Lapisan KEEL = Gelcoat, Mat, Mat, WR, Mat,WR, Mat,WR,Mat, WR, Mat, WR, Mat, Mat

Lapisan Bottom = Gelcoat, Mat, Mat, WR, Mat,WR, Mat,WR,Mat, WR, Mat, Mat
Lapisan Sisi = Gelcoat, Mat, Mat, WR, Mat,WR, Mat,WR, Mat, Mat
Lapisan main deck = Gelcoat, Mat, Mat, WR, Mat,, Mat
Lapisan bangunan atas = Gelcoat, Mat, Mat, WR, Mat,Mat
Lapisan lantai = Gelcoat, Mat, Mat, Plywood 15 mm, Mat,Mat
Lapisan GAding = Mat, Mat, Kayu 5/7

Luasan(A)1) Berat (Kg/m2)

Bagian m2 Gel Mat3) WR4) Gelcoat 5)
Coat 2) (1) x (2)

1 KEEL 12 Lapis 25 0.6 3.15 4 15

Bottom 9 Lapis 80 0.6 4 2.4 48
Sisi &bulwark 7 Lapis 70 0.6 2.7 1.6 42
Geladak 7 Lapis 80 0.6 2.4 1.6 48
Bangunan Atas 6 Lapis 60 0.6 2.25 1.6 36
Sekat Ruangan 5 Lapis 20 0 1.6 1.6 0
Framing lambung 6 Lapis 128 2.25 0.8 0
Framing BA 5 Lapis 80 1.6 0.8 0
Lapisan Palkah 5 Lapis 96 0.6 1.8 0.8 57.6
Sekat lambung 7 Lapis 40 0.6 1.6 2.4 24
Lain Lain 7 Lapis 20 0.6 1.35 1.6 12
Palkah 9.6
TOTAL 699 246.6

8445.66

KEEL 7 450 3.15

5 800 4
Bottom 6 450 2.7
3 800 2.4
Sisi &bulwark 5 450 2.25
2 800 1.6
Geladak 5 450 2.25
2 800 1.6
Bangunan Atas 4 450 1.8
2 800 1.6
Sekat Ruangan 3 450 1.35
2 800 1.6
Framing lambung 4 450 1.8
1 800 0.8
Framing BA 4 450 1.8
1 800 0.8
Lapisan Palkah 4 450 1.8
1 800 0.8
Sekat lambung 4 450 1.8
3 800 2.4
Lain Lain 4 450 1.8
2 800 1.6
 300 300
R, Mat, Mat Mat 300 300 600
at WR 600 600 300
300 600
600 300
300 300
1500 300
2700 2400

Berat (Kg)
M300 Mat6) WR7) Resin Mat8)Resin WR9)JmlhResin10)
Katalis11) PVA12) Pigment13)
(1) x (3) (1) x (4)
x3
(6) (7)
x 1.25 (8) + (9) (10+5)
x 1% 1)
x3% (5)
x 10%
0 78.75 100 236.25 125 361.25 3.7625 0.833333 1.5
0 320 192 960 240 1200 12.48 2.666667 4.8
0 189 112 567 140 707 7.49 2.333333 4.2
0 192 128 576 160 736 7.84 4.8
0 135 96 405 120 525 5.61 2 3.6
0 32 32 96 40 136 1.36 0.666667 0
0 288 102.4 864 128 992 9.92 0
0 128 64 384 80 464 4.64 2.666667 0
0 172.8 76.8 518.4 96 614.4 6.72 3.2 5.76
0 64 96 192 120 312 3.36 2.4
0 27 32 81 40 121 1.33 1.2
0.32
0 1535.55 903.2 5735.65 59.8225 14.68667 24.66
Cobalt4) Erosilt5) Polyuretha Wax
x 0.5%
(10+5)

0.37625 4.5 1.666667

1.248 14.4 5.333333
0.749 12.6 4.666667
0.784 5.333333
0.561 10.8 4
0.136 0 1.333333
0.992
0.464 0
0.672 17.28
0.336 2.666667
0.133
316.8
5.98225 59.58 316.8 25
 RINCIAN BIAYA KAPAL COLLECTING 30 GT
DATA KAPAL
1 Bahan : Fiberglass
2 Loa (Panjang seluruhnya) : 26.25 meter
3 Lwl : 23
4 B (Lebar) max : 6 meter
5 H (Tinggi) : 2.5 meter
6 T(Draft) : 1.25 meter
7 Tonnase : 60 GT
8 Mesin induk Volvo D9-425 Hp : 1 unit
9 Mesin Bantu 75 KVA : 1 unit
10 Mesin Bantu 40 KVA : 1 unit
No Uraian Volume Harga Satuan Jumlah Harga
I - Biaya material Cetakan
1 Balok 5 x 10 x 400 cm 30 btg Rp 125,000.00 Rp 3,750,000.00
2 Reng 3 x 4 x 400 cm 150 btg Rp 15,000.00 Rp 2,250,000.00
3 Kaso 5 x 7 x 400 cm 150 btg Rp 50,000.00 Rp 7,500,000.00
5 Papan 2 x 20 x 400 cm 150 btg Rp 80,000.00 Rp 12,000,000.00
6 Melamin 3 mm 80 lbr Rp 90,000.00 Rp 7,200,000.00
7 Triplek 3 mm 80 lbr Rp 80,000.00 Rp 6,400,000.00
8 Lem I bond 100 Kg Rp 21,000.00 Rp 2,100,000.00
9 Dempul @5 kg 5 dus Rp 14,000.00 Rp 70,000.00
10 Paku 1" 30 Kg Rp 10,000.00 Rp 300,000.00
11 Paku 2" 30 Kg Rp 10,000.00 Rp 300,000.00
12 Paku 3" 30 Kg Rp 10,000.00 Rp 300,000.00
13 Paku 3.5" 30 Kg Rp 10,000.00 Rp 300,000.00
14 Benang putih 2 Pak Rp 50,000.00 Rp 100,000.00
15 Spidol/Pensil 2 Lsn Rp 50,000.00 Rp 100,000.00
16 Lot 1 Bh Rp 25,000.00 Rp 25,000.00
17 Batu asah 1 Bh Rp 15,000.00 Rp 15,000.00
18 Selang timbang 40 M Rp 2,500.00 Rp 100,000.00
19 Waterpas 2 Bh Rp 85,000.00 Rp 170,000.00
20 Palu 10 Bh Rp 50,000.00 Rp 500,000.00
- Biaya Material Fiberglass
1 Mirror wax 50 Kg Rp 100,000.00 Rp 5,000,000.00
2 Gelcoat 250 Kg Rp 45,000.00 Rp 11,250,000.00
3 Pigment 35 Kg Rp 125,000.00 Rp 4,375,000.00
5 Chopped Strand Mat 450 1500 Kg Rp 25,000.00 Rp 37,500,000.00
6 Woven Roving 800 900 Kg Rp 22,500.00 Rp 20,250,000.00
7 Polyester Resin BQTN 157 5876 Kg Rp 25,000.00 Rp 146,900,000.00
8 Cobalt 20 Kg Rp 145,000.00 Rp 2,900,000.00
9 Catalyst 60 Kg Rp 45,000.00 Rp 2,700,000.00
10 Talk Lioning 300 Kg Rp 3,500.00 Rp 1,050,000.00
11 PVA Liquid 10 Kg Rp 55,000.00 Rp 550,000.00
12 Polyurethane Insulation Foam A+B 300 Kg Rp 75,000.00 Rp 22,500,000.00
No Uraian Volume Harga Satuan Jumlah Harga
13WAX/Sanpolac 60 Kg Rp 75,000.00 Rp 4,500,000.00
14Aceton 100 Kg Rp 17,500.00 Rp 1,750,000.00
15Epoxy primer paint paint + thinner 40 Kg Rp 95,000.00 Rp 3,800,000.00
16Anti fouling 40 Kg Rp 175,000.00 Rp 7,000,000.00
17Cat Finishing 60 Kg Rp 100,000.00 Rp 6,000,000.00
- Biaya peralatan kerja Fiberglass
18Roll bulu 30 pak Rp 18,500.00 Rp 555,000.00
19Ampelas beberapa ukuran 400 Lbr Rp 2,750.00 Rp 1,100,000.00
20Kuas 20 Lsn Rp 85,000.00 Rp 1,700,000.00
21Mata Gerinda potong 10 pak Rp 250,000.00 Rp 2,500,000.00
22Mata gerinda kasar 10 pak Rp 100,000.00 Rp 1,000,000.00
23Mesin bor dan mata bor set 3 set Rp 950,000.00 Rp 2,850,000.00
25Sekrup stainless steel beberapa ukuran 1000 Pcs Rp 4,000.00 Rp 4,000,000.00
26Gayung 5 lusin Rp 100,000.00 Rp 500,000.00
Biaya Tenaga Kerja Pembangunan Body Kapal
26 Jasa Pembuatan Cetakan 21 meter 21 m Rp 3,000,000.00 Rp 63,000,000.00
27 Jasa Laminasi Fiberglass dan finishing
20 Orang x 120 hari 2400 hari Rp 115,000.00 Rp 276,000,000.00

Jumlah biaya Kasko Rp 674,710,000.00