Rab Revisi Taman Balarea
Rab Revisi Taman Balarea
1 PEKERJA 55,000
20 MANDOR 90,000
SATUAN WAKTU
B. BAHAN FINISHING :
32 Plamir Tembok kg 12,500.00
33 Cat Tembok Vinilex gln 23,500.00
34 Cat Tembok Falcongold gln 9,700.00
35 Water Profing Emulsion kg 55,000.00
36 Water Profing Membrance ml 45,000.00
37 Rool Cat Tembok bh 15,000.00
38 Kape Tembok bh 5,000.00
39 Kape Kayu bh 4,500.00
40 Kwas 3" bh 9,250.00
41 Terpentin lt 6,500.00
42 Tiner A lt 8,500.00
43 Tiner B lt 14,500.00
44 Kumpon kg 29,000.00
45 Ampelas lbr 2,000.00
46 Dempul Kayu Cap Kucing kg 35,000.00
47 Meni Kayu / Besi kg 15,000.00
48 Sincromat kg 55,000.00
49 Cat Kayu Sieve kg 25,000.00
50 Cat Besi Sieve kg 28,500.00
51 Cat Besi Duco Danaglos/ICI kg 54,500.00
52 Cat Bron kg 57,500.00
I. BAHAN KACA
125 Kaca Polos 3 mm ( ASAHI ) m² 45,000.00
126 Kaca Polos 5 mm ( ASAHI ) m² 72,500.00
127 Kaca Rayband 5 mm ( ASAHI ) m² 100,000.00
128 Glass Block DN 20 x 20 ( Kedawung ) bh 15,000.00
129 Glass Block DN 20 x 20 Ex LN bh 20,000.00
L. BAHAN SANITAIR
187 Stop Kran 3/4 " KIT bh 60,000.00
1 2 3 4
1 2 3 4 5 6=(3x5)
Jumlah 57,777.50
Dibulatkan 57,770.00
Jumlah 16,100.00
Dibulatkan 16,100.00
Jumlah 2,800,650.00
Dibulatkan 2,800,650.00
1 2 3 4 5 6=(3x5)
Jumlah 116,400.0000
Dibulatkan 116,400.0000
Jumlah 13,600.00
Dibulatkan 13,600.00
Jumlah 13,600.00
Dibulatkan 13,600.00
Jumlah 2,759,450.00
Dibulatkan 2,759,450.00
Jumlah 1,734,400.00
Dibulatkan 1,734,400.00
Jumlah 50,642.50
Dibulatkan 50,640.00
Kabel NYM 3 x 1.5 Prima (1 rol = 50 m') 1.1000 roll 250,000.00 275,000.00
Jumlah 383,360.00
Dibulatkan 383,360.00
Jumlah 26,400.00
1 2 3 4 5 6=(3x5)
Dibulatkan 26,400.00
Jumlah 358,900.00
Dibulatkan 358,900.00
Jumlah 338,900.00
Dibulatkan 338,900.00
5 Pek MCB
Jumlah 68,900.00
Dibulatkan 68,900.00
Jumlah 35,400.00
Dibulatkan 35,400.00
1 1M3 Pek Galian Lubang Tanam Pada Tanah Biasa Maks Kedalaman 1M'
Jumlah 5,625.0000
Dibulatkan 5,620.0000
Jumlah 135,625.00
Dibulatkan 135,620.00
Jumlah 15,860.88
Dibulatkan 15,860.00
Jumlah 5,084.64
Dibulatkan 5,080.00
Jumlah 8,250.00
Dibulatkan 8,250.00
Jumlah 4,210.00
Dibulatkan 4,210.00
Dibulatkan 57,960.00
Jumlah 21,401.56
Dibulatkan 21,400.00
Jumlah 297,181.56
Dibulatkan 297,180.00
Jumlah 24,401.56
Dibulatkan 24,400.00
Jumlah 32,181.56
Dibulatkan 32,180.00
Jumlah 29,401.56
Dibulatkan 29,400.00
Jumlah 47,181.56
Dibulatkan 47,180.00
Jumlah 51,401.56
Dibulatkan 51,400.00
RENCANA ANGGARAN BIAYA
ENGINEERING ESTIMATE ( EE )
HARGA
TOTAL
NO. URAIAN PEKERJAAN VOLUME SAT SATUAN (Rp.)
SATUAN (Rp.) HARGA (Rp.)
I PEKERJAAN PERSIAPAN
Total I 5,585,000.00
II PEKERJAAN PENANAMAN
Pohon
1 Palem Chinensis t btg : 2 m 2.00 phn 3,500,000.00 7,000,000.00
2 Kamboja Bonggol t : 3 - 4 m dia. Btg : 25 cm 2.00 phn 6,000,000.00 12,000,000.00
4 Bonsai Serut t : 1,5 - 2 m 2.00 phn 3,500,000.00 7,000,000.00
Perdu
1 Sikas Halus t ; 1,25 cm 3.00 phn 2,000,000.00 6,000,000.00
2 Sikas Halus t ; 0,75 cm 3.00 phn 1,250,000.00 3,750,000.00
Semak/ Groundcover
1 Paching Pentol 138.00 plb 15,000.00 2,070,000.00
2 Aralea 86.00 plb 12,000.00 1,032,000.00
3 Spatiphyllum 87.00 plb 15,000.00 1,305,000.00
4 Phyllodendron Jari 123.00 plb 15,000.00 1,845,000.00
5 Ruellia Rebah 496.00 plb 7,500.00 3,720,000.00
6 Irys Bung Kuning 123.00 plb 7,500.00 922,500.00
7 Cemara Buaya 75.00 plb 30,000.00 2,250,000.00
8 Kembang Coklat 168.00 plb 5,000.00 840,000.00
9 Sambang Darah 221.00 plb 17,500.00 3,867,500.00
10 Soka Hawaii 130.00 plb 15,000.00 1,950,000.00
11 Korumbusa Mini 221.00 plb 9,000.00 1,989,000.00
Rumput
1 Rumput Gajah Mini 40.00 m2 35,000.00 1,400,000.00
Perdu
1 Sikas Halus t ; 1,25 cm 1.00 phn 2,000,000.00 2,000,000.00
2 Sikas Halus t ; 0,75 cm 2.00 phn 1,250,000.00 2,500,000.00
3 Pandan Bali Cabang Tiga t ; 2 m 2.00 phn 1,500,000.00 3,000,000.00
4 Siklok t ; 0,3 - 0,5 m 3.00 phn 200,000.00 600,000.00
5 Agave 3.00 phn 150,000.00 450,000.00
Semak/ Groundcover
1 Paching Pentol 133.00 plb 15,000.00 1,995,000.00
2 Aralea 133.00 plb 12,000.00 1,596,000.00
3 Spatiphyllum 87.00 plb 15,000.00 1,305,000.00
4 Phyllodendron Jari 195.00 plb 15,000.00 2,925,000.00
5 Ruellia Rebah 122.00 plb 7,500.00 915,000.00
6 Cemara Buaya 44.00 plb 30,000.00 1,320,000.00
7 Korumbusa Mini 98.00 plb 9,000.00 882,000.00
8 Sente Ungu 15.00 plb 75,000.00 1,125,000.00
9 Maranta Macan 79.00 plb 12,500.00 987,500.00
10 Puring Bali 62.00 plb 12,500.00 775,000.00
11 Puring Jari 44.00 plb 12,500.00 550,000.00
12 Kucai Mini 65.00 plb 3,500.00 227,500.00
13 Marantah Batik 25.00 plb 12,500.00 312,500.00
14 Bromelia 30.00 plb 35,000.00 1,050,000.00
15 Lily Paris Umbi 52.00 plb 3,500.00 182,000.00
Rumput
1 Rumput Gajah Mini 50.00 m2 35,000.00 1,750,000.00
Pohon
1 Kamboja Bonggal t : 3 - 4 m dia. Btg : 20 cm 1.00 phn 5,000,000.00 5,000,000.00
Perdu
1 Pandan Bali Cabang Tiga t ; 2 m 1.00 phn 1,500,000.00 1,500,000.00
Semak/ Groundcover
1 Pucuk Merah t : 1.00 m 88.00 plb 120,000.00 10,560,000.00
2 Lily Paris Umbi 32.00 plb 3,500.00 112,000.00
3 Spatiphyllum 77.00 plb 15,000.00 1,155,000.00
Rumput
Rumput Gajah Mini 3.00 m2 35,000.00 105,000.00
Taman Kering
Perdu
1 Bonsai t ; 0,5 2.00 phn 2,000,000.00 4,000,000.00
2 Pandan Bali Cabang Tiga t ; 2 m 2.00 phn 1,500,000.00 3,000,000.00
Semak/ Groundcover
1 Ruellia Rebah 64.00 plb 7,500.00 480,000.00
2 Spatiphyllum 144.00 plb 15,000.00 2,160,000.00
3 Bromellia Besar 12.00 plb 35,000.00 420,000.00
4 Bromelia Kecil 24.00 plb 25,000.00 600,000.00
6 Kucai Mini 122.00 plb 3,500.00 427,000.00
7 Maratha Batik 1.00 plb 12,500.00 12,500.00
8 Nanas Hias 4.00 plb 9,000.00 36,000.00
BUDI SETIAWAN