Scribd Logo
Upload

Welcome to Scribd!

  • CV Bulan Bintang

    Uploaded by

    Anonymous eJhmotAaYa
    9 views1 page
    iseng

    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
    iseng

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd
    Flag for inappropriate content
    9 views1 page

    CV Bulan Bintang

    Uploaded by

    Anonymous eJhmotAaYa
    iseng

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd
    Flag for inappropriate content
    of 1

    KATEGORI HEWANI

    Estimasi Profit Berdasarkan Prosentase Estimasi Harga Pokok Pembelian Barang Berdasarkan Profit REAL COST Kebutuan Per Estimasi Modal Per Bulan Berdasarkan Profit Prediksi Laba Per Bulan REAL LABA PER BULAN
    ITEM BARANG SATUAN HARGA JUAL Total Harga Jual /Bln Bulan
    10% 7.5% 5% 10% 7.5% 5% Harga Pasar Profit % 10% 7.5% 5% 10% 7.5% 5% Real Cost / Bln Real Profit / Bln %
    Daging Sapi Knuckle Kg Rp 85,000 Rp 8,500 Rp 6,375 Rp 4,250 Rp 76,500 Rp 78,625 Rp 80,750 Rp - Rp 85,000 100 Rp 34,000,000 400 Rp 30,600,000 Rp 31,450,000 Rp 32,300,000 Rp 3,400,000 Rp 2,550,000 Rp 1,700,000 Rp - Rp 34,000,000 100
    Daging Sapi Giling Kg Rp 75,000 Rp 7,500 Rp 5,625 Rp 3,750 Rp 67,500 Rp 69,375 Rp 71,250 Rp - Rp 75,000 100 Rp 4,875,000 65 Rp 4,387,500 Rp 4,509,375 Rp 4,631,250 Rp 487,500 Rp 365,625 Rp 243,750 Rp - Rp 4,875,000 100
    Ikan Kakap Fillet Kg Rp 35,000 Rp 3,500 Rp 2,625 Rp 1,750 Rp 31,500 Rp 32,375 Rp 33,250 Rp - Rp 35,000 100 Rp 6,300,000 180 Rp 5,670,000 Rp 5,827,500 Rp 5,985,000 Rp 630,000 Rp 472,500 Rp 315,000 Rp - Rp 6,300,000 100
    Ikan Bandeng Pcs Rp 2,700 Rp 270 Rp 203 Rp 135 Rp 2,430 Rp 2,498 Rp 2,565 Rp - Rp 2,700 100 Rp 1,620,000 600 Rp 1,458,000 Rp 1,498,500 Rp 1,539,000 Rp 162,000 Rp 121,500 Rp 81,000 Rp - Rp 1,620,000 100
    Ampela Ayam Kg Rp 32,000 Rp 3,200 Rp 2,400 Rp 1,600 Rp 28,800 Rp 29,600 Rp 30,400 Rp - Rp 32,000 100 Rp 1,280,000 40 Rp 1,152,000 Rp 1,184,000 Rp 1,216,000 Rp 128,000 Rp 96,000 Rp 64,000 Rp - Rp 1,280,000 100
    Ayam Giling Kg Rp 40,000 Rp 4,000 Rp 3,000 Rp 2,000 Rp 36,000 Rp 37,000 Rp 38,000 Rp - Rp 40,000 100 Rp 4,320,000 108 Rp 3,888,000 Rp 3,996,000 Rp 4,104,000 Rp 432,000 Rp 324,000 Rp 216,000 Rp - Rp 4,320,000 100
    Ayam Whole Kg Rp 32,000 Rp 3,200 Rp 2,400 Rp 1,600 Rp 28,800 Rp 29,600 Rp 30,400 Rp - Rp 32,000 100 Rp 48,000,000 1500 Rp 43,200,000 Rp 44,400,000 Rp 45,600,000 Rp 4,800,000 Rp 3,600,000 Rp 2,400,000 Rp - Rp 48,000,000 100
    Telur Ayam Negeri Kg Rp 19,000 Rp 1,900 Rp 1,425 Rp 950 Rp 17,100 Rp 17,575 Rp 18,050 Rp - Rp 19,000 100 Rp 24,700,000 1300 Rp 22,230,000 Rp 22,847,500 Rp 23,465,000 Rp 2,470,000 Rp 1,852,500 Rp 1,235,000 Rp - Rp 24,700,000 100
    Telur Puyuh Butir Rp 300 Rp 30 Rp 23 Rp 15 Rp 270 Rp 278 Rp 285 Rp - Rp 300 100 Rp 90,000 300 Rp 81,000 Rp 83,250 Rp 85,500 Rp 9,000 Rp 6,750 Rp 4,500 Rp - Rp 90,000 100
    Ati Ayam Kg Rp 35,000 Rp 3,500 Rp 2,625 Rp 1,750 Rp 31,500 Rp 32,375 Rp 33,250 Rp - Rp 35,000 100 Rp 1,400,000 40 Rp 1,260,000 Rp 1,295,000 Rp 1,330,000 Rp 140,000 Rp 105,000 Rp 70,000 Rp - Rp 1,400,000 100

    JUMLAH Rp 126,585,000 Rp 113,926,500 Rp 117,091,125 Rp 120,255,750 Rp 12,658,500 Rp 9,493,875 Rp 6,329,250 Rp - Rp 126,585,000

    You might also like