# Ikitech Precision Grinding

## Cost Breakdown Sheet

### Document info

Document No. 1769/TMM/MD/09/2009-COS/REV1 | Date 29 September 2009
Customer Toyota Motor Mfg | Sales Marketing Ferry
Product Name V-BLOCK (MODIFIKASI) | Type 50X90DEGREE - VB
Reference Ikitech Drawing | Qty 1 PCS
Drawing Number & Status TDS ITMMIO0009-MD Modifikasi | Rate 11,550.00
Difficulity Sulit | Minimum Order 1 PCS
Delivery Time 3 Week | Note Trial dua harga

### Material details

Description | Size | Qty | Weight | @ Price | Total
--- | --- | --- | --- | --- | ---
Carbide F10 | Ø 21 x 29 | 1 | - | 136.80 USD | 12.80 USD
Bolt M20X40 | - | 1 | - | 2.10 USD | 2.10 USD
| Material Cost | 14.90 USD

### Process details

Group Machine | Process Name | Cost @ Min | Process Time | Total
--- | --- | --- | --- | ---
CNC Grinding - ANCA | Finishing Product | 0.40 USD | 24 | 9.60 USD
CNC Grinding - WALTER | Roughing Proses | 0.50 USD | 27 | 13.50 USD
| Process Cost | 23.10 USD

### Tooling details

Tooling Name | Type | Cost | Life Time | Total
--- | --- | --- | --- | ---
Abrasive Wheel | Ø 150 ABRASIVE | 31.60 USD | 3 | 10.53 USD
Electro Plating | 60ï¿½Â° | 263.20 USD | 7 | 37.60 USD
| Tooling Cost | 48.10 USD

### Others & Transport

Description | Qty | Cost | Profit or No | Total
--- | --- | --- | --- | ---
Description Satu | 5 | 1.60 USD | Y | 8.00 USD
HT | 3 | 2.50 USD | Y | 7.50 USD
| Others Cost | 15.50 USD

Packing Qty | Packing Cost | Transport Cost | Total
--- | --- | --- | ---
1 | 0.50 USD | 0.80 USD | 1.30 USD

### Costing Summary

Production Cost | 102.90 USD
SGA 35% | 36.00 USD
Profit 10% | 10.30 USD
Others Cost No Profit | 0.00 USD
Total All Cost | 149.20 USD

Sell Price Ikitech | 170.10 USD
Net Price Ikitech | 161.60 USD
Sell Price Ikimura | 182.90 USD
Net Price Ikimura | 173.80 USD
Bottom Price | 133.80 USD

Printed by at 16:47, 01 October 2009