Rencana Anggaran Biaya
7
Rencana Anggaran Biaya (RAB) Tim Anging Mammiri 2 (Mobil Urban Listrik) No Komponen Jumla h Satua n Harga Satuan Jumlah Harga Rangka (Tahap 1) 1 Aluminium Hollow 4 x 4 5 Btg 180,000 900,000 2 Aluminium Hollow 2 x 4 2 Btg 60,000 120,000 3 Shaft Roda Belakang 1 Btg 500,000 500,000 4 Paku Rivet 2 Pack 100,000 200,000 5 Tank Rivet 1 Pcs 200,000 200,000 6 Plat Aluminium 0.2 mm 2 Lbr 40,000 80,000 7 Steering System 1 Set 1,000,000 1,000,000 8 Bearing Housing 2 Pcs 125,000 250,000 9 Resibon Potong 20 Pcs 12,000 240,000 10 Cutting Wheel Resibon 6 Pcs 40,000 240,000 11 Resibon Amplas 3 Pcs 10,000 30,000 12 Elektroda Al-43 1 box 120,000 120,000 13 Siku Tukang 1 Pcs 60,000 60,000 14 Kuas 2 inch 3 Pcs 8,000 24,000 15 Kuas 1 inch 3 Pcs 4,000 12,000 16 Dempul San polac 1 kg 40,000 40,000 17 Kertas Amplas Kasar 3 m 20,000 60,000 18 Kertas Amplas Halus 3 m 15,000 45,000 19 Welding eyeglasses 1 Pcs 48,000 48,000 20 Gunting Seng Stanley 1 Pcs 161,000 161,000 21 Kape Plastik 2 Pcs 5,000 10,000 22 Kape SGS 2 Pcs 11,000 22,000 23 Pensil Tukang 1 Pcs 5,000 5,000 24 Mata Bor Bosch 1 Set 200,000 200,000 Total 4,567,000 No Komponen Jumla h Satu an Harga Satuan Jumlah Harga Body (Tahap 1) 1 Serat Fiber/Matt 8 m 25,000 200,000 2 Resin 25 kg 45,000 1,125,000 3 Talk (lioning) 1 kg 30,000 30,000
-
Upload
ans-clever -
Category
Documents
-
view
5 -
download
1
description
a
Transcript of Rencana Anggaran Biaya
Rencana Anggaran Biaya (RAB)
Tim Anging Mammiri 2 (Mobil Urban Listrik)
No Komponen Jumlah Satuan Harga Satuan Jumlah Harga
Rangka (Tahap 1)1 Aluminium Hollow 4 x 4 5 Btg 180,000 900,0002 Aluminium Hollow 2 x 4 2 Btg 60,000 120,0003 Shaft Roda Belakang 1 Btg 500,000 500,0004 Paku Rivet 2 Pack 100,000 200,0005 Tank Rivet 1 Pcs 200,000 200,0006 Plat Aluminium 0.2 mm 2 Lbr 40,000 80,0007 Steering System 1 Set 1,000,000 1,000,0008 Bearing Housing 2 Pcs 125,000 250,0009 Resibon Potong 20 Pcs 12,000 240,000
10 Cutting Wheel Resibon 6 Pcs 40,000 240,00011 Resibon Amplas 3 Pcs 10,000 30,00012 Elektroda Al-43 1 box 120,000 120,00013 Siku Tukang 1 Pcs 60,000 60,00014 Kuas 2 inch 3 Pcs 8,000 24,00015 Kuas 1 inch 3 Pcs 4,000 12,00016 Dempul San polac 1 kg 40,000 40,00017 Kertas Amplas Kasar 3 m 20,000 60,00018 Kertas Amplas Halus 3 m 15,000 45,00019 Welding eyeglasses 1 Pcs 48,000 48,00020 Gunting Seng Stanley 1 Pcs 161,000 161,00021 Kape Plastik 2 Pcs 5,000 10,00022 Kape SGS 2 Pcs 11,000 22,00023 Pensil Tukang 1 Pcs 5,000 5,00024 Mata Bor Bosch 1 Set 200,000 200,000
Total 4,567,000
No Komponen Jumlah Satuan Harga Satuan Jumlah Harga
Body (Tahap 1)1 Serat Fiber/Matt 8 m 25,000 200,0002 Resin 25 kg 45,000 1,125,0003 Talk (lioning) 1 kg 30,000 30,0004 Katalis 2 ltr 70,000 140,0005 Mirror Glaze 5 Kaleng 120,000 600,0006 Tripleks 3mm 15 lbr 49,000 735,0007 Hard Density Styrofoam 3 m3 600,000 1,800,0008 Silicon Rubber 586 nisser 5 kg 250,000 1,250,0009 Cobalt 2 ltr 400,000 800,000
10 Mika Acrylic 3 lbr 198,000 594,000
11 Cat Mobil 3 ltr 80,000 240,00012 Clear 6 Klg 35,000 210,00013 Karet 10 m 30,000 300,00014 Spion 2 Pcs 20,000 40,00015 Head Lamp 2 Set 200,000 400,00016 Stop Lamp 2 Set 350,000 700,00017 Hazard Lamp 4 Set 125,000 500,00018 Indicator Lamp 1 Set 70,000 70,00019 Resibon Amplas 6 Pcs 10,000 60,00020 Amplas 120 5 m 20,000 100,00021 Amplas 150 5 m 15,000 75,00022 Kabel Tis 2 Pak 30,000 60,00023 Plester Bening Daimaru 10 Rol 12,000 120,00024 Dempul San polac 5 Kg 40,000 200,00025 Paku Tripleks 1 Kg 20,000 20,00026 Paku 5 cm 1 Kg 15,000 15,00027 Paku 10 cm 1 Kg 15,000 15,00028 Engsel 4 Pcs 10,000 40,00029 Sarung Tangan Karet 8 Psg 15,000 120,000
Total10,559,000
No Komponen Jumlah Satuan Harga Satuan Jumlah Harga
Roda (Tahap 1)1 Velg 17 Daytona 4 Pcs 700,000 2,800,0002 Bosch 2 Pcs 60,000 120,0003 Ban Luar 17 4 Pcs 350,000 1,400,0004 Ban Dalam 17 4 Pcs 50,000 200,0005 Brake System 4 Set 1,100,000 4,400,0006 Bearing SKF C4 H-Speed 4 Pcs 500,000 2,000,0007 Timing Chain 3 Set 200,000 600,000
Total 11,520,000
No Komponen Jumlah Satuan Harga Satuan Jumlah Harga
Interior (Tahap 2)1 Dasboard 1 set 200,000 200,0002 Pedal 2 Pcs 100,000 200,0003 Apar ABC Servvo 1 Pcs 450,000 450,0004 Saklar 5 Pcs 30,000 150,0005 Kabel Serabut 1 Rol 70,000 70,0006 DC fan 2 Pcs 60,000 120,0007 Klakson 1 Set 150,000 150,000
8 Safety Belt 5 titik 1 Pcs 620,000 620,0009 Setir 1 Pcs 200,000 200,000
10 Aluminium Foil 1 lbr 100,000 100,00011 Kursi 1 Pcs 250,000 250,000
Total 2,510,000
No Komponen Jumlah Satuan Harga Satuan Jumlah Harga
Propulsion (Tahap 2)1 Motor BLDC 2 Pcs 3,500,000 7,000,0002 Driver Motor 1 Pcs 5,000,000 5,000,0003 Controller 1 Pcs 3,500,000 3,500,0004 Baterai Li-ion 1 Subunit 12,000,000 12,000,0005 Inverter 1 Pcs 500,000 500,0006 Joulemeter 1 Pcs 750,000 750,000
Total 28,750,000
No Komponen Jumlah Satuan Harga Satuan Jumlah Harga
Logistics1 Driver's equipment 1 Set 1,500,000 1,500,0002 Tool kits 1 Set 600,000 600,000
Total 2,100,000
No. Biaya Kebutuhan Jumlah Jumlah Harga
1 Mobil Urban Listrik 1 60,006,000
GRAND TOTAL : Rp.60.006.000,00;-
Rencana Anggaran Biaya (RAB)
Tim Anging Mammiri 3 (Mobil Urban Ethanol)
No Komponen Jumlah Satuan Harga Satuan Jumlah HargaRangka (Tahap 1)
1 Aluminium Hollow 4 x 4 5 Btg 180,000 900,0002 Aluminium Hollow 2 x 4 2 Btg 60,000 120,0003 Shaft Roda Belakang 1 Btg 500,000 500,0004 Paku Rivet 2 Pack 100,000 200,0005 Tank Rivet 1 Pcs 200,000 200,0006 Plat Aluminium 0.2 mm 2 Lbr 40,000 80,0007 Steering System 1 Set 1,000,000 1,000,0008 Bearing Housing 2 Pcs 125,000 250,0009 Resibon Potong 20 Pcs 12,000 240,000
10 Cutting Wheel Resibon 6 Pcs 40,000 240,00011 Resibon Amplas 3 Pcs 10,000 30,00012 Elektroda Al-43 1 box 120,000 120,00013 Siku Tukang 1 Pcs 60,000 60,00014 Kuas 2 inch 3 Pcs 8,000 24,00015 Kuas 1 inch 3 Pcs 4,000 12,00016 Dempul San polac 1 kg 40,000 40,00017 Kertas Amplas Kasar 3 m 20,000 60,00018 Kertas Amplas Halus 3 m 15,000 45,00019 Welding eyeglasses 1 Pcs 48,000 48,00020 Gunting Seng Stanley 1 Pcs 161,000 161,00021 Kape Plastik 2 Pcs 5,000 10,00022 Kape SGS 2 Pcs 11,000 22,00023 Pensil Tukang 1 Pcs 5,000 5,00024 Mata Bor Bosch 1 Set 200,000 200,000
Total 4,567,000
No Komponen Jumlah Satuan Harga Satuan Jumlah Harga
Body (Tahap 1)1 Serat Fiber/Matt 8 m 25,000 200,0002 Resin 25 kg 45,000 1,125,0003 Talk (lioning) 1 kg 30,000 30,0004 Katalis 2 ltr 70,000 140,0005 Mirror Glaze 5 Kaleng 120,000 600,0006 Tripleks 3mm 15 lbr 49,000 735,0007 Hard Density Styrofoam 3 m3 600,000 1,800,0008 Silicon Rubber 586 nisser 5 kg 250,000 1,250,0009 Cobalt 2 ltr 400,000 800,000
10 Mika Acrylic 3 lbr 198,000 594,00011 Cat Mobil 3 ltr 80,000 240,00012 Clear 6 Klg 35,000 210,00013 Karet 10 m 30,000 300,00014 Spion 2 Pcs 20,000 40,000
15 Head Lamp 2 Set 200,000 400,00016 Stop Lamp 2 Set 350,000 700,00017 Hazard Lamp 4 Set 125,000 500,00018 Indicator Lamp 1 Set 70,000 70,00019 Resibon Amplas 6 Pcs 10,000 60,00020 Amplas 120 5 m 20,000 100,00021 Amplas 150 5 m 15,000 75,00022 Kabel Tis 2 Pak 30,000 60,00023 Plester Bening Daimaru 10 Rol 12,000 120,00024 Dempul San polac 5 Kg 40,000 200,00025 Paku Tripleks 1 Kg 20,000 20,00026 Paku 5 cm 1 Kg 15,000 15,00027 Paku 10 cm 1 Kg 15,000 15,00028 Engsel 4 Pcs 10,000 40,00029 Sarung Tangan Karet 8 Psg 15,000 120,000
Total10,559,000
No Komponen Jumlah Satuan Harga Satuan Jumlah Harga
Roda (Tahap 1)1 Velg 17 Daytona 4 Pcs 700,000 2,800,0002 Bosch 2 Pcs 60,000 120,0003 Ban Luar 17 4 Pcs 350,000 1,400,0004 Ban Dalam 17 4 Pcs 50,000 200,0005 Brake System 4 Set 1,100,000 4,400,0006 Bearing SKF C4 H-Speed 4 Pcs 500,000 2,000,0007 Timing Chain 3 Set 200,000 600,000
Total 11,520,000
No Komponen Jumlah Satuan Harga Satuan Jumlah Harga
Interior (Tahap 2)1 Dasboard 1 set 200,000 200,0002 Pedal 2 Pcs 100,000 200,0003 Apar ABC Servvo 1 Pcs 450,000 450,0004 Saklar 5 Pcs 30,000 150,0005 Kabel Serabut 1 Rol 70,000 70,0006 DC fan 2 Pcs 60,000 120,0007 Klakson 1 Set 150,000 150,0008 Safety Belt 5 titik 1 Pcs 620,000 620,0009 Setir 1 Pcs 200,000 200,000
10 Aluminium Foil 1 lbr 100,000 100,00011 Kursi 1 Pcs 250,000 250,000
Total 2,510,000
No Komponen Jumlah Satuan Harga Satuan Jumlah Harga
Propulsion (Tahap 2)1 Mesin 125cc 1 Pcs 6,500.000 6,500,0002 Kabel Body 1 Pcs 3,000,000 3,000,0003 Ethanol 96% 30 ltr 40,000 1,200,0004 Aki 2 Pcs 150,000 300,0005 CDI 1 Pcs 400,000 400,0006 Koil 1 Pcs 300,000 300,0007
Total 11,700,0008
No Komponen Jumlah Satuan Harga Satuan Jumlah Harga
Logistics1 Driver's equipment 1 Set 1,500,000 1,500,0002 Tool kits 1 Set 600,000 600,000
Total 2,100,000
No. Biaya Kebutuhan Jumlah Jumlah Harga
1 Mobil Urban Listrik 1 42,956,000
GRAND TOTAL : Rp.42.956.000,00;-
