Ek.

3-A

YERLİ KATKI ORANI HESAP CETVELİ

A) Nihai Ürün Doğrudan ve Dolaylı Malzeme Giderleri

Yerli Girdi İthal Girdi*

Sıra c= axb= Sıra b=Fiyatı

No Malzeme No (Döviz c=Döviz d= axbxc =Malzeme
Malzeme adı a=Miktar Birim b=Fiyatı(TL) Malzeme adı a=Miktar Birim
Maliyet Tutarı cinsinden) Kuru Maliyet Tutarı (TL)
(TL)
1 Doğrudan Doğrudan
2u2F/100V %10 X7R 1210 TRANS PNP 60V 0.8A
2 3 adt 6.2766 18.8298 1 4 adt 0.02 28.53 2.2824
Case SOT-23
RM8/I-3E27-
2.2UF 5% 400VDC
3 1 adt 33.9507 33.9507 2 TRANSFORMER CORE 1 adt 1.36 28.53 38.8008
RADIAL CAP FILM
(KÖMÜR)
CAP CER 4700PF 100V
4 3 adt 1.1412 3.4236 3 Transformer Clip, RM8 2 adt 0.22 28.53 12.5532
X7R 0603
DIODE ARRAY GP 75V COIL FORMER
5 7 adt 0.733628571 5.1354 4 1 adt 1.05 28.53 29.9565
150MA SOT23-3 VERTICAL
RM8/I-3E27-
LED 3MM QUAD 565NM
6 1 adt 34.236 34.236 5 TRANSFORMER CORE 1 adt 1.36 28.53 38.8008
GRN GRN DIFF
(KÖMÜR)
Diode Ultra Fast 1000V 1A
7 3 adt 0.2853 0.8559 6 Transformer Clip, RM8 2 adt 0.22 28.53 12.5532
DO214AC(SMA)
FUSE BOARD MNT COIL FORMER
8 3 adt 22.824 68.472 7 1 adt 1.05 28.53 29.9565
1.25A 125VAC/VDC VERTICAL
9 BD139-NPN 80V TO216 1 adt 2.5677 2.5677 8 1K2, 1206, RES 2 adt 0.005 28.53 0.2853
TRANS NPN 40V 1A TVS DIODE 3.3VWM
10 5 adt 0.2853 1.4265 9 1 adt 0.5 28.53 14.265
SOT-23 24.5VC SOD323
OPTOISO 3.75KV OPEN 10nF, 50V, %5, 0402,
11 2 adt 25.3917 50.7834 10 3 adt 0.003333333333 28.53 0.2853
COLL SO6-5 X7R, CAP

330uF, 50V, %20, Radial, 100nF, 50V,%10, 0402,

12 2 adt 15.4062 30.8124 11 6,600 adt 0.001515151515 28.53 285.3
TH, CAP X7R, CAP, AEC-Q200

TVS DIODE 12VWM 1uF, 35V, %10, 0402,

13 2 adt 7.4178 14.8356 12 3 adt 0.01 28.53 0.8559
33VC SOD323 X5R, CAP
FERRITE BEAD 26 OHM 3K3, %1, 250mW, 1206,
14 3 adt 0.8559 2.5677 13 4 adt 0.07 28.53 7.9884
0603 1LN RES
CAP CER 10UF 50V X5R 3K9, %1, 250mW, 1206,
15 3 adt 1.7118 5.1354 14 1 adt 0.21 28.53 5.9913
0805 RES
OPTOISOLATOR 3.75KV 330R, %1, 250mW,
16 8 adt 6.8472 54.7776 15 3 adt 0.02 28.53 1.7118
TRANS 4-SO 1206, RES
TRANS PNP 100V 15A 470R, %5, 250mW,
17 1 adt 9.4149 9.4149 16 2 adt 0.005 28.53 0.2853
TO220 1206, RES
 100nF, 100V, %10, 1206, 390R, %1, 250mW,
18 6 adt 3.4236 20.5416 17 1 adt 0.01 28.53 0.2853
X7R, CAP 1206, RES
4K7, %5, 250mW, 1206,
19 4 adt 0.071325 0.2853 18 36K, 1206, RES 1 adt 0 28.53 0
RES
100pF, 200v, %5, 1206,
20 1 adt 3.7089 3.7089 19 3K, 1206, RES 1 adt 0 28.53 0
NP0, CAP
2.2nF, 200V, %10, 1206, 10R, %1, 250mW, 1206,
21 2 adt 11.83995 23.6799 20 2 adt 0.005 28.53 0.2853
X7R, CAP RES
47R, %5, 250mW, 1206,
22 2 adt 0.5706 1.1412 21 300R, 1206, RES 1 adt 0.12 28.53 3.4236
RES
RES 2K OHM 1% 1/2W 8K2, %5, 250mW, 1206,
23 5 adt 0.8559 4.2795 22 1 adt 1 28.53 28.53
1206 RES
10K, %1, 250mW, 1206, 2K2, %1, 250mW, 1206,
24 15 adt 0.07608 1.1412 23 6 adt 0.015 28.53 2.5677
RES RES
4K3, %1, 250mW, 1206, 15pF, 50V, %10, 1206,
25 2 adt 0.14265 0.2853 24 1 adt 0 28.53 0
RES NP0, CAP

1K, %1, 250mW, 1206, 100nF, 50V,%10, 0402,

26 5 adt 0.11412 0.5706 25 8,800 adt 0.001136363636 28.53 285.3
RES X7R, CAP, AEC-Q200

CAP CER 0.47UF 50V 10nF, 50V, %5, 0402,

27 9 adt 1.7118 15.4062 26 2 adt 0.005 28.53 0.2853
X7R 1206 X7R, CAP
RES SMD 12K OHM 1% TRANS PNP 60V 0.8A
28 1 adt 0.2853 0.2853 27 8 adt 0.02 28.53 4.5648
1/4W 1206 SOT-23
RES SMD 180 OHM 1% 10K, %1, 100mW, 0402,
29 3 adt 0.2853 0.8559 28 1,100 adt 1 28.53 31383
1/4W 1206 RES
RES 2 OHM 2W 5% 2K2, %1, 125mW, 0402,
30 2 adt 2.2824 4.5648 29 22 adt 0.005909090909 28.53 3.7089
AXIAL RES
RES SMD 47K OHM 1% TVS DIODE 3.3VWM
31 1 adt 1.9971 1.9971 30 1 adt 0.5 28.53 14.265
3/4W 1206 24.5VC SOD323
RES 1 OHM 2W 5% 4K7, %5, 250mW, 1206,
32 1 adt 4.2795 4.2795 31 1 adt 1 28.53 28.53
AXIAL RES
HEAT SINK-PLAST. PWR 330R, %1, 250mW,
33 2 adt 81.5958 163.1916 32 1 adt 0.02 28.53 0.5706
TRAN 1206, RES
CAP CER 4700PF 100V
34 2 adt 1.1412 2.2824 33 0R, 1206, 250mW, RES 13 adt 0.003076923077 28.53 1.1412
X7R 0603
CAP CER 10UF 50V X5R 1uF, 35V, %10, 0402,
35 2 adt 1.7118 3.4236 34 1 adt 0.01 28.53 0.2853
0805 X5R, CAP
Diode Ultra Fast 1000V 1A
36 11 adt 0.2853 3.1383 35 Mounting Pad for TO-18 1 adt 0.09 28.53 2.5677
DO214AC(SMA)
FUSE BOARD MNT 3K3, %1, 250mW, 1206,
37 3 adt 22.824 68.472 36 2 adt 0.07 28.53 3.9942
1.25A 125VAC/VDC RES
DSUB 37 POSITON TERM BLOCK HDR
38 1 adt 51.354 51.354 37 1 adt 0.74 28.53 21.1122
10.3mm Female Angled 2POS VERT 5.08MM
CONN DIN41612 128pin 10R, %1, 250mW, 1206,
39 1 adt 418.2498 418.2498 38 1 adt 0.01 28.53 0.2853
male, right angle RES
 OPTOISO 3.75KV OPEN 1M, %5, 250mW, 1206,
40 4 adt 25.3917 101.5668 39 1 adt 1 28.53 28.53
COLL SO6-5 RES
OPTOISOLATOR 3.75KV 4K7, %5, 250mW, 1206,
41 1 adt 6.8472 6.8472 40 2 adt 1 28.53 57.06
TRANS 4-SO RES
OPTOISOLATOR 3.75KV 20K, %1, 250mW, 1206,
42 4 adt 19.6857 78.7428 41 3 adt 0.003333333333 28.53 0.2853
TRANS SO16 RES
CONN Receptacle 40 POS 510R, %1, 250mW,
43 1 adt 142.65 142.65 42 2 adt 0.015 28.53 0.8559
2.54mm Gold TH 1206, RES
RELAY GEN PURPOSE 100R, %1, 250mW,
44 3 adt 35.0919 105.2757 43 1 adt 1 28.53 28.53
SPST 10A 12V 1206, RES
RES SMD 10K OHM 1% 300K, %1, 250mW,
45 35 adt 0.2853 9.9855 44 2 adt 0.005 28.53 0.2853
1/4W 1206 1026, RES
100K, %1, 250mW, 1206, 1M5, %1, 250mW, 1206,
46 5 adt 0.17118 0.8559 45 1 adt 1 28.53 28.53
RES RES

TEK SIRA ERKEK 36 PIN 316R, %1, 1W, 2512,

47 2 adt 11.6973 23.3946 46 8 adt 0.11 28.53 25.1064
ALTIN DÜZ (JUMPER) RES

DIODE ARRAY GP 75V RELAY GEN PURPOSE

48 1 adt 0.8559 0.8559 47 2 adt 3.35 28.53 191.151
150MA SOT23-3 DPDT 5A 24V

FERRITE BEAD 26 OHM SW Toggle DPDT 5A

49 3 adt 0.8559 2.5677 48 1 adt 26 28.53 741.78
0603 1LN 28VDC Latched
TRANS NPN 50V 0.8A 7053 RED/1000FT-PVC
50 1 adt 88.7283 88.7283 49 0,08 adt 0.375 28.53 #VALUE!
500mW TO-18 KABLO
TRANS NPN 40V 1A SLEEVE BRASS M2,5
51 2 adt 0.2853 0.5706 50 6 adt 0.6 28.53 102.708
SOT-23 BRASS
1K, %1, 250mW, 1206, SCREW COLLAR
52 11 adt 0.103745455 1.1412 51 6 adt 0.24 28.53 41.0832
RES M2,5x12,3
WEST
CAP CER 1UF 50V X5R
53 1 adt 0.5706 0.5706 52 TYPE_SGM_Front 1 adt 1 28.53 28.53
0402
Panel_SERIGRAFI
TVS DIODE 24VWM SLEEVE BRASS M2,5
54 1 adt 3.7089 3.7089 53 4 adt 0.6 28.53 68.472
50VC SOD323 BRASS
RES SMD 47K OHM 1% SCREW COLLAR
55 6 adt 1.9971 11.9826 54 4 adt 0.24 28.53 27.3888
3/4W 1206 M2,5x12,3

RELAY GEN PURPOSE PROCESSING_M_

56 8 adt 23.3946 187.1568 55 1 adt 1 28.53 28.53
SPST 10A 3V Front Panel_SERIGRAFI

LED 3MM QUAD 565NM SCREW COLLAR

57 1 adt 34.236 34.236 56 4 adt 0.24 28.53 27.3888
GRN GRN DIFF M2,5x12,3
LED IND 3MM BI-LVL SLEEVE BRASS M2,5
58 1 adt 15.6915 15.6915 57 4 adt 0.6 28.53 68.472
RA GRN DIFF BRASS

CONN D-SUB PLUG POWER_M_Panel_MO

59 1 adt 466.4655 466.4655 58 1 adt 1 28.53 28.53
2POS R/A SLDR NT_B06_SERIGRAFI
 CONN DIN HDR 15POS SCREW COLLAR
60 1 adt 166.3299 166.3299 59 4 adt 0.24 28.53 27.3888
PCB RA GOLD M2,5x12,3
TVS DIODE 36V 58.1V SLEEVE BRASS M2,5
61 3 adt 2.5677 7.7031 60 4 adt 0.6 28.53 68.472
SMA BRASS
DIODE SCHOTTKY 100V SCREW COLLAR
62 2 adt 6.5619 13.1238 61 20 adt 0.24 28.53 136.944
8A DO214AB M2,5x12,3
FUSE BRD MNT 7A SLEEVE BRASS M2,5
63 1 adt 19.971 19.971 62 20 adt 0.6 28.53 342.36
125VAC/VDC 2SMD BRASS
FIXED IND 1UH 4.3A 42 IO ISOLATION
64 7 adt 1.7118 11.9826 63 1 adt 0 28.53 0
MOHM SMD Panel_SERIGRAFI
47uF, 50V, %20, Radial SCREW COLLAR
65 3 adt 4.5648 13.6944 64 4 adt 0.24 28.53 27.3888
Can-SMD, CAP M2,5x12,3
1uF, 50V, %5, 1206, X7R, SLEEVE BRASS M2,5
66 6 adt 81.5958 489.5748 65 4 adt 0.6 28.53 68.472
CAP BRASS
10nF, 50V, %10, 0603, TOPRAK_8HP_PANEL
67 4 adt 0.071325 0.2853 66 1 adt 0 28.53 0
X7R, CAP _MONT_SERIGRAFI
470nF, 630V, %10, 2220, SLEEVE BRASS M2,5
68 1 adt 55.6335 55.6335 67 4 adt 0.6 28.53 68.472
X7T, CAP BRASS
2.2nF, 200V, %10, 1206, SCREW COLLAR
69 1 adt 11.9826 11.9826 68 4 adt 0.24 28.53 27.3888
X7R, CAP M2,5x12,3
4.7nF, 250V, %5, 1206, 10nF, 50V, %5, 0402,
70 1 adt 5.706 5.706 69 12 adt 0.0025 28.53 0.8559
MLCC, CAP X7R, CAP
SMDY1 X760Y500VAC
71 2 adt 34.236 68.472 70 0R, 100mW, 0402, RES 31,900 adt 0.003134796238 28.53 2853
4700PF 20% Y5U
SMDY1 X760Y500VAC 10R, %1, 100mW, 0402,
72 2 adt 30.8124 61.6248 71 24 adt 0.002083333333 28.53 1.4265
3300PF 20% Y5U RES
SMDY1 X760Y500VAC 10K, %1, 100mW, 0402,
73 2 adt 29.9565 59.913 72 49,500 adt 0.00303030303 28.53 4279.5
2200PF 20% Y5U RES
DIODE GEN PURP 1KV 100R, %1, 100mW,
74 2 adt 1.1412 2.2824 73 2 adt 1 28.53 57.06
3A DO201AD 0402, RES
FIXED IND 12UH 5.2A 23 80R6, %1, 100mW,
75 2 adt 19.971 39.942 74 2,200 adt 0.009090909091 28.53 570.6
MOHM SMD 0402, RES

SMD 1206 12.4Kohm 1% 2K2, %1, 125mW, 0402,

76 1 adt 0.8559 0.8559 75 33 adt 0.006060606061 28.53 5.706
High VoltageAEC-Q20 RES

100nF, 50V, %10, 0603, 33R, %1, 100mW, 0402,

77 4 adt 0.071325 0.2853 76 20 adt 0.004 28.53 2.2824
X7R, CAP RES
MOSFET N-CH 500V 8A 1K5, %1, 100mW, 0402,
78 1 adt 15.4062 15.4062 77 4,400 adt 0.002272727273 28.53 285.3
D2PAK RES
1K, %1, 250mW, 1206, 220R, %1, 100mW,
79 5 adt 0.11412 0.5706 78 1 adt 1 28.53 28.53
RES 0402, RES

TEK SIRA ERKEK 36 PIN 62R, %1, 100mW, 0402,

80 4 adt 11.6973 46.7892 79 4 adt 0.0025 28.53 0.2853
ALTIN DÜZ (JUMPER) RES
 TRIMMER 10K OHM 2K7, %1, 100mW, 0402,
81 1 adt 16.2621 16.2621 80 2,200 adt 1 28.53 62766
0.25W PC PIN TOP RES
TVS DIODE 180VWM 3K3, %1, 100mW, 0402,
82 1 adt 13.6944 13.6944 81 14 adt 0.002857142857 28.53 1.1412
292VC SMC RES
IC SURGE STOPPER HV 1uF, 35V, %10, 0402,
83 1 adt 38.5155 38.5155 82 14 adt 0.01 28.53 3.9942
TSOT-23-8 X5R, CAP
CAP ALUM 220UF 20% 1K, %1, 100mW, 0603,
84 3 adt 46.5039 139.5117 83 11 adt 0.000909090909 28.53 0.2853
250V RADIAL RES
10uF, 75V, %20, 7343, TVS DIODE 3.3VWM
85 6 adt 54.207 325.242 84 1 adt 0.5 28.53 14.265
TANTAL, CAP 24.5VC SOD323
RES SMD 47K OHM 1% 4.7uF, 25V, %10, 0603,
86 3 adt 1.9971 5.9913 85 6,600 adt 0.030303030303 28.53 5706
3/4W 1206 X5R, CAP
TERM BLOCK PLUG RES 150 OHM 1% 1/4W
87 1 adt 17.6886 17.6886 86 7 adt 0.004285714286 28.53 0.8559
2POS STR 5.08MM 1206
CONN DIN RCPT 128POS RES SMD 22 OHM 5%
88 8 adt 268.4673 2147.7384 87 24 adt 0.005 28.53 3.4236
PCB GOLD 1/10W 0402
CONN DIN RCPT 15POS Elesta EN50155 Relay
89 2 adt 130.6674 261.3348 88 2 adt 44.71 28.53 2551.1526
PCB 2NO/2NC 24V/6A
LED BAR 1X2 GREEN Elesta EN50155 Relay
90 16 adt 14.5503 232.8048 89 1 adt 28.65 28.53 817.3845
THT RA 3mm 565nM 1NO/1NC 24V/6A
CONN HEADER VERT EuropacPRO 19"
91 1 adt 62.766 62.766 90 1 adt 196.04 28.53 5593.0212
40POS 2.54MM Subrack Kit

RES SMD 1.3K OHM 1% 9-36 VDCin 12VDCout

92 3 adt 8.559 25.677 91 1 adt 54 28.53 1540.62
2W 2512 2.5A ISO DC/DC (Reco

RES SMD 15K OHM 5% 9-36VDCin 3.3VDCout

93 11 adt 8.8443 97.2873 92 1 adt 65.96 28.53 1881.8388
3W 2512 7.5A ISO SMPS

9-36VDCin 12V -12

RES SMD 3K OHM 1%
94 10 adt 5.1354 51.354 93 VDCout 1.25A ISO 1 adt 56 28.53 1597.68
2W 2512
SMPS

RELAY SOCKET TRACK CONN DIN41612

95 2 adt 72.7515 145.503 94 1 adt 14.66 28.53 418.2498
MOUNT 128pin male, right angle

PYC-A1-KLIP RÖLE CONN D-SUB RCPT

96 4 adt 9.058275 36.2331 95 1 adt 3.1 28.53 88.443
TUTUCU 9POS R/A SLDR

HOOK-UP WIRE 24 AWG DSUB 15 POSITON

97 0,08 adt 7.1325 0.5706 96 1 adt 1.8 28.53 51.354
WHITE Spec55 ETFE 10.3mm Female Angled

SUB RACK 3U ALT STM-090.P03 BATI

98 1 adt 287.8677 287.8677 97 1 adt 12.5 28.53 356.625
KAPAK TİPİ SİNYAL KARTI
CARD GUIDE RAIL STM-090.P05-01 I/O
99 8 adt 31.383 251.064 98 1 adt 11.9 28.53 339.507
160MM (RED) KARTI

ISO 7045 - M2,5 x 12 - 4.8 STM-090.P06-02 GÜÇ

100 10 adt 0.45648 4.5648 99 1 adt 30 28.53 855.9
- H-(A4-70) KARTI– 72-110V
 STM-090.P07 ARKA
101 DIN 125-1 - B 2,7 -(A4-70) 10 adt 0.08559 0.8559 100 1 adt 30 28.53 855.9
PANEL KARTI
STM-090.P09 I/O LED
102 DIN 127 - A 2,5 -(A4-70) 10 adt 0.05706 0.5706 101 1 adt 4.1 28.53 116.973
VE ADC KARTI
THREADED INSERT STM-090.P01
103 2 adt 92.7225 185.445 102 1 adt 20 28.53 570.6
84HP M2.5 KONTROL KARTI

HORIZ.RAIL REAR 84HP 12 VDCin 5VDCout 200

104 2 adt 330.948 661.896 103 2 adt 5.4 28.53 154.062
H VT mA DC/DC (Recom)

105 PCB METAL BRACKET 2 adt 31.9536 63.9072 104

ISO 7045 - M2,5 x 16 - 4.8
106 1 adt 0.5706 0.5706 105
-H-(A4-70)
ISO 7045 - M2,5 x 8 - 4.8 -
107 2 adt 0.42795 0.8559 106
H-(A4-70)
ISO 7045 - M2,5 x 12 - 4.8
108 1 adt 0.5706 0.5706 107
- H-(A4-70)
ISO 7046-1 - M2,5 x 8 -
109 1 adt 0.2853 0.2853 108
(A4-70)
DIN 934 - M2,5 x 0,45-
110 1 adt 0.2853 0.2853 109
(A4-70)
111 8HP Static Handle 1 adt 19.4004 19.4004 110
ISO 7045 - M2,5 x 16 - 4.8
112 1 adt 0.5706 0.5706 111
-H-(A4-70)
ISO 7046-1 - M2,5 x 8 -
113 1 adt 0.2853 0.2853 112
(A4-70)
ISO 7045 - M2,5 x 8 - 4.8 -
114 2 adt 0.42795 0.8559 113
H-(A4-70)
ISO 7045 - M2,5 x 12 - 4.8
115 1 adt 0.5706 0.5706 114
- H-(A4-70)
DIN 934 - M2,5 x 0,45-
116 1 adt 0.2853 0.2853 115
(A4-70)
117 PCB METAL BRACKET 2 adt 31.9536 63.9072 116
118 12HP Static Handle 1 adt 19.6857 19.6857 117
ISO 7045 - M2,5 x 16 - 4.8
119 1 adt 0.5706 0.5706 118
-H-(A4-70)
ISO 7045 - M2,5 x 12 - 4.8
120 1 adt 0.5706 0.5706 119
- H-(A4-70)
DIN 934 - M2,5 x 0,45-
121 1 adt 0.2853 0.2853 120
(A4-70)
ISO 7045 - M2,5 x 8 - 4.8 -
122 2 adt 0.42795 0.8559 121
H-(A4-70)
ISO 7046-1 - M2,5 x 8 -
123 1 adt 0.2853 0.2853 122
(A4-70)
124 8HP Static Handle 1 adt 19.4004 19.4004 123
125 PCB METAL BRACKET 2 adt 31.9536 63.9072 124
 8HP_FRONT_PANEL_BO
126 5 adt 353.772 1768.86 125
S
DIN 934 - M2,5 x 0,45-
127 15 adt 0.2853 4.2795 126
(A4-70)
ISO 7045 - M2,5 x 12 - 4.8
128 10 adt 0.45648 4.5648 127
- H-(A4-70)
ISO 7046-1 - M2,5 x 8 -
129 5 adt 0.34236 1.7118 128
(A4-70)
130 8HP Static Handle 5 adt 19.4004 97.002 129
ISO 7045 - M2,5 x 16 - 4.8
131 1 adt 0.5706 0.5706 130
-H-(A4-70)

132 SKIFFY_304 2100 415 56 6 adt 29.9565 179.739 131

133 DIN 125-1 - B 2,7 -(A4-70) 6 adt 0.0951 0.5706 132

134 DIN 127 - A 2,5 -(A4-70) 6 adt 0.04755 0.2853 133

DIN 934 - M2,5 x 0,45-
135 4 adt 0.2853 1.1412 134
(A4-70)
DIN 7985 (H) - M2,5x5-H -
136 3 adt 0.2853 0.8559 135
(A4-70)
ISO 7046-1 - M2,5 x 8 -
137 1 adt 0.2853 0.2853 136
(A4-70)
ISO 7045 - M2,5 x 8 - 4.8 -
138 2 adt 0.42795 0.8559 137
H-(A4-70)
ISO 7045 - M2,5 x 12 - 4.8
139 1 adt 0.5706 0.5706 138
- H-(A4-70)
140 8HP Static Handle 1 adt 19.4004 19.4004 139
141 PCB METAL BRACKET 2 adt 31.9536 63.9072 140
142 8HP Static Handle 1 adt 19.4004 19.4004 141
ISO 7045 - M2,5 x 12 - 4.8
143 2 adt 0.42795 0.8559 142
- H-(A4-70)
ISO 7046-1 - M2,5 x 8 -
144 1 adt 0.2853 0.2853 143
(A4-70)
M5x24,5MM_TOPRAKLA
145 1 adt 302.9886 302.9886 144
MA_VIDASI

146 DIN 125-1 - B 5,3 -(A4-70) 3 adt 0.1902 0.5706 145

147 DIN 127 - A 5 -(A4-70) 2 adt 0.14265 0.2853 146

148 DIN 934 - M5 -(A4-70) 2 adt 0.42795 0.8559 147
DIN 934 - M2,5 x 0,45-
149 3 adt 0.2853 0.8559 148
(A4-70)
130pF, 50V, %2, 0402,
150 2 adt 1.4265 2.853 149
NP0, CAP
CAP CER 1206 1.5NF
151 3 adt 3.9942 11.9826 150
2000V X7R 10%
 4700PF, 50V, %5, 0603,
152 2 adt 1 2 151
X7R, CAP
DIODE SCHOTTKY 40V
153 4 adt 11.412 45.648 152
3A DO214AC
TVS DIODE 3.3V 7.7V
154 1 adt 11.6973 11.6973 153
SC74
LED 3MM QUAD 565NM
155 1 adt 34.236 34.236 154
GRN GRN DIFF
TVS DIODE 35V 59V
156 4 adt 5.1354 20.5416 155
SOT323-3
FERRITE BEAD 120 OHM
157 4 adt 0.8559 3.4236 156
0402 1LN
FERRITE BEAD 430 OHM
158 4 adt 0.8559 3.4236 157
0402 1LN
FERRITE BEAD 26 OHM
159 2 adt 0.8559 1.7118 158
0603 1LN
CONN MICRO SD CARD
160 1 adt 12.5532 12.5532 159
HINGED TYPE

TEK SIRA ERKEK 36 PIN

161 10 adt 11.6973 116.973 160
ALTIN DÜZ (JUMPER)

CONN RCPT FMALE

162 1 adt 486.4365 486.4365 161
4POS GOLD SOLDER
CONN DIN41612 128pin
163 1 adt 418.2498 418.2498 162
male, right angle
FIXED IND 33UH 2.15A
164 2 adt 25.677 51.354 163
73.2 MOHM
FIXED IND 22UH 1.8A 89
165 2 adt 10.5561 21.1122 164
MOHM SMD
CMC 51UH 250MA 2LN
166 8 adt 14.8356 118.6848 165
SMD AEC-Q200
RES SMD 1K OHM 1%
167 48 adt 0.13670625 6.5619 166
1/10W 0402
RES SMD 43.2 OHM 1%
168 2 adt 0.14265 0.2853 167
1/10W 0402
169 4K87 %1 0402 Case 2 adt 0.14265 0.2853 168
75R, %0.05, 63mW, 0402,
170 6,600 adt 0.864545455 5706 169
RES
49.9R, %0.1, 63mW, 0402,
171 8,800 adt 2.204590909 19400.4 170
RES
390R, %5, 100mW, 0402,
172 2 adt 0.14265 0.2853 171
RES
0R15, %5, 250mW, 0805,
173 2 adt 3.9942 7.9884 172
RES
 SWITCH TACTILE SPST-
174 2 adt 23.1093 46.2186 173
NO 0.05A 24V
PULSE XFMR 1CT:1CT
175 2 adt 91.296 182.592 174
350UH
IC MCU 32 Bit ARM
176 2 adt 843.0615 1686.123 175
cortex R4F 337BGA
DGT ISO 2.5KV
177 2 adt 116.973 233.946 176
RS422/RS485 16SOIC
Power management IC
178 2 adt 128.385 256.77 177
regulator Automotive
SENSOR ANALOG -50C-
179 2 adt 15.6915 31.383 178
150C SC70-5
IC TRANSCEIVER 1/1
180 2 adt 61.6248 123.2496 179
48LQFP

IC RTC CLK/CALENDAR
181 2 adt 23.6799 47.3598 180
I2C 8-SOIC

CRYSTAL 16.0000MHZ
182 2 adt 11.1267 22.2534 181
8PF SMD
OSC XO 50.000MHZ
183 2 adt 36.8037 73.6074 182
CMOS SMD
CRYSTAL 32.768KHZ
184 2 adt 22.824 45.648 183
6PF SMD
10pF, 50V, %1, 0402, NP0,
185 4,400 adt 0.389045455 1711.8 184
CAP
100K, %0.1, 100mW, 0402,
186 2,200 adt 3.760772727 8273.7 185
RES
LED 3MM QUAD 627NM
187 1 adt 33.6654 33.6654 186
HER HER DIFF
48MHz Xtal 20ppm 18pF
188 2 adt 11.6973 23.3946 187
50R -40/85°C
FUSE BOARD MNT
189 2 adt 22.824 45.648 188
1.25A 125VAC/VDC
22K, %5, 100mW, 0603,
190 4 adt 0.14265 0.5706 189
RES
MOSFET N-CH 75V 42A
191 2 adt 19.971 39.942 190
DPAK
CONN HEADER 10POS
192 2 adt 12.2679 24.5358 191
DL UNSHRD SMD
LED AMBER DIFFUSED
193 11 adt 5.1354 56.4894 192
592nm 1.9V 0402 SMD
TVS DIODE 12VWM
194 1 adt 7.4178 7.4178 193
33VC SOD323
CAP CER 22UF 25V X5R
195 6 adt 2.853 17.118 194
0805 %20
 CAP CER 10UF 50V X5R
196 8 adt 1.7118 13.6944 195
0805
10uF, 10V, %10, 1206,
197 2 adt 2.2824 4.5648 196
TANT, CAP
50R, %5, 63mW, 0402,
198 90 adt 0.05706 5.1354 197
RES
IC BUFFER NON-
199 2 adt 6.8472 13.6944 198
INVERT 6V 20SO
6PF, 50V, ±0.25pF, 0402,
200 4 adt 0.2853 1.1412 199
C0G/NP0, CAP
MOSFET N-CH 20V 1.3A
201 6 adt 2.5677 15.4062 200
3DFN
202 IC TXRX CAN 5V 8SOP 4 adt 19.971 79.884 201
4K7, %1, 100mW, 0603,
203 4 adt 0.071325 0.2853 202
RES
22pF, 50V, %1, 0402, NP0,
204 2,200 adt 0.259363636 570.6 203
CAP
500R, %0.1, 50mW, 0402,
205 2 adt 36.8037 73.6074 204
RES
CONN HEADER VERT
206 2 adt 13.1238 26.2476 205
20POS 2.54MM
CONN D-SUB
207 PLUG/RCPT 9P R/A 1 adt 257.3406 257.3406 206
SLDR
CAP CER 1000PF 250V
208 2 adt 92.7225 185.445 207
C0G 1812
CAP CER 2200PF 250VAC
209 2 adt 166.9005 333.801 208
C0G 1812
DGTL ISO 2500VRMS
210 2 adt 85.3047 170.6094 209
RS232 20SOIC
211 3V Lithium Battery 1 adt 7.1325 7.1325 210
100pF, 50V, %5, 0402,
212 2 adt 1 2 211
NP0, MLCC
DIODE ZENER 3.43V
213 4 adt 2.853 11.412 212
960MW DO219AC
Kingston High-Endurance
214 1 adt 342.36 342.36 213
32GB microSD
BATT HLDR COIN 20MM
215 1 adt 61.3395 61.3395 214
1 CEL PC PIN
RES SMD 1.21K OHM 1%
216 1 adt 0.5706 0.5706 215
1/4W 1206
217 216
218 217
219 218
220 219
221 220
222 221
223 222
224 223
225 224
226 225
227 226
228 227
229 228
230 229
232 230
231
Dolaylı 232
1 233
2 234
3 235
236
237
238
. 239
. 240
. 241
. Dolaylı
. 17262.0823 1
. 2
. 3

Topl
am1 .
(T1)
*İtha
l
girdi
tutarı
nın
hesa
plam
asınd
a,
ithal
girdi
nin
fabri
kaya
tesli
m
fiyatı .
ve
tesli
m
tarihi
ndeki
Merk
ez
Bank
ası
döviz
satış
kuru
dikka
te
alınır
.

.
.
.
.
.
Toplam2 (T2) 20621.7693
 Ek.3-B

YERLİ KATKI ORANI HESAP CETVELİ

B) Nihai Ürün Doğrudan ve Dolaylı İşçilik Giderleri

Yerli Girdi İthal Girdi*

Sıra c= axb= Sıra b=Fiyatı

No Malzeme No (Döviz c=Döviz d= axbxc =Malzeme
Malzeme adı a=Miktar Birim b=Fiyatı(TL) Malzeme adı a=Miktar Birim
Maliyet Tutarı cinsinden) Kuru Maliyet Tutarı (TL)
(TL)
Doğrudan Doğrudan
1 Mekanik tasarım 10 adxgün 2666.6 26666 1
2 Donanım tasarım 30 adxgün 2666.6 79998 2
3 Yazılım tasarım 30 adxgün 2666.6 79998 3
. Dizgi 10 adxgün 1744.2 17442 .
. Montaj 10 adxgün 1744.2 17442 .
. Test 4 adxgün 1744.2 6976.8 .
. .
. .
. .
. .
Dolaylı Dolaylı
1 1
2 2
3 3
. .
. .
. .
. .
. .
. .
. .
Toplam1 (T3) 228522.8 Toplam2 (T4)
*İthal girdi tutarının hesaplamasında, ithal girdinin fabrikaya teslim fiyatı ve teslim tarihindeki Merkez Bankası döviz satış kuru dikkate alınır.
 Ek.3-C

YERLİ KATKI ORANI HESAP CETVELİ

C) Nihai Ürün İle İlgili Genel Giderler

Yerli Girdi İthal Girdi*
Sıra No c= axb= Genel Sıra No b=Fiyatı (Döviz c=Döviz d= axbxc= Genel
Genel Gider Türü a=Miktar Birim b=Fiyatı(TL)
Gider Tutarı (TL)
Genel Gider Türü a=Miktar Birim cinsinden) Kuru Gider Tutarı (TL)
İşçilik Genel Giderleri
(Servis, Su, Elektrik,
1
Doğalgaz, yemek, eğitim
300 ad*gün 466.80 ₺ 140,040 1
vb)
2 2
. .
. .
. .

Toplam5 (T5) 140,040 Toplam6 (T6)

*İthal girdi tutarının hesaplamasında, ithal girdinin fabrikaya teslim fiyatı ve teslim tarihindeki Merkez Bankası döviz satış kuru dikkate alınır.
 Ek.3-D

YERLİ KATKI ORANI HESAP CETVELİ

Yerli Girdi Maliyet Tutarı TL İthal Girdi Maliyet Tutarı TL

Nihai Ürün Doğrudan ve Dolaylı Malzeme Giderleri

17262.0823 Nihai Ürün Doğrudan ve Dolaylı Malzeme Giderleri Toplamı (T2) 20621.7693
Toplamı (T1)
Yerli Girdi

İthal Girdi
Nihai Ürün Doğrudan ve Dolaylı İşcilik Giderleri Toplamı
228522.8 Nihai Ürün Doğrudan ve Dolaylı İşcilik Giderleri Toplamı (T4) 0
(T3)
Nihai Ürün İle İlgili Genel Giderler Toplamı (T5) 140,040 Nihai Ürün İle İlgili Genel Giderler Toplamı (T6) 0

Yerli Girdi Maliyet Tutarı (= T1+ T3+T5) 385825.36812996 İthal Girdi Maliyet Tutarı ( =T2+ T4+T6) 20621.7693

YERLİ KATKI ORANI HESAPLAMASI

Nihai Ürün Maliyet Tutarı (TL)

Nihai Ürün İçindeki İthal Girdi Maliyet Tutarı (TL)
(Yerli Girdi Maliyet Tutarı +İthal Girdi Maliyet 406447.13742996 20621.7693
(İthal Girdi Maliyet Tutarı =T2+ T4+T6)
Tutarı=T1+T2+T3+T4+T5+T6)

Yerli Katkı Oranı (%) 94.926334226292

İŞYERİ
ÜRÜN ADI :
ADI :

Adı ve Soyadı Tarih İmza / Kaşe

Yerli Katkı Oranını Hesaplayan (Üretici)

Çalıştığı Kurum veya Diploma

Adı ve Soyadı Ünvanı Tarih İmza / Kaşe
Kuruluş/Bağlı Olduğu Oda No/Oda No

Yerli Katkı Oranını Hesabını Mali Yönden İnceleyen ve

Doğruluğunu Teyit Eden (SM, SMMM ya da YMM)

Yerli Katkı Oranını Hesabını Teknik Yönden İnceleyen ve

Uygunluğunu Teyid Eden (Eksper)

Yerli malı belgesinin sahibi ile bu belgeyi düzenleyen ilgili oda/borsa ve belgeyi idareye sunan istekliler ile ilgili eksper, serbest muhasebeci (SM), serbest muhasebeci mali müşavir (SMMM) ya da yeminli mali
müşavir (YMM) belgedeki bilgilerin doğruluğundan genel hükümler ve/veya 4734 sayılı Kanunun ilgili hükümleri çerçevesinde sorumludurlar.