Anggaran Kos Permulaan

PROJEK FERTIGASI - ANGGARAN KOS PERMULAAN
my-fertigasi.com
Bil Pokok : 4,576
Keluasan Tanaman
Hadapan (kaki)
Belakang (kaki)
36,000
200
180
Bil Pokok
Bil Plot ( 1 atau 2)
Jarak Antara Pokok
Jarak Antara Baris Pokok
Jarak Antara Baris Pokok - Laluan
Bil Baris Pokok Bagi Satu Laluan
Bil Baris/plot
Bil Pokok/baris
4,576
1
2.00
3.00
4.50
1
52
88
Main Pipe - Saiz (Dicadangkan)

50mm 50mm
Main Pipe - Depan ATAU Keliling
Keliling
Paip Subline 16mm ATAU 20mm
16mm
Satu Subline Bagi 1 ATAU 2 Baris Pokok
1
Guna Microtube 4mm ATAU Kapilari 1mm
Microtube
Panjang Potongan Microtube (Inci)
18
18
1-Way Joiner Or 2-Way Joiner (Nipple)
1-Way Jt
Jointer Main Pipe To Subline
Clamp Saddle ATAU Rubber Gromet
Petunjuk:
Sila masukkan nilai yang diperlukan
pada KOTAK berwarna PINK
TRUE
Grommet
Fertilizer Consumption/Day
LITER
Water Storage Tank - Size (Gallon/Liter)
600
Water Storage Tank ( Nos) - Dicadangkan 5
Water Pump (HP) - Dicadangkan
2.0
Jarak antara tangki ke ladang (kaki)
2.00
600
5
2.0
30
Benih
Cili 568
Polybag UV
Putih 16x16
Cocopeat - Harga Bergantung Kpd Lokasi
RM
4.50
Penyembur Racun - Pressure Pump Set
Tak Perlu
Dawai Hijau Penahan (40kg/roll 2,800 kaki)
Tak Perlu
Batu Simen - Pelapik Polibag
Tak Perlu
Penghantaran - Bergantung Kpd Lokasi
Peralatan Yang Diperlukan
Fertigation System
Water Storage Tank - 600 gallon
Poly Pipe - 50mm
Poly Pipe - 32mm
Poly Pipe - 16mm
Piping system @ shelter
Incoming water from water source
Brass Ball Float Valve - Heavy duty
Water Tank Float Ball
32mm MTA
32mm Poly Elbow Female Treaded
32mm Poly Elbow
32mm Poly Equal Tee
32mm Poly Straight Coupler
32mm Ball Valve
RM
Unit
Quantity
U.Price
Ammount Remark
Unit
Roll
Roll
Roll
5
3
1
10
520.00
200.00
95.00
95.00
2,600.00
600.00
95.00
950.00
Unit
Unit
Unit
Unit
Unit
Unit
Unit
Unit
5
5
10
5
6
4
2
5
34.00
2.00
2.00
3.20
3.50
4.50
3.80
7.00
170.00
10.00
20.00
16.00
21.00
18.00
7.60
35.00
Outgoing water to the field

50mm PVC Tank Connector
50mm MTA - Male Threated Adaptor
50mm FTA - Female Threated Adaptor
50mm Poly Elbow
50mm Poly Equal Tee
50mm Ball Valve
50mm Disc Filter
GI Reducer 63mm to 50mm
Unit
Unit
Unit
Unit
Unit
Unit
Unit
Unit
Unit
10
14
2
6
10
3
11
1
0
3.50
5.00
6.50
9.00
12.00
7.50
14.00
150.00
7.50
35.00
70.00
13.00
54.00
120.00
22.50
154.00
150.00
0.00
Fertigation Piping @ Field

50mm Poly Elbow
50mm Poly End Cap
Unit
Unit
Unit
4
10
0
9.00
7.50
5.50
36.00
75.00
0.00
Unit
Unit
Unit
Unit
Unit
Roll
Unit
Unit
0
10
0
4,576
4,576
27
1
5
0.40
0.40
0.40
0.10
0.06
19.00
7.50
2.00
0.00
4.00
0.00
457.60
274.56
513.00
7.50
10.00
Jointer mainpipe to subline

Rubber gromet c/w OT Valve
Set
104
1.50
156.00
Peralatan Ladang
Fertilizer Tank - 200 liter
Box Timer
Water Pump 2HP
EC meter - Hanna
pH meter - Hanna
Penimbang - hasil tanaman
Safety face filter mask
Boots getah
Unit
Unit
Unit
Unit
Unit
Unit
Set
Unit
Unit
2
1
1
1
1
0
0
0
0
65.00
360.00
420.00
200.00
150.00
120.00
1,100.00
0.00
0.00
130.00
360.00
420.00
200.00
150.00
0.00
0.00
0.00
0.00
Penyediaan Anak Pokok

Peat moss 80 liter (25kg)
Seedling tray (104 cpartmt)
Benih Cili 568 - 10g
Bag
Unit
Pack
4
51
4
33.00
2.40
26.00
132.00
122.40
104.00
Penyediaan Ladang
Coco-peat (Guni)
Guni
916
Polybag Putih 16x16 UV
Kg
208
Silvershine (8.5kg, 200meter)
Roll
15
10' green long string
Bundle
6
Dawai Penahan (40kg/roll) - 2,800 kaki Roll
0
5/16 turn buckle
Unit
104
Bata simen
Unit
0
Buluh penahan (5 kaki)
Bilah 4,576
4.50
6.00
62.00
5.00
250.00
0.00
0.00
0.00
4,122.00
1,248.00
930.00
30.00
0.00
0.00
0.00
0.00
16mm Poly Elbow

16mm Straight Coupler
16mm Poly End Cap
Dripper L
1-Way Joiner
Micro tube 4mm (80m)
Drill bit 16mm
Penebuk lubang mudah
Dicadangkan
Harga Tidak Dinyatakan

14,643.16
Penyediaan Awal Ladang
Tanah yg telah diratakan - back hoe
Bangsal fertigasi & stor
0
0
0.00
0.00
0.00
0.00

Pagar dan gate

Electricity & wiring and water piping
Land rental deposit
0
0
0
0.00
0.00
0.00
0.00
0.00
0.00

0.00
Upah - Initial Development
Pemasangan Silver Shine
Penyusunan batu
Pemasangan Paip Fertigasi
Pemasangan Paip Tangki
Pengisian & penyusunan polibag
0
0
0
0
0
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

0.00
Operating Expenditure - 4 months
Salary & wages
/month
Land Rental
/month
Set baja A & B - 100 liter (Peringkat Awal) Set
Set baja A & B - 100 liter (Peringkat Buah)Set
Racun Serangga dan Kulat
L/Sum
Electricity
/month
Water supply
/month
Penghantaran (Lori)
TOTAL
Trip
4
4
8
25
1
90.00
100.00
1,400.00
50.00
458.00
0.00
0.00
0.00
720.00
2,500.00
1,400.00 Anggaran kasar - lump sum
0.00
0.00
4,620.00
0.00
19,263.16
AMAN AGROBASE (001961473-T)

Kebun Pertanian Fertigasi, Lot 1613, Jalan Dahlia, Off Persiaran Mawar, Sungai Ramal Dalam, 43000 Kajang, Selangor
Tel : 019-3000818
Email : marzuki@my-fertigasi.com
web: http://www.my-fertigasi.com
TO
NO.
QUOTATION
1111/4
DATE
30/03/12
ATTN
TEL NO
Descriptions
No.
Unit
Qty
Unit Price
(RM)
Amount
(RM)
Water Storage Tank - 600 gallon
Unit
520.00
2,600.00
Poly Pipe - 50mm
Roll
200.00
600.00
Poly Pipe - 32mm
Roll
95.00
95.00
Poly Pipe - 16mm
Roll
10
95.00
950.00
Brass Ball Float Valve - Heavy duty
Unit
34.00
170.00
Water Tank Float Ball
Unit
2.00
10.00
32mm MTA
Unit
10
2.00
20.00
32mm Poly Elbow Female Treaded
Unit
3.20
16.00
32mm Poly Elbow
Unit
3.50
21.00
10
32mm Poly Equal Tee
Unit
4.50
18.00
11
Unit
3.80
7.60
12
32mm Ball Valve
Unit
7.00
35.00
13
50mm PVC Tank Connector
Unit
10
3.50
35.00
14
50mm MTA - Male Threated Adaptor
Unit
14
5.00
70.00
15
50mm FTA - Female Threated Adaptor
Unit
6.50
13.00
16
50mm Poly Elbow
Unit
10
9.00
90.00
17
50mm Poly Equal Tee
Unit
10
12.00
120.00
18
Unit
13
7.50
97.50
19
50mm Ball Valve
Unit
11
14.00
154.00
20
50mm Disc Filter
Unit
150.00
150.00
21
GI Reducer 63mm to 50mm
Unit
7.50
0.00
22
50mm Poly End Cap
Unit
5.50
0.00
23
16mm Poly Elbow
Unit
0.40
0.00
24
16mm Straight Coupler
Unit
10
0.40
4.00
25
16mm Poly End Cap
Unit
0.40
0.00
26
Dripper L
Unit
4,576
0.10
457.60
27
1-Way Joiner
Unit
4,576
0.06
274.56
28
Micro tube 4mm (80m)
Roll
27
19.00
513.00
29
Drill bit 16mm
Unit
7.50
7.50
30
Penebuk lubang mudah
Unit
2.00
10.00
Total Amount Page 1
6,538.76
AMAN AGROBASE (001961473-T)

Kebun Pertanian Fertigasi, Lot 1613, Jalan Dahlia, Off Jalan Mawar, Sungai Ramal Dalam, 43000 Kajang, Selangor
Tel : 019-3000818
Email : marzuki@my-fertigasi.com
Descriptions
No.
web: http://www.my-fertigasi.com
QUOTATION
1111/4
Unit
Qty
Unit Price
(RM)
Amount
(RM)
31
Rubber gromet c/w OT Valve
Set
104
1.50
156.00
32
Fertilizer Tank - 200 liter
Unit
65.00
130.00
33
Box Timer
Unit
360.00
360.00
34
Water Pump 2HP
Unit
420.00
420.00
35
EC meter - Hanna
Unit
200.00
200.00
36
pH meter - Hanna
Unit
150.00
150.00
37
Set
1,100.00
0.00
38
Peat moss 80 liter (25kg)
Bag
33.00
132.00
39
Seedling tray (104 cpartmt)
Unit
51
2.40
122.40
40
Benih Cili 568 - 10g
Pack
26.00
104.00
41
Coco-peat (Guni)
Guni
916
4.50
4,122.00
42
Polybag Putih 16x16 UV
Kg
208
6.00
1,248.00
43
Silvershine (8.5kg, 200meter)
Roll
15
62.00
930.00
44
10' green long string
Bundle
5.00
30.00
45
Dawai Penahan (40kg/roll) - 2,800 kaki
Roll
250.00
0.00
46
Set baja A & B - 100 liter (Peringkat Awal)
Set
90.00
720.00
47
Set baja A & B - 100 liter (Peringkat Buah)
Set
25
100.00
2,500.00
48
Racun Serangga dan Kulat
L/Sum
1,400.00
1,400.00
49
50
51
52
53
54
55
56
57
58
59
60
For AMAN AGROBASE
Total Amount Page 1
12,724.40
TOTAL SUM
19,263.16
_______________________

Anggaran Kos Permulaan

Enviado por

Dados do documento

Direitos autorais

Formatos disponíveis

Compartilhar este documento

Compartilhar ou incorporar documento

Opções de compartilhamento

Você considera este documento útil?

Este conteúdo é inapropriado?

Direitos autorais:

Formatos disponíveis

Anggaran Kos Permulaan

Enviado por

Direitos autorais:

Formatos disponíveis

PROJEK FERTIGASI - ANGGARAN KOS PERMULAAN

Main Pipe - Saiz (Dicadangkan)

Outgoing water to the field

Fertigation Piping @ Field

Jointer mainpipe to subline

Penyediaan Anak Pokok

16mm Poly Elbow

Harga Tidak Dinyatakan

Harga Tidak Dinyatakan

Pagar dan gate

Harga Tidak Dinyatakan

Harga Tidak Dinyatakan

AMAN AGROBASE (001961473-T)

Water Storage Tank - 600 gallon

Poly Pipe - 50mm

Poly Pipe - 32mm

Poly Pipe - 16mm

Brass Ball Float Valve - Heavy duty

Water Tank Float Ball

32mm Poly Elbow Female Treaded

32mm Poly Elbow

32mm Poly Equal Tee

32mm Poly Straight Coupler

32mm Ball Valve

50mm PVC Tank Connector

50mm MTA - Male Threated Adaptor

50mm FTA - Female Threated Adaptor

50mm Poly Elbow

50mm Poly Equal Tee

50mm Poly Straight Coupler

50mm Ball Valve

50mm Disc Filter

GI Reducer 63mm to 50mm

50mm Poly End Cap

16mm Poly Elbow

16mm Straight Coupler

16mm Poly End Cap

Micro tube 4mm (80m)

Drill bit 16mm

Penebuk lubang mudah

Total Amount Page 1

AMAN AGROBASE (001961473-T)

Rubber gromet c/w OT Valve

Fertilizer Tank - 200 liter

Water Pump 2HP

Penyembur Racun - Pressure Pump Set

Peat moss 80 liter (25kg)

Seedling tray (104 cpartmt)

Benih Cili 568 - 10g

Polybag Putih 16x16 UV

Silvershine (8.5kg, 200meter)

10' green long string

Dawai Penahan (40kg/roll) - 2,800 kaki

Set baja A & B - 100 liter (Peringkat Awal)

Set baja A & B - 100 liter (Peringkat Buah)

Racun Serangga dan Kulat

For AMAN AGROBASE

Total Amount Page 1

Você também pode gostar