LUAS BIDANG

PANJANG 18.75
LEBAR 11.46666667 DICARI changing value
LUAS 215 RUMUS set value

MATA PELAJARAN NILAI

BI 7.85
BING 8.3
IPS 7.5
IPA 7.85
MTK 7.62 DICARI changing value
SEJARAH 7.6
KESENIAN 7
OLAH RAGA 7
RATA RATA 7.59 RUMUS set value

harga jual 14927.53623

terjual 5000
diskon 10%
pendapatan

biaya per unit 7500

biaya tetap 15000000
total biaya 52500000

laba -52500000
Scenario Summary
Current Values: skenario 1 skenario 2 skenario 3
Changing Cells:
$B$5 155000000 132500000 135000000 155000000
$B$6 1250000 3750000 0 1250000
$B$7 3.50% 2.50% 3.00% 3.50%
$B$8 3500000 0 1250000 3500000
Result Cells:
$B$10 156250000 136250000 135000000 156250000
$B$11 3500000 0 1250000 3500000
$B$12 165218750 139656250 140300000 165218750
Notes: Current Values column represents values of changing cells at
time Scenario Summary Report was created. Changing cells for each
scenario are highlighted in gray.
skenario manager

harga beli mobil

harga beli 155000000

perbaikan 1250000
keuntungan 3500.00%
biaya balik nama 3500000

harga perolehan 156250000

biaya balik nama 3500000
harga jual 5.629E+09