Tangga Tinggi 1,25 m

Tangga Luar

Besi pipa ø 1" 5.7 meter Rp 22,000 Rp 125,400

Besi strip 0.9 meter Rp 17,000 Rp 15,300
Jasa las Bp. Ucok 1 unit Rp 95,000 Rp 95,000 Harga di
Bp. Udin
Harga Tangga per unit Rp 235,700 Rp 420,000

Tangga Dalam

Besi pipa ø 1" 5.7 meter Rp 22,000 Rp 125,400

Besi strip 0.9 meter Rp 17,000 Rp 15,300
Jasa las Bp Ucok 1 unit Rp 70,000 Rp 70,000

Harga Tangga per unit 210,700 Rp 310,000

Tangga Tinggi 1,5 m

Tangga Luar

Besi pipa ø 1" 6.2 meter Rp 22,000 Rp 136,400

Besi strip 1 meter Rp 17,000 Rp 17,000
Jasa las Bp. Ucok 1 unit Rp 95,000 Rp 95,000

Harga Tangga per unit 248,400 Rp 470,000

Tangga Dalam

Besi pipa ø 1" 6.2 meter Rp 22,000 Rp 136,400

Besi strip 1 meter Rp 17,000 Rp 17,000
Jasa las Bp Ucok 1 unit Rp 70,000 Rp 70,000

Harga Tangga per unit 223,400 Rp 370,000

Tangga Tinggi 2 m
Tangga Luar

Besi pipa ø 1" 8.4 meter Rp 22,000 Rp 184,800

Besi strip 1.2 meter Rp 17,000 Rp 20,400
Jasa las Bp Ucok 1 unit Rp 125,000 Rp 125,000

Harga Tangga per unit 330,200 Rp 530,000

Tangga Dalam
Besi pipa ø 1" 8.4 meter Rp 22,000 Rp 184,800
Besi strip 1.2 meter Rp 17,000 Rp 20,400
Jasa las Bp Ucok 1 unit Rp 97,000 Rp 97,000

Harga Tangga per unit 302,200 Rp 420,000

Tangga Tinggi 2,5 m

Tangga Luar

Besi pipa ø 1" 10.2 meter Rp 22,000 Rp 224,400

Besi strip 1.4 meter Rp 17,000 Rp 23,800
Jasa las Bp Ucok 1 unit Rp 158,000 Rp 158,000

Harga Tangga per unit 406,200 Rp 600,000

Tangga Dalam

Besi pipa ø 1" 10.2 meter Rp 22,000 Rp 224,400

Besi strip 1.4 meter Rp 17,000 Rp 23,800
Jasa las Bp Ucok 1 unit Rp 133,000 Rp 133,000

Harga Tangga per unit 381,200 Rp 510,000

Tangga Tinggi 3 m
Tangga Luar

Besi pipa ø 1" 11.2 meter Rp 22,000 Rp 246,400

Besi strip 1.6 meter Rp 17,000 Rp 27,200
Jasa las Bp Ucok 1 unit Rp 170,000 Rp 170,000

Harga Tangga per unit 443,600 Rp 650,000

Tangga Dalam

Besi pipa ø 1" 11.2 meter Rp 22,000 Rp 246,400

Besi strip 1.6 meter Rp 17,000 Rp 27,200
Jasa las Bp Ucok 1 unit Rp 146,000 Rp 146,000

Harga Tangga per unit 419,600 Rp 540,000

 Selisih
Harga
Rp 184,300

Rp 99,300

Rp 221,600

Rp 146,600

Rp 199,800
Rp 117,800

Rp 193,800

Rp 128,800

Rp 206,400

Rp 120,400
BESI PLAT 6 mm

Besi Plat 17x17 cm 1 pc Rp 30000 Rp 30,000

Galvanized 1.5 kg Rp 7500 Rp 11,250

Harga Total Rp 41,250

BESI PLAT 8 mm

Besi Plat 17x17 cm 1 pc Rp 34000 Rp 34,000

Galvanized kg Rp 7500 Rp -

Total per unit

Harga Tangga Rp 34,000

BESI PLAT 10 mm

Besi Plat 17x17 cm 1 pc Rp 50000 Rp 50,000

Galvanized kg Rp 7500 Rp -

Harga Total Rp 50,000

 HARGA BESI ROOD HDG
100000
no. Panjang berat setelah galvanized biaya galvanized biaya drat harga besi mentah harga total
1 1 1.1 Rp 9,350 Rp 20,000 Rp 16,700 Rp 46,050
2 1.16 1.276 Rp 10,846 Rp 20,000 Rp 19,372 Rp 50,218
3 1.66 1.826 Rp 15,521 Rp 20,000 Rp 27,722 Rp 63,243
4 2 2.2 Rp 18,700 Rp 20,000 Rp 33,400 Rp 72,100
5 2.16 2.376 Rp 20,196 Rp 20,000 Rp 36,072 Rp 76,268
6 2.66 2.926 Rp 24,871 Rp 20,000 Rp 44,422 Rp 89,293
7 3 3.3 Rp 28,050 Rp 20,000 Rp 50,100 Rp 98,150
8 3.16 3.476 Rp 29,546 Rp 20,000 Rp 52,772 Rp 102,318
9 3.66 4.026 Rp 34,221 Rp 20,000 Rp 61,122 Rp 115,343
10 4 4.4 Rp 37,400 Rp 20,000 Rp 66,800 Rp 124,200
11 4.16 4.576 Rp 38,896 Rp 20,000 Rp 69,472 Rp 128,368
12 4.66 5.126 Rp 43,571 Rp 20,000 Rp 77,822 Rp 141,393
13 5 5.5 Rp 46,750 Rp 20,000 Rp 83,500 Rp 150,250
14 5.16 5.676 Rp 48,246 Rp 20,000 Rp 86,172 Rp 154,418
15 5.66 6.226 Rp 52,921 Rp 20,000 Rp 94,522 Rp 167,443

note
Harga besi AS ST 41 mentah per batang (6 meter) : Rp. 100.000 exc. Ppn
Berat besi AS ST 41 mentah per batang (6 meter) ; 6 Kg
Biaya Hot Dip Galvanized per Kg : Rp. 8.500
Pertambahan berat besi setelah proses HDG : -+ 10%
8500
 LEVEL CONTROL EQUIPMENTS

No Item QTY Price Total

1 Flange PVC Ø 1" 2 Rp 40,000 Rp 80,000
2 Stop Kran Kuningan Ø ¾" KITZ 1 Rp 150,000 Rp 150,000
3 Water Mur Ø ¾" RUCIKA 1 Rp 50,000 Rp 50,000
4 Knee Ø ¾" 2 Rp 2,500 Rp 5,000
5 Seal tape 1 Rp 2,000 Rp 2,000
6 Reducer Ø ¾" x 1" 2 Rp 3,000 Rp 6,000
7 Sock Drat Luar Ø ¾" 2 Rp 2,000 Rp 4,000
8 Pipa Acrylic Ø 1" 1 Rp 125,000 Rp 125,000
HARGA 1 UNIT LEVEL CONTROL Rp 422,000

note :
Harga diatas untuk Level Control dengan panjang 1, 25 Meter sampai dengan 2 Meter
 item Harga SelisihBBBBBBBBBBBBBBBBBBBB
Nominal Persentase
UNP 100 Rp 50,000 UNP 120 dgn UNP 100 Rp. 950,000 95.0%
UNP 120 Rp 1,000,000 UNP 150 dgn UNP 100 Rp. 1,550,000 96.9%
UNP 150 Rp 1,600,000 UNP 150 dgn UNP 120 Rp. 600,000 37.5%
UNP 200 Rp 2,000,000 UNP 200 dgn UNP 100 Rp. 1,950,000 97.5%
UNP 200 dgn UNP 120 Rp. 1,000,000 50.0%
UNP 200 dgn UNP 150 Rp. 400,000 20.0%

item Harga SelisihBBBBBBBBB Nominal Persentase

SIKU 50 Rp 500,000 SIKU 60 dgn SIKU 50 Rp. 100,000 16.7%
SIKU 60 Rp 600,000 SIKU 70 dgn SIKU 50 Rp. 400,000 44.4%
SIKU 70 Rp 900,000 SIKU 70 dgn SIKU 60 Rp. 300,000 33.3%
SIKU 80 Rp 1,000,000 SIKU 80 dgn SIKU 50 Rp. 500,000 50%
SIKU 80 dgn SIKU 60 Rp. 400,000 40%
SIKU 80 dgn SIKU 70 Rp. 100,000 10%

item Harga SelisihBBBBBBBBBBBBBBBBBBBB

Nominal Persentase
WF 200 Rp 1,900,000 --------------------------------- Rp. 330,500 21.06%
HBEAM 100 Rp 1,569,500

note :
Harga H beam diatas adalah harga per 6 meter inc. ongkos potong Rp. 30.000;
Harga per batang ( 12 meter) : Rp. 3.0779.000
no. item qty price total
1 resin 157 100 Rp 38,100 Rp 3,810,000 yang kurang :
2 cm 450 30 Rp 20,500 Rp 615,000
3 cm 450 30 Rp 20,500 Rp 615,000
4 wr 600 40 Rp 15,000 Rp 600,000
5 pigmnt blue cw 1 Rp 97,700 Rp 97,700 estimasi modal
6 Blower 12" 1 Rp 524,723 Rp 524,723
7 kuas rol kecil 1 Rp 15,000 Rp 15,000
8 bulu rol 1 Rp 9,000 Rp 9,000
9 meteran 5m 1 Rp 20,000 Rp 20,000
10 lakban listrik 1 Rp 8,000 Rp 8,000
11 Deposit akses 1 Rp 150,000 Rp 150,000
12 steker broco 1 Rp 10,000 Rp 10,000
13 obeng 1 Rp 15,000 Rp 15,000
14 Katalis 1 Rp 100,000 Rp 100,000
15 dp pekerja 1 Rp 2,000,000 Rp 2,000,000
16 Kontrakan 1 Rp 1,000,000 Rp 1,000,000
17 kasbon amir 1 Rp 200,000 Rp 200,000
18 kabel 2x1,5 4 Rp 11,000 Rp 44,000
19 gunting 1 Rp 20,000 Rp 20,000
20 ember besar 1 Rp 15,000 Rp 15,000
21 ember sedang 1 Rp 10,000 Rp 10,000
Total Biaya Terpakai Rp 9,878,423
 Resin 100 Rp 38,100 Rp 3,810,000
Katalis 1 Rp 100,000 Rp 100,000
sisa upah pekerja 1 Rp 4,000,000 Rp 4,000,000
total Rp 7,910,000
Rp 17,788,423
 HARGA BESI ROOD SUS 304

no. Panjang biaya drat harga besi harga total

1 1 Rp 67,000 Rp 12,833 Rp 79,833
2 1.16 Rp 67,000 Rp 63,800 Rp 130,800
3 1.66 Rp 67,000 Rp 91,300 Rp 158,300
4 2 Rp 67,000 Rp 110,000 Rp 177,000
5 2.16 Rp 67,000 Rp 118,000 Rp 185,000
6 2.66 Rp 67,000 Rp 146,300 Rp 213,300
7 3 Rp 67,000 Rp 165,000 Rp 232,000
8 3.16 Rp 67,000 Rp 173,800 Rp 240,800
9 3.66 Rp 67,000 Rp 201,300 Rp 268,300
10 4 Rp 67,000 Rp 220,000 Rp 287,000
11 4.16 Rp 67,000 Rp 228,800 Rp 295,800
12 4.66 Rp 67,000 Rp 256,300 Rp 323,300
13 5 Rp 67,000 Rp 275,000 Rp 342,000
14 5.16 Rp 67,000 Rp 283,800 Rp 350,800
15 5.66 Rp 67,000 Rp 311,300 Rp 378,300

note
Harga besi AS SUS 304 mentah per batang (6 meter) : Rp. 330.000 incl. ppn
330000
330000
330000
330000
330000
330000
330000
330000
no. item qty price total
1 Panel 18 pcs Rp 500,000 Rp 9,000,000
2 rod 316 pcs Rp 150,000 Rp -
3 rod 416 pcs Rp 200,000 Rp -
4 konektor pcs Rp 10,000 Rp -
5 rod 300 pcs Rp 120,000 Rp -
6 Plat 6 mm pcs Rp 70,000 Rp -
7 UNP 120 2 pcs Rp 1,000,000 Rp 2,000,000
8 Siku 60 1 pcs Rp 600,000 Rp 600,000
9 BM 10X35 2RP 300 pcs Rp 10,000 Rp 3,000,000
10 MUR 0,5 RP M 14 pcs Rp 5,000 Rp -
11 AS Drat 0,5 pcs Rp 25,000 Rp -
12 jasa las 2 orng 1 day Rp 500,000 Rp 500,000
13 alat dll 1 set Rp 2,000,000 Rp 2,000,000
14 Resin 30 Kg Rp 50,000 Rp 1,500,000
15 Mat 1 roll Rp 850,000 Rp 850,000
16 Katalis 1 Kg Rp 100,000 Rp 100,000
17 Upah 3 org 7 day Rp 450,000 Rp 3,150,000
18 Kontrakan 1 Rp 1,000,000 Rp 1,000,000
19 Transport material 1 Rp 5,000,000 Rp 5,000,000
20 Pigment 1 kg Rp 100,000 Rp 100,000
21 Transport pekerja 7 Rp 60,000 Rp 420,000
TOTAL BIAYA POKOK Rp 29,220,000 disc 20%
PENAWARAN HARGA Rp 58,440,000
harga diskon Rp 46,752,000
Laba Rp 17,532,000
Rp 11,688,000
 BON PENGAMBILAN BARANG N0. 5028
PRODUKSI DUCTING BEKASI
NO. SPP : 0789
no. item qty price total
1 Resin Netral (Eterset) 14 Kg Rp 31,000 Rp 434,000
2 Resin Gelcoat Ivory 15% 8.5 Kg Rp -
2a Resin Netral 5.525 Kg Rp 31,000 Rp 171,275
2b Aerosil 0.009 Kg Rp 140,000 Rp 1,260
2c Pigment Ivory 1.275 Kg Rp 104,562 Rp 133,317
2d Cobalt 0.009 Kg Rp 225,000 Rp 2,025
3 Resin Calcium 35% 26 Kg Rp -
3a Resin Eterset 16.9 Kg Rp 31,000 Rp 523,900
3b Calcium Carbonate 9.1 Kg Rp 1,475 Rp 13,422.50
4 CM 300 10 Kg Rp 18,300 Rp 183,000
5 Kuas 2,5" 2 pcs Rp 3,550 Rp 7,100
6 Sabun 3 pcs Rp 1,000 Rp 3,000
7 Pipa PVC 1,5" P. 4 m 3 btg Rp 25,560 Rp 76,680
8 Ember Besar 1 pcs Rp 15,000 Rp 15,000
9 Pipa PVC 1" (@ 50.cm : 6 PCS) 1 pcs Rp 22,230 Rp 22,230
10 Gayung 2 pcs Rp 5,000 Rp 10,000
TOTAL Rp 1,596,209
no. item qty price total
1 Panel 128 Rp 500,000 Rp 64,000,000
2 rod 216 28 Rp 76,268 Rp 2,135,504
3 rod 416 8 Rp 128,368 Rp 1,026,944
4 Plat 6 mm 34 Rp 50,000 Rp 1,700,000
5 UNP 120 9 Rp 1,000,000 Rp 9,000,000
6 Siku 60 6 Rp 600,000 Rp 3,600,000
7 BM 10X35 2RP 3000 Rp 3,500 Rp 10,500,000
8 MUR 0,5 RP M 14 272 Rp 3,000 Rp 816,000
9 AS Drat 0,5 36 Rp 17,000 Rp 612,000
10 jasa las 2 orng 7 Rp 500,000 Rp 3,500,000
11 alat dll 1 Rp 2,000,000 Rp 2,000,000
12 Resin proyek 225 Rp 50,000 Rp 11,250,000
13 Mat 1 Rp 850,000 Rp 850,000
14 Katalis 10 Rp 80,000 Rp 800,000
15 Upah 3 org 45 Rp 300,000 Rp 13,500,000
16 Kontrakan 2 Rp 1,000,000 Rp 2,000,000
17 Transport material 1 Rp 5,000,000 Rp 5,000,000
18 Transport pekerja 45 Rp 30,000 Rp 1,350,000
TOTAL BIAYA POKOK Rp 133,640,448
PENAWARAN HARGA Rp 267,280,896
no. item qty
1 Panel 128
2 rod 216 28
3 rod 416 8
4 Plat 6 mm 34
5 UNP 120 9
6 Siku 60 6
7 BM 10X35 2RP 2300
8 MUR 0,5 RP M 14 272
9 AS Drat 0,5 36
10 Resin proyek 225
11 Mat 1
12 Katalis 10
13
14
15
16
17
18
no. item qty price total
1 Panel 118 pcs Rp 500,000 Rp 59,000,000
2 rod 316 40 pcs Rp 102,318 Rp 4,092,720
3 rod 416 4 pcs Rp 128,368 Rp 513,472
4 konektor 4 pcs Rp 7,000 Rp 28,000
5 rod 300 4 pcs Rp 98,150 Rp 392,600
6 Plat 6 mm 24 pcs Rp 50,000 Rp 1,200,000
7 UNP 120 10 pcs Rp 1,000,000 Rp 10,000,000
8 Siku 60 6 pcs Rp 600,000 Rp 3,600,000
9 BM 10X35 2RP 3000 pcs Rp 3,500 Rp 10,500,000
10 MUR 0,5 RP M 14 200 pcs Rp 3,000 Rp 600,000
11 AS Drat 0,5 48 pcs Rp 17,000 Rp 816,000
12 jasa las 2 orng 7 day Rp 500,000 Rp 3,500,000
13 alat dll 1 set Rp 2,000,000 Rp 2,000,000
14 Resin proyek 225 Kg Rp 50,000 Rp 11,250,000
15 Mat 2 Kg Rp 850,000 Rp 1,700,000
16 Katalis 10 Kg Rp 80,000 Rp 800,000
17 Upah 3 org 60 Rp 450,000 Rp 27,000,000
18 Kontrakan 2 Rp 1,000,000 Rp 2,000,000
19 Transport material 1 Rp 30,000,000 Rp 30,000,000
20 Transport pekerja 6 Rp 2,000,000 Rp 12,000,000
TOTAL BIAYA POKOK Rp 180,992,792
PENAWARAN HARGA Rp 361,985,584
no. item qty price total

1 resin 157 40 Rp 38,100 Rp 1,524,000 kekurangan :

2 cm 450 30 Rp 20,500 Rp 615,000
3 cm 450 Rp 20,500 Rp -
4 wr 600 Rp 15,000 Rp -
5 pigment blue cw 1 Rp 100,000 Rp 100,000 estimasi
6 Rp - penawaran
7 Rp - Diskon
8 Rp - Harga Jual
9 meteran 5m 1 Rp 20,000 Rp 20,000 Laba
10 Rp -
11 Deposit akses Rp 150,000 Rp -
12 steker broco 1 Rp 10,000 Rp 10,000 ###
13 Rp - Rp 5,200,000
14 Katalis 1 Rp 181,200 Rp 181,200 ###
15 resibon 3 Rp 10,000 Rp 30,000
16 Kontrakan 1 Rp 1,000,000 Rp 1,000,000
17 stop kontak 1 Rp 30,000 Rp 30,000
17 kabel 2x1,5 50 Rp 11,000 Rp 550,000
18 cutter 1 Rp 20,000 Rp 20,000
19 ember besar 3 Rp 15,000 Rp 45,000
20 ember sedang Rp 10,000 Rp -
21 BM 10X35 2RP 300 Rp 10,000 Rp 3,000,000
22 Panel 18 Rp 500,000 Rp 9,000,000
23 Thinner 1 Rp 36,000 Rp 36,000
24 compound 1 Rp 60,000 Rp 60,000
25 sandisk p24 50 Rp 6,000 Rp 300,000
26 upah kerja 1 Rp 3,500,000 Rp 3,500,000
27 gerinda 1 Rp 500,000 Rp 500,000
28 bor 1 Rp 1,500,000 Rp 1,500,000
29 aerosil 1 Rp 124,000 Rp 124,000
30 flange 4 Rp 1,000,000 Rp 4,000,000
31 kuas eterna 2,5 inch 1 Rp 70,000 Rp 70,000
Total Biaya Terpakai Rp 26,215,200
 Rp -
total Rp -
Rp 26,215,200
Rp 52,430,400
Rp 10,486,080
Rp 41,944,320
Rp 15,729,120

pengembalian DP Rp 1,000,000
Ukuran (3 + 7 ) x 3 x 2 m Ukuran 4 x 3 x 2 m
no. item qty no. item qty
1 Panel dinding 52 pcs SUBTOTAL 1 Panel dinding 28 pcs SUBTOTAL TOTAL GENERAL
2 Panel lantai 28 pcs 118 2 Panel lantai 11 pcs 52 170
3 Panel atap 28 pcs 3 Panel atap 11 pcs
4 Panel drain 2 pcs 4 Panel drain 1 pcs
5 Panel manhole 2 pcs 5 Panel manhole 1 pcs
6 Panel separator 6 pcs 6 Panel separator pcs
7 rod 3,16 m 40 pcs 7 rod 3,16 m 4 pcs
8 rod 4,16 m 4 pcs 8 rod 4,16 m 6 pcs
9 konektor 0,5" 4 pcs 9 Plat 6 mm 10 pcs
10 rod 3,00 m 4 pcs 10 UNP 120 4 pcs
11 Plat 6 mm 24 pcs 11 Siku 60 2 pcs
12 UNP 120 10 pcs 12 BM 10X35 2RP hdg 898 pcs
13 Siku 60 6 pcs 13 MUR 0,5 RP M 14 100 pcs
14 BM 10X35 2RP hdg 2176 pcs 14 AS Drat 0,5 20 pcs
15 MUR 0,5 RP M 14 200 pcs 15 BM 10X35 2RP SS pcs
16 AS Drat 0,5 48 pcs 16 BM 12x30 52 pcs
17 BM 10X35 2RP SS 50 pcs 17 Resin proyek 100 Kg
18 BM 12x30 108 pcs 18 Mat 1 roll
19 Resin proyek 225 Kg 19 Katalis 5 Kg
20 Mat 2 Kg 20 Roof Support 6 pcs
21 Katalis 10 Kg 21 Besi siku lantai 14 pcs
22 Roof Support 12 pcs 22 Ring Karet 40 pcs
23 Besi siku lantai 32 pcs 23 Tangga Luar 1 pc
24 Ring Karet 96 pcs 24 Tangga Dalam 1 pc
25 Tangga Luar 2 m 2 pcs 25 Flange inlet 1 pcs
26 Tangga Dalam 2 m 2 pcs 26 flange outlet 1 pcs
27 Flange inlet 2 pcs 27 flange drain 1 pcs
28 flange outlet 2 pcs 28 flange overflow 1 pcs
29 flange drain 2 pcs 29 Airvent 1 pc
30 flange overflow 2 pcs 30
31 Airvent 2 pcs 31
Ukuran 8 x 4 x 2 m
no. item qty
1 Panel dinding 48 pcs
2 Panel lantai 30 pcs
3 Panel atap 31 pcs
4 Panel drain 2 pcs Total Panel 128 pcs
5 Panel manhole 1 pcs
6 Panel separator 16 pcs
7 rod 4,16 m 44 pcs
8 konektor 0,5" 4 pcs
9 Plat 6 mm 32 pcs
10 BM 10X35 2RP hdg 3000 pcs
11 MUR 0,5 RP M 14 256 pcs
12 AS Drat 0,5 40 pcs
13 BM 10X35 2RP SS 220 pcs
14 BM 12x30 pcs
15 Resin proyek pcs
16 Mat pcs
17 Katalis pcs
18 Roof Support 14 Kg
19 Besi siku lantai 24 Kg
20 Ring Karet 150 Kg
21 Tangga Luar 2 m 2 pcs
22 Tangga Dalam 2 m 2 pcs
23 Flange inlet 2 pcs
24 flange outlet 2 pcs
25 flange drain 2 pcs
26 flange overflow 2 pcs
27 Airvent 2 pcs
28
29
30
31
no. item qty price total
1 Panel 52 pcs Rp 500,000 Rp 26,000,000
2 rod 316 4 pcs Rp 102,318 Rp 409,272
3 rod 416 6 pcs Rp 128,368 Rp 770,208
4 Plat 6 mm 10 pcs Rp 50,000 Rp 500,000
5 UNP 120 4 pcs Rp 1,000,000 Rp 4,000,000
6 Siku 60 2 pcs Rp 600,000 Rp 1,200,000
7 BM 10X35 2RP 1200 pcs Rp 3,500 Rp 4,200,000
8 MUR 0,5 RP M 14 100 pcs Rp 3,000 Rp 300,000
9 AS Drat 0,5 20 pcs Rp 17,000 Rp 340,000
10 jasa las 2 orng 7 day Rp 500,000 Rp 3,500,000
11 alat dll 1 set Rp 2,000,000 Rp 2,000,000
12 Resin proyek 100 Kg Rp 50,000 Rp 5,000,000
13 Mat 1 roll Rp 850,000 Rp 850,000
14 Katalis 5 Kg Rp 80,000 Rp 400,000 Operasional Proyek Rp 17,000,000
15 Upah 3 org 30 Rp 450,000 Rp 13,500,000
16 Kontrakan 1 Rp 1,500,000 Rp 1,500,000
17 Transport material 1 Rp 30,000,000 Rp 30,000,000
Transport Pswt 2 Rp 4,500,000 Rp 9,000,000
18 Transport pekerja Rp -
TOTAL BIAYA POKOK Rp 103,469,480
PENAWARAN HARGA Rp 206,938,960
discout Rp 41,387,792
Harga Rp 165,551,168
laba Rp 62,081,688