RENCANA ANGGARAN PRODUKSI (RAP)

Macam Pekerjaan : Perakitan Panel SDP (Alternatif 1)

Lokasi :
Tanggal :

Harga Pokok Produksi

Volume
Harga Material
No. Uraian Material Spesifikasi Harga Beli Ongkir Harga Material
Vol Sat Titik / Unit

I Pengadaan Material DP Workshop

INCOMING
1 MCCB 125 A + Shunt Trip 220Vac 1 bh 1 550,000 550,000 550,000
2 Pilot Lamp 220 Vac (R,S,T) Schneider 1 bh 1 1,250,000 1,250,000 1,250,000
3 Ampere Meter 0-200A Schneider 1 bh 1 700,000 700,000 700,000
4 Volt Meter 0-500V Tembaga 1 bh 3 600,000 600,000 1,800,000
5 Selector Switch Voltmeter 3P Tembaga 1 bh 1 75,000 75,000 75,000
6 Emergency Stop Tembaga 1 bh 1 50,000 50,000 50,000
7 Fuse Holder + Fuse Keramik 10A
8 Curren Transformator 200A
9 Kabel NYA 16mm (R,S,T) Supreme 1 mtr 60

OUTGOING
1 MCCB 3P 60A 1 mtr 3 50,000 50,000 150,000
2 Kabel NYA 16mm (R,S,T) Supreme 1 mtr 60

ENCLOSURE
1 Box Panel 70x50x20cm (Outdoor) 1 mtr 3 160,000 160,000 480,000
2 Busbar R,S,T + Isolator 20x5x200mm 1 mtr 1 100,000 100,000 100,000
3 Busbar Netral + Isolator 20x5x200mm
4 Busbar Ground 20x5x200mm
5 Kabel Duct Lubang 32x32mm 1 bh 10
6 Kabel NYAF 1mm (Merah) Supreme 1 rol 1 70,000 70,000 70,000
7 Kabel NYAF 1mm (Hitam) Supreme 1 rol 1
8 Accessories

II Pengadaan Material Panel Lantai 1

INCOMING
1 MCCB 60 A + Shunt Trip 220Vac Supreme 1 rol 1 50,000 50,000 50,000
2 Pilot Lamp 220 Vac (R,S,T) Supreme 1 rol 1
3 Ampere Meter 0-100A Schneider 1 bh 3 80,000 80,000 240,000
4 Volt Meter 0-500V Schneider 1 bh 3 85,000 85,000 255,000
5 Selector Switch Voltmeter 3P Schneider 1 bh 3 60,000 60,000 180,000
6 Emergency Stop 1 bh 3 30,000 30,000 90,000
7 Fuse Holder + Fuse Keramik 10A Almunium 1 mtr 4 25,000 25,000 100,000
8 Curren Transformator 60A 1 bh 2 50,000 50,000 100,000
9 Kabel NYA 16mm (R,S,T) Eterna 1 Rol 1 300,000 300,000 300,000
10 Sisir MCB
Eterna 1 Rol 1 300,000 300,000 300,000
OUTGOING 1 Unit 3 50,000 50,000 150,000
MCB 1P 16A
MCB 1P 32A
Kabel NYA 16mm (R,S,T) 1 rol 60

21 Material Bantu 1 Lot 1 100,000 100,000 100,000

Sub Total 27 - 233 4,735,000 - 4,735,000 7,090,000
Sub Total Material 27 233 4,735,000 - 4,735,000 7,090,000
II Biaya Jasa
1 Biaya Jasa Pemasangan dan Perakitan - -
Sub Total Jasa Pasang - - - - - - -
Grand Total 27 - 233 4,735,000 - 4,735,000 7,090,000

Ringkasan RAB
Komponen Harga Jual Harga Material
1 Material
a Material Total 7,090,000
7,090,000
2 Biaya Jasa
a Jasa