Harga Pesaing 250 gram 20,000
500 gram 40,000
Jenis Nama Qty Harga Total
Direct Cost
Kemasan 700
emprit (500 gram) 4,500
gula (500 gram) 5,500
10,700 A
Indirect Cost
Pekerja 5,000
Gas 2,286 16,000
Listrik 2,143 15,000
9,429 B
Alat Masak Timbangan 1 100,000
blender 1 300,000
wajan 1 90,000
kompor 1 100,000
spatula 1 3,000
baskom 2 33,000
sendok takar 1 5,000
masker 1 25,000
sarung tangan 1 6,000
ayakan 1 55,000
pisau 1 5,000
722,000 C
HPP (A+B) 20,129 D
Harga Jual 30,000 E
Keuntungan (E-D) 9,871 F
Balik Modal (C / F) 73
