plat

Partisi
PT NET Artidaya
Actual
Bill of Quantity 1 Unit 0.8

No. Descriptions & Specifications Qty Unit Unit Price (Rp) Amount (Rp) Qty Price Amount Qty Batang Price/kg
A 1 Material Cost
- assental dia. 63.5 1 pcs 208,000.00 208,000.00 1 165,900.00 165,900.00 1 1 17,500.00
- assental dia. 51 1 pcs 1,450,000.00 1,450,000.00 1 1,160,000.00 1,160,000.00 1 1 1,160,000.00
- assental dia. 51 ulir 6 pcs 2,615,000.00 15,690,000.00 6 2,091,250.00 12,547,500.00 1 1 2,091,250.00
- mur 1 pcs 342,000.00 342,000.00 1 273,250.00 273,250.00 1 1 273,250.00
- plat t : 30 mm 1 pcs 140,000.00 140,000.00 1 111,472.00 111,472.00 1 1 16,500.00
- - 0 0.00 0.00
- - 0 0.00
- - 0 0.00

2 Fabrication Cost
- Epoxy Primer 1 lot - - 1 0.00
- Other Proses 1 lot 2,500,000.00 2,500,000.00 1 2,000,000.00 2,000,000.00
- - 0 0.00
4 Consumable Cost
- Total Consumable 1 lot 900,000.00 900,000.00 1 720,000.00 720,000.00
5 Fee Operator 0 lot - - 0 0.00
Sub Total (A) 21,230,000.00 Sub Total (A) 16,978,122.00
B Man Power Cost 1 lot 300,000.00 300,000.00 1 239,200.00 239,200.00
C Transportation Cost 1 lot 240,000.00 240,000.00 1 188,000.00 188,000.00
D Overhead Cost (10%) 1 lot 2,180,000.00 2,180,000.00 1 1,741,000.00 1,741,000.00
Grand Total (Rp) 23,950,000.00 19,146,322.00
Rounded (Rp) 23,950,000.00 19,146,000.00

Price/Unit Grand Total (Rp) 23,950,000.00 Actual : 19,146,000.00

Rounded (Rp) 23,950,000.00 19,146,000.00
Fee 0% -
Quotation : 23,960,000.00 Margin : 4,804,000.00
Disc. 0% - %: 20%
After Disc. 23,960,000.00
Net Price 23,960,000.00 Margin
Price/Unit : 0.65 Rounded (Rp) 29,460,000.00 Actual : 19,146,000.00 35%
Price/Unit : 0.7 Rounded (Rp) 27,360,000.00 Actual : 19,146,000.00 30%
Price/Unit : 0.75 Rounded (Rp) 25,530,000.00 Actual : 19,146,000.00 25%
Price/Unit : 0.8 Rounded (Rp) 23,940,000.00 Actual : 19,146,000.00 20%
Price/Unit : 0.85 Rounded (Rp) 22,530,000.00 Actual : 19,146,000.00 15%
Price/Unit : 0.9 Rounded (Rp) 21,280,000.00 Actual : 19,146,000.00 10%

Estimasi Transportasi Cost

Pick up/ Minibus 1 hari 150,000.00 150,000.00
Truck 0 hari 750,000.00 0.00
Forklift 0 hari 600,000.00 0.00
150,000.00

Estimasi Consumable Cost

1 Degreaser 0 Ltr 105,000.00 -
2 Rust Remover 0 Ltr 75,000.00 -
3 Gerinda Potong 4" 0 pcs 6,000.00 -
4 Gerinda Kasar 4" 0 pcs 10,000.00 -
5 Gerinda Poles 4" 4 pcs 10,000.00 40,000.00
6 Gerinda Cutting Wheel 14" 0 pcs 52,000.00 -
7 Welding Cost 8 Lot 70,000.00 560,000.00
8 Oksigen (1 Tabung : 25 Kg) 0 Tbg 50,000.00 -
9 LPG (1 Tabung : 12 Kg) 0 Tbg 150,000.00 -
10 Dempul (1 Galon : 4.5 kg) 0 Gln 120,000.00 -
11 Other Consumable 1 Lot 120,000.00 120,000.00
Sub Total 720,000.00

Estimasi Welding Cost

1 Kawat Las LB52 Dia. 3.2 mm 5000 mm 14.00 70,000.00
2 Kawat Las RB32 Dia. 3.2 mm 0 mm 10.00 -
Sub Total 70,000.00
Total Price

17,500.00
1,160,000.00
2,091,250.00
273,250.00
16,500.00
 1 Jam 6 Jam
PT. NET ARTIDAYA Note : ND : (18.00):
1.5
(23.00):
11.5
2 Jam 7 Jam
3.5 13.5
Man Power Cost Report Start : (19.00): (24.00):
08.00 3 Jam 8 Jam
5.5 15.5
(20.00): (01.00):
4 Jam
7.5
(21.00):
5 Jam
9.5
(22.00):

J
No Ʃ Man Power Position
1 2 3 4 5 6 7 8 9 10 11 12

1 Engineering

2 Supervisor (Suyitno)

3 Foreman (Supriady)

Foreman (Dwi
4
Purwanto)
Leader (Usup
5
Kurniawan)

Senior Technicians
6
(Saharudin)
Karyawan
Senior Technicians Tetap
7
(Nafrianto)

8 Purchasing (Suhimat)

9 Driver (Haerudin)

10 Driver (Hasan) 0 0 0

Staff Admin (Agus Ali

11
Subagja)

Staff Technicians
12
(Sarman Hidayat)

13 Lukman Driver

14 Anggakara Anindya Warehouse

15 Suparman Technicians 3

16 Afit Fernando Technicians 2

17 Ari Ardiansah Technicians 2

17 Ari Ardiansah Technicians 2

Technicians 1
18 Faisal
Fabrication

Technicians 1
19 Supriatna 1.5 1.5 1.5 1.5
Fabrication

Technicians 1
20 Makhmud
Fabrication

Technicians 1
21 Vicky Dwi Saputra
Fabrication

Technicians 1
22 Deny Suryagina
Fabrication

Technicians 1
23 Riyanto
Fabrication

Technicians 1
24 Akhmad Mukodim
Painting

Technicians 1
25 Deni Kurniawan
Painting

Technicians 1
26 Mirwan Sapai
Painting

Technicians 1
27 Rafendra Setiawan
Painting

Technicians 1
28 Syarif Hidayat
Painting

29 Nurrohim Helper 2

30 Nur Kholik Helper 2

31 Haryanto Wibowo Helper 2

32 Sidik Bin Sinan Helper 2

33 Bakti Satriawan Helper 2

34 Suhendra Helper 2

Total Hours MP 0 0 0 0 0 1.5 1.5 1.5 1.5 0 0 0

0 0 0 0 0 1 2 2 2 0 0 0
 1 Jam 6 Jam 11 Jam
11.5 HD : (09.00):
2.0
(15.00):
12.0
(20.00):
27.0
2 Jam 7 Jam 12 Jam
13.5 4.0 14.0 31.0 = Holiday
Start : (10.00): (16.00): (21.00):
08.00 3 Jam 8 Jam 13 Jam
15.5 6.0 16.0 35.0 = Holiday
(11.00): (17.00): (22.00):
4 Jam 9 Jam 14 Jam
8.0 19.0 39.0
(12.00): (18.00): (23.00):
5 Jam 10 Jam 15 Jam
10.0 23.0 43.0
(14.00): (19.00): (24.00):

Jul-20
13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 1 2 3
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
 `
Augst - 20
4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0

c
 Total Cost Total Cost Dinas
Ʃ OT Day ∑Meal
26 27 28 29 30 Workshop Luar
2530000
0 0 0 - -

2415000
0 0 0 - -

2415000
0 0 0 - -

1425000
0 0 0 - -

1600000
0 0 0 - -

1500000
0 0 0 - -

1500000
0 0 0 - -

1625000
0 0 0 - -

1605000
0 0 0 - -

1605000
0 3 3 45,000.00 75,000.00

0 0 0 - -

0 0 0 - -

0 0 0 - -

0 0 0 - -

1605000
0 0 0 - -

0
0 0 0 - -

0
 0 0 0 - -

1190000
0 0 0 - -

1190000
6 0 4 124,200.00 164,200.00

0
0 0 0 - -

0
0 0 0

0
0 0 0 - -

0
0 0 0 - -

0
0 0 0 - -

1190000
0 0 0 - -

1190000
0 0 0 - -

1085000
0 0 0 - -

1085000
0 0 0 - -

0
0 0 0 - -

0
0 0 0 - -

0
0 0 0 - -

0
0 0 0 - -

0
0 0 0 - -

0
0 0 0 - -

0 0 0 0 0 6 3 7 169,200.00 239,200.00
0 0 0 0 0
 ### ###
#REF! ### ###
#REF!

#REF!
#REF!

#REF!

#REF! ###
88,308.98
Harga Jasa Shearing & Bending Plate

Black Plate : (per 1x P/T)

 Tebal  P/T 2440  P/T 3050  P/T 3660
 1,2 mm 3000 5000 7000
 1,5 mm 4000 6000 8500
 2 mm 6000 8500 13000
 3 mm 9000 14000 21000
 4 mm 12000 17500 28000
 5 mm  15000 23500 35000
 6 mm  20000 30000 40000

Stainless Plate : (per 1x P/T)

 Tebal  P/T 2440  P/T 3050  P/T 3660
 1,2 mm 6000 10000 14000
 1,5 mm 8000 12000 17000
 2 mm 12000 17000 26000
 3 mm 18000 28000 42000
 4 mm 24000 35000 56000
 5 mm  30000 47000 70000
 6 mm  40000 60000 80000
PT. NET ARTIDAYA

Man Power Cost

No Ʃ Man Power
1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16

1 Engineering 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0

2 Supervisor (Suyitno) 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0

3 Foreman (Supriady) 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0

Foreman (Dwi
4 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Purwanto)

Leader (Usup
5 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Kurniawan)

Senior Technicians
6 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
(Saharudin)

Senior Technicians
7 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
(Nafrianto)

8 Purchasing (Suhimat) 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0

9 Driver (Haerudin) 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0

10 Driver (Hasan) 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0

Staff Admin (Agus Ali

11 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Subagja)

Staff Technicians
12 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
(Sarman Hidayat)

13 Lukman 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0

14 Anggakara Anindya 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0

15 Suparman 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0

16 Afit Fernando 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0

17 Ari Ardiansah 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0

18 Faisal 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0

19 Supriatna
19 Supriatna 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0

20 Makhmud 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0

21 Vicky Dwi Saputra 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0

22 Deny Suryagina 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0

23 Riyanto 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0

24 Akhmad Mukodim 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0

25 Deni Kurniawan 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0

26 Mirwan Sapai 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0

27 Rafendra Setiawan 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0

28 Syarif Hidayat 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0

29 Nurrohim 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0

30 Nur Kholik 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0

31 Haryanto Wibowo 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0

32 Sidik Bin Sinan 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0

33 Bakti Satriawan 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0

34 Suhendra 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 1 2 3 4 5 6 7

0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29

0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
30

0
0