RINCIAN ANGGARAN BIAYA

PEKERJAAN BANGUNAN KANDANG AYAM

SYSTEM CLOSED HOUSE 12 X 120 M KAPASITAS 51.000 EKOR
SATU UNIT KANDANG AYAM 2 (DUA) LANTAI
PROGRAM MITRA KAYATREN

NO URAIAN PEKERJAAN SPESIFIKASI MATERIAL VOLUME SAT HARGA SATUAN TOTAL HARGA
I PEKERJAAN PERSIAPAN
1 Mobilisasi dan demobilisasi. 1.00 ls 18,975,000 Rp 18,975,000
2 Koordinasi keamanan & Lingkungan 1.00 ls 3,000,000 Rp 3,000,000
3 Pengukuran/ Bowplank 1.00 ls 3,000,000 Rp 3,000,000
4 Bedeng 3 X 9 M pekerja dan material 1.00 ls 3,000,000 Rp 3,000,000
5 Listrik Kerja Sementara 1.00 ls 4,500,000 Rp 4,500,000
6 Air Kerja Sementara 1.00 ls 4,500,000 Rp 4,500,000
7 Pembersihan Lokasi 1.00 ls 2,000,000 Rp 2,000,000
8 Alat bantu untuk erection 1.00 ls 3,000,000 Rp 3,000,000
SUB TOTAL I Rp 41,975,000
II PEKERJAAN PILECAP DAN SLOOP
1 Galian Pile cap (80x80x80 cm) 33.79 m3 85,875 Rp 2,901,888
2 Galian Sloop 26.57 m3 85,875 Rp 2,281,699
3 Pekerjaan Urugan tanah kembali 46.28 m3 28,625 Rp 1,324,765
4 Urugan pasir di bawah pondasi dan sloop 10.31 m3 138,030 Rp 1,423,641
5 Lantai kerja t. 5 cm pondasi dan sloop 10.31 m3 1,012,948 Rp 10,447,548
6 Pondasi batu kali 6.45 m3 890,885 Rp 5,746,208
7 Pekerjaan Pile cap uk. 80x80x25 cm
a - Pengecoran beton mutu beton K225 8.45 m3 1,216,148 Rp 10,276,452
b - Pembesian RB D12 mm - 150 mm 1255.72 kg 13,175 Rp 16,544,111
c - Bekisting ex. Batako 42.88 m2 121,900 Rp 5,227,072
8 Pekerjaan Pedestal (25x30) cm
a - Pengecoran beton mutu beton K225 5.63 m3 1,216,148 Rp 6,846,914
b - Pembesian RB 6D12mm, D8mm - 150mm 998.27 kg 13,175 Rp 13,152,207
c - Bekisting multiplex 93.80 m2 121,900 Rp 11,434,220
9 Pekerjaan Sloop untuk area gudang (15x25) cm
a - Pengecoran beton mutu beton K225 10.05 m3 1,216,148 Rp 12,222,289
b - Pembesian RB 4D12mm, D8mm - 150mm 2124.29 kg 13,175 Rp 27,987,521
c - Bekisting multiplex 158.56 m2 121,900 Rp 19,328,464
SUB TOTAL II Rp 147,145,000
III PEKERJAAN LANTAI dan DINDING
LANTAI 1
1 Pek. Perataan dan pemadatan tanah area kandang, gudang dan genset 1764.00 m2 61,750 Rp 108,927,000
2 Pek. Plastik cor 1764.00 m2 5,000 Rp 8,820,000
3 Beton lantai kandang tebal 7Cm tanpa tulang, mutu beton K255 105.84 m3 1,216,148 Rp 128,717,125
4 Finis lantai 1512.00 m3 44,038 Rp 66,584,700
5 Beton lantai selasar tebal 6cm, lebar 80cm 13.40 m2 1,216,148 Rp 16,296,386
6 Pipa PVC 2" untuk pembuangan air dari kandang 24.00 m 41,400 Rp 993,600
LANTAI 2
1 Tulangan Wiremesh M6, 2 Layer 1512.00 m2 60,712 Rp 91,795,985
2 Terpal 1512.00 m2 5,000 Rp 7,560,000
3 Lantai beton cooling pad 20.40 m3 1,216,148 Rp 24,809,423
PEKERJAAN DINDING
1 Pekerjaan dinding hebel area gudang + kandang bawah 366.80 m2 257,810 Rp 94,564,708
2 Pekerjaan ringbalk + KP 2.84 m3 1,216,148 Rp 3,453,861
3 Pekerjaan Plester + aci dinding 733.60 m2 72,840 Rp 53,435,424
4 Dinding Zincalum T:0,3 + rangka hollow 30x30 319.20 m2 96,650 Rp 30,850,680
5 Kawat ram 10x10mm + rangka hollow 30x30 489.60 m2 152,000 Rp 74,419,200
6 Pintu besi rangka hollow 30x30 10.00 unit 700,000 Rp 7,000,000
7 Pintu besi ruang disinfektan rangka hollow 30x30 2.00 unit 700,000 Rp 1,400,000
SUB TOTAL III Rp 719,628,092
IV PEKERJAAN STRUKTUR BAJA
1 Kolom Utama WF150x75x5x7 3383.52 Kg 17,900 Rp 60,565,008
2 Rafter & Overstek WF150x75x5x7 4962.50 Kg 17,900 Rp 88,828,750
3 Balok Induk WF150x75x5x7 10557.18 Kg 17,900 Rp 188,973,522
4 Balok regel hollow 30x30 + kawat ram Hollow 30x30 252.00 m 160,300 Rp 40,395,600
5 Balok anak UNP 100.50 6,628 kg 17,900 Rp 118,634,040
6 Balok anak UNP 65X42X5 5,040.00 kg 17,900 Rp 90,216,000
6 Gording CNP100x50x20x2 7795.04 Kg 17,900 Rp 139,531,216
7 Sagrod dan Roof Bracing round bar dia 12 mm 940.00 Kg 24,500 Rp 23,030,000
8 Base plate, End plate, gusset plate Pl 10, Pl 8 & Pl 6 mm 2998.47 Kg 17,900 Rp 53,672,613
9 Pengecatan Zinchromate 42556.31 Kg 800 Rp 34,045,048
10 Turnbuckle M12 44.00 pcs 18,000 Rp 792,000
11 Baut, Mur, 2 Ring untuk gording * 1/2" x 1 1/2" 1008.00 pcs 4,000 Rp 4,032,000
12 Baut, Mur, 2 Ring HTB A325 * 5/8" x 2" 2310.00 pcs 7,382 Rp 17,052,420
13 Anchor Bolt M16 x 600 length 264.00 pcs 30,000 Rp 7,920,000
14 Baut mur 2 Ring HTB A325, untuk balok * 1/2" x 1 1/2" 588.00 pcs 3,815 Rp 2,243,220
SUB TOTAL IV Rp 869,931,437

Page 1
V PEKERJAAN ATAP, PLAFON, DINDING RAM DAN TANGGA
1 Pekerjaan Atap Trimdek, tebal 0,35 mm 2001.60 m2 75,000 Rp 239,112,000.00
150,120,000
2 Plafon Isolasi Buble + Rangka Hollow 20/40 1445.00 m2 50,000 Rp 18,522,500.00
72,250,000
3 Pekerjaan nok & flashing, zincalume sheet 0,3 mm 128.00 m' 69,600 Rp 18,522,500.01
8,908,800
4 Pekerjaan Struktur Tangga baja rangka UNP & Siku 4.00 ls 1,500,000 Rp 35,000,000.00
6,000,000
SUB TOTAL V Rp 237,278,800
VI PEKERJAAN LUAR BANGUNAN
1 Pekerjaan Struktur Canopy ruang blower ( uk. 14 x 4 m ) 56.00 m2 300,000 Rp 239,112,000.00
16,800,000
2 Pekerjaan Toilet 3.00 m2 501,400 Rp 18,522,500.00
1,504,200
4 Pekerjaan tower rangka baja dudukan torn air 1.00 ls 2,250,000 Rp 35,000,000.00
2,250,000
5 Pekerjaan torn air + pipa2 TB 5000 1.00 ls 9,000,000 Rp 35,000,000.00
9,000,000
6 Pekerjaan torn air + pipa2 TB 55 3.00 ls 2,500,000 Rp 35,000,000.00
7,500,000
7 Pekerjaan pompa air SHIMIZU 120w + pipa & Accecories 3.00 ls 2,625,000 Rp 35,000,000.01
7,875,000
8 Pekerjaan pengadaan buis beton 50 cm x 100 cm 16.00 unit 525,260 Rp 35,000,000.02
8,404,161
9 Pekerjaan pengadaan sumber air utama 1.00 ls 10,000,000 Rp 35,000,000.03
10,000,000
10 Pekerjaan pemagaran dan gerbang 1.00 ls 140,000,000 Rp 35,000,000.04
140,000,000
11 Prasasti 1.00 ls 3,000,000 Rp 35,000,000.05
3,000,000
SUB TOTAL VI Rp 206,333,361
VII PERALATAN CLOSED HOUSE UNTUK 2 LANTAI
VII. A VENTILATION SYSTEM
1 Cone Fan 50" pericoli type EOC 1.1Kw.380V Siemens 14.00 unit 7,500,000 Rp 239,112,000.00
105,000,000
2 Kabel sensor for controller 150.00 m 126,000 Rp 35,000,000.00
18,900,000
3 Assesories dan perlengkapan instalasi 1.00 ls 5,250,000 Rp 8,100,000.00
5,250,000
SUB TOTAL VII. A Rp 129,150,000
VII. B EVAPORATIVE SYSTEM
1 Pad cooling 150 cm x 60 cm x 15 cm 70.00 unit 335,500 Rp 239,112,000.00
23,485,000
2 Talang Galvanis atas @ 200 cm 26.00 m 90,000 Rp 18,522,500.00
2,340,000
3 Tutup samping cooling pad 150 cm 8.00 btg 131,300 Rp 18,522,500.01
1,050,400
4 Pompa air semi jet shimizu JET-108 BIT & assesories 4.00 unit 2,800,000 Rp 35,000,000.00
11,200,000
5 Kabel NYM 3 x 1.5 mm 250.00 m 9,600 Rp 35,000,000.01
2,400,000
6 Assesories pemasangan 1.00 ls 8,000,000 Rp 8,100,000.00
8,000,000
SUB TOTAL VII. B Rp 48,475,400
VII. C FEEDING SYSTEM
1 Superfeder Artupic 6 kg 1335.00 Pcs 29,000 Rp 35,000,000.00
38,715,000
2 Tambang Dia 4 mm 3.00 Mtr 4,500 Rp 35,000,000.01
13,500
3 S Hook 1335.00 pcs 3,000 Rp 35,000,000.02
4,005,000
4 Adjuster 1335.00 Pcs 13,500 Rp 35,000,000.03
18,022,500
SUB TOTAL VII. C Rp 60,756,000
VII. D DRINKING SYSTEM
1 Nipple isi 20 Hole 260.00 Pcs 7,000 Rp 35,000,000.00
1,820,000
2 Pipa Galv 3/4 medium 260.00 Btg 127,000 Rp 35,000,000.01
33,020,000
3 Regulator 8.00 Pcs 450,000 Rp 35,000,000.02
3,600,000
4 S Hook 750.00 Pcs 3,000 Rp 35,000,000.03
2,250,000
5 Hand winch nipple 2500 LBS 8.00 Set 600,000 Rp 35,000,000.04
4,800,000
6 Seling 5 mm 1300.00 Mtr 10,000 Rp 35,000,000.00
13,000,000
6 Pully 7/8 750.00 Set 7,500 Rp 35,000,000.00
5,625,000
7 DOSATRON D25RE2 + pompa, pipa & assesories 2.00 Set 8,750,000 Rp 35,000,000.01
17,500,000
SUB TOTAL VII. D Rp 81,615,000
VII. E HEATER SYSTEM
1 Heater ( gasolec artupic) M 8 4.00 Set 5,775,000 Rp 35,000,000.01
23,100,000
2 Assesories dan kabel-kabel instalasi 1.00 Lot 4,935,000 Rp 8,100,000.00
4,935,000
SUB TOTAL VII. E Rp 28,035,000
VII. F CURTAIN SYSTEM
1 Terpal korea A8 TIRAI,Biru silver 5.00 roll 1,575,000 Rp 239,112,000.03
7,875,000
2 Terpal korea A5 Lantai,Biru silver 7.00 roll 1,365,000 Rp 239,112,000.04
9,555,000
3 Hand winch 2500 lbs 16.00 unit 630,000 Rp 239,112,000.06
10,080,000
4 Puley besi 2,5" mm 32.00 bh 73,500 Rp 239,112,000.01
2,352,000
5 Puley plastik 7/8 mm 320.00 bh 6,300 Rp 239,112,000.00
2,016,000
6 seling 5 mm 784.00 m 5,300 Rp 18,522,500.01
4,155,200
7 klem seling 5 mm 200.00 mls 2,100 Rp 8,100,000.00
420,000
SUB TOTAL VII. F Rp 36,453,200
VIII ELEKTRICAL SYSTEM
VIII. A POWER LISTRIK
1 POWER PLN 33 KW 1.00 Unit 11,500,000 Rp 239,112,000.03
11,500,000
2 Genset 50KVA Hartech 1.00 Unit 115,200,000 Rp 239,112,000.04
115,200,000
3 ChangOver switch 4 Pole 1.00 Unit 1,000,000 Rp 239,112,000.05
1,000,000
SUB TOTAL VIII.A Rp 127,700,000
VIII. B Panel OG Kandang
1 MCCB Schneider CVS 100F TM 80D 1.00 bh 706,080 Rp 239,112,000.03
706,080
2 MCCB Schneider EZC 100F 40 A 1.00 bh 366,000 Rp 239,112,000.04
366,000
3 MCCB Schneider EZC 100F 60 A 1.00 bh 435,900 Rp 239,112,000.06
435,900
4 MCB C 4 1.00 bh 20,000 Rp 239,112,000.01
20,000
5 CHINT XJ3-D 1.00 bh 361,000 Rp 239,112,000.00
361,000
6 Box Panel 1.00 bh 582,000 Rp 18,522,500.01
582,000
SUB TOTAL VIII.B Rp 2,470,980

Page 2
VIII. C Panel SDP
1 RCCB Schnider 16833 25 A 1.00 bh 585,000 Rp 239,112,000.03
585,000
2 Kontaktor LC1 D09 1.00 bh 167,000 Rp 239,112,000.04
167,000
3 MCB 3 phase Schneider C32 1.00 bh 261,500 Rp 239,112,000.06
261,500
4 MCB 3 phase Schneider C16 1.00 bh 257,000 Rp 239,112,000.01
257,000
5 MCB 3 phase Schneider C10 1.00 bh 257,000 Rp 239,112,000.00
257,000
6 MCB 3phase Schneider C6 1.00 bh 242,000 Rp 18,522,500.01
242,000
7 MCB 1 phase Schneider 10 1.00 bh 89,000 Rp 8,100,000.00
89,000
8 MCCB Schneider EZC 100F 80 A 1.00 bh 428,000 Rp 428,000
9 Theben SUL 181 D 1.00 bh 400,000 Rp 239,112,000.03
400,000
10 Fuse 10 A 1.00 bh 95,000 Rp 239,112,000.04
95,000
11 Box Panel 1.00 bh 582,000 Rp 239,112,000.06
582,000
SUB TOTAL VIII.C Rp 3,363,500
VIII. D Panel Ventilasi
1 MCB 3 phase Schneider C32 1.00 bh 261,500 Rp 239,112,000.03
261,500
2 MCB 3 phase Schneider C6 1.00 bh 242,000 Rp 239,112,000.04
242,000
3 MCB 1 phase Schneider C6 1.00 bh 242,000 Rp 239,112,000.06
242,000
4 Kontaktor LC1 D09 1.00 bh 167,000 Rp 239,112,000.01
167,000
5 Over load LRD 08 1.00 bh 218,000 Rp 239,112,000.00
218,000
6 Relay RXM 2L B2P7 230 V 1.00 bh 80,000 Rp 18,522,500.01
80,000
7 Timer Ommron H 3 CR 1.00 bh 175,000 Rp 8,100,000.00
175,000
8 Pulse meter Autonic MP 5W 1.00 bh 1,476,000 Rp 1,476,000
9 Inverter ATV 320 V 15 N 4 C 1.00 bh 3,200,000 Rp 239,112,000.03
3,200,000
10 Temptron 607 AC 1.00 bh 9,300,000 Rp 239,112,000.04
9,300,000
11 Box Panel 1.00 bh 582,000 Rp 239,112,000.06
582,000
SUB TOTAL VIII.D Rp 15,943,500
VIII. E Panel Auto Inlet
1 Telemecanique GV 2 ME 04 1.00 bh 355,000 Rp 239,112,000.03
355,000
2 MCB 3 Phase Schneider C6 1.00 bh 242,000 Rp 239,112,000.04
242,000
3 Kontaktor LC1 D09 1.00 bh 167,000 Rp 239,112,000.06
167,000
4 Relay ommron MKS 3 P 1.00 bh 95,000 Rp 239,112,000.01
95,000
5 Box Panel 1.00 bh 582,000 Rp 239,112,000.00
582,000
SUB TOTAL VIII.E Rp 1,441,000
VIII. F Panel Alarm
1 MCB 1 fasa Schneider C16 1.00 bh 257,000 Rp 257,000
2 MCB 1 fasa Schneider C6 1.00 bh 167,000 Rp 239,112,000.04
167,000
3 Kontaktor LC1 D09 1.00 bh 167,000 Rp 239,112,000.06
167,000
4 Timer Ommron H 3 CR 1.00 bh 175,000 Rp 239,112,000.01
175,000
5 Relay ommron MKS 3 P 1.00 bh 95,000 Rp 239,112,000.00
95,000
6 Relay ommron MKS 2 P – 1 1.00 bh 99,000 Rp 18,522,500.01
99,000
7 DSE 970 1.00 bh 1,450,000 Rp 8,100,000.00
1,450,000
8 Lampu alarm 1.00 bh 120,000 Rp 120,000
9 Motor sirine 220 V MS-190 1.00 bh 84,000 Rp 239,112,000.03
84,000
10 Toa sirine VIP – 916 1.00 bh 100,000 Rp 239,112,000.04
100,000
11 Box Panel 1.00 bh 582,000 Rp 239,112,000.06
582,000
SUB TOTAL VIII.F Rp 3,296,000
VIII. G INSTALASI KABEL
1 Kabel NYA 4x35 mm Kabel Metal 2.00 roll 746,500 Rp 1,493,000
2 Kabel NYY 4x10 mm Jembo Kabel 2.00 roll 7,056,000 Rp 239,112,000.04
14,112,000
3 Kabel NYM 4x6 mm ETERNA 2.00 roll 1,940,000 Rp 239,112,000.06
3,880,000
4 Kabel NYM 2x2,5 mm jembo kabel 2.00 roll 607,400 Rp 239,112,000.01
1,214,800
5 Kabel NYYHY 3x0,75 mm jembo kabel 2.00 roll 582,165 Rp 239,112,000.00
1,164,330
6 Kabel NYYHY 2x0,75 mm jembo kabel 2.00 roll 413,000 Rp 18,522,500.01
826,000
SUB TOTAL VIII. G Rp 22,690,130
VIII. H PENERANGAN
1 Lampu Penerangan didalam kandang Philips bohlam LED 8W kuning 130.00 ttk 35,000 Rp 4,550,000
2 Fitting lampu Broco E27 SNI 130.00 ttk 8,000 Rp 239,112,000.04
1,040,000
3 Lampu Penerangan diluar kandang Philips bohlam LED 16W 13.00 ttk 75,000 Rp 239,112,000.06
975,000
SUB TOTAL VIII. H Rp 6,565,000

Page 3
REKAPITULASI BIAYA PEKERJAAN BANGUNAN KANDANG AYAM PEDAGING SYSTEM CLOSED HOUSE 12 X 120 M KAPASITAS
51.000 EKOR
REKAP BIAYA 1 UNIT KANDANG AYAM 2 (DUA) LANTAI

I PEKERJAAN PERSIAPAN Rp 41,975,000

II PEKERJAAN PILECAP DAN SLOOP Rp 147,145,000
III PEKERJAAN LANTAI dan DINDING Rp 719,628,092
IV PEKERJAAN STRUKTUR BAJA Rp 869,931,437
V PEKERJAAN ATAP, PLAFON, DINDING RAM DAN TANGGA Rp 237,278,800
VI PEKERJAAN LUAR BANGUNAN Rp 206,333,361
VII PERALATAN CLOSED HOUSE UNTUK 2 LANTAI Rp 384,484,600
VIII ELECTRICAL SYSTEM Rp 183,470,110
GRAND TOTAL Rp 2,790,246,400
PEMBULATAN Rp 2,790,246,400

Page 4