NO RINCIAN ANGGARAN BIAYA JUMLAH SATUAN

1. HARGA KOMPONEN UTAMA MOBIL LISTRIK

1 Baterai Trojan T875 4 pcs
2 Motor Listrik 1 pcs
3 Gardan 1 pcs
4 Potensio 1 pcs
5 Seleonid 1 pcs
6 Controller 1 pcs
7 Charger 1 pcs
8 Wairing 1 set
9 Ban ukuran 185/60 4 pcs
10 Velg R14 4 pcs

11 Full Steering,rem depan, belakang, suspensi 1 set

2. BIAYA PEMBUATAN CHASSIS

a.Raw Material
1 Hollow 50 x 100 tebal 3,2 2 batang
2 Hollow Square 40x40 1 batang
2 Plat 4x8 feed tebal 2mm 1 batang
b.Bahan habis pakai
1 Kawat las Co 0.8 1 roll
2 Batu gerinda halus 2 dus
3 Batu gerinda potong 2 dus
4 Batu gerinda potong 14 inch 2 pcs
5 Batu gerinda baping 5 pcs
6 Cat Warna 2 kg
7 Cat dasar 1 liter
8 Thiner 5 liter
11 Sampolac 0.5 kg
3. PEMBUATAN BODY
1 Roof panel 1 unit
2 Baterai hood 1 unit
3 Front bumper 1 unit
4 Head lamp 1 unit
5 Rear bumper 1 unit
6 Interior 1 unit

Total
HARGA SATUAN HARGA

Chanel 1 Chanel 2 Chanel 3

Rp 15,000,000 Rp 15,000,000 Rp 14,700,000
Rp 16,000,000 Rp 15,000,000 Rp 15,000,000
Rp 15,000,000 Rp 12,000,000 Rp 14,500,000
Rp 4,000,000 Rp 3,000,000 Rp 5,000,000
Rp 1,500,000 Rp 1,500,000 Rp 4,000,000
Rp 15,000,000 Rp 12,500,000 Rp 12,500,000
Rp 1,500,000 Rp 1,500,000 Rp 13,000,000
Rp 3,000,000 Rp 3,000,000 Rp 3,000,000
Rp 1,680,000 Rp 500,000 Rp 1,800,000
Rp 4,160,000 Rp 1,200,000 Rp 4,800,000

Rp 20,000,000 Rp 10,000,000 Rp 17,900,000

Rp 96,840,000 Rp 75,200,000 Rp 106,200,000

Rp 186,450 Rp 372,900
Rp 114,150 Rp 114,150
Rp 303,550 Rp 303,550

Rp 320,000 Rp 320,000
Rp 734,000 Rp 1,468,000
Rp 108,000 Rp 216,000
Rp 200,000 Rp 400,000
Rp 19,900 Rp 99,500
Rp 52,000 Rp 104,000
Rp 19,900 Rp 19,900
Rp 26,000 Rp 130,000
Rp 120,000 Rp 60,000

Rp 1,600,000 Rp 1,600,000
Rp 250,000 Rp 250,000
Rp 500,000 Rp 500,000
Rp 650,000 Rp 650,000
Rp 350,000 Rp 350,000
Rp 1,650,000.00 Rp 1,650,000
Rp 8,608,000

Chanel 1 Chanel 2 Chanel 3

Rp 105,448,000 Rp 83,808,000 Rp 114,808,000
 Hollow 50x100

Plat 4x8 tebal 2mm

Hollow 40x40 tebal

2mm
 NO RINCIAN ANGGARAN BIAYAJUMLAH SATUAN HARGA
HARGA
SATUAN
1. HARGA KOMPONEN UTAMA MOBIL LISTRIK
1 Baterai Trojan T875 4 pcs Rp 3,750,000 Rp 15,000,000
2 Motor Listrik 1 pcs Rp 15,000,000 Rp 15,000,000
3 Gardan 1 pcs Rp 12,000,000 Rp 12,000,000
4 Potensio 1 pcs Rp 3,000,000 Rp 3,000,000
5 Seleonid 1 pcs Rp 1,500,000 Rp 1,500,000
6 Controller 1 pcs Rp 12,500,000 Rp 12,500,000
7 Charger 1 pcs Rp 1,500,000 Rp 1,500,000
8 Wairing 1 set Rp 3,000,000 Rp 3,000,000
JUMLAH Rp 63,500,000

2. KAKI-KAKI
9 Ban ukuran 185/60 4 pcs Rp 397,980 Rp 1,591,920
10 Velg R14 4 pcs Rp 230,000 Rp 920,000
Full Steering,rem depan,
11
belakang, suspensi
1 set Rp 10,000,000 Rp 10,000,000
JUMLAH Rp 12,511,920

3. BIAYA PEMBUATAN CHASSIS

a. Raw Material
1 Hollow 50 x 100 tebal 3,2 2 batang Rp 186,450 Rp 372,900
2 Hollow Square 40x40 1 batang Rp 114,150 Rp 114,150
3 Plat 4x8 feed tebal 2mm 1 batang Rp 303,550 Rp 303,550
JUMLAH Rp 790,600

b. Bahan habis pakai

1 Kawat las Co 0.8 1 roll Rp 320,000 Rp 320,000
2 Batu gerinda halus 2 dus Rp 734,000 Rp 1,468,000
3 Batu gerinda potong 2 dus Rp 108,000 Rp 216,000
4 Batu gerinda potong 14 inch 2 pcs Rp 200,000 Rp 400,000
5 Batu gerinda baping 5 pcs Rp 19,900 Rp 99,500
6 Cat Warna 2 kg Rp 52,000 Rp 104,000
7 Cat dasar 1 liter Rp 19,900 Rp 19,900
8 Thiner 5 liter Rp 26,000 Rp 130,000
11 Sampolac 0.5 kg Rp 120,000 Rp 60,000
2 Baterai hood 1 unit Rp 250,000 Rp 250,000
3 Front bumper 1 unit Rp 500,000 Rp 500,000
4 Head lamp 1 unit Rp 650,000 Rp 650,000
5 Rear bumper 1 unit Rp 350,000 Rp 350,000
6 Interior 1 unit Rp 1,650,000.00 Rp 1,650,000
JUMLAH Rp 6,217,400
4. PEMBUATAN BODY
1 Roof panel 1 unit Rp 1,600,000 Rp 1,600,000
2 Baterai hood 1 unit Rp 250,000 Rp 250,000
3 Front bumper 1 unit Rp 500,000 Rp 500,000
4 Head lamp 1 unit Rp 650,000 Rp 650,000
5 Rear bumper 1 unit Rp 350,000 Rp 350,000
6 Interior 1 unit Rp 1,650,000.00 Rp 1,650,000
JUMLAH Rp 5,000,000
NO URAIAN HARGA
1 Komponen utama mobil listrik Rp 63,500,000
2 Pembuatan Chassis Rp 7,008,000
3 Pembuatan Boddy Rp 5,000,000
4 Kaki-kaki Rp 12,511,920
JUMLAH TOTAL Rp 88,019,920