THRIFT SHOP
Laptop buah 1
Listrik buah 1
Hanger pack 10
Tripod + Ringlight buah 1
Kamera buah 1
Kain Background buah 1
Wifi buah 1
Angsuran Wifi buah 1
Gunting buah 2
Jumlah
Harga Pokok/Unit
Jumlah
Harga per Unit (Rp) Total Harga Umur Ekonomis (Th)
Penyusutan/th (Rp).
3,700,000 3,700,000 5 750,000
50,000 50,000 0.08 4,150
10,000 100,000 2 50,000
150,000 150,000 2 75,000
1,750,000 1,750,000 5 350,000
70,000 70,000 2 35,000
1,500,000 1,500,000 8 187,000
160,000 160,000 0.08 13,280
5,000 10,000 1.50 7
7,490,000 1,464,437
Harga per unit (Rp) Time Period Total Modal kerja harian
2,800,000 2,800,000
25,000 25,000
9,000 18,000
15,000 60,000
250,000 250,000
5,000 250,000
50,000 50,000
50,000 50,000
8,000 16,000
1,500 150,000
15,000 30,000
10,000 30,000
3,729,000
Total Harga/Unit
Rp3,729,000.00 Rp37,290.00
Rp5,000,000.00 Rp.12.500,00
Rp27,775.00 Rp.277,75
Rp50,067.75
70,000 3,500,000
80,000 4,000,000
TOTAL 7,500,000
50,068 5,006,800
Pendapatan bersih/minggu : Rp2.493.000