RENCANA ANGGARAN BIAYA

LANDSCAPE
Tahap 1

NO URAIAN QTY UNIT

A JENIS TANAMAN
1 Kelengkeng (Jantan & Betina) 4

2 Rambutan Binjai 10

B PROSES PENANAMAN
1 Pengiriman 1 truck
2 Penanaman 14 pohon
3 Pemupukan 14 pohon
4 Perawatan 90 hari

Harga per 7 Sept"22

 RAP tahap 1
HARGA
KETERANGAN JUMLAH HARGA Belanja Sat
SATUAN

Tinggi ~5 meter 4,750,000 19,000,000 4,500,000

Tinggi ~5 meter 4,500,000 45,000,000 4,000,000

lunsum 1,500,000 1,500,000 1,500,000

450,000 6,300,000 400,000
50,000 700,000
daily maintenance & treatment 250,000 22,500,000

TOTAL 95,000,000
Qty Jumlah Est Profit

4 18,000,000 1,000,000
-
10 40,000,000 5,000,000
-
-
-
1 1,500,000 1,500,000
14 5,600,000 700,000
14 700,000
90 -
-
8,900,000