Rincian Biaya Persiapan dan Peralatan Kandang Adi Sudarmanto

Rincian Biaya Perapian kandang

No Anggaran Renovasi Jumlah Satuan Harga (Rp) Total (Rp)
A Perapian Kandang 3,690,000
1 Paku 4 Kg 17,000 68,000
2 Ember 4 Pcs 20,000 80,000
3 Kaleng 4 Pcs 25,000 100,000
4 Tang Putung 1 Pcs 22,000 22,000
5 Gergaji Kayu 1 Pcs 20,000 20,000
6 Palu 1 Pcs 45,000 45,000
7 Gembok 1 Pcs 55,000 55,000
8 Senter 2 Pcs 95,000 190,000
9 Timbangan Gantung 1 Pcs 65,000 65,000
10 Kawat 30 Meter 30 Pcs 1,000 30,000
11 Blendrat 10 Pcs 1,000 10,000
12 Gaji Tukang (1 Orang ) 7 Hari 125,000 875,000
13 Pembantu Tukang (1 Orang) 7 Hari 90,000 630,000
14 Paranet 1 Roll 1,500,000 1,500,000

B Perapian Mess & Gudang Telur 2,680,000

1 Peti Kayu Ukuran 15 x 50 x 40 200 Pcs 6,000 1,200,000
2 Tray Plastik Ukuran 31.5 x 31.5 100 Pcs 10,000 1,000,000
3 Pallet Kayu 8 Pcs 60,000 480,000
4 0
5
6
7

C Instalasi Tandon Air dan Filter Air Minum + UV 9,888,000

1 Tandon Utama 1000 L 1 Pcs 1,200,000 1,200,000
2 Tandon 200 L 6 Pcs 260,000 1,560,000
3 Paralon Merk Wavin 36 Pcs 40,000 1,440,000
4 Selang Air 3/4 50 Meter 1 Pcs 500,000 500,000
5 Stop Kran 24 Pcs 15,000 360,000
6 Kenni T 20 Pcs 3,500 70,000
7 Kenni 3/4 20 Pcs 3,500 70,000
8 TBA 30 Pcs 10,000 300,000
9 Lem Pipa Reguler 6 Pcs 65,000 390,000
10 Pompa Air Listrik Merk Shimizu 1 Pcs 480,000 480,000
11 Gergaji 1 Pcs 20,000 20,000
12 Kayu 18 Pcs 120,000 2,160,000
13 Usuk 24 Pcs 50,000 1,200,000
14 Pelampung Otomatis 6 Pcs 23,000 138,000

E Instalasi listrik 5,869,000

1 Kabel NYM 2 X 1.5 100 Meter Merk Pulung 2 Roll 704,000 1,408,000
2 Lampu LED Hanochs 9 Watt 50 Pcs 34,500 1,725,000
3 Fittingan Gantung Merk Broco 50 Pcs 5,000 250,000
4 Klem Imundex 5 Box 20,000 100,000
5 Klem Gulung 4 Pcs 2,000 8,000
6 Solasi NTL 4 Pcs 7,000 28,000
7 Stop Kontrak Merk Broco 10 Pcs 12,000 120,000
8 Steker 10 Pcs 3,000 30,000
 9 Stop Kontak Timer Listrik 2 Pcs 80,000 160,000
10 Tambah Daya Litrik 1200 Watt 1,700 2,040,000

F Kebersihan Lingkungan 2,790,000

1 Cuci Kandang 1 Kali 2,000,000 2,000,000
2 Sapu 6 Pcs 10,000 40,000
3 Sabit 4 Pcs 80,000 320,000
4 Cangkul 2 Pcs 90,000 180,000
5 Sekrop 2 Pcs 125,000 250,000

G Desinfeksi Kandang 710,000

1 Spray Gendong 1 Pcs 550,000 550,000
2 Spray Manual 4 Pcs 40,000 160,000
3 0
4 0
Total (Rp)
Rincian Anggaran Peralatan
No Anggaran Peralatan 11,280,000
1 Kipas (Merk Katsu 40 Inchi) 6 Pcs 1,500,000 9,000,000
2 Timbangan Duduk 150 kg 1 Pcs 2,000,000 2,000,000
3 Timbangan Digital 1 Pcs 280,000 280,000

Total (Rp)
Grand Total (Rp) 36,907,000

1. Potensi tambahanan pembelian untuk desinfeksi kandang yang akan diajukan ketika kandang sudah siap dan selesai
Note :
dicuci