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