INSTALASI AIR
NO URAIAN HARGA JUMLAH
1 Paralon 3/4 inch Rp 40,000 4
2 L 3/4 inch Rp 10,000 12
3 T 3/4 inch Rp 10,000 4
4 Stop kran 3/4 inch Rp 25,000 6
5
6
7
8
9
10
11
JUMLAH
PEMBUATAN KOLAM
SATUAN TOTAL HARGA pajak include KETERANGAN
kubik Rp 1,200,000 Rp 150,000 Rp 1,350,000
sak Rp 100,000 Rp 12,500 Rp 112,500
batang Rp 195,000 Rp 24,375 Rp 219,375
sak Rp 630,000 Rp 78,750 Rp 708,750
colt Rp 600,000 Rp 75,000 Rp 675,000
buah Rp 180,000 Rp 22,500 Rp 202,500
buah Rp 210,000 Rp 26,250 Rp 236,250
hari kerja Rp 2,800,000 Rp 350,000 Rp 3,150,000
kaleng Rp 45,000 Rp 5,625 Rp 50,625
Rp 300,000 Rp 37,500 Rp 337,500
Rp 6,260,000 Rp 7,042,500
Rp 470,000 Rp 528,750
Rp 6,730,000 Rp 7,571,250
NO DIAMETER KOLAM KUBIKASI KOLAM POPULASI PER KUBIK AIR JUMLAH BIBIT
1
2
3
1x2 3.1 500 1,570
4
total kebutuhan pakan
NO DIAMETER KOLAM KUBIKASI KOLAM POPULASI PER KUBIK AIR JUMLAH BIBIT
1
2
3
1x2 3.1 1000 3,140
4
total kebutuhan pakan
KETERANGAN
asumsi per seribu ikan butuh pakan 8 kg
asumsi per seribu ikan butuh pakan 5 kg
asumsi per seribu ikan butuh pakan 22 kg
asumsi per seribu ikan butuh pakan 65 kg
KETERANGAN
245,312.50 2,207,812.50
490,625.00 4,415,625.00
NO SARANA JUMLAH SATUAN HARGA TOTAL HARGA ppn pph total + Pajak
1 SEROKAN BENIH 2 Rp 30,000 Rp 60,000 7,500.0 67,500.0
2 SEROKAN PEDAGING 1 Rp 40,000 Rp 40,000 5,000.0 45,000.0
3 TIMBANGAN 1 Rp 150,000 Rp 150,000 18,750.0 168,750.0
4 BAK SORTIR REMAJA 1 1 Rp 35,000 Rp 35,000 4,375.0 39,375.0
5 BAK SORTIR REMAJA 2 1 Rp 35,000 Rp 35,000 4,375.0 39,375.0
6 BAK SORTIR PEDAGING 1 Rp 35,000 Rp 35,000 4,375.0 39,375.0
7 BAK PENGADUK PAKAN 1 Rp 30,000 Rp 30,000 3,750.0 33,750.0
8 GAYUNG 1 Rp 10,000 Rp 10,000 1,250.0 11,250.0
9 BAK FERMENTASI PAKAN 2 Rp 25,000 Rp 50,000 6,250.0 56,250.0
10 JRIGEN UNTUK PROBIOTIK 2 Rp 15,000 Rp 30,000 3,750.0 33,750.0
11 LAMPU SENTER 1 Rp 100,000 Rp 100,000 12,500.0 112,500.0
12 JAS HUJAN 2 Rp 80,000 Rp 160,000 20,000.0 180,000.0
13 AERATOR 1 Rp 750,000 Rp 750,000 93,750.0 843,750.0
14 SELANG AERATOR 1 Rp 200,000 Rp 200,000 25,000.0 225,000.0
15 BATU AERATOR 10 Rp 20,000 Rp 200,000 25,000.0 225,000.0
TOTAL Rp 1,885,000 235,625.0 Rp 2,120,625
NO KETERANGAN BIAYA PPN PPH
1 PEMBUATAN KOLAM DAN INSTALASI AIR Rp 6,730,000 Rp 807,600 Rp 7,571,250
2 BIAYA PAKAN DAN IKAN Rp 3,925,000 Rp 471,000 Rp 4,415,625
3 SAPRODI Rp 1,885,000 Rp 226,200 Rp 2,120,625
4 TANDON AIR Rp 2,000,000 Rp 240,000 Rp 2,240,000
Rp 12,540,000 Rp 16,347,500