12Item Produk Harga Satuan

RENG Rp 35,700.00 200 Btg Rp 7,140,000.00 KANAL C Rp 75,900.00 200 Btg Rp 15,180,000.00 Sekrup Rp 500.00 6000 Bh Rp 3,000,000.00 Pixer Beton Rp 1,500.00 500 Bh Rp 750,000.00 onkos Kirim Rp 750,000.00 1 Ls Rp 750,000.00

Total Harga Modal Rp 26,820,000.00

Harga/m2 Rp 53,640.00

ongkos kirim ke lokasi/m2 Rp 2,000.00 Upah Pasang/m2 Rp 20,000.00 harga modal terpasang Rp 75,640.00 Harga Konsumen 40% Rp 30,256.00

Rp 105,896.00

Profit Rp 30,256.00

Volume m2500500500500500

256 110 Rp 27,109,376.00 Rp 11,648,560.00

Rp 10,843,750.40 Rp 4,659,424.00

12Item Produk Harga Satuan

RENG Rp 35,100.00 100 Btg Rp 3,510,000.00 c.75.65x6000 Rp 69,900.00 111 Btg Rp 7,758,900.00 C.75.75x6000 Rp 76,500.00 75 Btg Rp 5,737,500.00 Sekrup Rp 260.00 2507 Bh Rp 651,820.00 Braket L Rp 3,350.00 102 Bh Rp 341,700.00 Pixer Beton Rp 1,500.00 102 Bh Rp 153,000.00 onkos Kirim Rp 750,000.00 1 Ls Rp 750,000.00

Total Harga Modal Rp 18,902,920.00

Harga/m2 Rp 37,805.84

ongkos kirim ke lokasi/m2 Rp 2,000.00 Upah Pasang/m2 Rp 20,000.00 harga modal terpasang Rp 59,805.84 Harga Konsumen 40% Rp 23,922.34

Rp 83,728.18

Profit Rp 23,922.34

Rp 127,130.95

Rp 83,728.18

Volume m2500

186 36500500

500500

Rp 18,749,920.00

1,250,000.00 1.44 Rp 35,000.00 Rp 118,728.18 256 110 28.8 Rp 21,434,413.06 Rp 9,210,099.36 43,402.78

Rp 8,573,765.22 Rp 3,684,039.74

0.74 127,400.00 1.6

44000 1.184 43,671.82 37,162.16

Rp 123,728.18

No Jenis Barang STN Jumlah Harga

RENG Btg 100 Rp 35,100.00 c.75.65x6000 Btg 111 Rp 69,900.00 C.75.75x6000 Btg 75 Rp 76,500.00 Sekrup Bh 2507 Rp 260.00 Braket L Bh 102 Rp 3,350.00 Pixer Beton Bh 102 Rp 1,500.00 onkos Kirim Ls 1 Rp 750,000.00

Jumlah harga

Rp 3,510,000.00 Rp 7,758,900.00 Rp 5,737,500.00 Rp 651,820.00 Rp 341,700.00 untuk volume 10 m2 Rp 153,000.00 reng Rp 750,000.00 kaso

upah

hrg

hrg + atap

38000 3361560 6

198

22

untuk volume 10 m26 Rp 49,200.00 Rp 295,200.00 4 Rp 124,500.00 Rp 498,000.00

Rp 879,000.00 Rp 87,900.00 Rp 25,000.00 Rp 112,900.00

40% Rp 45,160.00 Rp 158,060.00 Rp 219,620.00

662

132330 Rp 85,800.00

6 132

12Item Produk Harga Satuan

RENG Rp 49,200.00 200 Btg Rp 9,840,000.00 KANAL C75.100 Rp 124,500.00 200 Btg Rp 24,900,000.00 Sekrup Rp 500.00 6000 Bh Rp 3,000,000.00 Pixer Beton Rp 1,500.00 500 Bh Rp 750,000.00 onkos Kirim Rp 750,000.00 1 Ls Rp 750,000.00

Total Harga Modal Rp 39,240,000.00

Harga/m2 Rp 78,480.00

ongkos kirim ke lokasi/m2 Rp 2,000.00 Upah Pasang/m2 Rp 20,000.00 harga modal terpasang Rp 100,480.00 Harga Konsumen 40% Rp 40,192.00

Rp 140,672.00

Profit Rp 40,192.00

Volume m2500500500500500

Rp 78,480.00 Rp 31,392.00 Rp 109,872.00

Rp 31,096,000.00 Rp 70,336,000.00

256 110 Rp 36,012,032.00 Rp 15,473,920.00

Rp 14,404,812.80 Rp 6,189,568.00

12Item Produk Harga Satuan

RENG Rp 49,200.00 100 Btg Rp 4,920,000.00 c.75.65x6000 Rp 69,900.00 111 Btg Rp 7,758,900.00 C.75.100x6000 Rp 124,500.00 75 Btg Rp 9,337,500.00 Sekrup Rp 260.00 2507 Bh Rp 651,820.00 Braket L Rp 3,350.00 102 Bh Rp 341,700.00 Pixer Beton Rp 1,500.00 102 Bh Rp 153,000.00 onkos Kirim Rp 750,000.00 1 Ls Rp 750,000.00

Total Harga Modal Rp 23,912,920.00

Harga/m2 Rp 47,825.84

ongkos kirim ke lokasi/m2 Rp 2,000.00 Upah Pasang/m2 Rp 20,000.00 harga modal terpasang Rp 69,825.84 Harga Konsumen 40% Rp 27,930.34

Rp 97,756.18

Profit Rp 27,930.34

Rp 141,158.95

Rp 97,756.18

Volume m2500

186 36500500

500500

Rp 23,759,920.00

1,250,000.00 1.44 Rp 35,000.00 Rp 132,756.18 256 110 28.8 Rp 25,025,581.06 Rp 10,753,179.36 43,402.78

Rp 10,010,232.42 Rp 4,301,271.74

0.74 127,400.00 1.6

44000 1.184 29,643.82 37,162.16

Rp 137,756.18