Nama barang qty harga satuan cost/ profit

Baju anak 100 Rp15,000 Rp10,000 Rp3,000

baju koko 100 Rp20,000 Rp10,000 Rp4,000
celana jeans 100 Rp42,000 Rp10,000 Rp8,400
rok 100 Rp25,000 Rp10,000 Rp5,000

cost/biaya
transport Rp500,000
packing Rp250,000
pegawai Rp3,000,000
listrik Rp200,000
air Rp50,000
TOTAL Rp4,000,000
harga jual
Rp28,000
Rp34,000
Rp60,400
Rp40,000
Modal Awal

Uang tunai Rp 20,000,000

Mobil pickup Rp 25,000,000
mesin cashier Rp 2,500,000

Total Rp 47,500,000

Balik modal Modal awal Rp 47,500,000

Laba Bersih/bln Rp 2,462,500
Lama waktu BEP 19.2893401015 19 bln 28 hari/ 20 bulan
Penjualan

Barang QTY Satuan Harga Satuan Sub Total

Baju Gamis 50 lbr Rp75,000 Rp 3,750,000
Jilbab 125 lbr Rp35,000 Rp 4,375,000
Baju Koko 75 lbr Rp75,000 Rp 5,625,000
Rok Panjang 40 lbr Rp90,000 Rp 3,600,000
TOTAL

Biaya biaya
HPP gamis 50 lbr Rp 30,000 Rp 1,500,000
HPP jilbab 125 lbr Rp 17,500 Rp 2,187,500
HPP baju koko 75 lbr Rp 42,000 Rp 3,150,000
Hpp rok panjang 40 lbr Rp 55,000 Rp 2,200,000
Rp 9,037,500
Pegawai 2 org Rp 1,200,000 Rp 2,400,000
Listrik 1 bln Rp 750,000 Rp 750,000
air 1 bln Rp 200,000 Rp 200,000
iklan 1 bln Rp 750,000 Rp 750,000
packing 5 kotak Rp 50,000 Rp 250,000
angsuran 1 bln Rp 1,500,000 Rp 1,500,000
Rp 5,850,000
Total Biaya
Laba
Rp 17,350,000

Rp 14,887,500
Rp 2,462,500
Format
TETAP
No Nama Barang Qty Satuan Harga Sub Total

1 -

2 -

3 -

4 -

5 -

6 -

7 -

8 -

9 -

10 -

jlh -

TIDAK TETAP

No Nama Barang Qty Satuan Harga Sub Total

1 -

2 -

3 -

4 -

5 -

6 -

7 -

8 -

9 -

10 -

jlh -

TOTAL BIAYA -