ESTIMASI LAPORAN LABA RUGI ASRAMA

Pendapatan
Asrama 1
Asrama 2
Asrama 3
Asrama 4

Pengeluaran
Biaya sewa kontrakan
Biaya honor pengurus
Biaya operasional

14
7
10
10

Rp
Rp
Rp
Rp

Rp 96,000,000
Rp
1,600,000
Rp
2,800,000

400,000
300,000
250,000
275,000

1
12
12

Rp
5,600,000
Rp
2,100,000
Rp
2,500,000
Rp
2,750,000
Rp 12,950,000

Rp 96,000,000
Rp 19,200,000
Rp 33,600,000

ASRAMA BARU
10 Rp
1 Rp
1 Rp

275,000 Rp
350,000 Rp
250,000 Rp

2
2
4
Rp

5500000
700000
1000000
7,200,000

dipan
sprei
busa
Rp

1000000
100000
800000
1,900,000

Rp 67,200,000
Rp 25,200,000

Rp

155,400,000

Rp (148,800,000)
Rp
6,600,000

Rp

86,400,000

Rp
Rp
Rp

25,200,000
24,400,000
30,400,000

Rp

7,500,000