Scribd
Upload
220 views2 pages

Lampiran: Rencana Kebutuhan Material Dan Anggaran Biaya Pembuatan Lapangan Futsal

This document provides a budget plan and material requirements for the construction of a futsal field. It includes 5 sections that detail: [1] procurement of materials like steel beams, pipes, joints, and hoses; [2] preparations like surveys, engineering, transportation, and safety equipment; [3] fabrication and installation of the piping system; [4] testing of leaks and systems; and [5] completion works like documentation and cleanup. The total budget required is estimated at Rp. 328,220,640 including materials, labor, equipment, and taxes.

Uploaded by

syaifulRizal12345678
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as XLSX, PDF, TXT or read online on Scribd
220 views2 pages

Lampiran: Rencana Kebutuhan Material Dan Anggaran Biaya Pembuatan Lapangan Futsal

This document provides a budget plan and material requirements for the construction of a futsal field. It includes 5 sections that detail: [1] procurement of materials like steel beams, pipes, joints, and hoses; [2] preparations like surveys, engineering, transportation, and safety equipment; [3] fabrication and installation of the piping system; [4] testing of leaks and systems; and [5] completion works like documentation and cleanup. The total budget required is estimated at Rp. 328,220,640 including materials, labor, equipment, and taxes.

Uploaded by

syaifulRizal12345678
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as XLSX, PDF, TXT or read online on Scribd
You are on page 1/ 2

LAMPIRAN :

RENCANA KEBUTUHAN MATERIAL DAN ANGGARAN BIAYA


PEMBUATAN LAPANGAN FUTSAL

NO. URAIAN PEKERJAAN MATERIAL / SPESIFIKASI JUMLAH SATUAN HARGA SATUAN JUMLAH HARGA (Rp.) KET.
I PENGADAAN MATERIAL
BESI IWF 250X125 256 kg / 12 m 16 M 4,125,000 66,000,000 36,864,000
BESI IWF 200X100 355,2 kg / 12 m 15 M 2,944,000 44,160,000 42,600,000
Pipa SCH 40 4 in ASTM A53 33 M 625,350 20,636,550
Pipa SCH 40 3 in ASTM A53 2 M 478,000 956,000
Pipe plug DN 200 ASTM A53 1 Ea 876,000 876,000 4096
Quick release coupling Galv. Steel 1 Ea 1,250,000
DN 200 1,250,000 9590.4
End pipe joint Galv. Steel 1 Ea 861,000
DN200x200 861,000
Impacted joint 8 in Galv. Steel 1 Ea 1,350,000 1,350,000
Elbow 90 8 in ASTM A53 3 Ea 760,000 2,280,000
Reducer 8 in to 6 in ASTM A53 1 Ea 875,000 875,000
Tee 8 in ASTM A53 2 Ea 662,500 1,325,000
Reducer 4 in to 3 in ASTM A53 1 Ea 625,350 625,350
Y style tee ASTM A53 14 Ea 478,000 6,692,000
Tee 6 in ASTM A53 5 Ea 670,000 3,350,000
Elbow 90 4 in ASTM A53 1 Ea 654,000 654,000
Reducer 6 in to 4 in ASTM A53 3 Ea 861,000 2,583,000
Hose 2 in 75 m Rubber 125 M 345,000 43,125,000
Elbow 90 8 in ASTM A53 3 Ea 125,000 375,000
UNP Chanel 100mm Carbon Steel 3 Btg 550,000 1,650,000
Cat Primer and Final RAL 7047 5 Pail 478,000
coat 2,390,000
Ubolt 4 in Galv. Steel 60 Pcs 35,000 2,100,000
U bolt 10 in Galv. Steel 60 Pcs 27,000 1,620,000
Bolt and Nut M14 x 50 Galv. Steel 20 Ea 55,000 1,100,000
1000x500x2000 Carbon steel RAL
Hoses Cabinet 5012 Light blue 2 Unit 2,476,000
4,952,000
Inlet Plug ASTM A53 4 Ea 654,000 2,616,000
Peralatan bantu 1 Ls 7,450,000 7,450,000
SUB-TOTAL I 221,851,900
II PERSIAPAN PEKERJAAN

Survey dan pengukuran - 1 Ls 1,500,000


1,500,000
Engineering - 1 Ls 2,000,000
development 2,000,000
Pengangkutan material - 1 Ls 5,000,000
5,000,000
Mobilisasi Tenaga kerja - 1 Ls 3,500,000
dan material 3,500,000
Peralatan K3LL - 1 Ls 3,000,000 3,000,000
Penginapan dan - 1 Ls 7,000,000
konsumsi 7,000,000
Rambu-rambu - 1 Ls 2,000,000
pengaman 2,000,000
Pengawas lapangan - 1 Org/Bln 3,000,000 3,000,000
SUB-TOTAL II 27,000,000
III PEKERJAAN FABRIKASI DAN INSTALASI
Pemotongan Pipa - 15 Point 72,500 1,087,500
Penjajaran pipa - 80 M 47,000 3,760,000
Fitting pipa - 106 die in 62,500 6,625,000
Pengelasan pipa - 106 die in 98,000 10,388,000
Fabrikasi support - 30 Point 76,000 2,280,000
Instalasi perpipaan - 80 M 55,000 4,400,000
Pengecatan Pipa - 80 M 78,000 6,240,000
SUB-TOTAL III 34,780,500
IV PENGETESAN
Leak test - 1 Ls 1,500,000 1,500,000
System test - 1 Ls 2,000,000 2,000,000
SUB-TOTAL V 3,500,000
V PEKERJAAN PENYELESAIAN
Demobilisasi pekerja
dan peralatan - 1 Ls 2,000,000
2,000,000
Dokumentasi - 1 Ls 750,000 750,000
Laporan harian, 3 Set 1,500,000
mingguan, bulanan 4,500,000
Foto dokumentasi
pekerjaan 1 Ls 750,000
750,000
As-Built drawing 1 Ls 2,500,000 2,500,000
Pembersihan Area kerja 1 Ls 750,000
750,000
SUB-TOTAL VI 11,250,000
TOTAL 298,382,400
PPN 10% 29,838,240
GRAND TOTAL 328,220,640

You might also like