# IKITECH PRECISION GRINDING

## Date : 18 August 2010

### Cost Breakdown Sheet

Document No. 1457/IAI/NW/08/2010-COS/REV0 |
Production Cost | 411,200.00 IDR
SGA 35% | 144,000.00 IDR
Profit 10% | 41,200.00 IDR
Others Cost No Profit | 0.00 IDR
Total All Cost | 596,400.00 IDR
Sell Price Ikitech | 628,100.00 IDR
Net Price Ikitech | 596,400.00 IDR
Sell Price Ikimura | 675,400.00 IDR
Net Price Ikimura | 641,300.00 IDR
Bottom Price | 534,600.00 IDR
Customer / Sales Indal Alumunium Industri Tbk / Edi P.
Product Name Step Drill Scan Beam II T10-0001-01 A (Ø3xØ5.6xØ8)
Reference Customer Drawing
Drawing Number & Status TDS IIAIJC0012-NW New
Difficulity / Qty Costing Sedang / 1 PCS
Delivery Time / Minimum Order 6 Week / 4 PCS
Note | Rate 10,000.00

### Material details

Description | Size | Qty | Weight | @ Price | Total
--- | --- | --- | --- | --- | ---
Carbide RD SR 0880 3200 CWH10F | DIA 8.8 x 95 | 1 | - | 464,000.00 IDR | 142,000.00 IDR
| Material Cost | 142,000.00 IDR

### Process details

Group Machine | Process Name | Cost @ Min | Process Time | Total
--- | --- | --- | --- | ---
Turning - CHINHUNG | External Turning | 1,000.00 IDR | 5 | 5,000.00 IDR
Welding - WELDING AREA | Brazzing T | 1,000.00 IDR | 5 | 5,000.00 IDR
Cylindrical Grinding - PARAGON 1 | External Grinding | 2,000.00 IDR | 30 | 60,000.00 IDR
Universal Grinding - M-40 No-1 | Roughing Product | 1,000.00 IDR | 25 | 25,000.00 IDR
CNC Grinding - WALTER | Finishing Product | 4,000.00 IDR | 25 | 100,000.00 IDR
| Process Cost | 195,000.00 IDR

### Tooling details

Tooling Name | Type | Cost | Life Time | Total
--- | --- | --- | --- | ---
Diamond Wheel | 14A1 Ø 350D107 | 5,000,000.00 IDR | 350 | 14,285.71 IDR
Diamond Wheel | 14A1 Ø 350D20B | 6,000,000.00 IDR | 500 | 12,000.00 IDR
Diamond Wheel | 1V1 Ø 125 | 1,700,000.00 IDR | 200 | 8,500.00 IDR
Diamond Wheel | 11V9 Ø 100 | 1,200,000.00 IDR | 200 | 6,000.00 IDR
Diamond Wheel | 12V9 Ø 125 | 1,500,000.00 IDR | 300 | 5,000.00 IDR
Diamond Wheel | 1A1 Ø 75 | 1,000,000.00 IDR | 300 | 3,333.33 IDR
| Tooling Cost | 49,200.00 IDR

### Others & Transport

Description | Qty | Cost | Profit or No | Total
--- | --- | --- | --- | ---
There is no material |
| Others Cost | 0.00 IDR

Packing Qty | Packing Cost | Transport Cost | Total
--- | --- | --- | ---
1 | 5,000.00 IDR | 20,000.00 IDR | 25,000.00 IDR

Created | Approved | Printed
--- | --- | ---
18 August 2010 | 18 August 2010 | 09:30, 20 August 2010
Tedi Rostendi | Tedi Rostendi |