0% menganggap dokumen ini bermanfaat (0 suara)
20 tayangan5 halaman

RABAT BETON 100M DI DESA APE MALIKO

Dokumen tersebut merupakan rencana anggaran biaya pembangunan jalan rabat beton sepanjang 100 meter di Dusun II Desa Ape Maliko pada tahun 2023. Rencana anggaran tersebut mencakup biaya material seperti pasir, kerikil, semen, dan paku, biaya alat seperti papan informasi, serta biaya upah buruh dan mandor. Total anggaran yang dibutuhkan untuk pembangunan jalan tersebut adalah Rp71.787.808,53

Diunggah oleh

Moh Fachrudin
Hak Cipta
© All Rights Reserved
Kami menangani hak cipta konten dengan serius. Jika Anda merasa konten ini milik Anda, ajukan klaim di sini.
Format Tersedia
Unduh sebagai PDF, TXT atau baca online di Scribd
0% menganggap dokumen ini bermanfaat (0 suara)
20 tayangan5 halaman

RABAT BETON 100M DI DESA APE MALIKO

Dokumen tersebut merupakan rencana anggaran biaya pembangunan jalan rabat beton sepanjang 100 meter di Dusun II Desa Ape Maliko pada tahun 2023. Rencana anggaran tersebut mencakup biaya material seperti pasir, kerikil, semen, dan paku, biaya alat seperti papan informasi, serta biaya upah buruh dan mandor. Total anggaran yang dibutuhkan untuk pembangunan jalan tersebut adalah Rp71.787.808,53

Diunggah oleh

Moh Fachrudin
Hak Cipta
© All Rights Reserved
Kami menangani hak cipta konten dengan serius. Jika Anda merasa konten ini milik Anda, ajukan klaim di sini.
Format Tersedia
Unduh sebagai PDF, TXT atau baca online di Scribd

PEMERINTAH KABUPATEN DONGGALA

KECAMATAN SINDUE
DESA APE MALIKO
Alamat : ……………………………..

BIDANG :

PELAKSANAAN PEMBANGUNAN DESA

KEGIATAN :

PEMBANGUNAN SARANA DAN PRASARANA DESA

PEKERJAAN :

PEMBANGUNAN
JALAN RABAT BETON 100M

LOKASI :
DUSUN II

TAHUN ANGGARAN

2023
RENCANA ANGGARAN BIAYA

BIDANG : PELAKSANAAN PEMBANGUNAN DESA


KEGIATAN : SARANA DAN PRASARANA
DESA

PEKERJAAN : PEMBUATAN JALAN RABAT BETON (Panjang


100 m')

LOKASI : DUSUN II , DESA APE


MALIKO
TAHUN ANGGARAN : 2022
SATU KATEGO RI BIAYA
NO URAIAN VOLUME HARGA SATUAN JUMLAH HARGA KET
AN
A BAHAN / MATERIAL 50 Kg/Sak
1 Pasir 38.65 m3 I-a Rp 125.000.00 Rp [Link]
2 Kerikil Split 1/2 + 2/3 51.04 m3 I-a Rp 200.000.00 Rp [Link]

3 Semen PC 436.69 Zak I-b Rp 85.000.00 Rp [Link]


4 Paku Biasa 5-7cm 7.50 Kg I-b Rp 25.000.00 Rp 187.500.00
5 Papan Bekisting 2/20 5.00 Lbr I-a Rp 22.000.00 Rp 110.000.00
Sub Total A Rp [Link]
B ALAT
1 Papan Informasi 1 Ls II-b Rp 250.000.00 Rp 250.000.00
Sub Total B Rp 250.000.00
C UPAH
1 Pekerja 142.07 HOK III-a Rp 95.000.00 Rp [Link]
2 Mandor 5.00 HOK III-a Rp 100.000.00 Rp 500.000.00
3 Tukang 20.00 HOK III-a Rp 110.000.00 Rp [Link]
Sub Total C Rp [Link]
I Real Cost ( Sub Total A + B + C ) . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . Rp [Link]
II JASA BANTEK 4%. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . Rp 2.886.731
IV Total Jumlah ( I + II + III ) . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . Rp [Link]
TERBILANG : Tujuh puluh satu juta tujuh ratus delapan puluh tujuh ribu delapan ratus delapan rupiah

Keterangan
Kategori Biaya :

I-a Pembelian bahan hasil tenaga manusia

I-b Pembelian bahan hasil industri

II-a Pembelian alat tangan

II-b Pembelian / penyewaan alat mesin

Pembayaran tenaga kerja untuk


III-a
konstruksi
Pembayaran tenaga untuk pengumpulan
III-b
bahan Ape Maliko 2023

Diperiksa Di Buat Oleh


Kepala Desa Ape
TTID
Maliko PDTI KECAMATAN SINDUE

PONI MEGAWATY, [Link] Moh Fachrudin Djirimu ST


PERHITUNGAN KEBUTUHAN ALAT DAN TENAGA KERJA
BAHAN/A LAT SAT. BAHAN/ SAT. UPAH HARGA BAHAN/ JUMLAH HARGA
URAIAN VOL SAT. ALAT UPAH MATERIAL/ALAT HARGA UPAH BAHAN/ALAT JUMLAH HARGA UPAH TOTAL HARGA

1 M3 Pekerjaan Galian Tanah Biasa Sedalam 1 Meter 8.40 m3


0.750 OH Pekerja 6.300 HOK Rp 90.000.00 Rp 567.000.00
0.025 OH Mandor 0.210 HOK Rp 100.000.00 Rp 21.000.00
Rp 588.000.00 Rp 588.000.00
1 M3 Urugan Pasir Urug 32.21 m3
0.300 OH Pekerja 9.662 HOK Rp 90.000.00 Rp 869.535.00
0.010 OH Mandor 0.322 HOK Rp 100.000.00 Rp 32.205.00
1.200 M3 Pasir Urug 38.646 M3 Rp 125.000.00 Rp [Link]
Rp [Link] Rp 901.740.00

Rp [Link]
1 M3 Beton 1 PC : 2 Ps : 3 Kr ( K 175 ) 66.98 m3
1.650 OH Pekerja 110.512 HOK Rp 90.000.00 Rp 9.946.066
0.275 OH Tukang 18.419 HOK Rp 110.000.00 Rp 2.026.050
0.083 OH Mandor 5.559 HOK Rp 100.000.00 Rp 555.908
0.762 M3 Kerikil Split 1/2 + 2/3 51.036 M3 Rp 200.000.00 Rp [Link]
6.520 Sak Semen PC 436.69 Sak Rp 85.000.00 Rp [Link]
0.543 M3 Pasir Beton 36.368 M3 Rp 150.000.00 Rp [Link]
Rp [Link] Rp [Link]
Rp [Link]
1 M2 Pekerjaan Bekisting 30.00 m2
0.520 OH Pekerja 15.600 HOK Rp 90.000.00 Rp [Link]
0.260 OH Tukang 7.800 HOK Rp 110.000.00 Rp 858.000.00
0.026 OH Mandor 0.7800 HOK Rp 100.000.00 Rp 78.000.00
0.250 Kg Paku Biasa 7.500 Kg Rp 25.000.00 Rp 187.500.00
0.045 M3 Papan Bekisting 2/20 66.667 M3 Rp 22.400.00 Rp [Link]

Rp [Link] Rp [Link]

Rp [Link]
HITUNGAN VOLUME PEKERJAAN
Kabupaten : Donggala Pekerjaan : Pembuatan Jalan Rabat Beton Lokasi : Dusun II
Take Of Sheet
Kecamatan : Sindue Volume : 100 m'

Pekerjaan Galian tanah Lebar = 0.20 M


Tinggi = 0.20 M
Jumlah Sisi = 2 Sisi
Panjang Rabat = 105 M
Volume Galian = 8.40 M³

Total Volume Galian = 8.40 M³

Pekerjaan Urugan Pasir Bawah Rabat Beton


Lebar = 3 M
Tinggi = 0.1 M
Panjang = 100 M
Volume = 30 M³

Dalam Galian = 0.15 M


Tinggi = 0.07 M
Jumlah Sisi = 2 Sisi
Panjang = 105 M
Volume = 2.205 M³

Total Volume Urugan Pasir = 32.205 M³

Pekerjaan Rabat Atas


Lebar = 1.5 M
Tinggi = 0.15 M
Jumlah = 0.225 M²
Jumlah Sisi = 2 Sisi
Panjang = 105 M
Volume = 23.625 M³
Total Volume 10.631 M³

Samping
Lebar = 0.15 M
Tinggi = 0.2 M
Jumlah = 0.03 M²
Jumlah Sisi = 2 Sisi
Panjang = 105 M
Total Volume = 6.3 M³
Volume Rabat = 66.977 M³

Volume Bekisting Panjang = 105 M³


Volume = 30 M³
DAFTAR HARGA SATUAN UPAH DAN BAHAN / MATERIAL
BIDANG : PELAKSANAAN PEMBANGUNAN DESA
KEGIATAN : SARANA DAN PRASARANA DESA
PEKERJAAN : PEMBUATAN JALAN RABAT BETON (Panjang 100 m')
LOKASI : DUSUN II , DESA APE MALIKO
TAHUN ANGGARAN : 2023
No URAIAN HARGA SATUAN KETERANGAN

A A
B BAHAN / MATERIAL
C
Pasir Pasang Rp 125.000.00
Pasir Urug Rp 125.000.00
Pasir Beton Rp 125.000.00
Kerikil Split 1/2 + 2/3 Rp 200.000.00
Semen PC Rp 85.000.00
Paku Biasa 5-7cm Rp 25.000.00
Papan Bekisting 2/20 Rp 22.000.00

ALAT
Papan Informasi Rp 150.000.00

UPAH
Tukang Batu Rp 110.000.00
Mandor Rp 100.000.00
Pekerja Rp 90.000.00

Common questions

Didukung oleh AI

The financial planning showcases meticulous attention to detail with structured allocation for materials, labor, and tool expenses, reflecting a comprehensive approach to project management. The local government focuses on detailed budgeting and cost monitoring strategies to prevent overspending and ensure fiscal responsibility. Structured financial breakdowns into categories such as I-a for human labor-based procurement and III-a for construction labor highlight the precision in expense forecasting. Additionally, such comprehensive planning suggests preparatory measures by the local government to manage resources effectively and ensure timely project delivery .

Implementing the budget plan may face challenges such as fluctuations in the price of materials like cement and aggregates, which could lead to budget overruns. Additionally, labor costs might increase due to economic conditions such as inflation or changes in local wage laws. Other potential challenges include potential delays caused by weather conditions impacting labor efficiency and the availability of materials affecting the planned time schedules, which could exacerbate cost concerns if not managed adequately. Furthermore, logistical issues in material procurement might arise due to supply chain disruptions, further challenging the adherence to the planned budget .

The total budget for the road construction is significantly impacted by the labor and material costs which together account for the majority of the total budget of Rp 71,787,808.53. Material costs alone amount to approximately 73% of the total budget at Rp 52,454,109.88, while labor costs constitute about 23% with Rp 16,196,967.66. This indicates that while materials hold the largest financial burden, labor is still a considerable portion of the budget, necessitating efficient resource management to prevent potential budget overruns .

Variations in material costs can significantly impact the total budget due to their substantial share of total costs. An increase in prices of crucial materials like cement or aggregates could lead to proportional increases in the overall project budget, potentially necessitating reallocation of funds or scaling down of project specifications to accommodate cost hikes. Furthermore, these fluctuations may create cash-flow issues, especially if budgets are tight, potentially leading to delays or compromises in material quality that could impact the durability and quality of the finished infrastructure .

The cost management strategies for the project reveal a meticulous breakdown of materials, labor, and miscellaneous costs. The project assigns distinct categories for each type of expense, reflecting structured financial planning. By assigning approximately 50% of the budget to materials (most notably concrete components) and 22% to labor costs, the strategy appears to focus on cost predictability and stringent adherence to budget limits. Additionally, elements like a detailed material costing reveal an emphasis on avoiding unforeseen expenditures by forecasting material needs accurately .

The resource allocation for equipment is minimal in comparison to materials and labor cost, with a smaller budget assigned for tools such as the Papan Informasi and other tools or machinery. This indicates a reliance on manual labor and simple hand tools in the project, which could lead to longer completion times but allows cost savings on equipment. However, this allocation might affect the overall project efficiency as automation and machinery generally expedite processes, suggesting a potential trade-off between cost-efficiency and time-efficiency .

The construction of the 100-meter rabat beton road involves several components: Pasir 38.65 m³ costing Rp 4,830,750.00, Kerikil Split 51.04 m³ at Rp 10,207,275.75, Semen PC 436.69 zak at Rp 37,118,584.13, Paku Biasa 7.50 kg at Rp 187,500.00, Papan Bekisting 5.00 lbr at Rp 110,000.00, with the total material cost being Rp 52,454,109.88. Labor costs include Pekerja 142.07 HOK at Rp 13,496,967.66, Mandor 5.00 HOK at Rp 500,000.00, and Tukang 20.00 HOK at Rp 2,200,000.00, totaling Rp 16,196,967.66. Including additional costs, the grand total is Rp 71,787,808.53 .

Labor costs for the project are categorized into costs for general workers (Pekerja), foremen (Mandor), and skilled workers (Tukang). The general workers' wages are budgeted at Rp 13,496,967.66, constituting the largest share of labor costs, indicating a reliance on manual labor. The skilled workers (Tukang) and foremen (Mandor) costs are Rp 2,200,000.00 and Rp 500,000.00, respectively, which showcases the differential wage allocations based on skill levels and responsibilities within the project. This cost distribution highlights the prioritization of roles and the significant impact of labor on overall project expenditures .

The budgeting structure prioritizes material costs, reflected in the allocation of 73% of the budget to materials such as Pasir, Kerikil Split, and Semen PC, indicating a focus on ensuring the durability and quality of the infrastructure. Furthermore, efficient use of labor resources is suggested by the 23% allocation to skilled and unskilled labor, emphasizing a balance between acquiring quality materials and maintaining skilled labor. This dual focus on quality materials and skilled labor indicates a strategic approach to infrastructure development in rural areas, aiming for sustainable and long-lasting infrastructure.

The current resource allocation prioritizes high-quality materials, which ensures the durability and longevity of the road, a crucial factor in infrastructure development. However, the modest allocation for labor and equipment suggests reliance on less automated processes, potentially extending the project timeline and impacting productivity. While cost savings on machinery might reduce financial burdens, it could lead to longer completion times and increased labor fatigue. Thus, while the road's quality is likely ensured through chosen materials, the timeline might be extended, challenging strict adherence to project schedules without compromising quality .

Anda mungkin juga menyukai