SHIPMENT 2 UNIT RTG (RUBBER TYRED GANTRY CRANE)

TG PRIOK, JAKARTA TO PERAWANG PORT RIAU

No. DISCRIPTION Costing days qty TOTAL
1 Tiket Jakarta - perawang 1,500,000 1 17 persons 25,500,000
2 Perawang - Jakarta 1,500,000 1 17 persons 25,500,000
3
4
Loud Out
5 General Loud out prosedure 2,500,000 1 lot 2,500,000
6 Mooring calculation & analisist prosedure 2,500,000 1 lot 2,500,000
7 Barge Deck Strenght Check calculation 5,000,000 1 lot 5,000,000
8 Ballast Calculation 5,000,000 1 lot 5,000,000
9 Designt calculation for seafastening 5,000,000 1 lot 5,000,000
10 Transport Calculation & analysis RTG Prosedure 5,000,000 1 lot 5,000,000
Loud Out / Loading & Load In / Unloding
11 General Loud in prosedure 2,500,000 1 lot 2,500,000
12 Mooring calculation & analisist prosedure 2,500,000 1 lot 2,500,000
13 Un Ballast Calculation 5,000,000 1 lot 5,000,000

14 Biaya jacking ( Loading unloading ) & cross over

15 material loading 2 unit RTG di Tg priok Jakarta
16 Material & Unloading di Perawang Riau
17 sewa crane 35 Ton Jakarta + Perawang 4,000,000 20 1 unit 80,000,000
18 sewa forklif 5 Ton Jakarta + Perawang 500,000 20 2 unit 20,000,000
19 sewa full set ballast pump ( genset + 10 unit Pump + Assesories 250,000,000 1 1 unit 250,000,000
20 sewa mooring tg priok jakarta / Perawang 100,000,000 1 1 lot 100,000,000
21 crew ballast & mooring ( 14 persons ) 250,000 20 14 persons 70,000,000
22 crew WVI( 2 persons ) allowance 500,000 20 2 persons 20,000,000
23 uang makan 75,000 30 25 persons 56,250,000
24 sewa rumah / hotel di Perawang 10,000,000 1 2 rumah 20,000,000
25 mob dari Jakarta ke Perawang 2 X 20 ft 10,000,000 1 2 unit 20,000,000
26 mob dari balik Perawang ke Jakarta 2 X 20ft 40,000,000 1 2 unit 80,000,000
27 Refound Team Jameson 250,000,000 1 1 pcs 250,000,000
28 sewa full set alat alat pengelasan 75,000,000 1 3 lokasi 225,000,000
29 sewa mobil 500,000 20 2 unit 20,000,000
30 biaya rapid antigen 250,000 3 16 persons 12,000,000
31 Sewa barge 230ft Lumpsum 800,000,000 1 1 lokasi 800,000,000
32 Sewa Bridge + Stell plate 150,000,000 1 1 150,000,000
33 pengawalan ( Police ascord ) / Superintendent allowance 50,000,000 1 1 50,000,000
34 material seafastening + material pengelasan 250,000,000 1 1 250,000,000
35 APD ( wearpark sepatu+sarung tangan+ helm+ Majun ) 25,000,000 1 1 25,000,000
36 Biaya Trucking 2 X 20ft area jakarta 2,500,000 1 4 10,000,000
37 Biaya OPS 1,500,000 20 1 30,000,000
38 profit WVI 750,000,000 1 750,000,000
TOTAL COSTING + PROFIT 3,374,250,000
39 biaya lain lain 1% dari total costing 33,742,500
40 Excluded Insurance 3,407,992,500 total
41 Excluded Marine Surveyor 68,159,850 pph 2%
42 Excluded Independen surveyor 3,477,543,367
340,799,250 ppn 10%
3,818,342,617 total ppn + ppn- pph
TOP
25% Tanda Tangan Contract
50% Kapal Sandar / sebelum sailway
25% setelah 10 BASTB