RKBB 2019
RKBB 2019
RKBB 2019
WIJAYA BARU
DIVISI KAROSERI
Material
No. Harga Sat.
Nama Barang Sat. Jml.
1 WF 450 x 200 x 9 x 14 mm @12m Ljr 1 Rp -
2 WF 200 x 100 x 3,2 x 4,5 mm @12m Ljr 1 Rp -
3 WF 150 x 75 x 5 x 7 mm Ljr 0.66 Rp -
4 UNP 200 x 80 x 7,5 mm Ljr 0.25 Rp -
5 UNP 150 x 75 x 6,5 mm Ljr 1 Rp -
6 UNP 100 x 50 x 5,0 mm Ljr 2 Rp -
7 UNP 80 x 45 x 5,0 mm Ljr 2 Rp -
8 UNP 65 x 42 x 5,5 mm Ljr 3 Rp -
9 CNP 100 Ljr 4 Rp -
10 Plat Strip 12 x 100 Ljr 1 Rp -
11 Besi Beton 14 mm Ljr 1 Rp 120,000
12 King Pin 2" Pcs 1 Rp 236,250
13 Twist Lock Pcs 4 Rp 178,500
14 Plat Kapal 5'x 20' x 10 mm Lbr 0.166 Rp -
15 Plat 4,0 mm x 4 x 8' Lbr 1 Rp -
16 Midl Steel Plate 2,0 mm Lbr 2 Rp -
17 Kawat Las LB 26 Ø 3.2 mm Kg 5 Rp 34,000
18 Kawat Las RB 26 Ø 4,0 mm Kg 7 Rp 23,730
19 Kawat Las RB 26 Ø 3.2 mm Kg 10 Rp 24,675
20 Kawat Las CO Ø 1,0 mm Roll 0.5 Rp 287,437
21 Batu Gerinda 4" Pcs 3 Rp 9,500
22 Sikat Baja Pcs 4 Rp 12,500
23 Pipa 4" SCH 40 Ljr 0.3 Rp -
24 Pipa Seamles 1,5" SCH 40 Ljr 1 Rp -
25 Baut+Mur 5/8 x 1 1/2" Pcs 26 Rp 1,732
26 Baut+Mur 1/2 x 1 1/2" Pcs 15 Rp 1,000
27 Kawel 7/8 x 45 cm Pcs 12 Rp 49,500
28 Kaca Mata Kawel Besar Pcs 24 Rp 9,500
29 Baut Baja 20x50 Pcs 1 Rp 6,200
30 Leanding Gear Set 1 Rp 3,190,300
31 Tandem Lokal 3 axle Set 1 Rp 5,900,000
32 Axle 13 Ton Pcs 2 Rp 10,500,000
33 Velg Pcs 9 Rp 1,000,000
34 Pir Trailer Pcs 4 Rp 1,250,000
35 Brake Chamber Pcs 4 Rp 150,000
36 R.E. 6 Pcs 2 Rp 157,500
37 Nipple R.E. 6 Pcs 10 Rp 8,000
38 Tangki Angin Pcs 2 Rp 236,250
39 Nipple Y Pcs 2 Rp 13,000
40 Doble Drat 1/2 x 3/4 Pcs 2 Rp 7,500
41 Palm Coupling Pcs 2 Rp 39,375
42 Nipple Depan Pcs 2 Rp 13,500
43 Switch pembuangan angin Pcs 2 Rp 26,000
44 Klem selang 3/4 Pcs 30 Rp 1,500
45 Plug RE Pcs 2 Rp 5,000
46 Nepel Chamber Pcs 7 Rp 8,000
47 Stop Lampu LED Pcs 9 Rp 29,000
48 Lampu Plat Nomor Pcs 1 Rp 13,000
49 Kabel Serabut 6 x 0,75 mm Mtr 15 Rp 19,340
50 Selang Spiral Mtr 15 Rp 2,340
51 Isolasi Listrik Pcs 8 Rp 7,500
52 Isolasi Kertas Pcs 2 Rp 3,000
53 Selang Angin 3/8" Mtr 15 Rp 19,000
54 Lampu Kota + Dop Pcs 2 Rp 19,000
55 Emblem WB Pcs 2 Rp 70,000
56 Cat Dasar Kg 7 Rp 30,000
57 Cat Warna Kg 10 Rp 55,000
58 Cat Hitam Kg 10 Rp 32,000
59 Thinner A Special Liter 15 Rp 13,600
60 Kertas Gosok No. 80 Pcs 5 Rp 3,500
61 Kertas Gosok No. 150 Pcs 5 Rp 2,350
62 Dempul Kg 1 Rp 30,000
63 Oksigen Tube 2 Rp 45,000
64 CO2 Tube 2 Rp 140,000
65 Elpiji Tube 1 Rp 145,000
66 Listrik x 1 Rp 350,000
67 Jasa Cat x 1 Rp 500,000
68 Jasa Rakit Trailer x 1 Rp 3,000,000
69 Jasa Potong + Press x 1 Rp 300,000
70 Uji Mutu + Rekom x 1 Rp 1,000,000
71 Komisi Sales x 1
72 Komisi Produksi x 1
73 Komisi Dealer x 1
Total
wf 400
ARAN BIAYA
@ 13 ton )
Jumlah Keterangan
Rp -
Rp - 2
Rp - 1
Rp - 0.5
Rp - 1
Rp - 1
Rp - 2
Rp - 1
Rp - 3
Rp - 1
Rp 120,000 1
Rp 236,250 1
Rp 714,000 4
Rp - 0.17
Rp - 1
Rp - 2
Rp 170,000 5
Rp 166,110 5
Rp 246,750 10
Rp 143,719 0.3
Rp 28,500 9
Rp 50,000 9
Rp - 0.3
Rp - 1
Rp 45,032
Rp 15,000
Rp 594,000
Rp 228,000
Rp 6,200
Rp 3,190,300 0.5
Rp 5,900,000 0.5
Rp 21,000,000 1
Rp 9,000,000 9
Rp 5,000,000 2
Rp 600,000 4
Rp 315,000 2
Rp 80,000 10
Rp 472,500 2
Rp 26,000 2
Rp 15,000 2
Rp 78,750 2
Rp 27,000 2
Rp 52,000 2
Rp 45,000 30
Rp 10,000 2
Rp 56,000 2
Rp 261,000 9
Rp 13,000 1
Rp 290,100 15
Rp 35,100 15
Rp 60,000 8
Rp 6,000 5
Rp 285,000 15
Rp 38,000 2
Rp 140,000 2
Rp 210,000 7
Rp 550,000 7
Rp 320,000 5
Rp 204,000 15
Rp 17,500 5
Rp 11,750 5
Rp 30,000 2
Rp 90,000 2
Rp 280,000 2
Rp 145,000 1
Rp 350,000 1
Rp 500,000 1
Rp 3,000,000 1
Rp 300,000 1
Rp 1,000,000
Rp -
Rp -
Rp -
Rp 56,767,561
Rp 56,767,561 Rp 56,767,561
Repair heru tanaya ( 2 unit ekor 2 feet r
Unit 1
Rp - Rp - Karet Stabiliser
Rp - Rp - Plat tekuk Tandem 4mm
Rp - Rp - CNP 100
Rp - Rp - Plat Stopper 8mm
Rp - Rp - jasa
Rp - Rp - Repair Cat
Rp - Rp - consumable
Rp - Rp -
Rp - Rp -
Rp 120,000 Rp 120,000
Rp 236,250 Rp 236,250 Unit 2
Rp 178,500 Rp 714,000 Busing As
Rp - Rp - Tempat plat nomor
Rp - Rp - cnp 100
Rp - Rp - Jasa rakit
Rp 34,000 Rp 170,000 cat
Rp 23,730 Rp 118,650 consumable
Rp 24,675 Rp 246,750
Rp 287,437 Rp 86,231
Rp 9,500 Rp 85,500
Rp 12,500 Rp 112,500
Rp - Rp -
Rp - Rp -
Rp 1,732 Rp -
Rp 1,000 Rp -
Rp 49,500 Rp -
Rp 9,500 Rp -
Rp 6,200 Rp -
Rp 3,190,300 Rp 1,595,150
Rp 5,900,000 Rp 2,950,000
Rp 10,500,000 Rp 10,500,000
Rp 1,000,000 Rp 9,000,000
Rp 1,250,000 Rp 2,500,000
Rp 150,000 Rp 600,000
Rp 157,500 Rp 315,000
Rp 8,000 Rp 80,000
Rp 236,250 Rp 472,500
Rp 13,000 Rp 26,000
Rp 7,500 Rp 15,000
Rp 39,375 Rp 78,750
Rp 13,500 Rp 27,000
Rp 26,000 Rp 52,000
Rp 1,500 Rp 45,000
Rp 5,000 Rp 10,000
Rp 8,000 Rp 16,000
Rp 29,000 Rp 261,000
Rp 13,000 Rp 13,000
Rp 19,340 Rp 290,100
Rp 2,340 Rp 35,100
Rp 7,500 Rp 60,000
Rp 3,000 Rp 15,000
Rp 19,000 Rp 285,000
Rp 19,000 Rp 38,000
Rp 70,000 Rp 140,000
Rp 30,000 Rp 210,000
Rp 55,000 Rp 385,000
Rp 32,000 Rp 160,000
Rp 13,600 Rp 204,000
Rp 3,500 Rp 17,500
Rp 2,350 Rp 11,750
Rp 30,000 Rp 60,000
Rp 45,000 Rp 90,000
Rp 140,000 Rp 280,000
Rp 145,000 Rp 145,000
Rp 350,000 Rp 350,000
Rp 500,000 Rp 500,000
Rp 6,000,000 Rp 6,000,000
Rp 300,000 Rp 300,000
Rp 31,329,079 Rp 40,022,731
2 unit ekor 2 feet rangka 2 Axle )
300,000 8 2,400,000
- 0.5 -
120,000 3 360,000
- 0.3 -
1,000,000
750,000
300,000
4,810,000
310,000 2 620,000
- 0.5 -
120,000 3 360,000
1,000,000
750,000
300,000
Rp 3,030,000
RENCANA ANGGARAN BIAYA
Material
No. Harga Sat. Jumlah Keterangan
Nama Barang Sat. Jml.
1 WF 450 x 200 x 9 x 14 mm @12m Ljr 1 Rp - Rp -
2 WF 200 x 100 x 3,2 x 4,5 mm @12m Ljr 3 Rp - Rp -
3 WF 150 x 75 x 5 x 7 mm Ljr 0.66 Rp - Rp -
4 UNP 200 x 80 x 7,5 mm Ljr 0.16 Rp - Rp -
5 UNP 120 x 55 x 7,0 mm Ljr 0.66 Rp - Rp -
6 UNP 100 x 50 x 5,0 mm Ljr 0.33 Rp - Rp -
7 UNP 80 x 45 x 5,0 mm Ljr 1 Rp - Rp -
8 UNP 65 x 42 x 5,5 mm Ljr 2 Rp - Rp -
9 CNP 75 Ljr 4 Rp - Rp -
10 Plat Strip 12 x 100 Ljr 1 Rp - Rp -
11 Besi Beton 14 mm Ljr 1 Rp 120,000 Rp 120,000
12 King Pin 2" Pcs 1 Rp 236,250 Rp 236,250
13 Twist Lock Pcs 4 Rp 178,500 Rp 714,000
14 Plat Kapal 5'x 20' x 10 mm Lbr 0.166 Rp - Rp -
15 Midl Steel Plate 4,5 mm Lbr 7 Rp - Rp -
16 Midl Steel Plate 2,0 mm Lbr 1 Rp - Rp -
17 Kawat Las LB 26 Ø 3.2 mm Kg 10 Rp 34,000 Rp 340,000
18 Kawat Las RB 26 Ø 4,0 mm Kg 10 Rp 23,730 Rp 237,300
19 Kawat Las RB 26 Ø 3.2 mm Kg 15 Rp 24,675 Rp 370,125
20 Kawat Las CO Ø 1,0 mm Roll 1 Rp 287,437 Rp 287,437
21 Batu Gerinda 4" Pcs 6 Rp 9,500 Rp 57,000
22 Sikat Baja Pcs 4 Rp 12,500 Rp 50,000
23 Pipa 4" SCH 40 Ljr 0.3 Rp - Rp -
24 Pipa Seamles 1,5" SCH 40 Ljr 1 Rp - Rp -
25 Baut+Mur 5/8 x 1 1/2" Pcs 26 Rp 1,732 Rp 45,032
26 Baut+Mur 1/2 x 1 1/2" Pcs 15 Rp 1,000 Rp 15,000
27 Kawel 7/8 x 45 cm Pcs 12 Rp 49,500 Rp 594,000
28 Kaca Mata Kawel Besar Pcs 24 Rp 9,500 Rp 228,000
29 Baut Baja 20x50 Pcs 1 Rp 6,200 Rp 6,200
30 Leanding Gear Set 1 Rp 3,190,300 Rp 3,190,300
31 Tandem Lokal 3 axle Set 1 Rp 7,000,000 Rp 7,000,000
32 Axle 13 Ton Pcs 2 Rp 14,500,000 Rp 29,000,000
33 Velg Pcs 9 Rp 735,000 Rp 6,615,000
34 Pir Trailer Pcs 4 Rp 1,312,500 Rp 5,250,000
35 Brake Chamber Pcs 4 Rp 150,000 Rp 600,000
36 R.E. 6 Pcs 2 Rp 157,500 Rp 315,000
37 Nipple R.E. 6 Pcs 10 Rp 8,000 Rp 80,000
38 Tangki Angin Pcs 2 Rp 236,250 Rp 472,500
39 Nipple Y Pcs 2 Rp 13,000 Rp 26,000
40 Doble Drat 1/2 x 3/4 Pcs 2 Rp 7,500 Rp 15,000
41 Palm Coupling Pcs 2 Rp 39,375 Rp 78,750
42 Nipple Depan Pcs 2 Rp 13,500 Rp 27,000
43 Switch pembuangan angin Pcs 2 Rp 26,000 Rp 52,000
44 Klem selang 3/4 Pcs 30 Rp 1,500 Rp 45,000
45 Plug RE Pcs 2 Rp 5,000 Rp 10,000
46 Nepel Chamber Pcs 7 Rp 8,000 Rp 56,000
47 Stop Lampu LED Pcs 9 Rp 29,000 Rp 261,000
48 Lampu Plat Nomor Pcs 1 Rp 13,000 Rp 13,000 19340
49 Kabel Serabut 6 x 0,75 mm Mtr 15 Rp 19,340 Rp 290,100
50 Selang Spiral Mtr 15 Rp 2,340 Rp 35,100
51 Isolasi Listrik Pcs 8 Rp 7,500 Rp 60,000
52 Isolasi Kertas Pcs 2 Rp 3,000 Rp 6,000 17500
53 Selang Angin 3/8" Mtr 15 Rp 19,000 Rp 285,000
54 Lampu Kota + Dop Pcs 2 Rp 19,000 Rp 38,000
55 Emblem WB Pcs 2 Rp 70,000 Rp 140,000
56 Cat Dasar Kg 7 Rp 30,000 Rp 210,000
57 Cat Warna Kg 7 Rp 36,000 Rp 252,000 30
58 Cat Hitam Kg 5 Rp 32,000 Rp 160,000
59 Thinner A Special Liter 15 Rp 13,600 Rp 204,000
60 Kertas Gosok No. 80 Pcs 5 Rp 3,500 Rp 17,500
61 Kertas Gosok No. 150 Pcs 5 Rp 2,350 Rp 11,750
62 Dempul Kg 1 Rp 30,000 Rp 30,000
63 Oksigen Tube 2 Rp 45,000 Rp 90,000
64 CO2 Tube 2 Rp 140,000 Rp 280,000
65 Elpiji Tube 1 Rp 145,000 Rp 145,000
66 Listrik x 1 Rp 350,000 Rp 350,000
67 Jasa Cat x 1 Rp 600,000 Rp 600,000
68 Jasa Rakit Trailer x 1 Rp 4,000,000 Rp 4,000,000
69 Jasa Potong + Press x 1 Rp 300,000 Rp 300,000
70 Uji Mutu + Rekom x 1 Rp 1,000,000 Rp 1,000,000
71 Komisi Sales x Rp -
72 Komisi Produksi x Rp -
73 Komisi Dealer x Rp -
Total Rp 64,911,344
RENCANA ANGGARAN BIAYA
Material
No. Harga Sat. Jumlah Keterangan
Nama Barang Sat. Jml.
1 WF 500 x 200 x 9 x 14 mm @12m Ljr 2.1 Rp - Rp -
2 WF 200 x 100 x 3,2 x 4,5 mm @12m Ljr 2 Rp - Rp -
3 UNP 200 x 80 x 7,5 mm Ljr 0.4 Rp - Rp -
4 UNP 150 x 75 x 6,5 mm Ljr 3 Rp - Rp -
5 UNP 100 x 50 x 5,0 mm Ljr Rp - Rp -
6 UNP 80 x 45 x 5,0 mm Ljr 7 Rp - Rp -
7 UNP 65 x 42 x 5,5 mm Ljr Rp - Rp -
8 CNP 100 Ljr 6 Rp - Rp -
9 Plat Strip 12 x 100 Ljr Rp - Rp - 0.16666667
10 Besi Beton 14 mm Ljr Rp 120,000 Rp -
11 King Pin 2" Pcs 1 Rp 275,000 Rp 275,000
12 Twist Lock Pcs 8 Rp 178,500 Rp 1,428,000
13 Plat Kapal 5'x 20' x 10 mm Lbr 0.166 Rp - Rp -
14 Midl Steel Plate 4,5 mm Lbr Rp - Rp -
15 Midl Steel Plate 2,0 mm Lbr 4 Rp - Rp -
16 Kawat Las LB 26 Ø 3.2 mm Kg 7 Rp 34,000 Rp 238,000
17 Kawat Las RB 26 Ø 4,0 mm Kg 7 Rp 23,730 Rp 166,110
18 Kawat Las RB 26 Ø 3.2 mm Kg 10 Rp 27,000 Rp 270,000
19 Kawat Las CO Ø 1,0 mm Roll 0.7 Rp 287,437 Rp 201,206
20 Batu Gerinda 4" Pcs 5 Rp 9,500 Rp 47,500
21 Sikat Baja Pcs 4 Rp 12,500 Rp 50,000
22 Pipa 4" SCH 40 Ljr 0.3 Rp - Rp -
23 Pipa Seamles 1,5" SCH 40 Ljr 1 Rp - Rp -
24 Baut+Mur 5/8 x 1 1/2" Pcs 26 Rp 1,732 Rp 45,032
25 Baut+Mur 1/2 x 1 1/2" Pcs 15 Rp 1,000 Rp 15,000
26 Kawel 7/8 x 45 cm Pcs 12 Rp 49,500 Rp 594,000
27 Kaca Mata Kawel Besar Pcs 24 Rp 9,500 Rp 228,000
28 Baut Baja 20x50 Pcs 1 Rp 6,200 Rp 6,200
29 Leanding Gear Set 1 Rp 3,190,300 Rp 3,190,300
30 Tandem Lokal 3 axle Set 1 Rp 9,000,000 Rp 9,000,000
31 Axle 13 Ton Pcs 3 Rp 10,500,000 Rp 31,500,000
32 Velg Pcs 13 Rp 1,000,000 Rp 13,000,000
33 Pir Trailer Pcs 6 Rp 1,500,000 Rp 9,000,000
34 Brake Chamber Pcs 6 Rp 500,000 Rp 3,000,000
35 R.E. 6 Pcs 2 Rp 650,000 Rp 1,300,000
36 Nipple R.E. 6 Pcs 10 Rp 8,000 Rp 80,000
37 Tangki Angin Pcs 2 Rp 236,250 Rp 472,500
38 Nipple Y Pcs 2 Rp 13,000 Rp 26,000
39 Doble Drat 1/2 x 3/4 Pcs 2 Rp 7,500 Rp 15,000
40 Palm Coupling Pcs 2 Rp 39,375 Rp 78,750
41 Nipple Depan Pcs 2 Rp 13,500 Rp 27,000
42 Switch pembuangan angin Pcs 2 Rp 26,000 Rp 52,000
43 Klem selang 3/4 Pcs 30 Rp 1,500 Rp 45,000
44 Plug RE Pcs 2 Rp 5,000 Rp 10,000
45 Nepel Chamber Pcs 7 Rp 8,000 Rp 56,000
46 Stop Lampu LED Pcs 9 Rp 29,000 Rp 261,000
47 Lampu Plat Nomor Pcs 1 Rp 13,000 Rp 13,000
48 Kabel Serabut 6 x 0,75 mm Mtr 15 Rp 19,340 Rp 290,100
49 Selang Spiral Mtr 15 Rp 2,340 Rp 35,100
50 Isolasi Listrik Pcs 8 Rp 7,500 Rp 60,000
51 Isolasi Kertas Pcs 2 Rp 3,000 Rp 6,000
52 Selang Angin 3/8" Mtr 25 Rp 19,000 Rp 475,000
53 Lampu Kota + Dop Pcs 2 Rp 19,000 Rp 38,000
54 Emblem WB Pcs 2 Rp 70,000 Rp 140,000
55 Cat Dasar Kg 10 Rp 30,000 Rp 300,000
56 Cat Warna Kg 10 Rp 36,000 Rp 360,000
57 Cat Hitam Kg 5 Rp 32,000 Rp 160,000
58 Thinner A Special Liter 20 Rp 13,600 Rp 272,000
59 Kertas Gosok No. 80 Pcs 5 Rp 3,500 Rp 17,500
60 Kertas Gosok No. 150 Pcs 5 Rp 2,350 Rp 11,750
61 Dempul Kg 3 Rp 30,000 Rp 90,000
62 Oksigen Tube 3 Rp 45,000 Rp 135,000
63 CO2 Tube 2 Rp 140,000 Rp 280,000
64 Elpiji Tube 1 Rp 145,000 Rp 145,000
65 Listrik x 1 Rp 350,000 Rp 350,000
66 Jasa Cat x 1 Rp 800,000 Rp 800,000
67 Jasa Rakit Trailer x 1 Rp 4,500,000 Rp 4,500,000
68 Jasa Potong + Press x 1 Rp 300,000 Rp 300,000
69 Uji Mutu + Rekom x 1 Rp 1,000,000 Rp 1,000,000
70 Komisi Sales x Rp -
71 Komisi Produksi x Rp -
72 Komisi Dealer x Rp -
Total Rp 84,456,048
Material
No. Harga Sat. Jumlah Keterangan
Nama Barang Sat. Jml.
1 WF 500 x 200 x 9 x 14 mm @12m Ljr 2 Rp - Rp -
2 WF 200 x 100 x 3,2 x 4,5 mm @12m Ljr 4 Rp - Rp -
3 UNP 200 x 80 x 7,5 mm Ljr 2 Rp - Rp -
4 UNP 150 x 75 x 6,5 mm Ljr 2 Rp - Rp -
6 UNP 80 x 45 x 5,0 mm Ljr 7 Rp - Rp -
7 CNP 100 Ljr 6 Rp - Rp -
8 Pipa Gas 4" SCH 40 Welded Ljr 0.3 Rp - Rp -
9 Pipa Gas 1 1/2" SCH 40 Welded Ljr 1 Rp - Rp -
11 King Pin 2" Pcs 1 Rp 275,000 Rp 275,000
13 Plat Kapal 5'x 20' x 10 mm Lbr 0.166 Rp - Rp -
15 Midl Steel Plate 2,0 mm Lbr 2 Rp - Rp -
16 Kawat Las LB 26 Ø 3.2 mm Kg 7 Rp 34,000 Rp 238,000
17 Kawat Las RB 26 Ø 4,0 mm Kg 7 Rp 23,730 Rp 166,110
18 Kawat Las RB 26 Ø 3.2 mm Kg 10 Rp 27,000 Rp 270,000
19 Kawat Las CO Ø 1,0 mm Roll 0.7 Rp 287,437 Rp 201,206
20 Batu Gerinda 4" Pcs 5 Rp 9,500 Rp 47,500
21 Sikat Baja Pcs 4 Rp 12,500 Rp 50,000
24 Baut+Mur 5/8 x 1 1/2" Pcs 26 Rp 1,732 Rp 45,032
25 Baut+Mur 1/2 x 1 1/2" Pcs 15 Rp 1,000 Rp 15,000
28 Baut Baja 20x50 Pcs 1 Rp 6,200 Rp 6,200
29 Leanding Gear Set 1 Rp 3,190,300 Rp 3,190,300
30 Tandem Lokal 3 axle Set 1 Rp 9,000,000 Rp 9,000,000
31 Axle 13 Ton Pcs 3 Rp 10,500,000 Rp 31,500,000
32 Velg Pcs 12 Rp 1,000,000 Rp 12,000,000
33 Pir Trailer Pcs 6 Rp 1,400,000 Rp 8,400,000
34 Brake Chamber Pcs 6 Rp 500,000 Rp 3,000,000
35 R.E. 6 Pcs 2 Rp 650,000 Rp 1,300,000
36 Nipple R.E. 6 Pcs 10 Rp 8,000 Rp 80,000
37 Tangki Angin Pcs 2 Rp 236,250 Rp 472,500
38 Nipple Y Pcs 2 Rp 13,000 Rp 26,000
39 Doble Drat 1/2 x 3/4 Pcs 2 Rp 7,500 Rp 15,000
40 Palm Coupling Pcs 2 Rp 39,375 Rp 78,750
41 Nipple Depan Pcs 2 Rp 13,500 Rp 27,000
42 Switch pembuangan angin Pcs 2 Rp 26,000 Rp 52,000
43 Klem selang 3/4 Pcs 30 Rp 1,500 Rp 45,000
44 Plug RE Pcs 2 Rp 5,000 Rp 10,000
45 Nepel Chamber Pcs 7 Rp 8,000 Rp 56,000
46 Stop Lampu LED Pcs 9 Rp 29,000 Rp 261,000
47 Lampu Plat Nomor Pcs 1 Rp 13,000 Rp 13,000
48 Kabel Serabut 6 x 0,75 mm Mtr 15 Rp 19,340 Rp 290,100
49 Selang Spiral Mtr 15 Rp 2,340 Rp 35,100
50 Isolasi Listrik Pcs 8 Rp 7,500 Rp 60,000
51 Isolasi Kertas Pcs 2 Rp 3,000 Rp 6,000
52 Selang Angin 3/8" Mtr 25 Rp 19,000 Rp 475,000
53 Lampu Kota + Dop Pcs 2 Rp 19,000 Rp 38,000
54 Emblem WB Pcs 2 Rp 70,000 Rp 140,000
55 Cat Dasar Kg 10 Rp 30,000 Rp 300,000
56 Cat Warna Kg 10 Rp 36,000 Rp 360,000
57 Cat Hitam Kg 5 Rp 32,000 Rp 160,000
58 Thinner A Special Liter 20 Rp 13,600 Rp 272,000
59 Kertas Gosok No. 80 Pcs 5 Rp 3,500 Rp 17,500
60 Kertas Gosok No. 150 Pcs 5 Rp 2,350 Rp 11,750
61 Dempul Kg 3 Rp 30,000 Rp 90,000
62 Oksigen Tube 3 Rp 45,000 Rp 135,000
63 CO2 Tube 2 Rp 140,000 Rp 280,000
64 Elpiji Tube 1 Rp 145,000 Rp 145,000
65 Listrik x 1 Rp 350,000 Rp 350,000
66 Jasa Cat x 1 Rp 800,000 Rp 800,000
67 Jasa Rakit Trailer x 1 Rp 5,500,000 Rp 5,500,000
68 Jasa Potong + Press x 1 Rp 300,000 Rp 300,000
69 Uji Mutu + Rekom x 1 Rp 1,000,000 Rp 1,000,000
70 Komisi Sales x Rp -
71 Komisi Produksi x Rp -
72 Komisi Dealer x Rp -
Total Rp 81,606,048
RENCANA ANGGARAN BIAYA
Material 0.74 26
No. Harga Sat. Jumlah Keterangan
Nama Barang Sat. Jml. 0.89 9
1 WF 500 x 200 x 9 x 14 mm @12m Ljr 2 Rp - Rp - 12 2
2 WF 200 x 100 x 3,2 x 4,5 mm @12m Ljr 7 Rp - Rp -
3 WF 150 x 75 x 5 x 7 mm Ljr Rp - Rp -
UNP 200 x 80 x 7,5 mm Ljr 0.166 Rp - Rp -
4 UNP 150 x 75 x 6,5 mm Ljr 1.5 Rp - Rp -
5 UNP 100 x 50 x 5,0 mm Ljr 2 Rp - Rp - wf 150
6 UNP 80 x 45 x 5,0 mm Ljr 1.5 Rp - Rp - 0.89 14
7 UNP 65 x 42 x 5,5 mm Ljr 3 Rp - Rp -
8 CNP 75 Ljr 6 Rp - Rp -
9 Plat Strip 12 x 100 Ljr 3 Rp - Rp -
10 Besi Beton 14 mm Ljr 1 Rp 120,000 Rp 120,000 6
11 King Pin 2" Pcs 1 Rp 236,250 Rp 236,250
12 Twist Lock Pcs 8 Rp 178,500 Rp 1,428,000
Plat 4,0 mm x 4 x 8' Lbr 1.5 Rp - Rp -
13 Midl Steel Plate 4,5 mm Lbr 10 Rp - Rp -
Plat Kapal 5'x 20' x 10 mm Lbr 0.166 Rp 4,744,950 Rp 787,662 6
14 Midl Steel Plate 2,0 mm Lbr 1 Rp - Rp -
15 Kawat Las LB 26 Ø 3.2 mm Kg 10 Rp 34,000 Rp 340,000
16 Kawat Las RB 26 Ø 4,0 mm Kg 10 Rp 23,730 Rp 237,300
17 Kawat Las RB 26 Ø 3.2 mm Kg 20 Rp 24,675 Rp 493,500
18 Kawat Las CO Ø 1,0 mm Roll 1 Rp 287,437 Rp 287,437
19 Batu Gerinda 4" Pcs 7 Rp 9,500 Rp 66,500
20 Sikat Baja Pcs 4 Rp 12,500 Rp 50,000
21 Pipa 4" SCH 40 Ljr 0.3 Rp - Rp -
22 Pipa Seamles 1,5" SCH 40 Ljr 1 Rp - Rp -
23 Baut+Mur 5/8 x 1 1/2" Pcs 26 Rp 1,732 Rp 45,032
24 Baut+Mur 1/2 x 1 1/2" Pcs 15 Rp 1,000 Rp 15,000
25 Kawel 7/8 x 45 cm Pcs 12 Rp 49,500 Rp 594,000
26 Kaca Mata Kawel Besar Pcs 24 Rp 9,500 Rp 228,000
27 Baut Baja 20x50 Pcs 1 Rp 6,200 Rp 6,200
28 Leanding Gear Set 1 Rp 3,190,300 Rp 3,190,300
29 Tandem Lokal 3 axle Set 1 Rp 9,000,000 Rp 9,000,000
30 Axle 13 Ton Pcs 2 Rp 10,300,000 Rp 20,600,000
31 Velg Pcs 13 Rp 735,000 Rp 9,555,000
32 Pir Trailer Pcs 6 Rp 1,312,500 Rp 7,875,000
33 Brake Chamber Pcs 6 Rp 150,000 Rp 900,000
34 R.E. 6 Pcs 2 Rp 157,500 Rp 315,000
35 Nipple R.E. 6 Pcs 10 Rp 8,000 Rp 80,000
36 Tangki Angin Pcs 2 Rp 236,250 Rp 472,500
37 Nipple Y Pcs 2 Rp 13,000 Rp 26,000
38 Doble Drat 1/2 x 3/4 Pcs 2 Rp 7,500 Rp 15,000
39 Palm Coupling Pcs 2 Rp 39,375 Rp 78,750
40 Nipple Depan Pcs 2 Rp 13,500 Rp 27,000
41 Switch pembuangan angin Pcs 2 Rp 26,000 Rp 52,000
42 Klem selang 3/4 Pcs 30 Rp 1,500 Rp 45,000
43 Plug RE Pcs 2 Rp 5,000 Rp 10,000
44 Nepel Chamber Pcs 7 Rp 8,000 Rp 56,000
45 Stop Lampu LED Pcs 9 Rp 29,000 Rp 261,000
46 Lampu Plat Nomor Pcs 1 Rp 13,000 Rp 13,000
47 Kabel Serabut 6 x 0,75 mm Mtr 15 Rp 19,340 Rp 290,100
48 Selang Spiral Mtr 15 Rp 2,340 Rp 35,100
49 Isolasi Listrik Pcs 8 Rp 7,500 Rp 60,000
50 Isolasi Kertas Pcs 2 Rp 3,000 Rp 6,000
51 Selang Angin 3/8" Mtr 25 Rp 19,000 Rp 475,000
52 Lampu Kota + Dop Pcs 2 Rp 19,000 Rp 38,000
53 Emblem WB Pcs 2 Rp 70,000 Rp 140,000
54 Cat Dasar Kg 10 Rp 30,000 Rp 300,000 Rp 1,211,250
55 Cat Warna Kg 10 Rp 36,000 Rp 360,000
56 Cat Hitam Kg 5 Rp 32,000 Rp 160,000 lpg 145000
57 Thinner A Special Liter 20 Rp 13,600 Rp 272,000 oksigen 45000
58 Kertas Gosok No. 80 Pcs 5 Rp 3,500 Rp 17,500 listrik 300000
59 Kertas Gosok No. 150 Pcs 5 Rp 2,350 Rp 11,750 cat warna 36000
60 Dempul Kg 3 Rp 30,000 Rp 90,000 cat dasar 30000
61 Oksigen Tube 8 Rp 45,000 Rp 360,000 kawat las mig 290000
62 CO2 Tube 2 Rp 140,000 Rp 280,000 Kawat las 3,2mm 25000
63 Elpiji Tube 2 Rp 145,000 Rp 290,000
64 Listrik x 1 Rp 350,000 Rp 350,000 UNP 120 x 55 x 7,0 mm Rp -
65 Jasa Cat x 1 Rp 1,500,000 Rp 1,500,000 Plat 2,0 mm x 4 x 8' Rp -
66 Jasa Rakit Trailer x 1 Rp 8,500,000 Rp 8,500,000 Pipa Gas 1 1/4" Tebal 1,8mm Rp -
67 Jasa Potong + Press x 1 Rp 300,000 Rp 300,000 Plat Strip 8 x 2' x 5,4 mm Rp -
68 Uji Mutu + Rekom x 1 Rp 500,000 Rp 500,000 Engsel Kupu2 Kecil Rp 20,000
69 Komisi Sales x Rp - Borongan Rakit Tambah Rp 1,500,000
70 Komisi Produksi x Rp - Borongan Cat Tambah Rp 250,000
71 Komisi Dealer x Rp -
Total Rp 71,841,881
Rp 75,570,881 + Pintu 9 BH
5
19.24
8.01
24
56.25 12 4.6875
12.46
0.16666667 1
1 Rp 145,000
1 Rp 45,000
1 Rp 300,000
4 Rp 144,000
5 Rp 150,000
1 Rp 290,000
5 Rp 125,000
6 Rp -
22 Rp -
5 Rp -
8 Rp -
39 Rp 780,000
1 Rp 1,500,000
1 Rp 250,000
Rp 3,729,000
RENCANA ANGGARAN BIAYA
Material
No. Harga Sat. Jumlah Keterangan
Nama Barang Sat. Jml.
1 WF 500 x 200 x 9 x 14 mm @12m Ljr 2.3 Rp - Rp -
2 WF 200 x 100 x 3,2 x 4,5 mm @12m Ljr 3.3 Rp - Rp -
3 WF 150 x 75 x 5 x 7 mm Ljr 2.3 Rp - Rp -
4 UNP 150 x 75 x 6,5 mm Ljr 1.5 Rp - Rp -
5 UNP 100 x 50 x 5,0 mm Ljr 1 Rp - Rp -
6 UNP 80 x 45 x 5,0 mm Ljr 1 Rp - Rp -
7 UNP 65 x 42 x 5,5 mm Ljr 7 Rp - Rp -
8 CNP 75 Ljr 6 Rp - Rp -
9 Plat Strip 12 x 100 Ljr 2 Rp - Rp -
10 Besi Beton 14 mm Ljr 1 Rp 120,000 Rp 120,000
11 King Pin 2" Pcs 1 Rp 236,250 Rp 236,250
12 Twist Lock Pcs 10 Rp 178,500 Rp 1,785,000
13 Midl Steel Plate 4,5 mm Lbr Rp - Rp -
14 Midl Steel Plate 2,0 mm Lbr 4 Rp - Rp -
15 Kawat Las LB 26 Ø 3.2 mm Kg 10 Rp 34,000 Rp 340,000
16 Kawat Las RB 26 Ø 4,0 mm Kg 10 Rp 23,730 Rp 237,300
17 Kawat Las RB 26 Ø 3.2 mm Kg 20 Rp 24,675 Rp 493,500
18 Kawat Las CO Ø 1,0 mm Roll 1 Rp 287,437 Rp 287,437
19 Batu Gerinda 4" Pcs 7 Rp 9,500 Rp 66,500
20 Sikat Baja Pcs 4 Rp 12,500 Rp 50,000
21 Pipa 4" SCH 40 Ljr 0.3 Rp - Rp -
22 Pipa Seamles 1,5" SCH 40 Ljr 1 Rp - Rp -
23 Baut+Mur 5/8 x 1 1/2" Pcs 26 Rp 1,732 Rp 45,032
24 Baut+Mur 1/2 x 1 1/2" Pcs 15 Rp 1,000 Rp 15,000
25 Kawel 7/8 x 45 cm Pcs 12 Rp 49,500 Rp 594,000
26 Kaca Mata Kawel Besar Pcs 24 Rp 9,500 Rp 228,000
27 Baut Baja 20x50 Pcs 1 Rp 6,200 Rp 6,200
28 Leanding Gear Set 1 Rp 3,300,000 Rp 3,300,000
29 Tandem Lokal 3 axle Set 1 Rp 5,900,000 Rp 5,900,000
30 Axle 13 Ton Pcs 3 Rp 10,300,000 Rp 30,900,000
31 Velg Pcs 13 Rp 735,000 Rp 9,555,000
32 Pir Trailer Pcs 6 Rp 1,312,500 Rp 7,875,000
33 Brake Chamber Pcs 6 Rp 150,000 Rp 900,000
34 R.E. 6 Pcs 2 Rp 157,500 Rp 315,000
35 Nipple R.E. 6 Pcs 10 Rp 8,000 Rp 80,000
36 Tangki Angin Pcs 2 Rp 236,250 Rp 472,500
37 Nipple Y Pcs 2 Rp 13,000 Rp 26,000
38 Doble Drat 1/2 x 3/4 Pcs 2 Rp 7,500 Rp 15,000
39 Palm Coupling Pcs 2 Rp 39,375 Rp 78,750
40 Nipple Depan Pcs 2 Rp 13,500 Rp 27,000
41 Switch pembuangan angin Pcs 2 Rp 26,000 Rp 52,000
42 Klem selang 3/4 Pcs 30 Rp 1,500 Rp 45,000
43 Plug RE Pcs 2 Rp 5,000 Rp 10,000
44 Nepel Chamber Pcs 7 Rp 8,000 Rp 56,000
45 Stop Lampu LED Pcs 9 Rp 29,000 Rp 261,000
46 Lampu Plat Nomor Pcs 1 Rp 13,000 Rp 13,000
47 Kabel Serabut 6 x 0,75 mm Mtr 15 Rp 19,340 Rp 290,100
48 Selang Spiral Mtr 15 Rp 2,340 Rp 35,100
49 Isolasi Listrik Pcs 8 Rp 7,500 Rp 60,000
50 Isolasi Kertas Pcs 2 Rp 3,000 Rp 6,000
51 Selang Angin 3/8" Mtr 25 Rp 19,000 Rp 475,000
52 Lampu Kota + Dop Pcs 2 Rp 19,000 Rp 38,000
53 Emblem WB Pcs 2 Rp 70,000 Rp 140,000
54 Cat Dasar Kg 10 Rp 30,000 Rp 300,000
55 Cat Warna Kg 10 Rp 36,000 Rp 360,000
56 Cat Hitam Kg 5 Rp 32,000 Rp 160,000
57 Thinner A Special Liter 20 Rp 13,600 Rp 272,000
58 Kertas Gosok No. 80 Pcs 5 Rp 3,500 Rp 17,500
59 Kertas Gosok No. 150 Pcs 5 Rp 2,350 Rp 11,750
60 Dempul Kg 3 Rp 30,000 Rp 90,000
61 Oksigen Tube 3 Rp 45,000 Rp 135,000
62 CO2 Tube 2 Rp 140,000 Rp 280,000
63 Elpiji Tube 1 Rp 145,000 Rp 145,000
64 Listrik x 1 Rp 350,000 Rp 350,000
65 Jasa Cat x 1 Rp 800,000 Rp 800,000
66 Jasa Rakit Trailer x 1 Rp 6,000,000 Rp 6,000,000
67 Jasa Potong + Press x 1 Rp 300,000 Rp 300,000
68 Uji Mutu + Rekom x 1 Rp 500,000 Rp 500,000
69 Komisi Sales x Rp -
70 Komisi Produksi x Rp -
71 Komisi Dealer x Rp -
Total Rp 75,150,919
RENCANA ANGGARAN BIAYA
Material
No. Harga Sat. Jumlah Keterangan
Nama Barang Sat. Jml.
1 WF 500 x 200 x 9 x 14 mm @12m Ljr 2.3 Rp - Rp -
2 WF 200 x 100 x 3,2 x 4,5 mm @12m Ljr 8 Rp - Rp -
3 WF 150 x 75 x 5 x 7 mm Ljr 2.3 Rp -
4 UNP 150 x 75 x 6,5 mm Ljr 1.5 Rp - Rp -
5 UNP 100 x 50 x 5,0 mm Ljr 2 Rp - Rp -
6 UNP 80 x 45 x 5,0 mm Ljr 6 Rp - Rp -
7 UNP 65 x 42 x 5,5 mm Ljr Rp - Rp -
8 CNP 75 Ljr 6 Rp - Rp -
9 Plat Strip 12 x 100 Ljr 3 Rp - Rp -
10 Besi Beton 14 mm Ljr 1 Rp 120,000 Rp 120,000
11 King Pin 2" Pcs 1 Rp 236,250 Rp 236,250
12 Twist Lock Pcs 10 Rp 178,500 Rp 1,785,000
13 Midl Steel Plate 4,5 mm Lbr 12 Rp - Rp -
14 Midl Steel Plate 2,0 mm Lbr 4 Rp - Rp -
15 Kawat Las LB 26 Ø 3.2 mm Kg 10 Rp 34,000 Rp 340,000
16 Kawat Las RB 26 Ø 4,0 mm Kg 10 Rp 23,730 Rp 237,300
17 Kawat Las RB 26 Ø 3.2 mm Kg 20 Rp 24,675 Rp 493,500
18 Kawat Las CO Ø 1,0 mm Roll 1 Rp 287,437 Rp 287,437
19 Batu Gerinda 4" Pcs 7 Rp 9,500 Rp 66,500
20 Sikat Baja Pcs 4 Rp 12,500 Rp 50,000
21 Pipa 4" SCH 40 Ljr 0.3 Rp - Rp -
22 Pipa Seamles 1,5" SCH 40 Ljr 1 Rp - Rp -
23 Baut+Mur 5/8 x 1 1/2" Pcs 26 Rp 1,732 Rp 45,032
24 Baut+Mur 1/2 x 1 1/2" Pcs 15 Rp 1,000 Rp 15,000
25 Kawel 7/8 x 45 cm Pcs 12 Rp 49,500 Rp 594,000
26 Kaca Mata Kawel Besar Pcs 24 Rp 9,500 Rp 228,000
27 Baut Baja 20x50 Pcs 1 Rp 6,200 Rp 6,200
28 Leanding Gear Set 1 Rp 3,300,000 Rp 3,300,000
29 Tandem 3 axle Set 1 Rp 22,800,000 Rp 22,800,000
30 Axle 16 Ton Pcs Rp 14,100,000 Rp -
31 Velg Pcs Rp 735,000 Rp -
32 Pir Trailer Pcs 6 Rp -
33 Brake Chamber Pcs 6 Rp 500,000 Rp 3,000,000
34 R.E. 6 Pcs 2 Rp 550,000 Rp 1,100,000
35 Nipple R.E. 6 Pcs 10 Rp 8,000 Rp 80,000
36 Tangki Angin Pcs 2 Rp 236,250 Rp 472,500
37 Nipple Y Pcs 2 Rp 13,000 Rp 26,000
38 Doble Drat 1/2 x 3/4 Pcs 2 Rp 7,500 Rp 15,000
39 Palm Coupling Pcs 2 Rp 39,375 Rp 78,750
40 Nipple Depan Pcs 2 Rp 13,500 Rp 27,000
41 Switch pembuangan angin Pcs 2 Rp 26,000 Rp 52,000
42 Klem selang 3/4 Pcs 30 Rp 1,500 Rp 45,000
43 Plug RE Pcs 2 Rp 5,000 Rp 10,000
44 Nepel Chamber Pcs 7 Rp 8,000 Rp 56,000
45 Stop Lampu LED Pcs 9 Rp 29,000 Rp 261,000
46 Lampu Plat Nomor Pcs 1 Rp 13,000 Rp 13,000
47 Kabel Serabut 6 x 0,75 mm Mtr 15 Rp 19,340 Rp 290,100
48 Selang Spiral Mtr 15 Rp 2,340 Rp 35,100
49 Isolasi Listrik Pcs 8 Rp 7,500 Rp 60,000
50 Isolasi Kertas Pcs 2 Rp 3,000 Rp 6,000
51 Selang Angin 3/8" Mtr 25 Rp 19,000 Rp 475,000
52 Lampu Kota + Dop Pcs 2 Rp 19,000 Rp 38,000
53 Emblem WB Pcs 2 Rp 70,000 Rp 140,000
54 Cat Dasar Kg 10 Rp 30,000 Rp 300,000
55 Cat Warna Kg 10 Rp 36,000 Rp 360,000
56 Cat Hitam Kg 5 Rp 32,000 Rp 160,000
57 Thinner A Special Liter 20 Rp 13,600 Rp 272,000
58 Kertas Gosok No. 80 Pcs 5 Rp 3,500 Rp 17,500
59 Kertas Gosok No. 150 Pcs 5 Rp 2,350 Rp 11,750
60 Dempul Kg 3 Rp 30,000 Rp 90,000
61 Oksigen Tube 3 Rp 45,000 Rp 135,000
62 CO2 Tube 2 Rp 140,000 Rp 280,000
63 Elpiji Tube 1 Rp 145,000 Rp 145,000
64 Listrik x 1 Rp 350,000 Rp 350,000
65 Jasa Cat x 1 Rp 900,000 Rp 900,000
66 Jasa Rakit Trailer x 1 Rp 7,000,000 Rp 7,000,000
67 Jasa Potong + Press x 1 Rp 300,000 Rp 300,000
68 Uji Mutu + Rekom x 1 Rp 500,000 Rp 500,000
69 Komisi Sales x Rp -
70 Komisi Produksi x Rp -
71 Komisi Dealer x Rp -
Total Rp 47,705,919
Material
No. Harga Sat. Jumlah Keterangan
Nama Barang Sat. Jml.
1 WF 500 x 200 x 9 x 14 mm @12m Ljr 2.3 Rp - Rp -
2 WF 200 x 100 x 3,2 x 4,5 mm @12m Ljr 6 Rp - Rp -
3 WF 150 x 75 x 5 x 7 mm Ljr 3 Rp - Rp -
4 UNP 150 x 75 x 6,5 mm Ljr 2 Rp - Rp -
UNP 120 x 55 x 7,0 mm Ljr 6 Rp - Rp -
5 UNP 100 x 50 x 5,0 mm Ljr 2 Rp - Rp -
6 UNP 80 x 45 x 5,0 mm Ljr 3 Rp - Rp -
7 UNP 65 x 42 x 5,5 mm Ljr 7 Rp - Rp -
8 CNP 75 Ljr 6 Rp - Rp -
9 Plat Strip 12 x 100 Ljr 2 Rp - Rp -
Plat Strip 8 x 2' x 5,4 mm Ljr 6 Rp - Rp -
Plat Strip 12 x 75 Ljr 4 Rp - Rp -
Engsel Pcs 46 Rp 21,000 Rp 966,000
Besi AS 19 mm Ljr 3 Rp - Rp -
10 Besi Beton 14 mm Ljr 1 Rp 120,000 Rp 120,000
11 King Pin 2" Pcs 1 Rp 236,250 Rp 236,250
12 Twist Lock Pcs 10 Rp 178,500 Rp 1,785,000
13 Midl Steel Plate 4,5 mm Lbr 12 Rp - Rp -
14 Midl Steel Plate 2,0 mm Lbr 21 Rp - Rp -
15 Kawat Las LB 26 Ø 3.2 mm Kg 10 Rp 34,000 Rp 340,000
16 Kawat Las RB 26 Ø 4,0 mm Kg 10 Rp 23,730 Rp 237,300
17 Kawat Las RB 26 Ø 3.2 mm Kg 20 Rp 24,675 Rp 493,500
18 Kawat Las CO Ø 1,0 mm Roll 1 Rp 287,437 Rp 287,437
19 Batu Gerinda 4" Pcs 7 Rp 9,500 Rp 66,500
20 Sikat Baja Pcs 4 Rp 12,500 Rp 50,000
21 Pipa 4" SCH 40 Ljr 0.2 Rp - Rp -
22 Pipa Seamles 1,5" SCH 40 Ljr 1 Rp - Rp -
23 Baut+Mur 5/8 x 1 1/2" Pcs 26 Rp 1,732 Rp 45,032
24 Baut+Mur 1/2 x 1 1/2" Pcs 15 Rp 1,000 Rp 15,000
25 Kawel 7/8 x 45 cm Pcs 12 Rp 49,500 Rp 594,000
26 Kaca Mata Kawel Besar Pcs 24 Rp 9,500 Rp 228,000
27 Baut Baja 20x50 Pcs 1 Rp 6,200 Rp 6,200
28 Leanding Gear Set 1 Rp 3,300,000 Rp 3,300,000
29 Tandem Lokal 3 axle Set 1 Rp 5,900,000 Rp 5,900,000
30 Axle 16 Ton Pcs 3 Rp 12,700,000 Rp 38,100,000 Rp 39,631,919
31 Velg Pcs 13 Rp 735,000 Rp 9,555,000
32 Pir Trailer Pcs 6 Rp 1,312,500 Rp 7,875,000
33 Brake Chamber Pcs 6 Rp 150,000 Rp 900,000
34 R.E. 6 Pcs 2 Rp 157,500 Rp 315,000
35 Nipple R.E. 6 Pcs 10 Rp 8,000 Rp 80,000
36 Tangki Angin Pcs 2 Rp 236,250 Rp 472,500
37 Nipple Y Pcs 2 Rp 13,000 Rp 26,000
38 Doble Drat 1/2 x 3/4 Pcs 2 Rp 7,500 Rp 15,000
39 Palm Coupling Pcs 2 Rp 39,375 Rp 78,750
40 Nipple Depan Pcs 2 Rp 13,500 Rp 27,000
41 Switch pembuangan angin Pcs 2 Rp 26,000 Rp 52,000
42 Klem selang 3/4 Pcs 30 Rp 1,500 Rp 45,000
43 Plug RE Pcs 2 Rp 5,000 Rp 10,000
44 Nepel Chamber Pcs 7 Rp 8,000 Rp 56,000
45 Stop Lampu LED Pcs 9 Rp 29,000 Rp 261,000
46 Lampu Plat Nomor Pcs 1 Rp 13,000 Rp 13,000
47 Kabel Serabut 6 x 0,75 mm Mtr 15 Rp 19,340 Rp 290,100
48 Selang Spiral Mtr 15 Rp 2,340 Rp 35,100
49 Isolasi Listrik Pcs 8 Rp 7,500 Rp 60,000
50 Isolasi Kertas Pcs 2 Rp 3,000 Rp 6,000
51 Selang Angin 3/8" Mtr 25 Rp 19,000 Rp 475,000
52 Lampu Kota + Dop Pcs 2 Rp 19,000 Rp 38,000
53 Emblem WB Pcs 2 Rp 70,000 Rp 140,000
54 Cat Dasar Kg 10 Rp 30,000 Rp 300,000
55 Cat Warna Kg 20 Rp 36,000 Rp 720,000
56 Cat Hitam Kg 10 Rp 32,000 Rp 320,000
57 Thinner A Special Liter 20 Rp 13,600 Rp 272,000
58 Kertas Gosok No. 80 Pcs 5 Rp 3,500 Rp 17,500
59 Kertas Gosok No. 150 Pcs 5 Rp 2,350 Rp 11,750
60 Dempul Kg 3 Rp 30,000 Rp 90,000
61 Oksigen Tube 3 Rp 45,000 Rp 135,000
62 CO2 Tube 2 Rp 140,000 Rp 280,000
63 Elpiji Tube 1 Rp 145,000 Rp 145,000
64 Listrik x 1 Rp 350,000 Rp 350,000
65 Jasa Cat x 1 Rp 1,250,000 Rp 1,250,000
66 Jasa Rakit Trailer x 1 Rp 9,000,000 Rp 9,000,000
67 Jasa Potong + Press x 1 Rp 300,000 Rp 300,000
68 Uji Mutu + Rekom x 1 Rp 500,000 Rp 500,000
69 Komisi Sales x Rp -
70 Komisi Produksi x Rp -
71 Komisi Dealer x Rp -
Total Rp 87,286,919
RENCANA ANGGARAN BIAYA
Material
No. Harga Sat. Jumlah Keterangan
Nama Barang Sat. Jml.
1 WF 500 x 200 x 9 x 14 mm @12m Ljr 2.7 Rp - Rp -
2 WF 200 x 100 x 3,2 x 4,5 mm @12m Ljr 3.3 Rp - Rp -
Hollow 15 x 15 x 9 mm Ljr 3 Rp 9,000,000 Rp 27,000,000
6 UNP 80 x 45 x 5,0 mm Ljr 1 Rp - Rp -
7 UNP 65 x 42 x 5,5 mm Ljr 10 Rp - Rp -
8 CNP 100 Ljr 6 Rp - Rp -
9 Plat Strip 12 x 100 Ljr 2 Rp - Rp -
10 Besi Beton 14 mm Ljr 1 Rp 120,000 Rp 120,000
11 King Pin 2" Pcs 1 Rp 236,250 Rp 236,250
Plat 16 mm x 4 x 8' Lbr 1 Rp - Rp -
Plat Kapal 5'x 20' x 10 mm Lbr 1 Rp - Rp -
Plat Kapal 5'x 20' x 12 mm Lbr 0.2 Rp - Rp -
13 Midl Steel Plate 4,5 mm Lbr 2 Rp - Rp -
14 Midl Steel Plate 2,0 mm Lbr 4 Rp - Rp -
15 Kawat Las LB 26 Ø 3.2 mm Kg 10 Rp 34,000 Rp 340,000
16 Kawat Las RB 26 Ø 4,0 mm Kg 20 Rp 23,730 Rp 474,600
17 Kawat Las RB 26 Ø 3.2 mm Kg 20 Rp 24,675 Rp 493,500
18 Kawat Las CO Ø 1,0 mm Roll 2 Rp 287,437 Rp 574,874
19 Batu Gerinda 4" Pcs 10 Rp 9,500 Rp 95,000
20 Sikat Baja Pcs 8 Rp 12,500 Rp 100,000
21 Pipa 4" SCH 40 Ljr 0.3 Rp - Rp -
22 Pipa Seamles 1,5" SCH 40 Ljr 1 Rp - Rp -
23 Baut+Mur 5/8 x 1 1/2" Pcs 26 Rp 1,732 Rp 45,032
24 Baut+Mur 1/2 x 1 1/2" Pcs 15 Rp 1,000 Rp 15,000
25 Kawel 7/8 x 45 cm Pcs 12 Rp 49,500 Rp 594,000
26 Kaca Mata Kawel Besar Pcs 24 Rp 9,500 Rp 228,000
27 Baut Baja 20x50 Pcs 1 Rp 6,200 Rp 6,200
28 Leanding Gear Set 1 Rp 3,300,000 Rp 3,300,000
29 Tandem Lokal 3 axle Set 1 Rp 8,700,000 Rp 8,700,000
30 Axle 13 Ton Pcs 3 Rp 10,500,000 Rp 31,500,000
31 Velg Pcs 13 Rp 735,000 Rp 9,555,000
32 Pir Trailer Pcs 6 Rp 1,350,000 Rp 8,100,000
33 Brake Chamber Pcs 6 Rp 150,000 Rp 900,000
34 R.E. 6 Pcs 2 Rp 157,500 Rp 315,000
35 Nipple R.E. 6 Pcs 10 Rp 8,000 Rp 80,000
36 Tangki Angin Pcs 2 Rp 236,250 Rp 472,500
37 Nipple Y Pcs 2 Rp 13,000 Rp 26,000
38 Doble Drat 1/2 x 3/4 Pcs 2 Rp 7,500 Rp 15,000
39 Palm Coupling Pcs 2 Rp 39,375 Rp 78,750
40 Nipple Depan Pcs 2 Rp 13,500 Rp 27,000
41 Switch pembuangan angin Pcs 2 Rp 26,000 Rp 52,000
42 Klem selang 3/4 Pcs 30 Rp 1,500 Rp 45,000
43 Plug RE Pcs 2 Rp 5,000 Rp 10,000
44 Nepel Chamber Pcs 7 Rp 8,000 Rp 56,000
45 Stop Lampu LED Pcs 9 Rp 29,000 Rp 261,000
46 Lampu Plat Nomor Pcs 1 Rp 13,000 Rp 13,000
47 Kabel Serabut 6 x 0,75 mm Mtr 15 Rp 19,340 Rp 290,100
48 Selang Spiral Mtr 15 Rp 2,340 Rp 35,100
49 Isolasi Listrik Pcs 8 Rp 7,500 Rp 60,000
50 Isolasi Kertas Pcs 2 Rp 3,000 Rp 6,000
51 Selang Angin 3/8" Mtr 25 Rp 19,000 Rp 475,000
52 Lampu Kota + Dop Pcs 2 Rp 19,000 Rp 38,000
53 Emblem WB Pcs 2 Rp 70,000 Rp 140,000
54 Cat Dasar Kg 10 Rp 30,000 Rp 300,000
55 Cat Warna Kg 10 Rp 36,000 Rp 360,000
56 Cat Hitam Kg 5 Rp 32,000 Rp 160,000
57 Thinner A Special Liter 20 Rp 13,600 Rp 272,000
58 Kertas Gosok No. 80 Pcs 5 Rp 3,500 Rp 17,500
59 Kertas Gosok No. 150 Pcs 5 Rp 2,350 Rp 11,750
60 Dempul Kg 3 Rp 30,000 Rp 90,000
61 Oksigen Tube 3 Rp 45,000 Rp 135,000
62 CO2 Tube 2 Rp 140,000 Rp 280,000
63 Elpiji Tube 1 Rp 145,000 Rp 145,000
64 Listrik x 1 Rp 350,000 Rp 350,000
65 Jasa Cat x 1 Rp 800,000 Rp 800,000
66 Jasa Rakit Trailer x 1 Rp 6,000,000 Rp 6,000,000
67 Jasa Potong + Press x 1 Rp 300,000 Rp 300,000
68 Uji Mutu + Rekom x 1 Rp 500,000 Rp 500,000
69 Komisi Sales x Rp -
70 Komisi Produksi x Rp -
71 Komisi Dealer x Rp -
Total Rp 104,594,156
RENCANA ANGGARAN BIAYA
1
RENCANA ANGGARAN BIAYA
Material
No. Harga Sat. Jumlah Keterangan
Nama Barang Sat. Jml.
UNP 200 x 80 x 7,5 mm Ljr 4 Rp 1,245,000 Rp 4,980,000 UNP 200 KS
UNP 150 x 75 x 6,5 mm Ljr 4 Rp 830,000 Rp 3,320,000 UNP 150 KS
UNP 100 x 45 x 5,0 mm Ljr 13 Rp - Rp -
Hydraulist Pcs 1 Rp 6,500,000 Rp 6,500,000
Gear Pump Pcs Rp - Rp -
PTO Pcs Rp - Rp -
Join Pcs Rp - Rp -
Handle Pcs Rp - Rp -
Selang Handle Pcs Rp - Rp -
Tangki Olie Pcs Rp - Rp -
Olie Pcs Rp - Rp -
Body Braket Pcs Rp - Rp -
Pcs Rp - Rp -
Pcs Rp - Rp -
Pcs Rp - Rp -
Pcs Rp - Rp -
Pcs Rp - Rp -
Pcs Rp - Rp -
Pcs Rp - Rp -
Pcs Rp - Rp -
WF 450 x 200 x 9 x 14 mm Ljr 1.2 Rp - Rp -
WF 200 x 100 x 3,2 x 4,5 mm @12m Ljr 0.5 Rp - Rp -
WF 150 x 75 x 5 x 7 mm @ 12 mtr Ljr 0.66 Rp - Rp -
UNP 150 x 75 x 6,5 mm Ljr 0.6 Rp - Rp - 3.39622642
UNP 100 x 50 x 5,0 mm Ljr 1 Rp - Rp -
UNP 80 x 45 x 5,0 mm Ljr 1 Rp - Rp - 14.4
UNP 65 x 42 x 5,5 mm Ljr 4 Rp - Rp - 1.2
CNP 75 Ljr 4 Rp - Rp -
Plat Strip 12 x 100 Ljr 1 Rp - Rp -
Besi Beton 14 mm Ljr 1 Rp 120,000 Rp 120,000
King Pin 2" Pcs 1 Rp 236,250 Rp 236,250
Twist Lock Pcs 8 Rp 178,500 Rp 1,428,000
Midl Steel Plate 4,5 mm Lbr Rp - Rp -
Midl Steel Plate 2,0 mm Lbr 4 Rp - Rp -
Kawat Las LB 26 Ø 3.2 mm Kg 5 Rp 34,000 Rp 170,000
Kawat Las RB 26 Ø 4,0 mm Kg 7 Rp 23,730 Rp 166,110
Kawat Las RB 26 Ø 3.2 mm Kg 10 Rp 24,675 Rp 246,750
Kawat Las CO Ø 1,0 mm Roll 0.5 Rp 287,437 Rp 143,719
Batu Gerinda 4" Pcs 3 Rp 9,500 Rp 28,500
Sikat Baja Pcs 4 Rp 12,500 Rp 50,000
Pipa 4" SCH 40 Ljr 0.2 Rp - Rp -
Pipa Seamles 1,5" SCH 40 Ljr 1 Rp - Rp -
Baut+Mur 5/8 x 1 1/2" Pcs 26 Rp 1,732 Rp 45,032
Baut+Mur 1/2 x 1 1/2" Pcs 15 Rp 1,000 Rp 15,000
Kawel 7/8 x 45 cm Pcs 12 Rp 49,500 Rp 594,000
Kaca Mata Kawel Besar Pcs 24 Rp 9,500 Rp 228,000
Baut Baja 20x50 Pcs 1 Rp 6,200 Rp 6,200
Leanding Gear Set 1 Rp 3,190,300 Rp 3,190,300
Tandem Lokal 3 axle Set 1 Rp 5,900,000 Rp 5,900,000
Axle 13 Ton Pcs 2 Rp 10,300,000 Rp 20,600,000
Velg Pcs 9 Rp 735,000 Rp 6,615,000
Pir Trailer Pcs 4 Rp 1,312,500 Rp 5,250,000
Brake Chamber Pcs 4 Rp 150,000 Rp 600,000
R.E. 6 Pcs 2 Rp 157,500 Rp 315,000
Nipple R.E. 6 Pcs 10 Rp 8,000 Rp 80,000
Tangki Angin Pcs 2 Rp 236,250 Rp 472,500
Nipple Y Pcs 2 Rp 13,000 Rp 26,000
Doble Drat 1/2 x 3/4 Pcs 2 Rp 7,500 Rp 15,000
Palm Coupling Pcs 2 Rp 39,375 Rp 78,750
Nipple Depan Pcs 2 Rp 13,500 Rp 27,000
Switch pembuangan angin Pcs 2 Rp 26,000 Rp 52,000
Klem selang 3/4 Pcs 30 Rp 1,500 Rp 45,000
Plug RE Pcs 2 Rp 5,000 Rp 10,000
Nepel Chamber Pcs 7 Rp 8,000 Rp 56,000
Stop Lampu LED Pcs 9 Rp 29,000 Rp 261,000
Lampu Plat Nomor Pcs 1 Rp 13,000 Rp 13,000 19340
Kabel Serabut 6 x 0,75 mm Mtr 15 Rp 19,340 Rp 290,100
Selang Spiral Mtr 15 Rp 2,340 Rp 35,100
Isolasi Listrik Pcs 8 Rp 7,500 Rp 60,000
Isolasi Kertas Pcs 2 Rp 3,000 Rp 6,000 17500
Selang Angin 3/8" Mtr 15 Rp 19,000 Rp 285,000
Lampu Kota + Dop Pcs 2 Rp 19,000 Rp 38,000
Emblem WB Pcs 2 Rp 70,000 Rp 140,000
Cat Dasar Kg 7 Rp 30,000 Rp 210,000
Cat Warna Kg 7 Rp 36,000 Rp 252,000 30
Cat Hitam Kg 5 Rp 32,000 Rp 160,000
Thinner A Special Liter 15 Rp 13,600 Rp 204,000
Kertas Gosok No. 80 Pcs 5 Rp 3,500 Rp 17,500
Kertas Gosok No. 150 Pcs 5 Rp 2,350 Rp 11,750
Dempul Kg 1 Rp 30,000 Rp 30,000
Oksigen Tube 2 Rp 45,000 Rp 90,000
CO2 Tube 2 Rp 140,000 Rp 280,000
Elpiji Tube 1 Rp 145,000 Rp 145,000
Listrik x 1 Rp 350,000 Rp 350,000
Jasa Cat x 1 Rp -
Jasa Rakit Trailer x 1 Rp 3,000,000 Rp 3,000,000
Jasa Potong + Press x 1 Rp -
Uji Mutu + Rekom x 1 Rp -
Komisi Sales x 1 Rp -
Komisi Produksi x 1 Rp -
Komisi Dealer x 1 Rp -
Total Rp 67,488,561
RENCANA ANGGARAN BIAYA
CV.WIJAYA BARU KAROSERI
Nama Karoseri : Flatdeck 5,6 x 2,5
Dimensi :
Tanggal : 2/20/2018
Material
No. Harga Sat. Jumlah Keterangan No.
Nama Barang Sat. Jml.
UNP 200 x 80 x 7,5 mm ljr 3 Rp - Rp -
1 UNP 150 x 75 x 6,5 mm Ljr Rp - Rp - Main Frame 1
2 UNP 120 x 55 x 7,0 mm Ljr 14 Rp - Rp - Cross Member Cakup 2
UNP 80 x 45 x 5,0 mm 1 Rp - Rp -
UNP 65 x 42 x 5,5 mm 1 Rp - Rp -
3 CNP 100 Ljr 6 Rp 120,750 Rp 724,500
4 Plat 5,0 mm x 4 x 8' Lbr 5 Rp - Rp -
5 Plat 2,5 mm x 4 x 8' Lbr 3 Rp - Rp - 5
6 Kawat Las RB 26 Ø 3.2 mm Kg 15 Rp 24,675 Rp 370,125
7 Kawat Las CO Ø 0,8 mm Roll 1 Rp 287,437 Rp 287,437
8 Batu Gerinda 4" Pcs 5 Rp 9,500 Rp 47,500 6
9 Sikat Baja Pcs 5 Rp 12,500 Rp 62,500 7
10 Kawel 7/8 x 45 cm Pcs 12 Rp 49,500 Rp 594,000 8
11 Kaca Mata Kawel Besar Pcs 24 Rp 9,500 Rp 228,000 9
12 Lampu Plat Nomor Pcs 1 Rp 13,000 Rp 13,000 10
13 Kabel Serabut 6 x 0,75 mm Mtr 10 Rp 19,340 Rp 193,400 11
14 Selang Spiral Mtr 12 Rp 2,340 Rp 28,080 12
15 Isolasi Listrik Pcs 5 Rp 7,500 Rp 37,500 13
16 Isolasi Kertas Pcs 8 Rp 3,000 Rp 24,000 14
17 Lampu Kota + Dop Pcs 5 Rp 19,000 Rp 95,000 15
18 Emblem WB Pcs 2 Rp 70,000 Rp 140,000 16
19 Cat Dasar Kg 7 Rp 70,000 Rp 490,000 17
20 Cat Warna Kg 10 Rp 70,000 Rp 700,000 18
21 Cat Hitam Kg 5 Rp 70,000 Rp 350,000 19
22 Thinner A Special Liter 20 Rp 13,600 Rp 272,000 20
23 Kertas Gosok No. 80 Pcs 8 Rp 3,500 Rp 28,000 21
24 Kertas Gosok No. 150 Pcs 5 Rp 2,350 Rp 11,750 22
25 Dempul Kg 3 Rp 30,000 Rp 90,000 23
26 Oksigen Tube 2 Rp 45,000 Rp 90,000 24
27 CO2 Tube 1 Rp 140,000 Rp 140,000 25
28 Elpiji Tube 1 Rp 145,000 Rp 145,000 26
29 Listrik x 1 Rp 300,000 Rp 300,000 27
30 Jasa Cat x 1 Rp 500,000 Rp 500,000 28
31 Jasa Rakit x 1 Rp 2,000,000 Rp 2,000,000 29
32 Jasa Potong + Press x 1 Rp 300,000 Rp 300,000 30
33 Uji Mutu + Rekom x 1 Rp 1,000,000 Rp 1,000,000 31
34 Komisi Sales x Rp - 32
35 Komisi Produksi x Rp - 33
36 Komisi Dealer x Rp - 34
Total Rp 9,261,792 35
36
Material
No. Harga Sat. Jumlah Keterangan
Nama Barang Sat. Jml.
1 UNP 120 x 55 x 7,0 mm Ljr 5 Rp - Rp -
2 UNP 100 x 45 x 5,0 mm Ljr 5 Rp - Rp -
3 UNP 80 x 45 x 5,0 mm Ljr 1 Rp - Rp -
4 UNP 65 x 42 x 5,5 mm Ljr 2 Rp - Rp -
5 Plat 4,0 mm x 4 x 8' Lbr 4 Rp - Rp -
6 Plat 2,0 mm x 4 x 8' Lbr 2 Rp - Rp -
7 Kawat Las RB 26 Ø 3.2 mm Kg 15 Rp 24,675 Rp 370,125
8 Kawat Las CO Ø 0,8 mm Roll 1 Rp 287,437 Rp 287,437
9 Batu Gerinda 4" Pcs 5 Rp 9,500 Rp 47,500
10 Sikat Baja Pcs 5 Rp 12,500 Rp 62,500
11 Kawel 7/8 x 45 cm Pcs 8 Rp 49,500 Rp 396,000
12 Kaca Mata Kawel Besar Pcs 16 Rp 9,500 Rp 152,000
13 Lampu Plat Nomor Pcs 1 Rp 13,000 Rp 13,000
14 Kabel Serabut 6 x 0,75 mm Mtr 10 Rp 19,340 Rp 193,400
15 Selang Spiral Mtr 12 Rp 2,340 Rp 28,080
16 Isolasi Listrik Pcs 5 Rp 7,500 Rp 37,500
17 Isolasi Kertas Pcs 8 Rp 3,000 Rp 24,000
18 Lampu Kota + Dop Pcs 5 Rp 19,000 Rp 95,000
19 Emblem WB Pcs 2 Rp 70,000 Rp 140,000
20 Cat Dasar Kg 3 Rp 30,000 Rp 90,000
21 Cat Warna Kg 2 Rp 36,000 Rp 72,000
22 Cat Hitam Kg 3 Rp 32,000 Rp 96,000
23 Thinner A Special Liter 20 Rp 13,600 Rp 272,000
24 Kertas Gosok No. 80 Pcs 5 Rp 3,500 Rp 17,500
25 Kertas Gosok No. 150 Pcs 4 Rp 2,350 Rp 9,400
26 Dempul Kg 2 Rp 30,000 Rp 60,000
27 Oksigen Tube 1 Rp 45,000 Rp 45,000
28 CO2 Tube 1 Rp 140,000 Rp 140,000
29 Elpiji Tube 1 Rp 145,000 Rp 145,000
30 Listrik x 1 Rp 300,000 Rp 300,000
31 Jasa Cat x 1 Rp 500,000 Rp 500,000
32 Jasa Rakit x 1 Rp 1,000,000 Rp 1,000,000
33 Jasa Potong + Press x 1 Rp 300,000 Rp 300,000
34 Uji Mutu + Rekom x 1 Rp 1,000,000 Rp 1,000,000
35 Komisi Sales x Rp -
36 Komisi Produksi x Rp -
37 Komisi Dealer x Rp -
Total Rp 5,893,442
RENCANA ANGGARAN BIAYA
CV.WIJAYA BARU KAROSERI
Nama Karoseri : Flatdeck 9,8 x 2,5
Dimensi :
Tanggal : 8/5/2015
Material
Harga Sat. Jumlah Keterangan
Nama Barang Sat. Jml.
UNP 200 x 80 x 7,5 mm ljr 4 Rp - Rp -
UNP 120 x 55 x 7,0 mm Ljr 18 Rp - Rp - Main Frame
UNP 80 x 45 x 5,0 mm Ljr 3 Rp - Rp - Cross Member Cakup
UNP 65 x 42 x 5,5 mm 2 Rp -
Material
No. Harga Sat. Jumlah Keterangan
Nama Barang Sat. Jml.
1 WF 150 x 75 x 5 x 7 mm Ljr 4 Rp - Rp - P : 12 mtr u/ Side member
2 UNP 150 x 75 x 6,5 mm Ljr 3 Rp - Rp - Main Frame
3 UNP 120 x 55 x 7,0 mm Ljr 19 Rp - Rp - Cross Member Cakup
4 UNP 100 x 50 x 5,0 mm Ljr 1 Rp - Rp -
5 UNP 80 x 45 x 5,0 mm Ljr Rp - Rp -
6 UNP 65 x 42 x 5,5 mm Ljr Rp - Rp -
7 CNP 100 Ljr Rp - Rp -
Pipa Kotak 13x20x9mm Ljr 1 Rp 10,000,000 Rp 10,000,000
Hidraulis Jeck depan Set 1 Rp 55,000,000 Rp 55,000,000
9 Plat 4,0 mm x 4 x 8' Ljr 1 Rp - Rp -
10 Bordes Steel Plate 4,5 mm Lbr 11 Rp 982,000 Rp 10,802,000
11 Plat 2,5 mm x 4 x 8' Lbr 2 Rp - Rp -
12 Plat Strip 8 x 2' x 5,4 mm Ljr Rp - Rp -
13 Kawat Las RB 26 Ø 4,0 mm Kg Rp 23,730 Rp -
14 Kawat Las RB 26 Ø 3.2 mm Kg 15 Rp 24,675 Rp 370,125
15 Kawat Las CO Ø 1,0 mm Roll Rp 287,437 Rp -
16 Batu Gerinda 4" Pcs Rp 9,500 Rp -
17 Sikat Baja Pcs Rp 12,500 Rp -
18 Pipa 4" SCH 40 Ljr Rp - Rp -
19 Pipa Seamles 1,5" SCH 40 Ljr Rp - Rp -
20 Baut+Mur 5/8 x 1 1/2" Pcs Rp 1,732 Rp -
21 Baut+Mur 1/2 x 1 1/2" Pcs Rp 1,000 Rp -
22 Kawel 7/8 x 45 cm Pcs Rp 49,500 Rp -
23 Kaca Mata Kawel Besar Pcs Rp 9,500 Rp -
24 Baut Baja 20x50 Pcs Rp 6,200 Rp -
42 Stop Lampu LED Pcs Rp 29,000 Rp -
43 Lampu Plat Nomor Pcs Rp 13,000 Rp -
44 Kabel Serabut 6 x 0,75 mm Mtr 20 Rp 19,340 Rp 386,800
45 Selang Spiral Mtr 20 Rp 2,340 Rp 46,800
46 Isolasi Listrik Pcs 5 Rp 7,500 Rp 37,500
47 Isolasi Kertas Pcs 4 Rp 3,000 Rp 12,000
48 Selang Angin 3/8" Mtr Rp 19,000 Rp -
49 Lampu Kota + Dop Pcs 6 Rp 19,000 Rp 114,000
50 Emblem WB Pcs 2 Rp 70,000 Rp 140,000
51 Cat Dasar Kg 4 Rp 30,000 Rp 120,000
52 Cat Warna Kg 4 Rp 36,000 Rp 144,000
53 Cat Hitam Kg 8 Rp 32,000 Rp 256,000
54 Thinner A Special Liter 20 Rp 13,600 Rp 272,000
55 Kertas Gosok No. 80 Pcs 10 Rp 3,500 Rp 35,000
56 Kertas Gosok No. 150 Pcs 10 Rp 2,350 Rp 23,500
57 Dempul Kg 8 Rp 30,000 Rp 240,000
58 Oksigen Tube 3 Rp 45,000 Rp 135,000
59 CO2 Tube 2 Rp 140,000 Rp 280,000
60 Elpiji Tube 2 Rp 145,000 Rp 290,000
61 Listrik x 1 Rp 400,000 Rp 400,000
62 Jasa Cat x 1 Rp 800,000 Rp 800,000
63 Jasa Rakit x 1 Rp 7,500,000 Rp 7,500,000
64 Jasa Potong + Press x 1 Rp 300,000 Rp 300,000
65 Uji Mutu + Rekom x 1 Rp 500,000 Rp 500,000
66 Komisi Sales x Rp -
67 Komisi Produksi x Rp -
68 Komisi Dealer x Rp -
Total Rp 88,204,725
Rp 1,080,000,000 Rp 820,000,000
Rp 864,000,000 Rp 656,000,000
Rp 2,730,000,000
Rp 2,184,000,000
RENCANA ANGGARAN BIAYA
CV.WIJAYA BARU KAROSERI
Nama Karoseri : Kontainer 7 feet
Dimensi : 210 x 190 x 200
Tanggal : 9/9/2016
Material
No. Harga Sat. Jumlah Keterangan
Nama Barang Sat. Jml.
1 UNP 120 x 55 x 7,0 mm Ljr 6 Rp - Rp - Cross
2 UNP 100 x 45 x 5,0 mm Ljr 3 Rp - Rp -
3 Plat 5,0 mm x 4 x 8' Ljr 6 Rp - Rp -
5 Plat 2,5 mm x 4 x 8' Ljr 8 Rp - Rp -
7 Lock kontainer Ljr 8 Rp 550,000 Rp 4,400,000
8 Karet Pintu Ljr 1 Rp 500,000 Rp 500,000
9 Lantai Kayu Ljr 1 Rp 2,400,000 Rp 2,400,000
17 engsel pintu Mtr 1 Rp 2,500,000 Rp 2,500,000
18 silikon sika Mtr 4 Rp 75,000 Rp 300,000
21 Kawat Las RB 26 Ø 3.2 mm Kg 20 Rp 24,675 Rp 493,500
22 Kawat Las CO Ø 0,8 mm Roll 3 Rp 287,437 Rp 862,311
23 Batu Gerinda 4" Pcs 15 Rp 9,500 Rp 142,500
24 Sikat Baja Pcs 7 Rp 12,500 Rp 87,500
33 Cat Dasar Kg 8 Rp 30,000 Rp 240,000
34 Cat Warna Kg 10 Rp 36,000 Rp 360,000
35 Cat Hitam Kg 8 Rp 32,000 Rp 256,000
36 Thinner A Special Liter 35 Rp 13,600 Rp 476,000
37 Kertas Gosok No. 80 Pcs 10 Rp 3,500 Rp 35,000
38 Kertas Gosok No. 150 Pcs 7 Rp 2,350 Rp 16,450
39 Dempul Kg 5 Rp 30,000 Rp 150,000
40 Oksigen Tube 2 Rp 45,000 Rp 90,000
41 CO2 Tube 3 Rp 140,000 Rp 420,000
42 Elpiji Tube 1 Rp 145,000 Rp 145,000
43 Listrik x 1 Rp 350,000 Rp 350,000
44 Jasa Cat x 1 Rp 500,000 Rp 500,000
45 Jasa Rakit x 1 Rp 3,000,000 Rp 3,000,000
46 Jasa Potong + Press x 1 Rp 700,000 Rp 700,000
47 Uji Mutu + Rekom x 1 Rp -
48 Komisi Sales x Rp -
49 Komisi Produksi x Rp -
50 Komisi Dealer x Rp -
Total Rp 18,424,261
Material
No. Harga Sat. Jumlah Keterangan
Nama Barang Sat. Jml.
1 UNP 120 x 55 x 7,0 mm Ljr 0 Rp - Rp -
2 UNP 100 x 45 x 5,0 mm Ljr 3 Rp - Rp - cross
3 Plat 5,0 mm x 4 x 8' Ljr 4 Rp - Rp - tiang, side atas & bawah
5 Plat 1,7 mm x 4 x 8' Ljr 8 Rp - Rp - dinding
7 Lock kontainer Ljr 8 Rp 550,000 Rp 4,400,000
8 Karet Pintu Ljr 1 Rp 500,000 Rp 500,000
9 Lantai Triplek 20 mm Ljr 2 Rp 270,000 Rp 540,000
17 engsel pintu Mtr 1 Rp 2,000,000 Rp 2,000,000
18 silikon sika Mtr 5 Rp 75,000 Rp 375,000
21 Kawat Las RB 26 Ø 3.2 mm Kg 20 Rp 24,675 Rp 493,500
22 Kawat Las CO Ø 0,8 mm Roll 2 Rp 287,437 Rp 574,874
23 Batu Gerinda 4" Pcs 15 Rp 9,500 Rp 142,500
24 Sikat Baja Pcs 7 Rp 12,500 Rp 87,500
33 Cat Dasar Kg 8 Rp 30,000 Rp 240,000
34 Cat Warna Kg 10 Rp 36,000 Rp 360,000
35 Cat Hitam Kg 8 Rp 32,000 Rp 256,000
36 Thinner A Special Liter 35 Rp 13,600 Rp 476,000
37 Kertas Gosok No. 80 Pcs 10 Rp 3,500 Rp 35,000
38 Kertas Gosok No. 150 Pcs 7 Rp 2,350 Rp 16,450
39 Dempul Kg 5 Rp 30,000 Rp 150,000
40 Oksigen Tube 2 Rp 45,000 Rp 90,000
41 CO2 Tube 3 Rp 140,000 Rp 420,000
42 Elpiji Tube 1 Rp 145,000 Rp 145,000
43 Listrik x 1 Rp 350,000 Rp 350,000
44 Jasa Cat x 1 Rp 500,000 Rp 500,000
45 Jasa Rakit x 1 Rp 3,000,000 Rp 3,000,000
46 Jasa Potong + Press x 1 Rp 700,000 Rp 700,000
47 Uji Mutu + Rekom x 1 Rp -
48 Komisi Sales x Rp -
49 Komisi Produksi x Rp -
50 Komisi Dealer x Rp -
Total Rp 15,851,824
RENCANA ANGGARAN BIAYA
CV.WIJAYA BARU KAROSERI
Nama Karoseri : Wingsbox
Dimensi : 960 x 250 x 250 cm
Tanggal : 2/20/2016
Material
No. Harga Sat. Jumlah Keterangan
Nama Barang Sat. Jml.
1 UNP 120 x 55 x 7,0 mm Ljr 4 Rp - Rp - Cross
2 UNP 100 x 45 x 5,0 mm Ljr 12 Rp - Rp -
3 Plat 6 mm x 4 x 8' Ljr 7 Rp - Rp -
4 Plat 4,0 mm x 4 x 8' Ljr 8 Rp - Rp -
5 Plat 2,5 mm x 4 x 8' Ljr 13 Rp - Rp -
6 Plat 2,0 mm x 4 x 8' Ljr 4 Rp - Rp -
7 Hollow 100 t: 3,5 Ljr 4 Rp - Rp -
8 Hollow 75 t:3,5 Ljr 2 Rp - Rp -
9 Hollow 50 t :2,0 Ljr 30 Rp - Rp -
10 Hollow 50 t 3,0 mm Ljr 4 Rp - Rp -
11 Hidrolist Wings Box Set 1 Rp 20,000,000 Rp 20,000,000
12 Pipa SCH 40 dia. 1" Ljr 1 Rp -
13 List Pancing Siku Ljr 20 Rp 17,000 Rp 340,000
14 Siku Laminium 2x2 Ljr 6 Rp 16,000 Rp 96,000
15 Triplek 4mm Lbr 20 Rp 74,000 Rp 1,480,000
16 Triplek 6mm Lbr 4 Rp 76,000 Rp 304,000
17 Terpal Mtr 10 Rp 20,000 Rp 200,000
18 Seng Galvalume 0,80 Mtr 50 Rp 90,000 Rp 4,500,000
19 CNP 100 Ljr 6 Rp - Rp -
20 Engsel wings Box Set 1 Rp 4,100,000 Rp 4,100,000
21 Kawat Las RB 26 Ø 3.2 mm Kg 20 Rp 24,675 Rp 493,500
22 Kawat Las CO Ø 0,8 mm Roll 2 Rp 287,437 Rp 574,874
23 Batu Gerinda 4" Pcs 15 Rp 9,500 Rp 142,500
24 Sikat Baja Pcs 7 Rp 12,500 Rp 87,500
25 Baut Baja 20x50 Pcs Rp 6,200 Rp -
26 Kabel Serabut 6 x 0,75 mm Mtr 30 Rp 19,340 Rp 580,200
27 Selang Spiral Mtr 30 Rp 2,340 Rp 70,200
28 Isolasi Listrik Pcs 10 Rp 7,500 Rp 75,000
29 Isolasi Kertas Pcs 10 Rp 3,000 Rp 30,000
30 Selang Angin 3/8" Mtr Rp 19,000 Rp -
31 Lampu Kota + Dop Pcs 8 Rp 19,000 Rp 152,000
32 Emblem WB Pcs 2 Rp 70,000 Rp 140,000
33 Cat Dasar Kg 8 Rp 30,000 Rp 240,000
34 Cat Warna Kg 10 Rp 36,000 Rp 360,000
35 Cat Hitam Kg 8 Rp 32,000 Rp 256,000
36 Thinner A Special Liter 35 Rp 13,600 Rp 476,000
37 Kertas Gosok No. 80 Pcs 10 Rp 3,500 Rp 35,000
38 Kertas Gosok No. 150 Pcs 7 Rp 2,350 Rp 16,450
39 Dempul Kg 5 Rp 30,000 Rp 150,000
40 Oksigen Tube 2 Rp 45,000 Rp 90,000
41 CO2 Tube 3 Rp 140,000 Rp 420,000
42 Elpiji Tube 1 Rp 145,000 Rp 145,000
43 Listrik x 1 Rp 350,000 Rp 350,000
44 Jasa Cat x 1 Rp 1,100,000 Rp 1,100,000
45 Jasa Rakit x 1 Rp 16,500,000 Rp 16,500,000
46 Jasa Potong + Press x 1 Rp 500,000 Rp 500,000
47 Uji Mutu + Rekom x 1 Rp 800,000 Rp 800,000
48 Komisi Sales x Rp -
49 Komisi Produksi x Rp -
50 Komisi Dealer x Rp -
Total Rp 54,804,224
RENCANA ANGGARAN BIAYA
CV.WIJAYA BARU KAROSERI
Nama Karoseri : Wingsbox
Dimensi : 980 x 250 x 260 cm
Tanggal : 2/20/2016
Material
No. Harga Sat. Jumlah Keterangan
Nama Barang Sat. Jml.
1 UNP 200 X 80 X 75 X 12 MTR Ljr 2 Rp - Rp -
UNP 200 x 80 x 7,5 mm Ljr 1 Rp - Rp -
2 UNP 100 KS Ljr 14 Rp - Rp -
3 UNP 150 X 70 X 70 X 12 MTR Ljr 2 Rp - Rp -
Plat 8 mm x 4 x 8' 2 Rp - Rp -
4 Plat 6 mm x 4 x 8' Ljr 3 Rp - Rp -
Plat 5,0 mm x 4 x 8' Ljr 10 Rp - Rp -
5 Plat 3,0 mm x 4 x 8' Ljr 5 Rp - Rp -
6 Plat 2,5 mm x 4 x 8' Ljr 8 Rp - Rp -
7 Plat 2,0 mm x 4 x 8' Ljr 4 Rp - Rp -
Hollow 100 t: 3,5 Ljr 4 Rp - Rp -
8 Hollow 75 t:3,5 Ljr 2 Rp - Rp -
9 Hollow 50 t :2,0 Ljr 30 Rp - Rp -
10 Hollow 50 t 3,0 mm Ljr 4 Rp - Rp -
11 Hidrolist Wings Box Set 1 Rp 20,000,000 Rp 20,000,000
12 Pipa SCH 40 dia. 1" Ljr 1 Rp - Rp -
13 List Pancing Siku Ljr 20 Rp 17,000 Rp 340,000
14 Siku Laminium 2x2 Ljr 6 Rp 16,000 Rp 96,000
15 Triplek 4mm Lbr 20 Rp 74,000 Rp 1,480,000
16 Triplek 6mm Lbr 4 Rp 76,000 Rp 304,000
17 Terpal Mtr 10 Rp 20,000 Rp 200,000
18 Seng Galvalume 0,80 Mtr 50 Rp 90,000 Rp 4,500,000
19 Besi AS 19 mm Ljr 6 Rp - Rp -
20 Engsel wings Box Set 1 Rp 4,100,000 Rp 4,100,000
21 Kawat Las RB 26 Ø 3.2 mm Kg 20 Rp 24,675 Rp 493,500
22 Kawat Las CO Ø 0,8 mm Roll 2 Rp 287,437 Rp 574,874
23 Batu Gerinda 4" Pcs 15 Rp 9,500 Rp 142,500
24 Sikat Baja Pcs 7 Rp 12,500 Rp 87,500
25 Baut Baja 20x50 Pcs Rp 6,200 Rp -
26 Kabel Serabut 6 x 0,75 mm Mtr 30 Rp 19,340 Rp 580,200
27 Selang Spiral Mtr 30 Rp 2,340 Rp 70,200
28 Isolasi Listrik Pcs 10 Rp 7,500 Rp 75,000
29 Isolasi Kertas Pcs 10 Rp 3,000 Rp 30,000
30 Selang Angin 3/8" Mtr Rp 19,000 Rp -
31 Lampu Kota + Dop Pcs 8 Rp 19,000 Rp 152,000
32 Emblem WB Pcs 2 Rp 70,000 Rp 140,000
33 Cat Dasar Kg 20 Rp 30,000 Rp 600,000
34 Cat Warna Kg 30 Rp 60,000 Rp 1,800,000
35 Cat Hitam Kg 8 Rp 32,000 Rp 256,000
36 Thinner A Special Liter 35 Rp 13,600 Rp 476,000
37 Kertas Gosok No. 80 Pcs 10 Rp 3,500 Rp 35,000
38 Kertas Gosok No. 150 Pcs 7 Rp 2,350 Rp 16,450
39 Dempul Kg 5 Rp 30,000 Rp 150,000
40 Oksigen Tube 2 Rp 45,000 Rp 90,000
41 CO2 Tube 3 Rp 140,000 Rp 420,000
42 Elpiji Tube 1 Rp 145,000 Rp 145,000
43 Listrik x 1 Rp 350,000 Rp 350,000
44 Jasa Cat x 1 Rp 2,000,000 Rp 2,000,000
45 Jasa Rakit x 1 Rp 16,500,000 Rp 16,500,000
46 Jasa Potong + Press x 1 Rp 500,000 Rp 700,000
47 Uji Mutu + Rekom x 1 Rp 800,000 Rp 800,000
48 Komisi Sales x Rp -
49 Komisi Produksi x Rp -
50 Komisi Dealer x Rp -
Total Rp 57,704,224
Rp -
Rp -
Rp -
Rp -
Rp -
1 Rp -
Rp -
Rp -
Rp -
Rp -
1 Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
1 Rp 4,100,000
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp 6,000,000
Rp 10,100,000
RENCANA ANGGARAN BIAYA
CV.WIJAYA BARU KAROSERI
Nama Karoseri : Box Besi 8 x 2,50 x 2,5 meter
Dimensi : 8 x 2,50 x 2,5 meter
Tanggal : 10/30/2015
Material
No. Harga Sat. Jumlah Keterangan
Nama Barang Sat. Jml.
2 UNP 120 x 55 x 7,0 mm Ljr 26 Rp - Rp - Cross
3 UNP 100 x 50 x 5,0 mm Ljr 17 Rp - Rp -
5 UNP 65 x 42 x 5,5 mm Ljr 2 Rp - Rp -
6 CNP 100 Ljr 6 Rp - Rp -
Pipa Gas 1,5" T: 2,0 mm Ljr 4 Rp - Rp -
Pipa Gas 3/4 Tebal 1,8 mm Ljr 12 Rp - Rp -
8 Besi Beton polos 19 mm Ljr 0.2 Rp 120,000 Rp 24,000
9 Midl Steel Plate 4,5 mm Lbr 9 Rp - Rp - Lantai
10 Plat 3,0 mm x 4 x 8' Lbr 20 Rp - Rp - Dinding + Sock Dinding & UNP
11 Plat Strip 8 x 2' x 5,4 mm Ljr 0.2 Rp - Rp - Engsel dinding
Engsel Kupu2 Kecil Pcs 4 Rp -
13 Kawat Las RB 26 Ø 3.2 mm Kg 10 Rp 24,675 Rp 246,750
14 Kawat Las CO Ø 0,8 mm Roll 1.4 Rp 287,437 Rp 402,412
15 Batu Gerinda 4" Pcs 9 Rp 9,500 Rp 85,500
16 Sikat Baja Pcs 5 Rp 12,500 Rp 62,500
17 Baut+Mur 5/8 x 1 1/2" Pcs Rp 1,732 Rp -
18 Baut+Mur 1/2 x 1 1/2" Pcs Rp 1,000 Rp -
19 Kawel 3/4 x 60 cm Pcs Rp 49,500 Rp -
20 Kaca Mata Kawel Besar Pcs Rp 9,500 Rp -
21 Baut Baja 20x50 Pcs Rp 6,200 Rp -
22 Stop Lampu LED Pcs Rp 29,000 Rp -
23 Lampu Plat Nomor Pcs Rp 13,000 Rp -
24 Kabel Serabut 6 x 0,75 mm Mtr Rp 19,340 Rp -
25 Selang Spiral Mtr Rp 2,340 Rp -
26 Isolasi Listrik Pcs Rp 7,500 Rp -
27 Isolasi Kertas Pcs Rp 3,000 Rp -
28 Selang Angin 3/8" Mtr Rp 19,000 Rp -
29 Lampu Kota + Dop Pcs Rp 19,000 Rp -
30 Emblem WB Pcs 2 Rp 70,000 Rp 140,000
31 Cat Dasar Kg 7 Rp 30,000 Rp 210,000
32 Cat Warna Kg 5 Rp 36,000 Rp 180,000
33 Cat Hitam Kg 5 Rp 32,000 Rp 160,000
34 Thinner A Special Liter 35 Rp 13,600 Rp 476,000
35 Kertas Gosok No. 80 Pcs 10 Rp 3,500 Rp 35,000
36 Kertas Gosok No. 150 Pcs 5 Rp 2,350 Rp 11,750
37 Dempul Kg 5 Rp 30,000 Rp 150,000
38 Oksigen Tube 2 Rp 45,000 Rp 90,000
39 CO2 Tube 2 Rp 140,000 Rp 280,000
40 Elpiji Tube 1 Rp 145,000 Rp 145,000
41 Listrik x 1 Rp 350,000 Rp 350,000
42 Jasa Cat x Rp -
43 Jasa Rakit x 1 Rp 4,000,000 Rp 4,000,000
44 Jasa Potong + Press x Rp -
45 Uji Mutu + Rekom x Rp -
46 Komisi Sales x Rp -
47 Komisi Produksi x Rp -
48 Komisi Dealer x Rp -
Total Rp 7,048,912
RENCANA ANGGARAN BIAYA
CV.WIJAYA BARU KAROSERI
Nama Karoseri : Box Besi 9 x 2,50 x 2,5 meter
Dimensi : 9 x 2,50 x 2,5 meter
Tanggal : 2/20/2016
Material
No. Harga Sat. Jumlah Keterangan
Nama Barang Sat. Jml.
2 UNP 120 x 55 x 7,0 mm Ljr 20 Rp - Rp - Cross
3 Plat 4,0 mm x 4 x 8' Ljr 17 Rp - Rp -
5 Plat 3,5 mm x 4 x 8' Ljr 4 Rp - Rp -
6 Plat 3,0 mm x 4 x 8' Ljr 2 Rp - Rp -
Plat 2,5 mm x 4 x 8' Ljr 20 Rp - Rp -
Plat 2,0 mm x 4 x 8' Ljr 20 Rp - Rp -
8 CNP 100 Ljr 6 Rp - Rp -
Engsel Box Set 1 Rp 2,200,000 Rp 2,200,000
13 Kawat Las RB 26 Ø 3.2 mm Kg 20 Rp 24,675 Rp 493,500
14 Kawat Las CO Ø 0,8 mm Roll 3 Rp 287,437 Rp 862,311
15 Batu Gerinda 4" Pcs 15 Rp 9,500 Rp 142,500
16 Sikat Baja Pcs 7 Rp 12,500 Rp 87,500
21 Baut Baja 20x50 Pcs Rp 6,200 Rp -
24 Kabel Serabut 6 x 0,75 mm Mtr 30 Rp 19,340 Rp 580,200
25 Selang Spiral Mtr 30 Rp 2,340 Rp 70,200
26 Isolasi Listrik Pcs 10 Rp 7,500 Rp 75,000
27 Isolasi Kertas Pcs 10 Rp 3,000 Rp 30,000
28 Selang Angin 3/8" Mtr Rp 19,000 Rp -
29 Lampu Kota + Dop Pcs 8 Rp 19,000 Rp 152,000
30 Emblem WB Pcs 2 Rp 70,000 Rp 140,000
31 Cat Dasar Kg 8 Rp 30,000 Rp 240,000
32 Cat Warna Kg 10 Rp 36,000 Rp 360,000
33 Cat Hitam Kg 8 Rp 32,000 Rp 256,000
34 Thinner A Special Liter 35 Rp 13,600 Rp 476,000
35 Kertas Gosok No. 80 Pcs 10 Rp 3,500 Rp 35,000
36 Kertas Gosok No. 150 Pcs 7 Rp 2,350 Rp 16,450
37 Dempul Kg 5 Rp 30,000 Rp 150,000
38 Oksigen Tube 2 Rp 45,000 Rp 90,000
39 CO2 Tube 3 Rp 140,000 Rp 420,000
40 Elpiji Tube 1 Rp 145,000 Rp 145,000
41 Listrik x 1 Rp 350,000 Rp 350,000
42 Jasa Cat x 1 Rp 1,100,000 Rp 1,100,000
43 Jasa Rakit x 1 Rp 5,000,000 Rp 5,000,000
44 Jasa Potong + Press x 1 Rp 500,000 Rp 500,000
45 Uji Mutu + Rekom x 1 Rp 500,000 Rp 500,000
46 Komisi Sales x Rp -
47 Komisi Produksi x Rp -
48 Komisi Dealer x Rp -
Total Rp 14,471,661
Material
No. Harga Sat. Jumlah Keterangan
Nama Barang Sat. Jml.
2 UNP 120 x 55 x 7,0 mm Ljr 8 Rp - Rp - Cross
3 UNP 100 x 45 x 5,0 mm Ljr 14 Rp - Rp -
5 Plat 2,5 mm x 4 x 8' Ljr 16 Rp - Rp -
6 Plat 4,0 mm x 4 x 8' Ljr 10 Rp - Rp -
Plat 2,0 mm x 4 x 8' Ljr 12 Rp - Rp -
Plat 3,0 mm x 4 x 8' Ljr 8 Rp - Rp -
8 Besi AS 19 mm Ljr 0 Rp - Rp -
Engsel Box Set 4 Rp 1,500,000 Rp 6,000,000
Karet pintu mtr 50 Rp 40,000 Rp 2,000,000
Siikon sika bh 5 Rp 80,000 Rp 400,000
13 Kawat Las RB 26 Ø 3.2 mm Kg 20 Rp 24,675 Rp 493,500
14 Kawat Las CO Ø 0,8 mm Roll 3 Rp 287,437 Rp 862,311
15 Batu Gerinda 4" Pcs 15 Rp 9,500 Rp 142,500
16 Sikat Baja Pcs 7 Rp 12,500 Rp 87,500
21 Baut Baja 20x50 Pcs Rp 6,200 Rp -
24 Kabel Serabut 6 x 0,75 mm Mtr 30 Rp 19,340 Rp 580,200
25 Selang Spiral Mtr 30 Rp 2,340 Rp 70,200
26 Isolasi Listrik Pcs 10 Rp 7,500 Rp 75,000
27 Isolasi Kertas Pcs 10 Rp 3,000 Rp 30,000
28 Selang Angin 3/8" Mtr Rp 19,000 Rp -
29 Lampu Kota + Dop Pcs 8 Rp 19,000 Rp 152,000
30 Emblem WB Pcs 2 Rp 70,000 Rp 140,000
31 Cat Dasar Kg 8 Rp 30,000 Rp 240,000
32 Cat Warna Kg 10 Rp 36,000 Rp 360,000
33 Cat Hitam Kg 8 Rp 32,000 Rp 256,000
34 Thinner A Special Liter 35 Rp 13,600 Rp 476,000
35 Kertas Gosok No. 80 Pcs 10 Rp 3,500 Rp 35,000
36 Kertas Gosok No. 150 Pcs 7 Rp 2,350 Rp 16,450
37 Dempul Kg 5 Rp 30,000 Rp 150,000
38 Oksigen Tube 2 Rp 45,000 Rp 90,000
39 CO2 Tube 3 Rp 140,000 Rp 420,000
40 Elpiji Tube 1 Rp 145,000 Rp 145,000
41 Listrik x 1 Rp 350,000 Rp 350,000
42 Jasa Cat x 1 Rp 1,100,000 Rp 1,100,000
43 Jasa Rakit x 1 Rp 6,200,000 Rp 6,200,000
44 Jasa Potong + Press x 1 Rp 500,000 Rp 500,000
45 Uji Mutu + Rekom x 1 Rp 500,000 Rp 500,000
46 Komisi Sales x Rp -
47 Komisi Produksi x Rp -
48 Komisi Dealer x Rp -
Total Rp 21,871,661
Material
No. Harga Sat. Jumlah Keterangan
Nama Barang Sat. Jml.
1 UNP 150 x 75 x 6,5 mm Ljr 3 Rp - Rp - Cross
2 UNP 120 x 55 x 7,0 mm Ljr 9 Rp - Rp -
3 Plat 3,0 mm x 4 x 8' Ljr 21 Rp - Rp -
4 Plat 2,0 mm x 4 x 8' Ljr 9 Rp - Rp -
5 Plat 3,0 mm x 4 x 8' Ljr 2 Rp - Rp -
plat aluminium 1,5 mm 12 Rp 580,000 Rp 6,960,000
6 Plat 4,0 mm x 4 x 8' Ljr 7 Rp - Rp -
7 Pipa Gas 1" Sch 40 welded Ljr 1 Rp - Rp -
8 Engsel Box Set 1 Rp 1,500,000 Rp 1,500,000
9 Karet pintu mtr 10 Rp 40,000 Rp 400,000
10 Siikon sika bh 5 Rp 80,000 Rp 400,000
11 Kawat Las RB 26 Ø 3.2 mm Kg 20 Rp 24,675 Rp 493,500
12 Kawat Las CO Ø 0,8 mm Roll 3 Rp 287,437 Rp 862,311
13 Batu Gerinda 4" Pcs 15 Rp 9,500 Rp 142,500
14 Sikat Baja Pcs 7 Rp 12,500 Rp 87,500
15 Baut Baja 20x50 Pcs Rp 6,200 Rp -
16 Kabel Serabut 6 x 0,75 mm Mtr 30 Rp 19,340 Rp 580,200
17 Selang Spiral Mtr 30 Rp 2,340 Rp 70,200
18 Isolasi Listrik Pcs 10 Rp 7,500 Rp 75,000
19 Isolasi Kertas Pcs 10 Rp 3,000 Rp 30,000
20 Selang Angin 3/8" Mtr Rp 19,000 Rp -
21 Lampu Kota + Dop Pcs 8 Rp 19,000 Rp 152,000
22 Emblem WB Pcs 2 Rp 70,000 Rp 140,000
23 Cat Dasar Kg 8 Rp 30,000 Rp 240,000
24 Cat Warna Kg 10 Rp 125,000 Rp 1,250,000
25 Cat Hitam Kg 8 Rp 32,000 Rp 256,000
26 Thinner A Special Liter 35 Rp 13,600 Rp 476,000
27 Kertas Gosok No. 80 Pcs 10 Rp 3,500 Rp 35,000
28 Kertas Gosok No. 150 Pcs 7 Rp 2,350 Rp 16,450
29 Dempul Kg 5 Rp 30,000 Rp 150,000
30 Oksigen Tube 2 Rp 45,000 Rp 90,000
31 CO2 Tube 3 Rp 140,000 Rp 420,000
32 Elpiji Tube 1 Rp 145,000 Rp 145,000
33 Listrik x 1 Rp 350,000 Rp 350,000
34 Jasa Cat x 1 Rp 1,100,000 Rp 1,100,000
35 Jasa Rakit x 1 Rp 6,500,000 Rp 6,500,000
36 Jasa Potong + Press x 1 Rp 500,000 Rp 500,000
37 Uji Mutu + Rekom x 1 Rp 1,000,000 Rp 1,000,000
38 Komisi Sales x Rp -
39 Komisi Produksi x Rp -
40 Komisi Dealer x Rp -
Total Rp 24,421,661
Material
No. Harga Sat. Jumlah Keterangan
Nama Barang Sat. Jml.
2 UNP 200 X 80 X 75 X 12 MTR Ljr 8 Rp - Rp - Cross
3 UNP 100 KS Ljr 14 Rp - Rp -
5 UNP 150 x 75 x 6,5 mm Ljr 16 Rp - Rp -
6 UNP 50 x 38 x 5,0 mm Ljr 10 Rp - Rp -
0 Ljr 12 Rp - Rp -
0 Ljr 8 Rp - Rp -
8 0 Ljr 0 Rp - Rp -
Engsel Box Set 4 Rp 1,500,000 Rp 6,000,000
Karet pintu mtr 50 Rp 40,000 Rp 2,000,000
Siikon sika bh 5 Rp 80,000 Rp 400,000
13 Kawat Las RB 26 Ø 3.2 mm Kg 20 Rp 24,675 Rp 493,500
14 Kawat Las CO Ø 0,8 mm Roll 3 Rp 287,437 Rp 862,311
15 Batu Gerinda 4" Pcs 15 Rp 9,500 Rp 142,500
16 Sikat Baja Pcs 7 Rp 12,500 Rp 87,500
21 Baut Baja 20x50 Pcs Rp 6,200 Rp -
24 Kabel Serabut 6 x 0,75 mm Mtr 30 Rp 19,340 Rp 580,200
25 Selang Spiral Mtr 30 Rp 2,340 Rp 70,200
26 Isolasi Listrik Pcs 10 Rp 7,500 Rp 75,000
27 Isolasi Kertas Pcs 10 Rp 3,000 Rp 30,000
28 Selang Angin 3/8" Mtr Rp 19,000 Rp -
29 Lampu Kota + Dop Pcs 8 Rp 19,000 Rp 152,000
30 Emblem WB Pcs 2 Rp 70,000 Rp 140,000
31 Cat Dasar Kg 8 Rp 30,000 Rp 240,000
32 Cat Warna Kg 10 Rp 36,000 Rp 360,000
33 Cat Hitam Kg 8 Rp 32,000 Rp 256,000
34 Thinner A Special Liter 35 Rp 13,600 Rp 476,000
35 Kertas Gosok No. 80 Pcs 10 Rp 3,500 Rp 35,000
36 Kertas Gosok No. 150 Pcs 7 Rp 2,350 Rp 16,450
37 Dempul Kg 5 Rp 30,000 Rp 150,000
38 Oksigen Tube 2 Rp 45,000 Rp 90,000
39 CO2 Tube 3 Rp 140,000 Rp 420,000
40 Elpiji Tube 1 Rp 145,000 Rp 145,000
41 Listrik x 1 Rp 350,000 Rp 350,000
42 Jasa Cat x 1 Rp 1,100,000 Rp 1,100,000
43 Jasa Rakit x 1 Rp 6,200,000 Rp 6,200,000
44 Jasa Potong + Press x 1 Rp 500,000 Rp 500,000
45 Uji Mutu + Rekom x 1 Rp 500,000 Rp 500,000
46 Komisi Sales x Rp -
47 Komisi Produksi x Rp -
48 Komisi Dealer x Rp -
Total Rp 21,871,661
Material
No. Harga Sat. Jumlah Keterangan
Nama Barang Sat. Jml.
1 UNP 120 x 55 x 7,0 mm Ljr 2 Rp - Rp - Cross
2 UNP 100 x 45 x 5,0 mm Ljr 3 Rp 510,000 Rp 1,530,000
3 Plat 4,0 mm x 4 x 8' Ljr 4 Rp - Rp -
4 Plat 2,5 mm x 4 x 8' Ljr 10 Rp - Rp -
5 Plat 2,0 mm x 4 x 8' Ljr 3 Rp - Rp -
Plat 3,0 mm x 4 x 8' 1 Rp - Rp -
8 Engsel Box Set 1 Rp 1,500,000 Rp 1,500,000
9 Karet pintu mtr 10 Rp 40,000 Rp 400,000
10 Siikon sika bh 1 Rp 80,000 Rp 80,000
11 Kawat Las RB 26 Ø 3.2 mm Kg 20 Rp 24,675 Rp 493,500
12 Kawat Las CO Ø 0,8 mm Roll 3 Rp 287,437 Rp 862,311
13 Batu Gerinda 4" Pcs 15 Rp 9,500 Rp 142,500
14 Sikat Baja Pcs 7 Rp 12,500 Rp 87,500
15 Baut Baja 20x50 Pcs Rp 6,200 Rp -
16 Kabel Serabut 6 x 0,75 mm Mtr 30 Rp 19,340 Rp 580,200
17 Selang Spiral Mtr 30 Rp 2,340 Rp 70,200
18 Isolasi Listrik Pcs 10 Rp 7,500 Rp 75,000
19 Isolasi Kertas Pcs 10 Rp 3,000 Rp 30,000
20 Selang Angin 3/8" Mtr Rp 19,000 Rp -
21 Lampu Kota + Dop Pcs 8 Rp 19,000 Rp 152,000
22 Emblem WB Pcs 2 Rp 70,000 Rp 140,000
23 Cat Dasar Kg 8 Rp 30,000 Rp 240,000
24 Cat Warna Kg 10 Rp 60,000 Rp 600,000
25 Cat Hitam Kg 8 Rp 60,000 Rp 480,000
26 Thinner A Special Liter 35 Rp 13,600 Rp 476,000
27 Kertas Gosok No. 80 Pcs 10 Rp 3,500 Rp 35,000
28 Kertas Gosok No. 150 Pcs 7 Rp 2,350 Rp 16,450
29 Dempul Kg 5 Rp 30,000 Rp 150,000
30 Oksigen Tube 2 Rp 45,000 Rp 90,000
31 CO2 Tube 3 Rp 140,000 Rp 420,000
32 Elpiji Tube 1 Rp 145,000 Rp 145,000
33 Listrik x 1 Rp 350,000 Rp 350,000
34 Jasa Cat x 1 Rp 600,000 Rp 600,000
35 Jasa Rakit x 1 Rp 2,000,000 Rp 2,000,000
36 Jasa Potong + Press x 1 Rp 500,000 Rp 500,000
37 Uji Mutu + Rekom x 1 Rp 1,000,000 Rp 1,000,000
38 Komisi Sales x Rp -
39 Komisi Produksi x Rp -
40 Komisi Dealer x Rp -
Total Rp 13,245,661
Material
No. Harga Sat. Jumlah Keterangan
Nama Barang Sat. Jml.
1 UNP 200 x 80 x 7,5 mm Ljr 4 Rp - Rp - Cross
2 UNP 120 x 55 x 7,0 mm Ljr 14 Rp - Rp -
3 Plat 4,5 mm x 4 x 8' Ljr 6 Rp - Rp -
4 Plat 2,5 mm x 4 x 8' Ljr 23 Rp - Rp -
5 Plat 2,0 mm x 4 x 8' Ljr 8 Rp - Rp -
Plat 3,0 mm x 4 x 8' 7 Rp - Rp -
6 Plat 4,0 mm x 4 x 8' Ljr 2 Rp - Rp -
8 Engsel Box Set 1 Rp 1,500,000 Rp 1,500,000
9 Karet pintu mtr 10 Rp 40,000 Rp 400,000
10 Siikon sika bh 5 Rp 80,000 Rp 400,000
11 Kawat Las RB 26 Ø 3.2 mm Kg 20 Rp 24,675 Rp 493,500
Pipa Gas 1" Sch 40 welded 1 Rp - Rp -
12 Kawat Las CO Ø 0,8 mm Roll 3 Rp 287,437 Rp 862,311
13 Batu Gerinda 4" Pcs 15 Rp 9,500 Rp 142,500
14 Sikat Baja Pcs 7 Rp 12,500 Rp 87,500
15 Baut Baja 20x50 Pcs Rp 6,200 Rp -
16 Kabel Serabut 6 x 0,75 mm Mtr 30 Rp 19,340 Rp 580,200
17 Selang Spiral Mtr 30 Rp 2,340 Rp 70,200
18 Isolasi Listrik Pcs 10 Rp 7,500 Rp 75,000
19 Isolasi Kertas Pcs 10 Rp 3,000 Rp 30,000
20 Selang Angin 3/8" Mtr Rp 19,000 Rp -
21 Lampu Kota + Dop Pcs 8 Rp 19,000 Rp 152,000
22 Emblem WB Pcs 2 Rp 70,000 Rp 140,000
23 Cat Dasar Kg 10 Rp 30,000 Rp 300,000
24 Cat Warna Kg 20 Rp 60,000 Rp 1,200,000
25 Cat Hitam Kg 10 Rp 32,000 Rp 320,000
26 Thinner A Special Liter 35 Rp 13,600 Rp 476,000
27 Kertas Gosok No. 80 Pcs 10 Rp 3,500 Rp 35,000
28 Kertas Gosok No. 150 Pcs 7 Rp 2,350 Rp 16,450
29 Dempul Kg 5 Rp 30,000 Rp 150,000
30 Oksigen Tube 2 Rp 45,000 Rp 90,000
31 CO2 Tube 3 Rp 140,000 Rp 420,000
32 Elpiji Tube 1 Rp 145,000 Rp 145,000
33 Listrik x 1 Rp 350,000 Rp 350,000
34 Jasa Cat x 1 Rp 1,100,000 Rp 1,100,000
35 Jasa Rakit x 1 Rp 6,500,000 Rp 6,500,000
36 Jasa Potong + Press x 1 Rp 500,000 Rp 500,000
37 Uji Mutu + Rekom x 1 Rp 1,000,000 Rp 1,000,000
38 Komisi Sales x Rp -
39 Komisi Produksi x Rp -
40 Komisi Dealer x Rp -
Total Rp 17,535,661
3 Rp - Rp -
2 Rp 1,500,000 Rp 3,000,000
20 Rp 40,000 Rp 800,000
Rp 3,800,000
TAMBAH PINTU KANAN 2 SET Rp 25,671,661
sasis + cross + side UNP 120 x 55 x 7,0 mm Rp - 15 Rp -
lantai + pilar Plat 4,0 mm x 4 x 8' Rp - 10 Rp -
dinding + atap Plat 2,0 mm x 4 x 8' Rp - 27 Rp -
rusuk atap + side atas Plat 3,0 mm x 4 x 8' Rp - 7 Rp -
Material Rp -
consumable Rp 17,535,661
hpp box 800x250x225 cm dalam Rp 17,535,661
RENCANA ANGGARAN BIAYA
CV.WIJAYA BARU KAROSERI
Nama Karoseri : Spanten
Dimensi : 4300 x 2000 x 1900 mm
Tanggal : 5/20/2016
Material
No. Harga Sat. Jumlah Keterangan
Nama Barang Sat. Jml.
1 UNP 120 x 55 x 7,0 mm Ljr 2 Rp - Rp -
2 UNP 100 x 45 x 5,0 mm Ljr 4 Rp - Rp -
3 UNP 80 x 45 x 5,0 mm Ljr 3 Rp - Rp -
5 UNP 65 x 42 x 5,5 mm Ljr 2 Rp - Rp -
6 CNP 75 Ljr 3 Rp - Rp -
Pipa Gas 1" Sch 40 welded Ljr 8 Rp - Rp -
Plat 3,0 mm x 4 x 8' Ljr 4 Rp - Rp -
8 Plat 2,0 mm x 4 x 8' Ljr 2 Rp - Rp -
13 Kawat Las RB 26 Ø 3.2 mm Kg 5 Rp 24,675 Rp 123,375
14 Kawat Las CO Ø 0,8 mm Roll 1 Rp 287,437 Rp 287,437
15 Batu Gerinda 4" Pcs 4 Rp 9,500 Rp 38,000
16 Sikat Baja Pcs 6 Rp 12,500 Rp 75,000
17 kawel 5/8 x 45 Pcs 8 Rp 45,000 Rp 360,000
18 Kaca mata kawel Pcs 8 Rp 19,000 Rp 152,000
23 Lampu Plat Nomor Pcs 1 Rp 13,000 Rp 13,000
24 Kabel Serabut 6 x 0,75 mm Mtr 10 Rp 19,340 Rp 193,400
25 Selang Spiral Mtr 5 Rp 2,340 Rp 11,700
26 Isolasi Listrik Pcs 3 Rp 7,500 Rp 22,500
27 Isolasi Kertas Pcs 3 Rp 3,000 Rp 9,000
29 Lampu Kota Pcs 6 Rp 19,000 Rp 114,000
30 Emblem WB Pcs 2 Rp 70,000 Rp 140,000
31 Cat Dasar Kg 10 Rp 30,000 Rp 300,000
32 Cat Warna Kg 20 Rp 36,000 Rp 720,000
33 Cat Hitam Kg 10 Rp 32,000 Rp 320,000
34 Thinner A Special Liter 40 Rp 13,600 Rp 544,000
35 Kertas Gosok No. 80 Pcs 10 Rp 3,500 Rp 35,000
36 Kertas Gosok No. 150 Pcs 5 Rp 2,350 Rp 11,750
37 Dempul Kg 5 Rp 30,000 Rp 150,000
38 Oksigen Tube 1 Rp 45,000 Rp 45,000
39 CO2 Tube 1 Rp 140,000 Rp 140,000
40 Elpiji Tube 1 Rp 145,000 Rp 145,000
41 Listrik x 1 Rp 350,000 Rp 350,000
Jasa Roll Pipa x 1 Rp 750,000 Rp 750,000
42 Jasa Cat x 1 Rp 800,000 Rp 800,000
43 Jasa Rakit x 1 Rp 3,500,000 Rp 3,500,000
44 Jasa Potong + Press x 1 Rp 300,000 Rp 300,000
45 Uji Mutu + Rekom x 1 Rp 500,000 Rp 500,000
46 Komisi Sales x Rp -
47 Komisi Produksi x Rp -
48 Komisi Dealer x Rp -
Total Rp 10,150,162
Material
No. Harga Sat. Jumlah Keterangan
Nama Barang Sat. Jml.
1 UNP 200 KS Ljr 2.5 Rp - Rp -
UNP 200 x 80 x 7,5 mm Ljr 2 Rp - Rp -
2 UNP 150 x 75 x 6,5 mm Ljr 3 Rp - Rp -
3 UNP 120 x 55 x 7,0 mm Ljr 11 Rp - Rp -
4 UNP 100 x 45 x 5,0 mm Ljr 2 Rp - Rp -
UNP 100 KS Ljr 1 Rp - Rp -
5 UNP 50 x 38 x 5,0 mm Ljr 2 Rp - Rp -
7 Pipa Gas 1,5" T: 2,0 mm Ljr 3 Rp - Rp -
8 Besi AS 19 mm Ljr 0.5 Rp - Rp -
9 Plat 4,5 mm x 4 x 8' Ljr 6 Rp - Rp -
10 Plat 2,5 mm x 4 x 8' Lbr 13 Rp - Rp -
11 Plat 2,0 mm x 4 x 8' Lbr 2 Rp - Rp -
12 CNP 75 Lbr 6 Rp - Rp -
14 Plat Strip 8 x 2' x 5,4 mm Ljr 1 Rp - Rp -
15 Engsel Kupu2 Kecil Pcs 4 Rp 20,000 Rp 80,000
16 Kawat Las RB 26 Ø 3.2 mm Kg 10 Rp 24,675 Rp 246,750
17 Kawat Las CO Ø 0,8 mm Roll 20 Rp 287,437 Rp 5,748,740
18 Batu Gerinda 4" Pcs 10 Rp 9,500 Rp 95,000
19 Sikat Baja Pcs 8 Rp 12,500 Rp 100,000
20 Molen Merk Jost Pcs 1 Rp 8,750,000 Rp 8,750,000
21 Pir Gandengan Pcs 4 Rp 2,000,000 Rp 8,000,000
22 Bopel Pcs 1 Rp 4,000,000 Rp 4,000,000
23 Tandem Set 4 Rp 2,000,000 Rp 8,000,000
24 Busing + Bubut Set 1 Rp 1,500,000 Rp 1,500,000
25 Axle 13 Ton Pcs 2 Rp 10,300,000 Rp 20,600,000
Velg Pcs 8 Rp 735,000 Rp 5,880,000
Rante Gandengan Pcs 2 Rp 300,000 Rp 600,000
28 Stop Lampu LED Pcs 8 Rp 29,000 Rp 232,000
29 Lampu Plat Nomor Pcs 1 Rp 13,000 Rp 13,000
30 Kabel Serabut 6 x 0,75 mm Mtr 15 Rp 19,340 Rp 290,100
31 Selang Spiral Mtr 15 Rp 2,340 Rp 35,100
32 Isolasi Listrik Pcs 7 Rp 7,500 Rp 52,500
33 Isolasi Kertas Pcs 10 Rp 3,000 Rp 30,000
34 Selang Angin 3/8" Mtr 36 Rp 19,000 Rp 684,000
35 Emblem WB Pcs 2 Rp 70,000 Rp 140,000
36 Cat Dasar Kg 7 Rp 30,000 Rp 210,000
37 Cat Warna Kg 8 Rp 36,000 Rp 288,000
38 Cat Hitam Kg 5 Rp 32,000 Rp 160,000
39 Thinner A Special Liter 25 Rp 13,600 Rp 340,000
40 Kertas Gosok No. 80 Pcs 10 Rp 3,500 Rp 35,000
41 Kertas Gosok No. 150 Pcs 5 Rp 2,350 Rp 11,750
42 Dempul Kg 5 Rp 30,000 Rp 150,000
43 Oksigen Tube 2 Rp 45,000 Rp 90,000
44 CO2 Tube 2 Rp 140,000 Rp 280,000
45 Elpiji Tube 1 Rp 145,000 Rp 145,000
46 Listrik x 1 Rp 350,000 Rp 350,000
47 Jasa Cat x 1 Rp 800,000 Rp 800,000
48 Jasa Rakit x 1 Rp 7,000,000 Rp 7,000,000
49 Jasa Potong + Press x 1 Rp 300,000 Rp 300,000
50 Uji Mutu + Rekom x 1 Rp 500,000 Rp 500,000
51 Komisi Sales x Rp -
52 Komisi Produksi x Rp -
53 Komisi Dealer x Rp -
Total Rp 75,736,940
Material
No. Harga Sat. Jumlah Keterangan
Nama Barang Sat. Jml.
1 UNP 150 x 75 x 6,5 mm Ljr 4 Rp - Rp -
2 UNP 120 x 55 x 7,0 mm Ljr 11 Rp - Rp -
3 UNP 100 x 50 x 5,0 mm Ljr 2 Rp - Rp -
5 UNP 65 x 42 x 5,5 mm Ljr 2 Rp - Rp -
6 CNP 100 Ljr 6 Rp - Rp -
Besi AS 19 mm Ljr 0.5 Rp - Rp -
Plat Strip 12 x 75 Ljr 1 Rp - Rp -
8 Plat Strip 8 x 2' x 5,4 mm Ljr 1 Rp - Rp -
9 Midl Steel Plate 4,5 mm Lbr 6 Rp - Rp -
10 Plat 2,5 mm x 4 x 8' Lbr 13 Rp - Rp -
11 Plat 2,0 mm x 4 x 8' Ljr 2 Rp - Rp -
Engsel Kupu2 Kecil Pcs 4 Rp 20,000 Rp 80,000
13 Kawat Las RB 26 Ø 3.2 mm Kg 10 Rp 24,675 Rp 246,750
14 Kawat Las CO Ø 0,8 mm Roll 2 Rp 287,437 Rp 574,874
15 Batu Gerinda 4" Pcs 9 Rp 9,500 Rp 85,500
16 Sikat Baja Pcs 5 Rp 12,500 Rp 62,500
22 Stop Lampu LED Pcs 6 Rp 29,000 Rp 174,000
23 Lampu Plat Nomor Pcs 1 Rp 13,000 Rp 13,000
24 Kabel Serabut 6 x 0,75 mm Mtr 15 Rp 19,340 Rp 290,100
25 Selang Spiral Mtr 15 Rp 2,340 Rp 35,100
26 Isolasi Listrik Pcs 7 Rp 7,500 Rp 52,500
27 Isolasi Kertas Pcs 8 Rp 3,000 Rp 24,000
28 Selang Angin 3/8" Mtr 15 Rp 19,000 Rp 285,000
29 Lampu Kota + Dop Pcs Rp 19,000 Rp -
30 Emblem WB Pcs 2 Rp 70,000 Rp 140,000
31 Cat Dasar Kg 10 Rp 30,000 Rp 300,000
32 Cat Warna Kg 12 Rp 36,000 Rp 432,000
33 Cat Hitam Kg 6 Rp 32,000 Rp 192,000
34 Thinner A Special Liter 40 Rp 13,600 Rp 544,000
35 Kertas Gosok No. 80 Pcs 10 Rp 3,500 Rp 35,000
36 Kertas Gosok No. 150 Pcs 5 Rp 2,350 Rp 11,750
37 Dempul Kg 5 Rp 30,000 Rp 150,000
38 Oksigen Tube 2 Rp 45,000 Rp 90,000
39 CO2 Tube 2 Rp 140,000 Rp 280,000
40 Elpiji Tube 1 Rp 145,000 Rp 145,000
41 Listrik x 1 Rp 350,000 Rp 350,000
42 Jasa Cat x 1 Rp 800,000 Rp 800,000
43 Jasa Rakit x 1 Rp 4,000,000 Rp 4,000,000
44 Jasa Potong + Press x 1 Rp 300,000 Rp 300,000
45 Uji Mutu + Rekom x 1 Rp 500,000 Rp 500,000
46 Komisi Sales x Rp -
47 Komisi Produksi x Rp -
48 Komisi Dealer x Rp -
Total Rp 10,193,074
Plat Stenless 5,0 mm x 4 x 8' 6 Rp - Rp - Rp 75,736,940
Rp 75,736,940
Rp 75,736,940
Rp 75,736,940
Rp 75,736,940
Rp 75,736,940
Plat Stenless 5,0 mm x 4 x 8' 6 Rp - Rp -
Rp 10,193,074
Rp 10,193,074
`
RENCANA ANGGARAN BIAYA
CV.WIJAYA BARU KAROSERI
Nama Karoseri : Fixside Tronton
Dimensi : 10 x 2,50 x 2,0 meter
Tanggal : 10/15/2015
Material
No. Harga Sat. Jumlah Keterangan
Nama Barang Sat. Jml.
1 UNP 150 x 75 x 6,5 mm Ljr 4 Rp - Rp - Main Frame
2 UNP 120 x 55 x 7,0 mm Ljr 26 Rp - Rp - Cross
3 UNP 100 x 50 x 5,0 mm Ljr 17 Rp - Rp -
5 UNP 65 x 42 x 5,5 mm Ljr 2 Rp - Rp -
6 CNP 100 Ljr 6 Rp - Rp -
Pipa Gas 1,5" T: 2,0 mm Ljr 4 Rp - Rp -
Pipa Gas 3/4 Tebal 1,8 mm Ljr 12 Rp - Rp -
8 Besi Beton polos 19 mm Ljr 0.2 Rp 120,000 Rp 24,000
9 Midl Steel Plate 4,5 mm Lbr 9 Rp - Rp - Lantai
10 Plat 3,0 mm x 4 x 8' Lbr 20 Rp - Rp - Dinding + Sock Dinding & UNP
11 Plat Strip 8 x 2' x 5,4 mm Ljr 0.2 Rp - Rp - Engsel dinding
Engsel Kupu2 Kecil Pcs 4 Rp 20,000 Rp 80,000
13 Kawat Las RB 26 Ø 3.2 mm Kg 10 Rp 24,675 Rp 246,750
14 Kawat Las CO Ø 0,8 mm Roll 1.4 Rp 287,437 Rp 402,412
15 Batu Gerinda 4" Pcs 9 Rp 9,500 Rp 85,500
16 Sikat Baja Pcs 5 Rp 12,500 Rp 62,500
17 Baut+Mur Pcs 20 Rp 7,500 Rp 150,000
18 Baut+Mur 1/2 x 1 1/2" Pcs Rp 1,000 Rp -
22 Stop Lampu LED Pcs 6 Rp 29,000 Rp 174,000
23 Lampu Plat Nomor Pcs 1 Rp 13,000 Rp 13,000
24 Kabel Serabut 6 x 0,75 mm Mtr 20 Rp 19,340 Rp 386,800
25 Selang Spiral Mtr 10 Rp 2,340 Rp 23,400
26 Isolasi Listrik Pcs 10 Rp 7,500 Rp 75,000
27 Isolasi Kertas Pcs 20 Rp 3,000 Rp 60,000
29 Lampu Kota + Dop Pcs Rp 19,000 Rp -
30 Emblem WB Pcs 2 Rp 70,000 Rp 140,000
31 Cat Dasar Kg 10 Rp 30,000 Rp 300,000
32 Cat Warna Kg 20 Rp 36,000 Rp 720,000
33 Cat Hitam Kg 10 Rp 32,000 Rp 320,000
34 Thinner A Special Liter 40 Rp 13,600 Rp 544,000
35 Kertas Gosok No. 80 Pcs 10 Rp 3,500 Rp 35,000
36 Kertas Gosok No. 150 Pcs 5 Rp 2,350 Rp 11,750
37 Dempul Kg 5 Rp 30,000 Rp 150,000
38 Oksigen Tube 2 Rp 45,000 Rp 90,000
39 CO2 Tube 2 Rp 140,000 Rp 280,000
40 Elpiji Tube 1 Rp 145,000 Rp 145,000
41 Listrik x 1 Rp 350,000 Rp 350,000
42 Jasa Cat x 1 Rp 800,000 Rp 800,000
43 Jasa Rakit x 1 Rp 4,000,000 Rp 4,000,000
44 Jasa Potong + Press x 1 Rp 300,000 Rp 300,000
45 Uji Mutu + Rekom x 1 Rp 500,000 Rp 500,000
46 Komisi Sales x Rp -
47 Komisi Produksi x Rp -
48 Komisi Dealer x Rp -
Total Rp 10,469,112
Material
No. Harga Sat. Jumlah Keterangan
Nama Barang Sat. Jml.
1 UNP 200 KS Ljr 2.5 Rp - Rp -
UNP 200 x 80 x 7,5 mm Ljr 2 Rp - Rp -
2 UNP 150 x 75 x 6,5 mm Ljr 3 Rp - Rp -
3 UNP 120 x 55 x 7,0 mm Ljr 11 Rp - Rp -
4 UNP 100 x 45 x 5,0 mm Ljr 2 Rp - Rp -
UNP 100 KS Ljr 1 Rp - Rp -
5 UNP 50 x 38 x 5,0 mm Ljr 2 Rp - Rp -
7 Pipa Gas 1,5" T: 2,0 mm Ljr 3 Rp - Rp -
8 Besi AS 19 mm Ljr 0.5 Rp - Rp -
9 Plat 4,5 mm x 4 x 8' Ljr 6 Rp - Rp -
10 Plat 2,5 mm x 4 x 8' Lbr 13 Rp - Rp -
11 Plat 2,0 mm x 4 x 8' Lbr 2 Rp - Rp -
12 CNP 75 Lbr 6 Rp - Rp -
14 Plat Strip 8 x 2' x 5,4 mm Ljr 1 Rp - Rp -
15 Engsel Kupu2 Kecil Pcs 4 Rp 20,000 Rp 80,000
16 Kawat Las RB 26 Ø 3.2 mm Kg 10 Rp 24,675 Rp 246,750
17 Kawat Las CO Ø 0,8 mm Roll 20 Rp 287,437 Rp 5,748,740
18 Batu Gerinda 4" Pcs 10 Rp 9,500 Rp 95,000
19 Sikat Baja Pcs 8 Rp 12,500 Rp 100,000
20 Molen Merk Jost Pcs 1 Rp 8,750,000 Rp 8,750,000
21 Pir Gandengan Pcs 4 Rp 2,000,000 Rp 8,000,000
22 Bopel Pcs 1 Rp 4,000,000 Rp 4,000,000
23 Tandem Set 4 Rp 2,000,000 Rp 8,000,000
24 Busing + Bubut Set 1 Rp 1,500,000 Rp 1,500,000
25 Axle 13 Ton Pcs 2 Rp 10,300,000 Rp 20,600,000
Velg Pcs 8 Rp 735,000 Rp 5,880,000
Rante Gandengan Pcs 2 Rp 300,000 Rp 600,000
28 Stop Lampu LED Pcs 8 Rp 29,000 Rp 232,000
29 Lampu Plat Nomor Pcs 1 Rp 13,000 Rp 13,000
30 Kabel Serabut 6 x 0,75 mm Mtr 15 Rp 19,340 Rp 290,100
31 Selang Spiral Mtr 15 Rp 2,340 Rp 35,100
32 Isolasi Listrik Pcs 7 Rp 7,500 Rp 52,500
33 Isolasi Kertas Pcs 10 Rp 3,000 Rp 30,000
34 Selang Angin 3/8" Mtr 36 Rp 19,000 Rp 684,000
35 Emblem WB Pcs 2 Rp 70,000 Rp 140,000
36 Cat Dasar Kg 7 Rp 30,000 Rp 210,000
37 Cat Warna Kg 8 Rp 36,000 Rp 288,000
38 Cat Hitam Kg 5 Rp 32,000 Rp 160,000
39 Thinner A Special Liter 25 Rp 13,600 Rp 340,000
40 Kertas Gosok No. 80 Pcs 10 Rp 3,500 Rp 35,000
41 Kertas Gosok No. 150 Pcs 5 Rp 2,350 Rp 11,750
42 Dempul Kg 5 Rp 30,000 Rp 150,000
43 Oksigen Tube 2 Rp 45,000 Rp 90,000
44 CO2 Tube 2 Rp 140,000 Rp 280,000
45 Elpiji Tube 1 Rp 145,000 Rp 145,000
46 Listrik x 1 Rp 350,000 Rp 350,000
47 Jasa Cat x 1 Rp 800,000 Rp 800,000
48 Jasa Rakit x 1 Rp 7,000,000 Rp 7,000,000
49 Jasa Potong + Press x 1 Rp 300,000 Rp 300,000
50 Uji Mutu + Rekom x 1 Rp 500,000 Rp 500,000
51 Komisi Sales x Rp -
52 Komisi Produksi x Rp -
53 Komisi Dealer x Rp -
Total Rp 75,736,940
Material
No. Harga Sat. Jumlah Keterangan
Nama Barang Sat. Jml.
1 UNP 150 x 75 x 6,5 mm Ljr 8 Rp - Rp -
2 UNP 120 x 55 x 7,0 mm Ljr 6 Rp - Rp -
3 UNP 100 x 50 x 5,0 mm Ljr 4 Rp - Rp -
5 UNP 65 x 42 x 5,5 mm Ljr 2 Rp - Rp -
6 CNP 100 Ljr 6 Rp - Rp -
Besi AS 19 mm Ljr 0.5 Rp - Rp -
Plat Strip 12 x 75 Ljr 1 Rp - Rp -
8 Plat Strip 8 x 2' x 5,4 mm Ljr 1 Rp - Rp -
9 Midl Steel Plate 4,5 mm Lbr 4 Rp - Rp -
10 Plat 2,5 mm x 4 x 8' Lbr 11 Rp - Rp -
11 Plat 2,0 mm x 4 x 8' Ljr 2 Rp - Rp -
Engsel Kupu2 Kecil Pcs 4 Rp 20,000 Rp 80,000
13 Kawat Las RB 26 Ø 3.2 mm Kg 10 Rp 24,675 Rp 246,750
14 Kawat Las CO Ø 0,8 mm Roll 2 Rp 287,437 Rp 574,874
15 Batu Gerinda 4" Pcs 9 Rp 9,500 Rp 85,500
16 Sikat Baja Pcs 5 Rp 12,500 Rp 62,500
22 Stop Lampu LED Pcs 6 Rp 29,000 Rp 174,000
23 Lampu Plat Nomor Pcs 1 Rp 13,000 Rp 13,000
24 Kabel Serabut 6 x 0,75 mm Mtr 15 Rp 19,340 Rp 290,100
25 Selang Spiral Mtr 15 Rp 2,340 Rp 35,100
26 Isolasi Listrik Pcs 7 Rp 7,500 Rp 52,500
27 Isolasi Kertas Pcs 8 Rp 3,000 Rp 24,000
28 Selang Angin 3/8" Mtr 15 Rp 19,000 Rp 285,000
29 Lampu Kota + Dop Pcs Rp 19,000 Rp -
30 Emblem WB Pcs 2 Rp 70,000 Rp 140,000
31 Cat Dasar Kg 10 Rp 30,000 Rp 300,000
32 Cat Warna Kg 12 Rp 36,000 Rp 432,000
33 Cat Hitam Kg 6 Rp 32,000 Rp 192,000
34 Thinner A Special Liter 40 Rp 13,600 Rp 544,000
35 Kertas Gosok No. 80 Pcs 10 Rp 3,500 Rp 35,000
36 Kertas Gosok No. 150 Pcs 5 Rp 2,350 Rp 11,750
37 Dempul Kg 5 Rp 30,000 Rp 150,000
38 Oksigen Tube 2 Rp 45,000 Rp 90,000
39 CO2 Tube 2 Rp 140,000 Rp 280,000
40 Elpiji Tube 1 Rp 145,000 Rp 145,000
41 Listrik x 1 Rp 350,000 Rp 350,000
42 Jasa Cat x 1 Rp 800,000 Rp 800,000
43 Jasa Rakit x 1 Rp 2,000,000 Rp 2,000,000
44 Jasa Potong + Press x 1 Rp 300,000 Rp 300,000
45 Uji Mutu + Rekom x 1 Rp 500,000 Rp 500,000
46 Komisi Sales x Rp -
47 Komisi Produksi x Rp -
48 Komisi Dealer x Rp -
Total Rp 8,193,074
Plat Stenless 5,0 mm x 4 x 8' 6 Rp - Rp - Rp 75,736,940
Rp 75,736,940
Rp 75,736,940
Rp 75,736,940
Rp 75,736,940
Rp 75,736,940
Plat Stenless 5,0 mm x 4 x 8' 6 Rp - Rp -
Rp 8,193,074
Rp 8,193,074
`
RENCANA ANGGARAN BIAYA
CV.WIJAYA BARU KAROSERI
Nama Karoseri : Gandengn Dropside Tronton
Dimensi : 700 x 252 x 100 + 70 Pipa cm
Tanggal : 11/16/2015
Material
No. Harga Sat. Jumlah Keterangan
Nama Barang Sat. Jml.
1 UNP 250 X 100 X 75 X 12 MTR Ljr 2 Rp - Rp -
2 UNP 150 x 75 x 6,5 mm Ljr 5 Rp - Rp -
3 UNP 120 x 55 x 7,0 mm Ljr 12 Rp - Rp -
4 UNP 65 x 42 x 5,5 mm Ljr 2 Rp - Rp -
UNP 100 KS Ljr 1 Rp - Rp -
6 CNP 100 Ljr 11 Rp - Rp -
8 Besi Beton polos 19 mm Ljr 0.5 Rp 120,000 Rp 60,000
9 Plat 4,5 mm x 4 x 8' Lbr 6 Rp - Rp -
10 Plat 3,5 mm x 4 x 8' Lbr 11 Rp - Rp -
11 Plat Strip 8 x 2' x 5,4 mm Ljr 6 Rp - Rp -
Plat Strip 12 x 75 Ljr 5 Rp - Rp -
Engsel Kupu2 Kecil Pcs 27 Rp 20,000 Rp 540,000
13 Kawat Las RB 26 Ø 3.2 mm Kg 10 Rp 24,675 Rp 246,750
14 Kawat Las CO Ø 0,8 mm Roll 20 Rp 287,437 Rp 5,748,740
15 Batu Gerinda 4" Pcs 10 Rp 9,500 Rp 95,000
16 Sikat Baja Pcs 8 Rp 12,500 Rp 100,000
17 Baut+Mur 5/8 x 1 1/2" Pcs Rp 1,732 Rp -
18 Baut+Mur 1/2 x 1 1/2" Pcs Rp 1,000 Rp -
19 Kawel 3/4 x 60 cm Pcs Rp 49,500 Rp -
20 Molen Pcs 1 Rp 8,750,000 Rp 8,750,000
21 Pir Gandengan Pcs 4 Rp 2,000,000 Rp 8,000,000
22 Bopel Pcs 1 Rp 4,000,000 Rp 4,000,000
23 Tandem Set 4 Rp 2,000,000 Rp 8,000,000
24 Busing + Bubut Set 1 Rp 1,500,000 Rp 1,500,000
25 Axle 13 Ton Pcs 2 Rp 11,000,000 Rp 22,000,000
Velg Pcs 8 Rp 1,000,000 Rp 8,000,000
Rante Gandengan Pcs 2 Rp 300,000 Rp 600,000
20 Kaca Mata Kawel Besar Pcs Rp 9,500 Rp -
21 Baut Baja 20x50 Pcs Rp 6,200 Rp -
22 Stop Lampu LED Pcs 8 Rp 29,000 Rp 232,000
23 Lampu Plat Nomor Pcs 1 Rp 13,000 Rp 13,000
24 Kabel Serabut 6 x 0,75 mm Mtr 15 Rp 19,340 Rp 290,100
25 Selang Spiral Mtr 15 Rp 2,340 Rp 35,100
26 Isolasi Listrik Pcs 7 Rp 7,500 Rp 52,500
27 Isolasi Kertas Pcs 10 Rp 3,000 Rp 30,000
28 Selang Angin 3/8" Mtr 36 Rp 19,000 Rp 684,000
30 Emblem WB Pcs 2 Rp 70,000 Rp 140,000
31 Cat Dasar Kg 7 Rp 30,000 Rp 210,000
32 Cat Warna Kg 8 Rp 36,000 Rp 288,000
33 Cat Hitam Kg 5 Rp 32,000 Rp 160,000
34 Thinner A Special Liter 25 Rp 13,600 Rp 340,000
35 Kertas Gosok No. 80 Pcs 10 Rp 3,500 Rp 35,000
36 Kertas Gosok No. 150 Pcs 5 Rp 2,350 Rp 11,750
37 Dempul Kg 5 Rp 30,000 Rp 150,000
38 Oksigen Tube 2 Rp 45,000 Rp 90,000
39 CO2 Tube 2 Rp 140,000 Rp 280,000
40 Elpiji Tube 1 Rp 145,000 Rp 145,000
41 Listrik x 1 Rp 350,000 Rp 350,000
42 Jasa Cat x 1 Rp 800,000 Rp 800,000
43 Jasa Rakit x 1 Rp 7,000,000 Rp 7,000,000
44 Jasa Potong + Press x 1 Rp 300,000 Rp 300,000
45 Uji Mutu + Rekom x 1 Rp 500,000 Rp 500,000
46 Komisi Sales x Rp -
47 Komisi Produksi x Rp -
48 Komisi Dealer x Rp -
Total Rp 79,776,940 Rp 14,443,299
27000000
Material
No. Harga Sat. Jumlah Keterangan
Nama Barang Sat. Jml.
1 WF 250 @ 12 Mtr Ljr 1.5 Rp - Rp -
2 UNP 200 x 80 x 7,5 mm Ljr 3 Rp - Rp -
3 UNP 150 x 75 x 6,5 mm Ljr 5 Rp - Rp -
4 UNP 120 x 55 x 7,0 mm Ljr 12 Rp - Rp -
5 UNP 65 x 42 x 5,5 mm Ljr 2 Rp - Rp -
6 UNP 100 KS Ljr 1 Rp - Rp -
7 Pipa 1 1/4" Ljr 24 Rp 75,000 Rp 1,800,000
8 Besi AS 19 mm Ljr 0.5 Rp - Rp -
9 Plat 4,5 mm x 4 x 8' Ljr 6 Rp - Rp -
10 Plat 2,5 mm x 4 x 8' Lbr 11 Rp - Rp -
11 Plat 2,0 mm x 4 x 8' Lbr 4 Rp - Rp -
12 CNP 100 Lbr 11 Rp - Rp -
13 Plat Strip 8 x 2' x 5,4 mm Ljr 6 Rp - Rp -
14 Plat Strip 12 x 75 Ljr 3 Rp - Rp -
15 Engsel Kupu2 Kecil Pcs 27 Rp 20,000 Rp 540,000
16 Kawat Las RB 26 Ø 3.2 mm Kg 10 Rp 24,675 Rp 246,750
17 Kawat Las CO Ø 0,8 mm Roll 20 Rp 287,437 Rp 5,748,740
18 Batu Gerinda 4" Pcs 10 Rp 9,500 Rp 95,000
19 Sikat Baja Pcs 8 Rp 12,500 Rp 100,000
20 Molen Pcs 1 Rp 8,750,000 Rp 8,750,000
21 Pir Gandengan Pcs 4 Rp 2,000,000 Rp 8,000,000
22 Bopel Pcs 1 Rp 4,000,000 Rp 4,000,000
23 Tandem Set 4 Rp 2,000,000 Rp 8,000,000
24 Busing + Bubut Set 1 Rp 1,500,000 Rp 1,500,000
25 Axle 13 Ton Pcs 2 Rp 10,300,000 Rp 20,600,000
Velg Pcs 8 Rp 735,000 Rp 5,880,000
Rante Gandengan Pcs 2 Rp 300,000 Rp 600,000
28 Stop Lampu LED Pcs 8 Rp 29,000 Rp 232,000
29 Lampu Plat Nomor Pcs 1 Rp 13,000 Rp 13,000
30 Kabel Serabut 6 x 0,75 mm Mtr 15 Rp 19,340 Rp 290,100
31 Selang Spiral Mtr 15 Rp 2,340 Rp 35,100
32 Isolasi Listrik Pcs 7 Rp 7,500 Rp 52,500
33 Isolasi Kertas Pcs 10 Rp 3,000 Rp 30,000
34 Selang Angin 3/8" Mtr 36 Rp 19,000 Rp 684,000
35 Emblem WB Pcs 2 Rp 70,000 Rp 140,000
36 Cat Dasar Kg 7 Rp 30,000 Rp 210,000
37 Cat Warna Kg 8 Rp 36,000 Rp 288,000
38 Cat Hitam Kg 5 Rp 32,000 Rp 160,000
39 Thinner A Special Liter 25 Rp 13,600 Rp 340,000
40 Kertas Gosok No. 80 Pcs 10 Rp 3,500 Rp 35,000
41 Kertas Gosok No. 150 Pcs 5 Rp 2,350 Rp 11,750
42 Dempul Kg 5 Rp 30,000 Rp 150,000
43 Oksigen Tube 2 Rp 45,000 Rp 90,000
44 CO2 Tube 2 Rp 140,000 Rp 280,000
45 Elpiji Tube 1 Rp 145,000 Rp 145,000
46 Listrik x 1 Rp 350,000 Rp 350,000
47 Jasa Cat x 1 Rp 800,000 Rp 800,000
48 Jasa Rakit x 1 Rp 7,000,000 Rp 7,000,000
49 Jasa Potong + Press x 1 Rp 300,000 Rp 300,000
50 Uji Mutu + Rekom x 1 Rp 500,000 Rp 500,000
51 Komisi Sales x Rp -
52 Komisi Produksi x Rp -
53 Komisi Dealer x Rp -
Total Rp 77,996,940
Material
No. Harga Sat. Jumlah Keterangan
Nama Barang Sat. Jml.
1 UNP 250 X 100 X 75 X 12 MTR Ljr 2 Rp - Rp -
2 UNP 200 x 80 x 7,5 mm Ljr 2 Rp - Rp -
3 UNP 150 x 75 x 6,5 mm Ljr 2 Rp - Rp -
4 UNP 120 x 55 x 7,0 mm Ljr 9 Rp - Rp -
plat aluminium 1,5 mm Lbr 12 Rp 580,000 Rp 6,960,000
5 Plat 4,0 mm x 4 x 8' Ljr 7 Rp - Rp -
6 Plat 3,0 mm x 4 x 8' Ljr 22 Rp - Rp -
8 Plat 2,0 mm x 4 x 8' Ljr 9 Rp - Rp -
9 CNP 100 Ljr 6 Rp - Rp -
10 Pipa Gas 1" Sch 40 welded Ljr 1 Rp - Rp -
11 engsel box Lbr 4 Rp 1,500,000 Rp 6,000,000
16 Kawat Las RB 26 Ø 3.2 mm Kg 10 Rp 24,675 Rp 246,750
17 Kawat Las CO Ø 0,8 mm Roll 20 Rp 287,437 Rp 5,748,740
18 Batu Gerinda 4" Pcs 10 Rp 9,500 Rp 95,000
19 Sikat Baja Pcs 8 Rp 12,500 Rp 100,000
20 Molen Pcs 1 Rp 8,750,000 Rp 8,750,000
21 Pir Gandengan Pcs 4 Rp 2,000,000 Rp 8,000,000
22 Bopel Pcs 1 Rp 4,000,000 Rp 4,000,000
23 Tandem Set 4 Rp 2,000,000 Rp 8,000,000
24 Busing + Bubut Set 1 Rp 1,500,000 Rp 1,500,000
25 Axle 13 Ton Pcs 2 Rp 10,300,000 Rp 20,600,000
Velg Pcs 8 Rp 735,000 Rp 5,880,000
Rante Gandengan Pcs 2 Rp 300,000 Rp 600,000
28 Stop Lampu LED Pcs 8 Rp 29,000 Rp 232,000
29 Lampu Plat Nomor Pcs 1 Rp 13,000 Rp 13,000
30 Kabel Serabut 6 x 0,75 mm Mtr 15 Rp 19,340 Rp 290,100
31 Selang Spiral Mtr 15 Rp 2,340 Rp 35,100
32 Isolasi Listrik Pcs 7 Rp 7,500 Rp 52,500
33 Isolasi Kertas Pcs 10 Rp 3,000 Rp 30,000
34 Selang Angin 3/8" Mtr 36 Rp 19,000 Rp 684,000
35 Emblem WB Pcs 2 Rp 70,000 Rp 140,000
36 Cat Dasar Kg 8 Rp 30,000 Rp 240,000
37 Cat Warna Kg 10 Rp 125,000 Rp 1,250,000
38 Cat Hitam Kg 5 Rp 32,000 Rp 160,000
39 Thinner A Special Liter 25 Rp 13,600 Rp 340,000
40 Kertas Gosok No. 80 Pcs 10 Rp 3,500 Rp 35,000
41 Kertas Gosok No. 150 Pcs 5 Rp 2,350 Rp 11,750
42 Dempul Kg 5 Rp 30,000 Rp 150,000
43 Oksigen Tube 2 Rp 45,000 Rp 90,000
44 CO2 Tube 2 Rp 140,000 Rp 280,000
45 Elpiji Tube 1 Rp 145,000 Rp 145,000
46 Listrik x 1 Rp 350,000 Rp 350,000
47 Jasa Cat x 1 Rp 800,000 Rp 800,000
48 Jasa Rakit x 1 Rp 13,000,000 Rp 13,000,000
49 Jasa Potong + Press x 1 Rp 500,000 Rp 500,000
50 Uji Mutu + Rekom x 1 Rp 1,000,000 Rp 1,000,000
51 Komisi Sales x Rp -
52 Komisi Produksi x Rp -
53 Komisi Dealer x Rp -
Total Rp 96,308,940
Plat Stainless Stell 5,0 mm 6 Rp 4,200,000 Rp 25,200,000
Selisih Rp 25,200,000
Harga Rp 155,000,000 Rp 180,200,000
6 Rp - Rp -
Gandengan
Plat Stainless Stell 5,0 mm 6 Rp 4,200,000 Rp 25,200,000
Rp 94,220,239
Rp 121,220,239
24
Rp - Rp -
Rp -
7 Rp - Rp -
Dropside
Plat Stainless Stell 5,0 mm 7 Rp 4,200,000 Rp 29,400,000
Selisih Rp 29,400,000
Selisih Rp 54,600,000
6 Rp - Rp -
Gandengan
Plat Stainless Stell 5,0 mm 6 Rp 4,200,000 Rp 25,200,000
Selisih Rp 25,200,000
Rp 77,996,940
Rp 77,996,940
RENCANA ANGGARAN BIAYA
Material
No. Harga Sat. Jumlah Keterangan
Nama Barang Sat. Jml.
1 UNP 150 x 75 x 6,5 mm Ljr 3 Rp - Rp - Main Frame
2 UNP 120 x 55 x 7,0 mm Ljr 13 Rp - Rp - Cross + Side Member
3 UNP 100 x 50 x 5,0 mm Ljr Rp - Rp -
4 UNP 80 x 45 x 5,0 mm Ljr 2 Rp - Rp -
5 UNP 65 x 42 x 5,5 mm Ljr Rp - Rp -
6 CNP 100 Ljr 6 Rp - Rp -
Pipa Gas 1 1/4" Tebal 1,8mm Ljr Rp -
8 Besi Beton polos 19 mm Ljr 0.5 Rp 120,000 Rp 60,000
9 Midl Steel Plate 4,5 mm Lbr 8 Rp - Rp - Lantai
10 Midl Steel Plate 2,0 mm Lbr 14 Rp - Rp - Dinding + Sock Dinding & UNP
11 Plat Strip 8 x 2' x 5,4 mm Ljr 6 Rp - Rp - Engsel dinding
Engsel Kupu2 Kecil Pcs 28 Rp 20,000 Rp 560,000
13 Kawat Las RB 26 Ø 3.2 mm Kg 10 Rp 24,675 Rp 246,750
14 Kawat Las CO Ø 0,8 mm Roll 1 Rp 287,437 Rp 287,437
15 Batu Gerinda 4" Pcs 9 Rp 9,500 Rp 85,500
16 Sikat Baja Pcs 5 Rp 12,500 Rp 62,500
17 Baut+Mur 5/8 x 1 1/2" Pcs Rp 1,732 Rp -
18 Baut+Mur 1/2 x 1 1/2" Pcs Rp 1,000 Rp -
19 Kawel 3/4 x 60 cm Pcs 12 Rp 49,500 Rp 594,000
20 Kaca Mata Kawel Besar Pcs 24 Rp 9,500 Rp 228,000
21 Baut Baja 20x50 Pcs Rp 6,200 Rp -
22 Stop Lampu LED Pcs Rp 29,000 Rp -
23 Lampu Plat Nomor Pcs Rp 13,000 Rp -
24 Kabel Serabut 6 x 0,75 mm Mtr Rp 19,340 Rp -
25 Selang Spiral Mtr Rp 2,340 Rp -
26 Isolasi Listrik Pcs Rp 7,500 Rp -
27 Isolasi Kertas Pcs Rp 3,000 Rp -
28 Selang Angin 3/8" Mtr Rp 19,000 Rp -
29 Lampu Kota + Dop Pcs Rp 19,000 Rp -
30 Emblem WB Pcs 2 Rp 70,000 Rp 140,000
31 Cat Dasar Kg 7 Rp 30,000 Rp 210,000
32 Cat Warna Kg 5 Rp 36,000 Rp 180,000
33 Cat Hitam Kg 5 Rp 32,000 Rp 160,000
34 Thinner A Special Liter 35 Rp 13,600 Rp 476,000
35 Kertas Gosok No. 80 Pcs 10 Rp 3,500 Rp 35,000
36 Kertas Gosok No. 150 Pcs 5 Rp 2,350 Rp 11,750
37 Dempul Kg 5 Rp 30,000 Rp 150,000
38 Oksigen Tube 2 Rp 45,000 Rp 90,000
39 CO2 Tube 2 Rp 140,000 Rp 280,000
40 Elpiji Tube 1 Rp 145,000 Rp 145,000
41 Listrik x 1 Rp 350,000 Rp 350,000
42 Jasa Cat x 1 Rp 800,000 Rp 800,000
43 Jasa Rakit x 1 Rp 4,000,000 Rp 4,000,000
44 Jasa Potong + Press x 1 Rp 300,000 Rp 300,000
45 Uji Mutu + Rekom x 1 Rp 500,000 Rp 500,000
46 Komisi Sales x Rp -
47 Komisi Produksi x Rp -
48 Komisi Dealer x Rp -
Total Rp 9,951,937
RENCANA ANGGARAN BIAYA
CV.WIJAYA BARU KAROSERI
Nama Karoseri : Dropside
Dimensi : 4,85 x 2,20 x 0,7 meter
Tanggal : 9/30/2015
Material
No. Harga Sat. Jumlah Keterangan
Nama Barang Sat. Jml.
2 UNP 120 x 55 x 7,0 mm Ljr 5 Rp - Rp - Cross + Side Member
3 UNP 100 x 50 x 5,0 mm Ljr 9 Rp - Rp -
4 UNP 80 x 45 x 5,0 mm Ljr 1 Rp - Rp -
5 UNP 65 x 42 x 5,5 mm Ljr 1 Rp - Rp -
6 CNP 75 Ljr 5 Rp - Rp -
Plat 3,0 mm x 4 x 8' Lbr 4 Rp - Rp -
8 Plat 2,0 mm x 4 x 8' Lbr 1 Rp - Rp -
9 Plat 4,0 mm x 4 x 8' Lbr 0.5 Rp - Rp - Lantai
10 Besi Beton polos 19 mm Ljr 0.5 Rp - Rp - Dinding + Sock Dinding & UNP
11 Plat Strip 8 x 2' x 5,4 mm Ljr 2 Rp - Rp - Engsel dinding
Plat Strip 12 x 75 Pcs 0.3 Rp - Rp -
Pipa Gas 1 1/4" Tebal 1,8mm Ljr 1 Rp - Rp -
13 Kawat Las RB 26 Ø 3.2 mm Kg 10 Rp 24,675 Rp 246,750
14 Kawat Las CO Ø 0,8 mm Roll 1 Rp 287,437 Rp 287,437
15 Batu Gerinda 4" Pcs 9 Rp 9,500 Rp 85,500
16 Sikat Baja Pcs 5 Rp 12,500 Rp 62,500
17 Baut+Mur 5/8 x 1 1/2" Pcs Rp 1,732 Rp -
18 Baut+Mur 1/2 x 1 1/2" Pcs Rp 1,000 Rp -
Kawel 5/8 x 30 cm Pcs 4
19 Kawel 5/8 x 45 cm Pcs 4 Rp -
20 Kaca Mata Kawel Pcs 8 Rp 9,500 Rp 76,000
21 Baut Baja 20x50 Pcs Rp 6,200 Rp -
23 Lampu Plat Nomor Pcs Rp 13,000 Rp -
24 Kabel Serabut 6 x 0,75 mm Mtr 10 Rp 19,340 Rp 193,400
25 Selang Spiral Mtr 10 Rp 2,340 Rp 23,400
26 Isolasi Listrik Pcs 5 Rp 7,500 Rp 37,500
27 Isolasi Kertas Pcs 5 Rp 3,000 Rp 15,000
29 Lampu Kota + Dop Pcs 6 Rp 19,000 Rp 114,000
30 Emblem WB Pcs 2 Rp 70,000 Rp 140,000
31 Cat Dasar Kg 5 Rp 30,000 Rp 150,000
32 Cat Warna Kg 4 Rp 36,000 Rp 144,000
33 Cat Hitam Kg 4 Rp 32,000 Rp 128,000
34 Thinner A Special Liter 20 Rp 13,600 Rp 272,000
35 Kertas Gosok No. 80 Pcs 8 Rp 3,500 Rp 28,000
36 Kertas Gosok No. 150 Pcs 4 Rp 2,350 Rp 9,400
37 Dempul Kg 3 Rp 30,000 Rp 90,000
38 Oksigen Tube 2 Rp 45,000 Rp 90,000
39 CO2 Tube 2 Rp 140,000 Rp 280,000
40 Elpiji Tube 1 Rp 145,000 Rp 145,000
41 Listrik x 1 Rp 300,000 Rp 300,000
42 Jasa Cat x 1 Rp 600,000 Rp 600,000
43 Jasa Rakit x 1 Rp 1,500,000 Rp 1,500,000
44 Jasa Potong + Press x 1 Rp 300,000 Rp 300,000
45 Uji Mutu + Rekom +kir x 1 Rp 2,000,000 Rp 2,000,000
46 Komisi Sales x Rp -
47 Komisi Produksi x Rp -
48 Komisi Dealer x Rp -
Total Rp 7,317,887
RENCANA ANGGARAN BIAYA
CV.WIJAYA BARU KAROSERI
Nama Karoseri : Dropside
Dimensi : 8,0 x 2,70 x 0,65 meter ( Pakai Twist Lock )
Tanggal : 11/5/2015
Material
No. Harga Sat. Jumlah Keterangan
Nama Barang Sat. Jml.
1 UNP 150 x 75 x 6,5 mm Ljr 3 Rp - Rp - Main
2 UNP 120 x 55 x 7,0 mm Ljr 6 Rp - Rp -
3 UNP 100 x 50 x 5,0 mm Ljr 8 Rp - Rp -
4 UNP 80 x 45 x 5,0 mm Ljr 1 Rp - Rp -
5 UNP 50 x 38 x 5,0 mm Ljr 2 Rp - Rp -
6 Plat 4,5 mm x 4 x 8' Lbr 8 Rp - Rp -
7 Plat 2,0 mm x 4 x 8' Lbr 6 Rp - Rp -
8 Plat 4,0 mm x 4 x 8' Lbr 0.3 Rp - Rp -
9 Plat 3,0 mm x 4 x 8' Lbr 0.5 Rp - Rp -
10 Plat 8 mm x 4 x 8' Lbr 0.5 Rp - Rp -
11 Besi Beton polos 19 mm Ljr 0.5 Rp - Rp -
12 Plat Strip 12 x 75 Ljr 0.25 Rp - Rp -
13 Plat Strip 8 x 2' x 5,4 mm Pcs 4 Rp - Rp -
14 Engsel Kupu2 Kecil Pcs 27 Rp 21,000 Rp 567,000
15 CNP 100 Ljr 6 Rp - Rp -
16 Karet bantalan Roll 4 Rp 52,000 Rp 208,000
17 Bm M 18 x 100 Pcs 4 Rp 8,000 Rp 32,000
18 Bm M 14 x 50 Pcs 12 Rp 6,000 Rp 72,000
19 Twislock Pcs 4 Rp 178,500 Rp 714,000
20 Kawat Las RB 26 Ø 3.2 mm Kg 15 Rp 24,675 Rp 370,125
21 Kawat Las CO Ø 0,8 mm Roll 2 Rp 287,437 Rp 574,874
22 Batu Gerinda 4" Pcs 8 Rp 9,500 Rp 76,000
23 Sikat Baja Pcs 5 Rp 12,500 Rp 62,500
24 Kabel Serabut 6 x 0,75 mm Mtr 10 Rp 19,340 Rp 193,400
25 Selang Spiral Mtr 10 Rp 2,340 Rp 23,400
26 Isolasi Listrik Pcs 5 Rp 7,500 Rp 37,500
27 Isolasi Kertas Pcs 5 Rp 3,000 Rp 15,000
28 Lampu Kota + Dop Pcs 6 Rp 19,000 Rp 114,000
29 Emblem WB Pcs 2 Rp 70,000 Rp 140,000
30 Cat Dasar Kg 5 Rp 30,000 Rp 150,000
31 Cat Warna Kg 6 Rp 36,000 Rp 216,000
32 Cat Hitam Kg 4 Rp 32,000 Rp 128,000
33 Thinner A Special Liter 25 Rp 13,600 Rp 340,000
34 Kertas Gosok No. 80 Pcs 10 Rp 3,500 Rp 35,000
35 Kertas Gosok No. 150 Pcs 10 Rp 2,350 Rp 23,500
36 Dempul Kg 5 Rp 30,000 Rp 150,000
37 Oksigen Tube 2 Rp 45,000 Rp 90,000
38 CO2 Tube 2 Rp 140,000 Rp 280,000
39 Elpiji Tube 1 Rp 145,000 Rp 145,000
40 Listrik x 1 Rp 300,000 Rp 300,000
41 Jasa Cat x 1 Rp 300,000 Rp 300,000
42 Jasa Rakit x 1 Rp 3,000,000 Rp 3,000,000
43 Jasa Potong + Press x 1 Rp 300,000 Rp 300,000
44 Uji Mutu + Rekom x 1 Rp 500,000 Rp 500,000
45 Komisi Sales x Rp -
46 Komisi Produksi x Rp -
47 Komisi Dealer x Rp -
Total Rp 9,157,299
RENCANA ANGGARAN BIAYA
CV.WIJAYA BARU KAROSERI
Nama Karoseri : Dropside ( Unutk Gandengan Peter )
Dimensi : 700 x 255 x 100 + 70 Pipa
Tanggal : 11/5/2015
Material
No. Harga Sat. Jumlah Keterangan
Nama Barang Sat. Jml.
1 PLAT TEKUK 1 CM Ljr 2 Rp 2,500,000 Rp 5,000,000
2 UNP 120 x 55 x 7,0 mm Ljr 12 Rp - Rp -
3 UNP 80 x 45 x 5,0 mm Ljr 3 Rp - Rp -
4 UNP 65 x 42 x 5,5 mm Ljr 2 Rp - Rp -
5 Plat 4,5 mm x 4 x 8' Ljr 6 Rp - Rp -
6 Plat 2,5 mm x 4 x 8' Lbr 13 Rp - Rp -
7 Plat 2,0 mm x 4 x 8' Lbr 2 Rp - Rp -
8 Plat Strip 12 x 75 Ljr 4 Rp - Rp -
9 Plat Strip 8 x 2' x 5,4 mm Ljr 6 Rp - Rp -
Pipa Gas 1 1/4" Tebal 1,8mm Ljr 15 Rp - Rp -
10 CNP 100 Ljr 6 Rp - Rp -
11 Besi AS 19 mm Ljr 2 Rp - Rp -
12 Engsel Kupu2 Kecil Pcs 27 Rp 21,000 Rp 567,000
13 Karet bantalan Roll 4 Rp 52,000 Rp 208,000
14 Bm M 18 x 100 Pcs 4 Rp 8,000 Rp 32,000
15 Bm M 14 x 50 Pcs 12 Rp 6,000 Rp 72,000
16 Kawat Las RB 26 Ø 3.2 mm Kg 15 Rp 24,675 Rp 370,125
17 Kawat Las CO Ø 0,8 mm Roll 2 Rp 287,437 Rp 574,874
18 Batu Gerinda 4" Pcs 8 Rp 9,500 Rp 76,000
19 Sikat Baja Pcs 5 Rp 12,500 Rp 62,500
20 Kabel Serabut 6 x 0,75 mm Mtr 10 Rp 19,340 Rp 193,400
21 Selang Spiral Mtr 10 Rp 2,340 Rp 23,400
22 Isolasi Listrik Pcs 5 Rp 7,500 Rp 37,500
23 Isolasi Kertas Pcs 5 Rp 3,000 Rp 15,000
24 Lampu Kota + Dop Pcs 6 Rp 19,000 Rp 114,000
25 Emblem WB Pcs 2 Rp 70,000 Rp 140,000
26 Cat Dasar Kg 5 Rp 30,000 Rp 150,000
27 Cat Warna Kg 6 Rp 36,000 Rp 216,000
28 Cat Hitam Kg 4 Rp 32,000 Rp 128,000
29 Thinner A Special Liter 25 Rp 13,600 Rp 340,000
30 Kertas Gosok No. 80 Pcs 10 Rp 3,500 Rp 35,000
31 Kertas Gosok No. 150 Pcs 10 Rp 2,350 Rp 23,500
32 Dempul Kg 5 Rp 30,000 Rp 150,000
33 Oksigen Tube 2 Rp 45,000 Rp 90,000
34 CO2 Tube 2 Rp 140,000 Rp 280,000
35 Elpiji Tube 1 Rp 145,000 Rp 145,000
36 Listrik x 1 Rp 300,000 Rp 300,000
37 Jasa Cat x 1 Rp 300,000 Rp 300,000
38 Jasa Rakit x 1 Rp 4,000,000 Rp 4,000,000
39 Jasa Potong + Press x 1 Rp 300,000 Rp 300,000
40 Uji Mutu + Rekom x 1 Rp 500,000 Rp 500,000
41 Komisi Sales x Rp -
42 Komisi Produksi x Rp -
43 Komisi Dealer x Rp -
Total Rp 14,443,299
Material
No. Harga Sat. Jumlah Keterangan
Nama Barang Sat. Jml.
1 UNP 150 x 75 x 6,5 mm Ljr 8 Rp - Rp - Main
2 UNP 120 x 55 x 7,0 mm Ljr 30 Rp - Rp -
3 UNP 100 x 50 x 5,0 mm Ljr 2 Rp - Rp -
4 UNP 80 x 45 x 5,0 mm Ljr 2 Rp - Rp -
5 UNP 65 x 42 x 5,5 mm Ljr 2 Rp - Rp -
6 Plat Strip 8 x 2' x 5,4 mm Lbr 8 Rp - Rp -
7 Besi Beton Ulir 19 mm Lbr 3 Rp - Rp -
8 Plat 4,5 mm x 4 x 8' Lbr 10 Rp - Rp -
9 Plat 2,0 mm x 4 x 8' Lbr 14 Rp - Rp -
10 Plat 3,0 mm x 4 x 8' Lbr 2 Rp - Rp -
11 Pipa Gas 1 1/4" Tebal 1,8mm Ljr 30 Rp - Rp -
12 CNP 100 Ljr 6 Rp - Rp -
13 Plat Strip 12 x 75 Pcs 4 Rp - Rp -
14 Engsel Kupu2 Kecil Pcs 34 Rp 21,000 Rp 714,000
16 Karet bantalan Roll Rp 52,000 Rp -
17 Bm M 18 x 100 Pcs Rp 8,000 Rp -
18 Bm M 14 x 50 Pcs Rp 6,000 Rp -
19 Twislock Pcs Rp 178,500 Rp -
20 Kawat Las RB 26 Ø 3.2 mm Kg 15 Rp 24,675 Rp 370,125
21 Kawat Las CO Ø 0,8 mm Roll 2 Rp 287,437 Rp 574,874
22 Batu Gerinda 4" Pcs 8 Rp 9,500 Rp 76,000
23 Sikat Baja Pcs 5 Rp 12,500 Rp 62,500
24 Kabel Serabut 6 x 0,75 mm Mtr 10 Rp 19,340 Rp 193,400
25 Selang Spiral Mtr 10 Rp 2,340 Rp 23,400
26 Isolasi Listrik Pcs 5 Rp 7,500 Rp 37,500
27 Isolasi Kertas Pcs 5 Rp 3,000 Rp 15,000
28 Lampu Kota + Dop Pcs 6 Rp 19,000 Rp 114,000
29 Emblem WB Pcs 2 Rp 70,000 Rp 140,000
30 Cat Dasar Kg 5 Rp 30,000 Rp 150,000
31 Cat Warna Kg 6 Rp 36,000 Rp 216,000
32 Cat Hitam Kg 4 Rp 32,000 Rp 128,000
33 Thinner A Special Liter 25 Rp 13,600 Rp 340,000
34 Kertas Gosok No. 80 Pcs 10 Rp 3,500 Rp 35,000
35 Kertas Gosok No. 150 Pcs 10 Rp 2,350 Rp 23,500
36 Dempul Kg 5 Rp 30,000 Rp 150,000
37 Oksigen Tube 2 Rp 45,000 Rp 90,000
38 CO2 Tube 2 Rp 140,000 Rp 280,000
39 Elpiji Tube 1 Rp 145,000 Rp 145,000
40 Listrik x 1 Rp 300,000 Rp 300,000
41 Jasa Cat x 1 Rp 1,000,000 Rp 1,000,000
42 Jasa Rakit x 1 Rp 5,000,000 Rp 5,000,000
43 Jasa Potong + Press x 1 Rp 300,000 Rp 300,000
44 Uji Mutu + Rekom x 1 Rp 500,000 Rp 500,000
45 Komisi Sales x Rp -
46 Komisi Produksi x Rp -
47 Komisi Dealer x Rp -
Total Rp 10,978,299
Material
No. Harga Sat. Jumlah Keterangan
Nama Barang Sat. Jml.
1 UNP 120 x 55 x 7,0 mm Ljr 7 Rp - Rp - Main
2 Plat 4,0 mm x 4 x 8' Ljr 7 Rp - Rp -
3 Plat 3,0 mm x 4 x 8' Ljr 10 Rp - Rp -
4 Besi Beton polos 19 mm Ljr 1 Rp - Rp -
5 Pipa Gas 1 1/4" Tebal 1,8mm Ljr 20 Rp - Rp -
6 CNP 100 Lbr 7 Rp - Rp -
7 Plat 4,0 mm x 4 x 8' Lbr 1 Rp - Rp -
8 Plat Strip 8 x 2' x 5,4 mm Lbr 5 Rp - Rp -
14 Engsel Kupu2 Kecil Pcs 27 Rp 21,000 Rp 567,000
16 Karet bantalan Roll 4 Rp 52,000 Rp 208,000
17 Kawel 5/8 Pcs 12 Rp 45,000 Rp 540,000
18 kacamata kawel Pcs 12 Rp 12,000 Rp 144,000
20 Kawat Las RB 26 Ø 3.2 mm Kg 5 Rp 24,675 Rp 123,375
21 Kawat Las CO Ø 0,8 mm Roll 2 Rp 287,437 Rp 574,874
22 Batu Gerinda 4" Pcs 8 Rp 9,500 Rp 76,000
23 Sikat Baja Pcs 5 Rp 12,500 Rp 62,500
24 Kabel Serabut 6 x 0,75 mm Mtr 10 Rp 19,340 Rp 193,400
25 Selang Spiral Mtr 10 Rp 2,340 Rp 23,400
26 Isolasi Listrik Pcs 5 Rp 7,500 Rp 37,500
27 Isolasi Kertas Pcs 5 Rp 3,000 Rp 15,000
28 Lampu Kota + Dop Pcs 6 Rp 19,000 Rp 114,000
29 Emblem WB Pcs 2 Rp 70,000 Rp 140,000
30 Cat Dasar Kg 5 Rp 30,000 Rp 150,000
31 Cat Warna Kg 6 Rp 36,000 Rp 216,000
32 Cat Hitam Kg 4 Rp 32,000 Rp 128,000
33 Thinner A Special Liter 25 Rp 13,600 Rp 340,000
34 Kertas Gosok No. 80 Pcs 10 Rp 3,500 Rp 35,000
35 Kertas Gosok No. 150 Pcs 10 Rp 2,350 Rp 23,500
36 Dempul Kg 5 Rp 30,000 Rp 150,000
37 Oksigen Tube 5 Rp 45,000 Rp 225,000
38 CO2 Tube 3 Rp 140,000 Rp 420,000
39 Elpiji Tube 1 Rp 145,000 Rp 145,000
40 Listrik x 1 Rp 300,000 Rp 300,000
41 Jasa Cat x 1 Rp 1,000,000 Rp 1,000,000
42 Jasa Rakit x 1 Rp 4,000,000 Rp 4,000,000
43 Jasa Potong + Press x 1 Rp 300,000 Rp 300,000
44 Uji Mutu + Rekom x 1 Rp 500,000 Rp 500,000
45 Komisi Sales x Rp -
46 Komisi Produksi x Rp -
47 Komisi Dealer x Rp -
Total Rp 10,751,549
Material
No. Harga Sat. Jumlah Keterangan
Nama Barang Sat. Jml.
1 UNP 100 x 45 x 5,0 mm Ljr 4 Rp - Rp - Main
2 UNP 80 x 45 x 5,0 mm Ljr 1 Rp - Rp -
3 Plat 4,0 mm x 4 x 8' Ljr 4 Rp - Rp -
4 Plat 3,0 mm x 4 x 8' Ljr 6 Rp - Rp -
5 CNP 100 Ljr 5 Rp - Rp -
6 Pipa Gas 1 1/4" Tebal 1,8mm Lbr 7 Rp - Rp -
7 Plat Strip 8 x 2' x 5,4 mm Lbr 3 Rp - Rp -
14 Engsel Kupu2 Kecil Pcs 15 Rp 21,000 Rp 315,000
16 Karet bantalan Roll 4 Rp 52,000 Rp 208,000
17 Kawel 5/8 Pcs 12 Rp 45,000 Rp 540,000
18 kacamata kawel Pcs 12 Rp 12,000 Rp 144,000
20 Kawat Las RB 26 Ø 3.2 mm Kg 5 Rp 24,675 Rp 123,375
21 Kawat Las CO Ø 0,8 mm Roll 1 Rp 287,437 Rp 287,437
22 Batu Gerinda 4" Pcs 8 Rp 9,500 Rp 76,000
23 Sikat Baja Pcs 5 Rp 12,500 Rp 62,500
24 Kabel Serabut 6 x 0,75 mm Mtr 10 Rp 19,340 Rp 193,400
25 Selang Spiral Mtr 10 Rp 2,340 Rp 23,400
26 Isolasi Listrik Pcs 5 Rp 7,500 Rp 37,500
27 Isolasi Kertas Pcs 5 Rp 3,000 Rp 15,000
28 Lampu Kota + Dop Pcs 6 Rp 19,000 Rp 114,000
29 Emblem WB Pcs 2 Rp 70,000 Rp 140,000
30 Cat Dasar Kg 5 Rp 30,000 Rp 150,000
31 Cat Warna Kg 6 Rp 36,000 Rp 216,000
32 Cat Hitam Kg 4 Rp 32,000 Rp 128,000
33 Thinner A Special Liter 25 Rp 13,600 Rp 340,000
34 Kertas Gosok No. 80 Pcs 10 Rp 3,500 Rp 35,000
35 Kertas Gosok No. 150 Pcs 10 Rp 2,350 Rp 23,500
36 Dempul Kg 5 Rp 30,000 Rp 150,000
37 Oksigen Tube 3 Rp 45,000 Rp 135,000
38 CO2 Tube 2 Rp 140,000 Rp 280,000
39 Elpiji Tube 1 Rp 145,000 Rp 145,000
40 Listrik x 1 Rp 300,000 Rp 300,000
41 Jasa Cat x 1 Rp 1,000,000 Rp 1,000,000
42 Jasa Rakit x 1 Rp 4,000,000 Rp 4,000,000
43 Jasa Potong + Press x 1 Rp 300,000 Rp 300,000
44 Uji Mutu + Rekom x 1 Rp 500,000 Rp 500,000
45 Komisi Sales x Rp -
46 Komisi Produksi x Rp -
47 Komisi Dealer x Rp -
Total Rp 9,982,112
Material
No. Harga Sat. Jumlah Keterangan
Nama Barang Sat. Jml.
1 UNP 150 x 75 x 6,5 mm Ljr 8 Rp - Rp - Main
2 UNP 120 x 55 x 7,0 mm Ljr 11 Rp - Rp -
3 UNP 80 x 45 x 5,0 mm Ljr 1 Rp - Rp -
4 UNP 65 x 42 x 5,5 mm Ljr 1 Rp - Rp -
5 Bordes Steel Plate 4,5 mm Ljr 7 Rp - Rp -
6 Plat 2,0 mm x 4 x 8' Lbr 13 Rp - Rp -
7 Pipa Gas 1 1/4" Tebal 1,8mm Lbr 18 Rp - Rp -
8 Plat Strip 8 x 2' x 5,4 mm Lbr 8 Rp - Rp -
9 Plat Strip 12 x 75 Lbr 1 Rp - Rp -
10 Plat 3,0 mm x 4 x 8' Lbr 1 Rp - Rp -
14 Engsel Kupu2 Kecil Pcs 28 Rp 21,000 Rp 588,000
16 Karet bantalan Roll 4 Rp 52,000 Rp 208,000
CNP 100 7 Rp - Rp -
twislock bh 4 Rp 178,500 Rp 714,000
17 Bm M 18 x 100 Pcs Rp 8,000 Rp -
18 Bm M 14 x 50 Pcs Rp 6,000 Rp -
20 Kawat Las RB 26 Ø 3.2 mm Kg 20 Rp 24,675 Rp 493,500
21 Kawat Las CO Ø 0,8 mm Roll 2 Rp 287,437 Rp 574,874
22 Batu Gerinda 4" Pcs 8 Rp 9,500 Rp 76,000
23 Sikat Baja Pcs 5 Rp 12,500 Rp 62,500
24 Kabel Serabut 6 x 0,75 mm Mtr 10 Rp 19,340 Rp 193,400
25 Selang Spiral Mtr 10 Rp 2,340 Rp 23,400
26 Isolasi Listrik Pcs 5 Rp 7,500 Rp 37,500
27 Isolasi Kertas Pcs 5 Rp 3,000 Rp 15,000
28 Lampu Kota + Dop Pcs 6 Rp 19,000 Rp 114,000
29 Emblem WB Pcs 2 Rp 70,000 Rp 140,000
30 Cat Dasar Kg 5 Rp 30,000 Rp 150,000
31 Cat Warna Kg 6 Rp 36,000 Rp 216,000
32 Cat Hitam Kg 4 Rp 32,000 Rp 128,000
33 Thinner A Special Liter 25 Rp 13,600 Rp 340,000
34 Kertas Gosok No. 80 Pcs 10 Rp 3,500 Rp 35,000
35 Kertas Gosok No. 150 Pcs 10 Rp 2,350 Rp 23,500
36 Dempul Kg 5 Rp 30,000 Rp 150,000
37 Oksigen Tube 2 Rp 45,000 Rp 90,000
38 CO2 Tube 2 Rp 140,000 Rp 280,000
39 Elpiji Tube 1 Rp 145,000 Rp 145,000
40 Listrik x 1 Rp 300,000 Rp 300,000
41 Jasa Cat x 1 Rp 1,000,000 Rp 1,000,000
42 Jasa Rakit x 1 Rp 5,000,000 Rp 5,000,000
43 Jasa Potong + Press x 1 Rp 300,000 Rp 300,000
44 Uji Mutu + Rekom x 1 Rp 500,000 Rp 500,000
45 Komisi Sales x Rp -
46 Komisi Produksi x Rp -
47 Komisi Dealer x Rp -
Total Rp 11,897,674
Material
No. Harga Sat. Jumlah Keterangan
Nama Barang Sat. Jml.
2 Plat Stenless kapal 3,0 x 5' x 20' Ljr 1 Rp - Rp - Cross + Side Member
3 Plat Stenless 3,0 mm x 4 x 8' Ljr 3 Rp - Rp -
4 Plat Stenless 4,0 mm x 4 x 8' Lbr 5 Rp - Rp -
5 Plat Stenless 2,0 mm x 4 x 8' Lbr 8 Rp - Rp -
6 Stenless Pipa 1 1/4 dim 3 mm Ljr 3 Rp 550,000 Rp 1,650,000
Stenless Plat Strip 6 x 50 mm Ljr 2.5 Rp - Rp -
Engsel SS 304 bh 21 Rp 200,000 Rp 4,200,000
as 19 ss 304 1 Rp - Rp -
13 Kawat Las RB 26 Ø 3.2 mm SS Kg 15 Rp 110,000 Rp 1,650,000
14 Kawat Las CO Ø 0,8 mm SS Kg 15 Rp 180,000 Rp 2,700,000
15 Batu Gerinda 4" Pcs 9 Rp 9,500 Rp 85,500
16 Sikat Baja Pcs 5 Rp 12,500 Rp 62,500
17 Baut+Mur 5/8 x 1 1/2" Pcs Rp 1,732 Rp -
18 Baut+Mur 1/2 x 1 1/2" Pcs Rp 1,000 Rp -
Kawel 5/8 x 30 cm Pcs 4
19 Kawel 5/8 x 45 cm Pcs 4 Rp -
20 Kaca Mata Kawel Pcs 8 Rp 9,500 Rp 76,000
21 Baut Baja 20x50 Pcs Rp 6,200 Rp -
23 Lampu Plat Nomor Pcs Rp 13,000 Rp -
24 Kabel Serabut 6 x 0,75 mm Mtr 10 Rp 19,340 Rp 193,400
25 Selang Spiral Mtr 10 Rp 2,340 Rp 23,400
26 Isolasi Listrik Pcs 5 Rp 7,500 Rp 37,500
27 Isolasi Kertas Pcs 5 Rp 3,000 Rp 15,000
29 Lampu Kota + Dop Pcs 6 Rp 19,000 Rp 114,000
30 Emblem WB Pcs 2 Rp 70,000 Rp 140,000
31 Cat Dasar Kg 5 Rp 30,000 Rp 150,000
32 Cat Warna Kg 4 Rp 36,000 Rp 144,000
33 Cat Hitam Kg 4 Rp 32,000 Rp 128,000
34 Thinner A Special Liter 20 Rp 13,600 Rp 272,000
35 Kertas Gosok No. 80 Pcs 8 Rp 3,500 Rp 28,000
36 Kertas Gosok No. 150 Pcs 4 Rp 2,350 Rp 9,400
37 Dempul Kg 3 Rp 30,000 Rp 90,000
38 Oksigen Tube 2 Rp 45,000 Rp 90,000
39 CO2 Tube 2 Rp 140,000 Rp 280,000
40 Elpiji Tube 1 Rp 145,000 Rp 145,000
41 Listrik x 1 Rp 300,000 Rp 300,000
42 Jasa Cat x 1 Rp 600,000 Rp 600,000
43 Jasa Rakit x 1 Rp 4,000,000 Rp 4,000,000
Poles 1 Rp 3,000,000 Rp 3,000,000
44 Jasa Potong + Press x 1 Rp 300,000 Rp 300,000
45 Uji Mutu + Rekom x 1 Rp 500,000 Rp 500,000
46 Komisi Sales x Rp -
47 Komisi Produksi x Rp -
48 Komisi Dealer x Rp -
Total Rp 20,983,700
40% Rp 8,393,480
Total Rp 29,377,180
Material
No. Harga Sat. Jumlah Keterangan
Nama Barang Sat. Jml.
1 plat tekuk 8 mm Ljr 4 Rp 1,900,000 Rp 7,600,000 Sasis
2 UNP 120 x 55 x 7,0 mm Ljr 21 Rp - Rp -
3 UNP 100 x 45 x 5,0 mm Lbr 3 Rp - Rp -
4 UNP 80 x 45 x 5,0 mm Lbr 2 Rp - Rp -
5 UNP 50 x 38 x 5,0 mm Ljr 8 Rp - Rp -
6 Plat 10 mm x 4 x 8' Ljr 2 Rp - Rp -
7 Plat 4,0 mm x 4 x 8' bh 11 Rp - Rp -
8 Plat 3,0 mm x 4 x 8' 1 Rp - Rp -
9 Plat 2,0 mm x 4 x 8' Kg 22 Rp - Rp -
10 Pipa Gas 1 1/4" Tebal 1,8mm 21 Rp - Rp -
11 Plat Strip 8 x 2' x 5,4 mm 7 Rp - Rp -
12 Plat Strip 12 x 75 1 Rp - Rp -
13 Hollow 50x50x2,0 mm 4 Rp - Rp -
14 Besi Beton polos 19 mm 1 Rp - Rp -
15 Kawat Las CO Ø 0,8 mm SS Kg 15 Rp 180,000 Rp 2,700,000
16 Batu Gerinda 4" Pcs 9 Rp 9,500 Rp 85,500
17 Sikat Baja Pcs 5 Rp 12,500 Rp 62,500
18 Baut+Mur 14 x 50 Pcs 60 Rp 5,500 Rp 330,000
19 Baut+Mur 16 x 50 Pcs 40 Rp 6,500 Rp 260,000
20 Kawel 5/8 x 30 cm Pcs 4
21 Kawel 5/8 x 45 cm Pcs 4 Rp -
22 Kaca Mata Kawel Pcs 8 Rp 9,500 Rp 76,000
23 Baut Baja 20x50 Pcs Rp 6,200 Rp -
24 Lampu Plat Nomor Pcs Rp 13,000 Rp -
25 Kabel Serabut 6 x 0,75 mm Mtr 10 Rp 19,340 Rp 193,400
26 Selang Spiral Mtr 10 Rp 2,340 Rp 23,400
27 Isolasi Listrik Pcs 5 Rp 7,500 Rp 37,500
28 Isolasi Kertas Pcs 5 Rp 3,000 Rp 15,000
29 Lampu Kota + Dop Pcs 6 Rp 19,000 Rp 114,000
30 Emblem WB Pcs 2 Rp 70,000 Rp 140,000
31 Cat Dasar Kg 5 Rp 30,000 Rp 150,000
32 Cat Warna Kg 4 Rp 36,000 Rp 144,000
33 Cat Hitam Kg 4 Rp 32,000 Rp 128,000
34 Thinner A Special Liter 20 Rp 13,600 Rp 272,000
35 Kertas Gosok No. 80 Pcs 8 Rp 3,500 Rp 28,000
36 Kertas Gosok No. 150 Pcs 4 Rp 2,350 Rp 9,400
37 Dempul Kg 3 Rp 30,000 Rp 90,000
38 Oksigen Tube 2 Rp 45,000 Rp 90,000
39 CO2 Tube 2 Rp 140,000 Rp 280,000
40 Elpiji Tube 1 Rp 145,000 Rp 145,000
41 Listrik x 1 Rp 300,000 Rp 300,000
42 Jasa Cat x 1 Rp 1,000,000 Rp 1,000,000
43 Jasa Rakit x 1 Rp 6,000,000 Rp 6,000,000
44 stiker 1 Rp 750,000 Rp 750,000
45 Jasa Potong + Press x 1 Rp 500,000 Rp 500,000
46 Uji Mutu + Rekom x 1 Rp 1,000,000 Rp 1,000,000
47 Komisi Sales x Rp -
48 Komisi Produksi x Rp -
49 Komisi Dealer x Rp -
Total Rp 22,523,700
Material
No. Harga Sat. Jumlah Keterangan
Nama Barang Sat. Jml.
1 UNP 200 x 80 x 7,5 mm Ljr 4 Rp - Rp - Main
2 UNP 150 x 75 x 6,5 mm Ljr 1 Rp - Rp -
3 UNP 120 x 55 x 7,0 mm Ljr 8 Rp - Rp -
4 UNP 100 x 45 x 5,0 mm Ljr 2 Rp - Rp -
5 UNP 80 x 45 x 5,0 mm Ljr 1 Rp - Rp -
6 UNP 65 x 42 x 5,5 mm Lbr 1 Rp - Rp -
7 Plat 4,0 mm x 4 x 8' Lbr 9 Rp - Rp -
8 Plat 2,0 mm x 4 x 8' Lbr 15 Rp - Rp -
9 Plat 6 mm x 4 x 8' Lbr 0.2 Rp - Rp -
10 Besi Beton polos 19 mm Lbr 1 Rp - Rp -
CNP 100 6 Rp - Rp -
Pipa Gas 1 1/4" Tebal 1,8mm 15 Rp - Rp -
14 Engsel Kupu2 Kecil Pcs 28 Rp 21,000 Rp 588,000
16 Karet bantalan Roll 4 Rp 52,000 Rp 208,000
twislock bh 4 Rp 178,500 Rp 714,000
17 Bm M 18 x 100 Pcs Rp 8,000 Rp -
18 Bm M 14 x 50 Pcs Rp 6,000 Rp -
20 Kawat Las RB 26 Ø 3.2 mm Kg 20 Rp 24,675 Rp 493,500
21 Kawat Las CO Ø 0,8 mm Roll 2 Rp 287,437 Rp 574,874
22 Batu Gerinda 4" Pcs 8 Rp 9,500 Rp 76,000
23 Sikat Baja Pcs 5 Rp 12,500 Rp 62,500
24 Kabel Serabut 6 x 0,75 mm Mtr 10 Rp 19,340 Rp 193,400
25 Selang Spiral Mtr 10 Rp 2,340 Rp 23,400
26 Isolasi Listrik Pcs 5 Rp 7,500 Rp 37,500
27 Isolasi Kertas Pcs 5 Rp 3,000 Rp 15,000
28 Lampu Kota + Dop Pcs 6 Rp 19,000 Rp 114,000
29 Emblem WB Pcs 2 Rp 70,000 Rp 140,000
30 Cat Dasar Kg 5 Rp 30,000 Rp 150,000
31 Cat Warna Kg 6 Rp 36,000 Rp 216,000
32 Cat Hitam Kg 4 Rp 32,000 Rp 128,000
33 Thinner A Special Liter 25 Rp 13,600 Rp 340,000
34 Kertas Gosok No. 80 Pcs 10 Rp 3,500 Rp 35,000
35 Kertas Gosok No. 150 Pcs 10 Rp 2,350 Rp 23,500
36 Dempul Kg 5 Rp 30,000 Rp 150,000
37 Oksigen Tube 2 Rp 45,000 Rp 90,000
38 CO2 Tube 2 Rp 140,000 Rp 280,000
39 Elpiji Tube 1 Rp 145,000 Rp 145,000
40 Listrik x 1 Rp 300,000 Rp 300,000
41 Jasa Cat x 1 Rp 1,000,000 Rp 1,000,000
42 Jasa Rakit x 1 Rp 5,000,000 Rp 5,000,000
43 Jasa Potong + Press x 1 Rp 300,000 Rp 300,000
44 Uji Mutu + Rekom x 1 Rp 500,000 Rp 500,000
45 Komisi Sales x Rp -
46 Komisi Produksi x Rp -
47 Komisi Dealer x Rp -
Total Rp 11,897,674
Material
No. Harga Sat. Jumlah Keterangan
Nama Barang Sat. Jml.
1 UNP 200 X 80 X 75 X 12 MTR Ljr 2 Rp - Rp - Sasis
2 UNP 100 KS Ljr 15 Rp - Rp -
3 UNP 150 x 75 x 6,5 mm Lbr 2 Rp - Rp -
4 UNP 120 x 55 x 7,0 mm Lbr 5 Rp - Rp -
5 UNP 80 x 45 x 5,0 mm Ljr 2 Rp - Rp -
6 UNP 50 x 38 x 5,0 mm Ljr 4 Rp - Rp -
7 Plat 4,8 mm x 4 x 8' bh 11 Rp - Rp -
8 Plat 3,0 mm x 4 x 8' 3 Rp - Rp -
9 Plat 2,5 mm x 4 x 8' Kg 14 Rp - Rp -
10 Plat 2,0 mm x 4 x 8' 2 Rp - Rp -
11 Pipa Gas 1 1/4" Tebal 1,8mm 4 Rp - Rp -
12 Plat Strip 12 x 75 2 Rp - Rp -
13 Plat Strip 8 x 2' x 5,4 mm 7 Rp - Rp -
14 Plat 10 mm x 4 x 8' 1 Rp - Rp -
15 Kawat Las CO Ø 0,8 mm SS Kg 20 Rp 180,000 Rp 3,600,000
16 Batu Gerinda 4" Pcs 9 Rp 9,500 Rp 85,500
17 Sikat Baja Pcs 5 Rp 12,500 Rp 62,500
18 Baut+Mur 14 x 50 Pcs 60 Rp 5,500 Rp 330,000
19 Baut+Mur 16 x 50 Pcs 40 Rp 6,500 Rp 260,000
20 Kawel 5/8 x 30 cm Pcs 4
21 Kawel 5/8 x 45 cm Pcs 4 Rp -
22 Kaca Mata Kawel Pcs 8 Rp 9,500 Rp 76,000
23 Baut Baja 20x50 Pcs Rp 6,200 Rp -
24 Lampu Plat Nomor Pcs Rp 13,000 Rp -
25 Kabel Serabut 6 x 0,75 mm Mtr 10 Rp 19,340 Rp 193,400
26 Selang Spiral Mtr 10 Rp 2,340 Rp 23,400
27 Isolasi Listrik Pcs 5 Rp 7,500 Rp 37,500
28 Isolasi Kertas Pcs 5 Rp 3,000 Rp 15,000
29 Lampu Kota + Dop Pcs 6 Rp 19,000 Rp 114,000
30 Emblem WB Pcs 2 Rp 70,000 Rp 140,000
31 Cat Dasar Kg 5 Rp 30,000 Rp 150,000
32 Cat Warna Kg 4 Rp 36,000 Rp 144,000
33 Cat Hitam Kg 4 Rp 32,000 Rp 128,000
34 Thinner A Special Liter 20 Rp 13,600 Rp 272,000
35 Kertas Gosok No. 80 Pcs 8 Rp 3,500 Rp 28,000
36 Kertas Gosok No. 150 Pcs 4 Rp 2,350 Rp 9,400
37 Dempul Kg 3 Rp 30,000 Rp 90,000
38 Oksigen Tube 2 Rp 45,000 Rp 90,000
39 CO2 Tube 2 Rp 140,000 Rp 280,000
40 Elpiji Tube 1 Rp 145,000 Rp 145,000
41 Listrik x 1 Rp 300,000 Rp 300,000
42 Jasa Cat x 1 Rp 1,000,000 Rp 1,000,000
43 Jasa Rakit x 1 Rp 6,000,000 Rp 6,000,000
44 stiker 1 Rp 750,000 Rp 750,000
45 Jasa Potong + Press x 1 Rp 500,000 Rp 500,000
46 Uji Mutu + Rekom x 1 Rp 1,000,000 Rp 1,000,000
47 Komisi Sales x Rp -
48 Komisi Produksi x Rp -
49 Komisi Dealer x Rp -
Total Rp 15,823,700
47.52
61.776
10.5
Rp - Rp -
Rp 7,317,887
Rp 7,317,887
Rp -
Plat 4,5 mm x 4 x 8' 6 Rp - Rp - Rp 31,000,000
Rp 31,000,000
Rp 14,443,299
Rp 77,996,940
Rp 92,440,239
Rp 14,443,299
Rp 14,443,299
Rp 10,978,299 Rp - Rp 10,978,299
11.9
30.6
5.6666666666667
4.5
12
16.5
2.75
112
19040000
11.9
4.5
#REF!
#REF!
112
19040000
Rp 11,897,674 Rp 11,897,674
Rp -
Rp -
Rp -
RENCANA ANGGARAN BIAYA
Material
No. Harga Sat. Jumlah Keterangan
Nama Barang Sat. Jml.
1 UNP 150 x 75 x 6,5 mm Ljr 2 Rp - Rp - Main Frame Hydraulis
2 UNP 120 x 55 x 7,0 mm Ljr 2 Rp - Rp - Main Frame Bak
3 UNP 100 x 50 x 5,0 mm Ljr 5 Rp - Rp - Cross member
4 UNP 80 x 45 x 5,0 mm Ljr 2 Rp - Rp -
5 Siku 50 x 50 Ljr 15 Rp - Rp - Besi Beton Ulir 19 mm
8 Besi Beton polos 19 mm Ljr 0.25 Rp - Rp - Engsel Pintu
9 Plat 4,0 mm x 4 x 8' Lbr 3 Rp - Rp - Lantai
10 Plat 3,0 mm x 4 x 8' Lbr 8 Rp - Rp - dinding + Tekukan pilar
11 Plat 2,0 mm x 4 x 8' Lbr 1 Rp - Rp -
12 Kawat Las RB 26 Ø 3.2 mm Kg 10 Rp 24,675 Rp 246,750
13 Kawat Las CO Ø 0,8 mm Roll 1 Rp 287,437 Rp 287,437
14 Hidraulis 60 Unt 1 Rp 6,200,000 Rp 6,200,000
15 Gear Pump ( KP - 75 C ) Bua Unt 1 Rp 2,250,000 Rp 2,250,000
16 PTO Unt 1 Rp 1,750,000 Rp 1,750,000
17 Pipa Gas T: 3 mm dia. 1" Ljr 0.2 Rp -
18 Tangki Olie ( Kap. 20 Ltr ) Unt 1 Rp 225,000 Rp 225,000
19 Olie Ltr 20 Rp 15,000 Rp 300,000
20 Handle Unt 1 Rp 110,000 Rp 110,000
21 Cable Handle ( p: 3.5 mtr ) Pcs 2 Rp 95,000 Rp 190,000
22 Join Unt 1 Rp 385,000 Rp 385,000
23 Body Braket Set 1 Rp 500,000 Rp 500,000
24 Selang Hydraulis 3/4 " bh 2 Rp 105,000 Rp 210,000
25 Selang Hydraulis 3/4 " Sepiral bh 1 Rp 140,000 Rp 140,000
26 Lem Treebond Pcs 1 Rp 30,000 Rp 30,000
27 Batu Gerinda 4" Pcs 3 Rp 9,500 Rp 28,500
28 Sikat Baja Pcs 2 Rp 12,500 Rp 25,000
29 Baut+Mur 10 x 80 mm putih Pcs 6 Rp 2,000 Rp 12,000 pasang kayu
33 Kawel 5/8 x 40 cm Pcs 6 Rp 25,000 Rp 150,000
34 Kaca Mata Kawel Pcs 6 Rp 9,500 Rp 57,000
35 Kayu bantalan main frame Ljr 2 Rp 65,000 Rp 130,000 p : 400 cm
37 Lampu Plat Nomor Pcs 1 Rp 13,000 Rp 13,000
38 Kabel Serabut 6 x 0,75 mm Mtr 10 Rp 19,340 Rp 193,400
39 Selang Spiral Mtr 10 Rp 2,340 Rp 23,400
40 Isolasi Listrik Pcs 8 Rp 7,500 Rp 60,000
41 Isolasi Kertas Pcs 2 Rp 3,000 Rp 6,000
43 Lampu Kota + Dop Pcs 4 Rp 19,000 Rp 76,000
44 Emblem WB Pcs 2 Rp 70,000 Rp 140,000
45 Cat Dasar Kg 4 Rp 30,000 Rp 120,000
46 Cat Warna Kg 5 Rp 36,000 Rp 180,000
47 Cat Hitam Kg 5 Rp 32,000 Rp 160,000
48 Thinner A Special Liter 25 Rp 13,600 Rp 340,000
49 Kertas Gosok No. 80 Pcs 8 Rp 3,500 Rp 28,000
50 Kertas Gosok No. 150 Pcs 8 Rp 2,350 Rp 18,800
51 Dempul Kg 3 Rp 30,000 Rp 90,000
52 Oksigen Tube 1 Rp 45,000 Rp 45,000
53 CO2 Tube 1 Rp 140,000 Rp 140,000
54 Elpiji Tube 1 Rp 145,000 Rp 145,000
55 Listrik x 1 Rp 200,000 Rp 200,000
56 Jasa Cat x 1 Rp 400,000 Rp 400,000
57 Jasa Rakit x 1 Rp 2,250,000 Rp 2,250,000
58 Jasa Potong + Press x 1 Rp 300,000 Rp 300,000
59 Uji Mutu + Rekom x 1 Rp 500,000 Rp 500,000
60 Komisi Sales x Rp -
61 Komisi Produksi x Rp -
62 Komisi Dealer x Rp -
Total Rp 18,655,287
Material
No. Harga Sat. Jumlah Keterangan
Nama Barang Sat. Jml.
1 UNP 150 x 75 x 6,5 mm Ljr 2 Rp - Rp - Main Frame Hydraulis
2 UNP 120 x 55 x 7,0 mm Ljr 2 Rp - Rp - Main Frame Bak
3 UNP 100 x 45 x 5,0 mm Ljr 5 Rp - Rp - Cross member
4 UNP 80 x 45 x 5,0 mm Ljr 2 Rp - Rp -
5 Plat Kapal 5 mm x 5 x 20' Ljr 2 Rp - Rp - 0
Tekuk plat x 1 Rp 500,000 Rp 500,000
9 Plat 2,0 mm x 4 x 8' Lbr 2 Rp - Rp - Lantai
10 Plat 4,0 mm x 4 x 8' Lbr 1 Rp - Rp - dinding + Tekukan pilar
12 Kawat Las RB 26 Ø 3.2 mm Kg 10 Rp 24,675 Rp 246,750
13 Kawat Las CO Ø 0,8 mm Roll 1 Rp 287,437 Rp 287,437
14 Hidraulis 60 Unt 1 Rp 6,200,000 Rp 6,200,000
15 Gear Pump ( KP - 75 C ) Bua Unt 1 Rp 2,100,000 Rp 2,100,000
16 PTO Unt 1 Rp 1,750,000 Rp 1,750,000
17 Pipa Gas T: 3 mm dia. 1" Ljr 0.2 Rp -
18 Tangki Olie ( Kap. 20 Ltr ) Unt 1 Rp 225,000 Rp 225,000
19 Olie Ltr 20 Rp 15,000 Rp 300,000
20 Handle Unt 1 Rp 110,000 Rp 110,000
21 Cable Handle ( p: 3.5 mtr ) Pcs 2 Rp 95,000 Rp 190,000
22 Join Unt 1 Rp 385,000 Rp 385,000
Engsel Pintu Belakang Set 1 Rp 175,000 Rp 175,000
23 Body Braket Set 1 Rp 500,000 Rp 500,000
24 Selang Hydraulis 3/4 " bh 2 Rp 105,000 Rp 210,000
25 Selang Hydraulis 3/4 " Sepiral bh 1 Rp 140,000 Rp 140,000
26 Lem Treebond Pcs 1 Rp 30,000 Rp 30,000 0
27 Batu Gerinda 4" Pcs 3 Rp 9,500 Rp 28,500
Silikon Pcs 4 Rp 50,000 Rp 200,000
28 Sikat Baja Pcs 2 Rp 12,500 Rp 25,000
29 Baut+Mur 10 x 80 mm putih Pcs 6 Rp 2,000 Rp 12,000 pasang kayu
33 Kawel 5/8 x 40 cm Pcs 6 Rp 25,000 Rp 150,000
34 Kaca Mata Kawel Pcs 6 Rp 9,500 Rp 57,000
35 Kayu bantalan main frame Ljr 2 Rp 65,000 Rp 130,000 p : 400 cm
37 Lampu Plat Nomor Pcs 1 Rp 13,000 Rp 13,000
38 Kabel Serabut 6 x 0,75 mm Mtr 10 Rp 19,340 Rp 193,400
39 Selang Spiral Mtr 10 Rp 2,340 Rp 23,400
40 Isolasi Listrik Pcs 8 Rp 7,500 Rp 60,000
41 Isolasi Kertas Pcs 2 Rp 3,000 Rp 6,000
43 Lampu Kota + Dop Pcs 4 Rp 19,000 Rp 76,000
44 Emblem WB Pcs 2 Rp 70,000 Rp 140,000
45 Cat Dasar Kg 4 Rp 30,000 Rp 120,000
46 Cat Warna Kg 5 Rp 36,000 Rp 180,000
47 Cat Hitam Kg 5 Rp 32,000 Rp 160,000
48 Thinner A Special Liter 25 Rp 13,600 Rp 340,000
49 Kertas Gosok No. 80 Pcs 8 Rp 3,500 Rp 28,000
50 Kertas Gosok No. 150 Pcs 8 Rp 2,350 Rp 18,800
51 Dempul Kg 3 Rp 30,000 Rp 90,000
52 Oksigen Tube 1 Rp 45,000 Rp 45,000
53 CO2 Tube 1 Rp 140,000 Rp 140,000
54 Elpiji Tube 1 Rp 145,000 Rp 145,000
55 Listrik x 1 Rp 200,000 Rp 200,000
56 Jasa Cat x 1 Rp 450,000 Rp 450,000
57 Jasa Rakit x 1 Rp 2,000,000 Rp 2,000,000
58 Jasa Potong + Press x 1 Rp 300,000 Rp 300,000
Jasa Potong + Press Luar x 1 Rp 500,000 Rp 500,000
59 Uji Mutu + Rekom x 1 Rp 500,000 Rp 500,000
60 Komisi Sales x Rp -
61 Komisi Produksi x Rp -
62 Komisi Dealer x Rp -
Total Rp 19,680,287
Material
No. Harga Sat. Jumlah Keterangan
Nama Barang Sat. Jml.
1 0 Ljr 2 Rp - Rp - Main Frame Hydraulis
2 0 Ljr 2 Rp - Rp - Main Frame Bak
3 0 Ljr 5 Rp - Rp - Cross member
4 0 Ljr 2 Rp - Rp -
5 0 Ljr 2 Rp - Rp - 0
Tekuk plat x 1 Rp 500,000 Rp 500,000
9 0 Lbr 2 Rp - Rp - Lantai
10 0 Lbr 1 Rp - Rp - dinding + Tekukan pilar
12 Kawat Las RB 26 Ø 3.2 mm Kg 10 Rp 24,675 Rp 246,750
13 Kawat Las CO Ø 0,8 mm Roll 1 Rp 287,437 Rp 287,437
14 Hidraulis 60 Unt 1 Rp 6,200,000 Rp 6,200,000
15 Gear Pump ( KP - 75 C ) Bua Unt 1 Rp 2,100,000 Rp 2,100,000
16 PTO Unt 1 Rp 1,750,000 Rp 1,750,000
17 Pipa Gas T: 3 mm dia. 1" Ljr 0.2 Rp -
18 Tangki Olie ( Kap. 20 Ltr ) Unt 1 Rp 225,000 Rp 225,000
19 Olie Ltr 20 Rp 15,000 Rp 300,000
20 Handle Unt 1 Rp 110,000 Rp 110,000
21 Cable Handle ( p: 3.5 mtr ) Pcs 2 Rp 95,000 Rp 190,000
22 Join Unt 1 Rp 385,000 Rp 385,000
Engsel Pintu Belakang Set 1 Rp 175,000 Rp 175,000
23 Body Braket Set 1 Rp 500,000 Rp 500,000
24 Selang Hydraulis 3/4 " bh 2 Rp 105,000 Rp 210,000
25 Selang Hydraulis 3/4 " Sepiral bh 1 Rp 140,000 Rp 140,000
26 Lem Treebond Pcs 1 Rp 30,000 Rp 30,000 0
27 Batu Gerinda 4" Pcs 3 Rp 9,500 Rp 28,500
Silikon Pcs 4 Rp 50,000 Rp 200,000
28 Sikat Baja Pcs 2 Rp 12,500 Rp 25,000
29 Baut+Mur 10 x 80 mm putih Pcs 6 Rp 2,000 Rp 12,000 pasang kayu
33 Kawel 5/8 x 40 cm Pcs 6 Rp 25,000 Rp 150,000
34 Kaca Mata Kawel Pcs 6 Rp 9,500 Rp 57,000
35 Kayu bantalan main frame Ljr 2 Rp 65,000 Rp 130,000 p : 400 cm
37 Lampu Plat Nomor Pcs 1 Rp 13,000 Rp 13,000
38 Kabel Serabut 6 x 0,75 mm Mtr 10 Rp 19,340 Rp 193,400
39 Selang Spiral Mtr 10 Rp 2,340 Rp 23,400
40 Isolasi Listrik Pcs 8 Rp 7,500 Rp 60,000
41 Isolasi Kertas Pcs 2 Rp 3,000 Rp 6,000
43 Lampu Kota + Dop Pcs 4 Rp 19,000 Rp 76,000
44 Emblem WB Pcs 2 Rp 70,000 Rp 140,000
45 Cat Dasar Kg 4 Rp 30,000 Rp 120,000
46 Cat Warna Kg 5 Rp 36,000 Rp 180,000
47 Cat Hitam Kg 5 Rp 32,000 Rp 160,000
48 Thinner A Special Liter 25 Rp 13,600 Rp 340,000
49 Kertas Gosok No. 80 Pcs 8 Rp 3,500 Rp 28,000
50 Kertas Gosok No. 150 Pcs 8 Rp 2,350 Rp 18,800
51 Dempul Kg 3 Rp 30,000 Rp 90,000
52 Oksigen Tube 1 Rp 45,000 Rp 45,000
53 CO2 Tube 1 Rp 140,000 Rp 140,000
54 Elpiji Tube 1 Rp 145,000 Rp 145,000
55 Listrik x 1 Rp 200,000 Rp 200,000
56 Jasa Cat x 1 Rp 450,000 Rp 450,000
57 Jasa Rakit x 1 Rp 2,000,000 Rp 2,000,000
58 Jasa Potong + Press x 1 Rp 300,000 Rp 300,000
Jasa Potong + Press Luar x 1 Rp 500,000 Rp 500,000
59 Uji Mutu + Rekom x 1 Rp 500,000 Rp 500,000
60 Komisi Sales x Rp -
61 Komisi Produksi x Rp -
62 Komisi Dealer x Rp -
Total Rp 19,680,287
Material
No. Harga Sat. Jumlah Keterangan
Nama Barang Sat. Jml.
1 UNP 200 x 80 x 7,5 mm Ljr 6 Rp - Rp - Main Frame Hydraulis
2 UNP 150 x 75 x 6,5 mm Ljr 2 Rp - Rp - Bemper
3 UNP 120 x 55 x 7,0 mm Ljr 12 Rp - Rp - Cross member
4 UNP 100 x 45 x 5,0 mm Ljr 10 Rp - Rp - Frame pintu belakang
5 UNP 80 x 45 x 5,0 mm Ljr 2 Rp - Rp - Bantalan sasis
UNP 65 x 42 x 5,5 mm Ljr 3 Rp - Rp -
8 Plat Stenless 4,0 mm x 4 x 8' Lbr 6 Rp 2,250,000 Rp 13,500,000 ss 201
Plat Stenless 4,0 mm x 4 x 8' Lbr 17 Rp 2,250,000 Rp 38,250,000 ss 201
9 Plat 2,0 mm x 4 x 8' Lbr 2 Rp - Rp - Lantai
10 Plat 3,0 mm x 4 x 8' Lbr 1 Rp - Rp - dinding + Tekukan pilar
CNP 100 Lbr 6 Rp - Rp -
Besi Beton polos 19 mm Lbr 1 Rp - Rp -
12 Kawat Las RB 26 Ø 3.2 mm Kg 20 Rp 24,675 Rp 493,500
13 Kawat Las CO Ø 0,8 mm Roll 1 Rp 287,437 Rp 287,437
14 Hidraulist + Body Braket Tronton Set 1 Rp 20,000,000 Rp 20,000,000
15 Gear Pump Engkel 1405 Unt 1 Rp 3,300,000 Rp 3,300,000
16 PTO Unt 0 Rp 1,750,000 Rp -
17 Pipa Gas T: 3 mm dia. 1" Ljr 0.2 Rp - Rp -
18 Tangki Olie ( Kap. 40 Ltr ) Unt 1 Rp 300,000 Rp 300,000
19 Olie Ltr 40 Rp 15,000 Rp 600,000
20 Handle Unt 1 Rp 200,000 Rp 200,000
21 Cable Handle ( p: 6 mtr ) Pcs 1 Rp 150,000 Rp 150,000
22 Join Unt 1 Rp 425,000 Rp 425,000
24 Selang Hydraulis 3/4 " bh 2 Rp 105,000 Rp 210,000
25 Selang Hydraulis 3/4 " Sepiral bh 1 Rp 200,000 Rp 200,000
26 Lem Treebond Pcs 1 Rp 30,000 Rp 30,000
27 Batu Gerinda 4" Pcs 3 Rp 9,500 Rp 28,500
28 Sikat Baja Pcs 2 Rp 12,500 Rp 25,000
29 Baut+Mur 10 x 80 mm putih Pcs 8 Rp 2,000 Rp 16,000 pasang kayu
35 Kayu bantalan main frame Ljr 2 Rp 110,000 Rp 220,000 p : 400 cm
37 Lampu Plat Nomor Pcs 1 Rp 13,000 Rp 13,000
38 Kabel Serabut 6 x 0,75 mm Mtr 10 Rp 19,340 Rp 193,400
39 Selang Spiral Mtr 10 Rp 2,340 Rp 23,400
40 Isolasi Listrik Pcs 8 Rp 7,500 Rp 60,000
41 Isolasi Kertas Pcs 2 Rp 3,000 Rp 6,000
43 Lampu Kota + Dop Pcs 4 Rp 19,000 Rp 76,000
44 Emblem WB Pcs 2 Rp 70,000 Rp 140,000
45 Cat Dasar Kg 6 Rp 30,000 Rp 180,000
46 Cat Warna Kg 10 Rp 36,000 Rp 360,000
47 Cat Hitam Kg 5 Rp 32,000 Rp 160,000
48 Thinner A Special Liter 25 Rp 13,600 Rp 340,000
49 Kertas Gosok No. 80 Pcs 8 Rp 3,500 Rp 28,000
50 Kertas Gosok No. 150 Pcs 8 Rp 2,350 Rp 18,800
51 Dempul Kg 3 Rp 30,000 Rp 90,000
52 Oksigen Tube 1 Rp 45,000 Rp 45,000
53 CO2 Tube 2 Rp 140,000 Rp 280,000
54 Elpiji Tube 1 Rp 145,000 Rp 145,000
55 Listrik x 1 Rp 200,000 Rp 200,000
56 Jasa Cat x 1 Rp 600,000 Rp 600,000
57 Jasa Rakit x 1 Rp 6,000,000 Rp 6,000,000
58 Jasa Potong + Press x 1 Rp 300,000 Rp 300,000
59 Uji Mutu + Rekom x 1 Rp 1,000,000 Rp 1,000,000
60 Komisi Sales x Rp -
61 Komisi Produksi x Rp -
62 Komisi Dealer x Rp -
Total Rp 88,494,037
Material
No. Harga Sat. Jumlah Keterangan
Nama Barang Sat. Jml.
1 UNP 150 x 75 x 6,5 mm Ljr 2 Rp - Rp - Main Frame Hydraulis
2 UNP 120 x 55 x 7,0 mm Ljr 5 Rp - Rp - Main Frame Bak
3 UNP 100 x 50 x 5,0 mm Ljr 8 Rp - Rp - Cross member
4 UNP 80 x 45 x 5,0 mm Ljr 5 Rp - Rp -
5 Plat 4,0 mm x 4 x 8' Ljr 3 Rp - Rp - 0
8 Plat 3,0 mm x 4 x 8' Ljr 8 Rp - Rp - Engsel Pintu
9 Plat 2,0 mm x 4 x 8' Lbr 1 Rp - Rp - Lantai
10 CNP 75 Lbr 3 Rp - Rp - dinding + Tekukan pilar
11 Besi Beton polos 19 mm Lbr 1 Rp - Rp -
12 Kawat Las RB 26 Ø 3.2 mm Kg 10 Rp 24,675 Rp 246,750
13 Kawat Las CO Ø 0,8 mm Roll 1 Rp 287,437 Rp 287,437
14 Hidraulis 60 Unt 1 Rp 6,500,000 Rp 6,500,000
15 Gear Pump ( KP - 75 C ) Bua Unt 1 Rp 2,250,000 Rp 2,250,000
16 PTO Unt 1 Rp 1,750,000 Rp 1,750,000
17 Pipa Gas T: 3 mm dia. 1" Ljr 0.2 Rp - Rp -
18 Tangki Olie ( Kap. 20 Ltr ) Unt 1 Rp 225,000 Rp 225,000
19 Olie Ltr 20 Rp 15,000 Rp 300,000
20 Handle Unt 1 Rp 110,000 Rp 110,000
21 Cable Handle ( p: 3.5 mtr ) Pcs 2 Rp 95,000 Rp 190,000
22 Join Unt 1 Rp 385,000 Rp 385,000
23 Body Braket Set 1 Rp 500,000 Rp 500,000
24 Selang Hydraulis 3/4 " bh 2 Rp 105,000 Rp 210,000
25 Selang Hydraulis 3/4 " Sepiral bh 1 Rp 140,000 Rp 140,000
26 Lem Treebond Pcs 1 Rp 30,000 Rp 30,000
27 Batu Gerinda 4" Pcs 3 Rp 9,500 Rp 28,500
28 Sikat Baja Pcs 2 Rp 12,500 Rp 25,000
29 Baut+Mur 10 x 80 mm putih Pcs 6 Rp 2,000 Rp 12,000 pasang kayu
33 Kawel 5/8 x 40 cm Pcs 6 Rp 25,000 Rp 150,000
34 Kaca Mata Kawel Pcs 6 Rp 9,500 Rp 57,000
35 Kayu bantalan main frame Ljr 2 Rp 65,000 Rp 130,000 p : 400 cm
37 Lampu Plat Nomor Pcs 1 Rp 13,000 Rp 13,000
38 Kabel Serabut 6 x 0,75 mm Mtr 10 Rp 19,340 Rp 193,400
39 Selang Spiral Mtr 10 Rp 2,340 Rp 23,400
40 Isolasi Listrik Pcs 8 Rp 7,500 Rp 60,000
41 Isolasi Kertas Pcs 2 Rp 3,000 Rp 6,000
43 Lampu Kota + Dop Pcs 4 Rp 19,000 Rp 76,000
44 Emblem WB Pcs 2 Rp 70,000 Rp 140,000
45 Cat Dasar Kg 4 Rp 30,000 Rp 120,000
46 Cat Warna Kg 5 Rp 36,000 Rp 180,000
47 Cat Hitam Kg 5 Rp 32,000 Rp 160,000
48 Thinner A Special Liter 25 Rp 13,600 Rp 340,000
49 Kertas Gosok No. 80 Pcs 8 Rp 3,500 Rp 28,000
50 Kertas Gosok No. 150 Pcs 8 Rp 2,350 Rp 18,800
51 Dempul Kg 3 Rp 30,000 Rp 90,000
52 Oksigen Tube 1 Rp 45,000 Rp 45,000
53 CO2 Tube 1 Rp 140,000 Rp 140,000
54 Elpiji Tube 1 Rp 145,000 Rp 145,000
55 Listrik x 1 Rp 200,000 Rp 200,000
56 Jasa Cat x 1 Rp 400,000 Rp 400,000
57 Jasa Rakit x 1 Rp 2,250,000 Rp 2,250,000
58 Jasa Potong + Press x 1 Rp 300,000 Rp 300,000
59 Uji Mutu + Rekom x 1 Rp 500,000 Rp 500,000
60 Komisi Sales x Rp -
61 Komisi Produksi x Rp -
62 Komisi Dealer x Rp -
Total Rp 18,955,287
Material
No. Harga Sat. Jumlah Keterangan
Nama Barang Sat. Jml.
1 UNP 200 x 80 x 7,5 mm Ljr 5 Rp - Rp - Main Frame Hydraulis
2 UNP 150 x 75 x 6,5 mm Ljr 1 Rp - Rp - Bemper
3 UNP 120 x 55 x 7,0 mm Ljr 12 Rp - Rp - Cross member
4 UNP 100 x 45 x 5,0 mm Ljr 7 Rp - Rp - Frame pintu belakang
5 UNP 80 x 45 x 5,0 mm Ljr 1 Rp - Rp - Bantalan sasis
UNP 65 x 42 x 5,5 mm Ljr 2 Rp - Rp -
8 0 Ljr 5 Rp - Rp - Prisai kolong Rp -
0 Lbr 14 Rp - Rp - Rp -
9 0 Lbr 2 Rp - Rp - Lantai
10 0 Lbr 1 Rp - Rp - dinding + Tekukan pilar Rp 35,744,037
0 Lbr 6 Rp - Rp - Tanpa lantai & Din
0 Lbr 1 Rp - Rp -
12 Kawat Las RB 26 Ø 3.2 mm Kg 20 Rp 24,675 Rp 493,500
13 Kawat Las CO Ø 0,8 mm Roll 1 Rp 287,437 Rp 287,437
14 Hidraulist + Body Braket Tronton Set 1 Rp 20,000,000 Rp 20,000,000
15 Gear Pump Engkel 1405 Unt 1 Rp 3,300,000 Rp 3,300,000
16 PTO Unt 0 Rp 1,750,000 Rp -
17 Pipa Gas T: 3 mm dia. 1" Ljr 0.2 Rp - Rp -
18 Tangki Olie ( Kap. 40 Ltr ) Unt 1 Rp 300,000 Rp 300,000
19 Olie Ltr 40 Rp 15,000 Rp 600,000
20 Handle Unt 1 Rp 200,000 Rp 200,000
21 Cable Handle ( p: 6 mtr ) Pcs 1 Rp 150,000 Rp 150,000
22 Join Unt 1 Rp 425,000 Rp 425,000
24 Selang Hydraulis 3/4 " bh 2 Rp 105,000 Rp 210,000
25 Selang Hydraulis 3/4 " Sepiral bh 1 Rp 200,000 Rp 200,000
26 Lem Treebond Pcs 1 Rp 30,000 Rp 30,000
27 Batu Gerinda 4" Pcs 3 Rp 9,500 Rp 28,500
28 Sikat Baja Pcs 2 Rp 12,500 Rp 25,000
29 Baut+Mur 10 x 80 mm putih Pcs 8 Rp 2,000 Rp 16,000 pasang kayu
35 Kayu bantalan main frame Ljr 2 Rp 110,000 Rp 220,000 p : 400 cm
37 Lampu Plat Nomor Pcs 1 Rp 13,000 Rp 13,000
38 Kabel Serabut 6 x 0,75 mm Mtr 10 Rp 19,340 Rp 193,400
39 Selang Spiral Mtr 10 Rp 2,340 Rp 23,400
40 Isolasi Listrik Pcs 8 Rp 7,500 Rp 60,000
41 Isolasi Kertas Pcs 2 Rp 3,000 Rp 6,000
43 Lampu Kota + Dop Pcs 4 Rp 19,000 Rp 76,000
44 Emblem WB Pcs 2 Rp 70,000 Rp 140,000
45 Cat Dasar Kg 6 Rp 30,000 Rp 180,000
46 Cat Warna Kg 10 Rp 36,000 Rp 360,000
47 Cat Hitam Kg 5 Rp 32,000 Rp 160,000
48 Thinner A Special Liter 25 Rp 13,600 Rp 340,000
49 Kertas Gosok No. 80 Pcs 8 Rp 3,500 Rp 28,000
50 Kertas Gosok No. 150 Pcs 8 Rp 2,350 Rp 18,800
51 Dempul Kg 3 Rp 30,000 Rp 90,000
52 Oksigen Tube 1 Rp 45,000 Rp 45,000
53 CO2 Tube 2 Rp 140,000 Rp 280,000
54 Elpiji Tube 1 Rp 145,000 Rp 145,000
55 Listrik x 1 Rp 200,000 Rp 200,000
56 Jasa Cat x 1 Rp 600,000 Rp 600,000
57 Jasa Rakit x 1 Rp 5,500,000 Rp 5,500,000
58 Jasa Potong + Press x 1 Rp 300,000 Rp 300,000
59 Uji Mutu + Rekom x 1 Rp 500,000 Rp 500,000
60 Komisi Sales x Rp -
61 Komisi Produksi x Rp -
62 Komisi Dealer x Rp -
Total Rp 35,744,037
Material
No. Harga Sat. Jumlah Keterangan
Nama Barang Sat. Jml.
1 UNP 200 x 80 x 7,5 mm Ljr 5 Rp - Rp - Main Frame Hydraulis 6
2 UNP 100 x 45 x 5,0 mm Ljr 3 Rp - Rp - Bemper 4
3 Plat 5,0 mm x 4 x 8' Ljr 9 Rp - Rp - Cross member 11
4 UNP 80 x 45 x 5,0 mm Ljr 2 Rp - Rp - Frame pintu belakang 3
5 UNP 150 x 75 x 6,5 mm Ljr 1 Rp - Rp - Bantalan sasis 1
Plat kapal 6 mm x 6700mm Ljr 2 Rp 6,000,000 Rp 12,000,000 2
8 plat hitam 6 mm x 6400 mm Lbr 2 Rp 4,000,000 Rp 8,000,000 ss 201 2
plat dinding depan Lbr 1 Rp 2,000,000 Rp 2,000,000 ss 201 1
12 Kawat Las RB 26 Ø 3.2 mm Kg 20 Rp 24,675 Rp 493,500
13 Kawat Las CO Ø 0,8 mm Roll 1 Rp 287,437 Rp 287,437
14 Hidraulist + Body Braket Tronton Set 1 Rp 22,000,000 Rp 22,000,000
15 Gear Pump Engkel 1405 Unt 1 Rp 3,500,000 Rp 3,500,000
16 PTO Unt 0 Rp 1,750,000 Rp -
17 Pipa Gas T: 3 mm dia. 1" Ljr 0.2 Rp - Rp -
18 Tangki Olie ( Kap. 40 Ltr ) Unt 1 Rp 300,000 Rp 300,000
19 Olie Ltr 40 Rp 15,000 Rp 600,000
20 Handle Unt 1 Rp 200,000 Rp 200,000
21 Cable Handle ( p: 6 mtr ) Pcs 1 Rp 150,000 Rp 150,000
22 Join Unt 1 Rp 425,000 Rp 425,000
24 Selang Hydraulis 3/4 " bh 2 Rp 105,000 Rp 210,000
25 Selang Hydraulis 3/4 " Sepiral bh 1 Rp 200,000 Rp 200,000
26 Lem Treebond Pcs 1 Rp 30,000 Rp 30,000
27 Batu Gerinda 4" Pcs 3 Rp 9,500 Rp 28,500
28 Sikat Baja Pcs 2 Rp 12,500 Rp 25,000
29 Baut+Mur 10 x 80 mm putih Pcs 8 Rp 2,000 Rp 16,000 pasang kayu
35 Kayu bantalan main frame Ljr 2 Rp 110,000 Rp 220,000 p : 400 cm
37 Lampu Plat Nomor Pcs 1 Rp 13,000 Rp 13,000
38 Kabel Serabut 6 x 0,75 mm Mtr 10 Rp 19,340 Rp 193,400
39 Selang Spiral Mtr 10 Rp 2,340 Rp 23,400
40 Isolasi Listrik Pcs 8 Rp 7,500 Rp 60,000
41 Isolasi Kertas Pcs 2 Rp 3,000 Rp 6,000
43 Lampu Kota + Dop Pcs 4 Rp 19,000 Rp 76,000
44 Emblem WB Pcs 2 Rp 70,000 Rp 140,000
45 Cat Dasar Kg 6 Rp 30,000 Rp 180,000
46 Cat Warna Kg 10 Rp 50,000 Rp 500,000
47 Cat Hitam Kg 5 Rp 32,000 Rp 160,000
48 Thinner A Special Liter 25 Rp 13,600 Rp 340,000
49 Kertas Gosok No. 80 Pcs 8 Rp 3,500 Rp 28,000
50 Kertas Gosok No. 150 Pcs 8 Rp 2,350 Rp 18,800
51 Dempul Kg 3 Rp 30,000 Rp 90,000
52 Oksigen Tube 1 Rp 45,000 Rp 45,000
53 CO2 Tube 2 Rp 140,000 Rp 280,000
54 Elpiji Tube 1 Rp 145,000 Rp 145,000
55 Listrik x 1 Rp 200,000 Rp 200,000
56 Jasa Cat x 1 Rp 850,000 Rp 850,000
57 Jasa Rakit x 1 Rp 6,000,000 Rp 6,000,000
58 Jasa Potong + Press x 1 Rp 3,000,000 Rp 3,000,000
59 Uji Mutu + Rekom x 1 Rp 1,000,000 Rp 1,000,000
60 Komisi Sales x Rp -
61 Komisi Produksi x Rp -
62 Komisi Dealer x Rp -
Total Rp 64,034,037 #VALUE!
Rp 22,000,000 hpp 750x250x150
Rp 42,034,037
Material
No. Harga Sat. Jumlah Keterangan
No. Harga Sat. Jumlah Keterangan
Nama Barang Sat. Jml.
1 Pipa Gas 1,5" T: 2,0 mm Ljr 5 Rp - Rp - Main Frame Hydraulis
2 Plat Strip 8 x 2' x 5,4 mm Ljr 3 Rp - Rp - Bemper
3 0 Ljr 9 Rp - Rp - Cross member
4 Besi Beton polos 19 mm Ljr 2 Rp - Rp - Frame pintu belakang
5 Pipa Gas 3/4 Tebal 1,8 mm Ljr 1 Rp - Rp - Bantalan sasis
Plat kapal 6 mm x 6700mm Ljr 2 Rp 10,600,000 Rp 21,200,000
8 plat hitam 6 mm x 6400 mm Lbr 2 Rp 3,900,000 Rp 7,800,000 ss 201
plat dinding depan Lbr 1 Rp 3,600,000 Rp 3,600,000 ss 201
12 Kawat Las RB 26 Ø 3.2 mm Kg 20 Rp 24,675 Rp 493,500
13 Kawat Las CO Ø 0,8 mm Roll 1 Rp 287,437 Rp 287,437
14 Hidraulist + Body Braket Tronton Set 1 Rp 20,000,000 Rp 20,000,000
15 Gear Pump Engkel 1405 Unt 1 Rp 3,300,000 Rp 3,300,000
16 PTO Unt 0 Rp 1,750,000 Rp -
17 Pipa Gas T: 3 mm dia. 1" Ljr 0.2 Rp - Rp -
18 Tangki Olie ( Kap. 40 Ltr ) Unt 1 Rp 300,000 Rp 300,000
19 Olie Ltr 40 Rp 15,000 Rp 600,000
20 Handle Unt 1 Rp 200,000 Rp 200,000
21 Cable Handle ( p: 6 mtr ) Pcs 1 Rp 150,000 Rp 150,000
22 Join Unt 1 Rp 425,000 Rp 425,000
24 Selang Hydraulis 3/4 " bh 2 Rp 105,000 Rp 210,000
25 Selang Hydraulis 3/4 " Sepiral bh 1 Rp 200,000 Rp 200,000
26 Lem Treebond Pcs 1 Rp 30,000 Rp 30,000
27 Batu Gerinda 4" Pcs 3 Rp 9,500 Rp 28,500
28 Sikat Baja Pcs 2 Rp 12,500 Rp 25,000
29 Baut+Mur 10 x 80 mm putih Pcs 8 Rp 2,000 Rp 16,000 pasang kayu
35 Kayu bantalan main frame Ljr 2 Rp 110,000 Rp 220,000 p : 400 cm
37 Lampu Plat Nomor Pcs 1 Rp 13,000 Rp 13,000
38 Kabel Serabut 6 x 0,75 mm Mtr 10 Rp 19,340 Rp 193,400
39 Selang Spiral Mtr 10 Rp 2,340 Rp 23,400
40 Isolasi Listrik Pcs 8 Rp 7,500 Rp 60,000
41 Isolasi Kertas Pcs 2 Rp 3,000 Rp 6,000
43 Lampu Kota + Dop Pcs 4 Rp 19,000 Rp 76,000
44 Emblem WB Pcs 2 Rp 70,000 Rp 140,000
45 Cat Dasar Kg 6 Rp 30,000 Rp 180,000
46 Cat Warna Kg 10 Rp 50,000 Rp 500,000
47 Cat Hitam Kg 5 Rp 32,000 Rp 160,000
48 Thinner A Special Liter 25 Rp 13,600 Rp 340,000
49 Kertas Gosok No. 80 Pcs 8 Rp 3,500 Rp 28,000
50 Kertas Gosok No. 150 Pcs 8 Rp 2,350 Rp 18,800
51 Dempul Kg 3 Rp 30,000 Rp 90,000
52 Oksigen Tube 1 Rp 45,000 Rp 45,000
53 CO2 Tube 2 Rp 140,000 Rp 280,000
54 Elpiji Tube 1 Rp 145,000 Rp 145,000
55 Listrik x 1 Rp 200,000 Rp 200,000
56 Jasa Cat x 1 Rp 600,000 Rp 600,000
57 Jasa Rakit x 1 Rp 6,000,000 Rp 6,000,000
58 Jasa Potong + Press x 1 Rp 3,000,000 Rp 3,000,000
59 Uji Mutu + Rekom x 1 Rp 1,000,000 Rp 1,000,000
60 Komisi Sales x Rp -
61 Komisi Produksi x Rp -
62 Komisi Dealer x Rp -
Total Rp 72,184,037
10 Rp - Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp 12,000,000
Rp 8,000,000
Rp 2,000,000
Rp 22,000,000
Rp 64,034,037
RENCANA ANGGARAN BIAYA
Material
No. Harga Sat. Jumlah Keterangan
Nama Barang Sat. Jml.
1 Plat Kapal 4,0 mm x 5 x 20' Lbr 4 Rp - Rp - Dinding tangki
2 Plat 2,0 mm x 4 x 8' Lbr 1 Rp - Rp -
3 Pipa Gas 3" SCH 40 Welded Ljr 1 Rp - Rp -
4 kran 3" bh 1 Rp 950,000 Rp 950,000
5 pompa Honda bh 1 Rp 3,200,000 Rp 3,200,000
6 Bubut Plendes Set 1 Rp 110,000 Rp 110,000
7 Kawat Las RB 26 Ø 3.2 mm Kg 40 Rp 24,675 Rp 987,000
8 Kawat Las CO Ø 0,8 mm Roll 1.5 Rp 287,437 Rp 431,156
9 Cat Dasar Kg 20 Rp 30,000 Rp 600,000
10 Cat Warna Kg 15 Rp 36,000 Rp 540,000
11 Tiner Liter 25 Rp 13,600 Rp 340,000
12 Dempul Kg 7 Rp 30,000 Rp 210,000
13 Kertas Gosok 80 Pcs 15 Rp 3,500 Rp 52,500
14 Kertas Gosok 150 Pcs 10 Rp 2,350 Rp 23,500
15 Lampu Kota bh 6 19000 Rp 114,000
16 Mainhole + Quick Copling Set 1 Rp 9,500,000 Rp 9,500,000
17 Plendes 4" Pcs 8 Rp 47,500 Rp 380,000
18 Baut M18 x 100 mm Pcs 40 Rp 8,000 Rp 320,000
19 Listrik x 1 Rp 500,000 Rp 500,000
20 Oxsigen tube 1 Rp 45,000 Rp 45,000
21 C02 tube 1 Rp 140,000 Rp 140,000
22 LPG tube 1 Rp 145,000 Rp 145,000
23 Borongan Rakit x 1 Rp 4,000,000 Rp 4,000,000
24 Borongan Cat x 1 Rp 1,100,000 Rp 1,100,000
25
Total Rp 23,688,156
Material
No. Harga Sat. Jumlah Keterangan
Nama Barang Sat. Jml.
1 Plat Kapal 5 mm x 5 x 20' Lbr 4 Rp - Rp - Dinding tangki
2 Plat 8 mm x 4 x 8' Lbr 2 Rp - Rp -
3 Plat 2,0 mm x 4 x 8' Ljr 4 Rp - Rp -
4 kran 3" bh 1 Rp 950,000 Rp 950,000
jasa ball front set 2 Rp 1,200,000 Rp 2,400,000
jasa roll set 1 Rp 3,200,000 Rp 3,200,000
jasa bubut kran set 1 Rp 250,000 Rp 250,000
5 pompa Honda bh 0 Rp 3,200,000 Rp -
stop valve bh 1 Rp 2,300,000 Rp 2,300,000
6 Bubut Plendes Set 1 Rp 110,000 Rp 110,000
7 Kawat Las RB 26 Ø 3.2 mm Kg 40 Rp 24,675 Rp 987,000
8 Kawat Las CO Ø 0,8 mm Roll 1.5 Rp 287,437 Rp 431,156
9 Cat Dasar Kg 20 Rp 30,000 Rp 600,000
10 Cat Warna Kg 15 Rp 36,000 Rp 540,000
11 Tiner Liter 25 Rp 13,600 Rp 340,000
12 Dempul Kg 7 Rp 30,000 Rp 210,000
13 Kertas Gosok 80 Pcs 15 Rp 3,500 Rp 52,500
14 Kertas Gosok 150 Pcs 10 Rp 2,350 Rp 23,500
15 Lampu Kota bh 6 19000 Rp 114,000
16 Mainhole + Quick Copling Set 0 Rp 9,500,000 Rp -
17 Plendes 4" Pcs 8 Rp 47,500 Rp 380,000
18 Baut M18 x 100 mm Pcs 40 Rp 8,000 Rp 320,000
19 Listrik x 1 Rp 500,000 Rp 500,000
20 Oxsigen tube 1 Rp 45,000 Rp 45,000
21 C02 tube 1 Rp 140,000 Rp 140,000
22 LPG tube 1 Rp 145,000 Rp 145,000
23 Borongan Rakit x 1 Rp 5,000,000 Rp 5,000,000
24 Borongan Cat x 1 Rp 1,100,000 Rp 1,100,000
25
Total Rp 20,138,156
Material
No. Harga Sat. Jumlah Keterangan
Nama Barang Sat. Jml.
1 Plat Stenless kapal 4,0 x 5' x 20' 304 Lbr 1 Rp 8,570,000 Rp 8,570,000 Dinding tangki
Plat Stenless kapal 4,0 x 4' x 7000 ss 303 8 Rp - Rp -
2 Plat Stenless 5,0 mm x 4 x 8' Lbr 2 Rp - Rp -
3 Plat 8 mm x 4 x 8' Lbr 2 Rp - Rp - Sasis
4 Plat Stenless 2,0 mm x 4 x 8' Lbr 3 Rp - Rp -
5 Plat Stenless 3,0 mm x 4 x 8' Lbr 2 Rp - Rp -
6 Plat Stenless 4,0 mm x 4 x 8' Lbr 6 Rp - Rp -
7 pipa ss 304 3/4 Ljr 2 Rp 200,000 Rp 400,000
8 Kawat Las RB 26 Ø 3.2 mm ss Kg 40 Rp 90,000 Rp 3,600,000
9 Kawat Las CO Ø 0,8 mm ss Roll 1.5 Rp 1,600,000 Rp 2,400,000
10 Cat Dasar Kg 20 Rp 30,000 Rp 600,000
11 Cat Warna Kg 15 Rp 36,000 Rp 540,000
12 Tiner Liter 25 Rp 13,600 Rp 340,000
13 Dempul Kg 7 Rp 30,000 Rp 210,000
14 Kertas Gosok 80 Pcs 15 Rp 3,500 Rp 52,500
15 Kertas Gosok 150 Pcs 10 Rp 2,350 Rp 23,500
16 Lampu Stopan Rp -
17 Lampu Rotari Rp -
18 Lampu Kota Rp -
19 Mainhole + Quick Copling Set 0 Rp 9,500,000 Rp -
20 Plendes 4" Pcs 0 Rp 47,500 Rp -
21 Baut M18 x 100 mm Pcs 40 Rp 8,000 Rp 320,000
22 Listrik x 1 Rp 500,000 Rp 500,000
23 Oxsigen tube 1 Rp 45,000 Rp 45,000
24 C02 tube 1 Rp 140,000 Rp 140,000
25 LPG tube 1 Rp 145,000 Rp 145,000
26 Borongan Rakit x 1 Rp 25,000,000 Rp 25,000,000
27 Borongan Cat x 1 Rp 1,100,000 Rp 1,100,000
27
Total Rp 43,986,000
lain2 Rp 10,000,000
Rp 53,986,000
Valve Rp 10,000,000
Rp 63,986,000
\
Plat Stenless kapal 4,0 x 5' x 7000 ss 302 7 Rp - Rp -
Rp 35,416,000
Rp 35,416,000
RENCANA ANGGARAN BIAYA
Material
No. Harga Sat. Jumlah Keterangan
Nama Barang Sat. Jml.
1 WF 500 x 200 x 10 x 16 mm Ljr 2 Rp - Rp -
2 WF 200 x 100 x 5,5 x 8 mm Ljr 1 Rp - Rp -
3 UNP 150 x 75 x 6,5 mm Ljr 0.3 Rp - Rp -
4 Plat Kapal 5'x 20' x 10 mm Lbr 0.166 Rp - Rp -
5 King Pin 2" Pcs 1 Rp 236,250 Rp 236,250
7 Pipa 4" SCH 40 Ljr 0.3 Rp - Rp -
8 Kawat Las LB 26 Ø 3.2 mm Kg 5 Rp 34,000 Rp 170,000
9 Kawat Las RB 26 Ø 4,0 mm Kg 5 Rp 23,730 Rp 118,650
10 Kawat Las RB 26 Ø 3.2 mm Kg 7 Rp 24,675 Rp 172,725
11 Kawat Las CO Ø 1,0 mm Roll 1 Rp 287,437 Rp 287,437
12 Pipa Seamles 1,5" SCH 40 Ljr 1 Rp - Rp -
13 Baut+Mur 5/8 x 1 1/2" Pcs 26 Rp 1,732 Rp 45,032
14 Baut+Mur 1/2 x 1 1/2" Pcs 15 Rp 1,000 Rp 15,000
15 Kawel 7/8 x 45 cm Pcs 12 Rp 49,500 Rp 594,000
16 Kaca Mata Kawel Besar Pcs 24 Rp 9,500 Rp 228,000
Rp 68,697,094
17 Baut Baja 20x50 Pcs 1 Rp 6,200 Rp 6,200
18 Leanding Gear Set 1 Rp 3,190,300 Rp 3,190,300
19 Tandem Lokal 3 axle Set 1 Rp 5,900,000 Rp 5,900,000
20 Axle 14 Ton Pcs 3 Rp 10,200,000 Rp 30,600,000
21 Velg Pcs 13 Rp 735,000 Rp 9,555,000
22 Pir Trailer Pcs 6 Rp 1,312,500 Rp 7,875,000
23 Brake Chamber Pcs 6 Rp 150,000 Rp 900,000
24 R.E. 6 Pcs 2 Rp 157,500 Rp 315,000
25 Selang Angin 3/8" Mtr 25 Rp 19,000 Rp 475,000
26 Nipple R.E. 6 Pcs 10 Rp 8,000 Rp 80,000
27 Tangki Angin Pcs 2 Rp 236,250 Rp 472,500
28 Nipple Y Pcs 2 Rp 13,000 Rp 26,000
29 Doble Drat 1/2 x 3/4 Pcs 2 Rp 7,500 Rp 15,000
30 Palm Coupling Pcs 2 Rp 39,375 Rp 78,750
31 Nipple Depan Pcs 2 Rp 13,500 Rp 27,000
32 Switch pembuangan angin Pcs 2 Rp 26,000 Rp 52,000
33 Klem selang 3/4 Pcs 30 Rp 1,500 Rp 45,000
34 Plug RE Pcs 2 Rp 5,000 Rp 10,000
35 Nepel Chamber Pcs 7 Rp 8,000 Rp 56,000
36 Emblem WB Pcs 2 Rp 70,000 Rp 140,000
37 Cat Dasar Kg 10 Rp 30,000 Rp 300,000
38 Cat Warna Kg 10 Rp 36,000 Rp 360,000
39 Cat Hitam Kg 5 Rp 32,000 Rp 160,000
40 Thinner A Special Liter 20 Rp 13,600 Rp 272,000
41 Kertas Gosok No. 80 Pcs 5 Rp 3,500 Rp 17,500
42 Kertas Gosok No. 150 Pcs 5 Rp 2,350 Rp 11,750
43 Dempul Kg 3 Rp 30,000 Rp 90,000
44 Harga Borongan Cat x 1 Rp 800,000 Rp 800,000
45 Harga borongan Rakit x 1 Rp 5,000,000 Rp 5,000,000
Plat Kapal 6'x 20' x 5 mm Lbr 1 Rp - Rp -
46 Plat Kapal 4,5 mm x 5 x 20' Lbr 10 Rp - Rp -
47 Plat 8 mm x 4 x 8' Lbr 1.5 Rp - Rp - Sasis
48 Plat 6 mm x 4 x 8' Lbr 2 Rp - Rp - sayapan samping
49 Plat 4,5 mm x 4 x 8' Lbr 6 Rp - Rp - Skat kompartemen
50 Plat 2,0 mm x 4 x 8' Lbr 3 Rp - Rp -
51 Pipa Gas 5" tebal 2,3 mm Ljr 2 Rp - Rp -
52 Pipa Gas 3/4 Tebal 1,8 mm Ljr 2 Rp - Rp -
53 Kawat Las RB 26 Ø 3.2 mm Kg 40 Rp 24,675 Rp 987,000
54 Kawat Las CO Ø 0,8 mm Roll 1.5 Rp 287,437 Rp 431,156
55 Cat Dasar Kg 20 Rp 30,000 Rp 600,000
56 Cat Warna Kg 15 Rp 36,000 Rp 540,000
57 Tiner Liter 25 Rp 13,600 Rp 340,000 Rp 28,998,156
58 Dempul Kg 7 Rp 30,000 Rp 210,000
59 Kertas Gosok 80 Pcs 15 Rp 3,500 Rp 52,500
60 Kertas Gosok 150 Pcs 10 Rp 2,350 Rp 23,500
61 Lampu Kota Pcs 6 19000 Rp 114,000
62 Mainhole + Quick Copling Set 0 Rp 9,000,000 Rp -
Kran CPO 6 dim Pcs 1 Rp 2,000,000 Rp 2,000,000
63 Plendes 4" Pcs 8 Rp 47,500 Rp 380,000
64 Baut M18 x 100 mm Pcs 40 Rp 8,000 Rp 320,000
65 Listrik x 1 Rp 500,000 Rp 500,000
66 Oxsigen tube 2 Rp 45,000 Rp 90,000
67 C02 tube 3 Rp 140,000 Rp 420,000
68 LPG tube 2 Rp 145,000 Rp 290,000
69 Borongan Rakit x 1 Rp 13,000,000 Rp 13,000,000
70 Borongan Cat x 1 Rp 1,100,000 Rp 1,100,000
71 Jasa Potong + Press x 1 Rp 600,000 Rp 600,000
72 Uji Mutu + Rekom x 1 Rp 1,000,000 Rp 1,000,000
73 terra x 1 Rp 6,000,000 Rp 6,000,000
Total Rp 97,695,250
Ban Rp 40,000,000
Rp 137,695,250
255 jt
trailer
68,697,094
Tangki 32 kL 4 Kompartemen
8,998,156
RENCANA ANGGARAN BIAYA
Material
No. Harga Sat. Jumlah Keterangan
Nama Barang Sat. Jml.
1 Plat 5,0 mm x 4 x 8' Lbr 1.2 Rp - Rp -
2 Plat 2,5 mm x 4 x 8' Lbr 0.5 Rp - Rp -
3 Galvanis + Ongkir List 1 Rp 900,000 Rp 900,000
4 Scrup + Viser Pak 2 Rp 15,000 Rp 30,000
5 Kawat Las RB 26 Ø 3.2 mm Kg 1 Rp 24,675 Rp 24,675
6 Kawat Las CO Ø 0,8 mm kg 2 Rp 19,162 Rp 38,324
7 Consumable List 1 Rp 350,000 Rp 350,000
8 Borongan List 1 Rp 400,000 Rp 400,000
9 Margin 20% Rp 544,480
Total Rp 2,287,479
Rp 457,496
Rp 1,742,999
Rp 2,200,495
19162.4666667
15 7.92
Rp 457,496
Rp 2,744,975
Rp 476,673
RENCANA ANGGARAN BIAYA
Material
No. Harga Sat. Jumlah Keterangan
Nama Barang Sat. Jml.
1 UNP 150 x 75 x 6,5 mm Ljr 2 Rp - Rp -
2 H Beam 125 x 125 Ljr 2 Rp - Rp - panjang 12 mtr
3 hollow 150x150 Ljr 1 Rp 9,000,000 Rp 9,000,000
4 Plat 10 mm x 4 x 8' Ljr 2 Rp - Rp -
7 Plat Kapal 6'x 20' x 10 mm Ljr 1 Rp - Rp -
8 Siku 80 x 80 Ljr 5 Rp 360,000 Rp 1,800,000
13 Kawat Las RB 26 Ø 3.2 mm Kg 30 Rp 24,675 Rp 740,250
14 Kawat Las CO Ø 0,8 mm Roll 2 Rp 287,437 Rp 574,874
38 Oksigen Tube 3 Rp 45,000 Rp 135,000
39 CO2 Tube 2 Rp 140,000 Rp 280,000
40 Elpiji Tube 2 Rp 145,000 Rp 290,000
41 Listrik x 1 Rp 500,000 Rp 500,000
42 Jasa Cat x 1 Rp 500,000 Rp 500,000
43 Jasa Rakit x 1 Rp 4,000,000 Rp 4,000,000 Estimasi 5 Org 1 minggu kerja
Total Rp 17,820,124
RENCANA ANGGARAN BIAYA
Material
No. Harga Sat. Jumlah Keterangan
Nama Barang Sat. Jml.
1 UNP 150 x 75 x 6,5 mm Ljr 9 Rp 850,000 Rp 7,650,000 Frame Unp 150 KS
2 UNP 120 x 55 x 7,0 mm Ljr 22 Rp - Rp - Cross member + tajuk
3 UNP 100 x 50 x 5,0 mm Ljr 3 Rp - Rp - Cross member
4 UNP 80 x 45 x 5,0 mm Ljr 7 Rp - Rp - Sabukan
7 Plat Strip 8 x 2' x 5,4 mm Ljr 2 Rp - Rp -
8 Besi Beton polos 19 mm Ljr 0.5 Rp - Rp - Engsel Pintu
Plat 6 mm x 4 x 8' Lbr 7 Rp - Rp - Lantai
9 Plat 4,5 mm x 4 x 8' Lbr 19 Rp - Rp - dinding + Tekukan pilar
10 Plat 2,0 mm x 4 x 8' Lbr Rp - Rp -
13 Kawat Las RB 26 Ø 3.2 mm Kg 15 Rp 24,675 Rp 370,125
14 Kawat Las CO Ø 0,8 mm Roll 2 Rp 287,437 Rp 574,874
Lem Treebond Pcs Rp - Rp -
15 Batu Gerinda 4" Pcs Rp - Rp -
16 Sikat Baja Pcs Rp - Rp -
17 Baut+Mur 10 x 80 mm putih Pcs Rp - Rp -
18 Baut+Mur 12 x 30 mm Pcs Rp - Rp -
Baut+Mur 10 x 30 mm Pcs Rp - Rp -
Baut+Mur 10 x 100 mm Pcs Rp - Rp -
Kayu bantalan main frame Ljr Rp - Rp -
22 Stop Lampu LED Pcs Rp - Rp -
23 Lampu Plat Nomor Pcs Rp - Rp -
24 Kabel Serabut 6 x 0,75 mm Mtr Rp - Rp -
25 Selang Spiral Mtr Rp - Rp -
26 Isolasi Listrik Pcs Rp - Rp -
27 Isolasi Kertas Pcs Rp - Rp -
28 Selang Angin 3/8" Mtr Rp - Rp -
29 Lampu Kota + Dop Pcs Rp - Rp -
30 Emblem WB Pcs Rp - Rp -
31 Cat Dasar Kg Rp - Rp -
32 Cat Warna Kg Rp - Rp -
33 Cat Hitam Kg Rp - Rp -
34 Thinner A Special Liter Rp - Rp -
35 Kertas Gosok No. 80 Pcs Rp - Rp -
36 Kertas Gosok No. 150 Pcs Rp - Rp -
37 Dempul Kg Rp - Rp -
38 Oksigen Tube Rp - Rp -
39 CO2 Tube Rp - Rp -
40 Elpiji Tube Rp - Rp -
41 Listrik x Rp - Rp -
42 Jasa Cat x Rp -
43 Jasa Rakit x Rp -
44 Jasa Potong + Press x Rp -
45 Uji Mutu + Rekom x Rp -
46 Komisi Sales x Rp -
47 Komisi Produksi x Rp -
48 Komisi Dealer x Rp -
Total Rp 8,594,999