KURS USD 15,000 15,000 KURS USD One Prize

ART : IW HI COURT Range Size : 22-26 Current Size : 24 Tanggal : 09/02/2022

Komp/ STD
NO COMPONENT Kode Bahan MATERIAL Vendor Ukuran Sat. Konversi KEBUTUHAN One Price Price / Prs LAIN - LAIN
Ps COST
A Cutting
1 TOECAP 17034-S025 LEA. SS KIB SEASHELL 1.2-1.4 MM SUNLEE 30X30 FT 2 0.125 0.125 - 1.705 0.213
2 QUARTER IN/OUT 16786-S023 LEA. MID SOFT NAPPA SEASHELL 1.2-1.4 MM SUMBER SETIA 30X30 FT 2
3 VAMP 16786-S023 LEA. MID SOFT NAPPA SEASHELL 1.2-1.4 MM SUMBER SETIA 30X30 FT 2
4 B. TAB, TONGUE 16786-S023 LEA. MID SOFT NAPPA SEASHELL 1.2-1.4 MM SUMBER SETIA 30X30 FT 2
5 STRAP ATAS PANJANG, TENGAH PENDEK 16786-S023 LEA. MID SOFT NAPPA SEASHELL 1.2-1.4 MM SUMBER SETIA 30X30 FT 2 1.070 1.070 - 3.025 3.237
6
7
8
9
10
11
Total luas seluruh componen dalam m2 1.195
Luas PVC dalam M2 1.000
Total jumlah pasang dalam 1 meter PVC 0.837
TOTAL USD UPPER 1 A 3.450

11 LINING VAMP 11215-Y003 TEXT. S.MELANGE + FOAM K-329 WHITE 3 MM + TC A WHITE 60" (LAMI PT. YUAN SHAN 150x91 YARD 2 70.50 0.014 - 5.850 0.083
12 LINING QUARTER 11215-Y003 TEXT. S.MELANGE + FOAM K-329 WHITE 3 MM + TC A WHITE 60" (LAMI PT. YUAN SHAN 150x91 YARD 2 28.50 0.035 - 5.850 0.205
13 LINING TONGUE 11215-Y003 TEXT. S.MELANGE + FOAM K-329 WHITE 3 MM + TC A WHITE 60" (LAMI PT. YUAN SHAN 150x91 YARD 2 104.00 0.010 - 5.850 0.056
14 LINING STRAP ATAS 11364-K013 TEXT. SPONDBOND WHITE 80 GR KUNHUI TRADING 135x91 YARD 2 315.00 0.003 - 0.520 0.002
15 LINING STRAP TENGAH, BWH 11364-K013 TEXT. SPONDBOND WHITE 80 GR KUNHUI TRADING 135x91 YARD 2 325.00 0.003 - 0.520 0.002
16 LINING VELCRO KSR TENGAH BWH 11364-K013 TEXT. SPONDBOND WHITE 80 GR KUNHUI TRADING 135x91 YARD 2 234.00 0.004 - 0.520 0.002
17 TOEPUFF 11138-K013 R/F. HOTMELD 0.6 (L=87 CM) KUNHUI TRADING 90x91 YARD 2 95.50 0.010 - 1.480 0.015
18 STIFFENER 11139-K013 R/F. HOTMELD 0.8 (L=87 CM) KUNHUI TRADING 90x91 YARD 2 52.50 0.019 - 1.680 0.032
19 TAHANAN EYESTAY IN/OUT 11211-K013 R/F. SUPERTUFF GREY 0.6 MM 135 x 91 54" KUNHUI TRADING 135x91 YARD 2 152.50 0.007 - 1.520 0.010
20 FOAM TONGUE 11132-L004 SYNT. FOAM TD-30 BM 6 MM (L=110 CM) LAUTAN JATI 110x200 LBR 2 297.00 0.003 - 2.123 0.007
21 FOAM COLLAR 11131-L004 SYNT. FOAM D-52 WHITE 8 MM (L=110 CM) LAUTAN JATI 110x200 LBR 2 226.00 0.004 - 8.064 0.036
22 VELCRO KASAR ATAS 11085-P001 ACC. VELCRO SEASHELL 110 MM (KASAR) PAIHO 10x100 MT 2 33.00 0.030 - 0.811 0.025
23 VELCRO HALUS ATAS 11086-P001 ACC. VELCRO SEASHELL 110 MM (HALUS) PAIHO 10x100 MT 2 33.00 0.030 - 0.811 0.025
24 VELCRO KASAR TENGAH 11085-P001 ACC. VELCRO SEASHELL 110 MM (KASAR) PAIHO 10x100 MT 2 20.00 0.050 - 0.811 0.041
25 VELCRO HALUS TENGAH 11086-P001 ACC. VELCRO SEASHELL 110 MM (HALUS) PAIHO 10x100 MT 2 15.00 0.067 - 0.811 0.054
26 VELCRO KASAR BAWAH 11085-P001 ACC. VELCRO SEASHELL 110 MM (KASAR) PAIHO 10x100 MT 2 20.00 0.050 - 0.811 0.041
27 VELCRO HALUS BAWAH 11086-P001 ACC. VELCRO SEASHELL 110 MM (HALUS) PAIHO 10x100 MT 2 15.00 0.067 - 0.811 0.054
28 BLACO TOECAP 11250-K013 TEXT. BLACO LATEX / BLACO HOTMELT (L=148 CM) KUNHUI TRADING 150x100 MT 2 177.00 0.006 - 2.400 0.014
29 BLACO VAMP 11250-K013 TEXT. BLACO LATEX / BLACO HOTMELT (L=148 CM) KUNHUI TRADING 150x100 MT 2 140.00 0.007 - 2.400 0.017
30 BLACO QUARTER IN/OUT 11250-K013 TEXT. BLACO LATEX / BLACO HOTMELT (L=148 CM) KUNHUI TRADING 150x100 MT 4 39.00 0.026 - 2.400 0.062
31 INSOLE (STROBLE) 11836-K013 R/F. NON WOVEN STIFF WHITE 1.5 MM (LEMES) KUNHUI TRADING 135x91 YARD 2 64.50 0.016 - 1.440 0.022
32 SOCKLINING 11214-Y003 TEXT. S.MELANGE GREY + TC B WHITE + EVA 3 MM (LAMINASPT. YUAN SHAN 150x91 YARD 2 62.00 0.016 - 9.000 0.145
33
TOTAL USD UPPER 1 B 0.948
TOTAL USD 1 4.398
B.1 STITCHING
1 BENANG UPPER 10652-S012 R/F. BENANG D2/40 PINK 0022412 (N107) PT. SINAN BENANG JAHIT ROLL 166.67 0.006 - 1.571 0.009
2 BENANG SPULL B.TAB DAN SPULL UPPER 10652-S012 R/F. BENANG D2/40 PINK 0022412 (N107) PT. SINAN BENANG JAHIT ROLL 208.33 0.005 - 1.571 0.008
3 BENANG VELCRO DAN SPULL STRAP 10652-S012 R/F. BENANG D2/40 PINK 0022412 (N107) PT. SINAN BENANG JAHIT ROLL 462.96 0.002 - 1.571 0.003
4 BENANG STIK BALIK & SPULL LINING 10636-S012 R/F. BENANG D2/40 PLASTER/GREY 887 GREY (N818) PT. SINAN BENANG JAHIT ROLL 243.90 0.004 - 1.571 0.006
5 BENANG STROBLE 10741-S012 R/F. BENANG D3/24 WHITE PT. SINAN BENANG JAHIT ROLL 198.02 0.005 - 1.254 0.006
6 NYLON TAPE STRAP ATAS, TENGAH, BA 16904-M006 R/F. NYLON TAPE WHITE 12 MM MITRA ADI MT 1.56 0.420 - 0.048 0.031
7 LEM TRAP UPPER, BALIK SPOON, KERAS 10968-G002 CHEM. LEM SM-8270 GRAND CHEMICAL KG 31.25 0.032 - 3.080 0.099
8 LEM STIK BALIK LINING 10968-G002 CHEM. LEM SM-8270 GRAND CHEMICAL KG 40.00 0.025 - 3.080 0.077

B.2 AKSESORIS+PRINTING
21 SABLON TRANSPAPER SOCKLINING SABLON TRANSPAPER SOCKLINING WHITE PS 1.00 1.000 - 0.056 0.056
22 PLONG QUARTER OUT PLONG QUARTER OUT 4 BARIS PS 1.00 1.000 - 0.056 0.056
23 TRANSPAPER TRANSPAPER LBR 30.00 0.033 - 0.120 0.004
24 GROMET SZ 22-26 10905-S019 ACC. GROMMET SILVER 16 MM STRUCTURE SET 2.00 2.000 - 0.120 0.240
25 SABLON TONGUE SABLON TONGUE WARNA GREY TAP PS 1.00 1.000 - 0.056 0.056
26
27
28
TOTAL USD 2A 0.651

C.1 ASSEMBLING
1 Shoe Last MID-BOOT-2018
2 CUCI OUTSOLE 10945-S030 CHEM. T-300 (TOLWEN)/THINER 170 KG SUMBERJAYA GUNAPERKASA KG 142.86 0.007 - 1.408 0.010
3 PRIMER OUTSOLE TPR 14583-S037 CHEM. PRIMER 1017 U SUMBERJAYA GUNAPERKASA KG 200.00 0.005 - 3.117 0.016
4 PRIMER UPPER KULIT 14233-S037 CHEM. PREMER LEATHER 111 G SUMBERJAYA GUNAPERKASA KG 217.39 0.005 - 3.190 0.015
5 LEM TEMPEL OUTSOLE 14234-S037 CHEM. LEM PU A-518 SUMBERJAYA GUNAPERKASA KG 90.91 0.011 - 2.897 0.032
6 CAMPURAN /PENGERAS 111 G 14235-S037 CHEM. DOSMODURE RN SUMBERJAYA GUN 5% KG 2,000.00 0.001 - 13.750 0.007
7 CAMPURAN /PENGERAS A-518 14235-S037 CHEM. DOSMODURE RN SUMBERJAYA GUN 5% KG 1,176.47 0.001 - 13.750 0.012
8 LEM INJECT 14234-S037 CHEM. LEM PU A-518 SUMBERJAYA GUNAPERKASA KG 1,666.67 0.001 - 2.897 0.002
9 LEM INSOCK 16579-S030 CHEM. LEM KUNING-115 @15KG/KALENG SURYA EMAS KG 83.33 0.012 - 3.013 0.036
10 FINISHING 10964-S030 CHEM. SBP SURYA EMAS LTR 133.33 0.008 - 0.940 0.007
11 OUTSOLE TR O/S. TR BOBUX-01 WHITE (HD 57-60) SZ 22 INDO TATA ABADI PS 1.00 1.000 - 1.234 1.234
12 OUTSOLE TR 10028-I003 O/S. TR BOBUX-01 WHITE (HD 57-60) SZ 23 INDO TATA ABADI PS 1.00 1.000 - 1.234
13 OUTSOLE TR O/S. TR BOBUX-01 WHITE (HD 57-60) SZ 24 INDO TATA ABADI PS 1.00 1.000 - 1.234
14 OUTSOLE TR O/S. TR BOBUX-01 WHITE (HD 57-60) SZ 25 INDO TATA ABADI PS 1.00 1.000 - 1.234
15 OUTSOLE TR O/S. TR BOBUX-01 WHITE (HD 57-60) SZ 26 INDO TATA ABADI PS 1.00 1.000 - 1.234
16
17
TOTAL USD 2B 1.370

C.2 PACKING
1 INNER BOX SZ 20-24 INNER BOX I WALK SMALL (15,2X19,1X7,30 Set 1.00 1.000 - 0.302
2 INNER BOX SZ 25-26 INNER BOX I WALK LARGE (16,3X22X8,3) Set 1.00 1.000 - 0.431 0.431
3 KARTON BOX SZ 20-24 KARTON BOX I WALK SMALL (643X491X216) LBR/PS 24.00 0.042 - 2.391
4 KARTON BOX SZ 25-26 KARTON BOX I WALK LARGE (640X531X240) LBR/PS 21.00 0.048 - 2.391 0.114
5 Wraping paper Print paper "Bobux" sz 25-26 (21x69) LBR 1.00 1.000 - 0.036 0.036
6 Silica DMF 1 CTN=10 BJ Silica DMF 1 CTN=10 BJ DAMASIS BJ 10.00 0.100 - 0.005 0.005
7 Printing Tape Flakban CAHAYA BERDIKARI Roll 6.62 0.151 - 0.096 0.001
8 Subal Paper Subal Paper (1 RIM = 500 LBR) FOR J LBR 2.00 2.000 - 0.010 0.019
9 Sticker transparan/Pictogram Sticker transparan/Pictogram PANDU BJ 1.00 1.000 - 0.004 0.004
10 Sticker Barcode Inner Sticker Barcode Inner PANDU PS 1.00 1.000 - 0.022 0.022
11 songkok kertas duplex kertas duplex LBR 18.00 0.056 - 0.360 0.020
12
13
14
15
TOTAL USD 2C 0.653
TOTAL USD 2A,B,C 2.674

TOTAL USD 1 + 2 7.073

DAMAGE COST 1% 0.071

CUTTING DIES
SHOE LAST
DEVELOPMENT
LABOUR COST
OFFICE OVERHEAD
FACTORY OVERHEAD
TOTAL 7.143
PROFIT MARGIN 0% 0.000
BANK COST
DOCUMENT & TRANSPORT
TOTAL 7.143
KOMISI
 KURS USD 15,000 15,000 KURS USD One Prize
ART : IW HI COURT Range Size : 22-26 Current Size : 24 Tanggal : 09/02/2022
Komp/ STD
NO COMPONENT Kode Bahan MATERIAL Vendor Ukuran Sat. Konversi KEBUTUHAN One Price Price / Prs LAIN - LAIN
Ps COST
A Cutting
1 TOECAP 16968-S025 LEA. SS KIB SMOKE 1.2-1.4 MM SUNLEE 30X30 FT 2 0.125 0.125 - 1.705 0.213
2 QUARTER IN/OUT 16966-S023 LEA. MID SOFT NAPPA SMOKE 1.2-1.4 MM SUMBER SETIA 30X30 FT 2
3 VAMP 16966-S023 LEA. MID SOFT NAPPA SMOKE 1.2-1.4 MM SUMBER SETIA 30X30 FT 2
4 B. TAB, TONGUE 16966-S023 LEA. MID SOFT NAPPA SMOKE 1.2-1.4 MM SUMBER SETIA 30X30 FT 2
5 STRAP ATAS PANJANG, TENGAH PENDEK 16966-S023 LEA. MID SOFT NAPPA SMOKE 1.2-1.4 MM SUMBER SETIA 30X30 FT 2 1.070 1.070 - 3.025 3.237
6
7
8
9
10
11
Total luas seluruh componen dalam m2 1.195
Luas PVC dalam M2 1.000
Total jumlah pasang dalam 1 meter PVC 0.837
TOTAL USD UPPER 1 A 3.450

11 LINING VAMP 11215-Y003 TEXT. S.MELANGE + FOAM K-329 WHITE 3 MM + TC A WHITE 60" (LAMI PT. YUAN SHAN 150x91 YARD 2 70.50 0.014 - 5.850 0.083
12 LINING QUARTER 11215-Y003 TEXT. S.MELANGE + FOAM K-329 WHITE 3 MM + TC A WHITE 60" (LAMI PT. YUAN SHAN 150x91 YARD 2 28.50 0.035 - 5.850 0.205
13 LINING TONGUE 11215-Y003 TEXT. S.MELANGE + FOAM K-329 WHITE 3 MM + TC A WHITE 60" (LAMI PT. YUAN SHAN 150x91 YARD 2 104.00 0.010 - 5.850 0.056
14 LINING STRAP ATAS 11364-K013 TEXT. SPONDBOND WHITE 80 GR KUNHUI TRADING 135x91 YARD 2 315.00 0.003 - 0.520 0.002
15 LINING STRAP TENGAH, BWH 11364-K013 TEXT. SPONDBOND WHITE 80 GR KUNHUI TRADING 135x91 YARD 2 325.00 0.003 - 0.520 0.002
16 LINING VELCRO KSR TENGAH BWH 11364-K013 TEXT. SPONDBOND WHITE 80 GR KUNHUI TRADING 135x91 YARD 2 234.00 0.004 - 0.520 0.002
17 TOEPUFF 11138-K013 R/F. HOTMELD 0.6 (L=87 CM) KUNHUI TRADING 90x91 YARD 2 95.50 0.010 - 1.480 0.015
18 STIFFENER 11139-K013 R/F. HOTMELD 0.8 (L=87 CM) KUNHUI TRADING 90x91 YARD 2 52.50 0.019 - 1.680 0.032
19 TAHANAN EYESTAY IN/OUT 11211-K013 R/F. SUPERTUFF GREY 0.6 MM 135 x 91 54" KUNHUI TRADING 135x91 YARD 2 152.50 0.007 - 1.520 0.010
20 FOAM TONGUE 11132-L004 SYNT. FOAM TD-30 BM 6 MM (L=110 CM) LAUTAN JATI 110x200 LBR 2 297.00 0.003 - 2.123 0.007
21 FOAM COLLAR 11131-L004 SYNT. FOAM D-52 WHITE 8 MM (L=110 CM) LAUTAN JATI 110x200 LBR 2 226.00 0.004 - 8.064 0.036
22 VELCRO KASAR ATAS 11083-P001 ACC. VELCRO SMOKE 08 110 MM (KASAR) PAIHO 10x100 MT 2 33.00 0.030 - 0.811 0.025
23 VELCRO HALUS ATAS 11084-P001 ACC. VELCRO SMOKE 08 110 MM (HALUS) PAIHO 10x100 MT 2 33.00 0.030 - 0.811 0.025
24 VELCRO KASAR TENGAH 11083-P001 ACC. VELCRO SMOKE 08 110 MM (KASAR) PAIHO 10x100 MT 2 20.00 0.050 - 0.811 0.041
25 VELCRO HALUS TENGAH 11084-P001 ACC. VELCRO SMOKE 08 110 MM (HALUS) PAIHO 10x100 MT 2 15.00 0.067 - 0.811 0.054
26 VELCRO KASAR BAWAH 11083-P001 ACC. VELCRO SMOKE 08 110 MM (KASAR) PAIHO 10x100 MT 2 20.00 0.050 - 0.811 0.041
27 VELCRO HALUS BAWAH 11084-P001 ACC. VELCRO SMOKE 08 110 MM (HALUS) PAIHO 10x100 MT 2 15.00 0.067 - 0.811 0.054
28 BLACO TOECAP 11250-K013 TEXT. BLACO LATEX / BLACO HOTMELT (L=148 CM) KUNHUI TRADING 150x100 MT 2 177.00 0.006 - 2.400 0.014
29 BLACO VAMP 11250-K013 TEXT. BLACO LATEX / BLACO HOTMELT (L=148 CM) KUNHUI TRADING 150x100 MT 2 140.00 0.007 - 2.400 0.017
30 BLACO QUARTER IN/OUT 11250-K013 TEXT. BLACO LATEX / BLACO HOTMELT (L=148 CM) KUNHUI TRADING 150x100 MT 4 39.00 0.026 - 2.400 0.062
31 INSOLE (STROBLE) 11836-K013 R/F. NON WOVEN STIFF WHITE 1.5 MM (LEMES) KUNHUI TRADING 135x91 YARD 2 64.50 0.016 - 1.440 0.022
32 SOCKLINING 11214-Y003 TEXT. S.MELANGE GREY + TC B WHITE + EVA 3 MM (LAMINASPT. YUAN SHAN 150x91 YARD 2 62.00 0.016 - 9.000 0.145
33
TOTAL USD UPPER 1 B 0.948
TOTAL USD 1 4.398
B.1 STITCHING
1 BENANG UPPER 10640-S012 R/F. BENANG D2/40 STEEL 02092381 (N897) PT. SINAN BENANG JAHIT ROLL 166.67 0.006 - 1.571 0.009
2 BENANG SPULL B.TAB DAN SPULL UPPER 10640-S012 R/F. BENANG D2/40 STEEL 02092381 (N897) PT. SINAN BENANG JAHIT ROLL 208.33 0.005 - 1.571 0.008
3 BENANG VELCRO DAN SPULL STRAP 10640-S012 R/F. BENANG D2/40 STEEL 02092381 (N897) PT. SINAN BENANG JAHIT ROLL 462.96 0.002 - 1.571 0.003
4 BENANG STIK BALIK & SPULL LINING 10636-S012 R/F. BENANG D2/40 PLASTER/GREY 887 GREY (N818) PT. SINAN BENANG JAHIT ROLL 243.90 0.004 - 1.571 0.006
5 BENANG STROBLE 10741-S012 R/F. BENANG D3/24 WHITE PT. SINAN BENANG JAHIT ROLL 198.02 0.005 - 1.254 0.006
6 NYLON TAPE STRAP ATAS, TENGAH, BA 16904-M006 R/F. NYLON TAPE WHITE 12 MM MITRA ADI MT 1.56 0.420 - 0.048 0.031
7 LEM TRAP UPPER, BALIK SPOON, KERAS 10968-G002 CHEM. LEM SM-8270 GRAND CHEMICAL KG 31.25 0.032 - 3.080 0.099
8 LEM STIK BALIK LINING 10968-G002 CHEM. LEM SM-8270 GRAND CHEMICAL KG 40.00 0.025 - 3.080 0.077

B.2 AKSESORIS+PRINTING
21 SABLON TRANSPAPER SOCKLINING SABLON TRANSPAPER SOCKLINING WHITE PS 1.00 1.000 - 0.056 0.056
22 PLONG QUARTER OUT PLONG QUARTER OUT 4 BARIS PS 1.00 1.000 - 0.056 0.056
23 TRANSPAPER TRANSPAPER LBR 30.00 0.033 - 0.120 0.004
24 GROMET SZ 22-26 10905-S019 ACC. GROMMET SILVER 16 MM STRUCTURE SET 2.00 2.000 - 0.120 0.240
25 SABLON TONGUE SABLON TONGUE WARNA GREY TAP PS 1.00 1.000 - 0.056 0.056
26
27
28
TOTAL USD 2A 0.651

C.1 ASSEMBLING
1 Shoe Last MID-BOOT-2018
2 CUCI OUTSOLE 10945-S030 CHEM. T-300 (TOLWEN)/THINER 170 KG SUMBERJAYA GUNAPERKASA KG 142.86 0.007 - 1.408 0.010
3 PRIMER OUTSOLE TPR 14583-S037 CHEM. PRIMER 1017 U SUMBERJAYA GUNAPERKASA KG 200.00 0.005 - 3.117 0.016
4 PRIMER UPPER KULIT 14233-S037 CHEM. PREMER LEATHER 111 G SUMBERJAYA GUNAPERKASA KG 217.39 0.005 - 3.190 0.015
5 LEM TEMPEL OUTSOLE 14234-S037 CHEM. LEM PU A-518 SUMBERJAYA GUNAPERKASA KG 90.91 0.011 - 2.897 0.032
6 CAMPURAN /PENGERAS 111 G 14235-S037 CHEM. DOSMODURE RN SUMBERJAYA GUN 5% KG 2,000.00 0.001 - 13.750 0.007
7 CAMPURAN /PENGERAS A-518 14235-S037 CHEM. DOSMODURE RN SUMBERJAYA GUN 5% KG 1,176.47 0.001 - 13.750 0.012
8 LEM INJECT 14234-S037 CHEM. LEM PU A-518 SUMBERJAYA GUNAPERKASA KG 1,666.67 0.001 - 2.897 0.002
9 LEM INSOCK 16579-S030 CHEM. LEM KUNING-115 @15KG/KALENG SURYA EMAS KG 83.33 0.012 - 3.013 0.036
10 FINISHING 10964-S030 CHEM. SBP SURYA EMAS LTR 133.33 0.008 - 0.940 0.007
11 OUTSOLE TR O/S. TR BOBUX-01 WHITE (HD 57-60) SZ 22 INDO TATA ABADI PS 1.00 1.000 - 1.234 1.234
12 OUTSOLE TR 10028-I003 O/S. TR BOBUX-01 WHITE (HD 57-60) SZ 23 INDO TATA ABADI PS 1.00 1.000 - 1.234
13 OUTSOLE TR O/S. TR BOBUX-01 WHITE (HD 57-60) SZ 24 INDO TATA ABADI PS 1.00 1.000 - 1.234
14 OUTSOLE TR O/S. TR BOBUX-01 WHITE (HD 57-60) SZ 25 INDO TATA ABADI PS 1.00 1.000 - 1.234
15 OUTSOLE TR O/S. TR BOBUX-01 WHITE (HD 57-60) SZ 26 INDO TATA ABADI PS 1.00 1.000 - 1.234
16
17
TOTAL USD 2B 1.370

C.2 PACKING
1 INNER BOX SZ 20-24 INNER BOX I WALK SMALL (15,2X19,1X7,30 Set 1.00 1.000 - 0.302
2 INNER BOX SZ 25-26 INNER BOX I WALK LARGE (16,3X22X8,3) Set 1.00 1.000 - 0.431 0.431
3 KARTON BOX SZ 20-24 KARTON BOX I WALK SMALL (643X491X216) LBR/PS 24.00 0.042 - 2.391
4 KARTON BOX SZ 25-26 KARTON BOX I WALK LARGE (640X531X240) LBR/PS 21.00 0.048 - 2.391 0.114
5 Wraping paper Print paper "Bobux" sz 25-26 (21x69) LBR 1.00 1.000 - 0.036 0.036
6 Silica DMF 1 CTN=10 BJ Silica DMF 1 CTN=10 BJ DAMASIS BJ 10.00 0.100 - 0.005 0.005
7 Printing Tape Flakban CAHAYA BERDIKARI Roll 6.62 0.151 - 0.096 0.001
8 Subal Paper Subal Paper (1 RIM = 500 LBR) FOR J LBR 2.00 2.000 - 0.010 0.019
9 Sticker transparan/Pictogram Sticker transparan/Pictogram PANDU BJ 1.00 1.000 - 0.004 0.004
10 Sticker Barcode Inner Sticker Barcode Inner PANDU PS 1.00 1.000 - 0.022 0.022
11 songkok kertas duplex kertas duplex LBR 18.00 0.056 - 0.360 0.020
12
13
14
15
TOTAL USD 2C 0.653
TOTAL USD 2A,B,C 2.674

TOTAL USD 1 + 2 7.073

DAMAGE COST 1% 0.071

CUTTING DIES
SHOE LAST
DEVELOPMENT
LABOUR COST
OFFICE OVERHEAD
FACTORY OVERHEAD
TOTAL 7.143
PROFIT MARGIN 0% 0.000
BANK COST
DOCUMENT & TRANSPORT
TOTAL 7.143
KOMISI