analisa jasa pengetikan

4
ANALISA USAHA JASA PENGETIKAN No Uraian Satuan Jumlah unit Harga/satuan A. Investasi 1 Sewa Lahan Per Th 12 Rp 600,000 2 Komputer HP DC 7900 unit 1 Rp1,500,000 3 Laptop unit 1 Rp 700,000 4 Printer Laser unit 1 Rp 700,000 5 Printer Warna unit 1 Rp1,000,000 6 Catridge Hitam unit 1 Rp 75,000 7 Catridge Warna unit 1 Rp 35,000 8 Kertas HVS - A4 Pcs 1 Rp 30,000 9 Kertas HVS - F4 Pcs 1 Rp 30,000 10 ATK Paket 1 Rp 150,000 11 JUMLAH A B PENERIMAAN (Asumsi) 1 1 Hari 100 Lembar Lembar 500 Rp 1,000 2 Foto Lembar 100 Rp 2,000 3 Jasa Pengetikan Lembar 50 Rp 2,000 JUMLAH B C BIAYA VARIABEL 1 Refill Cartridge Warna unit 1 Rp 20,000 2 Refill Cartridge Hitam unit 1 Rp 20,000 3 4 5 6 7 8 9 JUMLAH C D BIAYA TETAP Tenaga Kerja orang 1 Rp 600,000 listrik bulan 1 Rp 100,000 JUMLAH D F TOTAL PENERIMAAN E TOTAL BIAYA G MARGIN/KEUNTUNGAN Untung

Upload: suhermanto

Post on 02-Oct-2015

230 views

Category:

Documents


0 download

DESCRIPTION

Jasa

TRANSCRIPT

Sheet1ANALISA USAHA JASA PENGETIKANNoUraianSatuanJumlah unitHarga/satuanJumlahA. Investasi1Sewa Lahan Per Th12Rp600,000Rp7,200,0002Komputer HP DC 7900unit1Rp1,500,000Rp1,500,0003Laptopunit1Rp700,000Rp700,0004Printer Laserunit1Rp700,000Rp700,0005Printer Warnaunit1Rp1,000,000Rp1,000,0006Catridge Hitamunit1Rp75,000Rp75,0007Catridge Warnaunit1Rp35,000Rp35,0008Kertas HVS - A4Pcs1Rp30,000Rp30,0009Kertas HVS - F4Pcs1Rp30,000Rp30,00010ATKPaket1Rp150,000Rp150,00011JUMLAH ARp11,420,000

BPENERIMAAN (Asumsi)11 Hari 100 LembarLembar500Rp1,000Rp500,0002Foto Lembar100Rp2,000Rp200,0003Jasa PengetikanLembar50Rp2,000Rp100,0000.0JUMLAH BRp800,000

CBIAYA VARIABEL1Refill Cartridge Warnaunit1Rp20,000Rp20,0002Refill Cartridge Hitamunit1Rp20,000Rp20,00030.040.050.060.070.080.090.0JUMLAH CRp40,000

DBIAYA TETAPTenaga Kerjaorang1Rp600,000Rp600,000listrikbulan1Rp100,000Rp100,000JUMLAH DRp700,000

FTOTAL PENERIMAANRp800,000ETOTAL BIAYA Rp740,000GMARGIN/KEUNTUNGAN UntungRp60,000HINVESTASI AWALRp11,420,000

Sheet2

Sheet3