Sheet1Analisi Biaya Mobil Urban Concept Gasoline NUSANTARA 2 2015BagianNama BarangHarga/PcsJumlahHarga TotalTotalENGINECDI BRT600,0001 Buah600,0001,600,000Cable Cori Racing400,0001 Buah400,000Busi Pasang (Racin)200,0001 Buah200,000Kampas Kopling200,0001 Buah200,000Oli Mesin Yamalu50,0001 Botol50,000intake carburator150,0001 Buah150,000SteeringSteering Wheel300,0001 Buah300,0001,010,000Steering Shaft100,0001 Batang100,000Tie Rod150,0001 Buah150,000Bearing50,0002 Buah100,000Spindle Arm100,0001 Set100,000Knuckle Arm130,0002 Buah260,000SafetyHelmet Fullface300,0001 Buah200,0001,500,000Sarung Tangan100,0001 Pasang100,000Wearpack600,0002 Buah1,200,000Brake/ RemKampas Rem600004 Buah240,0001,320,000Minyak Rem800001 Botol80,000Bleede Bleader10000001 Buah1,000,000ChasisAlumunium Alloy 3x2"350,0003 Batang1,050,0004,680,000Ripet Besar Alumunium400,0001 Buah400,000Baut 12100,0001 Bungkus200,000Baut 101000002 Bungkus100,000Plat Siku2000002 Lembar400,000Mika4000001 Lembar400,000Alumunium Hollow25000002 Batang500,000Baut 17200,0001 Bungkus100,000Plat AL400,0001 Lembar300,000As Roda Belakang150,0001 Batang150,000Bearing D 35mm70,0004 Buah280,000Plat ST 37300,0001 Lembar300,000Alumunium Alloy 2x2"250,0002 Batang500,000BodyDempul600,0001 Buah600,0001,490,000Clear500,0001 Botol500,000Amplas100,0003 pcs100,000Handle Pintu65,0001 Buah65,000Engsel Pintu75,0003 Buah225,000ElectricalAki kering200,0001 Buah200,0001,595,000Saklar50,0002 Buah100,000Kabel 10,00050 Meter500,000Terminal15,00020 Buah300,000Lampu indikator15,0001 Buah15,000Lampu Sein20,0004 Buah80,000Lampu kota25,0004 Buah100,000Wiper3000001 Buah300000SUBTOTALRp 15,650,000

Sheet2

Sheet3