Scribd Logo
Upload

Welcome to Scribd!

  • 295 views

    Rab Rencana Anggaran Green House

    Uploaded by

    Adi Prasetyo
    This document is a budget plan for developing a greenhouse and flower garden attraction in Sirampog Green Hill. The budget outlines expenses for preparation, construction, and materials. Preparation expenses include surveying, land preparation, and mobilization totaling Rp. 8 million. Construction expenses such as excavation, foundations, and framing total Rp. 46.8 million. Material expenses including pipes, wiring, flowers, and maintenance total Rp. 79.1 million. The total projected budget is Rp. 133.9 million.

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd

    Rab Rencana Anggaran Green House

    Uploaded by

    Adi Prasetyo
    295 views4 pages
    This document is a budget plan for developing a greenhouse and flower garden attraction in Sirampog Green Hill. The budget outlines expenses for preparation, construction, and materials. Preparation expenses include surveying, land preparation, and mobilization totaling Rp. 8 million. Construction expenses such as excavation, foundations, and framing total Rp. 46.8 million. Material expenses including pipes, wiring, flowers, and maintenance total Rp. 79.1 million. The total projected budget is Rp. 133.9 million.

    Original Description:

    Taman Bunga Green Hill

    Copyright

    © © All Rights Reserved

    Available Formats

    XLSX, PDF, TXT or read online from Scribd

    Did you find this document useful?

    Is this content inappropriate?

    This document is a budget plan for developing a greenhouse and flower garden attraction in Sirampog Green Hill. The budget outlines expenses for preparation, construction, and materials. Preparation expenses include surveying, land preparation, and mobilization totaling Rp. 8 million. Construction expenses such as excavation, foundations, and framing total Rp. 46.8 million. Material expenses including pipes, wiring, flowers, and maintenance total Rp. 79.1 million. The total projected budget is Rp. 133.9 million.

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd
    Download as xlsx, pdf, or txt
    295 views4 pages

    Rab Rencana Anggaran Green House

    Uploaded by

    Adi Prasetyo
    This document is a budget plan for developing a greenhouse and flower garden attraction in Sirampog Green Hill. The budget outlines expenses for preparation, construction, and materials. Preparation expenses include surveying, land preparation, and mobilization totaling Rp. 8 million. Construction expenses such as excavation, foundations, and framing total Rp. 46.8 million. Material expenses including pipes, wiring, flowers, and maintenance total Rp. 79.1 million. The total projected budget is Rp. 133.9 million.

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd
    Download as xlsx, pdf, or txt
    of 4

    RENCANA ANGGARAN BIAYA

    GREEN HOUSE BUNGA KRISAN


    PENGEMBANGAN DAYA TARIK WISATA SIRAMPOG GREEN HILL

    RENCANA ANGGARAN BIAYA


    NO NAMA/JENIS BARANG/PKRJAAN VOL SAT HARGA JUMLAH
    1 Persiapan
    Pengukuran 1 ls Rp 1,000,000 Rp 1,000,000
    Pematangan Lahan 1 ls Rp 5,000,000 Rp 5,000,000
    Mobilisasi 1 ls Rp 2,000,000 Rp 2,000,000

    2 Konstruksi
    Galian Tanah 90 m3 Rp 120,000 Rp 10,800,000
    Pasang Pondasi Umpak 24 ttk Rp 525,000 Rp 12,600,000
    Pasang Angkur 24 ttk Rp 630,000 Rp 15,120,000
    Pasang Baja Ringan 282.35 m2 Rp 25,000 Rp 7,058,824
    Pasang Bata Ringan 8 m3 Rp 150,000 Rp 1,200,000

    3 Material
    PC 60 zak Rp 50,000 Rp 3,000,000
    Pasir 5 m3 Rp 250,000 Rp 1,250,000
    Bata Ringan 8 m3 Rp 750,000 Rp 6,000,000
    Perekat Bata Ringan 5 zak Rp 180,000 Rp 900,000
    Besi 8 mm 20 btg Rp 42,000 Rp 840,000
    Begel 20 kg Rp 17,000 Rp 340,000
    Seng 120 lbr Rp 42,500 Rp 5,100,000
    Baja Ringan Pagar Keliling 50 btg Rp 73,000 Rp 3,650,000
    Reng Baja Ringan Pagar Keliling 50 btg Rp 35,000 Rp 1,750,000
    Keramik BS 60 m2 Rp 80,000 Rp 4,800,000
    Kayu 6/12 10 btg Rp 320,000 Rp 3,200,000
    Pipa PVC 1,5" 48 btg Rp 135,000 Rp 6,480,000
    Pipa PVC 1" 24 btg Rp 132,000 Rp 3,168,000
    Pipa PVC 3/4" 100 btg Rp 27,000 Rp 2,700,000
    Pipa PVC 3" 10 btg Rp 225,000 Rp 2,250,000
    Pipa PVC 4" 10 btg Rp 235,000 Rp 2,350,000
    Lem PVC 2 klg Rp 125,000 Rp 250,000
    Pompa semi jet pump 450 W 1 unit Rp 1,350,000 Rp 1,350,000
    Kabel LTVC 8-10 mm 100 m Rp 6,800 Rp 680,000
    Kabel NYY 2x1,5 2 roll Rp 485,000 Rp 970,000
    Kabel NYY HY 2x1,5 mm 2 roll Rp 385,000 Rp 770,000
    Kabel NYM 2x1 mm 4 roll Rp 385,000 Rp 1,540,000
    Lampu LED 50 W 6 bh Rp 250,000 Rp 1,500,000
    Lampu LED 15 W 16 bh Rp 75,000 Rp 1,200,000
    Stop Kontak Seri 3 8 bh Rp 17,500 Rp 140,000
    Saklar Tunggal 2 bh Rp 22,500 Rp 45,000
    Saklar Ganda 4 bh Rp 25,000 Rp 100,000
    Shock Drat Dalam 20 bh Rp 6,000 Rp 120,000
    Shock Drat Luar 20 bh Rp 5,000 Rp 100,000
    Over Loop 40 bh Rp 6,000 Rp 240,000
    Tee 3/4" 200 bh Rp 4,000 Rp 800,000
    Knee Y 3/4" 45 100 bh Rp 7,000 Rp 700,000
    Paranet 722.2 m2 Rp 15,000 Rp 10,833,000
    Maintenance 1 ls Rp 5,000,000 Rp 5,000,000
    Bibit Bunga Krisan 10000 bh Rp 500 Rp 5,000,000

    NB : Rencana Anggaran Sampai dengan Finishing


    Harga dapat berubah sewaktu-waktu menyesuaikan kondisi dan situasi di lapangan.
    N HILL

    TOTAL

    Rp 8,000,000

    Rp 46,778,824
    Rp 79,116,000

    Rp 133,894,824

    You might also like