Analisa Harga Satuan (Material Ready)

1. Pasangan Batu kali adukan 1:8 satuan M3

0.36 Tukang 58,500 21,060 21,060
0.036 Kep.Tukang 72,000 2,592 2,592
2.7 Pekerja 40,000 108,000 108,000
0.135 Mandor 64,000 8,640 8,640
2.4 Semen 47,000 112,800 112,800
0.75 Pasir 100,000 75,000 75,000
1.2 Batu gunung 300,000 360,000 360,000
547,800 140,292 688,092

2. Pelesteran Tebal 2 cm + acian

0.18 Tukang 58,500 10,530 10,530
0.018 Kep.Tukang 72,000 1,296 1,296
0.36 Pekerja 40,000 14,400 14,400
0.018 Mandor 64,000 1,152 1,152
0.107 Semen 47,000 5,029 5,029
0.034 Pasir 100,000 3,400 3,400

8,429 27,378 35,807

Analisa pekerjaan pembuatan mebel

Dapur bawah Dapur Atas

Harga
No Nama Material QTY No
Nama Material
Satuan Jumlah
1 Lambercore 3.00 165,000 495,000 1 Lamberc
2 Triplex 4m 0 2 Triplex 4m
3 Mega teak 0 3 Mega teak
4 Melaminto 3mm 3.00 60,000 180,000 4 Melamin
5 edging/lis kamper 1.00 40,000 40,000 5 edging/l
6 lem putih 1.00 7,500 7,500 6 lem puti
7 lem kuning 1.00 75,000 75,000 7 lem kuni
8 paku 1.00 12,000 12,000 8 paku
9 skrup 1.00 4,000 4,000 9 skrup
10 engsel sendok 14.00 12,000 168,000 10 engsel s
11 Handle panjang 10.00 12,000 120,000 11 Handle p
12 Handle pendek 0 12 Handle pendek
13 rel 3.00 13,500 40,500 13 Kunci
14 Hak angin hydrolic 0 14 Hak angi
15 Kaca pintu 0 15 Kaca pin
15 cat dasar/epoxe 2.00 37,000 74,000 15 cat dasa
16 amplas 5.00 2,500 12,500 16 amplas
16 cat supergloss 2.00 37,500 75,000 16 cat supe
17 Dempol plastik 1.00 35,000 35,000 17 Dempol p
18 upah tukang kayu 3.01 150,000 451,500 18 upah tuk
19 upah tukang finishing 3.01 120,000 361,200 19 upah tuk
20 Transportasi 1.00 100,000 100,000 20 Transpor
21 listrik 1.00 50,000 50,000 21 listrik
2,301,200

Analisa pekerjaan pembuatan mebel pendy

DECO Melamin
Harga
No Nama Material QTY No
Nama Material
Satuan Jumlah
1 Lambercore 3.00 165,000 495,000 1 Lamberc
2 Triplex 4m 2.00 60,000 120,000 2 Triplex
3 Mega teak 0.00 90,000 0 3 Mega te
4 Melaminto 3mm 4.00 60,000 240,000 4 Melamin
5 edging/lis kamper 0.50 40,000 20,000 5 edging/l
6 lem putih 1.00 7,500 7,500 6 lem puti
7 lem kuning 1.00 75,000 75,000 7 lem kuni
8 paku 1.00 12,000 12,000 8 paku
9 skrup 1.00 4,000 4,000 9 skrup
10 engsel sendok 3.00 12,000 36,000 10 engsel s
11 Handle panjang 3.00 12,000 36,000 11 Handle p
12 Handle pendek 0 12 Handle pendek
13 rel 13,500 0 13 Kunci
 14 Hak angin hydroligt 0 14 Hak angi
15 Kaca pintu 0 15 Kaca pin
15 cat dasar/epoxe 2.00 37,000 74,000 15 cat dasa
16 amplas 5.00 2,500 12,500 16 amplas
16 cat supergloss 2.00 37,500 75,000 16 cat supe
17 Dempol plastik 1.00 35,000 35,000 17 Dempol p
18 upah tukang kayu 2.89 125,000 361,250 18 upah tuk
19 upah tukang finishing 2.89 120,000 346,800 19 upah tuk
20 Transportasi 1.00 100,000 100,000 20 Transpor
21 listrik 1.00 50,000 50,000 21 listrik
Keuntungan
2,100,050
Keuntungan 2,730,065

Analisa pekerjaan pembuatan mebel Petrosea lemari file tgl 9 desember 2007

Lemari file 2.4x1.7 Lemari file 1.05 x1,95

Harga
No Nama Material QTY No
Nama Material
Satuan Jumlah
1 Lambercore 2.50 165,000 412,500 1 Lamberc
2 Triplex 4m 1.00 60,000 60,000 2 Triplex
3 Mega teak 1.00 95,000 95,000 3 Mega te
4 Melaminto 3mm 0.00 60,000 0 4 Melamin
5 edging/lis kamper 0.50 40,000 20,000 5 edging/l
6 lem putih 1.00 7,500 7,500 6 lem puti
7 lem kuning 1.00 75,000 75,000 7 lem kuni
8 paku 1.00 12,000 12,000 8 paku
9 skrup 1.00 4,000 4,000 9 skrup
10 engsel sendok 2.00 12,000 24,000 10 engsel s
11 Handle panjang 2.00 12,000 24,000 11 Handle p
12 Handle pendek 0.00 0 12 Handle pendek
13 rel 2.00 13,500 27,000 13 Kunci
14 Hak angin hydroligt 0.00 0 14 Hak angi
15 Kaca pintu 1.00 450,000 450,000 15 Kaca pin
16 Wood filler 1.00 22,000 22,000 15 Kaca pin
17 sending sieler 1.00 38,000 38,000 16 Wood fill
18 Warna 1.00 48,000 48,000 17 sending s
19 Clear dof 1.00 48,000 48,000 18 Warna
20 Thiner 1.00 75,000 75,000 19 Clear do
21 cat dasar/epoxe 0.00 37,000 0 20 Thiner
22 amplas 3.00 2,500 7,500 16 amplas
23 cat supergloss 0.00 37,500 0 16 cat supe
24 Dempol plastik 0.00 35,000 0 17 Dempol p
25 upah tukang kayu 2.04 150,000 306,000 18 upah tuk
26 upah tukang finishing 2.04 80,000 163,200 19 upah tuk
27 Transportasi 1.00 100,000 100,000 20 Transpor
28 listrik 1.00 50,000 50,000 21 listrik

2,068,700
 Keuntungan 2.00 2,689,310 5,378,620

Analisa pekerjaan pembuatan mebel bpk ronald

lemari kaca 1.80x180 Lemari file 1.05 x1,95

Harga
No Nama Material QTY No
Nama Material
Satuan Jumlah
1 Lambercore 3.00 165,000 495,000 1 Lamberc
2 Triplex 4m 1.00 60,000 60,000 2 Triplex
3 Mega teak 0.00 95,000 0 3 Mega te
4 Melaminto 3mm 0.00 60,000 0 4 Melamin
5 edging/lis kamper 0.00 40,000 0 5 edging/l
6 lem putih 1.00 7,500 7,500 6 lem puti
7 lem kuning 1.00 75,000 75,000 7 lem kuni
8 paku 1.00 12,000 12,000 8 paku
9 skrup dan baut 1.00 50,000 50,000 9 skrup
10 engsel sendok 0.00 12,000 0 10 engsel s
11 Handle panjang 2.00 20,000 40,000 11 Handle p
12 rak kaca 5.40 150,000 810,000 12 Handle pendek
13 rel 2.00 360,000 720,000 13 Kunci
14 Cermin 3.24 200,000 648,000 14 Hak angi
15 Kaca pintu 4.00 350,000 1,400,000 15 Kaca pin
16 Wood filler 1.00 22,000 22,000 15 Kaca pin
17 sending sieler 1.00 38,000 38,000 16 Wood fill
18 Warna 1.00 48,000 48,000 17 sending s
19 Clear dof 1.00 48,000 48,000 18 Warna
20 Thiner 1.00 75,000 75,000 19 Clear do
21 Lampu halogen 2.00 90,000 180,000 20 Thiner
22 amplas 3.00 2,500 7,500 16 amplas
23 cat supergloss 0.00 37,500 0 16 cat supe
24 Dempol plastik 0.00 35,000 0 17 Dempol p
25 upah tukang kayu 3.24 150,000 486,000 18 upah tuk
26 upah tukang finishing 6.00 80,000 480,000 19 upah tuk
27 Transportasi 1.00 100,000 100,000 20 Transpor
28 listrik 1.00 50,000 50,000 21 listrik

5,852,000
Keuntungan 1.00 7,607,600

Analisa pekerjaan pembuatan rumah sakit permata hati

Conter Cover colom

Harga
No Nama Material QTY No
Nama Material
Satuan Jumlah
1 Lambercore 3.00 165,000 495,000 1 Lamberc
2 Triplex 4m 1.00 60,000 60,000 2 Triplex
3 Mega teak 0.00 95,000 0 3 Mega te
 4 Melaminto 3mm 0.00 60,000 0 4 Melamin
5 edging/lis kamper 0.00 40,000 0 5 edging/l
6 lem putih 1.00 7,500 7,500 6 lem puti
7 lem kuning 1.00 75,000 75,000 7 lem kuni
8 paku 1.00 12,000 12,000 8 paku
9 skrup dan baut 1.00 50,000 50,000 9 skrup
10 engsel sendok 0.00 12,000 0 10 engsel s
11 Handle panjang 2.00 20,000 40,000 11 Handle p
12 rak kaca 5.40 150,000 810,000 12 Handle pendek
13 rel 2.00 360,000 720,000 13 Kunci
14 Cermin 3.24 200,000 648,000 14 Hak angi
15 Kaca pintu 4.00 350,000 1,400,000 15 Kaca pin
16 Wood filler 1.00 22,000 22,000 15 Kaca pin
17 sending sieler 1.00 38,000 38,000 16 Wood fill
18 Warna 1.00 48,000 48,000 17 sending s
19 Clear dof 1.00 48,000 48,000 18 Warna
20 Thiner 1.00 75,000 75,000 19 Clear do
21 Lampu halogen 2.00 90,000 180,000 20 Thiner
22 amplas 3.00 2,500 7,500 16 amplas
23 cat supergloss 0.00 37,500 0 16 cat supe
24 Dempol plastik 0.00 35,000 0 17 Dempol p
25 upah tukang kayu 3.24 150,000 486,000 18 upah tuk
26 upah tukang finishing 6.00 80,000 480,000 19 upah tuk
27 Transportasi 1.00 100,000 100,000 20 Transpor
28 listrik 1.00 50,000 50,000 21 listrik

5,852,000
Keuntungan 1.00 7,607,600

Conter Partisi
Harga
No Nama Material QTY No
Nama Material
Satuan Jumlah
1 Lambercore 3.00 165,000 495,000 1 Lamberc
2 Triplex 4m 1.00 60,000 60,000 2 Triplex
3 Mega teak 0.00 95,000 0 3 Mega te
4 Melaminto 3mm 0.00 60,000 0 4 Melamin
5 edging/lis kamper 0.00 40,000 0 5 edging/l
6 lem putih 1.00 7,500 7,500 6 lem puti
7 lem kuning 1.00 75,000 75,000 7 lem kuni
8 paku 1.00 12,000 12,000 8 paku
9 skrup dan baut 1.00 50,000 50,000 9 skrup
10 engsel sendok 0.00 12,000 0 10 engsel s
11 Handle panjang 2.00 20,000 40,000 11 Handle p
12 rak kaca 5.40 150,000 810,000 12 Handle pendek
13 rel 2.00 360,000 720,000 13 Kunci
14 Cermin 3.24 200,000 648,000 14 Hak angi
15 Kaca pintu 4.00 350,000 1,400,000 15 Kaca pin
16 Wood filler 1.00 22,000 22,000 15 Kaca pin
17 sending sieler 1.00 38,000 38,000 16 Wood fill
18 Warna 1.00 48,000 48,000 17 sending s
 19 Clear dof 1.00 48,000 48,000 18 Warna
20 Thiner 1.00 75,000 75,000 19 Clear do
21 Lampu halogen 2.00 90,000 180,000 20 Thiner
22 amplas 3.00 2,500 7,500 16 amplas
23 cat supergloss 0.00 37,500 0 16 cat supe
24 Dempol plastik 0.00 35,000 0 17 Dempol p
25 upah tukang kayu 3.24 150,000 486,000 18 upah tuk
26 upah tukang finishing 6.00 80,000 480,000 19 upah tuk
27 Transportasi 1.00 100,000 100,000 20 Transpor
28 listrik 1.00 50,000 50,000 21 listrik

5,852,000 F
Keuntungan 1.00 7,607,600

partisi Partisi
Harga
No Nama Material QTY No
Nama Material
Satuan Jumlah
1 rangka 4.00 20,000 80,000 1 Lamberc
2 Triplex 4m 2.00 60,000 120,000 2 Triplex
3 Mega teak 0.00 95,000 0 3 Mega te
4 soft board 0.60 60,000 36,000 4 Melamin
5 edging/lis kamper 0.50 40,000 20,000 5 edging/l
6 lem putih 1.00 7,500 7,500 6 lem puti
7 lem kuning 0.50 75,000 37,500 7 lem kuni
8 paku 0.50 12,000 6,000 8 paku
9 soft board 0.80 250,000 200,000 9 skrup
10 kaian 4.80 60,000 288,000 10 engsel s
11 Handle panjang 0.00 20,000 0 11 Handle p
12 rak kaca 0.00 150,000 0 12 Handle pendek
13 rel 0.00 360,000 0 13 Kunci
14 Cermin 0.00 200,000 0 14 Hak angi
15 Kaca pintu 0.00 350,000 0 15 Kaca pin
16 Wood filler 1.00 22,000 22,000 15 Kaca pin
17 sending sieler 1.00 38,000 38,000 16 Wood fill
18 Warna 1.00 48,000 48,000 17 sending s
19 Clear dof 1.00 48,000 48,000 18 Warna
20 Thiner 1.00 75,000 75,000 19 Clear do
21 Lampu halogen 0.00 90,000 0 20 Thiner
22 amplas 3.00 2,500 7,500 16 amplas
23 cat supergloss 0.00 37,500 0 16 cat supe
24 Dempol plastik 0.00 35,000 0 17 Dempol p
25 upah tukang kayu 2.40 150,000 360,000 18 upah tuk
26 upah tukang finishing 2.40 30,000 72,000 19 upah tuk
27 Transportasi 0.50 10,000 5,000 20 Transpor
28 listrik 1.00 10,000 10,000 21 listrik

1,480,500 F
Keuntungan 1.00 1,924,650
801,938
partisi papan tulis
Harga
No Nama Material QTY No
Nama Material
Satuan Jumlah
1 rangka 4.00 20,000 80,000 1 Lamberc
2 Triplex 4m 2.00 60,000 120,000 2 Triplex
3 Mega teak 2.00 95,000 190,000 3 Mega te
4 soft board 0.00 60,000 0 4 Melamin
5 edging/lis kamper 0.50 40,000 20,000 5 edging/l
6 lem putih 1.00 7,500 7,500 6 lem puti
7 lem kuning 0.50 75,000 37,500 7 lem kuni
8 paku 0.50 12,000 6,000 8 paku
9 soft board 0.00 250,000 0 9 skrup
10 kaian 0.00 60,000 0 10 Kaca
11 Handle panjang 0.00 20,000 0 11 Handle p
12 rak kaca 0.00 150,000 0 12 soft boar
13 rel 0.00 360,000 0 13 kain
14 Cermin 0.00 200,000 0 14 Hak angi
15 Kaca pintu 0.00 350,000 0 15 Kaca pin
16 Wood filler 1.00 22,000 22,000 15 Kaca pin
17 sending sieler 1.00 38,000 38,000 16 Wood fill
18 Warna 1.00 48,000 48,000 17 sending s
19 Clear dof 1.00 48,000 48,000 18 Warna
20 Thiner 1.00 75,000 75,000 19 Clear do
21 Lampu halogen 0.00 90,000 0 20 Thiner
22 amplas 3.00 2,500 7,500 16 amplas
23 cat supergloss 0.00 37,500 0 16 cat supe
24 Dempol plastik 0.00 35,000 0 17 Dempol p
25 upah tukang kayu 2.40 150,000 360,000 18 upah tuk
26 upah tukang finishing 2.40 80,000 192,000 19 upah tuk
27 Transportasi 1.00 10,000 10,000 20 Transpor
28 listrik 1.00 10,000 10,000 21 listrik

1,271,500 F
Keuntungan 1.00 1,652,950
688,729

Tenggarong
Credenza Meja Direksi
Harga
No Nama Material QTY Ket. No
Nama Material
Satuan Jumlah
1 Multyplex 4.00 185,000 740,000 1 Lamberc
2 Triplex 4m 2.00 60,000 120,000 2 Triplex
3 Mega teak 3.00 95,000 285,000 3 Mega te
5 edging/lis kamper 0.25 40,000 10,000 5 edging/l
6 lem putih 1.00 7,500 7,500 6 lem puti
7 lem kuning 0.50 75,000 37,500 7 lem kuni
8 paku 0.50 12,000 6,000 8 paku
9 skrup 0.50 4,000 2,000 9 skrup
 10 kain majun 1.00 60,000 60,000 10 kaca 8
11 baut 3.00 5,000 15,000 11 engsel
12 Kaca 8 mm 1.00 150,000 150,000 12 soft boar
13 rel 6.00 13,500 81,000 13 kain
14 Cermin 0.00 200,000 0 14 Hak angi
15 Kaca 8 mm 0.00 350,000 0 15 Kaca pin
16 Wood filler 2.00 22,000 44,000 15 Kaca pin
17 sending sieler 2.00 38,000 76,000 16 Wood fill
18 Warna 2.00 48,000 96,000 17 sending s
19 Clear dof 2.00 48,000 96,000 18 Warna
20 Thiner 2.00 75,000 150,000 19 Clear do
21 Lampu halogen 0.00 90,000 0 20 Thiner
22 amplas 5.00 2,500 12,500 16 amplas
23 cat supergloss 0.00 37,500 0 16 cat supe
24 Dempol plastik 0.00 35,000 0 17 Dempol p
25 upah tukang kayu 2.40 150,000 360,000 18 upah tuk
26 upah tukang finishing 2.40 80,000 192,000 19 upah tuk
Total biaya produksi 2,540,500 Total biaya produksi
Harga jual Harga jual
Keuntungan Keuntungan

3 bh Meja Tamu Lemari Pajang

Harga
No Nama Material QTY Ket. No
Nama Material
Satuan Jumlah
1 Multyplex 4.00 185,000 740,000 1 Lamberc
2 Triplex 6m 1.00 60,000 60,000 2 Triplex
3 Mega teak 3.00 95,000 285,000 3 Mega te
4 edging/lis kamper 0.50 40,000 20,000 5 edging/l
5 lem putih 2.00 7,500 15,000 6 lem puti
6 lem kuning 1.00 75,000 75,000 7 lem kuni
7 paku 1.00 12,000 12,000 8 paku
8 skrup 1.00 4,000 4,000 9 skrup
9 kain majun 0.00 60,000 0 10 Kaca san
10 Handle panjang 6.00 20,000 120,000 11 Handle p
11 kaca 3.00 280,000 840,000 12 isolasi
12 rel 6.00 13,500 81,000 13 kain
13 Engsel 0.00 200,000 0 14 Engsel
14 Kaca pintu 0.00 350,000 0 15 kayu 5/7
15 Wood filler 2.00 22,000 44,000 15 Rak kac
16 sending sieler 2.00 38,000 76,000 16 Wood fill
17 Warna 2.00 48,000 96,000 17 sending s
18 Clear dof 2.00 48,000 96,000 18 Warna
19 Thiner 2.00 75,000 150,000 19 Clear do
20 Lampu halogen 0.00 90,000 0 20 Thiner
21 amplas 6.00 2,500 15,000 16 amplas
22 cat supergloss 1.00 39,500 39,500 16 cat supe
 23 Dempol plastik 1.00 35,000 35,000 17 Dempol p
24 upah tukang kayu 3.00 350,000 1,050,000 18 upah tuk
25 upah tukang finishing 3.00 80,000 240,000 19 upah tuk
Total biaya produksi 4,093,500 Total biaya produksi
Harga jual Harga jual
Keuntungan Keuntungan

Mini blinds Transportasi

Harga
No Nama Material QTY Ket. No
Nama Material
Satuan Jumlah
1 Mini blinnd 1.00 375,000 375,000 1 Lamberc
2 Triplex 4m 0.00 60,000 0 2 Triplex
3 Mega teak 0.00 95,000 0 3 Mega te
5 edging/lis kamper 0.00 40,000 0 5 edging/l
6 lem putih 0.00 7,500 0 6 lem puti
7 lem kuning 0.00 75,000 0 7 lem kuni
8 paku 0.00 12,000 0 8 paku
9 soft board 0.00 250,000 0 9 skrup
10 kaian 0.00 60,000 0 10 Kaca
11 Handle panjang 0.00 20,000 0 11 Handle p
12 rak kaca 0.00 150,000 0 12 soft boar
13 rel 0.00 360,000 0 13 kain
14 Cermin 0.00 200,000 0 14 Hak angi
15 Kaca pintu 0.00 350,000 0 15 Kaca pin
16 Wood filler 0.00 22,000 0 15 Kaca pin
17 sending sieler 0.00 38,000 0 16 Wood fill
18 Warna 0.00 48,000 0 17 sending s
19 Clear dof 0.00 48,000 0 18 Warna
20 Thiner 0.00 75,000 0 19 Clear do
21 Lampu halogen 0.00 90,000 0 20 Thiner
22 amplas 0.00 2,500 0 16 amplas
23 cat supergloss 0.00 37,500 0 16 cat supe
24 Dempol plastik 0.00 35,000 0 17 Dempol p
25 upah tukang kayu 0.00 150,000 0 18 upah tuk
26 upah tukang finishing 0.00 80,000 0 19 upah tuk
Total biaya produksi 375,000 Total biaya produksi
Harga jual Harga jual
Keuntungan Keuntungan

Petrick
Credenza Credenza
 Harga
No Nama Material QTY Ket. No
Nama Material
Satuan Jumlah
1 Multyplex 2.00 170,000 340,000 1 Lamberc
2 Triplex 4m 0.30 60,000 18,000 2 Triplex
3 Mega teak 1.00 95,000 95,000 3 Mega te
5 edging/lis kamper 0.20 40,000 8,000 5 edging/l
6 lem putih 1.00 7,500 7,500 6 lem puti
7 lem kuning 0.50 75,000 37,500 7 lem kuni
8 paku 0.50 12,000 6,000 8 paku
9 skrup 0.50 4,000 2,000 9 skrup
10 kain majun 1.00 7,000 7,000 10 kaca 8
11 baut 0.00 5,000 0 11 engsel
12 Kaca 8 mm 0.00 150,000 0 12 soft boar
13 rel 0.00 13,500 0 13 kain
14 Cermin 0.00 200,000 0 14 Hak angi
15 Kaca 8 mm 0.00 350,000 0 15 Kaca pin
16 Wood filler 1.00 22,000 22,000 15 Kaca pin
17 sending sieler 1.00 38,000 38,000 16 Wood fill
18 Warna 1.00 48,000 48,000 17 sending s
19 Clear dof 1.00 48,000 48,000 18 Warna
20 Thiner 1.00 75,000 75,000 19 Clear do
21 Lampu halogen 0.00 90,000 0 20 Thiner
22 amplas 2.00 2,500 5,000 16 amplas
23 cat supergloss 0.00 37,500 0 16 cat supe
24 Dempol plastik 0.00 35,000 0 17 Dempol p
25 upah tukang kayu 1.00 300,000 300,000 18 upah tuk
26 upah tukang finishing 1.00 150,000 150,000 19 upah tuk
Total biaya produksi 1,207,000 Total biaya produksi
Harga jual 1,569,100 Harga jual
Keuntungan Keuntungan

erick
lemari 3 p Credenza
Harga
No Nama Material QTY Ket. No
Nama Material
Satuan Jumlah
1 Multyplex 6.00 170,000 1,020,000 1 Lamberc
2 Triplex 4m 2.00 60,000 120,000 2 Triplex
3 Mega teak 3.00 95,000 285,000 3 Mega te
5 edging/lis kamper 0.20 40,000 8,000 5 edging/l
6 lem putih 1.00 7,500 7,500 6 lem puti
7 lem kuning 2.00 75,000 150,000 7 lem kuni
8 paku 0.50 12,000 6,000 8 paku
9 skrup 0.50 4,000 2,000 9 skrup
10 kain majun 1.00 7,000 7,000 10 kaca 8
11 baut 10.00 1,500 15,000 11 engsel
12 melaminto 6.00 61,000 366,000 12 soft boar
13 rel 5.00 13,500 67,500 13 kain
 14 Cermin 0.00 200,000 0 14 Hak angi
15 pegangan 5.00 30,000 150,000 15 Kaca pin
16 Wood filler 1.00 22,000 22,000 15 Kaca pin
17 sending sieler 2.00 38,000 76,000 16 Wood fill
18 Warna 2.00 48,000 96,000 17 sending s
19 Clear dof 2.00 48,000 96,000 18 Warna
20 Thiner 1.00 75,000 75,000 19 Clear do
21 Lampu halogen 0.00 90,000 0 20 Thiner
22 amplas 5.00 2,500 12,500 16 amplas
23 cat supergloss 0.00 37,500 0 16 cat supe
24 Dempol plastik 0.00 35,000 0 17 Dempol p
25 upah tukang kayu 1.00 700,000 700,000 18 upah tuk
26 upah tukang finishing 1.00 350,000 350,000 19 upah tuk
Total biaya produksi 3,631,500 Total biaya produksi
Harga jual 4,720,950 Harga jual
Keuntungan Keuntungan

2.00 1,400,000 2,800,000

1.62 1,400,000 2,268,000
1.07 1,300,000 1,391,000
0.80 1,300,000 1,040,000
7,499,000

0.80 900,000 720,000

1.62 900,000 1,458,000
1.07 900,000 963,000
3,141,000
2.00 1,400,000 2,800,000
5,941,000

mandiri excibition
pilon meja castomer service
Harga
No Nama Material QTY Ket. No
Nama Material
Satuan Jumlah
1 Multyplex 1.00 170,000 170,000 1 Lamberc
2 Triplex 4m 0.00 60,000 0 2 Triplex
3 Mega teak 0.00 95,000 0 3 Mega te
5 edging/lis kamper 0.00 40,000 0 5 edging/l
6 lem putih 1.00 7,500 7,500 6 lem puti
7 lem kuning 1.00 75,000 75,000 7 lem kuni
8 paku 0.50 12,000 6,000 8 paku
9 skrup 0.50 4,000 2,000 9 skrup
10 kain majun 1.00 7,000 7,000 10 kaca 8
 11 acrilick 1.00 1,200,000 1,200,000 11 engsel
12 sticker 3.20 170,000 544,000 12 acriclic
13 rel 0.00 13,500 0 13 sticker
14 Lampu halogen 4.00 150,000 600,000 14 Hak angi
15 pegangan 0.00 30,000 0 15 Kaca pin
16 Wood filler 0.00 22,000 0 15 ambalan
17 sending sieler 0.00 38,000 0 16 Wood fill
18 Warna 1.00 48,000 48,000 17 lampu
19 Clear dof 1.00 48,000 48,000 18 Warna
20 Thiner 1.00 75,000 75,000 19 Clear do
21 Lampu halogen 0.00 90,000 0 20 Thiner
22 amplas 5.00 2,500 12,500 16 amplas
23 cat supergloss 2.00 37,500 75,000 16 cat supe
24 Dempol plastik 1.00 35,000 35,000 17 Dempol p
25 upah tukang kayu 1.50 150,000 225,000 18 upah tuk
26 upah tukang finishing 1.50 125,000 187,500 19 upah tuk
Total biaya produksi 3,317,500 Total biaya produksi
Harga jual 4,312,750 Harga jual
Keuntungan Keuntungan

meja laptop
pilon meja castomer service
No Nama Material QTY Harga Ket. No
Nama Material
Satuan Jumlah
1 Multyplex 3.00 170,000 510,000 1 Lamberc
2 Triplex 4m 2.00 75,000 150,000 2 Triplex
3 Mega teak 0.00 95,000 0 3 Mega te
5 edging/lis kamper 0.00 40,000 0 5 edging/l
6 lem putih 1.00 7,500 7,500 6 lem puti
7 lem kuning 1.00 75,000 75,000 7 lem kuni
8 paku 0.50 12,000 6,000 8 paku
9 skrup 0.00 4,000 0 9 skrup
10 kain majun 1.00 7,000 7,000 10 kaca 8
11 acrilick 0.50 1,200,000 600,000 11 engsel
12 sticker 1.00 170,000 170,000 12 acriclic
13 stainless 0.00 13,500 0 13 sticker
14 Lampu halogen 2.00 150,000 300,000 14 Hak angi
15 pegangan 2.00 30,000 60,000 15 Kaca pin
16 Wood filler 0.00 22,000 0 15 ambalan
17 pipa ss 1.00 325,000 325,000 16 Wood fill
18 Warna 1.00 48,000 48,000 17 sending s
19 Clear dof 1.00 48,000 48,000 18 Warna
20 Thiner 1.00 75,000 75,000 19 Clear do
21 Lampu halogen 0.00 90,000 0 20 Thiner
22 amplas 5.00 2,500 12,500 16 amplas
23 cat supergloss 2.00 37,500 75,000 16 cat supe
24 Dempol plastik 1.00 35,000 35,000 17 Dempol p
25 upah tukang kayu 1.10 300,000 330,000 18 upah tuk
 26 upah tukang finishing 1.10 125,000 137,500 19 upah tuk
Total biaya produksi 2,971,500 Total biaya produksi
Harga jual 3,862,950 Harga jual
Keuntungan 891,450 Keuntungan

lemari simpan tower

pilon meja castomer service
No Nama Material QTY Harga Ket. No
Nama Material
Satuan Jumlah
1 Multyplex 2.00 170,000 340,000 1 Lamberc
2 Triplex 4m 1.00 75,000 75,000 2 Triplex
3 Mega teak 0.00 95,000 0 3 Mega te
5 edging/lis kamper 0.00 40,000 0 5 edging/l
6 lem putih 1.00 7,500 7,500 6 lem puti
7 lem kuning 1.00 75,000 75,000 7 lem kuni
8 paku 0.50 12,000 6,000 8 paku
9 skrup 0.00 4,000 0 9 skrup
10 kain majun 1.00 7,000 7,000 10 kaca 8
11 acrilick 0.50 1,200,000 600,000 11 engsel
12 sticker 2.00 170,000 340,000 12 acriclic
13 stainless 1.00 165,000 165,000 13 sticker
14 Lampu halogen 5.00 150,000 750,000 14 Hak angi
15 pegangan 2.00 30,000 60,000 15 Kaca pin
16 Wood filler 0.00 22,000 0 15 ambalan
17 pipa ss 0.00 325,000 0 16 Wood fill
18 Warna 1.00 48,000 48,000 17 sending s
19 Clear dof 1.00 48,000 48,000 18 Warna
20 Thiner 1.00 75,000 75,000 19 Clear do
21 Lampu halogen 0.00 90,000 0 20 Thiner
22 amplas 5.00 2,500 12,500 16 amplas
23 cat supergloss 2.00 37,500 75,000 16 cat supe
24 Dempol plastik 1.00 35,000 35,000 17 Dempol p
25 upah tukang kayu 1.70 300,000 510,000 18 upah tuk
26 upah tukang finishing 1.70 125,000 212,500 19 upah tuk
Total biaya produksi 3,441,500 Total biaya produksi
Harga jual 4,473,950 Harga jual
Keuntungan 1,032,450 Keuntungan

kaca cermin gaya manunggal

No Nama Material QTY Harga Ket. No

Nama Material
Satuan Jumlah
 1 Multyplex 0.00 170,000 0 1 Lamberc
2 Triplex 4m 1.00 55,000 55,000 2 Triplex
3 Mega teak 0.00 95,000 0 3 Mega te
5 edging/lis kamper 1.00 40,000 40,000 5 edging/l
6 lem putih 0.00 7,500 0 6 lem puti
7 lem kuning 0.20 105,000 21,000 7 lem kuni
8 paku 0.50 12,000 6,000 8 paku
9 skrup 1.00 4,000 4,000 9 skrup
10 kain majun 0.00 7,000 0 10 kaca 8
11 cermin 1.00 150,000 150,000 11 engsel
12 sticker 0.00 170,000 0 12 acriclic
13 stainless 0.00 165,000 0 13 sticker
14 Lampu halogen 0.00 150,000 0 14 Hak angi
15 pegangan 0.00 30,000 0 15 Kaca pin
16 Wood filler 0.40 22,000 8,800 15 peganga
17 pipa ss 0.00 325,000 0 16 Wood fill
18 Warna 0.20 48,000 9,600 17 sending s
19 Clear dof 0.20 48,000 9,600 18 Warna
20 Thiner 0.50 75,000 37,500 19 Clear do
21 Lampu halogen 0.00 90,000 0 20 Thiner
22 amplas 1.00 2,500 2,500 16 amplas
23 cat supergloss 0.00 37,500 0 16 transport
24 Dempol plastik 1.00 50,000 50,000 17 Dempol p
25 upah tukang kayu 1.00 50,000 50,000 18 upah tuk
26 upah tukang finishing 1.00 30,000 30,000 19 upah tuk
Total biaya produksi 474,000 Total biaya produksi
Harga jual 616,200 Harga jual
Keuntungan 142,200 Keuntungan

kaca cermin gaya manunggal

No Nama Material QTY Harga Ket. No

Nama Material
Satuan Jumlah
1 Multyplex 2.00 170,000 340,000 1 Lamberc
2 Triplex 4m 0.00 55,000 0 2 Triplex
3 hpl 2.00 250,000 500,000 3 Mega te
5 edging/lis kamper 0.00 40,000 0 5 edging/l
6 lem putih 1.00 7,500 7,500 6 lem puti
7 lem kuning 1.00 105,000 105,000 7 lem kuni
8 paku 0.50 12,000 6,000 8 paku
9 skrup 0.00 4,000 0 9 skrup
10 kain majun 0.00 7,000 0 10 kaca 8
11 cermin 1.00 150,000 150,000 11 engsel
12 sticker 0.00 170,000 0 12 acriclic
13 stainless 0.00 165,000 0 13 sticker
 14 Lampu halogen 0.00 150,000 0 14 Hak angi
15 pegangan 0.00 30,000 0 15 Kaca pin
16 Wood filler 0.00 22,000 0 15 ambalan
17 pipa ss 0.00 325,000 0 16 Wood fill
18 Warna 0.00 48,000 0 17 sending s
19 Clear dof 0.00 48,000 0 18 Warna
20 Thiner 0.00 75,000 0 19 Clear do
21 Lampu halogen 0.00 90,000 0 20 Thiner
22 amplas 0.00 2,500 0 16 amplas
23 cat supergloss 0.00 37,500 0 16 cat supe
24 Dempol plastik 0.00 50,000 0 17 Dempol p
25 upah tukang kayu 7.85 50,000 392,500 18 upah tuk
26 upah tukang finishing 1.00 50,000 50,000 19 upah tuk
Total biaya produksi 1,551,000 Total biaya produksi
Harga jual 2,016,300 Harga jual

meja 1 biro mandiri meja manager

No Nama Material QTY Harga Ket. No

Nama Material
Satuan Jumlah
1 Multyplex 1.50 170,000 255,000 1 Lamberc
2 Triplex 4m 0.00 55,000 0 2 hpl
3 hpl 2.00 250,000 500,000 3 Mega te
5 edging/lis kamper 0.00 40,000 0 5 edging/l
6 lem putih 1.00 7,500 7,500 6 lem puti
7 lem kuning 1.00 105,000 105,000 7 lem kuni
8 paku 0.50 12,000 6,000 8 paku
9 skrup 0.00 4,000 0 9 skrup
10 kain majun 0.00 7,000 0 10 kaca 8
11 engsel 1.00 15,000 15,000 11 engsel
12 kunci 2.00 12,000 24,000 12 kunci
13 stainless 0.00 165,000 0 13 sticker
14 Lampu halogen 0.00 150,000 0 14 Hak angi
15 pegangan 2.00 30,000 60,000 15 Kaca pin
16 Wood filler 0.00 22,000 0 15 ambalan
17 pipa ss 0.00 325,000 0 16 Wood fill
18 Warna 0.00 48,000 0 17 sending s
19 Clear dof 0.00 48,000 0 18 Warna
20 Thiner 0.00 75,000 0 19 Clear do
21 Lampu halogen 0.00 90,000 0 20 Thiner
22 amplas 0.00 2,500 0 16 amplas
23 cat supergloss 0.00 37,500 0 16 cat supe
24 Dempol plastik 0.00 50,000 0 17 Dempol p
25 upah tukang kayu 1.00 200,000 200,000 18 upah tuk
26 upah tukang finishing 1.00 50,000 50,000 19 upah tuk
Total biaya produksi 1,222,500 Total biaya produksi
 Harga jual 1,589,250 Harga jual

Crendenza MEJA SET

No Nama Material QTY Harga Ket. No

Satuan Jumlah
1 Multyplex 2.00 170,000 340,000 1
2 Triplex 4m 1.00 55,000 55,000 2
3 mega teak 1.50 90,000 135,000 3
5 edging/lis kamper 0.20 40,000 8,000 5
6 lem putih 1.00 7,500 7,500 6
7 lem kuning 0.82 105,000 86,400 7
8 paku 0.50 12,000 6,000 8
9 skrup 1.00 4,000 4,000 9
10 kain majun 1.00 7,000 7,000 10
11 engsel 4.00 15,000 60,000 11
12 kunci 5.00 12,000 60,000 12
13 rel 2.00 15,000 30,000 13
14 Lampu halogen 0.00 150,000 0 14
15 pegangan 6.00 15,000 90,000 15
16 Wood filler 0.75 22,000 16,500 16
17 Sending 1.50 48,000 72,000 17
18 Warna 0.75 48,000 36,000 18
19 Clear dof 1.50 48,000 72,000 19
20 Thiner 0.90 75,000 67,500 20
21 Lampu halogen 0.00 90,000 0 21
22 amplas 3.00 2,500 7,500 22
23 cat supergloss 0.00 37,500 0 23
24 Listrik 1.00 0 0 24
25 upah tukang kayu 1.75 250,000 437,500 25
26 upah tukang finishing 1.75 100,000 175,000 26
Total biaya produksi 1,772,900
Harga jual 2,532,714
/meter 1,447,265
estimasi keuntungan 759,814

LEMARI FILE MEJA SET

No Nama Material QTY Harga Ket. No

Satuan Jumlah
1 Multyplex 0.50 170,000 85,000 1
2 Triplex 4m 0.20 113,000 22,600 2
3 mega teak 0.50 90,000 45,000 3
5 edging/lis kamper 0.20 40,000 8,000 5
 6 lem putih 0.50 7,500 3,750 6
7 lem kuning 0.21 105,000 21,600 7
8 paku 0.10 12,000 1,200 8
9 skrup 0.00 4,000 0 9
10 kain majun 0.00 7,000 0 10
11 engsel 1.00 15,000 15,000 11
12 kunci 2.00 12,000 24,000 12
13 rel 1.00 15,000 15,000 13
14 Lampu halogen 0.00 150,000 0 14
15 pegangan 6.00 15,000 90,000 15
16 Wood filler 0.18 22,000 3,850 16
17 Sending 0.35 48,000 16,800 17
18 Warna 0.18 48,000 8,400 18
19 Clear dof 0.35 48,000 16,800 19
20 Thiner 0.21 75,000 15,750 20
21 Lampu halogen 0.00 90,000 0 21
22 amplas 0.70 2,500 1,750 22
23 cat supergloss 0.00 37,500 0 23
24 Listrik 0.00 0 0 24
25 upah tukang kayu 0.45 250,000 112,500 25
26 upah tukang finishing 0.45 100,000 45,000 26
Total biaya produksi 552,000
Harga jual 788,571
/meter 1,752,381
estimasi keuntungan 236,571

788,571 1577143
4,542,929 4,542,929
2,532,714 2,532,714
8,652,786

lemari pakaian seksi MEJA SET

No Nama Material QTY Harga Ket. No

Satuan Jumlah
1 Multyplex 1.50 170,000 255,000 1
2 Triplex 4m 0.50 113,000 56,500 2
3 mega teak 1.00 90,000 90,000 3
5 edging/lis kamper 0.20 40,000 8,000 5
6 lem putih 0.50 7,500 3,750 6
7 lem kuning 0.62 105,000 64,800 7
8 paku 0.10 12,000 1,200 8
9 skrup 0.00 4,000 0 9
10 kain majun 1.00 7,000 7,000 10
11 rel 1.00 15,000 15,000 11
12 kunci 2.00 12,000 24,000 12
13 rel 0.00 15,000 0 13
14 Lampu halogen 0.00 150,000 0 14
15 pegangan 4.00 15,000 60,000 15
16 Wood filler 0.50 22,000 11,000 16
17 Sending 1.00 48,000 48,000 17
18 Warna 0.50 48,000 24,000 18
19 Clear dof 1.00 48,000 48,000 19
20 Thiner 0.60 75,000 45,000 20
21 Lampu halogen 0.00 90,000 0 21
22 amplas 2.00 2,500 5,000 22
23 cat supergloss 0.00 37,500 0 23
24 Listrik 0.00 0 0 24
25 upah tukang kayu 2.00 150,000 300,000 25
26 upah tukang finishing 2.00 100,000 200,000 26
Total biaya produksi 1,266,250
Harga jual 1,808,929
/meter 904,464
estimasi keuntungan 542,679
 Harga
QTY
Satuan Jumlah
2 165000 330000
Triplex 4m 0
Mega teak 0
2 60000 120000
1 20000 20000
1 7500 7500
1 75000 75000
0 12000 0
1 4000 4000
6 12000 72000
6 12000 72000
Handle pendek 0
0
1 100000 100000
1 250000 250000
2 37000 74000
5 2500 12500
2 37500 75000
1 35000 35000
3.42 150000 513000
3.42 120000 410400
0 100000 0
0 50000 0
2170400 4,471,600

Harga
QTY
Satuan Jumlah
3 165000 495000
2 60000 120000
2 90000 180000
0 60000 0
0.5 20000 10000
1 7500 7500
1 75000 75000
1 12000 12000
1 4000 4000
3 12000 36000
3 12000 36000
Handle pendek 0
1 6000 6000
 0 100000 0
0 250000 0
1 37000 37000
5 2500 12500
2 37500 75000
1 22000 22000
2.89 150000 433500
2.89 80000 231200
1 100000 100000
1 50000 50000

1942700 4,042,750
2,525,510

Harga
QTY
Satuan Jumlah
4 165000 660000
1 60000 60000
1 90000 90000
0 60000 0
0.5 20000 10000
1 7500 7500
1 75000 75000
1 12000 12000
1 4000 4000
2 12000 24000
2 12000 24000
Handle pendek 0
1 6000 6000
0 100000 0
0 250000 0
0 450,000 0
1 22,000 22,000
1 38,000 38,000
1 48,000 48,000
1 48,000 48,000
1 75,000 75,000
5 2500 12500
0 37500 0
0 22000 0
2.0475 150000 307125
2.0475 80000 163800
1 50000 50000
1 50000 50000

1786925
 2,501,695

Harga
QTY
Satuan Jumlah
4 165000 660000
1 60000 60000
1 90000 90000
0 60000 0
0.5 20000 10000
1 7500 7500
1 75000 75000
1 12000 12000
1 4000 4000
2 12000 24000
2 12000 24000
Handle pendek 0
1 6000 6000
0 100000 0
0 250000 0
0 450,000 0
1 22,000 22,000
1 38,000 38,000
1 48,000 48,000
1 48,000 48,000
1 75,000 75,000
5 2500 12500
0 37500 0
0 22000 0
2.0475 150000 307125
2.0475 80000 163800
1 50000 50000
1 50000 50000

1786925
2,501,695

Harga
QTY
Satuan Jumlah
1.25 165000 206250
0 60000 0
1.25 90000 112500
 0 60000 0
0.5 20000 10000
1 7500 7500
1 75000 75000
1 12000 12000
0 4000 0
0 12000 0
0 12000 0
Handle pendek 0
0 6000 0
0 100000 0
0 250000 0
0 450,000 0
1 22,000 22,000
1 38,000 38,000
1 48,000 48,000
2 48,000 96,000
1 75,000 75,000
5 2500 12500
0 37500 0
0 22000 0
2.4 125000 300000
2.4 70000 168000
1 50000 50000
1 25000 25000

1257750
1,635,075

Harga
QTY
Satuan Jumlah
2 165000 330000
0 60000 0
2 90000 180000
0 60000 0
0.5 20000 10000
1 7500 7500
1 75000 75000
1 12000 12000
0 4000 0
0 12000 0
0 12000 0
Handle pendek 0
0 6000 0
0 100000 0
0 250000 0
0.64 325,000 208,000
1 22,000 22,000
2 38,000 76,000
 2 48,000 96,000
2 48,000 96,000
1 75,000 75,000
5 2500 12500
0 37500 0
0 22000 0
3.01 150000 451500
3.01 80000 240800
1 50000 50000
1 25000 25000

1967300
2,557,490

Harga
QTY
Satuan Jumlah
2 165000 330000
0 60000 0
2 90000 180000
0 60000 0
0.5 20000 10000
1 7500 7500
1 75000 75000
1 12000 12000
0 4000 0
0 12000 0
0 12000 0
Handle pendek 0
0 6000 0
0 100000 0
0 250000 0
0.64 325,000 208,000
1 22,000 22,000
2 38,000 76,000
2 48,000 96,000
2 48,000 96,000
1 75,000 75,000
5 2500 12500
0 37500 0
0 22000 0
3.01 150000 451500
3.01 80000 240800
1 50000 50000
1 25000 25000

1967300
2,557,490
 Harga
QTY
Satuan Jumlah
0 165000 0
0.5 60000 30000
0 90000 0
0.2 75000 15000
0.5 20000 10000
0 7500 0
0.5 75000 37500
0.5 12000 6000
1 4000 4000
0.2 100000 20000
0 12000 0
0.2 250000 50000
0.2 60000 12000
0 100000 0
0 250000 0
0 325,000 0
0.5 22,000 11,000
0.5 38,000 19,000
0.5 48,000 24,000
0.5 48,000 24,000
0.5 75,000 37,500
1 2500 2500
0 37500 0
0 22000 0
1.2 125000 150000
1.2 80000 96000
0 50000 0
0 25000 0

548500
713,050

Harga
QTY Ket.
Satuan Jumlah
0 165000 0
0.5 60000 30000
0 90000 0
0.5 20000 10000
0 7500 0
0.5 75000 37500
0.5 12000 6000
1 4000 4000
 1 100000 100000
2 11000 22000
0 250000 0
2 60000 120000
0 100000 0
0 250000 0
0 325,000 0
2 22,000 44,000
2 38,000 76,000
2 48,000 96,000
2 48,000 96,000
2 75,000 150,000
5 2500 12500
0 37500 0
1 22000 22000
1.2 125000 150000
1.2 80000 96000
Total biaya produksi
Harga jual
Keuntungan

Harga
QTY Ket.
Satuan Jumlah
0 165000 0
0.5 60000 30000
0 90000 0
0.5 60000 30000
2 7500 15000
0.5 75000 37500
0.5 12000 6000
1 4000 4000
4 100000 400000
18 12000 216000
5 250000 1250000
2 60000 120000
7 100000 700000
0 250000 0
4 325,000 1,300,000
2 22,000 44,000
2 38,000 76,000
2 48,000 96,000
2 48,000 96,000
2 75,000 150,000
5 2500 12500
3 37500 112500
 1 22000 22000
1 2500000 2500000
1 80000 80000
Total biaya produksi 7,297,500
Harga jual
Keuntungan

Harga
QTY Ket.
Satuan Jumlah
0 165000 0
0.5 60000 30000
0 90000 0
0.5 20000 10000
0 7500 0
0.5 75000 37500
0.5 12000 6000
1 4000 4000
0.2 100000 20000
0 12000 0
0.2 250000 50000
0.2 60000 12000
0 100000 0
0 250000 0
0 325,000 0
0.5 22,000 11,000
0.5 38,000 19,000
0.5 48,000 24,000
0.5 48,000 24,000
0.5 75,000 37,500
1 2500 2500
0 37500 0
0 22000 0
1.2 125000 150000
1.2 80000 96000
Total biaya produksi
Harga jual 1,500,000
Keuntungan
 Harga
QTY Ket.
Satuan Jumlah
4 165000 660000
1 60000 60000
2 90000 180000
0.5 20000 10000
0 7500 0
0.5 75000 37500
0.5 12000 6000
0 4000 0
0 100000 0
2 11000 22000
0 250000 0
2 6000 12000
0 100000 0
0 250000 0
0 325,000 0
1 22,000 22,000
2 38,000 76,000
1 48,000 48,000
2 48,000 96,000
2 75,000 150,000
5 2500 12500
0 37500 0
1 22000 22000
2.88 250000 720000
2.88 125000 360000
Total biaya produksi 2,494,000
Harga jual 3,242,200
Keuntungan

Harga
QTY Ket.
Satuan Jumlah
4 165000 660000
1 60000 60000
2 90000 180000
0.5 20000 10000
0 7500 0
0.5 75000 37500
0.5 12000 6000
0 4000 0
0 100000 0
2 11000 22000
0 250000 0
2 6000 12000
 0 100000 0
0 250000 0
0 325,000 0
1 22,000 22,000
2 38,000 76,000
1 48,000 48,000
2 48,000 96,000
2 75,000 150,000
5 2500 12500
0 37500 0
1 22000 22000
2.88 250000 720000
2.88 125000 360000
Total biaya produksi 2,494,000
Harga jual 3,242,200
Keuntungan

Harga
QTY Ket.
Satuan Jumlah
2 165000 330000
1 750000 750000
0 90000 0
0 20000 0
1 7500 7500
1 75000 75000
0.5 12000 6000
1 4000 4000
1 200000 200000
 2 11000 22000
0.5 1200000 600000
1 200000 200000
0 100000 0
0 250000 0
4 50,000 200,000
0 22,000 0
2 150,000 300,000
1 48,000 48,000
1 48,000 48,000
1 75,000 75,000
5 2500 12500
2 52000 104000
1 22000 22000
1 250000 250000
1 125000 125000
Total biaya produksi 3,379,000
Harga jual 4,392,700
Keuntungan

Harga
QTY Ket.
Satuan Jumlah
2 165000 330000
0 60000 0
0 90000 0
0 20000 0
1 7500 7500
1 75000 75000
0.5 12000 6000
1 4000 4000
1 200000 200000
2 11000 22000
0.5 1200000 600000
1 200000 200000
0 100000 0
0 250000 0
4 50,000 200,000
0 22,000 0
0 38,000 0
1 48,000 48,000
1 48,000 48,000
1 75,000 75,000
5 2500 12500
2 52000 104000
1 22000 22000
1 250000 250000
 1 125000 125000
Total biaya produksi 2,329,000
Harga jual 3,027,700
Keuntungan

Harga
QTY Ket.
Satuan Jumlah
2 165000 330000
0 60000 0
0 90000 0
0 20000 0
1 7500 7500
1 75000 75000
0.5 12000 6000
1 4000 4000
1 200000 200000
2 11000 22000
0.5 1200000 600000
1 200000 200000
0 100000 0
0 250000 0
4 50,000 200,000
0 22,000 0
0 38,000 0
1 48,000 48,000
1 48,000 48,000
1 75,000 75,000
5 2500 12500
2 52000 104000
1 22000 22000
1 250000 250000
1 125000 125000
Total biaya produksi 2,329,000
Harga jual 3,027,700
Keuntungan

Harga
QTY Ket.
Satuan Jumlah
 2 170000 340000
0.5 55000 27500
2 90000 180000
1 20000 20000
1 7500 7500
1 75000 75000
0.5 12000 6000
0 4000 0
0 200000 0
1 30000 30000
0 1200000 0
0 200000 0
0 100000 0
0 250000 0
2 6,000 12,000
1 22,000 22,000
1 38,000 38,000
1 48,000 48,000
1 48,000 48,000
1 80,000 80,000
3 2500 7500
1 52000 52000
0.2 50000 10000
2 150000 300000
2 100000 200000
Total biaya produksi 1,503,500
Harga jual 1,954,550
Keuntungan 451,050

Harga
QTY Ket.
Satuan Jumlah
0.5 170000 85000
0 55000 0
2 90000 180000
1 20000 20000
1 7500 7500
1 75000 75000
0.5 12000 6000
0 4000 0
0 200000 0
0 13000 0
0 1200000 0
0 200000 0
 0 100000 0
0 250000 0
0 50,000 0
1 22,000 22,000
1 38,000 38,000
1 48,000 48,000
1 48,000 48,000
1 105,000 105,000
5 2500 12500
0 52000 0
0.2 50000 10000
2 120000 240000
2 80000 160000
Total biaya produksi 1,057,000
Harga jual 1,374,100

meja manager

Harga
QTY Ket.
Satuan Jumlah
3 170000 510000
6 250000 1500000
0 90000 0
0 20000 0
1 7500 7500
2 105000 210000
0.5 12000 6000
1 4000 4000
0 200000 0
2 13000 26000
1 8000 8000
0 200000 0
0 100000 0
0 250000 0
0 50,000 0
0 22,000 0
0 38,000 0
0 48,000 0
0 48,000 0
0 105,000 0
5 2500 12500 1.6
0 52000 0 1400000
0.2 50000 10000 2240000
2 250000 500000 1600000
2 150000 300000 3840000
Total biaya produksi 3,094,000
Harga jual 4,022,200

Nama Material QTY Harga Ket.

Satuan Jumlah
Multyplex 4.00 170,000 680,000
Triplex 9m 2.00 113,000 226,000
mega teak 1.50 90,000 135,000
edging/lis kamper 1.00 40,000 40,000
lem putih 2.00 7,500 15,000
lem kuning 1.65 105,000 172,800
paku 1.00 12,000 12,000
skrup 1.00 4,000 4,000
kain majun 2.00 7,000 14,000
engsel 1.00 15,000 15,000
kunci 4.00 12,000 48,000
rel 4.00 15,000 60,000
Lampu halogen 0.00 150,000 0
pegangan 4.00 15,000 60,000
Wood filler 1.50 25,000 37,500
Sending 3.00 48,000 144,000
Warna 1.50 48,000 72,000
Clear dof 3.00 48,000 144,000
Thiner 1.80 65,000 117,000
Lampu halogen 0.00 90,000 0
amplas 6.00 2,500 15,000
cat supergloss 0.00 37,500 0
Listrik 1.00 0 0
upah tukang kayu 2.75 300,000 825,000
upah tukang finishing 2.75 125,000 343,750
Total biaya produksi 3,180,050
Harga jual 3,975,063
/meter 1,445,477
estimasi keuntungan 795,013

Nama Material QTY Harga Ket.

Satuan Jumlah
Multyplex 4.00 170,000 680,000
Triplex 9m 2.00 113,000 226,000
mega teak 1.50 90,000 135,000
edging/lis kamper 1.00 40,000 40,000
lem putih 2.00 7,500 15,000
lem kuning 1.65 105,000 172,800
paku 1.00 12,000 12,000
skrup 1.00 4,000 4,000
kain majun 2.00 7,000 14,000
engsel 1.00 15,000 15,000
kunci 4.00 12,000 48,000
rel 4.00 15,000 60,000
Lampu halogen 0.00 150,000 0
pegangan 4.00 15,000 60,000
Wood filler 1.50 25,000 37,500
Sending 3.00 48,000 144,000
Warna 1.50 48,000 72,000
Clear dof 3.00 48,000 144,000
Thiner 1.80 65,000 117,000
Lampu halogen 0.00 90,000 0
amplas 6.00 2,500 15,000
cat supergloss 0.00 37,500 0
Listrik 1.00 0 0
upah tukang kayu 2.75 300,000 825,000
upah tukang finishing 2.75 125,000 343,750
Total biaya produksi 3,180,050
Harga jual 4,542,929
/meter 1,651,974
estimasi keuntungan 1,362,879

3,180,050
552,000
1,772,900
5,504,950

Nama Material QTY Harga

Satuan Jumlah
Multyplex 4.00 170,000 680,000
Triplex 9m 2.00 113,000 226,000
mega teak 1.50 90,000 135,000
edging/lis kamper 1.00 40,000 40,000
lem putih 2.00 7,500 15,000
lem kuning 1.65 105,000 172,800
paku 1.00 12,000 12,000
skrup 1.00 4,000 4,000
kain majun 2.00 7,000 14,000
engsel 1.00 15,000 15,000
kunci 4.00 12,000 48,000
rel 4.00 15,000 60,000
Lampu halogen 0.00 150,000 0
pegangan 4.00 15,000 60,000
Wood filler 1.50 25,000 37,500
Sending 3.00 48,000 144,000
Warna 1.50 48,000 72,000
Clear dof 3.00 48,000 144,000
Thiner 1.80 65,000 117,000
Lampu halogen 0.00 90,000 0
amplas 6.00 2,500 15,000
cat supergloss 0.00 37,500 0
Listrik 1.00 0 0
upah tukang kayu 2.75 300,000 825,000
upah tukang finishing 2.75 125,000 343,750
Total biaya produksi 3,180,050
Harga jual 4,542,929
/meter 1,651,974
estimasi keuntungan 1,362,879
 Rincian Pengeluaran Mebel Chevron

No. Tanggal Uraian Jumlah Keterangan

1 25/10/07 Konsumsi antar barang 35,000
2 30/11/07 Sarung tangan 22,500
3 30/11/07 Konsumsi antar barang 7,500
4 03/12/07 Beli Material 1,500,000
5 07/01/08 Ganti Nota P'Pras 341,500
6 07/01/08 Granite Chevron 6,286,000
7 28/01/08 Cermin 515,500
8 28/02/08 Transportasi P.pras ke penajam 150,000
Total 8,858,000

Dibuat Diketahui Disetujui

Roni Suyadi M. Agus, S

 Rekafitulasi Penggunaan Material dan Upah Kerja Proyek Chevron
Harga
No Nama Material QTY Ket
Satuan Jumlah
1 Amplas 150 6 9,000.00 54,000.00
2 Amplas 180 19 3,500.00 66,500.00
3 Amplas 240 18 3,500.00 63,000.00
4 Amplas 400 1 3,500.00 3,500.00
5 Candy Yellow 2 36,000.00 72,000.00
6 Dempul Isamo 13 38,000.00 494,000.00
7 Dempul Sungkai 2 23,000.00 46,000.00
8 Edging kayu sungkay 2 100,000.00 200,000.00
9 Engsel Bungkuk 20 13,500.00 270,000.00
10 Engsel Kupu - Kupu Kuning 2 5,000.00 10,000.00
11 Engsel Lurus 4 12,000.00 48,000.00
12 Formica 2 125,000.00 250,000.00
13 Grendel YSK 3 4,000.00 12,000.00
14 HI.Efoxy Filler 4 43,500.00 174,000.00
15 Isolasi Kertas 16 6,000.00 96,000.00
16 Kain Majun 5 10,000.00 50,000.00
17 Kunci Huben 5 8,000.00 40,000.00
18 Lambercore 23 165,000.00 3,795,000.00
19 Lem Fox 2 85,000.00 170,000.00
20 Lem Kuning 4 8,500.00 34,000.00
21 Lem putih 17 8,500.00 144,500.00
22 Lubang Kabel Putih 14 2,500.00 35,000.00
23 Melaminto 4 75,000.00 300,000.00
24 ML.Clear Dof 11 45,000.00 495,000.00
25 ML.Sending Seller 8 45,000.00 360,000.00
26 Paku 2.5" 2 15,500.00 31,000.00
27 Paku 4" 1 13,000.00 13,000.00
28 Rel 25 7 13,000.00 91,000.00
29 Rel 45 18 13,500.00 243,000.00
30 Seiv Black 1 39,000.00 39,000.00
31 Seiv Misty Grey 4 39,000.00 156,000.00
32 Skrup 4 6,500.00 26,000.00
33 Sungkay wood 9 90,000.00 810,000.00
34 Talk 10 7,500.00 75,000.00
35 Tarikan Huben 6 15,000.00 90,000.00
36 Thinner 10 75,000.00 750,000.00
37 Thinner B 2 45,000.00 90,000.00
38 Thinner Super Gloss 1 45,000.00 45,000.00
39 Thinner Super Nippe 2 60,000.00 120,000.00
40 Triplek 4 m 4 55,000.00 220,000.00
41 Vinil Jati 1 20,000.00 20,000.00
42 W.F.Jati 2 25,000.00 50,000.00
43 W.S.Candy Brown 1 43,000.00 43,000.00
44 W.S.Cocoa Brown 1 43,000.00 43,000.00
45 WF.Sungkai 2 23,000.00 46,000.00
46 Upah buat jok stool piano 1 350,000.00 350,000.00
47 Biaya lain-lain 1 8,858,000.00 8,858,000.00
48 Upah tukang kayu 1 5,550,000.00 5,550,000.00
49 Upah tukang Finishing 1 3,050,000.00 3,050,000.00
Total biaya produksi 28,091,500.00
Harga jual 40,150,000.00
Keuntungan 12,058,500.00

Dibuat

Roni