Scribd Logo
Upload

Welcome to Scribd!

  • VIRUS Chandra

    Uploaded by

    chands0317
    6 views4 pages
    ok

    Copyright

    © © All Rights Reserved

    Available Formats

    XLSX, PDF, TXT or read online from Scribd

    Did you find this document useful?

    Is this content inappropriate?

    Report this Document
    ok

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd
    Flag for inappropriate content
    6 views4 pages

    VIRUS Chandra

    Uploaded by

    chands0317
    ok

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd
    Flag for inappropriate content
    of 4

    1 Bulan

    Interval 1

    = Januari - akhir Februari

    Durasi
    Produksi
    Biaya Produksi

    =
    =
    =
    =
    =
    =
    =
    =
    =
    =
    =

    2 Bulan
    10000 Buah/hari
    2700 Rupiah/buah
    810,000,000.00 Rupiah/Bulan
    25 Rupiah/buah
    7,500,000.00 Rupiah/Bulan
    4250 Rupiah/buah
    10000 Buah/hari
    817,500,000.00 Rupiah/Bulan
    1,275,000,000.00 Rupiah/Bulan
    457,500,000.00 Rupiah/Bulan

    =
    =
    =

    1,635,000,000.00 Rupiah
    2,550,000,000.00 Rupiah
    915,000,000.00 Rupiah

    Ongkir
    Harga Jual
    Jumlah Terjual
    Cost
    Income
    Benefit
    Total Uang
    Cost
    Income
    Benefit

    *Total Benefit

    30 hari

    Rp

    2,574,000,000.00 /Tahun

    Investasi
    Produksi
    Biaya Produksi

    =
    =

    Kebutuhan Investasi
    =
    Tambahan Investasi Bulan
    =
    Februari
    =
    Pinjaman ke Bank
    =
    Bunga
    =
    Durasi Pengembalian
    =
    Total Pinjaman
    =

    Total Benefit

    =
    =

    2000 Buah/hari
    800 Rupiah/buah
    1,600,000.00
    50,000,000.00 Rupiah
    1 Bulan
    457,500,000.00 Rupiah
    (407,500,000.00) Rupiah
    10 %/Tahun
    1 Tahun
    Rupiah

    2,574,000,000.00
    2,574,000,000.00

    Interval 2 (naik)

    = Maret - akhir Agustus

    Durasi
    Peningkatan Produksi

    =
    =
    =
    =
    =

    Total Produksi
    Biaya Produksi
    Ongkir
    Harga Jual
    Jumlah Terjual
    Cost
    Income
    Benefit
    Total Uang
    Cost
    Income
    Benefit

    =
    =
    =
    =
    =
    =
    =
    =
    =
    =

    6 Bulan

    15000 Buah/hari
    2750 Rupiah/Buah
    1,237,500,000.00 Rupiah/Bulan
    30 Rupiah/Buah
    13,500,000.00 Rupiah/Bulan
    4,500.00 Rupiah/buah
    15000 Buah/hari
    1,251,000,000.00 Rupiah/Bulan
    2,025,000,000.00 Rupiah/Bulan
    774,000,000.00 Rupiah/Bulan
    7,506,000,000.00 Rupiah
    12,150,000,000.00 Rupiah
    4,644,000,000.00 Rupiah

    Interval 3 (turun)

    = September - akhir Desember

    Durasi
    Produksi
    Biaya Produksi

    =
    =
    =
    =
    =
    =
    =
    =
    =
    =
    =

    Ongkir
    Harga Jual
    Jumlah Terjual
    Cost
    Income
    Benefit
    Total Uang
    Cost
    Income
    Benefit

    =
    =
    =

    4 Bulan
    10000 Buah/hari
    2700 Rupiah/buah
    810,000,000.00 Rupiah/Bulan
    - Rupiah/Buah
    - Rupiah/Bulan
    4,250.00 Rupiah/Buah
    500 Buah/hari
    810,000,000.00 Rupiah/Bulan
    63,750,000.00 Rupiah/Bulan
    (746,250,000.00) Rupiah/Bulan
    3,240,000,000.00 Rupiah
    255,000,000.00 Rupiah
    (2,985,000,000.00) Rupiah

    P
    i

    5000
    10%
    1
    2
    3
    4
    5

    5500
    6050
    6655
    7320.5
    8052.55

    8052.55

    You might also like