Rancangan Anggaran Biaya

KEGIATAN : Pembangunan Lapangan Futsal Outdoor

LUAS : 38m x 35m (1 buah)
TAHUN : 2019

NO. JENIS PEKERJAAN VOLUME SAT HAR. SATUAN JUMLAH HARGA TOTAL HARGA BOBOT
(Rp) (Rp) (Rp)
1 2 3 4 5 6 7 8
A PEKERJAAN PERSIAPAN
Pembersihan Lahan 1,330.00 m2 3,115.00 4,142,950.00 1.03%
Pemasangan Bouwplank 170.00 m 1
112,500.00 19,125,000.00 4.75%
Pengangkutan Tanah 292.00 m3 10,500.00 3,066,000.00 0.76%
Pengangkutan Tanah dari Lubang Galian 292.00 m 3
25,250.00 7,373,000.00 1.83%
Penggalian Tanah dengan Alat Berat 292.00 m3 120,250.00 35,113,000.00 8.71%
68,819,950.00
B PEKERJAAN PONDASI & BETON
Pembesian pondasi ulir d = 13mm 2,500.00 kg 13,500.00 33,750,000.00 8.37%
Pasangan batu kali 146 m3 325,000.00 47,450,000.00 11.77%
Urugan pasir 133 m3 155,000.00 20,615,000.00 5.11%
Pemasangan plastik 1,330 m 2
7,150.00 9,509,500.00 2.36%
Beton (fc = 175 MPa)
tebal : 15 cm 200 m3 - -
a. Semen 326 kg 1,301 bh 51,000.00 66,337,740.00 16.46%
b. Pasir 760 kg 108 m3 275,000.00 29,782,500.00 7.39%
c. Kerikil 1029 kg 128 m3 225,500.00 28,932,425.16 7.18%
d. Air 215 liter 42,893 0.00%
wire mesh (single layer) 1,330 m2 27,500.00 36,575,000.00 9.07%
272,952,165.16
C PEKERJAAN ARSITEKTURAL
Jaring futsal D60 640.00 m2 33,500.00 21,440,000.00 5.32%
cat lapangan 1,330 m2 10,500.00 13,965,000.00 3.46%
tiang pagar hollow t = 1.2mm 32.00 titik 172,500.00 5,520,000.00 1.37%
pemasangan klem 250.00 titik 4,500.00 1,125,000.00 0.28%
42,050,000.00
D PEKERJAAN ELEKTRIKAL
Tiang listrik hollow d=10cm , t=7m 6.00 buah 1,750,000.00 10,500,000.00 2.61%
Instalasi saklar 2.00 buah 49,500.00 99,000.00 0.02%
LampuPJU philips LED - BRP052 6.00 buah 1,250,000.00 7,500,000.00 1.86%
pemasangan instalasi kabel listrik 6.00 titik 185,500.00 1,113,000.00 19,212,000.00 0.28%
JUMLAH 403,034,115.16 100%
Rancangan Anggaran Biaya
 Rancangan Anggaran Biaya

LUTFI FAISAL, ST