PT.

GUNUNG SEJAHTERA DUA INDAH

DEPARTEMEN WORKSHOP CENTRAL AREA B-1

No. : P-BIM- 6 /QUA-SDI4/WSCB1/ IIX /2021

Perihal : Penawaran Harga ducting ltds2 - PT BIM
Lamp. : Rincian harga pabrikasi

Kepada Yth :
Bapak Ka. Pabrik PT. BIM
Up. Bp. Hadi Purnomo
di tempat.

Dengan hormat,
Berikut ini Kami sampaikan rincian Harga ducting ltds2 - PT BIM sbb :

Kategori 1 Kategori 2 RINCIAN HARGA KETERANGAN

1. Barang 1. Direct Material Rp 66,421,692
2. Indirect Material Rp 12,805,300
3. Jasa Pembuatan Rp 11,340,000
4. Overhead Rp 3,567,857
5. Laba jasa fabrikasi Rp 113,400
Total Barang Rp 94,248,249
2. Transport 1. Transport Rp 4,000,000
2. Laba Rp 40,000
Total Transpot Rp 4,040,000
3. Install 2. Jasa Install Rp 13,500,000
4. Laba Rp 135,000
Total Jasa Instal Rp 13,635,000
Total harga Rp 111,930,000

Scope Pekerjaan :
1 ducting ltds2

Demikian rincian harga ini kami buat untuk dapat dibuatkan PO,atas perhatiannya kami ucapkan terima kasih.

Sei Bengkuang, 1 Agustus 2021

Hormat Kami Diperiksa,

Didik Nurdiansyah Hadi Wibowo

Manager Workshop Central Ka.Pabrik PT BIM

Disetujui, Mengetahui,

Arip Yahya Dwi Asmara Andi H.E Jaya

KTU. PT. BIM ADM. PT. BIM
 Rincian Harga ducting ltds2 - PT BIM

Weight
Kategori 1 Kategori 2 Kategori 3 Kategori 4 Part Number Part Description Type Designation (Kg) Satuan Qty Harga Total Kg Total Harga

1. Barang 1. Direct Material Raw Material

Ducting 311311012 Mild Steel Plate SS400 6.0 mm X 6' X 20' 525.78 Lbr 6 Rp 8,517,636 3154.68 Rp 51,105,816
flange 311311015 Mild Steel Plate SS400 8.0 mm X 6' X 20' 701.04 Lbr 1 Rp 11,356,848 701.04 Rp 11,356,848
315111028 Mild Steel Flat Bar SS400 JIS (8.0 X 50) mm X 6 m 18.84 Btg 8 Rp 291,078 150.72 Rp 2,328,624
316211007 Baja Tulangan Beton Polos (BjTP) P19 X 6 m 13.38 Btg 4 Rp 220,101 53.52 Rp 880,404
Jarum Keras 1" Pcs 10 Rp 55,000 0 Rp 550,000
341110291 Hex Bolt Inchi 5/8-11 UNC X 2" Length Pcs 50.0 Rp 3,500 0 Rp 175,000
341211013 Hex Nut Inchi 5/8-11 UNC Pcs 50.0 Rp 500 0 Rp 25,000
Direct material total 4059.96 Rp 66,421,692

1. Barang 2. Indirect Material Non Raw Material

351111053 Welding Electrode AWS A5.1-91 E7016 Dia. 3.2 mm L.350 mm kg 50 Rp 43,230 Rp 2,161,500
351111029 Welding Electrode AWS A5.1-91 E6013 Dia. 3.2 mm L.350 mm kg 20 Rp 26,840 Rp 536,800
351112253 Welding Electrode AWS A5.4 E308L-16 Dia. 3.2 mm L.350 mm 1.00 Kg Rp 90,000 Rp -
111030144 Oxigen btl 20 Rp 150,000 Rp 3,000,000
111030128 LPG btl 0.7 Rp 1,450,000 Rp 1,015,000
111030224 Sarung tangan kulit psg 10 Rp 55,000 Rp 550,000
111070005 Batu Gerinda Dia 7" pcs 10 Rp 32,000 Rp 320,000
111070006 Batu Gerinda Dia 4" pcs 10 Rp 13,500 Rp 135,000
111030139 Nozzle Cutting Tip No. 3 pcs 4 Rp 150,000 Rp 600,000
171630313 nozel cnc pcs 3 Rp 285,000 Rp 855,000
171630277 nozzel plasma cutting pcs 3 Rp 100,000 Rp 300,000
111030056 cat meni ltr 10 Rp 30,000 Rp 300,000
111030682 cat warna green pastel ltr 10 Rp 55,000 Rp 550,000
111030630 thiner ltr 20 Rp 22,500 Rp 450,000
121010036 kuas cat pcs 3 Rp 9,000 Rp 27,000
111050497 Mata pahat bubut Pcs 0 Rp 240,000 Rp -
360022107 Taper Shank Drill JIS HSS MT2 Dia. 17.50 mm X L.240 mm pcs 1 Rp 850,000 Rp 850,000
360022127 Taper Shank Drill JIS HSS MT2 Dia. 19.50 mm X L.250 mm Pcs 1 1,155,000 Rp 1,155,000
360022192 Taper Shank Drill JIS HSS MT3 Dia. 26.00 mm X L.285 mm Pcs 0 Rp 1,300,000 Rp -
Indirect Material Total Rp 12,805,300
1. Barang 3. Jasa Pembuatan Jasa 700000001 Jasa Fabrikasi mh 252 Rp 45,000 Rp 11,340,000
1. Barang 4. Overhead Overhead 700000002 Overhead Rp 3,567,857
1. Barang 5. Laba Laba 700000003 Laba fabrikasi lot 0.01 Rp 113,400
Total Barang 4060 Rp 94,248,249
2. Transport 1. Transport Transport 700000004 Transport Barang lot 1 Rp 4,000,000 Rp 4,000,000
2. Transport 2. Laba Laba 700000003 Laba lot 0.01 Rp 40,000
Total transpot 4060 Rp 4,040,000
3. Install 2. Jasa Install Jasa 700000005 Jasa Install 300 Rp 45,000 Rp 13,500,000
3. Install 4. Laba Laba Laba 0.01 Rp 135,000
Total instal 4060 Rp 13,635,000
Total harga Rp 111,930,000
Rp/kg Total Rp -
Rp/kg barang Rp 23,214.08
Rp/kg Install Rp 3,358.41
Rp/kg transport Rp 995.08
Kg/mh fabrikasi 16.1
Kg/mh install #REF!
Kg/mh Total #REF!

Dibuat, Diperiksa, Diketahui

Firman DR Endro Wardoyo

Drafter Ka Engineering Ka. Administrasi
 UNDIRECT OVERHEADS
ITEM QTY HARGA TOTAL HARGA
1 BAJU LAS Rp 97,500 Rp -
2 STANG LAS Rp 113,000 Rp -
3 CUP LAS 1 Rp 45,000 Rp 45,000
4 KACA LAS HITAM 2 Rp 2,500 Rp 5,000
5 CABLE SCOON 2 Rp 6,900 Rp 13,800
sarung tangan kain 4 Rp 1,500 Rp 6,000
sarung tangan kulit Rp 25,000 Rp -
kacamata 2 Rp 15,000 Rp 30,000
earplug 1 Rp 22,500 Rp 22,500
matabor dia 32mm
depresiasi Rp 378,000 Rp -
margin Rp 10,000,000 Rp -
kain majun 5 Rp 7,000 Rp 35,000
mata pahat bubut Rp 240,000 Rp -
kapur 1 Rp 12,500 Rp 12,500
kuas Rp 5,000 Rp -
baut 3/8 x 2" Rp 5,000 Rp -
baut s/s m8 x 1" Rp 7,000 Rp -
ampelas Rp 2,250 Rp -
6 CLAMP SELANG Rp 2,500 Rp -
7 KACA LAS PUTIH 2 Rp 1,000 Rp 2,000
ISOLASI UNIBEL 2 Rp 6,500 Rp 13,000
1 STANG BLENDER Rp 1,450,000 Rp -
2 REGULATOR OXYGEN Rp 165,000 Rp - uang makan
3 SOLAR 0.56 Rp 2,150,000 Rp 1,204,000
12 ADMINISTRASI 0.3 Rp 2,388,419 Rp 716,526 10 orang 450,000.00
TOTAL Rp 2,105,326
Rp 901,326 Rp 2,555,326

PERHITUNGAN UNDIRECT OVERHEADS- SOLAR/DAY

No ITEM QTY HARGA TOTAL HARGA
1 PRODUKSI 225 Rp 11,000 Rp 2,475,000
Rp 2,475,000

PERHITUNGAN UNDIRECT OVERHEAD ADMINS/DAY

No ITEM QTY HARGA TOTAL HARGA
1 Administrasi 1 Rp - Rp -
Rp -
DIRECT LABOR
1 Fabrikasi 1 Man Power HK 40 144,402.70 Rp 5,776,108
2 Lembur Man PowerJam 140 14,025.26 Rp 1,963,536
1 Spv HK 10 209,561.00 Rp 2,095,610
2 Lembur SPV Jam 35 21,364.16 Rp 747,746
Sub Total Rp 10,583,000
2 Installasi 1 Man Power HK 8 144,402.70 Rp 1,155,222
2 Lembur Man PowerJam 232 14,025.26 Rp 3,253,860
1 Spv HK 2 209,561.00 Rp 419,122
2 Lembur SPV Jam 58 21,364.16 Rp 1,239,121
Sub Total Rp 6,067,325
3 1 Man Power HK 144,402.70 Rp -
2 Lembur Man PowerJam 14,025.26 Rp -
1 Spv HK 209,561.00 Rp -
2 Lembur SPV Jam 21,364.16 Rp -
Sub Total Rp -
4 1 Man Power HK 58,280 Rp -
2 Lembur Man PowerJam Rp 8,942 Rp -
1 Spv HK Rp 93,211 Rp -
2 Lembur SPV Jam Rp 13,990 Rp -
Sub Total Rp -
5 Jasa Mobilisasi 1 Man Power HK 58,280 Rp -
2 Lembur Man PowerJam Rp 8,942 Rp -
1 Spv HK Rp 93,211 Rp -
2 Lembur SPV Jam Rp 13,990 Rp -
Sub Total Rp -
6 Jasa Bongkar 1 Man Power HK 170,000 Rp -
2 Lembur Man PowerJam Rp 8,942 Rp -
1 Spv HK Rp 323,000 Rp -
2 Lembur SPV Jam Rp 13,990 Rp -
Sub Total Rp -
7 Jasa Bongkar 1 Man Power HK 170,000 Rp -
2 Lembur Man PowerJam Rp 170,000 Rp -
1 Spv HK Rp 323,000 Rp -
2 Lembur SPV Jam Rp 13,990 Rp -
Sub Total Rp -

REKAP TOTAL JASA

1 PABRIKASI 1 LOT Rp 10,583,000
2 BONGKAR/instal 1 LOT Rp 6,067,325
3 INSTALASI 1 LOT Rp -
4 Depresiasi
5 Margin 10%
Total Rp 16,650,325