KIND QTY UNIT

NO DESCRIPTION ITEM (hr,kg, PRICE UNIT AMOUNT

Net Gross Stroke Time Area
(thick) pcs)

A. TOTAL MATERIAL COST - - IDR 5.640.000

A.1 IMPORT - - - - - - -
A.2 LOCAL kg Rp/kg IDR -
kg Rp/kg IDR -
kg Rp/kg IDR -
kg Rp/kg IDR -
kg Rp/kg IDR -
kg Rp/kg IDR -
kg Rp/kg IDR -
kg Rp/kg IDR -
A.3 PURCHASE PARTS(Bolt,Nut etc)
Belt Rought Top Rubber Black 7.5 mm 1 pc Rp 5.640.000 Rp/pc IDR 5.640.000
P : 4469 mm L ; 780 mm pc Rp/pc IDR -
pc Rp/pc IDR -

B. TOTAL PROCESS COST IDR 103.182

B.1 Jasa Pemasangan 60
Belt Rought Top Rubber 4.5 hours 585.000 Rp/hr IDR 2.632.500

B.2 Jasa Kaibrasi

4 hours 643.500 Rp/hr IDR 2.574.000

C. DEPRECIATION IDR -

D. FACTORY COST (A+B+C) IDR 5.743.182

E. OVERHEAD & PROFIT IDR 2.297.273

COMMON 10% IDR 574.318
PROFIT 30% IDR 1.722.955

F. SVC (D+E) IDR 8.040.455

G. TRANSPORTATION 1 450.000 IDR 450.000

I. SALES PRICE IDR 8.490.000