SUAR TOP TABLE - Breakdown Cost

Packaged Cbm Raw Suar Cbm Raw Cost Kiln Dry Iron Stick Planed & Sanded OverHead 10%
No Description Measurement
L D H Unit L D H Raw Unit Unit Unit Unit
1 Table Top 200x90x8cm 200 90 8 0.144 200 90 9 0.162 Rp 1,377,000 Rp 162,000 Rp 180,000 Rp 200,000 Rp 287,850
200x100x8cm 200 100 8 0.160 200 100 9 0.180 Rp 1,710,000 Rp 180,000 Rp 180,000 Rp 225,000 Rp 344,250
200x120x8cm 200 120 8 0.192 200 120 9 0.216 Rp 2,484,000 Rp 216,000 Rp 180,000 Rp 250,000 Rp 469,500

2 Table Top 250x90x8cm 250 90 8 0.180 250 90 9 0.203 Rp 1,721,250 Rp 202,500 Rp 180,000 Rp 250,000 Rp 353,063
250x100x8cm 250 100 8 0.200 250 100 9 0.225 Rp 2,362,500 Rp 225,000 Rp 180,000 Rp 300,000 Rp 460,125
250x120x8cm 250 120 8 0.240 250 120 9 0.270 Rp 3,105,000 Rp 270,000 Rp 180,000 Rp 350,000 Rp 585,750
250x140x8cm 250 130 8 0.260 250 140 9 0.315 Rp 4,252,500 Rp 315,000 Rp 180,000 Rp 400,000 Rp 772,125

3 Table Top 300x90x8cm 300 90 9 0.243 300 90 10 0.270 Rp 2,565,000 Rp 270,000 Rp 220,000 Rp 300,000 Rp 503,250
300x100x8cm 300 100 9 0.270 300 100 10 0.300 Rp 3,450,000 Rp 300,000 Rp 220,000 Rp 350,000 Rp 648,000
300x120x8cm 300 120 9 0.324 300 120 10 0.360 Rp 4,500,000 Rp 360,000 Rp 220,000 Rp 400,000 Rp 822,000
300x130x8cm 300 130 9 0.351 300 130 10 0.390 Rp 5,655,000 Rp 390,000 Rp 220,000 Rp 450,000 Rp 1,007,250
300x150x8cm 300 150 9 0.405 300 150 10 0.450 Rp 7,425,000 Rp 450,000 Rp 220,000 Rp 500,000 Rp 1,289,250

4 Table Top 350x90x8cm 350 90 9 0.284 350 90 10 0.315 Rp 3,307,500 Rp 315,000 Rp 220,000 Rp 350,000 Rp 628,875
350x100x8cm 350 100 9 0.315 350 100 10 0.350 Rp 4,375,000 Rp 350,000 Rp 220,000 Rp 400,000 Rp 801,750
350x120x8cm 350 120 9 0.378 350 120 10 0.420 Rp 5,670,000 Rp 420,000 Rp 220,000 Rp 450,000 Rp 1,014,000
350x130x8cm 350 130 9 0.410 350 130 10 0.455 Rp 6,597,500 Rp 455,000 Rp 220,000 Rp 500,000 Rp 1,165,875
350x150x8cm 350 150 9 0.473 350 150 10 0.525 Rp 9,187,500 Rp 525,000 Rp 220,000 Rp 550,000 Rp 1,572,375

5 Table Top 400x100x8cm 400 100 10 0.400 400 100 11 0.440 Rp 5,720,000 Rp 440,000 Rp 220,000 Rp 400,000 Rp 1,017,000
400x120x8cm 400 120 10 0.480 400 120 11 0.528 Rp 7,392,000 Rp 528,000 Rp 220,000 Rp 450,000 Rp 1,288,500
400x130x8cm 400 130 10 0.520 400 130 11 0.572 Rp 8,580,000 Rp 572,000 Rp 220,000 Rp 500,000 Rp 1,480,800
400x150x8cm 400 150 10 0.600 400 150 11 0.660 Rp 11,880,000 Rp 660,000 Rp 220,000 Rp 550,000 Rp 1,996,500
 Load & FOB Total Production Cost Profit 40 % Sales Price EURO
Unit Unit Unit Unit Unit
Rp 115,200 Rp 2,322,050 Rp 928,820 Rp 3,250,870 € 197.02
Rp 128,000 Rp 2,767,250 Rp 1,106,900 Rp 3,874,150 € 234.80
Rp 153,600 Rp 3,753,100 Rp 1,501,240 Rp 5,254,340 € 318.44

Rp 144,000 Rp 2,850,813 Rp 1,140,325 Rp 3,991,138 € 241.89

Rp 160,000 Rp 3,687,625 Rp 1,475,050 Rp 5,162,675 € 312.89
Rp 192,000 Rp 4,682,750 Rp 1,873,100 Rp 6,555,850 € 397.32
Rp 208,000 Rp 6,127,625 Rp 2,451,050 Rp 8,578,675 € 519.92

Rp 194,400 Rp 4,052,650 Rp 1,621,060 Rp 5,673,710 € 343.86

Rp 216,000 Rp 5,184,000 Rp 2,073,600 Rp 7,257,600 € 439.85
Rp 259,200 Rp 6,561,200 Rp 2,624,480 Rp 9,185,680 € 556.71
Rp 280,800 Rp 8,003,050 Rp 3,201,220 Rp 11,204,270 € 679.05
Rp 324,000 Rp 10,208,250 Rp 4,083,300 Rp 14,291,550 € 866.15

Rp 226,800 Rp 5,048,175 Rp 2,019,270 Rp 7,067,445 € 428.33

Rp 252,000 Rp 6,398,750 Rp 2,559,500 Rp 8,958,250 € 542.92
Rp 302,400 Rp 8,076,400 Rp 3,230,560 Rp 11,306,960 € 685.27
Rp 327,600 Rp 9,265,975 Rp 3,706,390 Rp 12,972,365 € 786.20
Rp 378,000 Rp 12,432,875 Rp 4,973,150 Rp 17,406,025 € 1,054.91

Rp 320,000 Rp 8,117,000 Rp 3,246,800 Rp 11,363,800 € 688.72

Rp 384,000 Rp 10,262,500 Rp 4,105,000 Rp 14,367,500 € 870.76
Rp 416,000 Rp 11,768,800 Rp 4,707,520 Rp 16,476,320 € 998.56
Rp 480,000 Rp 15,786,500 Rp 6,314,600 Rp 22,101,100 € 1,339.46