BREAKDOWN PRICE CALCULATION

CUSTOMER : Hari/ Tanggal : Tuesday, 09 February 2021

NAMA BARANG :
CURRENCY :

COST STRUCTURE
PRICE
1. Material Cost (Biaya Bahan Baku) Description Qty Amount
SS400 1 Lot 10.685.000
Material For Base Alumunium 1 Lot 2.500.000
Material For Frame Hollow 30x30xT2 1 Lot 1.000.000
Material From Punch YXM1 1 Lot 4.000.000
Material For Touch Product MC Blue 1 Lot 1.000.000
SUBTOTAL MATERIAL COST 19.185.000
2. Processing Cost (Ongkos Kerja)
Process Name Machine Output (unit) Unit Price Amount
a. Blocking And Drilling Manual Milling 1 8.000.000 8.000.000
b. Bubut Diameter Manual Bubut 1 1.810.000 1.810.000
c. Profil, reamer and machining together after assy Cnc Milling 1 12.690.000 12.690.000
d. profil cutter for punch Wirecut 1 5.400.000 5.400.000
e. -
h.
SUBTOTAL PROCESS MACHINING 27.900.000
3. Mechanical Part Qty Price Amount
For Cutting Gate STG-M-25-50-T3H-D 9 2.490.000 22.410.000
For Clip STG-M-20-50-T3H-D 6 2.295.000 13.770.000
Solenoid M4GB410-C8-K-4-3 4 1.500.000 6.000.000
Hose 1 1.890.000 1.890.000
Regulator Filter C3000-8-W-USV 1 2.036.000 2.036.000
Cylinder for clamp CAC4-A-40-100-TOH-D-Y 3 2.850.000 8.550.000
Fitting GWT8-0 15 38.000 570.000
Fitting GWL8-0 30 37.000 1.110.000
Fitting GWS-8-8-S 2 40.000 80.000

SUBTOTAL MECHANICAL COST 56.416.000

4. Accecories Mechanical Qty Price
Castor 4" 4 200.000 800.000
Bolt 1 Lot 1.000.000
Dowel Pin 1 Lot 1.300.000
Couple 1 Pc 50.000
Kabel Ties 1 Lot 236.000
Cable Spiral 1 Lot 250.000

SUB TOTAL ACCECORIES MECHANICAL 3.636.000

5. Electrical Part 28.000.000
PLC 1 pc
MCB 1 pc
Power Supply 1 pc
Noise Filter 1 pc
Push Button Green 3 pc
Emergency 1 pc
Selector 1 pc
Box Push Button 1 pc
Box Panel 1 pc
Ducting 1 Lot
Accecories (Cable, Dll) 1 Lot
Wiring, Program 1 Lot

SUB TOTAL ELECTRICAL COST 28.000.000

6. Welding And Fabrication
Cutting Material, Welding Locator, Clamp, Frame, Dll 15.000.000

SUBTOTAL WELDING AND FABRICATION 15.000.000

7. Assy And Trial
Assy 3.500.000
Instalasi and Trial At ITSP 6.500.000

SUBTOTAL ASSY AND TRIAL 10.000.000

TOTAL COST : 160.137.000,00

OVERHEAD : 10%
FINAL COST : 176.150.700,00