PERINCIAN BIAYA KUE KOTAK O2SN

SD BINSUS KOTA
NO
1
2
3
4
5
6
7
8
9
10

KET
Kertas kotak
Kertas kotak
Aqua gelas
Plastik
Tissue
Kue manis
Kue asin
Kue vip
Kue vip
Buah- Buahan

3
0.5
8
0.5
1
350
350
12
24
1

pcs
pcs
ktk
kg
bal
bh
bh
bh
bh
pkt

350 ktk
3 piring
3 piring

Penjualan
Total Modal
Nett

795 ktk
795 ktk

x
x
x
x
x
x
x
x
x
x

45,000
26,000
24,000
22,000
10,000
1,500
1,000
1,500
2,000
95,000

=
=
=
=
=
=
=
=
=
=

135,000
13,000
192,000
11,000
10,000
525,000
350,000
18,000
48,000
95,000
1,397,000

x
x
x

5,000 =
24,000 =
35,000 =

1,750,000
72,000
105,000
1,927,000
4,152,000
3,002,750
1,149,250

PERINCIAN BIAYA KUE KOTAK O2SN

SMP BINSUS
NO
1
2
3
4
5

KET
Kertas kotak
Aqua gelas
Tisue
Kue Manis
Kue Asin

85
85
0.5
85
85

bh
bh
bh
bh
bh

x
x
x
x
x

85 ktk

550
500
12,000
1,500
1,000

=
=
=
=
=

46,750
42,500
6,000
127,500
85,000
307,750

5,000 =

425,000
117,250

PERINCIAN BIAYA KUE KOTAK O2SN

SMP BINSUS
NO
1
2
3
4
5

KET
Kertas kotak
Aqua gelas
Tisue
Kue Manis
Kue Asin

230
230
1
230
230

bh
bh
bh
bh
bh

x
x
x
x
x

230 ktk

550
500
10,000
1,500
1,000

=
=
=
=
=

126,500
115,000
10,000
345,000
230,000
826,500

5,000 =

1,150,000
323,500

PERINCIAN BIAYA KUE KOTAK O2SN

SMP2
NO
1
2
3
4
5

KET
Kertas kotak
Aqua gelas
Tisue
Kue Manis
Kue Asin

130
3
1
130
130

bh
dus
bh
bh
bh

x
x
x
x
x

130 ktk

450
26,000
10,000
1,500
1,000

=
=
=
=
=

58,500
78,000
10,000
195,000
130,000
471,500

5,000 =

650,000
178,500