You are on page 1of 3

BIAYA PEMBANGUNAN KANDANG AYAM 1 & 2 DIVISI KETAHANAN PANGAN

KANDANG AYAM 1
Deprisiasi
No Deskripsi Satuan Volume Harga Harga Total TOTAL
material 40%
I Pagar Keliling 52 m'
1 Kayu Balok 5cmx10cmx4 mtr btg 14 300,000.00 4,200,000.00 2,520,000.00 2,520,000.00
2 Kayu Usuk 4cmx6cmx4 mtr btg 36 170,000.00 6,120,000.00 3,672,000.00 3,672,000.00
3 Seng 6 Kaki lbr 115 150,000.00 17,250,000.00 10,350,000.00 10,350,000.00
4 Paku 7 cm kg 10 25,000.00 250,000.00 250,000.00
5 Paku 5 cm kg 10 25,000.00 250,000.00 250,000.00
6 Paku seng 5 cm kg 10 30,000.00 300,000.00 300,000.00
7 Upah Kerja per meter lari m' 52 75,000.00 3,900,000.00 3,900,000.00
32,270,000.00 Grand Total= 21,242,000.00
2
II Bangunan Kandang Ayam 10,5x5 mtr
1 Kayu Balok 5cmx10cmx4 mtr btg 24 300,000.00 7,200,000.00 4,320,000.00 4,320,000.00
2 Kayu Usuk 4cmx6cmx4 mtr btg 52 170,000.00 8,840,000.00 5,304,000.00 5,304,000.00
3 Seng 6 Kaki lbr 107 150,000.00 16,050,000.00 9,630,000.00 9,630,000.00
4 Nok Atap m' 13 50,000.00 650,000.00 390,000.00 390,000.00
5 Paku 7 cm kg 20 25,000.00 500,000.00 500,000.00
6 Paku 5 cm kg 20 25,000.00 500,000.00 500,000.00
7 Paku seng 5 cm kg 30 30,000.00 900,000.00 900,000.00
8 Bambu dia.15 cm btg 30 40,000.00 1,200,000.00 1,200,000.00
9 Papan 20 cmx3cmx4mtr btg 28 75,000.00 2,100,000.00 2,100,000.00
10 Kawat Ayam rol 10 150,000.00 1,500,000.00 1,500,000.00
11 Upah Kerja m2 52.5 150,000.00 7,875,000.00 7,875,000.00
47,315,000.00 Grand Total= 34,219,000.00

KANDANG AYAM 2

Deprisiasi
No Deskripsi Satuan Volume Harga Harga Total TOTAL
material 40%
1 Kayu Balok 5cmx10cmx4 mtr btg 24 300,000.00 7,200,000.00 4,320,000.00 4,320,000.00
2 Kayu Usuk 4cmx6cmx4 mtr btg 52 170,000.00 8,840,000.00 5,304,000.00 5,304,000.00
3 Seng 6 Kaki lbr 69 150,000.00 10,370,370.37 6,222,222.22 6,222,222.22
4 Seng Plat 0.175mm x1,2mtr x10 mtr rol 10 180,000.00 1,800,000.00 1,080,000.00 1,080,000.00
5 Paku 7 cm kg 15 25,000.00 375,000.00 375,000.00
6 Paku 5 cm kg 15 25,000.00 375,000.00 375,000.00
7 Paku seng 5 cm kg 20 30,000.00 600,000.00 600,000.00
8 Bambu dia.15 cm btg 10 40,000.00 400,000.00 400,000.00
9 Upah Kerja m2 70 150,000.00 10,500,000.00 10,500,000.00
40,460,370.37 Grand Total= 29,176,222.22

GRAND TOTAL NILAI ASET = Rp84,637,222.22


KANDANG AYAM 1
KANDANG AYAM 2

You might also like