bengkel invest bike service

8/16/2019 Bengkel Invest Bike Service

1/12

Itungan kaya

Page 1

KONDISI BENGKEL IDEAL Rata-rataan

@ Gaji 1 mek Rp Gaji Total (Rp) UE a!a Ser"i! (Rp)

Gapok/hr (Rp) 32,000 Gapok 800,000

Insentif/unit (Rp) 2,500 Insentif 281,250

Mek 20 G Bulanan 1#$%1#&'$ 21,25,000 2,250 5,250,000

!"/#ek/hr $%5 G &arian $3,250 85,000 '0 2,250,000

&ari kera 25 G Minuan 25',500 5,1'0,000 5$0 13,500,000

*asa/unit (Rp) 25,000

@ Gaji I Rp +ersons

Gapok/hr (Rp) 83,000 G Bulanan 3,$81,250 Manaer 1

Gapok/hr (Rp) 32,000 G Bulanan '8,50 +arts#an 2

G Bulanan '12,500 -ront.esk 2

G Bulanan 8,500 B/ourier 3

er*it+n,an enapatan Ben,kel

ea.aan "ntr / ulan "ntr / hari "ntr / #ek/hr Biaa Gai In4o#e *asa In4o#e *asa Bersih

(!nit) (!nit) (!nit) (Rp) (Rp) (Rp)

epi 6o#ok 0 0 0 23,5,000 0 723,5,000

I#pas Gai 10'' $$%0 2%2 2,$8$,328 2,$8$,328 0

Titik Impa! 1.1. '/0/ &0% &%#'.#2.3 2'#2.%#%.1 /#.#.3&

Rata-rataan 2250 90 4.5 31,$1,250 56,250,000 24,778,750

aret 3500 1$0 35,802,500 8,500,000 51,',500

KONDISI ENGGAIAN IDEAL KONDISI SER4IS IDEAL

Gaji 9aan :nak 1 :nak 2 5ork 6in+te!

Bulanan 58,50 1,03',35 1,$25,000 +re74he4k 5

Insentif 281,250 35,25 $50,000 er;i4e $0

otal %/$#$$$ 1,$05,000 1,85,000 -inal74he4k 5

Moile/talk/rest 5

55

Ke7+t+*an Kar8a9an Lajan,

Ke7+t+*an :Rp ;reari Ke7 1 7ln (Rp)

Makan ,000 3 1 18,000 30 5$0,000

nkos ransport 3,000 2 1 ,000 30 180,000

e


2/12

Itungan kaya

Page 2

9ain2 3,000 1 2%5 ,500 30 225,000

./#%22 1#.$'#$$$

Ke7+t+*an Kar8a9an Ka9in Anak & (anak hitun = or

Ke7+t+*an :Rp ;reari Ke7 1 7ln (Rp)

Makan ,000 3 $ 3,500 30 1,125,000

nkos ransport 3,000 2 1 ,000 30 180,000

e


3/12

Itungan kaya

Page 3


4/12

Itungan kaya

Page 4

KONDISI SER4IE ARTS SALES IDEAL Rata-rataan

Sale! (Rp) ales @Rp +eluan anti er;i4e +arts ales (Rp)

+arts 25,000 0%25 ,250

li 20,000 0% 12,000

$2,18,500 Busi 10,000 0%05 500

1,8,500 18,50

10,125,000

In4o#e ales &ara Beli +rofit +art pe> otal In4o#e

(Rp) (Rp) (Rp) (Rp) In4o#e 9ainna

0 0 0 ,033,1 730,08,1

20,13,2$ 18,551,'21 2,01,325 8,8'3,$'0 7,832,15

&/#'11#/21 &2#%/$#./% /'1#1/2 3#.&'#/'' $

42,187,500 37,968,750 4,218,750 10,83',' 18,157,533

5,25,000 5',02,500 ,52,500 12,'5$,550 $5,305,$50

KONDISI OEC IDEAL Rata-rataan

Time D+r No0UE=5ork Ope Rp

8?00 0?20 leanin Bensin 100,000

8?20 0?55 1 +elu#asan lai 100,000

'?15 0?55 2 :#plas, kuas 100,000

10?10 0?55 3 +:M+96 800,000

11?05 0?55 $ Minu#an 4up 100,000

12?00 1?00 9un4h Ba4aan 100,000

13?00 0?55 5 +ro#osi 100,000

13?55 0?55 ertas kuitans 250,000

1$?50 0?55 elepon 200,000

15?$5 0?55 8 Maintenan4e 200,000

1?$0 0?20 leanin +aak

1?00 Go ho#e +enusut

2,050,000

Ma> !" 13 esaksian Ainarto 25 ep 0

er;is $,000 k#/ser;is

.o#eter 25 k#/hr

e#unkinan 0%5

+ropert 1 Motor / 10 r

op+la!i &%#%$$ 6otor !" &'$

en++k &%%#$$$ Or, !" 3$

ke4% u #akan)

Me.an 2,000,000

9uas Ailaah 0%1$ Me.an

+arts alesonl


5/12

Itungan kaya

Page 5

ke4% u #akan)

&ara ools :&M 200

BIKE LIFT ASSY 4,500,000

MECHANIC TRUS 3,487,000

1,10,300 AIR DUSTER (CEJ 132,0001$,'8,100 COIL HOSE KRIS 53,000

10,'5',00 COUPLER 20 PM 4,000

HANDY AIR REEL 40,000

SPRIN! BALANC 440,000

SPRIN! BALANC 700,000

DRI"ER BIT NO# 15,000

IMPACT $RENC 2%0,000

PNEUMATIC $RE 821,500

DRI"ER MINUS & 27,500

TOR' T40 50,000

"AL"E ADJUSTER 18,700

SPARKPLU! $R 30,00SPARKPLU! $R 378,000

THICK TAPE 0#03 10,%00

THICK TAPE 0#05 87,00

THICK TAPE 0#1 87,00

BRAKE BLEEDIN 4%3,400

BATTERY CHAR! 70,700 ALAT UKUR

BORE !AU!E 3 1,511,400 ALAT UKUR

COMPRESSION 1,00,400 ALAT UKUR

DIAL INDICATOR 810,700 ALAT UKUR

DIAL TEST INDIC 77,00 ALAT UKUR

DI!ITAL MULTIM 354,800 ALAT UKUR

DI!ITAL RPM ME 2,400,000 ALAT UKURHYDROMETER 4,200 ALAT UKUR

INSIDE MICROM 2,8%,%00 ALAT UKUR

OUTSIDE MICRO 335,500 ALAT UKUR

OUTSIDE MICRO 37,200 ALAT UKUR

OUTSIDE MICRO 1,%1,300 ALAT UKUR

ahun PEAK "OLTA!E A 3%1,400 ALAT UKUR

STAND MA!NETI 552,200 ALAT UKUR

TIMIN! LI!HT 72,800 ALAT UKUR

"ERNIER CALIPE 20,000 ALAT UKUR

DLC SHORT CON 5,000 P!M FI

FUEL PRESSURE 503,200 P!M FI

!AU!E ATT FUE 42,800 P!M FICLUTCH CENTER 275,000 SPECIAL TOOLS

FLY$HEEL HOLD 858,800 SPECIAL TOOLS

FLY$HEEL PULL 253,000 SPECIAL TOOLS



LOCKNUT $R 18 1%2,500 SPECIAL TOOLS

LOCKNUT $R 20 183,700 SPECIAL TOOLS


6/12

Itungan kaya

Page 6

UNI"ERSAL BEA 8%4,00 SPECIAL TOOLS

"AL"E SPRIN! C 580,300 SPECIAL TOOLS

"AL"E SPRIN! C 1%0,300 SPECIAL TOOLS

SPOKE ADJUSTE 78,300 STEL JARI2

SPOKE ADJUSTE 78,300 STEL JARI2

$HEEL TRUIN! 1,375,000 STEL JARI2

SPECIAL TOOLS 4,4%1,300 SPECIAL TOOLS


7/12

Itungan kaya

Page 7

ro,ram &

A&:

A&C !ntuk #enarik #inat konsu#en ke :&:

A&"6 eelu# ser;is (.i.iskon saat pe#aaran)

A&"R" Di :&:

A& e#ua pe#aO5 6U> Di!kon a!a Rp '$$ $$ +nit (1 7ln) Rp

+R+" "ntr / ulan 6or#al

(!nit) (Rp)

on.isi seka 0 8,$'8,000 8,$'8,000

Titik Impa! /&3 %#%1.1 %#.3%#$$$

aret 00 ',800,000 ',$50,000

at ? *asa er;is 6or#al u 100/125 44 rata7rata E Rp

ro,ram 2

A&: In!enti

A&C !ntuk #ena#ah #oti;asi kara


8/12

Itungan kaya

Page 8


9/12


10/12

Itungan kaya

Page 10

i atau 2 &" +art

2'$#$$$ ,7

+en.apatan Bersih +en.apatan

(Rp) 9ainna

+art sales

1$%000,7

ualan part

2'$#$$$ ,7

+en.apatan

9ainna

+art sales

1$%000,7

ualan part

i atau 2 &" +art

350,000 ,7

350,000 ,7

$$#$$$ ,7

+en.apatan

9ainna

+art sales

1$%000,7

ar.)

rhasilanna leih esar


11/12

Itungan kaya

Page 11


12/12

Itungan kaya

Page 12

bengkel invest bike service

Documents