You are on page 1of 36

UKURAN

NO KOMPONEN BAHAN VOL M2 (MDF)


M2 (SHOREA)
T L P JML
A ASSEMBLING HEADBOARD BAWA 42.5 895 1432 1 ### 0.0000 0.0000
B ASSEMBLING FOOTBOARD BAWAH 42.5 895 1432 1 ###
1 KAKI KIRI HB & KANAN SHOREA 35 70 890 2 ### 0.0000 0.3836
2 KAKI KANAN HB & KIRI SHOREA 35 70 890 2 ### 0.0000 0.3836
3 FR ATAS HB & FB BAWA SHOREA 20 70 1352 2 ### 0.0000 0.4923
3A FR BAWAH HB & FB BA SHOREA 20 70 1352 2 ### 0.0000 0.4923
4 FR TENGAH HB & FB B SHOREA 20 120 1352 2 ### 0.0000 0.7667
5 PANEL 1 HB & FB BAWA MDF 6 455 1312 2 ### 2.4302 0.0000
6 PANEL 2 HB & FB BAWA MDF 9 200 1312 2 ### 1.1040 0.0000
7 ATAS HB & FB BAWAH SHOREA 20 35 1432 2 ### 0.0000 0.3178
8 KLOS HB & FB SHOREA 20 60 100 4 ### 0.0000 0.0736
C ASSEMBLING HEADBOARD 35 795 1050 1 ### 0.0000 0.0000
9 KAKI KIRI HEADBOARD SHOREA 35 70 790 1 ### 0.0000 0.1708
10 KAKI KANAN HEADBOARSHOREA 35 70 790 1 ### 0.0000 0.1708
11 FRAME ATAS HEADBOA SHOREA 20 70 970 1 ### 0.0000 0.1774
12 FRAME BAWAH HEADBO SHOREA 20 120 970 1 ### 0.0000 0.2764
13 PANEL HEADBOARD (MD MDF 6 333 930 1 ### 0.6345 0.0000
14 ATAS HEADBOARD SHOREA 20 35 1050 1 ### 0.0000 0.1169
D ASSEMBLING FOOTBOARD 35 795 1050 1 ### 0.0000 0.0000
15 KAKI KIRI FOOTBOARD SHOREA 35 70 773 1 ### 0.0000 0.1672
16 KAKI KANAN FOOTBOAR SHOREA 35 70 790 1 ### 0.0000 0.1708
17 FRAME ATAS FOOTBOARSHOREA 20 70 555 1 ### 0.0000 0.1027
18 FRAME TENGAH FOOTB SHOREA 20 70 970 1 ### 0.0000 0.1774
19 FRAME BAWAH FOOTBO SHOREA 20 45 960 1 ### 0.0000 0.1266
20 FRAME VERT FOOTBOA SHOREA 35 45 458 1 ### 0.0000 0.0764
21 PANEL ATAS FOOTBOAR MDF 6 333 515 1 ### 0.3532 0.0000
22 PANEL BAWAH FOOTBOA MDF 6 287 930 1 ### 0.5484 0.0000
23 ATAS FOOTBOARD SHOREA 20 35 610 1 ### 0.0000 0.0685
E ASSEMBLING SIDE RAIL 46 120 1929 4 ### 0.0000 0.0000
24 SIDE RAIL 1 21 120 1929 4 ### 0.0000 0.0000
PB PB 15 125 1939 4 ### 0.0000 0.0000
MDF MDF 3 125 1939 8 ### 3.9771 0.0000
25 KLOS SIDE RAIL SHOREA 20 25 617 12 ### 0.0000 0.6784
F ASSEMBLING GALARAN BAWAH 18 1367 1794 1 ### 0.0000 0.0000
26 GALARAN BAWAH SHOREA 18 65 1367 14 ### 0.0000 3.2097
G ASSEMBLING GALARAN ATAS 18 986 1794 1 ### 0.0000 0.0000
27 GALARAN ATAS SHOREA 18 65 986 14 ### 0.0000 2.3242
28 PENGUAT GALARAN SHOREA 20 40 1940 2 ### 0.0000 0.4688
29 SUPPROT GALARAN SHOREA 30 30 254 2 ### 0.0000 0.0646
30 SIDE RAIL 2 21 90 1929 4 ### 0.0000 0.0000
PB PB 15 95 1939 4 ### 0.0000 0.0000
MDF MDF 3 95 1939 8 ### 3.0449 0.0000
31 PENGUAT SIDE RAIL SHOREA 25 45 400 2 ### 0.0000 0.1165
H ASSEMBLING MUKA LACI 41 232 952 2 ### 0.0000 0.0000
32 PANEL MUKA LACI (MDF MDF 9 242 962 2 ### 0.9746 0.0000
33 PENEBALAN PANJANG MK MDF 12 65 972 4 ### 0.6050 0.0000
34 PENEBALAN PENDEK (M MDF 12 65 126 4 ### 0.0839 0.0000
35 KLOS MUKA LACI SHOREA 20 40 163 4 ### 0.0000 0.0846
I ASSEMBLING BELAKANG LACI 32 192 896 2 ### 0.0000 0.0000
36 PANEL BELAKANG LACI MDF 12 192 896 2 ### 0.7404 0.0000
37 KLOS BELAKANG LACI SHOREA 20 25 163 4 ### 0.0000 0.0627
38 SAMPING KIRI LACI (MD MDF 12 198 490 2 ### 0.4211 0.0000
39 SAMPING KANAN LACI ( MDF 12 198 490 2 ### 0.4211 0.0000
40 DASAR LACI (MDF) MDF 6 488 906 2 ### 1.8020 0.0000
41 PENGUAT LACI SHOREA 15 40 478 6 ### 0.0000 0.3227
### 0.0000 0.0000

BREAK DOWN 0.06362 TOTAL WOOD M3 ###


TOTAL M2 (MDF) 17.14 PCS / CBM 11.01
TOTAL M2 (SHOREA) 12.04
TOTAL 29.18

DAFTAR BAHAN KAYU WHITE + GRAY


CODE 6.1.027 QTY /
ITEM RYAN BUNKBED
UKURAN2399 X 1432 X 1690 TGL GB
DIBUAT OLEH,
DIPERIKSA OLEH,
DISETUJUI OLEH,
PT INTERTREND UTAMA ANTON
M2 PROGRESS
M2 PROGRESS
M2 PROGRESS
PROGRESS KURANG
M2 (SHOREA)
M2 (MDF)
FULL STEPGALARAN DRAWER
100
86 14
35.6748 14 5.3704 0 5.3704
35.6748 14 5.3704 0 5.3704
45.7858 14 6.89248 0 6.89248
45.7858 14 6.89248 0 6.89248
71.305 14 10.7341 0 10.7341
226.013 14 0 34.0235 34.0235
102.675 14 0 15.4564 15.4564
29.5591 14 4.44976 0 4.44976
3.4224 28 2.0608 0 2.0608
89 11 0 0 0
15.2012 11 1.8788 0 1.8788
15.2012 11 1.8788 0 1.8788
15.7886 11 1.9514 0 1.9514
24.5996 11 3.0404 0 3.0404
56.4737 11 0 6.9799 6.9799
10.4041 11 1.2859 0 1.2859
108 0 0 0
18.0608 0 0 0
18.4464 0 0 0
11.0916 0 0 0
19.1592 0 0 0
13.6728 0 0 0
8.25444 0 0 0
38.1419 0 0 0
59.2298 0 0 0
7.398 0 0 0
289 111 0 0 0
0 0 0 0
0 0 0 0
143.672 27.75 0 110.364 110.364
16.3372 27.75 18.8245 0 18.8245
846 0 0
193.9557 39.5714 127.011 0 127.011
1425 0 0
236.5728 0 0
334.02 45 21.096 0 21.096
45.999 0 0
400 0 0 0
0 0 0
152.25 0 0
23.3 0 0
200 0 0
97.456 0 0
30.2496 0 0
4.1928 0 0
4.232 0 0
200 0 0
74.0352 0 0
3.134 0 0
42.1104 0 0
42.1104 32.5 0 13.6859 13.6859
180.197 4 0 7.20787 7.20787
10.756 0 0
0 0
1262.6 810.547 488.47 237.454 148.107 20.8938
UKURAN
NO KOMPONEN BAHAN M2 (MDF)M2 (PB)
M2 (SHOREA)
T L P JML
A ASSEMBLING DEPAN ATAS TANGG 40 394 518 1 0.0000 ### 0.0000
1 FR VER DEPAN ATAS KIR SHOREA 40 40 518 1 0.0000 ### 0.0861
2 FR VER DEPAN ATAS KA SHOREA 20 40 518 1 0.0000 ### 0.0638
3 FR HOR ATAS DEPAN SHOREA 20 40 364 1 0.0000 ### 0.0453
4 FR HOR BAWAH DEPAN SHOREA 20 40 364 1 0.0000 ### 0.0453
5 PANEL DEPAN MDF 6 344 448 1 0.3177 ### 0.0000
B ASSEMBLING BLKG ATAS TANGGA 40 355 518 1 0.0000 ### 0.0000
6 FR VER BLKG ATAS KIRI SHOREA 20 40 518 1 0.0000 ### 0.0638
7 FR VER BLKG ATAS KAN SHOREA 20 40 518 1 0.0000 ### 0.0638
8 FR HOR ATAS BLKG SHOREA 20 40 345 1 0.0000 ### 0.0430
9 FR HOR BAWAH BLKG SHOREA 20 40 345 1 0.0000 ### 0.0430
10 PANEL BLKG MDF 6 325 448 1 0.3005 ### 0.0000
C1 ASSEMBLING PEGANGAN TANGGA 40 210 712 1 0.0000 ### 0.0000
11 FR VER PEGANGAN TGG KR 1 20 40 687 1 0.0000 ### 0.0000
UKURAN BAHAN SHOREA 23 40 687 1 0.0000 ### 0.0884
12 FR VER PEGANGAN TGG KN 1 40 40 496 1 0.0000 ### 0.0000
UKURAN BAHAN SHOREA 43 40 496 1 0.0000 ### 0.0858
13 FR HOR BAWAH PEGANGSHOREA 20 40 180 1 0.0000 ### 0.0232
14 FR HOR ATAS PEGANGAN TGG 1 20 40 333 1 0.0000 ### 0.0000
UKURAN BAHAN SHOREA 20 40 342 1 0.0000 ### 0.0426
15 PANEL PEGANGAN TANG MDF 6 160 638 1 0.2137 ### 0.0000
C2 ASSEMBLING PEGANGAN TANGGA 40 210 712 3 0.0000 ### 0.0000
16 FR VER PEGANGAN TGG KR 2 20 40 687 3 0.0000 ### 0.0000
UKURAN BAHAN SHOREA 23 40 687 3 0.0000 ### 0.2652
17 FR VER PEGANGAN TGG KN 2 20 40 479 3 0.0000 ### 0.0000
UKURAN BAHAN SHOREA 23 40 479 3 0.0000 ### 0.1866
18 FR HOR BAWAH PEGANGSHOREA 20 40 200 3 0.0000 ### 0.0768
19 FR HOR ATAS PEGANGAN TGG 2 20 40 333 3 0.0000 ### 0.0000
UKURAN BAHAN SHOREA 20 40 342 3 0.0000 ### 0.1279
20 PANEL PEGANGAN TANG MDF 6 180 638 3 0.7185 ### 0.0000
21 FR PEGANGAN ATAS 1 SHOREA 20 40 645 1 0.0000 ### 0.0790
22 FR PEGANGAN ATAS 2 SHOREA 20 40 638 1 0.0000 ### 0.0782
D1 ASSY. BOX 1 400 604 920 1 0.0000 ### 0.0000
23 PANEL VERTIKAL KIRI BO PB 19 400 901 1 0.0000 ### 0.0000
24 PANEL VERTIKAL KANAN PB 19 400 901 1 0.0000 ### 0.0000
25 PANEL ATAS BOX 1 PB 19 400 604 1 0.0000 ### 0.0000
26 PANEL BAWAH BOX 1 PB 19 384 566 1 0.0000 ### 0.0000
27 PANEL TENGAH BOX 1 PB 19 384 565 1 0.0000 ### 0.0000
28 PANEL BELAKANG BOX MDF 6 576 905 1 1.0603 ### 0.0000
29a KLOS I SHOREA 20 20 300 4 0.0000 ### 0.0992
29b KLOS 2 SHOREA 20 20 300 6 0.0000 ### 0.1488
30 CORNER SHOREA 20 40 82 4 0.0000 ### 0.0458
31 PENEBALAN BOX 1 SHOREA 9.5 19 566 1 0.0000 ### 0.0326
D2 ASSY. BOX 2 400 420 460 1 0.0000 ### 0.0000
32 PANEL VERTIKAL KIRI BO PB 19 400 441 1 0.0000 ### 0.0000
33 PANEL VERTIKAL KANAN PB 19 400 441 1 0.0000 ### 0.0000
34 PANEL ATAS BOX 2 PB 19 400 420 1 0.0000 ### 0.0000
35 PANEL BAWAH BOX 2 PB 19 384 382 1 0.0000 ### 0.0000
36 PANEL BELAKANG BOX MDF 6 392 445 1 0.3589 ### 0.0000
37 PENEBALAN BOX 2 SHOREA 9.5 19 382 1 0.0000 ### 0.0221
D3 ASSY. BOX 3 394 400 230 1 0.0000 ### 0.0000
D4 ASSY. BOX 4 210 400 230 2 0.0000 ### 0.0000
38 PANEL VERTIKAL KIRI BO PB 19 400 211 3 0.0000 ### 0.0000
39 PANEL VERTIKAL KANAN PB 19 400 211 3 0.0000 ### 0.0000
40 PANEL ATAS BOX 3 PB 19 400 394 1 0.0000 ### 0.0000
41 PANEL BAWAH BOX 3 PB 19 384 356 1 0.0000 ### 0.0000
42 PANEL BELAKANG BOX MDF 6 215 366 1 0.1644 ### 0.0000
43 PENEBALAN BOX 3 SHOREA 9.5 19 356 1 0.0000 ### 0.0207
44 PANEL ATAS BOX 4 PB 19 400 210 2 0.0000 ### 0.0000
45 PANEL BAWAH BOX 4 PB 19 384 172 2 0.0000 ### 0.0000
46 PANEL BELAKANG BOX MDF 6 215 182 2 0.1660 ### 0.0000
47 PENEBALAN BOX 4 SHOREA 9.5 19 172 1 0.0000 ### 0.0102

BREAK DOWN 0.03124 TOTAL WOOD M3


TOTAL M2 (MDF) 3.30 PCS / CBM
TOTAL M2 ( PB) 6.95
TOTAL M2 (SHOREA) 1.88
TOTAL M2 12.13

DAFTAR BAHAN KAYU - GREY


CODE 6.1.027
ITEM BUNKBED STAIRS & RA
UKURAN1234 X 400 X 1668
DIBUAT OLEH,
DIPERIKSA OLEH,
PT INTERTREND UTAMA ANDANI
M2 PROGRESS
PROGRESS TOTAL M2 PROGRESS FULL STEP
SISA M2 (SHOREA)
M2 (MDF) M2 (PB)
FULL STEP
118
10.15744 10.15744
7.52368 7.52368
5.34304 5.34304
5.34304 5.34304
37.491904 37.491904
114 0
7.26864 7.26864
7.26864 7.26864
4.902 4.902
4.902 4.902
34.254264 34.254264
23 0 77
0 0 77 0 0 0
2.033246 2.033246 77 6.80695 0 0
0 0 77 0 0 0
1.972848 1.972848 77 6.60475 0 0
0.5336 0.5336 77 1.7864 0 0
0 0 77 0 0 0
0.98072 0.98072 77 3.28328 0 0
4.915928 4.915928 77 0 16.4577 0
295 0 5 0 0 0
0 0 15 0 0 0
26.07859 26.07859 15 3.97809 0 0
0 0 15 0 0 0
18.34723 18.34723 15 2.79873 0 0
7.552 7.552 15 1.152 0 0
0 0 15 0 0 0
12.5788 12.5788 15 1.9188 0 0
70.65132 70.65132 15 0 10.7773 0
105 23.305 23.305 5 0.395 0 0
105 23.0572 23.0572 5 0.3908 0 0
102 0 0 0 0
78.564276 78.564276 0 0 0
78.564276 78.564276 0 0 0
53.177904 53.177904 0 0 0
48.020376 48.020376 0 0 0
82 38.538524 38.538524 18 0 0 8.45968
108.153864 108.153864 0 0 0
2.5296 2.5296 0 0 0
2.5296 2.5296 0 0 0
1.16688 1.16688 0 0 0
3.327546 3.327546 0 0 0
57 0 43 0 0 0
21.931206 21.931206 43 0 0 16.5446
21.931206 21.931206 43 0 0 16.5446
20.92812 20.92812 43 0 0 15.7879
18.381588 18.381588 43 0 0 13.8668
20.458668 20.458668 43 0 15.4337 0
1.261695 1.261695 43 0.95181 0 0
187 0 41 0 0 0
59 0 13 0 0 0
35.907366 11.329062 47.236428 41 13 0 0 23.6182
35.907366 11.329062 47.236428 41 13 0 0 23.6182
64.584564 64.584564 41 0 0 14.1603
56.385736 56.385736 41 0 0 12.3626
30.733824 30.733824 41 0 6.73843 0
3.862111 3.862111 41 0.84677 0 0
11.27962 11.27962 13 0 0 4.97068
9.040216 9.040216 13 0 0 3.98382
4.898416 4.898416 13 0 2.15862 0
0.599735 0.599735 0 0 0
1111.783537
M2 (PB)

0
6.80695
0
6.60475
1.7864
0
3.28328
16.4577
0
0
3.97809
0
2.79873
1.152
0
1.9188
10.7773
0.395
0.3908
0
0
0
0
0
8.45968
0
0
0
0
0
0
16.5446
16.5446
15.7879
13.8668
15.4337
0.95181
0
0
7.4887 31.1069
7.4887 31.1069
14.1603
12.3626
6.73843
0.84677
4.97068
3.98382
2.15862
0
251.374
UKURAN
NO KOMPONEN BAHAN VOL M2 (LVL) M2 (MDF)
M2 (PB)
T L P JML
A ASSEMBLING TOP 18 508 864 1 0.00000 0.0000 0.0000 ###
1 TOP (MDF) MDF 6 518 874 1 0.00000 0.0000 0.9222 ###
2 PENEBALAN TOP PANJAN MDF 12 60 874 2 0.00000 0.0000 0.2546 ###
3 PENEBALAN TOP PENDE MDF 12 60 398 3 0.00000 0.0000 0.1763 ###
B ASSEMBLING SAMPING KIRI 56.5 495 1208 1 0.00000 0.0000 0.0000 ###
C ASSEMBLING SAMPING KANAN 56.5 495 1208 1 0.00000 0.0000 0.0000 ###
4 PANEL SAMPING (MDF) MDF 12 490 1220 2 0.00000 0.0000 2.4733 ###
5 PENEBALAN SAMPING ( MDF 18 50 1220 4 0.00000 0.0000 0.6709 ###
6 PENEBALAN SAMPING AT MDF 18 45 390 2 0.00000 0.0000 0.1015 ###
7 PENEBALAN SAMPING B MDF 18 65 390 2 0.00000 0.0000 0.1342 ###
8 SUPPORT REL (MDF) MDF 15 35 449 8 0.00000 0.0000 0.3676 ###
9 KAKI MUKA KIRI SHOREA 20 45 1220 1 0.00110 0.0000 0.0000 ###
10 KAKI MUKA KANAN SHOREA 20 45 1220 1 0.00110 0.0000 0.0000 ###
11 FR MUKA ATAS SHOREA 20 35 770 1 0.00054 0.0000 0.0000 ###
12 FR MUKA BAWAH SHOREA 20 60 770 1 0.00092 0.0000 0.0000 ###
13 FR MUKA TENGAH 1 SHOREA 20 35 770 1 0.00054 0.0000 0.0000 ###
14 FR MUKA TENGAH 2 SHOREA 20 35 770 2 0.00108 0.0000 0.0000 ###
15 FR BELAKANG ATAS SHOREA 20 35 770 1 0.00054 0.0000 0.0000 ###
16 FR BELAKANG BAWAH SHOREA 20 35 770 2 0.00108 0.0000 0.0000 ###
17 CORNER SHOREA 20 40 82 8 0.00052 0.0000 0.0000 ###
18 PANEL BELAKANG MDF 3 804 1183 1 0.00000 0.0000 1.9142 ###
19 PANEL BAWAH MDF 3 475 804 1 0.00000 0.0000 0.7715 ###
20 PEMBERAT MDF 18 100 770 3 0.00000 0.0000 0.5560 ###
D ASSEMBLING LACI ATAS 250 424 735 1 0.00000 0.0000 0.0000 ###
D1 ASSEMBLING MUKA LACI ATAS 24 250 735 1 0.00000 0.0000 0.0000 ###
D2 ASSEMBLING RANGKA LACI ATAS 210 400 714 1 0.00000 0.0000 0.0000 ###
E ASSEMBLING LACI BAWAH 250 424 735 3 0.00000 0.0000 0.0000 ###
E1 ASSEMBLING MUKA LACI BAWAH 24 250 735 3 0.00000 0.0000 0.0000 ###
E2 ASSEMBLING RANGKA LACI BAWA 210 400 714 3 0.00000 0.0000 0.0000 ###
21 MUKA LACI MDF 12 260 745 4 0.00000 0.0000 1.6461 ###
22 LIST LACI 1 MDF 12 45 679 8 0.00000 0.0000 0.6279 ###
23 LIST LACI 2 MDF 12 45 260 8 0.00000 0.0000 0.2458 ###
24 LIST LACI 3 MDF 12 45 194 1 0.00000 0.0000 0.0232 ###
25 RANGKA SAMPING LACI LVL 12 204 396 8 0.00000 1.4077 0.0000 ###
26 RANGKA BELAKANG LAC LVL 12 210 714 4 0.00000 1.2882 0.0000 ###
27 RANGKA MUKA LACI ATA LVL 12 210 714 1 0.00000 0.3221 0.0000 ###
28 RANGKA MUKA LACI BA LVL 12 210 714 3 0.00000 0.9662 0.0000 ###
29 ALAS LACI MDF 3 386 701 4 0.00000 0.0000 2.1908 ###
30 PENGUAT LACI LVL 12 40 376 4 0.00000 0.1603 0.0000 ###
31 SIKU LACI LVL 12 35 70 16 0.00000 0.1187 0.0000 ###
H ASSEMBLING PALET 3 386 701 1 0.00000 0.0000 0.0000 ###
21 FRAME PANJANG PALET ( PB 9 60 890 2 0.00000 0.0000 0.0000 ###
22 FRAME PENDEK PALET ( PB 9 60 535 3 0.00000 0.0000 0.0000 ###

BREAK DOWN 0.03566 TOTAL WOOD M3 0.00742 4.2632


TOTAL M2 (LVL) 4.26 PCS / CBM 134.81
TOTAL M2 (MDF) 13.08
TOTAL M2 (PB) 0.05
TOTAL M2 (SHOREA) 1.14
TOTAL 18.53

DAFTAR BAHAN KAYU ING: WHITE + GREY


CODE 5.1.310 QTY / BOX
ITEM TALL CHEST (4 DRAWER)
UKURAN864 X 506 X 1226 MMTGL GBR
DIBUAT OLEH,
DIPERIKSA OLEH,
DISETUJUI OLEH,
PT INTERTREND UTAMA HUDA
M2 PROGRESS
M2 (SHOREA) PROGRESS KURANG M2 (LVL)
FULL STEP
0.0000 31
0.0000 28.58721
0.0000 3.94618
0.0000 1.82131
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.1604
0.1604
0.0861
0.1256
0.0861
0.1722
0.0861
0.1722
0.0915
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000 31 ###
0.0000 78 ### 12 11.594
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
###
11.59
ANALISA PEMAKAIAN CAT BUNKBED WHITE

PER TGL 19 AGUSTUS 2017

OUTSTANDING M2

FULL STEP 500.42

DRAWER 20.89375

GALARAN 148.1071

PROGRESS M2

FULL STEP 7055.82

DRAWER 488.4732

GALARAN 810.5475
LAMPIRAN SPP CAT
BUYER : LEWIS N SONS
PRODUCT : BUNKBED WHITE

I. FULL STEP WHITE


RATIO MATERIAL CONSUMPTION PER ASUMPTION
(ML) M2
NO. MATERIAL CODE DESCRIPTION
KEBUTUHAN
ML ML/M2 SG (gr/ml) GR/M2 ORDER (KG)
1 NC CLEAR SEALER 250.0 130.0
P61FY0060 NC Clear Primer Base 100.0 52.0 1.13 58.8 29.40
116:100 NC Thinner 150.0 78.0 0.87 67.9 33.96
2 BASECOAT 200.0 130.0
P61WY00XX NC White Basecoat L&S 100.0 65.0 1.24 80.6 40.33
116:100 NC Thinner 100.0 65.0 0.87 56.6 28.30
3 BASECOAT 250.0 130.0
P61WY00XX NC White Basecoat L&S 100.0 52.0 1.24 64.5 32.27
116:100 NC Thinner 150.0 78.0 0.86 67.1 33.57
4 TOPCOAT 200.0 130.0
110:00250 NC Topcoat 30 100.0 65.0 0.96 62.4 31.23
116:100 NC Thinner 100.0 65.0 0.86 55.9 27.97
TOTAL COST OF FULL STEP / M2

II BOX LACI WHITE


1 NC Clear Primer 250.0 130.0
P61FY0060 NC Clear Primer Base 100.0 52.0 1.13 58.8 1.23
116:100 NC Thinner 150.0 78.0 0.86 67.1 1.40
2 TOPCOAT 200.0 130.0
110:08550 NC Topcoat 30 100.0 65.0 0.96 62.4 1.30
116:100 NC Thinner 100.0 65.0 0.86 55.9 1.17
TOTAL COST OF BOX LACI / M2

III. GALARAN WHITE


1 Basecoat 200.0 130.0
P61WY00XX NC White Basecoat L&S 100.0 52.0 1.24 64.5 9.55
116:100 NC Thinner 100.0 52.0 0.86 44.7 6.62
TOTAL COST OF GALARAN / M2

IV. BOTTOM WHITE


1 1ST BASECOAT 200.0 130.0
P61WY0056 NC White Basecoat L&S 100.0 65.0 1.24 80.6 -
S65BY0301 NC Thinner 100.0 65.0 0.86 55.9 -
2 TOPCOAT 200.0 130.0
110:00250 NC Topcoat 30 100.0 65.0 0.96 62.4 -
116:100 NC Thinner 100.0 65.0 0.86 55.9 -
TOTAL COST OF BOTTOM BOX / M2

V. PRESTAIN
1 1ST BASECOAT 200.0 130.0
P61WY0056 NC White Basecoat L&S 100.0 65.0 1.24 80.6 -
S65BY0301 NC Thinner 100.0 65.0 0.86 55.9 -
TOTAL COST OF PRESTAIN / M2

Row Labels KEBUTU PEMBELIAN SEBELUMNYA


NC Clear Primer Base 31 - 31 0.153162 200
NC Thinner 133 510 (377) -2.21769 510
NC Topcoat 30 33 180 (147) -0.81928 180
NC White Basecoat L&S 82 200 (118) -0.58924 400
KEKURANGAN PEMBELIAN
NC CLEAR PRIME BASE P61FY00XX
NC WHITE PRIMER/ UNDERCOAT WHITE P61WY00XX
NC White Basecoat L&S P61WY00XX
LUASAN 500.42
ASUMPTION COST ASUMPTION PROSES ORDER

PEMBELIAN QTY KEBUTUHAN TOTAL


BALANCE PRICE/ KG PER M2 PACK
SEBELUMNYA PEMBELIAN ORDER PEMBELIAN
$ 0.52
- 29.40 $ 3.60 $ 0.21 200.00 200 $ 105.86 $ 720.00
- 33.96 $ 4.57 $ 0.31 - 170 $ 155.19 $ -
$ 0.55
- 40.33 $ 5.34 $ 0.43 200.00 200 $ 215.38 $ 1,068.00
- 28.30 $ 2.04 $ 0.12 - 170 $ 57.73 $ -
$ 0.36
32.27 $ 3.60 $ 0.23 200.00 200 $ 116.16 $ 720.00
33.57 $ 1.86 $ 0.12 340.00 170 $ 62.44 $ 632.40
$ 0.71
- 31.23 $ 1.86 $ 0.12 - 180 $ 58.08 $ -
27.97 $ 10.67 $ 0.60 170.00 170 $ 298.48 $ 1,813.90
$ 2.14 $ 1,069.32 $ 4,954.30

LUASAN 20.89
$ 0.41
1.23 $ 4.80 $ 0.28 - 200 $ 5.89 $ -
1.40 $ 1.86 $ 0.12 170 $ 2.61 $ -
$ 0.32
1.30 $ 3.50 $ 0.22 180.00 180 $ 4.56 $ 630.00
1.17 $ 1.86 $ 0.10 - 170 $ 2.17 $ -
$ 0.73 $ 15.24 $ 630.00

LUASAN 148.11
$ 0.39
9.55 $ 4.80 $ 0.31 - 200 $ 45.84 $ -
6.62 $ 1.86 $ 0.08 - 170 $ 12.32 $ -
$ 0.39 $ 58.16 $ -

LUASAN -
$ 0.69
- $ 4.57 $ 0.37 - 200 $ - $ -
- $ 5.84 $ 0.33 - 170 $ - $ -
$ 0.71
- $ 1.86 $ 0.12 - 180 $ - $ -
- $ 10.67 $ 0.60 - 170 $ - $ -
$ 1.41 $ - $ -

LUASAN 0.00
$ 0.69
- $ 4.57 $ 0.37 - 200 $ - $ -
- $ 5.84 $ 0.33 - 170 $ - $ -
$ 0.69 $ - $ -
TOTAL PEMBELIAN $ 5,584.30
TOTAL KEBUTUHAN ORDER $ 1,142.71
PEMBELIAN 0.25
200.00 keterangan:
510.00 #Pada PR sebelumnya (PR#24077)
180.00 pembelian NC Undercoat White LS pinjam kode
400.00 NC Undercoat White P61WY0056
tp actual barang yg diterima NC Undercoat White LS
#Krn dari kedua sistem supplier & MIS msh blm muncul
24.012.0731.0000.00002
24.012.0360.0001.00001 ==> dipakai sementara utk order NC Undercoat White LS
kode MIS + kode supplier on progress
M2

M2 PRODUCT
NO. ITEM PRODUCT M2/UNIT

1 TALL CHEST 4 DRAWER 3.1.310 18.53

2 RYAN BUNKBED 6.1.027 29.18


3 BUNKBED STAIR & RALLINGS 6.1.027 (BUNK BED-2) 12.13

59.84
ORDER
NO. ITEM PRODUCT M2/UNIT
1 TALL CHEST 4 DRAWER 3.1.310 18.53
2 BUNKBED STAIR & RALLINGS 6.1.027 (BUNK BED-2) 12.13
3 RYAN BUNKBED 6.1.027 29.18
4 BUNKBED STAIR & RALLINGS 6.1.027 (BUNK BED-2) 12.13
5 RYAN BUNKBED 6.1.027 29.18
6
7
8
M2 9
10
TOTAL ORDER

NC TOP COAT WATERWHIT FULL STEP


NC TOP COAT NON- WATE NO. ITEM PRODUCT M2/UNIT
1 TALL CHEST 4 DRAWER 3.1.310 9.53
2 RYAN BUNKBED 6.1.027 17.59
3 BUNKBED STAIR & RALLINGS 6.1.027 (BUNK BED-2) 11.03
M2 TOTAL FULL STEP

GALARAN
NO. ITEM PRODUCT M2/UNIT
1 TALL CHEST 4 DRAWER 3.1.310 -
2 RYAN BUNKBED 6.1.027 6.07
M2 3 BUNKBED STAIR & RALLINGS 6.1.027 (BUNK BED-2) -
TOTAL GALARAN

BOX LACI
NO. ITEM PRODUCT M2/UNIT
1 TALL CHEST 4 DRAWER 3.1.310 9.00
2 RYAN BUNKBED 6.1.027 5.52
3 BUNKBED STAIR & RALLINGS 6.1.027 (BUNK BED-2) -
TOTAL BOX LACI
M2
BAWAH BOX
NO. ITEM PRODUCT M2/UNIT
1 TALL CHEST 4 DRAWER 3.1.310 -
2 RYAN BUNKBED 6.1.027 -
3 BUNKBED STAIR & RALLINGS 6.1.027 (BUNK BED-2) 1.10
$ 1,142.71 TOTAL BAWAH BOX
0.25
PRESTAIN
NO. ITEM PRODUCT M2/UNIT
1 TALL CHEST 4 DRAWER 3.1.310 -
2 RYAN BUNKBED 6.1.027 -
coat White LS 3 BUNKBED STAIR & RALLINGS 6.1.027 (BUNK BED-2) 0.12
msh blm muncul TOTAL PRESTAIN
M2 PRODUCT ADDITIONAL STEP
FOR PRESTAIN
ADDITIONAL STEP
FOR EDGE SEALER
BAWAH
GALARAN BOX LACI FULL STEP MDF PB SHOREA LVL A B
BOX
9.00 9.53 13.08 0.05 1.14 4.26
6.07 5.52 17.59 17.14 0 12.04
1.10 11.03 3.3 6.95 1.88 0.07 0.06

6.07 14.51 1.10 38.16


ORDER B. ASS. BLK ATAS TANGGA
QTY TOTAL M2 PO# 45 PANEL BAWAH BOX 4
30 555.90 PO#37198 35 PANEL BAWAH BOX 2
28 339.64 PO#37198 26 PANEL BAWAH BOX 1
28 817.04 PO#37198
71 861.23 PO#37191
71 2,071.78 PO#37191
-
-
-
-
-
4,646 M2

EP
QTY TOTAL M2
30 285.99
99 1,741.89
99 1,092.00
TOTAL FULL STEP 3,119.88 M2

AN
QTY TOTAL M2
30 -
99 600.66
99 -
TOTAL GALARAN 600.66 M2

ACI
QTY TOTAL M2
30 269.91
99 546.28
99 -
TOTAL BOX LACI 816.18 M2

BOX
QTY TOTAL M2
30 -
99 -
99 108.87
TOTAL BAWAH BOX 108.87 M2

IN
QTY TOTAL M2
30 -
99 -
99 12.18
TOTAL PRESTAIN 12.18 M2
ADDITIONAL STEP
FOR EDGE SEALER

0.47 2.324224 galaran atas


0.32 0.4688 penguat galaran
0.31 0.06456 support galaran
2.857584 galaran atas
3.209668 galaran bawah
6.067252
LAMPIRAN SPP CAT
BUYER : LEWIS N SONS
PRODUCT : BUNKBED WHITE

I. FULL STEP WHITE


RATIO MATERIAL CONSUMPTION PER ASUMPTION
(ML) M2
NO. MATERIAL CODE DESCRIPTION
ML ML/M2 SG (gr/ml) GR/M2 STANDARD

1 NC CLEAR SEALER 250.0 130.0


P61FY0060 NC Clear Primer Base 100.0 52.0 1.13 58.8 414.60
116:100 NC Thinner 150.0 78.0 0.87 67.9 478.81
2 BASECOAT 200.0 130.0
P61WY00XX NC White Basecoat L&S 100.0 65.0 1.24 80.6 568.70
116:100 NC Thinner 100.0 65.0 0.87 56.6 399.01
3 BASECOAT 250.0 130.0
P61WY00XX NC White Basecoat L&S 100.0 52.0 1.24 64.5 454.96
116:100 NC Thinner 150.0 78.0 0.86 67.1 473.30
4 TOPCOAT 200.0 130.0
110:00250 NC Topcoat 30 100.0 65.0 0.96 62.4 440.28
116:100 NC Thinner 100.0 65.0 0.86 55.9 394.42
TOTAL COST OF FULL STEP / M2

II BOX LACI WHITE


1 NC Clear Primer 250.0 130.0
P61FY0060 NC Clear Primer Base 100.0 52.0 1.13 58.8 28.70
116:100 NC Thinner 150.0 78.0 0.86 67.1 32.77
2 TOPCOAT 200.0 130.0
110:08550 NC Topcoat 30 100.0 65.0 0.96 62.4 30.48
116:100 NC Thinner 100.0 65.0 0.86 55.9 27.31
TOTAL COST OF BOX LACI / M2

III. GALARAN WHITE


1 Basecoat 200.0 130.0
P61WY00XX NC White Basecoat L&S 100.0 52.0 1.24 64.5 52.26
116:100 NC Thinner 100.0 52.0 0.86 44.7 36.25
TOTAL COST OF GALARAN / M2

IV. BOTTOM WHITE


1 1ST BASECOAT 200.0 130.0
P61WY0056 NC White Basecoat L&S 100.0 65.0 1.24 80.6 -
S65BY0301 NC Thinner 100.0 65.0 0.86 55.9 -
2 TOPCOAT 200.0 130.0
110:00250 NC Topcoat 30 100.0 65.0 0.96 62.4 -
116:100 NC Thinner 100.0 65.0 0.86 55.9 -
TOTAL COST OF BOTTOM BOX / M2
V. PRESTAIN
1 1ST BASECOAT 200.0 130.0
P61WY0056 NC White Basecoat L&S 100.0 65.0 1.24 80.6 -
S65BY0301 NC Thinner 100.0 65.0 0.86 55.9 -
TOTAL COST OF PRESTAIN / M2

Row Labels KEBUTU PEMBELIAN SEBELUMNYA


NC Clear Primer Base 443 - 443 2.216512 200
NC Thinner 1,842 510 1,332 7.834461 510
NC Topcoat 30 471 180 291 1.615354 180
NC White Basecoat L&S 1,076 200 876 4.379609 400
KEKURANGAN PEMBELIAN
NC CLEAR PRIME BASE P61FY00XX
NC WHITE PRIMER/ UNDERCOAT WHITE P61WY00XX
NC White Basecoat L&S P61WY00XX
LUASAN 7,055.82
COST
ASUMPTION PROSES ORDER
ASUMPTION
KEBUTUHAN TOTAL
USD BALANCE PRICE/ KG PER M2 USAGE USD ORDER PEMBELIAN
$ 0.52 $ 340.00
1,492.56 $ 3.60 $ 0.21 136.00 200 $ 1,492.56 $ 489.60
2,188.15 $ 4.57 $ 0.31 204.00 170 $ 2,188.15 $ 932.28
- $ 0.55 $ 1,400.00
3,036.85 $ 5.34 $ 0.43 700.00 200 $ 3,036.85 $ 3,738.00
813.97 $ 2.04 $ 0.12 700.00 170 $ 813.97 $ 1,428.00
- $ 0.36 $ 1,400.00
1,637.85 $ 3.60 $ 0.23 200 $ 1,637.85 $ -
880.35 $ 1.86 $ 0.12 - 170 $ 880.35 $ -
- $ 0.71 $ 660.00
818.93 $ 1.86 $ 0.12 330.00 180 $ 818.93 $ 613.80
4,208.46 $ 10.67 $ 0.60 330.00 170 $ 4,208.46 $ 3,521.10
$ 2.14 $ 15,077.12 $ 10,722.78

LUASAN 488.47
$ 0.41 $ 340.00
28.70 $ 4.80 $ 0.28 136.00 200 $ 137.77 $ 652.80
32.77 $ 1.86 $ 0.12 204.00 170 $ 60.95 $ 379.44
$ 0.32 $ 660.00
30.48 $ 3.50 $ 0.22 330.00 180 $ 106.68 $ 1,155.00
27.31 $ 1.86 $ 0.10 330.00 170 $ 50.79 $ 613.80
$ 0.73 $ 356.19 $ 2,801.04

LUASAN 810.55
$ 0.39 $ 1,400.00
52.26 $ 4.80 $ 0.31 700.00 200 $ 250.87 $ 3,360.00
36.25 $ 1.86 $ 0.08 700.00 170 $ 67.42 $ 1,302.00
$ 0.39 $ 318.29 $ 4,662.00

LUASAN -
$ 0.69
- $ 4.57 $ 0.37 - 200 $ - $ -
- $ 5.84 $ 0.33 - 170 $ - $ -
$ 0.71
- $ 1.86 $ 0.12 - 180 $ - $ -
- $ 10.67 $ 0.60 - 170 $ - $ -
$ 1.41 $ - $ -
LUASAN 0.00
$ 0.69
- $ 4.57 $ 0.37 - 200 $ - $ -
- $ 5.84 $ 0.33 - 170 $ - $ -
$ 0.69 $ - $ -
TOTAL PEMBELIAN $18,185.82
TOTAL KEBUTUHAN ORDER $15,751.60
PEMBELIAN 3.39
272.00 keterangan:
2,468.00 #Pada PR sebelumnya (PR#24077)
660.00 pembelian NC Undercoat White LS pinjam kode
1,400.00 NC Undercoat White P61WY0056
tp actual barang yg diterima NC Undercoat White LS
#Krn dari kedua sistem supplier & MIS msh blm muncul
24.012.0731.0000.00002
24.012.0360.0001.00001 ==> dipakai sementara utk order NC Undercoat White LS
kode MIS + kode supplier on progress
M2

M2 PRODUCT
NO. ITEM PRODUCT M2/UNIT GALARAN

1 TALL CHEST 4 DRAWER 3.1.310 18.53

2 RYAN BUNKBED 6.1.027 29.18 6.07


3 BUNKBED STAIR & RALLINGS 6.1.027 (BUNK BED-2) 12.13

59.84 6.07
ORDER
NO. ITEM PRODUCT M2/UNIT QTY
1 TALL CHEST 4 DRAWER 3.1.310 18.53 30
2 BUNKBED STAIR & RALLINGS 6.1.027 (BUNK BED-2) 12.13 28
3 RYAN BUNKBED 6.1.027 29.18 28
4 BUNKBED STAIR & RALLINGS 6.1.027 (BUNK BED-2) 12.13 71
5 RYAN BUNKBED 6.1.027 29.18 71
6
7
8
M2 9
10
TOTAL ORDER

NC TOP COAT WATERWHITE FULL STEP


NC TOP COAT NON- WATER NO. ITEM PRODUCT M2/UNIT QTY
1 TALL CHEST 4 DRAWER 3.1.310 9.53 30
2 RYAN BUNKBED 6.1.027 17.59 99
3 BUNKBED STAIR & RALLINGS 6.1.027 (BUNK BED-2) 11.03 99
M2 TOTAL FULL STEP

GALARAN
NO. ITEM PRODUCT M2/UNIT QTY
1 TALL CHEST 4 DRAWER 3.1.310 - 30
2 RYAN BUNKBED 6.1.027 6.07 99
M2 3 BUNKBED STAIR & RALLINGS 6.1.027 (BUNK BED-2) - 99
TOTAL GALARAN

BOX LACI
NO. ITEM PRODUCT M2/UNIT QTY
1 TALL CHEST 4 DRAWER 3.1.310 9.00 30
2 RYAN BUNKBED 6.1.027 5.52 99
3 BUNKBED STAIR & RALLINGS 6.1.027 (BUNK BED-2) - 99
TOTAL BOX LACI
M2
BAWAH BOX
NO. ITEM PRODUCT M2/UNIT QTY
1 TALL CHEST 4 DRAWER 3.1.310 - 30
2 RYAN BUNKBED 6.1.027 - 99
3 BUNKBED STAIR & RALLINGS 6.1.027 (BUNK BED-2) 1.10 99
$ 15,751.60 TOTAL BAWAH BOX
3.39
PRESTAIN
NO. ITEM PRODUCT M2/UNIT QTY
1 TALL CHEST 4 DRAWER 3.1.310 - 30
2 RYAN BUNKBED 6.1.027 - 99
coat White LS 3 BUNKBED STAIR & RALLINGS 6.1.027 (BUNK BED-2) 0.12 99
msh blm muncul TOTAL PRESTAIN
ODUCT ADDITIONAL STEP
FOR PRESTAIN
ADDITIONAL STEP
FOR EDGE SEALER
BAWAH
BOX LACI FULL STEP MDF PB SHOREA LVL A B
BOX
9.00 9.53 13.08 0.05 1.14 4.26
5.52 17.59 17.14 0 12.04
1.10 11.03 3.3 6.95 1.88 0.07 0.06

14.51 1.10 38.16


R B. ASS. BLK ATAS TANGGA
TOTAL M2 PO# 45 PANEL BAWAH BOX 4 0.47
555.90 PO#37198 35 PANEL BAWAH BOX 2 0.32
339.64 PO#37198 26 PANEL BAWAH BOX 1 0.31
817.04 PO#37198
861.23 PO#37191
2,071.78 PO#37191
-
-
-
-
-
4,646 M2

TOTAL M2
285.99
1,741.89
1,092.00
3,119.88 M2

TOTAL M2
-
600.66
-
600.66 M2

TOTAL M2
269.91
546.28
-
816.18 M2

TOTAL M2
-
-
108.87
108.87 M2

TOTAL M2
-
-
12.18
12.18 M2
2.324224 galaran atas
0.4688 penguat galaran
0.06456 support galaran
2.857584 galaran atas
3.209668 galaran bawah
6.067252