COST BREAKDOWN

BUYER : BNPB
BRAND :
STYLE : BNPB-1
QUANTITY : 15,000PCS
DESCRIPTION : T-SHIRT S/S WITH REFLECTIVE TAPE
TOP :

NO DESCRIPTION COLOR SIZE UNIT CONS.

A. FABRIC :
1 Cotton Combed 24s Red KG 0.35
2 reflective tape @vertical body grey 5cm M 1.72
reflective tape @horizontal body grey 5cm M 2.12
reflective tape @sleeves opening grey 5cm M 0.68

Sub Total

B. ACCESSORIES :
1 CARE LABEL Pcs 1
2 POLYBAG PCS 1
Sub Total

C. MAKLOON :
1 Sewing-Finishing Packing Set 1

Sub Total

Total Cost Material & Makloon

Total Nett Cost

MARGIN
Ppn
HARGA FOB
WN

16-May

PRICE
REMARKS
/ UNIT AMOUNT
Incl
Rp 78,000.00 Rp 27,300.00
Rp 4,356.00 Rp 7,492.32
Rp 4,356.00 Rp 9,234.72
Rp 4,356.00 Rp 2,962.08

Rp 46,989.12

Rp 100.00 Rp 100.00
Rp 500.00 Rp 500.00
Rp 600.00

Rp 8,000.00 Rp 8,000.00

Rp 8,000.00

Cost Material & Makloon Rp 55,589.12

Rp 55,589.12
0% Rp -
Rp 55,589.12
Rp 5,558.91
Rp 61,148.03

Penawaran(Incl) Tgl
 COST BREAKDOWN

BUYER : BNPB
BRAND :
STYLE : BNPB-2
QUANTITY : 15,000PCS
DESCRIPTION : T-SHIRT L/S WITH REFLECTIVE TAPE
TOP :

NO DESCRIPTION COLOR SIZE UNIT CONS.

A. FABRIC :
1 Cotton Combed 24s Red KG 0.41
2 reflective tape @vertical body grey 5cm M 1.72
reflective tape @horizontal body grey 5cm M 2.12
reflective tape @sleeves opening grey 5cm M 0.68

Sub Total

B. ACCESSORIES :
1 CARE LABEL Pcs 1
2 POLYBAG PCS 1
Sub Total

C. MAKLOON :
1 Sewing-Finishing Packing Set 1

Sub Total

Total Cost Material & Makloon

Total Nett Cost

MARGIN
Ppn
HARGA FOB
WN

16-May

PRICE
REMARKS
/ UNIT AMOUNT
Incl
Rp 78,000.00 Rp 31,980.00
Rp 4,356.00 Rp 7,492.32
Rp 4,356.00 Rp 9,234.72
Rp 4,356.00 Rp 2,962.08

Rp 51,669.12

Rp 100.00 Rp 100.00
Rp 500.00 Rp 500.00
Rp 600.00

Rp 9,000.00 Rp 9,000.00

Rp 9,000.00

Cost Material & Makloon Rp 61,269.12

Rp 61,269.12
0% Rp -
Rp 61,269.12
Rp 6,126.91
Rp 67,396.03

Penawaran(Incl) Tgl