Kepada Yth: Hal : Proposal penawaran 19 Januari 2024

Pak Ade Pabrik Kosmetik KIW

Semarang

Dengan hormat ,
Bersama ini kami menyampaikan penawaran harga Kusen kepada bapak , adapun perincian sbb:

Cost Estimate
Profile
No Prototype Size Cm Harga Jumlah
Model
1 P1 - Kusen Saja 174 x 275
Kusen 4in 9,65 mtr Rp 95.000 Rp 916.750
Daun Pintu 8cm 11,90 mtr Rp 175.000 Rp 2.082.500
Kaca Bening 5mm 4,81 m2 Rp 190.000 Rp 914.375
Sanblast 4,81 m2 Rp 175.000 Rp 842.188
Sealant 19,30 mtr Rp 5.000 Rp 96.500
TOTAL 1 Rp 4.852.313

Good Accecories
Handel Pintu 1 Set Rp 450.000 Rp 450.000
Engsel Pintu 6 Pcs Rp 45.000 Rp 270.000
Flash Bolt 2 Pcs Rp 100.000 Rp 200.000
TOTAL 2 Rp 920.000
TOTAL 3 Rp 5.772.313
Total 1 pcs Rp 5.772.313

Profile
No Prototype Size Cm Harga Jumlah
Model
2 P2 - Tanpa Daun Pintu 90 x 280
Kusen 4in 7,40 mtr Rp 95.000 Rp 703.000
Daun Jendela 3,00 mtr Rp 115.000 Rp 345.000
Kaca Bening 5mm 0,54 m2 Rp 190.000 Rp 102.600
Sealant 14,80 mtr Rp 5.000 Rp 74.000
TOTAL 1 Rp 1.224.600

Good Accecories
Rambuncis 1 Set Rp 35.000 Rp 35.000
Casement 12'' 2 Pcs Rp 45.000 Rp 90.000
TOTAL 2 Rp 125.000
TOTAL 3 Rp 1.349.600
Total 62 pcs Rp 83.675.200

Profile
No Prototype Size Cm Harga Jumlah
Model
3 P3 - Tanpa Daun Pintu 134 x 280
Kusen 4in 8,30 mtr Rp 95.000 Rp 788.500
Kaca Bening 5mm 0,95 m2 Rp 190.000 Rp 179.550
Sealant 16,60 mtr Rp 5.000 Rp 83.000
TOTAL 1 Rp 1.051.050

Good Accecories

TOTAL 2 Rp -
TOTAL 3 Rp 1.051.050
Total 2 pcs Rp 2.102.100

Profile
No Prototype Size Cm Harga Jumlah
Model
4 P4 - Tanpa Daun Pintu 144 x 280
Kusen 4in 8,50 mtr Rp 95.000 Rp 807.500
Kaca Bening 5mm 1,02 m2 Rp 190.000 Rp 192.850
Sealant 17,00 mtr Rp 5.000 Rp 85.000
TOTAL 1 Rp 1.085.350

Good Accecories

TOTAL 2 Rp -
TOTAL 3 Rp 1.085.350
 Total 13 pcs Rp 14.109.550

Profile
No Prototype Size Cm Harga Jumlah
Model
5 P5 - Tanpa Daun Pintu 154 x 280
Kusen 4in 9,40 mtr Rp 95.000 Rp 893.000
Daun Jendela 5,90 mtr Rp 115.000 Rp 678.500
Kaca Bening 5mm 1,09 m2 Rp 190.000 Rp 206.150
Sealant 18,80 mtr Rp 5.000 Rp 94.000
TOTAL 1 Rp 1.871.650

Good Accecories
Rambuncis 2 Set Rp 35.000 Rp 70.000
Casement 12'' 4 Pcs Rp 45.000 Rp 180.000
TOTAL 2 Rp 250.000
TOTAL 3 Rp 2.121.650
Total 14 pcs Rp 29.703.100

Profile
No Prototype Size Cm Harga Jumlah
Model
6 P6 - Tanpa Daun Pintu 92 x 280
Kusen 4in 9,54 mtr Rp 95.000 Rp 906.300
Daun Jendela 3,24 mtr Rp 115.000 Rp 372.600
Kaca Bening 5mm 0,63 m2 Rp 190.000 Rp 119.700
Sealant 19,08 mtr Rp 5.000 Rp 95.400
TOTAL 1 Rp 1.494.000

Good Accecories
Rambuncis 1 Set Rp 35.000 Rp 35.000
Casement 12'' 2 Pcs Rp 45.000 Rp 90.000
TOTAL 2 Rp 125.000
TOTAL 3 Rp 1.619.000
Total 4 pcs Rp 6.476.000

Profile
No Prototype Size Cm Harga Jumlah
Model
7 P7 - Tanpa Daun Pintu 180 x 280
Kusen 4in 11,30 mtr Rp 95.000 Rp 1.073.500
Daun Jendela 6,40 mtr Rp 115.000 Rp 736.000
Kaca Bening 5mm 1,26 m2 Rp 190.000 Rp 239.400
Sealant 22,60 mtr Rp 5.000 Rp 113.000
TOTAL 1 Rp 2.161.900

Good Accecories
Rambuncis 2 Set Rp 35.000 Rp 70.000
Casement 12'' 4 Pcs Rp 45.000 Rp 180.000
TOTAL 2 Rp 250.000
TOTAL 3 Rp 2.411.900
Total 2 pcs Rp 4.823.800

Profile
No Prototype Size Cm Harga Jumlah
Model
8 PT - Tanpa Daun Pintu 90 x 215
Kusen 4in 5,20 mtr Rp 95.000 Rp 494.000
Sealant 10,40 mtr Rp 5.000 Rp 52.000
TOTAL 1 Rp 546.000

Good Accecories

TOTAL 2 Rp -
TOTAL 3 Rp 546.000
Total 12 pcs Rp 6.552.000

Profile
No Prototype Size Cm Harga Jumlah
Model
9 J1 90 x 140
Kusen 4in 4,60 mtr Rp 95.000 Rp 437.000
Kaca Bening 5mm 1,26 m2 Rp 190.000 Rp 239.400
Sealant 9,20 mtr Rp 5.000 Rp 46.000
TOTAL 1 Rp 722.400
 Good Accecories

TOTAL 2 Rp -
TOTAL 3 Rp 722.400
Total 20 pcs Rp 14.448.000

Profile
No Prototype Size Cm Harga Jumlah
Model
10 J2 175 x 255
Kusen 4in 15,40 mtr Rp 95.000 Rp 1.463.000
Daun Jendela 14,40 mtr Rp 115.000 Rp 1.656.000
Kaca Bening 5mm 4,46 m2 Rp 190.000 Rp 847.875
Sealant 19,75 mtr Rp 5.000 Rp 98.750
TOTAL 1 Rp 4.065.625

Good Accecories
Rambuncis 4 Set Rp 35.000 Rp 140.000
Casement 12'' 4 Pcs Rp 45.000 Rp 180.000
Casement 16'' 4 Pcs Rp 65.000 Rp 260.000
TOTAL 2 Rp 580.000
TOTAL 3 Rp 4.645.625
Total 2 pcs Rp 9.291.250

Profile
No Prototype Size Cm Harga Jumlah
Model
11 J3 175 x 190
Kusen 4in 10,95 mtr Rp 95.000 Rp 1.040.250
Daun Jendela 14,60 mtr Rp 115.000 Rp 1.679.000
Kaca Bening 5mm 3,33 m2 Rp 190.000 Rp 631.750
Sealant 16,50 mtr Rp 5.000 Rp 82.500
TOTAL 1 Rp 3.433.500

Good Accecories
Rambuncis 4 Set Rp 35.000 Rp 140.000
Casement 12'' 4 Pcs Rp 45.000 Rp 180.000
Casement 16'' 4 Pcs Rp 65.000 Rp 260.000
TOTAL 2 Rp 580.000
TOTAL 3 Rp 4.013.500
Total 21 pcs Rp 84.283.500

Profile
No Prototype Size Cm Harga Jumlah
Model
12 J4 175 x 140
Kusen 4in 6,30 mtr Rp 95.000 Rp 598.500
Kaca Bening 5mm 2,45 m2 Rp 190.000 Rp 465.500
Sealant 14,00 mtr Rp 5.000 Rp 70.000
TOTAL 1 Rp 1.134.000

Good Accecories

TOTAL 2 Rp -
TOTAL 3 Rp 1.134.000
Total 42 pcs Rp 47.628.000

Profile
No Prototype Size Cm Harga Jumlah
Model
13 J5 175 x 140
Kusen 4in 7,70 mtr Rp 95.000 Rp 731.500
Daun Jendela 9,10 mtr Rp 115.000 Rp 1.046.500
Kaca Bening 5mm 2,45 m2 Rp 190.000 Rp 465.500
Sealant 14,00 mtr Rp 5.000 Rp 70.000
TOTAL 1 Rp 2.313.500

Good Accecories
Rambuncis 2 Set Rp 35.000 Rp 70.000
Casement 16'' 4 Pcs Rp 65.000 Rp 260.000
TOTAL 2 Rp 330.000
TOTAL 3 Rp 2.643.500
Total 18 pcs Rp 47.583.000
 Profile
No Prototype Size Cm Harga Jumlah
Model
14 J6 265 x 140
Kusen 4in 10,90 mtr Rp 95.000 Rp 1.035.500
Daun Jendela 9,20 mtr Rp 115.000 Rp 1.058.000
Kaca Bening 5mm 3,71 m2 Rp 190.000 Rp 704.900
Sealant 17,60 mtr Rp 5.000 Rp 88.000
TOTAL 1 Rp 2.886.400

Good Accecories
Rambuncis 2 Set Rp 35.000 Rp 70.000
Casement 16'' 4 Pcs Rp 65.000 Rp 260.000
TOTAL 2 Rp 330.000
TOTAL 3 Rp 3.216.400
Total 7 pcs Rp 22.514.800

Profile
No Prototype Size Cm Harga Jumlah
Model
15 J7 175 x 215
Kusen 4in 13,45 mtr Rp 95.000 Rp 1.277.750
Kaca Bening 5mm 3,76 m2 Rp 190.000 Rp 714.875
Sealant 17,75 mtr Rp 5.000 Rp 88.750
TOTAL 1 Rp 2.081.375

Good Accecories

TOTAL 2 Rp -
TOTAL 3 Rp 2.081.375
Total 2 pcs Rp 4.162.750

Profile
No Prototype Size Cm Harga Jumlah
Model
16 J8 175 x 185
Kusen 4in 12,55 mtr Rp 95.000 Rp 1.192.250
Daun Jendela 8,30 mtr Rp 115.000 Rp 954.500
Kaca Bening 5mm 3,24 m2 Rp 190.000 Rp 615.125
Sealant 16,25 mtr Rp 5.000 Rp 81.250
TOTAL 1 Rp 2.843.125

Good Accecories
Rambuncis 2 Set Rp 35.000 Rp 70.000
Casement 16'' 4 Pcs Rp 65.000 Rp 260.000
TOTAL 2 Rp 330.000
TOTAL 3 Rp 3.173.125
Total 2 pcs Rp 6.346.250

Profile
No Prototype Size Cm Harga Jumlah
Model
17 BV 1 90 x 70
Kusen 4in 3,20 mtr Rp 95.000 Rp 304.000
Daun Jendela 3,20 mtr Rp 115.000 Rp 368.000
Kaca Bening 5mm 0,63 m2 Rp 190.000 Rp 119.700
Sealant 6,40 mtr Rp 5.000 Rp 32.000
TOTAL 1 Rp 823.700

Good Accecories
Rambuncis 1 Set Rp 35.000 Rp 35.000
Casement 10'' 2 Pcs Rp 50.000 Rp 100.000
TOTAL 2 Rp 135.000
TOTAL 3 Rp 958.700
Total 4 pcs Rp 3.834.800

Profile
No Prototype Size Cm Harga Jumlah
Model
18 BV 2 175 x 70
Kusen 4in 5,60 mtr Rp 95.000 Rp 532.000
Daun Jendela 6,30 mtr Rp 115.000 Rp 724.500
Kaca Bening 5mm 1,23 m2 Rp 190.000 Rp 232.750
Sealant 11,20 mtr Rp 5.000 Rp 56.000
 TOTAL 1 Rp 1.545.250

Good Accecories
Rambuncis 2 Set Rp 35.000 Rp 70.000
Casement 10'' 4 Pcs Rp 50.000 Rp 200.000
TOTAL 2 Rp 270.000
TOTAL 3 Rp 1.815.250
Total 1 pcs Rp 1.815.250

Profile
No Prototype Size Cm Harga Jumlah
Model
19 BV 3 260 x 70
Kusen 4in 8,00 mtr Rp 95.000 Rp 760.000
Daun Jendela 6,27 mtr Rp 115.000 Rp 720.667
Kaca Bening 5mm 1,82 m2 Rp 190.000 Rp 345.800
Sealant 16,00 mtr Rp 5.000 Rp 80.000
TOTAL 1 Rp 1.906.467

Good Accecories
Rambuncis 2 Set Rp 35.000 Rp 70.000
Casement 10'' 4 Pcs Rp 50.000 Rp 200.000
TOTAL 2 Rp 270.000
TOTAL 3 Rp 2.176.467
Total 2 pcs Rp 4.352.933

Profile
No Prototype Size Cm Harga Jumlah
Model
20 PH 50 x 50
Kusen 4in 2,00 mtr Rp 95.000 Rp 190.000
Daun Jendela 2,00 mtr Rp 115.000 Rp 230.000
Kaca Bening 5mm 0,25 m2 Rp 190.000 Rp 47.500
Sealant 4,00 mtr Rp 5.000 Rp 20.000
TOTAL 1 Rp 487.500

Good Accecories
Rambuncis 1 Set Rp 35.000 Rp 35.000
Casement 10'' 2 Pcs Rp 50.000 Rp 100.000
TOTAL 2 Rp 135.000
TOTAL 3 Rp 622.500
Total 4 pcs Rp 2.490.000

Keterangan : TOTAL 1 Rp 401.964.596

Alumunium Putih 4in 15,0% Diskon Rp (60.294.689)
Tidak termasuk biaya pemasangan luar kota TOTAL 2 Rp 341.669.906
Tidak termasuk biaya pemasangan daun kayu PEMBULATAN Rp 341.660.000
Gambar terlampir Harga tidak termasuk pekerjaan sipil
Tidak Termasuk Pengadaan Scaffolding
Bila ada perubahan kondisi lapangan maka dibebankan kepada pembeli
Cara pembayaran DP 30% dibayar saat pemesanan , 50% dibayar setelah barang dikirim,
dan 20% dibayar setelah pemasangan selesai
Penawaran berlaku 2 minggu setelah penawaran
Pembayaran DP dapat ditransfer ke Transfer BCA No Rek. 1820 - 671 - 925 An. David Herman Suswanto
Untuk keterangan lebih lanjut dapat menghubungi kami di 0819 - 14444 - 547 ( David )

Demikian penawaran yang kami ajukan , atas perhatian dan kerjasamanya kami ucapkan terimakasih

Hormat kami

( David Herman S )