RINCIAN HARGA MATERIAL

PENGADAAN PIPA

TRION (China) API Sertificate & ASME Sertified

Pipe API 5L X-52,WT 0,5"
Coating, internal 250 micron & external 3LPE 2,5mm
Shipping & Handling
Shipping & Handling (Lokal)
Local Transport & Handling
Total Pengadaaan pipa to Batam
Total Pengadaaan pipa to Batam( + Pjk Masuk 15%)
Transport to Belawan to Site
Total Pengadaaan pipa Onsite

MITRA JAYA MAKMUR ABADI

GAMAKO
API 5L Grade B sch 80
t = 21.4 mm atau 0.843"
TRION (US) API Sertificate & ASME Sertified
Pipe API 5L X-52 PSL 2,WT 0,5"
Coating, internal 250 micron & external 3LPE 2,5mm
Shipping & Handling (Lokal)
Local Transport & Handling
Total Pengadaaan pipa to Batam
Total Pengadaaan pipa to Batam( + Pjk Masuk 15%)
Transport to Belawan to Site

NO.

URAIAN

HARGA PIPA
1

TRION (China) API Sertificate & ASME Sertified

Pipe 16" API 5L X-52,WT 0,5" (FOB China)
Coating, internal 250 micron & external 3LPE 2,5mm

ERW API Sertificate & ASME Sertified

Pipe 16" API 5L X-52,WT 0,5" (FOB US)
Coating, internal 250 micron & external 3LPE 2,5mm

3 ACKIRA CITRA PERKASA & KEMENANGAN

Buoy Mooring, Inc. Fab, rubber, sand blasting
Shipping & Handling
Submarine Hose
- Main Line : 12"X35 FT
- Tail Hose : 12"X35 FT
- Rail Hose : 12"X35 FT
- Reducer : 12"X10"
- Main Line : 8''X35 FT
- Tail Hose : 8"X35 FT
- Rail Hose : 8"X35 FT
- Reducer : 12"X 8"
- Camlock Coupling : 12"
- Camlock Coupling : 8"

5
6
7
8
9
10

Studless Chain,Grade R3 dia 66mm

- Panjang 5 m
- Panjang 19 m
- Panjang 120 m
Chain Forerunner swivel
Anchor Flipper Delta Cap.8 ton
Crosby Shackle, Dia 2,5" G2130 Type
Four eyes plate (4 holes in Plate)
Sinker Concrete Block 14 ton
Polypropylene Rope, Dia 137 mm
GAMAKO

1 Pipa
Pipe
Pipe
Pipe
Pipe
Pipe
Pipe
2 Fittings
-

12" API 5L Grade B,sch 80

6" API 5L Grade B,sch 80
4" API 5L Grade B,sch 80
3" API 5L Grade B,sch 40
2" API 5L Grade B,sch 40
1" API 5L Grade B,sch 80

Elbow 90dia. 16"

3 Gasket
4 Valves
-

Elbow 45 dia. 16"

Elbow 90 dia. 6"
Elbow 90dia. 4"
Elbow 45 dia. 4"
Elbow 90dia. 3"
Elbow 90dia. 2"
Elbow 45 dia. 2"
Conc. Red dia. 18"x16"
Conc. Red dia. 6"x4"
Conc. Red dia. 2"x1"
Equal Tee dia. 16"
Equal Tee dia. 6"
Equal Tee dia. 4"
Equal Tee dia. 3"
Equal Tee dia. 2"
Red. Tee dia. 6"x4"
Red. Tee dia. 6"x2"
Red. Tee dia. 3"x2"
Dia.
Dia.
Dia.
Dia.
Dia.
Dia.
Dia.
Dia.

16" WNRF, 300#, A-105.

16" WNRF, 150#, A-105.
12" WNRF, 150#, A-105.
6" WNRF, 150#, A-105.
4" WNRF, 150#, A-105.
3" WNRF, 150#, A-105.
2" WNRF, 150#, A-105.
1" WNRF, 150#, A-105.

Ball valves 16" - 150# RF, A-216 WCB

Ball valves 6" - 150# RF, A-216 WCB
Ball valves 4" - 150# RF, A-216 WCB
Ball valves 3" - 150# RF, A-216 WCB
Ball valves 2" - 150# RF, A-216 WCB
Ball valves 1" - 150# RF, A-216 WCB
Ball valves 3/4", NPT Female, 3000#, A-105
Gate valves 3/4", NPT Female, 3000#, A-105
Gate valves 1/2", NPT Female, 3000#, A-105
Check Valve Dia. 16", RF, 150#, A-216 WCB

5 Flanges
-

Dia.
Dia.
Dia.
Dia.
Dia.

16" WNRF, 300#, A-105.

16" WNRF, 150#, A-105.
6" WNRF, 150#, A-105.
4" WNRF, 150#, A-105.
3" WNRF, 150#, A-105.

Dia.
Dia.
6 Blind Flanges
Dia.
Dia.
Dia.

2" WNRF, 150#, A-105.

1" WNRF, 150#, A-105.
16" WNRF, 300#, A-105.
6" WNRF, 150#, A-105.
3" WNRF, 150#, A-105.

258.33
142.72
14.16
14.20
7.10
1.69

USD/m
USD/m
USD/m
USD/m
USD/m

FOB China Port

FOB China Port
Batam Port
Belawan Port
Belawan to Kualanamu

171.08 USD/m
196.74 USD/m
8.80 USD/m

39.87
48.66

205.54 USD/m
10.69 USD/inch-m

9,789,000.00 rp/6m
1,631,500.00 rp/m
163.15 USD/m
4,222.00 USD/6m
703.67 USD/m

295.92 USD/m
14.16 USD/m

FOB US Port
FOB US Port

30.00
1.69
310.08
356.59
8.80
365.39

Belawan Port
Belawan to Kualanamu

KLASIFIKASI

USD/m
USD/m
USD/m
USD/m
USD/m

46.51
55.31

HARSAT

SAT
FOT/FOB

Transp.& Handl.

m'

156.88

48.66

m'

384.75

55.31

m'

31.69

bh

155,000.00

10,850.00

bh
bh
bh
bh
bh
bh
bh
bh
bh
bh

$
$
$
$
$
$
$
$
$
$

20,000.00
22,500.00
22,500.00
20,000.00
15,500.00
16,000.00
16,000.00
15,500.00
12,500.00
9,900.00

$
$
$
$
$
$
$
$
$
$

1,400.00
1,575.00
1,575.00
1,400.00
1,085.00
1,120.00
1,120.00
1,085.00
875.00
693.00

1 set
1 set
1 set
1 bh
1 bh
1 bh
1 bh
bh
m

$
$
$
$
$
$
$
$
$

3,330.00
9,490.00
51,920.00
10,800.00
22,270.00
1,228.00
845.00
3,438.00
55.56

$
$
$
$
$
$
$
$
$

233.10
664.30
3,634.40
756.00
1,558.90
85.96
59.15
240.66
3.89

m'
m'
m'
m'
m'
m'

$
$
$
$
$
$

162.21
114.67
60.00
30.50
14.67
9.50

$
$
$
$
$
$

11.35
8.03
4.20
2.14
1.03
0.67

bh

1,009.00

70.63

bh
bh
bh
bh
bh
bh
bh
bh
bh
bh
bh
bh
bh
bh
bh
bh
bh
bh

$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$

676.00
86.00
31.00
31.00
13.00
5.00
5.00
446.00
38.00
5.00
1,845.00
157.00
66.00
21.00
19.00
125.00
125.00
21.00

$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$

47.32
6.02
2.17
2.17
0.91
0.35
0.35
31.22
2.66
0.35
129.15
10.99
4.62
1.47
1.33
8.75
8.75
1.47

bh
bh
bh
bh
bh
bh
bh
bh

$
$
$
$
$
$
$
$

36.00
32.00
25.00
7.00
5.50
4.00
3.00
2.00

$
$
$
$
$
$
$
$

2.52
2.24
1.75
0.49
0.39
0.28
0.21
0.14

bh
bh
bh
bh
bh
bh
bh
bh
bh
bh

$
$
$
$
$
$
$
$
$
$

32,105.00
2,214.00
1,150.00
620.00
400.00
250.00
440.00
440.00
250.00
8,500.00

$
$
$
$
$
$
$
$
$
$

2,247.35
154.98
80.50
43.40
28.00
17.50
30.80
30.80
17.50
595.00

bh
bh
bh
bh
bh

$
$
$
$
$

766.00
765.00
56.00
43.00
25.00

$
$
$
$
$

53.62
53.55
3.92
3.01
1.75

bh
bh

$
$

18.00
12.00

$
$

1.26
0.84

bh
bh
bh

$
$
$

940.00
55.00
24.00

$
$
$

65.80
3.85
1.68

Panjang pipa laut

Panjang pipa Darat
Panjang Total Pipa

1,414,349.98
140,325.49
140,765.38
70,382.69
16,796.87

usd
usd
usd
usd
usd

1,695,440.85 usd

2,932,612.18
140,325.49
297,304.56
16,796.87
3,072,937.67

usd
usd
usd
usd
usd
usd

panjang pipa
berat total
berat pipa/ batang

m
m
m
batang

11.80 m
605.29 ton
1.45 ton/pcs

harga pipa/ton
harga pipa/batang
harga pipa/meter

1,157.48 usd/ton
1,684.06 usd/pcs
142.72 usd/m

harga coating/ton
harga coating/batang
harga coating/meter

114.84 usd/ton
167.09 usd/pcs
14.16 usd/m

harga S&H/ton
harga S&Hg/batang
harga S&H/meter

115.20 usd/ton
167.61 usd/pcs
14.20 usd/m

panjang pipa
berat total
berat pipa/ batang

11.80 m
605.29 ton
1.45 ton/pcs

harga pipa/ton
harga pipa/meter

2,400.00 usd/ton
203.39 usd/m

harga coating/ton
harga pipa/batang
harga pipa/meter

114.84 usd/ton
3,491.86 usd/pcs
295.92 usd/m

panjang pipa

11.80 m
605.29 ton
1.45 ton/pcs

berat total

Total

5,246.78
4,663.37
9,910.15
840

berat pipa/ batang

Berat angkut /truck

Truck Tronton
Jumlah Truck
Total Sewa Truck
Lokal Transport

Truck Tronton
Jumlah Truck
Total Sewa Truck
Lokal Transport

205.54

harga pipa/ton
harga pipa/meter

2,400.00 usd/ton
203.39 usd/m

440.05

harga coating/ton
harga pipa/batang
harga pipa/meter

114.84 usd/ton
4,540.00 usd/pcs
384.75 usd/m

31.69

165,850.00

$
$

$
$
$

21,400.00
24,075.00
###
21,400.00
16,585.00
17,120.00
###
16,585.00
13,375.00
10,593.00

$
$
$
$
$
$
$
$
$

3,563.10
10,154.30
55,554.40
11,556.00
23,828.90
1,313.96
904.15
3,678.66
59.44

$
$
$

173.56
122.69
64.20
32.64
15.69
10.17
$

1,079.63

$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$

$
$
$
$
$

723.32
92.02
33.17
###
13.91
5.35
###
477.22
40.66
5.35
1,974.15
167.99
70.62
22.47
20.33
133.75
###
22.47
38.52
34.24
26.75
7.49
5.89
4.28
3.21
2.14
34,352.35
2,368.98
1,230.50
663.40
428.00
267.50
470.80
###
267.50
9,095.00

819.62
818.55
59.92
46.01
26.75

$
$

19.26
12.84

$
$
$

1,005.80
58.85
25.68

Berat angkut /truck

Biaya angkut

Truck Tronton
Jumlah Truck
Sewa Truck
Total Sewa Truck
Lokal Transport
Berat Pipa
Diameter Pip
Lebar truck

1,157.48
2,400.00

Truck Tronton
Jumlah Truck
Sewa Truck
Total Sewa Truck
Lokal Transport
Diameter Pip
Lebar truck

29,098.80 kg/trk
137.46 Rp/kg
20.00
41.99
400.00
16,796.87

btg/trk
rit
usd/rit
usd
1.69 usd/m
123.30 kg/m

406.00 mm
2,500.00 mm
6.16

207%

20.00
400.00
-

btg/trk
rit
usd/rit
usd
33.90 usd/m

406.00 mm
2,500.00 mm

ANALISA HARGA BARANG IMPORT

No

Nama Barang

Hose GoodYear

Coupling

JME ELLSWORTH
Size
2 1/2"x25'

-DX250BSS Coupler

2 1/2"

-DX250DCSS Coupler

2 1/2"

-Liquid Controls M25 300 GPM

300 GPM

Metering

Valve
Gate Valve
-Gate Valve SS API 603 150#

2"

-Gate Valve SS API 603 150#

3/4"

-Gate Valve SS API 603 150#

1/2"

Ball Valve
-SS Spring Load Ball Valve

2"

Check Valve
-Check Valve SS API 603 150#

2"

-Check Valve SS API 603 150#

1"

5 Reducer
Con Reducer
-304 SS SCH 40S

4"x2 1/2

-304 SS SCH 40S

2"x1 1/2"

-304 SS SCH 40S

1"x3/4"

Ecc Reducer

6 Loading Arm

4x2 1/2"

E ELLSWORTH
0.185

5.57

10%

C (Harga Barang) USA

I (Asuransi)

F (Freight)

Total CIF

Bea Masuk

689.39

1.28 $

38.40

729.06

72.91

133.13

0.25 $

7.42

140.79

14.08

97.97

0.18 $

5.46

103.61

10.36

5,655.89

10.46 $

315.03

$ 5,981.39

598.14

629.25

1.16 $

35.05

665.46

66.55

371.18

0.91 $

20.67

392.77

39.28

384.16

0.70 $

21.40

406.25

40.63

465.54

0.86 $

25.93

492.33

49.23

428.87

5.47 $

23.89

458.23

45.82

313.60

0.58 $

17.47

331.65

33.16

64.97

0.12 $

3.62

68.71

6.87

14.87

0.04 $

0.83

15.73

1.57

47.74

0.09 $

2.66

50.49

5.05

5,715.73 $

10.57 $

318.37

$ 6,044.67

604.47

10%

7.50%

Ppn

Pph

Tax

Total ($)

80.20

$ 60.15

213.25

15.49

$ 11.62

41.18

223.15

11.40

30.31

164.22

8.55

$ 1,155.57

$ 657.95

$ 493.46

$ 1,749.56

$ 9,480.50

73.20

$ 54.90

194.65

$ 1,054.76

43.20

$ 32.40

114.88

622.54

44.69

$ 33.52

118.83

643.91

54.16

$ 40.62

144.01

780.35

50.41

$ 37.80

134.03

726.29

36.48

$ 27.36

97.01

525.66

7.56

5.67

20.10

108.90

1.73

1.30

4.60

24.94

5.55

4.17

14.77

80.02

$ 664.91

$ 498.69

$ 1,768.07

$ 9,580.80