Scribd
Upload
9 views1 page

104 KH

The document outlines the specifications and pricing for a filing cabinet model 104 KH, including material costs and labor expenses. It details various components required for production, their unit prices, and total costs, leading to a final cost breakdown. The total estimated cost, including profit margins, ranges from approximately 1.49 billion to 2.17 billion, depending on the profit percentage applied.

Uploaded by

Tjakrindo Mas
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as PDF, TXT or read online on Scribd
9 views1 page

104 KH

The document outlines the specifications and pricing for a filing cabinet model 104 KH, including material costs and labor expenses. It details various components required for production, their unit prices, and total costs, leading to a final cost breakdown. The total estimated cost, including profit margins, ranges from approximately 1.49 billion to 2.17 billion, depending on the profit percentage applied.

Uploaded by

Tjakrindo Mas
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as PDF, TXT or read online on Scribd
You are on page 1/ 1

FILING CABINET 23-04-24

TYPE : 104 KH KRIS


SIZE : H.1300 X W.465 X D.620 mm 15000
SAT : 1 UNIT 15000

KOMPONEN SAT HARGA STANDART TOTAL HARGA


SATUAN BU CKD BU CKD
POTONG
PLAT 0.5 X 1219 X 2400 LBR 211,860.98 0.1455 0.1455 30,825.77 30,825.77
PLAT 0.5 X 1219 X 2710 LBR 239,226.36 1.0000 1.0000 239,226.36 239,226.36
PLAT UN 0.5 X 1219 X 2710 LBR 194,492.97 0.6667 0.6667 129,661.98 129,661.98
PLAT 0.6 X 1219 X 2400 LBR 254,233.18 0.4850 0.4850 123,303.09 123,303.09
PLAT UN 0.8 X 1219 X 2400 LBR 275,591.52 0.2100 0.2100 57,874.22 57,874.22
PLAT UN 1.2 X 1219 X 2400 LBR 413,387.28 0.1486 0.1486 61,429.35 61,429.35
642,320.77 642,320.77
LAS
KAWAT LAS Ø0.9 mm KG 31,635.00 0.0500 0.0500 1,581.75 1,581.75
CO2 TBG 141,280.00 0.0036 0.0036 508.61 508.61
RESIBON KECIL 100 X 6 X 16 PCS 11,100.00 0.0200 0.0200 222.00 222.00
RESIBON 100 X 2 X 16 (4" X 2) PCS 15,030.00 0.0200 0.0200 300.60 300.60
KERTAS GOSOK BULAT P 80 LBR 4,060.00 0.0200 0.0200 81.20 81.20
2,694.16 2,694.16
PHOSPHATING
S.221 C KG 38,500.00 1.0000 1.0000 38,500.00 38,500.00
B-127 KG 45,620.00 0.0060 0.0060 273.72 273.72
B-127 MERAH KG 45,620.00 0.0120 0.0120 547.44 547.44
ZP.701M KG 38,850.00 0.3000 0.3000 11,655.00 11,655.00
ZP.702AC KG 17,760.00 0.0750 0.0750 1,332.00 1,332.00
KAIN MAJUN KATON KG 7,980.00 0.0200 0.0200 159.60 159.60
KERTAS GOSOK NO 150 LBR 3,330.00 0.0400 0.0400 133.20 133.20
BENSIN LTR 9,600.00 0.2000 0.2000 1,920.00 1,920.00
54,520.96 54,520.96
OCV
AMMONIUM CHLORIDE KG 13,220.00 0.00700 0.00700 92.54 92.54
NITRID ACID KG 12,010.00 0.00300 0.00300 36.03 36.03
MAXBRITE AZ 106 LTR 101,920.00 0.00350 0.00350 356.72 356.72
MAXBRITE AZ 107 LTR 83,960.00 0.00300 0.00300 251.88 251.88
ZINC OXIDE PELANGI LTR 78,010.00 0.00450 0.00450 351.05 351.05
ZINC CHLORIDE KG 66,000.00 0.00500 0.00500 330.00 330.00
ZINC INGOT KG 78,010.00 0.01200 0.01200 936.12 936.12
2,354.34 2,354.34
CAT
CAT LOTUS ABU2 KG 63,270.00 1.2000 1.2000 75,924.00 75,924.00
PELLET WOOD KG 1,800.00 7.8000 7.8000 14,040.00 14,040.00
SOLAR LTR 10,000.00 0.0600 0.0600 600.00 600.00
KERTAS GOSOK NO 280 LBR 3,330.00 0.0300 0.0300 99.90 99.90
KERTAS GOSOK NO 500 LBR 3,330.00 0.0950 0.0950 316.35 316.35
KAIN MAJUN KATON PUTIH KG 18,170.00 0.1000 0.1000 1,817.00 1,817.00
92,797.25 92,797.25
STELL
BAUT CIS 3/16 X 1/2 + MUR 3/16 PCS 120.00 12.0000 12.0000 1,440.00 1,440.00
BAUT UNC 1/4 X 1/2 + MUR 1/4 PCS 350.00 6.0000 6.0000 2,100.00 2,100.00
SKRUP 6 X 1/2 ( 04 X 10 ) TSAT PCS 120.00 2.0000 2.0000 240.00 240.00
SKRUP 6 X 3/8 PCS 50.00 10.0000 10.0000 500.00 500.00
RING PLAT 5 PCS 20.00 4.0000 4.0000 80.00 80.00
RING PIR 5 PCS 20.00 2.0000 2.0000 40.00 40.00
RING PLAT 6 PCS 40.00 12.0000 12.0000 480.00 480.00
RING PIR 6 PCS 20.00 6.0000 6.0000 120.00 120.00
HANDLE FC HT PCS 2,950.00 4.0000 4.0000 11,800.00 11,800.00
SINGGETAN PCS 5,600.00 4.0000 4.0000 22,400.00 22,400.00
LAPISAN LACI FC PCS 4,700.00 4.0000 4.0000 18,800.00 18,800.00
KUNCI WT 9710 - FILING CABINET (300) PCS 13,700.00 1.0000 1.0000 13,700.00 13,700.00
RODA LAKER KECIL 22 mm PCS 2,775.00 16.0000 16.0000 44,400.00 44,400.00
PLASTIK 1/4 KG LBR 20.00 0.0000 1.0000 - 20.00
STIKER KANAN / KIRI SET 10.00 5.0000 5.0000 50.00 50.00
STIKER BROTHER PCS 1,380.00 1.0000 1.0000 1,380.00 1,380.00
STIKER QC PCS 230.00 1.0000 1.0000 230.00 230.00
117,760.00 117,780.00
PACKING
BENANG BOL MTR 110.00 0.5000 0.5000 55.00 55.00
STIKER TOP BRAND PCS 140.00 1.0000 1.0000 140.00 140.00
ISOLASI BENING MTR 90.00 9.0000 10.0000 810.00 900.00
ISOLASI KERTAS MTR 590.00 0.1500 0.1500 88.50 88.50
PLASTIK 1 KG LBR 90.00 0.0000 2.0000 - 180.00
BOX FC 4 LACI BROTHER BU LBR 32,600.00 1.0000 0.0000 32,600.00 -
BOX FC 4 LACI BROTHER CKD LBR 46,000.00 0.0000 1.0000 - 46,000.00
FOAM SHEET T. 1 MTR 1,400.00 4.0000 8.0000 5,600.00 11,200.00
STRIPING BAND MTR 320.00 0.0000 10.0000 - 3,200.00
DOMPET KECIL PUTIH PCS 920.00 1.0000 1.0000 920.00 920.00
40,213.50 62,683.50

24,833,660,667.00 TOTAL BAHAN 952,660.98 975,150.98


7,323,104,028.00 O/ KERJA 100,000.00 100,000.00
(536,025,014.00) FOH 150,000.00 150,000.00
11,289,175,737.00 HPP 1,202,660.98 1,225,150.98
10,369,654,078.00
25,156,753,270.00 BIAYA 24% 288,638.63 294,036.23
78,436,322,766.00 JUMLAH 1,491,299.61 1,519,187.21
52.90%
PRFT
5% 1,569,789.06 1,599,144.43
10% 1,656,999.57 1,687,985.79
15% 1,754,470.13 1,787,279.07
20% 1,864,124.51 1,898,984.01
25% 1,988,399.48 2,025,582.95
30% 2,130,428.01 2,170,267.44

You might also like