BIAYA PRODUKSI MESIN TWIST

UP SMK BINA KERJA

No Nama Barang Supplier Harga
A Material
1 Material ( Plat Besi, plat allumunium PT.Mita Jaya Mandiri Rp 2,377,800.00
2 Kekurangan transport PT. Mita Jaya Rp 140,000.00
3 Induksi Motor Yahya allumunium (Bukalapak) Rp 984,850.00
4 Kontrol motor Yahya allumunium (Bukalapak) Rp 579,959.00
5 Selenoid Valve Artha Engineering Rp 211,000.00
6 alat panel dll skill Rp 550,000.00
7 tool kita Rp 273,000.00
8 Double tape 3M, Pylox merah skill Rp 91,000.00
9 Kontrol Panel Karawang Rp 2,505,000.00
10 kabel, gerinda Rp 63,500.00
Jumlah Rp 7,776,109.00
B Transport dan makan
1 Transport Rp 150,000.00
2. Makan Rp 186,000.00
Jumlah Rp 336,000.00
C Upah Kerja
1 Ir. Agus Sumarna Rp 600,000.00
2 Muhamad Ridwan Rp 350,000.00
3 Ahmad Rivai Rp 250,000.00
4 Sri Mulyani Rp 250,000.00
5 Setia Rp 150,000.00
Jumlah Rp 1,600,000.00
D Lain -Lain
Listrik Rp 500,000.00

Jumlah Rp 500,000.00
JUMLAH TOTAL Rp 10,212,109.00

Harga Jual Rp 13,500,000.00

Profit Rp 3,287,891.00
Yayasan 20% Rp 657,578.20
Rp 2,587,891.00
Fee/ Muhamad Wahyudi Rp 1,293,945.50
700000
 BIAYA PRODUKSI TAPPING JIG
UP SMK BINA KERJA
No Nama Barang Supplier Qty Harga Jumlah
A Material
1 Allumunium Profile 30 x 60 CV. Artha Prima 1 Rp 858,000 Rp 858,000
2 T nut M6 Series CV. Artha Prima 50 Rp 3,300 Rp 165,000
3 Baut L M6x10 CV. Artha Prima 50 Rp 935 Rp 46,750
4 End cap 3060 CV. Artha Prima 10 Rp 14,300 Rp 143,000
5 Blade 1 Rp 200,000 Rp 200,000
6 nylon pe plat 5 mm 500x 500 Rp 124,000
7 Nylon PE Plat 20 mm 500x500 Rp 433,300
8 T nut M6 Series 60 Rp 950 Rp 57,000
9 Baut L M6x12 60 Rp 3,000 Rp 180,000
10 Baut JP 4x 10 Rp 7,000
11 star baut Rp 6,500
12 amplas 4 Rp 5,000 Rp 20,000
Jumlah Rp 2,240,550
B Transport dan makan
1 Transport Rp 144,000
2. Makan Rp 41,400
Jumlah Rp 185,400
C Upah Kerja
1 Ir. Agus Sumarna Rp 150,000
2 Muhamad Ridwan Rp 100,000
3 Ahmad Rivai Rp 50,000
4 Sri Mulyani
5 Setia
Jumlah Rp 300,000
D Lain -Lain
Listrik Rp 100,000
Adm
Jumlah Rp 100,000
JUMLAH TOTAL Rp 2,825,950

Harga Jual Rp 3,375,000.00

Profit Laba Bersih Rp 549,050.00
Yayasan 20% Rp 109,810
Rp 439,050
Fee/ M.Wahyudi 50% Rp 219,525
110000