ANGGARAN BIAYA PELAKSANAAN KANDANG SAPI ( 9 X 18 M ) NO A
URAIAN
VOL
SAT
HARGA SATUAN
PEKE PEKERJ RJAA AAN N PERSI PERSIAP APAN AN
1 Bo Bouwplank & pengukuran
1.000
ls
1,000,000.00
Jumlah B
1,000,000.00
14.000
bh
100,000.00
1,400,000.00
2 Be Beton Tapak 60 x 60 x 30 cm x 10 ttk
1.512
m3
1,000,000.00
1,512,000.00
3 Be B eton Kolom pedestal 30 x 30 x 50 cm x 10
0.630
m3
1,000,000.00
630,000.00
4 Besi Tapak & pedestal
14.000
bh
400,000.00
5,600,000.00
5 Base Plate 20x20 8 mm
14.000
bh
120,000.00
1,680,000.00
6 Angkur 40 cm, 16mm
56.000
bh
80,000.00
4,480,000.00
ls
800,000.00
800,000.00
7 Po Pondasi Batu kali ( Langsam )
1.000 Jumlah
16,102,000.00
PEKERJ PEKERJAAN AAN SLOOF SLOOF BETON BETON
1 Be Beton sloof 20 x 30 cm x 81 m 2 Bekisting
5.832
m3
3,500,000.00
20,412,000.00
48.600
m2
103,750.00
5,042,250.00
Jumlah D
25,454,250.00
PEKE PEKERJ RJAA AAN N LAN LANTA TAII
1 Be B eton lantai bertulang wermesh 6 mm
15.840
m3
2 Sa Saluran terbuka dia 30 cm
72.000
3 Beton Jalan 4 x 20 m ( Paving Block K.250 ) 4 Finishing lantai 5 Ur Urugan Pasir 5cm ( Lantai Kerja )
2,850,000.00
45,144,000.00
m'
150,000.00
10,800,000.00
5.760
m3
1,560,000.00
8,985,600.00
220.000
m2
85,000.00
18,700,000.00
12.960
m3
135,000.00
1,749,600.00
Jumlah E
85,379,200.00
PEKE PEKERJ RJAA AAN N TEMPA TEMPAT T PAKAN PAKAN
1 Pa Pas. Bata merah plester aci
23.400
m2
200,000.00
4,680,000.00
2 Be Besi kolom dan balok praktis
69.120
m1
65,000.00
4,492,800.00
3 Be Beton kolom dan balok praktis
1.260
m3
1,100,000.00
1,386,000.00
4 Urugan
2.565
m3
45,000.00
115,425.00
Jumlah F
10,674,225.00
D UD UD UK UK AN AN TH THO RN RN
1 Tiang UNP 80 ( 12 m )
338.240
kg
16,000.00
5,411,840.00
2 Du Dudukan Siku 5 x 5 (48 m )
220.000
kg
16,000.00
3,520,000.00
Jumlah G
8,931,840.00
PEKERJ PEKERJAAN AAN STRU STRUKTU KTUR R BAJA BAJA
1 Ko Kolom Baja, WF 150 ( 40 m )
560.000
kg
19,000.00
10,640,000.00
2 Ba Balok baja , WF 150 ( 60 m )
840.000
kg
19,000.00
15,960,000.00
3 Go Goding CNP 100 (200 m )
682.500
kg
16,000.00
10,920,000.00
4 Be Besi Plat 8m m 50 x 75 cm 20 bh
576.000
kg
19,000.00
10,944,000.00
5 Baut 16 mm
150.000
bh
6,000.00
900,000.00
6 Angkur 16 mm 50 cm
56.000
bh
145,000.00
8,120,000.00
7 Cat zincromate
20.000
kg
32,000.00
640,000.00
Jumlah H
1,000,000.00
PEKE PEKERJ RJAA AAN N PON PONDA DASI SI
1 Galian Pondasi
C
JUMLAH HARGA
58,124,000.00
PEKE PEKERJ RJAA AAN N ATAP ATAP
1 Tarikan angin besi 12 mm
85.225
kg
16,000.00
1,363,600.00
2 Trak stank
16.000
bh
185,000.00
2,960,000.00
240.000
m2
65,000.00
15,600,000.00
20.000
m1
65,000.00
1,300,000.00
3 Atap spandek 0,4 mm 4 Wuwungan Jumlah
21,223,600.00
NO I
URAIAN
VOL
SAT
HARGA SATUAN
PEKERJAAN SANITIRE
1 Instalasi air bersih pipa pvc 3/4 inc 2 Tandon air ( Thorn ) 700 ltr 3 Kran air 4 Alat bantu
112.00
m
65,000.00
7,280,000.00
1.00
bh
1,500,000.00
1,500,000.00
24.00
bh
50,000.00
1,200,000.00
1.00
ls
50,000.00
50,000.00
Jumlah
J
10,030,000.00
PEKERJAAN LISTRIK
Instalasi Stop kontak 1 2 Instalasi Lampu penerangan
6.00
bh
250,000.00
1,500,000.00
8.00
bh
200,000.00
1,600,000.00
3 Box Dan Sikring MCB
1.00
250,000.00
250,000.00
set
Jumlah K
3,350,000.00
PEKERJAAN PEMBUATAN SEPTICTANK
1 Pembuatan Septictank
1.00 UNIT
11,000,000.00
Jumlah L
JUMLAH HARGA
11,000,000.00 11,000,000.00
PENYIMPANAN PAKAN
1 Lantai Dak Triplex 12mm ( 1 Lapis ) 2 WF 150 (54 M ) 3 UNP 50 x 38 x 5mm 4 Tangga besi 5 Cat Meni 6 Alat Bantu
20.00
lbr
168,000.00
3,360,000.00
756.00
kg
19,000.00
14,364,000.00
10.50
btg
175,000.00
1,837,500.00
1.00
set
2,500,000.00
2,500,000.00
15.00
kg
72,000.00
1,080,000.00
1.00
ls
1,000,000.00
1,000,000.00
Jumlah
24,141,500.00
M PAGAR PENYIMPANAN PAKAN
1 Hollow 40 x 40 x 1,8 mm
4.00 btg
155,000.00
620,000.00
2 Hollow 20 x 40 x 1,8 mm ( t= 80cm )
10.00 btg
115,000.00
1,150,000.00
3 Cat Meni
10.00 kg
72,000.00
720,000.00
Jumlah N
2,490,000.00
PERLENGKAPAN ANAK KANDANG
1 Jet Pump ( Pendorong )
1.00 set
2,000,000.00
2,000,000.00
2 CCTV + Wifi
1.00 set
8,000,000.00
8,000,000.00
3 Sepatu boots
2.00 psg
100,000.00
200,000.00
4 Cangkul
2.00 bh
100,000.00
200,000.00
5 Garpu
2.00 bh
100,000.00
200,000.00
6 Baju werpack
2.00 psg
250,000.00
500,000.00
7 Sapu Lidi
5.00 bh
50,000.00
250,000.00
8 Selang + Alat
1.00 set
500,000.00
500,000.00
9 Ember
2.00 bh
25,000.00
50,000.00
10 Sekop
2.00 bh
100,000.00
200,000.00
Jumlah I
ANGGARAN PELAKSANAAN PER UNIT
II
NILAI KONTRAK 1000 UNIT
12,100,000.00 290,000,615.00 290,000,615,000.00
III NILAI KONTRAK NON PPN (DIBULATKAN) TERBILANG : DUA RATUS SEMBILAN PULUH MILYARD RUPIAH
290,000,000,000.00
