FORECAST PT.

LONGVIN DES 2020 - JAN 2021

UNIT CAP SSG 933 GREY UNIT CAP SSG 933 BLACK UNIT CAP LG 041
UNIT CAP SSG 933 GREY DES'20 UNIT CAP SSG 933 BLACK DES'20 UNIT CAP LG 041 DES'20
GRAM CAVITY/PCS = 0.28 g GRAM CAVITY/PCS = 0.28 g GRAM CAVITY/PCS = 0.25 g
GRAM RUNNER/PCS = 1.09 GRAM RUNNER/PCS = 1.09 GRAM RUNNER/PCS = 0.66 g
MATERIAL COST = ( gr cavity + gr runner + loss rate 5% ) MATERIAL COST = ( gr cavity + gr runner + loss rate 5% ) MATERIAL COST = ( gr cavity + gr runner + loss rate 5% )
( 1.37 g + 0.0686875 g ) ( 1.37 g + 0.0686875 g ) ( 0.91 g + 0.0453125 g )
( 1.44 g ) X 1,657,188 pcs ( 1.44 g ) X 591,723 pcs ( 0.95 g ) X 1,370,278 pcs
2,390,390 g 853,523 g 1,303,905 g
2390.39 kg 853.52 kg 1303.91 kg

UNIT CAP SSG 933 GREY JAN'21 UNIT CAP SSG 933 BLACK JAN'21 UNIT CAP LG 041 JAN'21
GRAM CAVITY/PCS = 0.28 g GRAM CAVITY/PCS = 0.28 g GRAM CAVITY/PCS = 0.25 g
GRAM RUNNER/PCS = 1.09 GRAM RUNNER/PCS = 1.09 GRAM RUNNER/PCS = 0.66 g
MATERIAL COST = ( gr cavity + gr runner + loss rate 5% ) MATERIAL COST = ( gr cavity + gr runner + loss rate 5% ) MATERIAL COST = ( gr cavity + gr runner + loss rate 5% )
( 1.37 g + 0.0686875 g ) ( 1.37 g + 0.0686875 g ) ( 0.91 g + 0.0453125 g )
( 1.44 g ) X 1,764,000 pcs ( 1.44 g ) X 1,225,000 pcs ( 0.95 g ) X 1,400,000 pcs
2,544,460 g 1,766,986 g 1,332,188 g
2544.46 kg 1766.99 kg 1332.19 kg

JALAN DI KNT - DAE YOUNG

SPEAKER PLATE 0170 SPEAKER PLATE 0189
SPEAKER PLATE 0170 DES'20 SPEAKER PLATE 0189 DES'20
GRAM CAVITY/PCS = 9.50 g GRAM CAVITY/PCS = 15.00 g
GRAM RUNNER/PCS = 1.50 g GRAM RUNNER/PCS = 1.25 g
MATERIAL COST = ( gr cavity + gr runner + loss rate 5% ) MATERIAL COST = ( gr cavity + gr runner + loss rate 5% )
( 11.00 g + 0.55 g ) ( 16.25 g + 0.8125 g )
( 11.55 g ) X 1,013,329 pcs ( 17.06 g ) X 48,325 pcs
11,703,950 g 824,545 g
11703.9 kg 824.5453 kg

SPEAKER PLATE 0170 JAN'21 SPEAKER PLATE 0189 JAN'20

GRAM CAVITY/PCS = 9.50 g GRAM CAVITY/PCS = 15.00 g
GRAM RUNNER/PCS = 1.50 g GRAM RUNNER/PCS = 1.25 g
MATERIAL COST = ( gr cavity + gr runner + loss rate 5% ) MATERIAL COST = ( gr cavity + gr runner + loss rate 5% )
( 11.00 g + 0.55 g ) ( 16.25 g + 0.8125 g )
( 11.55 g ) X 612,000 pcs ( 17.06 g ) X 45,404 pcs
7,068,600 g 774,706 g
7068.6 kg 774.7058 kg
PO PT. BOO YOUNG TOTAL PO : 40,555 PRS

ADIDAS 3-4T
MATERIAL COST = ( gr cavity + gr runner + loss rate 5% )
( 7.50 g + 0.375 g ) PO
( 7.88 g ) X 62,068 pcs 15517 PRS
488,786 g
488.786 kg

ADIDAS 5-5T
MATERIAL COST = ( gr cavity + gr runner + loss rate 5% )
( 8.50 g + 0.425 g ) PO
( 8.93 g ) X 22,532 pcs 5633 PRS
201,098 g
201.098 kg

ADIDAS 6-7T
MATERIAL COST = ( gr cavity + gr runner + loss rate 5% )
( 9.50 g + 0.475 g ) PO
( 9.98 g ) X 42,156 pcs 10539 PRS
420,506 g
420.506 kg

ADIDAS 8-9T
MATERIAL COST = ( gr cavity + gr runner + loss rate 5% )
( 10.13 g + 0.50625 g ) PO
( 10.63 g ) X 30,740 pcs 7685 PRS
326,805 g
326.805 kg

ADIDAS 9-10T
MATERIAL COST = ( gr cavity + gr runner + loss rate 5% )
( 10.25 g + 0.5125 g ) PO
( 10.76 g ) X 4,388 pcs 1097 PRS
47,226 g
47.2259 kg

ADIDAS 11-12
MATERIAL COST = ( gr cavity + gr runner + loss rate 5% )
( 10.38 g + 0.51875 g ) PO
( 10.89 g ) X 336 pcs 84 PRS
3,660 g
3.6603 kg

TOTAL MATRIAL = 1488.08 Kg

 SPEAKER PLATE 0170
GRAM CAVITY/PCS = 9.50 g
GRAM RUNNER/PCS = 1.50 g
MATERIAL COST = ( gr cavity + gr runner + loss rate 5% )
( 11.00 g + 0.55 g )
( 11.55 g ) X 86,580 pcs
1,000,000 g
1000 kg
PRICE / PCS = 0.04697

UNIT CAP SSG 933 GREY

GRAM CAVITY/PCS = 0.28 g
GRAM RUNNER/PCS = 1.09
MATERIAL COST = ( gr cavity + gr runner + loss rate 5% )
( 1.37 g + 0.0686875 g )
( 1.44 g ) X 695,169 pcs
1,002,737 g
1002.7372 kg
PRICE / PCS = $ 0.0088

UNIT CAP SSG 933 BLACK

GRAM CAVITY/PCS = 0.28 g
GRAM RUNNER/PCS = 1.09
MATERIAL COST = ( gr cavity + gr runner + loss rate 5% )
( 1.37 g + 0.0686875 g )
( 1.44 g ) X 695,169 pcs
1,002,737 g
1002.7372 kg
PRICE / PCS = $ 0.0086

UNIT CAP LG 041

GRAM CAVITY/PCS = 0.25 g
GRAM RUNNER/PCS = 0.66 g
MATERIAL COST = ( gr cavity + gr runner + loss rate 5% )
( 0.91 g + 0.0453125 g )
( 0.95 g ) X 1,046,572 pcs
995,879 g
995.88 kg
 SPEAKER PLATE 0170 FRAME 3070A
GRAM CAVITY/PCS = 9,50 g GRAM CAVITY/PCS = 1,00 g
GRAM RUNNER/PCS = 1,50 g GRAM RUNNER/PCS = 0,25 g
MATERIAL COST = ( gr cavity + gr runner + loss rate 5% ) MATERIAL COST = ( gr cavity + gr runner + loss rate 5% )
( 11,00 g + 0,55 g ) ( 1,25 g + 0,0625 g )
( 11,55 g ) X 86.580 pcs ( 1,31 g ) X 761.905 pcs
1.000.000 g 1.000.000 g
1000 kg 1000 kg
PRICE / PCS = 0,04697 PRICE / PCS = $ 0,0066
SPEAKER PLATE 0189 FRAME SMF 10-K2
GRAM CAVITY/PCS = 15,00 g GRAM CAVITY/PCS = 2,00 g
GRAM RUNNER/PCS = 1,25 g GRAM RUNNER/PCS = 1,50 g
MATERIAL COST = ( gr cavity + gr runner + loss rate 5% ) MATERIAL COST = ( gr cavity + gr runner + loss rate 5% )
( 16,25 g + 0,8125 g ) ( 3,50 g + 0,175 g )
( 17,06 g ) X 58.608 pcs ( 3,68 g ) X 272.109 pcs
1.000.000 g 1.000.000 g
1000 kg 1000 kg
PRICE / PCS = $ 0,1368 PRICE / PCS = $ 0,0146

UNIT CAP SSG 933 GREY FRAME 4080A

GRAM CAVITY/PCS = 0,28 g GRAM CAVITY/PCS = 2,00 g
GRAM RUNNER/PCS = 1,09 GRAM RUNNER/PCS = 1,50 g
MATERIAL COST = ( gr cavity + gr runner + loss rate 5% ) MATERIAL COST = ( gr cavity + gr runner + loss rate 5% )
( 1,37 g + 0,068688 g ) ( 3,50 g + 0,175 g )
( 1,44 g ) X 695.169 pcs ( 3,68 g ) X 272.109 pcs
1.002.737 g 1.000.000 g
1002,737 kg 1000 kg
PRICE / PCS = $ 0,0088 PRICE / PCS = $ 0,0096

UNIT CAP SSG 933 BLACK UNIT CAP 0174

GRAM CAVITY/PCS = 0,28 g GRAM CAVITY/PCS = 0,50 g
GRAM RUNNER/PCS = 1,09 GRAM RUNNER/PCS = 2,13 g
MATERIAL COST = ( gr cavity + gr runner + loss rate 5% ) MATERIAL COST = ( gr cavity + gr runner + loss rate 5% )
( 1,37 g + 0,068688 g ) ( 2,63 g + 0,13125 g )
( 1,44 g ) X 695.169 pcs ( 2,76 g ) X 362.812 pcs
1.002.737 g 1.000.000 g
1002,737 kg 1000 kg
PRICE / PCS = $ 0,0086 PRICE / PCS = $ 0,0162

UNIT CAP LG 041 UNIT CAP UV 0183

GRAM CAVITY/PCS = 0,25 g GRAM CAVITY/PCS = 0,50 g
GRAM RUNNER/PCS = 0,66 g GRAM RUNNER/PCS = 2,13 g
MATERIAL COST = ( gr cavity + gr runner + loss rate 5% ) MATERIAL COST = ( gr cavity + gr runner + loss rate 5% )
( 0,91 g + 0,045313 g ) ( 2,63 g + 0,13125 g )
( 0,95 g ) X 1.046.572 pcs ( 2,76 g ) X 362.812 pcs
995.879 g 1.000.000 g
995,88 kg 1000 kg
PRICE / PCS = $ 0,0137 PRICE / PCS = $ 0,0750
 UNIT CAP 0075
GRAM CAVITY/PCS = 0,25 g
GRAM RUNNER/PCS = 2,50 g
MATERIAL COST = ( gr cavity + gr runner + loss rate 5% )
( 2,75 g + 0,1375 g )
( 2,89 g ) X 346.320 pcs
1.000.000 g
1000 kg
PRICE / PCS = $ 0,0096
UNIT CAP 0211
GRAM CAVITY/PCS = 1,25 g
GRAM RUNNER/PCS = 1,00 g
MATERIAL COST = ( gr cavity + gr runner + loss rate 5% )
( 2,25 g + 0,1125 g )
( 2,36 g ) X 423.280 pcs
1.000.000 g
1000 kg
PRICE / PCS = $ 0,0096

UNIT CAP 0280

GRAM CAVITY/PCS = 2,18 g
GRAM RUNNER/PCS = 0,48 g
MATERIAL COST = ( gr cavity + gr runner + loss rate 5% )
( 2,65 g + 0,1325 g )
( 2,78 g ) X 359.389 pcs
1.000.000 g
1000 kg
PRICE / PCS = $ 0,0096

UNIT CAP SSG 400 BLACK

GRAM CAVITY/PCS = 0,38 g
GRAM RUNNER/PCS = 0,88 g
MATERIAL COST = ( gr cavity + gr runner + loss rate 5% )
( 1,25 g + 0,0625 g )
( 1,31 g ) X 761.905 pcs
1.000.000 g
1000 kg
PRICE / PCS = $ 0,0133
UNIT CAP PRINTING 0279
GRAM CAVITY/PCS = 0,25 g
GRAM RUNNER/PCS = 1,00 g
MATERIAL COST = ( gr cavity + gr runner + loss rate 5% )
( 1,25 g + 0,0625 g )
( 1,31 g ) X 761.905 pcs
1.000.000 g
1000 kg
PRICE / PCS = $ 0,0366