Analisa harga mebel 2009

Lemari file petrosea dapur

Harga Ket.
No Nama Material QTY 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 1.00 90,000 90,000 3
4 edging/lis kamper 0.20 40,000 8,000 4
5 lem putih 0.20 7,500 1,500 5
6 lem kuning 0.82 105,000 86,400 6
7 paku 0.20 12,000 2,400 7
8 skrup 0.20 4,000 800 8
9 kain majun 0.10 7,000 700 9
10 rel 3.00 15,000 45,000 10
11 kunci 3.00 12,000 36,000 11
12 kaca 1.26 150,000 189,000 12
13 Lampu halogen 150,000 0 13
14 pegangan 3.00 6,000 18,000 14
15 Wood filler 0.75 25,000 18,750 15
16 Sending 1.50 48,000 72,000 16
17 Warna 0.75 52,000 39,000 17
18 Clear dof 1.50 48,000 72,000 18
19 Thiner 0.90 75,000 67,500 19
20 amplas 6.30 2,500 15,750 20
21 amplas 2,500 0 21
22 cat supergloss 37,500 0 22
Total material 1,157,800

1 upah tukang kayu 2.10 200,000 420,000 1

2 upah tukang finishing 2.10 125,000 262,500 2
Total Upah tukang 682,500

1 marketing 184,030 1
2 transportasi 50,000 2
3 Listrik 10,500 3
Total biaya operasional 244,530
Harga jual 2,606,038 1,240,970
Modal 2,084,830 521,208

lemari stock dapur

Harga Ket.
No Nama Material QTY No
Satuan Jumlah
1 Multyplex 1.00 170,000 170,000 1
2 Triplex 4m 0.50 55,000 27,500 2
 3 mega teak 1.00 90,000 90,000 3
4 edging/lis kamper 0.50 40,000 20,000 4
5 lem putih 0.20 7,500 1,500 5
6 lem kuning 0.41 105,000 43,200 6
7 paku 0.20 12,000 2,400 7
8 skrup 0.20 4,000 800 8
9 kain majun 0.10 7,000 700 9
10 rel 1.00 50,000 50,000 10
11 kunci 2.00 12,000 24,000 11
12 kaca 0.00 150,000 0 12
13 Lampu halogen 0.00 150,000 0 13
14 pegangan 4.00 6,000 24,000 14
15 Wood filler 0.38 25,000 9,375 15
16 Sending 0.75 48,000 36,000 16
17 Warna 0.38 52,000 19,500 17
18 Clear dof 0.75 48,000 36,000 18
19 Thiner 0.45 75,000 33,750 19
20 amplas 6.00 2,500 15,000 20
21 amplas 4.00 2,500 10,000 21
22 cat supergloss 0.00 37,500 0 22
Total material 613,725

1 upah tukang kayu 2.00 200,000 400,000 1

2 upah tukang finishing 2.00 125,000 250,000 2
Total Upah tukang 650,000

1 marketing 126,373 1
2 transportasi 50,000 2
3 Listrik 10,000 3
Total biaya operasional 186,373
Harga jual 1,812,622 906,311
Modal 1,450,098 362,524
 Harga Ket.
Nama Material QTY
Satuan Jumlah
Multyplex 1.50 170,000 255,000
Triplex 4m 0.50 55,000 27,500
mega teak 0.50 90,000 45,000
edging/lis kamper 0.20 40,000 8,000
lem putih 0.20 7,500 1,500
lem kuning 0.62 105,000 64,800
paku 0.20 12,000 2,400
skrup 0.10 4,000 400
kain majun 0.10 7,000 700
rel 0.00 50,000 0
kunci 0.00 12,000 0
rel 0.00 15,000 0
Lampu halogen 0.00 150,000 0
pegangan 2.00 15,000 30,000
Wood filler 0.50 25,000 12,500
Sending 1.00 48,000 48,000
Warna 0.50 52,000 26,000
Clear dof 1.00 48,000 48,000
Thiner 0.60 75,000 45,000
amplas 3.00 2,500 7,500
amplas 2,500 0
cat supergloss 37,500 0
Total material 622,300

upah tukang kayu 1.00 300,000 300,000

upah tukang finishing 1.00 150,000 150,000
Total Upah tukang 450,000

marketing 107,230
transportasi 50,000
Listrik 5,000
Total biaya operasional 162,230
Harga jual 1,543,163 1,543,163
Modal 1,234,530 308,633

Harga Ket.
Nama Material QTY
Satuan Jumlah
Multyplex 0.20 170,000 34,000
Triplex6m 1.50 75,000 112,500
mega teak 1.50 90,000 135,000
edging/lis kamper 0.20 40,000 8,000
lem putih 0.20 7,500 1,500
lem kuning 0.08 105,000 8,640
paku 0.20 12,000 2,400
skrup 0.00 4,000 0
kain majun 0.00 7,000 0
rel 0.00 50,000 0
kunci 0.00 12,000 0
alumunium 1.00 40,000 40,000
Lampu halogen 0.00 150,000 0
pegangan 0.00 15,000 0
Wood filler 0.43 25,000 10,625
Sending 0.85 48,000 40,800
Warna 0.43 52,000 22,100
Clear dof 0.85 48,000 40,800
Thiner 0.51 75,000 38,250
amplas 3.00 2,500 7,500
amplas 2.00 2,500 5,000
kaca 1.00 150,000 150,000
Total material 657,115

upah tukang kayu 1.00 150,000 150,000

upah tukang finishing 1.00 125,000 125,000
Total Upah tukang 275,000

marketing 93,212
transportasi 0
Listrik 5,000
Total biaya operasional 98,212
Harga jual 1,287,908 1,287,908
Modal 1,030,327 257,582

300000 0.66 198000

8 40000 320000
8 40000 320000
50000
888000
Analisa harga mebel 2009

Lemari file petrosea dapur

Harga Ket.
No Nama Material QTY 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 1.00 90,000 90,000 3
4 edging/lis kamper 0.20 40,000 8,000 4
5 lem putih 0.20 7,500 1,500 5
6 lem kuning 0.82 105,000 86,400 6
7 paku 0.20 12,000 2,400 7
8 skrup 0.20 4,000 800 8
9 kain majun 0.10 7,000 700 9
10 rel 3.00 15,000 45,000 10
11 kunci 3.00 12,000 36,000 11
12 kaca 1.26 150,000 189,000 12
13 Lampu halogen 150,000 0 13
14 pegangan 3.00 6,000 18,000 14
15 Wood filler 0.75 25,000 18,750 15
16 Sending 1.50 48,000 72,000 16
17 Warna 0.75 52,000 39,000 17
18 Clear dof 1.50 48,000 72,000 18
19 Thiner 0.90 75,000 67,500 19
20 amplas 6.30 2,500 15,750 20
21 amplas 2,500 0 21
22 cat supergloss 37,500 0 22
Total material 1,157,800

1 upah tukang kayu 2.10 200,000 420,000 1

2 upah tukang finishing 2.10 125,000 262,500 2
Total Upah tukang 682,500

1 marketing 184,030 1
2 transportasi 50,000 2
3 Listrik 10,500 3
Total biaya operasional 244,530
Harga jual 2,606,038 1,240,970
Modal 2,084,830 521,208

lemari stock dapur

Harga Ket.
No Nama Material QTY No
Satuan Jumlah
1 Multyplex 1.00 170,000 170,000 1
2 Triplex 4m 0.50 55,000 27,500 2
 3 mega teak 1.00 90,000 90,000 3
4 edging/lis kamper 0.50 40,000 20,000 4
5 lem putih 0.20 7,500 1,500 5
6 lem kuning 0.41 105,000 43,200 6
7 paku 0.20 12,000 2,400 7
8 skrup 0.20 4,000 800 8
9 kain majun 0.10 7,000 700 9
10 rel 1.00 50,000 50,000 10
11 kunci 2.00 12,000 24,000 11
12 kaca 0.00 150,000 0 12
13 Lampu halogen 0.00 150,000 0 13
14 pegangan 4.00 6,000 24,000 14
15 Wood filler 0.38 25,000 9,375 15
16 Sending 0.75 48,000 36,000 16
17 Warna 0.38 52,000 19,500 17
18 Clear dof 0.75 48,000 36,000 18
19 Thiner 0.45 75,000 33,750 19
20 amplas 6.00 2,500 15,000 20
21 amplas 4.00 2,500 10,000 21
22 cat supergloss 0.00 37,500 0 22
Total material 613,725

1 upah tukang kayu 2.00 200,000 400,000 1

2 upah tukang finishing 2.00 125,000 250,000 2
Total Upah tukang 650,000

1 marketing 126,373 1
2 transportasi 50,000 2
3 Listrik 10,000 3
Total biaya operasional 186,373
Harga jual 1,812,622 906,311
Modal 1,450,098 362,524
 Harga Ket.
Nama Material QTY
Satuan Jumlah
Multyplex 1.50 170,000 255,000
Triplex 4m 0.50 55,000 27,500
mega teak 0.50 90,000 45,000
edging/lis kamper 0.20 40,000 8,000
lem putih 0.20 7,500 1,500
lem kuning 0.62 105,000 64,800
paku 0.20 12,000 2,400
skrup 0.10 4,000 400
kain majun 0.10 7,000 700
rel 0.00 50,000 0
kunci 0.00 12,000 0
rel 0.00 15,000 0
Lampu halogen 0.00 150,000 0
pegangan 2.00 15,000 30,000
Wood filler 0.50 25,000 12,500
Sending 1.00 48,000 48,000
Warna 0.50 52,000 26,000
Clear dof 1.00 48,000 48,000
Thiner 0.60 75,000 45,000
amplas 3.00 2,500 7,500
amplas 2,500 0
cat supergloss 37,500 0
Total material 622,300

upah tukang kayu 1.00 300,000 300,000

upah tukang finishing 1.00 150,000 150,000
Total Upah tukang 450,000

marketing 107,230
transportasi 50,000
Listrik 5,000
Total biaya operasional 162,230
Harga jual 1,543,163 1,543,163
Modal 1,234,530 308,633

Harga Ket.
Nama Material QTY
Satuan Jumlah
Multyplex 0.20 170,000 34,000
Triplex6m 1.50 75,000 112,500
mega teak 1.50 90,000 135,000
edging/lis kamper 0.20 40,000 8,000
lem putih 0.20 7,500 1,500
lem kuning 0.08 105,000 8,640
paku 0.20 12,000 2,400
skrup 0.00 4,000 0
kain majun 0.00 7,000 0
rel 0.00 50,000 0
kunci 0.00 12,000 0
alumunium 1.00 40,000 40,000
Lampu halogen 0.00 150,000 0
pegangan 0.00 15,000 0
Wood filler 0.43 25,000 10,625
Sending 0.85 48,000 40,800
Warna 0.43 52,000 22,100
Clear dof 0.85 48,000 40,800
Thiner 0.51 75,000 38,250
amplas 3.00 2,500 7,500
amplas 2.00 2,500 5,000
kaca 1.00 150,000 150,000
Total material 657,115

upah tukang kayu 1.00 150,000 150,000

upah tukang finishing 1.00 125,000 125,000
Total Upah tukang 275,000

marketing 93,212
transportasi 0
Listrik 5,000
Total biaya operasional 98,212
Harga jual 1,287,908 1,287,908
Modal 1,030,327 257,582

300000 0.66 198000

8 40000 320000
8 40000 320000
50000
888000