Proyeksi Biaya Produksi Ramadhan

No Produk Biaya Bahan

Biaya Bahan PolosBiaya Produksi Biaya Packangin
1 - 5000
2 - 5000
3 - 5000
4 - 5000
5 - 5000
6 - 5000
7 - 5000
8 - 5000
9 - 5000
10 - 5000
11 - 5000
12 - 5000
13 - 5000
- - - 65,000
-
HPP Biaya Lain-lain Total HPP Total Stock Total Biaya Jumlah Harga Jual
5,000 50,000 55,000 - - 11,500
5,000 50,000 55,000 - - 11,500
5,000 50,000 55,000 - - 11,500
5,000 50,000 55,000 - - 11,500
5,000 50,000 55,000 - - 11,500
5,000 50,000 55,000 - - 11,500
5,000 50,000 55,000 - - 11,500
5,000 50,000 55,000 - - 11,500
5,000 50,000 55,000 - - 11,500
5,000 50,000 55,000 - - 11,500
5,000 50,000 55,000 - - 11,500
5,000 50,000 55,000 - - 11,500
5,000 50,000 55,000 - - 11,500
65,000 650,000 - - -
Total Margin Total Harga Jual
(43,500) 0
(43,500) 0
(43,500) 0
(43,500) 0
(43,500) 0
(43,500) 0
(43,500) 0
(43,500) 0
(43,500) 0
(43,500) 0
(43,500) 0
(43,500) 0
(43,500) 0
-
Proyeksi Biaya Produksi Ramadhan
No Produk Biaya Bahan
Biaya Bahan PolosBiaya Produksi Biaya Packangin HPP
1 Sthal Ramadhan 1 125,000 - 55,000 5000 185,000
2 Sthal Ramadhan 2 125,000 - 55,000 5000 185,000
3 Sthal Ramadhan 3 125,000 - 55,000 5000 185,000
4 Sthal Ramadhan 4 125,000 - 55,000 5000 185,000
5 Sthal Ramadhan 5 100,000 - 55,000 5000 160,000
6 Sthal Ramadhan 6 100,000 - 55,000 5000 160,000
7 Sthal Ramadhan 7 100,000 - 55,000 5000 160,000
8 Sthal Ramadhan 8 100,000 - 55,000 5000 160,000
9 Sthal Ramadhan 9 100,000 - 55,000 5000 160,000
10 Sthal Ramadhan 10 100,000 - 55,000 5000 160,000
11 Sthal Ramadhan 11 100,000 - 55,000 5000 160,000
12 Sthal Ramadhan 12 100,000 - 55,000 5000 160,000
13 Sthal Ramadhan 13 100,000 - 55,000 5000 160,000
1,400,000 - 715,000 65,000 2,180,000
107,250,000
Biaya Lain-lain Total HPP Total Stock Total Biaya Jumlah Harga Jual Total Margin
50,000 235,000 150 27,750,000 35,250,000 425,500 190,500
50,000 235,000 150 27,750,000 35,250,000 425,500 190,500
50,000 235,000 150 27,750,000 35,250,000 425,500 190,500
50,000 235,000 150 27,750,000 35,250,000 425,500 190,500
50,000 210,000 150 24,000,000 31,500,000 368,000 158,000
50,000 210,000 150 24,000,000 31,500,000 368,000 158,000
50,000 210,000 150 24,000,000 31,500,000 368,000 158,000
50,000 210,000 150 24,000,000 31,500,000 368,000 158,000
50,000 210,000 150 24,000,000 31,500,000 368,000 158,000
50,000 210,000 150 24,000,000 31,500,000 368,000 158,000
50,000 210,000 150 24,000,000 31,500,000 368,000 158,000
50,000 210,000 150 24,000,000 31,500,000 368,000 158,000
50,000 210,000 150 24,000,000 31,500,000 368,000 158,000
650,000 1,950 327,000,000 424,500,000
Total Harga Jual
63825000
63825000
63825000
63825000
55200000
55200000
55200000
55200000
55200000
55200000
55200000
55200000
55200000
752,100,000