DIVISI IV
COLD STORAGE
Rincian anggaran & item pekerjaan
Subtotal
Rp 330.428.000.000
Bangunan cold storage(AHSP-SNI2021)
Rp 232.428.000.000| No | Uraian Pekerjaan | Sat | Vol | Harga Satuan | Jumlah Harga |
|---|---|---|---|---|---|
| 1 |
Bangunan kapasitas 2000 ton
|
m2 | 2.760 | Rp 5.500.000 | Rp 15.180.000.000 |
| 2 |
Bangunan kapasitas 8000 ton
|
m2 | 11.040 | Rp 5.500.000 | Rp 60.720.000.000 |
| 3 |
Lantai Epoxy
|
m2 | 13.800 | Rp 1.500.000 | Rp 20.700.000.000 |
| 4 |
Biaya konsultan cold storage
|
ls | 1 | Rp 20.700.000.000 | Rp 828.000.000 |
| 5 |
Cold storage 2000 ton
|
ton | 2.000 | Rp 13.500.000 | Rp 27.000.000.000 |
| 6 |
Cold storage 8000 ton
|
ton | 8.000 | Rp 13.500.000 | Rp 108.000.000.000 |
| Sub Total Bangunan cold storage(AHSP-SNI2021) | Rp 232.428.000.000 | ||||
Bangunan kapasitas 2000 ton
No 1 ·
m2
Rp 15.180.000.000
Vol 2.760
@ Rp 5.500.000/m2
Bangunan kapasitas 8000 ton
No 2 ·
m2
Rp 60.720.000.000
Vol 11.040
@ Rp 5.500.000/m2
Lantai Epoxy
No 3 ·
m2
Rp 20.700.000.000
Vol 13.800
@ Rp 1.500.000/m2
Biaya konsultan cold storage
No 4 ·
ls
Rp 828.000.000
Vol 1
@ Rp 20.700.000.000/ls
Cold storage 2000 ton
No 5 ·
ton
Rp 27.000.000.000
Vol 2.000
@ Rp 13.500.000/ton
Cold storage 8000 ton
No 6 ·
ton
Rp 108.000.000.000
Vol 8.000
@ Rp 13.500.000/ton
Sub Total Bangunan cold storage(AHSP-SNI2021)
Rp 232.428.000.000
Kendaraan
Rp 71.400.000.000| No | Uraian Pekerjaan | Sat | Vol | Harga Satuan | Jumlah Harga |
|---|---|---|---|---|---|
| 1 |
Truk tractor head
|
unit | 30 | Rp 1.150.000.000 | Rp 34.500.000.000 |
| 2 |
Shasis container
|
unit | 30 | Rp 104.500.000 | Rp 3.135.000.000 |
| 3 |
Reefer Container 20 feet
|
unit | 10 | Rp 466.500.000 | Rp 4.665.000.000 |
| 4 |
Reefer Container 40 feet
|
unit | 20 | Rp 600.000.000 | Rp 12.000.000.000 |
| 5 |
Truk Termoking
|
unit | 30 | Rp 570.000.000 | Rp 17.100.000.000 |
| Sub Total Kendaraan | Rp 71.400.000.000 | ||||
Truk tractor head
No 1 ·
unit
Rp 34.500.000.000
Vol 30
@ Rp 1.150.000.000/unit
Shasis container
No 2 ·
unit
Rp 3.135.000.000
Vol 30
@ Rp 104.500.000/unit
Reefer Container 20 feet
No 3 ·
unit
Rp 4.665.000.000
Vol 10
@ Rp 466.500.000/unit
Reefer Container 40 feet
No 4 ·
unit
Rp 12.000.000.000
Vol 20
@ Rp 600.000.000/unit
Truk Termoking
No 5 ·
unit
Rp 17.100.000.000
Vol 30
@ Rp 570.000.000/unit
Sub Total Kendaraan
Rp 71.400.000.000
Peralatan Cold Storage
Rp 10.100.000.000| No | Uraian Pekerjaan | Sat | Vol | Harga Satuan | Jumlah Harga |
|---|---|---|---|---|---|
| 1 |
Forclift 3 ton
kode E001
|
unit | 10 | Rp 350.000.000 | Rp 3.500.000.000 |
| 2 |
Rak cold storage
|
unit | 220 | Rp 30.000.000 | Rp 6.600.000.000 |
| Sub Total Peralatan Cold Storage | Rp 10.100.000.000 | ||||
Forclift 3 ton
No 1 ·
unit · kode E001
Rp 3.500.000.000
Vol 10
@ Rp 350.000.000/unit
Rak cold storage
No 2 ·
unit
Rp 6.600.000.000
Vol 220
@ Rp 30.000.000/unit
Sub Total Peralatan Cold Storage
Rp 10.100.000.000
Operasional
Rp 16.500.000.000| No | Uraian Pekerjaan | Sat | Vol | Harga Satuan | Jumlah Harga |
|---|---|---|---|---|---|
| 1 |
Dana operasional
|
ls | 1 | Rp 16.500.000.000 | Rp 16.500.000.000 |
| Sub Total Operasional | Rp 16.500.000.000 | ||||
Dana operasional
No 1 ·
ls
Rp 16.500.000.000
Vol 1
@ Rp 16.500.000.000/ls
Sub Total Operasional
Rp 16.500.000.000
Total COLD STORAGE
Rp 330.428.000.000