You are on page 1of 7

AGV IN HOUSE PROJECT

No :
DATE :
CUSTOMER : PT. IAMI
PART NAME : AGV IN HOUSE PROJECT
Qty : 1 unit
PIC CUSTOMER : BPK RIAN WICAKSONO

A. MATERIAL COST

NO SPESIFIKASI NAMA MATERIAL QTY OD ID L W T


1 Hollow 30x30x 6000 T2.6mm Hollow 30 T2.6 2 PCS 1200 2.6
2 Hollow 30x30x 6000 T2.6mm Hollow 30 T2.6 6 PCS 550 2.6
3 Siku 30x30x 6000 T3mm Siku 30 T3mm 2 PCS 470 3
4 Siku 30x30x 6000 T3mm Siku 30 T3mm 2 PCS 530 3
5 Siku 30x30x 6000 T3mm Siku 30 T3mm 2 PCS 1200 3
6 Siku 30x30x 6000 T3mm Siku 30 T3mm 4 PCS 110 3
7 Siku 30x30x 6000 T3mm Siku 30 T3mm 2 PCS 117 3
8 Siku 30x30x 6000 T3mm Siku 30 T3mm 1 PCS 550 3
9 Plat Bordes 3mm 1200x2400 Plat Bordes 3mm 2 PCS 1200 130 3
10 Plat Bordes 3mm 1200x2400 Plat Bordes 3mm 2 PCS 1200 150 3
11 Plat Bordes 3mm 1200x2400 Plat Bordes 3mm 2 PCS 1200 550 3
12 Plat Bordes 3mm 1200x2400 Plat Bordes 3mm 2 PCS 550 150 3
13 Plat Bordes 3mm 1200x2400 Plat Bordes 3mm 2 PCS 550 130 3
14 Plat Hitam 3mm 1200x2400 Plat Hitam 3mm 1 PCS 540 370 3
15 Plat Hitam 3mm 1200x2400 Plat Hitam 3mm 1 PCS 540 555 3
16 Plat Hitam 3mm 1200x2400 Plat Hitam 3mm 2 PCS 550 100 3
17 Plat Hitam 3mm 1200x2400 Plat Hitam 3mm 1 PCS 500 240 3
18 Plat Strip SS304 T10x 120mm x 1meter Plat Strip 10mm 3 PCS 150 10
19 Pipa Galvanis 1.5 inch x 6000 T 3mm Pipa Galvanis 1.5 inch 1 PCS 750 3
20 CPBR B100 U Misumi Flexible Caster 1 Set
21 CPBK B100 U Misumi Fix Caster 1 Set
22 Baut L M5x10 Baut L 100 PCS
23 Washer M5 Washer M5 200 PCS
24 Nut M5 Nut M5 100 PCS
25 Cat Ftalit Evody Cat HITAM 1 Kg
26 Kuas 1" Kuas 1 PCS
27 Thinner Thinner 1 Kg
TOTAL
LOSS (PENYUSUTAN)
A. MATERIAL COST

B. PROCESS COST
NO PROCES NAME Hour HARGA PROS
1 Fabrication 24 Rp
2 Assembly 24 Rp
3 Electrical 48 Rp
B. TOTAL

C. KONSUMABLE COST
NO ITEM QTY HARGA PER ITEM
1 CUTTING WHEEL 14" 2 pcs Rp
2 CUTTING WHEEL 4" 5 pcs Rp
3 Kawat Las CO 1 pcs Rp

C. TOTAL KONSUMA

C. SUB TOTAL COST (A+B+C)


D. INSPECTION
E. TRANSPORT
F. SUB TOTAL (C+D+E)
G. OVER HEAD & PROFIT
SALES PRICE (F+G)
CT

BERAT JENIS RUBBER / PU


BERAT JENIS BESI
BERAT JENIS AL DURAL
BERAT JENIS NYLON
BERAT JENIS STAINLESS
perhitungan
volume kotak (3.14*p*l*t*bj/1000000)
BERAT/KG HARGA/KG AMOUNT v bj
Rp 150,000 60,000 0.40 6000.00 2400
Rp 150,000 82,500 0.55 6000.00 3300
Rp 70,000 10,967 0.16 6000.00 940
Rp 70,000 12,367 0.18 6000.00 1060
Rp 70,000 28,000 0.40 6000.00 2400
Rp 70,000 5,133 0.07 6000.00 440
Rp 70,000 2,730 0.04 6000.00 234
Rp 70,000 6,417 0.09 6000.00 550
Rp 1,500,000 162,500 260 2400.00 2400
Rp 1,500,000 187,500 300 2400.00 2400
Rp 1,500,000 687,500 1,100 2400.00
Rp 1,500,000 187,500 300 2400.00
Rp 1,500,000 162,500 260 2400.00
Rp 763,000 117,629 370 2400.00
Rp 763,000 176,444 555 2400.00
Rp 763,000 63,583 200 2400.00
Rp 763,000 76,300 240 2400.00
Rp 510,000 229,500 1000.00
Rp 600,000 75,000 0.13 6000.00 750
Rp 1,500,000 1,500,000 6000.00
Rp 1,500,000 1,500,000
Rp 900 90,000
Rp 500 100,000
Rp 500 50,000 6000.00 Rp177,158
Rp 87,750 87,750
Rp 6,500 6,500
Rp 33,750 33,750
5,702,070
10% 570,207
6,272,277
149,860
HARGA PROSES AMOUNT
Rp 33,000 792,000 14
Rp 33,000 792,000
Rp 21,770 1,044,960 240
B. TOTAL PROCESS COST 2,628,960
1 Hollow 40
2
HARGA PER ITEM AMOUNT 3
50,000 100,000 4
15,000 75,000 5
330,000 33,000

6
C. TOTAL KONSUMABLE COST COST 208,000

9,109,237

9,109,237
10% 910,924
10,020,160

0% - 1,481,131
10,020,160 1,597,680
1.098
7.85
2.60
1.14
8.00
perhitungan
p*l*t*bj/1000000) volume diameter (3.14*r2*t*bj/1000000)
mat/kg r2 bj mat/kg
3.14 0 7.85 0
3.14 0 7.85 0
3.14 0 7.85 0
2 1475 193594
393750.51 65.625085

1280 2 2560
1180 2 2360
450 3 1350
350 3 1050
250 3 750

240 2 480

500

###
List Kebutuhan Material AGV In House
Qty : 1 Unit

NO SPESIFIKASI NAMA MATERIAL QTY Keterangan


1 Hollow 30x30x 6000 T2.6mm Hollow 30 T2.6 1 Batang Frame
2 Siku 30x30x 6000 T3mm Siku 30 T3mm 2 Batang Frame
3 Plat Bordes 3mm 1200x2400 Plat Bordes 3mm 1 Lembar Body Luar
4 Plat Hitam 3mm 1200x2400 Plat Hitam 3mm 1 Lembar Dudukan Batre& Balancer
5 Plat Strip SS304 T10x 120mm x 1meter Plat Strip 10mm 1 Lembar Tarikan towing
6 Pipa Galvanis 1.5 inch x 6000 T 3mm Pipa Galvanis 1.5 inch 1 Batang Guide Protector
7 CPBR B100 U Misumi Flexible Caster 1 Set Roda Swivel
8 CPBK B100 U Misumi Fix Caster 1 Set Roda Fix
9 Baut L M5x10 Baut L 100 PCS Baut Pengunci Body
10 Washer M5 Washer M5 200 PCS Washer pengunci body
11 Nut M5 Nut M5 100 PCS Nut pengunci body
12 Cat Ftalit Evody Cat HITAM 1 Kg
13 Kuas 1" Kuas 1 PCS
14 Thinner Thinner 1 Kg

You might also like