No Nama Bahan

1 Arbor Arbor BT 50 Long Er16 x 200

2 Holder Holder
3 Holder Holder
4 Holder Holder
5 Holder Holder
6 Holder Holder
7 Holder Holder
8 Holder Holder
9 Holder Holder
10 Bullmill Bullmill
11 Bandsaw blade Bandsaw blade
12 Bandsaw blade Bandsaw blade
13 Circular saw blade Circular saw blade
14 Palu godam Palu godam
15 Batu gerinda potong Batu gerinda potong
16 Batu gerinda poles Batu gerinda poles
17 Batu gerinda amplas Batu gerinda amplas
18 Pisau Eclipps Pisau Eclipps
19 Pisau Eclipps Pisau Eclipps
20 Amplas Kasar Amplas Kasar
21 Amplas Halus Amplas Halus
22 Amplas Sedang Amplas Sedang
23 Kedok las Kedok las
24 Chuck bubut Chuck bubut
25 Bor nachi Bor nachi
26 Bor nachi Bor nachi
27 Bor nachi Bor nachi
28 Bor nachi Bor nachi
29 ER Collet Chuck Straigth Shank ER Collet Chuck Straigth Shank
30 Insert Insert
31 Insert Insert
32 Insert Insert
33 Insert Insert
34 Insert Insert
35 Insert Insert
36 Insert Insert
37 Handtab Handtab
38 Handtab Handtab
39 Handtab Handtab
40 Handtab Handtab
41 Cutting Oil Cutting Oil
42 Bromus Bromus
43 Grease Grease
44 Isolasi Kabel Isolasi Kabel
45 Lampu LED Lampu LED
46 Spidol Spidol
47 Kain Majun Kain Majun

Har
ga
Rp
+
Rp
Pro
Rp
fit
15
Rp
%
23,4
Rp +
PPn
37,9
Rp
10
20.0
7,11
%
0
3,09
2,49
5.00
9,64
2,73
0.00
4,93
5,22
0.00
5,71
5,43
Rp
Rp
Rp
Rp
Rp
6,04
Rp
7,96
4,38
21,9
Rp
5.00
4,49
54,0
Rp
0.00
75.0
7,51
Rp
0
4,10
2,30
Rp
0.00
3,56
9,99
Rp
5.00
3,50
1,99
Rp
0.00
2,37
1,48
Rp
5.00
2,58
426,
Rp
0.00
937.
390,
Rp
50
885.
322,
Rp
00
575.
4,36
Rp
00
9,31
3,17
Rp
0.00
5,15
265,
Rp
0.00
650.
265,
Rp
00
650.
265,
Rp
00
650.
600,
Rp
00
875.
4,66
Rp
00
1,52
379,
Rp
5.00
500.
379,
Rp
00
500.
442,
Rp
00
750.
581,
Rp
00
900.
3,25
Rp
00
8,64
4,19
Rp
0.00
4,74
2,94
12,9
Rp
0.00
9,98
66,2
Rp
0.00
50.0
1,37
Rp
0
8,85
1,37
Rp
0.00
8,85
1,56
10,8
Rp
0.00
8,60
79,0
Rp
0.00
00.0
6,05
Rp
0
6,82
2,96
Rp
0.00
0,10
2,63
Rp
0.00
1,20
2,35
16,4
Rp
0.00
2,90
45,0
Rp
0.00
00.0
5,06
Rp
0
0,00
442,
198,543,647.50

0.00
750.
189,
00
750.
2,18
00
2,12
474,
5.00
375.
2,53
00
0,00
0.00
 Spesifikasi Jumlah Satuan Harga Satuan Harga
BT 50 Long Er16 x 200 3 pcs 6,176,000 Rp
TE90AP-332-W25-12-L-C 1 pcs 5,623,000 Rp
TTER 2525 4 1 pcs 1,976,000 Rp
TTER 3232 4T25 1 pcs 2,162,000 Rp
S25T PCLNR 12 1 pcs 4,131,000 Rp
S32T PCLNR 12 1 pcs 4,294,000 Rp
S40T PCLNR 12 1 pcs 4,781,000 Rp
CKJNL 4040 1 pcs 3,466,000 Rp
TNF 200 - 20 - CT - L300 1 pcs 17,355,000 Rp
diameter 20 mm carbide 3 pcs 1,980,000 Rp
3350 x 27 x 0.9 3 pcs 607,000 Rp
8300 x 54 x 1.6 2 pcs 3,950,000 Rp
bosch 3 pcs 525,000 Rp
5 kg 2 pcs 586,000 Rp
4 inch 30 pcs 11,250 Rp
4 inch 30 pcs 10,300 Rp
4 inch 30 pcs 8,500 Rp
430 1 set 3,454,000 Rp
420 1 set 2,510,000 Rp
1 roll 210,000 Rp
1 roll 210,000 Rp
1 roll 210,000 Rp
5 pcs 95,000 Rp
10 inch 1 pcs 3,685,000 Rp
diameter 2.5 mm 20 pcs 15,000 Rp
diameter 2 mm 20 pcs 15,000 Rp
diameter 3 mm 20 pcs 17,500 Rp
diamater 3,2 mm 20 pcs 23,000 Rp
ST 20 x 100 1 pcs 2,576,000 Rp
NFB 250-SM TT5515 4 pcs 829,000 Rp
NFB 200-SM TT5515 4 pcs 583,000 Rp
APKT 1204 PER EM 50 pcs 205,000 Rp
CNMG 120404 10 pcs 109,000 Rp
CNMG 120408 10 pcs 109,000 Rp
CCMT 120404 10 pcs 124,000 Rp
R390-11 T3 08M-KM3040 40 pcs 215,000 Rp
M12 6 pcs 798,000 Rp
M10 4 pcs 585,000 Rp
M8 4 pcs 520,000 Rp
M6 4 pcs 465,000 Rp
isocut VG 22 2 drum 6,500,000 Rp
emulcut SO 8076 5 pail 800,000 Rp
Top 1 Hi-Temp Grease Gemuk Synthetic 5 kaleng 70,000 Rp
15 pcs 10,000 Rp
LED Jumbo 50 watt 15 pcs 115,000 Rp
paint spidol 25 pcs 15,000 Rp
200 kg 10,000 Rp
TOTAL Rp
Harga Harga + Profit 15% + PPn 10%
18,528,000 18,528,000 23,160,000
5,623,000 5,623,000 7,028,750
1,976,000 1,976,000 2,470,000
2,162,000 2,162,000 2,702,500
4,131,000 4,131,000 5,163,750
4,294,000 4,294,000 5,367,500
4,781,000 4,781,000 5,976,250
3,466,000 3,466,000 4,332,500
17,355,000 17,355,000 21,693,750
5,940,000 5,940,000 7,425,000
1,821,000 1,821,000 2,276,250
7,900,000 7,900,000 9,875,000
1,575,000 1,575,000 1,968,750
1,172,000 1,172,000 1,465,000
337,500 421,875
309,000 386,250
255,000 318,750
3,454,000 4,317,500
2,510,000 3,137,500
210,000 210,000 262,500
210,000 210,000 262,500
210,000 210,000 262,500
475,000 593,750
3,685,000 3,685,000 4,606,250
300,000 300,000 375,000
300,000 300,000 375,000
350,000 350,000 437,500
460,000 460,000 575,000
2,576,000 2,576,000 3,220,000
3,316,000 3,316,000 4,145,000
2,332,000 2,332,000 2,915,000
10,250,000 10,250,000 12,812,500
1,090,000 1,090,000 1,362,500
1,090,000 1,090,000 1,362,500
1,240,000 1,240,000 1,550,000
8,600,000 8,600,000 10,750,000
4,788,000 4,788,000 5,985,000
2,340,000 2,340,000 2,925,000
2,080,000 2,080,000 2,600,000
1,860,000 1,860,000 2,325,000
13,000,000 13,000,000 16,250,000
4,000,000 4,000,000 5,000,000
350,000 437,500
150,000 187,500
1,725,000 2,156,250
375,000 468,750
2,000,000 2,500,000
154,576,500 145,011,000 196,189,375

181,263,750
No Bahan Spesifikasi
1 Sterofoam Super Hard Density 32
2 Engsel kecil ukuran 3 x 4,5 cm
kayu balsa aeromodelling
tebal 4mm
3 Kayu Balsa
panjang 1000mm
lebar 100mm
4 Selang infusion Selang Infusion 11 mm
5 Spiral tube Spiral tube 11 mm
6 Sarung Tangan Nitril Ukuran S, M, L dan XL
 Harga Satuan Volume Satuan Harga TotalHarga Total Harga Satuan DIPA
Rp 2.150.000 5 M3 Rp 10,750,000 Rp 14.512.500
Rp 12.000 100 Pcs Rp 1,200,000 p 1.620.000

Rp 15.000 50 Lembar Rp 750,000 p 1.012.500

Rp 22,000 200 M Rp 4,400,000 p 5.940.000

Rp 20,000 200 M Rp 4,000,000 p 5.400.000
Rp 52.000 80 Box Rp 4,160,000 p 5.600.000
TOTAL DIPA
Harga Satuan DIPA Harga Total DIPA
Rp 14.512.500
p 1.620.000

p 1.012.500

Rp 5.940.000
p 5.400.000
p 5.600.000
Rp 34,085,000