Body & General Repair

Jl. Bung Tomo No. 49 RT.11 Telp (0541) 260521, Fax (0541) 260521 Samarinda Seberang
email :prod@trinityauto.id

No. : JO/HEQ/2407/00328 16 Juli 2024

Lampiran : Rincian
Perihal : Estimasi biaya perbaikan

Kepada
Yth. PT. ASURANSI HARTA AMAN PRATAMA

Dengan hormat,

Dengan ini kami ajukan penawaran biaya perbaikan untuk unit:

1. Nama pemilik Alat : PT. TUNAS JAYA PERKASA

2 Jenis Alat : DUMP TRUCK
3 Merk & type kendaraan : HINO 260 JD
4 No. lambung/ Kode Unit : DT 919
5 Tahun pembuatan
6 S/N Machine (No. Rangka) : MJEFM8JN1MEJE36328
7 S/N Engina (No. mesin ) :
8 No. Polis Asuransi : -

Dengan rekap biaya sebagai berikut :

I. PEKERJAAN PERBAIKAN 88.480.000
II. PENGGANTIAN PART 125.031.000
III. MATERIAL 19.673.060
IV. TRANSPORTASI DAN AKOMODASI 21.000.000

TOTAL 254.184.060
PPN 27.960.247
TOTAL 282.144.307

Hormat kami

Herdaru Purwianto.

1
 Body & General Repair
Jl. Bung Tomo No. 49 RT.11 Telp (0541) 260521, Fax (0541) 260521 Samarinda Seberang
email :prod@trinityauto.id

I. JASA PERBAIKAN ALAT

GRUP CABIN 32.480.000

1 Bongkar & pasang Interior serta exterior Cabin
2 Repair frame kaca depan serta b/p windscreen
3 Repair front dash serta roof panel
4 Repair door panel RH serta body side RH
5 Repair support mudguard RH
6 Repair back panel serta crossmember rear cabin
7 Repair front bumper related

GRUP VESSEL & CHASSIS 56.000.000

8 Repair body side RH vessel serta Fender
9 Repair tail gate rear vessel
10 Repair subframe & main frame

SUB TOTAL I 88.480.000

II. PENGGANTIAN SPAREPART

NO PART NO DESCRIPTION QTY PRICE AMOUNT REMARKS

1 S7941-11860 GLASS WINDSHIELD 1 4.200.000 4.200.000
2 S7941-31450 WEATHERSTRIP, WINDSHIELD 1 2.062.000 2.062.000
3 S6845-01670 GLASS ASSY, DOOR WINDOW RH 1 2.322.000 2.322.000
4 62311-E0020 WEATHERSTRIP, FR DOOR OPENING TRIM RH 1 3.823.000 3.823.000
5 S6833-41020 WEATHERSTRIP, DOOR GLASS RUN, FR LWR LH 1 285.000 285.000
6 68171-E0010 WEATHERSTRIP, FR DOOR GLASS INNER RH 1 225.000 225.000
7 S6840-11240 OSCILLATE-PROOF SUB-ASSY, OUTER 1 566.000 566.000
8 53813-EW010 PANEL, FR SIDE, RH, LOCAL COLOR 1 1.866.000 1.866.000
9 53814-EW010 PANEL, FR SIDE, LH 1 1.881.000 1.881.000
10 53927-EW011 GARNISH, FR PANEL, CTR UPR 1 2.068.000 2.068.000
11 55702-E0111 PANEL SUB-ASSY, COWL TOP, OUTER, FR 1 6.982.000 6.982.000
12 S7966-01010 COVER ASSY, VENT 1 137.000 137.000
13 55701-EW030 PANEL SUB-ASSY, FR 1 19.480.000 19.480.000
14 53361-EW022 WEATHERSTRIP, HOOD 1 296.000 296.000
15 53361-E0030 WEATHERSTRIP, HOOD 1 1.143.000 1.143.000
16 61196-EW020 SEAL, FR SIDE END PANEL 2 32.000 64.000
17 87910-EW010 MIRROR ASSY, OUTER RR VIEW, RH 1 158.000 158.000
18 87093-EW021 STAY SUB-ASSY, OUTER RR VIEW MIRROR RH 1 168.000 168.000
19 53111-EW050 GRILLE, RADIATOR 1 13.083.000 13.083.000
20 53115-EW011 BRACKET, RADIATOR GRILLE, RH 1 30.000 30.000
21 53116-EW011 BRACKET, RADIATOR GRILLE, LH 1 30.000 30.000
22 51773-EW012 COVER, STEP PLATE, RH, NO PAINT 1 2.666.000 2.666.000

2
 Body & General Repair
Jl. Bung Tomo No. 49 RT.11 Telp (0541) 260521, Fax (0541) 260521 Samarinda Seberang
email :prod@trinityauto.id

II. PENGGANTIAN SPAREPART

NO PART NO DESCRIPTION QTY PRICE AMOUNT REMARKS

23 57444-EW022 SUPPORT, SIDE STEP, RR LH 1 400.000 400.000
24 76911-EW022 MUDGUARD, SIDE, RH 1 542.000 542.000
25 76912-EW022 MUDGUARD, SIDE, LH 1 534.000 534.000
26 58132-EW041 APRON, FR FLOOR SIDE, NO.1 RH 1 676.000 676.000
27 58142-EW020 APRON, FR FLOOR SIDE, NO.1 LH 1 656.000 656.000
28 81510-EW034 LAMP ASSY, FR TURN SIGNAL RH 1 219.000 219.000
29 81520-EW034 LAMP ASSY, FR TURN SIGNAL LH 1 219.000 219.000
30 81730-E0010 LAMP ASSY, SIDE TURN SIGNAL RH 1 641.000 641.000
31 81240-EW010 LAMP ASSY, DOME 1 117.000 117.000
32 81210-EW012 LAMP ASSY, FOG, RH, FOG WHITE 1 220.000 220.000
33 81220-EW012 LAMP ASSY, FOG, LH, FOG WHITE 1 220.000 220.000
34 81710-E0012 LAMP ASSY, FR MARKER 1 1.224.000 1.224.000
35 81110-EW023 HEADLAMP ASSY, RH 1 1.279.000 1.279.000
36 81150-EW023 HEADLAMP ASSY, LH 1 1.279.000 1.279.000
37 85212-EW010 BLADE, FR WIPER RH 1 99.000 99.000
38 85222-EW010 BLADE, FR WIPER LH 1 100.000 100.000
39 85211-EW010 ARM, FR WIPER RH 1 260.000 260.000
40 85221-EW010 ARM, FR WIPER LH 1 260.000 260.000
41 85070-EW010 MOTOR & BRACKET ASSY, FR WIPER 1 846.000 846.000
42 17701-EV040 CASE SUB-ASSY, AIR CLEANER 1 1.495.000 1.495.000
43 17737-EV030 COVER, AIR CLEANER, NO.1 1 306.000 306.000
44 17801-EW010 ELEMENT SUB-ASSY, AIR CLEANER FILTER 1 996.000 996.000
45 17709-EW011 INLET SUB-ASSY, AIR CLEANER 1 74.000 74.000
46 SZ920-T5005 HOSE, AIR 1 652.000 652.000
47 69210-EW010 HANDLE ASSY, FR DOOR, OUTSIDE RH 1 155.000 155.000
48 69205-E0010 HANDLE SUB ASSY DOOR INSIDE RH 1 563.000 563.000
49 86160-E0020 SPEAKER ASSY, RADIO 2 452.000 904.000
50 52021-EW078 REINFORCEMENT SUB-ASSY, FR BUMPER 1 6.004.000 6.004.000
51 52112-EW023 EXTENSION FR BUMPER, RH NO PAINT 1 465.000 465.000
52 52113-EW023 EXTENSION FR BUMPER, LH NO PAINT 1 330.000 330.000
53 52111-EW022 BAR, FR BUMPER NO PAINT 1 867.000 867.000
54 S51Q1-EW070 COVER, STEP RH 1 4.054.000 4.054.000
55 S51Q2-EW060 COVER, STEP LH 1 3.972.000 3.972.000
56 52208-EW011 CUSHIEN SUB-ASSY, RUBBER 2 165.000 330.000
57 51703-EW030 BRACKET SUB-ASSY, CAB MOUNTING 2 567.000 1.134.000
58 12305-EW011 INSULATOR SUB ASSY ENGINE FR MOUNTING2 640.000 1.280.000
59 S1206-EW031 INSULATOR SUB ASSY ENGINE RR MOUNTING2 910.000 1.820.000
60 51774-EW012 COVER, STEP PLATE, LH, NO PAINT 1 2.738.000 2.738.000
61 51771-EW022 PLATE, STEP 2 270.000 540.000
62 53851-EW022 STAY , FENDER, RH 1 176.000 176.000
63 57443-EW022 SUPPORT, SIDE STEP, RR RH 1 400.000 400.000

3
 Body & General Repair
Jl. Bung Tomo No. 49 RT.11 Telp (0541) 260521, Fax (0541) 260521 Samarinda Seberang
email :prod@trinityauto.id

II. PENGGANTIAN SPAREPART

NO PART NO DESCRIPTION QTY PRICE AMOUNT REMARKS

64 53852-EW022 STAY, FENDER, LH 1 176.000 176.000
65 53715-EW013 APRON, FENDER SIDE, RH 1 536.000 536.000
66 55302-E0080 PANEL SUB-ASSY, INSTRUMENT, UPR 1 8.413.000 8.413.000
67 55535-EW010 COVER, SPEAKER HOLE, NO.2 1 87.000 87.000
68 55525-EW010 COVER, SPEAKER HOLE, NO.1 1 61.000 61.000
69 69310-EW010 LOCK ASSY, FR DOOR, RH 1 1.945.000 1.945.000
70 69810-E0020 REGULATOR ASSY, FR DOOR WINDOW, RH1 3.327.000 3.327.000
71 63311-EW050 HEADLINING ROOF 1 1.329.000 1.329.000
72 51703-EW030 BRACKET SUB ASSY CAB MOUNTING 2 455.000 910.000
73 55151-EW010 BRACKET PEDAL 1 534.000 534.000
74 31420-E0040 CYLINDER ASSY, MASTER L/RESERVOIR 1 3.282.000 3.282.000
75 NPN LAMPU ROTARY 1 1.850.000 1.850.000

SUB TOTAL II 125.031.000

4
 Body & General Repair
Jl. Bung Tomo No. 49 RT.11 Telp (0541) 260521, Fax (0541) 260521 Samarinda Seberang
email :prod@trinityauto.id

IV. TRANSPORTASI DAN AKOMODASI

NO DESCRIPTION AMOUNT

1 Biaya pengiriman MP Tool Parts serta Consumable dari TA SMD ke TJP site BEK Melak 10.000.000

2 Biaya akomodasi serta transportasi selama perbaikan di lokasi site BEK Melak 11.000.000

SUB TOTAL III 21.000.000

III. Perincian Pemakaian Material (consummable goods)

NO GROUP DESCRIPTION UNIT QTY PRICE AMOUNT

1 MATERIAL Primary Coating kg 6 217.440 1.304.640
Epoxy Filler kg 6 108.000 648.000
Top Coat (Painting) kg 22 122.400 2.692.800
Coating Chassis kg 4 90.720 362.880
Putty (dempul) kg 5 180.000 900.000
Thinner special kg 12 50.400 604.800
Thinner Biasa (@4 liter) Gal 12 115.200 1.382.400
Clear SP liter 8 194.400 1.555.200
Plat 6 mm lmbr 2 2.122.000 4.244.000
Plat 3 mm lmbr 2 1.360.000 2.720.000

2 CONSUMMABLE Sikat Kawat pcs 3 20.160 60.480

Kertas Gosok (Amplas) pcs 20 10.440 208.800
Isolasi Kertas pcs 10 10.080 100.800
Mata Gerinda pcs 4 15.840 63.360
Kawat las ( non elektroda) Kgm 3 45.000 135.000
Sealler body pcs 2 267.000 534.000
Oxygen tabung 3 120.000 360.000
Acetylene tabung 2 750.000 1.500.000
Kain lap & sabun Kgm 5 15.480 77.400
Lain-lain Kgm 1 218.500 218.500

SUB TOTAL Rp 19.673.060

IV Perincian & perkiraan pemakaian waktu dan Tenaga

3 LABOUR Mechanic Man hour 38 280.000 10.640.000
Body work Man hour 78 280.000 21.840.000
Welder Man hour 112 280.000 31.360.000
Helper Man hour 112 220.000 24.640.000

SUB TOTAL I Rp 88.480.000

5
 Body & General Repair
Jl. Bung Tomo No. 49 RT.11 Telp (0541) 260521, Fax (0541) 260521 Samarinda Seberang
email :prod@trinityauto.id

FOTO SURVEY

6
 Body & General Repair
Jl. Bung Tomo No. 49 RT.11 Telp (0541) 260521, Fax (0541) 260521 Samarinda Seberang
email :prod@trinityauto.id

FOTO SURVEY