$5,500$27,5000.0$27,5000.01Mandor0.47HOKMandor7.898.0Selang waterpass 25m101mII.a$25,000$25,0000.0$25,000Sub Total 2)0.0$307,0003UPAH :0.00.0Pekerja146.0099.0047.00HOKIII.a$25,000$3,650,000$2,475,000$1,175,000Tukang57.007.0050.00HOKIII.a$30,000$1,710,000$210,000$1,500,000Ketua Kelompok8.002.006.00HOKIII.a$30,000$240,000$60,000$180,000Sub Total 3)$5,600,000$2,745,000$2,855,000Sumber DanaDari PNPM-MD$34,591,100TOTAL BIAYA$40,642,000SWADAYA$6,050,900Cihonje, Desember 2009Dibuat olehKetua TPKYuwono Budi WDisetujui olehPjOK Kec. GumelarFas. KecamatanFas. TeknikSarwoko, SHAgustinus RH, SPBandy HS, STNIP. 19630417 198911 1 003

Lembar3