Professional Documents
Culture Documents
Pengeluaran Pemasukan
1 bulan ke 1 $9,085,000.00 $ 10,500,000.00
2 bulan ke 2 $8,210,000.00 $ 10,500,000.00
3 bulan ke 3 $8,210,000.00 $ 10,500,000.00
no variable aset kuantitas harga
1 Jagung pipil 10 kg $ 200,000.00
2 Keju 0,5 kg $ 70,000.00
3 Meises ceres 0,5 kg $ 45,000.00
4 Susu 6 kaleng $ 48,000.00
5 Selai strawberry 0,5 kg $ 50,000.00
6 Selai blueberry 0,5 kg $ 50,000.00
7 Oreo bubuk 0,5 kg $ 25,000.00
8 kacang tanah 0,5 kg $ 25,000.00
8 Bubuk cabai 0,5 kg $ 50,000.00
9 Saus abc 2 pack $ 75,000.00
10 Cup 6,5 oz 3 bks $ 60,000.00
11 Sendok 3 bks $ 30,000.00
12 Tabung gas 1 tabung $ 23,000.00
per 3 hari total $ 751,000.00
total/bulan $ 7,510,000.00
Pendapatan Perbulan
$1,415,000.00
$2,290,000.00
$2,290,000.00
no lain-lain Harga
1 Lapak alfa/indo $ 500,000.00
2 Penyusutan alat $ 100,000.00
3 Sewa gerobag $ 100,000.00
$ 700,000.00
perhari perbulan
Target Penjualan 50 1500
Harga $ 7,000.00 $ 10,500,000.00