Equipment

Item Quantity Price Total Supplier

Photobooth Box 1 5000 5000
Canon Battery 750D 1 1200 1200
Backdrop Curtain 2 157 314
Blue Curtain 1 33 33
Green Curtain 1 250 250
Shining Curtain 1 139 139
Cutting paper 1 380 380
Backdrop Stand 1 700 700
Ring Light 26" 1 579 579
Props - Others - Eye patch 1 38 38
Props - Animal Hats 2 90 180
Props - Bruno Mars Hats 1 80 80
Props - Lady Hats 1 117 117
Props - Visor Hats 1 69 69
Props - Hats 1 50 50
Props - Thug Life Sunglasses 1 55 55
Props - Harry Potter Sunglasses 1 29 29
Props - Party Sunglasses 1 84 84
Props - Pineapple Sunglasses 1 79 79
Props - Wigs 2 60 120
Props - Papers 1 300 300
Props - Headband 1 43 43
Props - Headband 1 74 74
Props - Flower Crown 1 24 24
Chair 1 380 380
Ink Tank 280 0
Storage Box 1 120 120
Backdrop Clamp 3 45 135
Selphy Printer 1 4500 4500
Monitor 1 1250 1250
Camera 0
Laptop 0
Extension Cord 0
Tripod 0
TOTAL 10572
 Materials
Item Quantity Price Total Supplier
Photo Standee 4R 500 0.97 485 Shopee
Photo paper 4R 500 0.5 250 Shopee
Photo Standee Strips 500 0.75 375 Shopee
Photopaper 170 1.75 297.5 Shopee
Ink (Set of 4) 28 4 112 Shopee
TOTAL 1519.5
Equipments 10572
Materials 1519.5
Package 1 4R Package 2 Photo Strip Package 3 Combo
Tranportation 200 Tranportation 200 Tranportation 200
Food 200 Food 200 Food 200
PhotoStandee 485 PhotoStandee 375 PhotoStandee 430
Photopaper 250 Photopaper 298 Photopaper 274
Ink 112 Ink 112 Ink 112
1247 1185 1216

Payment 3500 3000 3250

Income 2253 1816 2034

Fixed Cost 10572 Fixed Cost 10572 Fixed Cost 10572

Variable Cost 847 Variable Cost 784.5 Variable Cost 815.75
Selling Price 3500 Selling Price 3000 Selling Price 3250

break-even 4 break-even 5 break-even 4

Cost
Material cost 847
Labor Cost 1000
Total Cost 1847

Mark-up
Total Cost 1847
Mark-up% 90%
3500