Nama : Rizki Silvia Ariyani (108)

Devita Puji Puspitasari (110)

Kelas : KWU 4

A. CAPITAL EXPENSES

CAPITAL EXPANSES

1 Mesin Jahit GC6-28-1 Rp 3,200,000.00

2 Gunting Rp 30,000.00
3 Meteran Rp 3,000.00
4 Cutter Rp 12,000.00
5 Stok Pola/ gulung Rp 68,000.00
6 Kapur Jahit/ dus Rp 16,500.00
7 Oli Mesin/ buah merek “New Home Oil” Rp 8,000.00
8 Jarum mesin jahit merek “Organ” Db X”/ Kotak Rp 20,000.00
9 Stok Benang/ lusin merek “Extra” Rp 20,000.00
10 Karet Elastis/ roll Rp 40,000.00
11 Kantong Plastik Custom/ 100 pcs @Rp 350 Rp 35,000.00
12 Penggaris Rp 15,000.00
13 Kain Katun/ meter Rp 13,000.00
TOTAL Rp 3,480,500.00

B. OPERATIONAL EXPENSES

CAPITAL EXPANSES

1 Biaya Listrik Rp 300,000.00

2 Biaya Bensin/ bulan Rp 200,000.00
3 Biaya Air Rp 150,000.00
4 Biaya Konsum/ bulan Rp 500,000.00
5 Biaya Perawatan Mesin Rp 500,000.00
6 Biaya Promosi Rp 1,000,000.00
TOTAL Rp 2,650,000.00