Scribd Logo
Upload

Welcome to Scribd!

  • Hitungan Keuntungan

    Uploaded by

    Camari 96
    9 views1 page

    Original Title

    HITUNGAN KEUNTUNGAN

    Copyright

    © © All Rights Reserved

    Available Formats

    PDF, TXT or read online from Scribd

    Did you find this document useful?

    Is this content inappropriate?

    Report this Document

    Copyright:

    © All Rights Reserved
    Download as PDF, TXT or read online from Scribd
    Flag for inappropriate content
    Download as pdf or txt
    9 views1 page

    Hitungan Keuntungan

    Uploaded by

    Camari 96

    Copyright:

    © All Rights Reserved
    Download as PDF, TXT or read online from Scribd
    Flag for inappropriate content
    Download as pdf or txt
    of 1

    Description Material Weigth Qty HARGA MODAL HPP

    No. Spesification & Grade Product Thicknes Width Length /Pcs Weigth MARGIN
    Pcs HARGA /Kg TOTAL (Rp) HARGA /Kg TOTAL (Rp)
    (mm) (mm) (mm) (Kg's) (Kg's)
    SHIPMENT - VI
    1 ASME SA 516 Gr. 70N+S5 HRP 12 2,438 6,096 1,400 3 4,200 Rp 15,800.00 Rp 66,360,000.00 Rp 17,250.00 Rp 72,450,000.00 Rp 6,090,000.00
    2 ASME SA 516 Gr. 70N+S5 HRP 14 2,000 6,900 1,517 4 6,068 Rp 15,800.00 Rp 95,874,400.00 Rp 17,250.00 Rp 104,673,000.00 Rp 8,798,600.00
    3 ASME SA 516 Gr. 70N+S5 HRP 14 2,438 6,900 1,849 15 27,735 Rp 15,800.00 Rp 438,213,000.00 Rp 17,250.00 Rp 478,428,750.00 Rp 40,215,750.00
    4 ASME SA 516 Gr. 70N+S5 HRP 20 1,750 8,700 2,390 6 14,340 Rp 15,800.00 Rp 226,572,000.00 Rp 17,250.00 Rp 247,365,000.00 Rp 20,793,000.00
    5 ASME SA 516 Gr. 70N+S5 HRP 20 2,438 8,700 3,330 12 39,960 Rp 15,800.00 Rp 631,368,000.00 Rp 17,250.00 Rp 689,310,000.00 Rp 57,942,000.00
    6 ASME SA283 Gr. C HRP 12 1,524 6,096 875 5 4,375 Rp 13,600.00 Rp 59,500,000.00 Rp 14,650.00 Rp 64,093,750.00 Rp 4,593,750.00
    7 ASME SA283 Gr. C HRP 13 2,438 6,096 1,517 3 4,551 Rp 13,600.00 Rp 61,893,600.00 Rp 14,650.00 Rp 66,672,150.00 Rp 4,778,550.00
    8 ASME SA283 Gr. C HRP 16 1,524 6,096 1,167 3 3,501 Rp 13,600.00 Rp 47,613,600.00 Rp 14,650.00 Rp 51,289,650.00 Rp 3,676,050.00
    9 ASME SA283 Gr. C HRP 20 2,438 6,096 2,333 3 6,999 Rp 13,600.00 Rp 95,186,400.00 Rp 14,650.00 Rp 102,535,350.00 Rp 7,348,950.00
    10 ASME SA283 Gr. C HRP 30 2,438 6,096 3,500 2 7,000 Rp 13,600.00 Rp 95,200,000.00 Rp 14,650.00 Rp 102,550,000.00 Rp 7,350,000.00
    11 ASME SA283 Gr. C HRP 45 1,500 2,500 1,325 3 3,975 Rp 13,600.00 Rp 54,060,000.00 Rp 14,650.00 Rp 58,233,750.00 Rp 4,173,750.00
    TOTAL 59 122,704 Rp 1,871,841,000.00 Rp 2,037,601,400.00 Rp 165,760,400.00
    SHIPMENT - VII
    12 ASME SA 516 Gr. 70N+S5 HRP 12 2,438 8,900 2,044 12 24,528 Rp 15,800.00 Rp 387,542,400.00 Rp 17,250.00 Rp 423,108,000.00 Rp 35,565,600.00
    13 ASME SA 516 Gr. 70N+S5 HRP 14 2,438 5,750 1,541 12 18,492 Rp 15,800.00 Rp 292,173,600.00 Rp 17,250.00 Rp 318,987,000.00 Rp 26,813,400.00
    14 ASME SA 516 Gr. 70N+S5 HRP 14 2,100 6,900 1,592 6 9,552 Rp 15,800.00 Rp 150,921,600.00 Rp 17,250.00 Rp 164,772,000.00 Rp 13,850,400.00
    15 ASME SA 516 Gr. 70N+S5 HRP 14 2,438 6,900 1,849 25 46,225 Rp 15,800.00 Rp 730,355,000.00 Rp 17,250.00 Rp 797,381,250.00 Rp 67,026,250.00
    16 ASME SA 516 Gr. 70N+S5 HRP 16 2,438 8,500 2,603 4 10,412 Rp 15,800.00 Rp 164,509,600.00 Rp 17,250.00 Rp 179,607,000.00 Rp 15,097,400.00
    17 ASME SA 516 Gr. 70N+S5 HRP 18 2,438 8,900 3,066 8 24,528 Rp 15,800.00 Rp 387,542,400.00 Rp 17,250.00 Rp 423,108,000.00 Rp 35,565,600.00
    18 ASME SA 516 Gr. 70N+S5 HRP 18 2,438 9,500 3,273 4 13,092 Rp 15,800.00 Rp 206,853,600.00 Rp 17,250.00 Rp 225,837,000.00 Rp 18,983,400.00
    19 ASME SA 516 Gr. 70N+S5 HRP 18 2,000 10,300 2,911 12 34,932 Rp 15,800.00 Rp 551,925,600.00 Rp 17,250.00 Rp 602,577,000.00 Rp 50,651,400.00
    20 ASME SA 516 Gr. 70N+S5 HRP 18 2,438 10,300 3,548 14 49,672 Rp 15,800.00 Rp 784,817,600.00 Rp 17,250.00 Rp 856,842,000.00 Rp 72,024,400.00
    21 ASME SA 516 Gr. 70N+S5 HRP 20 2,438 11,000 4,210 9 37,890 Rp 15,800.00 Rp 598,662,000.00 Rp 17,250.00 Rp 653,602,500.00 Rp 54,940,500.00
    22 ASME SA283 Gr. C HRP 16 1,524 6,096 1,167 4 4,668 Rp 13,600.00 Rp 63,484,800.00 Rp 14,650.00 Rp 68,386,200.00 Rp 4,901,400.00
    TOTAL 110 273,991 Rp 4,318,788,200.00 Rp 4,714,207,950.00 Rp 395,419,750.00
    GRAND TOTAL 169 396,695 Rp 6,190,629,200.00 Rp 6,751,809,350.00 Rp 561,180,150.00

    *NOTE MARGIN DIATAS BELUM DIKURANGI BIAYA DIBAWAH INI.


    1. TRANSPORTASI Rp 150.00 Rp 59,504,250.00
    2. PERCEPATAN PRODUKSI Rp 150.00 Rp 59,504,250.00
    3. ORANG DALAM TENDER Rp 75.00 Rp 29,752,125.00
    Rp 148,760,625.00

    MARGIN Rp 412,419,525.00

    You might also like