Bentangan -/+ (7,5 s/d 9,5 mtr) Bentangan -/+ (7,5 s/d 10 mtr)

DESC QTY UOM HARGA / 1 qty TOTAL DESC QTY UOM HARGA / 1 qty TOTAL
BM Razor Wire Spiral Coil Dia 450mm BTO 22 1 Roll BM Razor Wire Spiral Coil Dia 450mm BTO 30 1 Roll
Sheet Galvanized (z-150) T 0,5mm L 21mm 6.04 Kg 17,000 102,680 Sheet Galvanized (z-150) T 0,5mm L 25mm 7.5 Kg 17,000 127,500
Heavy Galvanized High Tensile Wire Dia 2.50m 3.06 Kg 26,333 80,578 Heavy Galvanized High Tensile Wire Dia 2.50m 3 Kg 26,333 78,998
Clip Razor CL-39 85 Pcs 253 21,512 Clip Razor CL-39 81 Pcs 253 20,499
Karung Packing L 20 cm 5 M 533 2,665 Karung Packing L 20 cm 3 M 533 1,599
MODAL 207,434 MODAL 228,596
Biaya SDM 50% dari Modal 103,717 Biaya SDM 50% dari Modal 114,298
Overhead 10% dari Modal 10,372 Overhead 10% dari Modal 22,860
TOTAL MODAL 321,523
TOTAL MODAL 365,754
MINIMAL HARGA JUAL 400,000
MINIMAL HARGA JUAL
Bentangan -/+ (8 s/d 10 mtr)
DESC QTY UOM HARGA / 1 qty TOTAL Bentangan -/+ (7,5 s/d 10 mtr)
BM Razor Wire Spiral Coil Dia 750mm BTO 22 1 Roll DESC QTY UOM HARGA / 1 qty TOTAL
Sheet Galvanized (z-150) T 0,5mm L 21mm 8.86 Kg 17,000 150,620 BM Razor Wire Spiral Coil Dia 750mm BTO 30 1 Roll
Heavy Galvanized High Tensile Wire Dia 2.50m 4.5 Kg 26,333 118,496 Sheet Galvanized (z-150) T 0,5mm L 25mm 12.5 Kg 17,000 212,500
Clip Razor CL-39 150 Pcs 253 37,962 Heavy Galvanized High Tensile Wire Dia 2.50m 4.8 Kg 26,333 126,396
Karung Packing L 20 cm 8 M 533 4,264 Clip Razor CL-39 141 Pcs 253 35,684
MODAL 311,342 Karung Packing L 20 cm 5 M 533 2,665
Biaya SDM 50% dari Modal 155,671 MODAL 377,245
Overhead 10% dari Modal 15,567 Biaya SDM 50% dari Modal 188,623
TOTAL MODAL 482,581 Overhead 10% dari Modal 37,725

MINIMAL HARGA JUAL 600,000 TOTAL MODAL 603,593

Bentangan -/+ (8 s/d 10 mtr) MINIMAL HARGA JUAL

DESC QTY UOM HARGA / 1 qty TOTAL
BM Razor Wire Spiral Coil Dia 950mm BTO 22 1 Roll Bentangan -/+ (7,5 s/d 10 mtr)
Sheet Galvanized (z-150) T 0,5mm L 21mm 13.6 Kg 17,000 231,200 DESC QTY UOM HARGA / 1 qty TOTAL
Heavy Galvanized High Tensile Wire Dia 2.50m 6.9 Kg 26,333 181,694 BM Razor Wire Spiral Coil Dia 600mm BTO 30 1 Roll
Clip Razor CL-39 150 Pcs 253 37,962 Sheet Galvanized (z-150) T 0,5mm L 25mm 10.7 Kg 17,000 181,900
Karung Packing L 20 cm 12 M 533 6,396 Heavy Galvanized High Tensile Wire Dia 2.50m 4 Kg 26,333 105,330
MODAL 457,252 Clip Razor CL-39 122 Pcs 253 30,876
Biaya SDM 50% dari Modal 228,626 Karung Packing L 20 cm 4 M 533 2,132
Overhead 10% dari Modal 22,863 MODAL 320,238
TOTAL MODAL 708,741 Biaya SDM 50% dari Modal 160,119
Overhead 10% dari Modal 32,024
MINIMAL HARGA JUAL 800,000
TOTAL MODAL 512,381

MINIMAL HARGA JUAL

 BTO 30
750mm 600mm 450mm Total 3 Type 1 Periode (1800 Roll)
Bahan Baku 60% 472,902.00 402,574.80 324,522.00 1,199,999 719,999,280
Gaji 15% 118,225.50 100,643.70 81,130.50 300,000 179,999,820
Operasional 5% 39,408.50 33,547.90 27,043.50 100,000 59,999,940
suku cadang 5% 39,408.50 33,547.90 27,043.50 100,000 59,999,940
biaya penj 10% 78,817.00 67,095.80 54,087.00 200,000 119,999,880
overhead 5% 39,408.50 33,547.90 27,043.50 100,000 59,999,940

788,170.00 670,958.00 540,870.00 1,199,998,800