You are on page 1of 4

Lokasi Bira

No Jenis Barang Jumlah


Listrik PLN 97 Kva 1
Genset 130 Kva 1
Kincir 1Hp 40
Pompa 4 " 2
Dinamo 5,5 hp 2
Pompa dab tawar 1
Summersible 611 1
Kapasitor bank 1
Tool set genset (box) 1
Spd motor operasional 1
Bangunan Mess,Gudang, Kamar Mesin 1
Selang Spiral4" (roll) 4
Nilai Sub Total
LDPE 12,000
Harga + pemasangan (luas) + 20 %
Penyusutan 30 %
Biaya jasa konstruksi 4 kolam
Biaya pengeboran sumur 2
Grand Total

Lokasi Ketapang
No Jenis Barang Jumlah
Listrik PLN 97 Kva 1
Genset 64 Kva 1
Kincir 1Hp 46
Dinamo 1hp 3
Dinamo 10 hp 1
Dinamo 5,5 hp 2
Dinamo 3 hp 1
Gearbox 5
Pelampung 6
Daun kincir 12
Pompa Ebora 6" 2
Pompa NS 100 4" 1
Pompa intan 4 " 2
Pompa lntan 5" 2
Pompa lntan 6" 1
Summersible 4" 1
Summersib le 3" 1
Summersib le 1,5" 1
Alkon/D iesel 3" 1
Kereta Dorong Artco 1
Spd motor operasional 1
Bangunan Mess,Gudang,Kamar Mesin 1

LDPE
Harga + pemasangan (luas) + 20 % 12,000

Penyusutan 50 %
Biaya jasa konstruksi 7 kolam
Biaya pengeboran sumur 2
Grand Total
Est Harga (Rp) Nilai (Rp)
Rp 1,500,000 Rp 1,500,000
Rp 80,000,000 Rp 80,000,000
Rp 2,500,000 Rp 100,000,000
Rp 1,500,000 Rp 3,000,000
Rp 4,500,000 Rp 9,000,000
Rp 500,000 Rp 500,000
Rp 6,000,000 Rp 6,000,000
Rp 40,000,000 Rp 40,000,000
Rp 3,000,000 Rp 3,000,000
Rp 2,500,000 Rp 2,500,000
Rp 50,000,000 Rp 50,000,000
Rp 2,000,000 Rp 8,000,000
Rp 303,500,000
Rp 23,000 Rp 276,000,000

Rp 193,200,000
Rp 400,000,000
Rp 25,000,000 Rp 50,000,000
Rp 919,200,000

Est Harga (Rp) Nilai (Rp)


Rp 1,500,000 Rp 1,500,000
Rp 80,000,000 Rp 80,000,000
Rp 2,500,000 Rp 115,000,000
Rp 1,500,000 Rp 4,500,000
Rp 15,000,000 Rp 15,000,000
Rp 7,500,000 Rp 15,000,000
Rp 2,500,000 Rp 2,500,000
Rp 1,000,000 Rp 5,000,000
Rp 200,000 Rp 1,200,000
Rp 125,000 Rp 1,500,000
Rp 6,000,000 Rp 12,000,000
Rp 1,500,000 Rp 1,500,000
Rp 750,000 Rp 1,500,000
Rp 1,000,000 Rp 2,000,000
Rp 1,250,000 Rp 1,250,000
Rp 12,000,000 Rp 12,000,000
Rp 8,000,000 Rp 8,000,000
Rp 6,000,000 Rp 6,000,000
Rp 1,500,000 Rp 1,500,000
Rp 250,000 Rp 250,000
Rp 2,500,000 Rp 2,500,000
Rp 35,000,000 Rp 35,000,000
Rp 324,700,000
Rp 23,000 Rp 276,000,000

Rp 138,000,000
Rp 400,000,000
Rp 25,000,000 Rp 50,000,000
Rp 864,000,000

You might also like