Sie sind auf Seite 1von 6

No Nama Barang

1 Master Silinder Kopling


2 Selang Rem 50 cm (1)90 cm (4) 130 cm (1)
3 Reservoir tank 2 saluran 250cc
4 Selang reservoir 30 cm diameter 10 mm
5 O ring rem kuningan & karet
6 Minyak rem Castrol Dot 3 500ml
7 Cable Tiess Plastik
8 Disc Brake TDR Kembang 19cm
9 Male rod end ulir kanan 2 kiri 2 m6 IKO P0561A (ulir kiri) dan IKO P056A (ulir kanan)
10 Bell Crank seri 7075 Custom CNC
11 Male Rod End ulir kiri 4 ulir kanan 4 m8
12 Sperical Bearing
13 Male Rod End ulir kanan
14 Male Rod End ulir kiri
15 Knuckle arm
16 Bearing Wheelhub
17 Baut, mur & ring KRS
18 Cir Slip Double A diameter 24mm
19 Velg
20 Tromol
21 Ruji
22 Ban dalam
23 Ban luar
24 Grease
26 Safety wire
27 Brake Cleaner
RENCANA ANGGARAN BIAYA
KRS
KOMPETISI MOBIL LISTRIK INDONESIA
GARUDA EV2
2020

Spesifikasi QTY Satuan


Harga Satuan ($) Harga Satuan (Rp) Pajak 21%
Toyota Innova 2 Piece $ 44.00 Rp 600,000.00 Rp
TDR 1 set $ Rp 789,750.00 Rp
CDA CRIT 0419W 1 pcs $ Rp 121,500.00 Rp
Rubber 1 m $ Rp 121,500.00 Rp
YUKOWINA 4 bungkus $ Rp 12,150.00 Rp
Castrol Dot 3 500ml 2 botol $ Rp 91,125.00 Rp
ZENICH 3,6x200 mm 2 bungkus $ Rp 18,225.00 Rp
TDR Kembang 19cm 4 pcs $ Rp 316,250.00 Rp
IKO 4 pcs $ Rp 109,350.00 Rp
Seri 7075 Custom CNC 4 unit $ Rp 569,250.00 Rp
IKO 8 pcs $ Rp 164,025.00 Rp
PB M8 IKO 8 pcs $ Rp 170,100.00 Rp
IKO P058A M8 18 pcs $ Rp 164,025.00 Rp
IKO P0581A M8 2 pcs $ Rp 164,025.00 Rp
Stainless 3mm 1 kg $ Rp 121,500.00 Rp
NTN 6813Z 8 pcs $ Rp 243,000.00 Rp
Steel 80 pcs $ Rp 7,290.00 Rp
Diameter 24mm 8 pcs $ Rp 4,860.00 Rp
TK Racing R14 6 pcs $ Rp 700,000.00 Rp
Vario variation 6 pcs $ Rp 200,000.00 Rp
TK Racing R14 6 Set $ Rp 40,000.00 Rp
IRC 6 pcs $ Rp 40,000.00 Rp
FDR R14 6 pcs $ Rp 280,000.00 Rp
Lubricant 2 pcs $ Rp 13,500.00 Rp
Stainless steel 10 m $ Rp 47,000.00 Rp
Prestone 4 Botol $ Rp 60,000.00 Rp
Harga Satuan Dengan
Pajak 21% Ongkos Kirim Pajak Bea Cukai dan Ongkir Total Keseluruhan
126,000.00 Rp Rp 726,000.00 1,452,000.00
165,847.50 Rp Rp 955,597.50 955,597.50
25,515.00 Rp Rp 147,015.00 147,015.00
25,515.00 Rp Rp 147,015.00 147,015.00
2,551.50 Rp Rp 14,701.50 58,806.00
19,136.25 Rp Rp 110,261.25 220,522.50
3,827.25 Rp Rp 22,052.25 44,104.50
66,412.50 Rp Rp 382,662.50 1,530,650.00
22,963.50 Rp Rp 132,313.50 529,254.00
119,542.50 Rp Rp 688,792.50 2,755,170.00
34,445.25 Rp Rp 198,470.25 1,587,762.00
35,721.00 Rp Rp 205,821.00 1,646,568.00
34,445.25 Rp Rp 198,470.25 3,572,464.50
34,445.25 Rp Rp 198,470.25 396,940.50
25,515.00 Rp Rp 147,015.00 147,015.00
51,030.00 Rp Rp 294,030.00 2,352,240.00
1,530.90 Rp Rp 8,820.90 705,672.00
1,020.60 Rp Rp 5,880.60 47,044.80
147,000.00 Rp Rp 847,000.00 5,082,000.00
42,000.00 Rp Rp 242,000.00 1,452,000.00
8,400.00 Rp Rp 48,400.00 290,400.00
8,400.00 Rp Rp 48,400.00 290,400.00
58,800.00 Rp Rp 338,800.00 2,032,800.00
2,835.00 Rp Rp 16,335.00 32,670.00
9,870.00 Rp Rp 56,870.00 568,700.00
12,600.00 Rp Rp 72,600.00 290,400.00
TOTAL 28,335,211.30
RENC

No Nama Barang Spesifikasi QTY Satuan


Harga Satuan ($)
1 Master Cylinder Brake Toyota Innova 3 Piece $
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
RENCANA ANGGARAN BIAYA
*NAMA DIVISI*
*NAMA KOMPETISI*
*NAMA MOBIL*
2020

Harga Satuan ($) Harga Satuan (Rp) Pajak 21% Bea Cukai 27% Ongkos Kirim
44.00 Rp 615,604.00 Rp 129,276.84 Rp 166,213.08 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
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 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 - 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 - 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
Rp Rp - Rp - Rp
Harga Satuan Dengan
Ongkos Kirim Pajak Bea Cukai dan Ongkir Total Keseluruhan
100,000.00 Rp 944,427.25 2,833,281.76 example
Rp #DIV/0! #DIV/0!
Rp #DIV/0! #DIV/0!
Rp #DIV/0! #DIV/0!
Rp #DIV/0! #DIV/0!
Rp #DIV/0! #DIV/0!
Rp #DIV/0! #DIV/0!
Rp #DIV/0! #DIV/0!
Rp #DIV/0! #DIV/0!
Rp #DIV/0! #DIV/0!
Rp #DIV/0! #DIV/0!
Rp #DIV/0! #DIV/0!
Rp #DIV/0! #DIV/0!
Rp #DIV/0! #DIV/0!
Rp #DIV/0! #DIV/0!
Rp #DIV/0! #DIV/0!
Rp #DIV/0! #DIV/0!
Rp #DIV/0! #DIV/0!
Rp #DIV/0! #DIV/0!
Rp #DIV/0! #DIV/0!
Rp #DIV/0! #DIV/0!
Rp #DIV/0! #DIV/0!
Rp #DIV/0! #DIV/0!
Rp #DIV/0! #DIV/0!
Rp #DIV/0! #DIV/0!
Rp #DIV/0! #DIV/0!
Rp #DIV/0! #DIV/0!
Rp #DIV/0! #DIV/0!
Rp #DIV/0! #DIV/0!
Rp #DIV/0! #DIV/0!
Rp #DIV/0! #DIV/0!
Rp #DIV/0! #DIV/0!
Rp #DIV/0! #DIV/0!

Das könnte Ihnen auch gefallen