Professional Documents
Culture Documents
Bulan ke
21,076,456
21,456,826
35,423,000
1,392,300
2,320,500
1,856,400
1,392,300
696,150
43,080,650
0
2,038,466
3,397,444
2,717,955
2,038,466
1,019,233
11,211,565
0
2,984,519
4,974,198
3,979,358
2,984,519
1,492,259
16,414,853
Gaji Pegawai
Minyak Goreng
Nilai Penyusutan Investasi
Biaya Operasional
Biaya Investasi
Total Pengeluaran
1250000
3900000
200000
1000000
1800000
600000
331194
1000000
1250000
4290000
220000
1100000
1980000
660000
331194
1000000
1250000
4719000
242000
1210000
2178000
726000
331194
1000000
11,923,000
22,004,194
0
10,831,194
0
11,656,194
Net Cashflow
21,076,456
21,456,826
26,215,485
Pemasukan
Investasi
Penjualan Kemasan Toples
Penjualan Kemasan Besar
Penjualan Kemasan Sedang
Penjualan Kemasan Kecil
Penjualan Kemasan Pocket
Total Pemasukan
Pengeluaran
Sewa Kantor
Bahan baku
Toples
Plastik polipropilen berlogo
CASH FLOW
Bulan ke
39536937
43707488
47878039
Pemasukan
Investasi
Penjualan Kemasan Toples
Penjualan Kemasan Besar
Penjualan Kemasan Sedang
Penjualan Kemasan Kecil
Penjualan Kemasan Pocket
Total Pemasukan
0
3423740
5706233
4564987
3423740
1711870
18830570
0
3423740
5706233
4564987
3423740
1711870
18830570
0
3423740
5706233
4564987
3423740
1711870
18830570
1250000
6280989
1250000
6280989
1250000
6280989
Pengeluaran
Sewa Kantor
Bahan baku
Gaji Pegawai
Minyak Goreng
Nilai Penyusutan Investasi
Biaya Operasional
Biaya Investasi
Total Pengeluaran
322102
1610510
2898918
966306
331194
1000000
322102
1610510
2898918
966306
331194
1000000
322102
1610510
2898918
966306
331194
1000000
0
14660019
0
14660019
3974333
18634353
Net Cashflow
43707488
47878039
48074256
Toples
Plastik polipropilen berlogo
26,215,485
32,482,361
35,366,387
0
3,423,740
5,706,233
4,564,987
3,423,740
1,711,870
18,830,570
0
3,423,740
5,706,233
4,564,987
3,423,740
1,711,870
18,830,570
0
3,423,740
5,706,233
4,564,987
3,423,740
1,711,870
18,830,570
1250000
5190900
266200
1331000
2395800
798600
331194
1000000
1250000
5709990
292820
1464100
2635380
878460
331194
1000000
1250000
6280989
322102
1610510
2898918
966306
331194
1000000
0
12,563,694
2,384,600
15,946,544
0
14,660,019
32,482,361
35,366,387
39,536,937
10
11
12
48074256
52244807
56415358
0
3423740
5706233
4564987
3423740
1711870
18830570
0
3423740
5706233
4564987
3423740
1711870
18830570
0
3423740
5706233
4564987
3423740
1711870
18830570
1250000
6280989
1250000
6280989
1250000
6280989
322102
1610510
2898918
966306
331194
1000000
322102
1610510
2898918
966306
331194
1000000
322102
1610510
2898918
966306
331194
1000000
0
14660019
0
14660019
0
14660019
52244807
56415358
60585909
Kemasan Topless
Kemasan Besar
Kemasan Sedang
Kemasan kecil
Kemasan pocket
Kemasan Topples
Kemasan Besar
Kemasan Sedang
Kemasan kecil
Kemasan pocket
Harga
Jumlah bulan 1 Jumlah bulan 2
15000
93
136
10000
232
340
5000
3000
1000
20
50
80
100
150
371
464
696
22
55
88
110
165
Jumlah bulan 3
199
497
544
679
1019
24
61
97
121
182
796
995
1492
27
67
106
133
200
29
73
117
146
220
913
1141
1712
32
81
129
161
242
913
1141
1712
35
89
142
177
266
39
97
156
195
292
43
107
171
214
322
47
118
189
236
354
52
130
207
259
389
57
143
228
285
428
Fixed Cost
Rincian
Jumlah
Harga Satuan
Peralatan
Gerobak
Kalkulator
Dress code karyawan
3
1
3
2,500,000
80,000
50,000
Total
Perlengkapan
Baskom
Alas telenan
Alat perajang
Ember plastik
Wajan
Mesin Sealer
Tampah/wadah
Container plastik
Kompor gas
Pengupas pisang
Penyusutan Perlengkapan
Pematenan produk
1
1
1
1
5
1
5
3
5
10
3
1
10,000
5,000
20,000
8,000
50,000
50,000
20,000
50,000
200,000
10,000
500,000
1,000,000
Total
GRAND TOTAL
Sewa Kantor
Operasional
Bahan baku
Gaji Pegawai
Toples
Plastik polipropilen berlogo
Minyak Goreng
15,000,000
1,000,000
13,000
600,000
2,000
400
6,000
Harga total
7,500,000
80,000
150,000
7,730,000
10,000
5,000
20,000
8,000
250,000
50,000
100,000
150,000
1,000,000
100,000
1,500,000
1,000,000
4,193,000
11,923,000
15,000,000
1,000,000
3,900,000
1,800,000
200,000
1,000,000
600,000
Jenis
TOPLES
Besar
Sedang
Kecil
Pocket
Jumlah
Berat
100
0.5
300
0.3
500
0.2
700
0.1
1,000
0.05
Grand Total
Total Berat
Untung Total Untung
50 Rp2,000
Rp200,000
90 Rp2,000
Rp600,000
100 Rp1,000
Rp500,000
70
Rp600
Rp420,000
50
Rp300
Rp300,000
360
Rp2,020,000
Fixed Cost
Rincian
Jumlah
Harga Satuan
Harga total
Peralatan
Gerobak
2,500,000
7,500,000
Kalkulator
80,000
80,000
50,000
150,000
Total
Baskom
7,730,000
Perlengkapan
1
10,000
10,000
Alas telenan
5,000
5,000
Alat perajang
20,000
20,000
Ember plastik
8,000
8,000
Wajan
50,000
250,000
Mesin Sealer
50,000
50,000
Tampah/wadah
20,000
100,000
Container plastik
50,000
150,000
Kompor gas
200,000
1,000,000
Pengupas pisang
10
10,000
100,000
Penyusutan Perlengkapan
500,000
1,500,000
Pematenan produk
1,000,000
1,000,000
Total
4,193,000
Biaya Bulan pertama
Sewa Kantor
Per Tahun
15,000,000
15,000,000
Operasional
1,000,000
1,000,000
13,000
600,000
2,000
400
6,000
3,900,000
1,800,000
200,000
1,000,000
600,000
Bahan baku
Gaji Pegawai
Toples
Plastik polipropilen berlogo
Minyak Goreng
300
3
100
2,500
100
Total
23,500,000
GRAND TOTAL
35,423,000