Item Produk

RENG
KANAL C
Sekrup
Pixer Beton
onkos Kirim

12
Harga
Rp35,700.00
Rp75,900.00
Rp500.00
Rp1,500.00
Rp750,000.00

200
200
6000
500
1
Total Harga Modal
Harga/m2

ongkos kirim ke lokasi/m2

Upah Pasang/m2
harga modal terpasang
Harga Konsumen

Profit

40%

Satuan
Btg
Btg
Bh
Bh
Ls

Rp7,140,000.00
Rp15,180,000.00
Rp3,000,000.00
Rp750,000.00
Rp750,000.00

Volume m2
500
500
500
500
500

Rp26,820,000.00
Rp53,640.00

Rp2,000.00
Rp20,000.00
Rp75,640.00
Rp30,256.00
Rp105,896.00

256
Rp27,109,376.00

Rp11,648,560.00

Rp10,843,750.40

Rp4,659,424.00

Rp30,256.00

110

Item Produk
RENG
c.75.65x6000
C.75.75x6000
Sekrup
Braket L
Pixer Beton
onkos Kirim

12
Harga
Rp35,100.00
Rp69,900.00
Rp76,500.00
Rp260.00
Rp3,350.00
Rp1,500.00
Rp750,000.00

100
111
75
2507
102
102
1
Total Harga Modal
Harga/m2

ongkos kirim ke lokasi/m2

Upah Pasang/m2
harga modal terpasang
Harga Konsumen

Profit

40%

Satuan
Btg
Btg
Btg
Bh
Bh
Bh
Ls

Rp3,510,000.00
Rp7,758,900.00
Rp5,737,500.00
Rp651,820.00
Rp341,700.00
Rp153,000.00
Rp750,000.00

Volume m2
500
186
500
500
500
500

Rp18,902,920.00

Rp18,749,920.00

Rp37,805.84

Rp2,000.00
Rp20,000.00
Rp59,805.84
Rp23,922.34
Rp83,728.18

Rp35,000.00
Rp21,434,413.06

Rp118,728.18
Rp9,210,099.36

Rp8,573,765.22

Rp3,684,039.74

Rp23,922.34
Rp127,130.95
Rp83,728.18
127,400.00
43,671.82
Rp123,728.18

256

36

1,250,000.00
110

44000
37,162.16

1.44
28.8
43,402.78

0.74
1.6
1.18

No

Jenis Barang
RENG
c.75.65x6000
C.75.75x6000
Sekrup
Braket L
Pixer Beton
onkos Kirim

STN

Jumlah

Btg
Btg
Btg
Bh
Bh
Bh
Ls

100
111
75
2507
102
102
1

Harga

Jumlah harga

Rp35,100.00
Rp69,900.00
Rp76,500.00
Rp260.00
Rp3,350.00
Rp1,500.00
Rp750,000.00

Rp3,510,000.00
Rp7,758,900.00
Rp5,737,500.00
Rp651,820.00
Rp341,700.00
Rp153,000.00
Rp750,000.00

38000
61560

untuk volume 10 m2
reng
kaso

6
4

upah
hrg

40%

hrg + atap
33
6
198

22

66
2
132
330
6

Rp85,800.00
132

Rp49,200.00
Rp124,500.00

Rp295,200.00
Rp498,000.00
Rp879,000.00
Rp87,900.00
Rp25,000.00
Rp112,900.00
Rp45,160.00
Rp158,060.00
Rp219,620.00

Item Produk
RENG
KANAL C75.100
Sekrup
Pixer Beton
onkos Kirim

12
Harga
Rp49,200.00
Rp124,500.00
Rp500.00
Rp1,500.00
Rp750,000.00

200
200
6000
500
1
Total Harga Modal
Harga/m2

ongkos kirim ke lokasi/m2

Upah Pasang/m2
harga modal terpasang
Harga Konsumen

Profit

40%

Satuan
Btg
Btg
Bh
Bh
Ls

Rp9,840,000.00
Rp24,900,000.00
Rp3,000,000.00
Rp750,000.00
Rp750,000.00

Volume m2
500
500
500
500
500
Rp78,480.00
Rp31,392.00
Rp109,872.00

Rp39,240,000.00
Rp78,480.00

Rp2,000.00
Rp20,000.00
Rp100,480.00
Rp40,192.00
Rp140,672.00

Rp31,096,000.00
Rp70,336,000.00
256
Rp36,012,032.00

Rp15,473,920.00

Rp14,404,812.80

Rp6,189,568.00

Rp40,192.00

110

Item Produk
RENG
c.75.65x6000
C.75.100x6000
Sekrup
Braket L
Pixer Beton
onkos Kirim

12
Harga
Rp49,200.00
Rp69,900.00
Rp124,500.00
Rp260.00
Rp3,350.00
Rp1,500.00
Rp750,000.00

100
111
75
2507
102
102
1
Total Harga Modal
Harga/m2

ongkos kirim ke lokasi/m2

Upah Pasang/m2
harga modal terpasang
Harga Konsumen

Profit

40%

Satuan
Btg
Btg
Btg
Bh
Bh
Bh
Ls

Rp4,920,000.00
Rp7,758,900.00
Rp9,337,500.00
Rp651,820.00
Rp341,700.00
Rp153,000.00
Rp750,000.00

Volume m2
500
186
500
500
500
500

Rp23,912,920.00

Rp23,759,920.00

Rp47,825.84

Rp2,000.00
Rp20,000.00
Rp69,825.84
Rp27,930.34
Rp97,756.18

Rp35,000.00
Rp25,025,581.06

Rp132,756.18
Rp10,753,179.36

Rp10,010,232.42

Rp4,301,271.74

Rp27,930.34
Rp141,158.95
Rp97,756.18
127,400.00
29,643.82
Rp137,756.18

256

36

1,250,000.00
110

44000
37,162.16

1.44
28.8
43,402.78

0.74
1.6
1.18