Quotation Summary

Project : GREJA ST YUSUP

Location : Surabaya
Type : fility70
Color : PK10
Customer : TEST
Quotation No : 150623A Date : 15 June, 2023
Quotation Detail
Size (mm) Area (m2) Price/Unit Total Price Aluminium YKK AP Part Other Part Glass Fabrication Ins. Ins. Glass Ins. Sealant Sealant Hardware Transport Other Price (m2)
No Item No Qty Unit (m) Aluminium
W H Glass Alum. (IDR) (IDR) (IDR/set) (IDR/set) (IDR/set) (IDR/set) (IDR/set) (IDR/set) (IDR/set) (IDR/set) (IDR/set) (IDR/set) (IDR/set) (IDR/set) (IDR/m2)

1 BV1 1 Set 1,350.0 480.0 0.61 0.65 901,285 901,285 195,923 38,851 67,500 213,990 91,500 45,750 19,021 91,500 137,250 0 0 0 1,390,872

2 BV2 1 Set 1,865.0 480.0 0.84 0.90 1,170,761 1,170,761 251,607 48,099 78,750 296,913 117,250 58,625 26,392 117,250 175,875 0 0 0 1,307,821

3 BV3 1 Set 1,510.0 480.0 0.68 0.72 981,277 981,277 213,223 41,491 67,500 239,752 99,500 49,750 21,311 99,500 149,250 0 0 0 1,353,859

4 BV4 1 Set 1,750.0 480.0 0.79 0.84 1,113,266 1,113,266 239,173 46,201 78,750 278,396 111,500 55,750 24,746 111,500 167,250 0 0 0 1,325,317

5 J1 1 Set 4,000.0 2,000.0 6.78 8.00 9,103,712 9,103,712 3,294,604 329,426 735,250 2,382,642 850,000 550,000 211,790 300,000 450,000 0 0 0 1,137,964

6 J2 1 Set 3,300.0 2,000.0 5.45 6.60 8,259,946 8,259,946 3,133,385 316,376 712,750 1,917,032 815,000 532,500 170,403 265,000 397,500 0 0 0 1,251,507

7 J3 1 Set 3,400.0 2,000.0 5.64 6.80 8,377,055 8,377,055 3,156,416 318,026 712,750 1,983,548 820,000 535,000 176,315 270,000 405,000 0 0 0 1,231,920

8 J5 1 Set 4,000.0 1,200.0 4.37 4.80 4,496,416 4,496,416 1,415,057 122,069 157,500 1,535,317 320,000 160,000 136,473 260,000 390,000 0 0 0 936,753

9 J5B 1 Set 3,300.0 1,200.0 3.58 3.96 3,881,647 3,881,647 1,253,838 110,519 157,500 1,257,970 285,000 142,500 111,820 225,000 337,500 0 0 0 980,214

10 J6 1 Set 3,400.0 1,200.0 3.69 4.08 3,969,470 3,969,470 1,276,869 112,169 157,500 1,297,591 290,000 145,000 115,341 230,000 345,000 0 0 0 972,909

11 J7 1 Set 1,200.0 2,000.0 1.68 2.40 4,601,510 4,601,510 1,836,568 204,969 627,250 590,256 510,000 380,000 52,467 160,000 240,000 0 0 0 1,917,296

12 J8 1 Set 1,750.0 1,400.0 2.07 2.45 3,113,102 3,113,102 1,254,522 114,793 112,500 726,693 297,500 148,750 64,595 157,500 236,249 0 0 0 1,270,661

13 P1A 1 Set 2,000.0 2,400.0 3.25 4.80 7,038,414 7,038,414 2,393,576 767,802 1,071,750 1,143,630 590,000 420,000 101,656 220,000 330,000 0 0 0 1,466,336

14 P1B 1 Set 2,000.0 2,800.0 0.00 0.00 1,036,837 1,036,837 405,437 38,275 118,125 0 0 0 0 190,000 285,000 0 0 0 0

15 P2 1 Set 900.0 2,400.0 1.54 2.16 3,828,669 3,828,669 1,357,000 396,483 575,250 541,778 290,000 207,500 48,158 165,000 247,500 0 0 0 1,772,532

16 P3 1 Set 900.0 2,400.0 1.54 2.16 3,828,669 3,828,669 1,357,000 396,483 575,250 541,778 290,000 207,500 48,158 165,000 247,500 0 0 0 1,772,532

17 P4 1 Set 1,000.0 2,280.0 1.66 2.28 3,862,637 3,862,637 1,348,869 395,718 575,250 584,816 289,000 207,000 51,984 164,000 246,000 0 0 0 1,694,139

Total (IDR) 69,564,673 24,383,067 3,797,750 6,581,125 15,532,102 6,066,250 3,845,625 1,380,630 3,191,250 4,786,874 0 0 0
Quotation Summary
Project : GREJA ST YUSUP
Location : Surabaya
Type : fility70
Color : PK10
Customer : TEST
Quotation No : 150623A Date : 15 June, 2023
Cost
Size (mm) Area (m2) Price/Unit Total Price Aluminium YKK AP Part Other Part Glass Fabrication Ins. Ins. Glass Ins. Sealant Sealant Hardware Transport Other Price (m2)
No Item No Qty Unit (m) Aluminium
W H Glass Alum. (IDR) (IDR) (IDR/set) (IDR/set) (IDR/set) (IDR/set) (IDR/set) (IDR/set) (IDR/set) (IDR/set) (IDR/set) (IDR/set) (IDR/set) (IDR/set) (IDR/m2)

1 BV1 1 Set 1,350.0 480.0 0.61 0.65 721,028 721,028 156,738 31,081 54,000 171,192 73,200 36,600 15,217 73,200 109,800 0 0 0 1,112,698

2 BV2 1 Set 1,865.0 480.0 0.84 0.90 936,609 936,609 201,286 38,479 63,000 237,530 93,800 46,900 21,114 93,800 140,700 0 0 0 1,046,257

3 BV3 1 Set 1,510.0 480.0 0.68 0.72 785,022 785,022 170,578 33,193 54,000 191,802 79,600 39,800 17,049 79,600 119,400 0 0 0 1,083,088

4 BV4 1 Set 1,750.0 480.0 0.79 0.84 890,613 890,613 191,338 36,961 63,000 222,717 89,200 44,600 19,797 89,200 133,800 0 0 0 1,060,254

5 J1 1 Set 4,000.0 2,000.0 6.78 8.00 7,282,968 7,282,968 2,635,683 263,540 588,200 1,906,113 680,000 440,000 169,432 240,000 360,000 0 0 0 910,371

6 J2 1 Set 3,300.0 2,000.0 5.45 6.60 6,607,956 6,607,956 2,506,708 253,100 570,200 1,533,626 652,000 426,000 136,322 212,000 318,000 0 0 0 1,001,205

7 J3 1 Set 3,400.0 2,000.0 5.64 6.80 6,701,643 6,701,643 2,525,133 254,420 570,200 1,586,838 656,000 428,000 141,052 216,000 324,000 0 0 0 985,536

8 J5 1 Set 4,000.0 1,200.0 4.37 4.80 3,597,133 3,597,133 1,132,046 97,655 126,000 1,228,254 256,000 128,000 109,178 208,000 312,000 0 0 0 749,403

9 J5B 1 Set 3,300.0 1,200.0 3.58 3.96 3,105,318 3,105,318 1,003,071 88,415 126,000 1,006,376 228,000 114,000 89,456 180,000 270,000 0 0 0 784,171

10 J6 1 Set 3,400.0 1,200.0 3.69 4.08 3,175,577 3,175,577 1,021,496 89,735 126,000 1,038,073 232,000 116,000 92,273 184,000 276,000 0 0 0 778,328

11 J7 1 Set 1,200.0 2,000.0 1.68 2.40 3,681,209 3,681,209 1,469,255 163,975 501,800 472,205 408,000 304,000 41,974 128,000 192,000 0 0 0 1,533,837

12 J8 1 Set 1,750.0 1,400.0 2.07 2.45 2,490,482 2,490,482 1,003,618 91,835 90,000 581,354 238,000 119,000 51,676 126,000 188,999 0 0 0 1,016,529

13 P1A 1 Set 2,000.0 2,400.0 3.25 4.80 5,630,732 5,630,732 1,914,861 614,242 857,400 914,904 472,000 336,000 81,325 176,000 264,000 0 0 0 1,173,069

14 P1B 1 Set 2,000.0 2,800.0 0.00 0.00 829,470 829,470 324,350 30,620 94,500 0 0 0 0 152,000 228,000 0 0 0 0

15 P2 1 Set 900.0 2,400.0 1.54 2.16 3,062,935 3,062,935 1,085,600 317,187 460,200 433,422 232,000 166,000 38,526 132,000 198,000 0 0 0 1,418,025

16 P3 1 Set 900.0 2,400.0 1.54 2.16 3,062,935 3,062,935 1,085,600 317,187 460,200 433,422 232,000 166,000 38,526 132,000 198,000 0 0 0 1,418,025

17 P4 1 Set 1,000.0 2,280.0 1.66 2.28 3,090,110 3,090,110 1,079,095 316,575 460,200 467,853 231,200 165,600 41,587 131,200 196,800 0 0 0 1,355,311

Total (IDR) 55,651,740 19,506,456 3,038,200 5,264,900 12,425,681 4,853,000 3,076,500 1,104,504 2,553,000 3,829,499 0 0 0
 Profit Reference
Project : GREJA ST YUSUP
Location : Surabaya
Type : fility70
Color : PK10
Customer : TEST
Quotation No : 150623A Date : 15 June, 2023
Profit Reference
No Price Parameter Quotation (IDR) Cost (IDR) Profit (IDR) Profit Margin (%)
1 Aluminium 24,383,067 19,506,456 4,876,611 20%
2 YKK AP Part 3,797,750 3,038,200 759,550 20%
3 Other Part 6,581,125 5,264,900 1,316,225 20%
4 Glass 15,532,102 12,425,681 3,106,421 20%
5 Fabrication 6,066,250 4,853,000 1,213,250 20%
6 Ins. Aluminium 3,845,625 3,076,500 769,125 20%
7 Ins. Glass 1,380,630 1,104,504 276,126 20%
8 Ins. Sealant 3,191,250 2,553,000 638,250 20%
9 Sealant 4,786,874 3,829,499 957,375 20%
10 Hardware 0 0 0 0%
11 Transport 0 0 0 0%
12 Other 0 0 0 0%

Total 69,564,673 55,651,740 13,912,933 20%