variable cost : satu cup the 1,800 pe

asumsi penjualan
orang kerja 750 50 80
2,550 omset 200,000 320,000
per
1100 1760
omset 4,400,000 7,040,000
fix cost : beli franchise 6,000,000 bersih 1,595,000 2,552,000
sewa awal 400,000
6,400,000 biaya orang kerja 825,000 1,320,000
perbulan
harga jual 4000
untung 1,450
 perhari
90 150 200 300
360,000 600,000 800,000 1,200,000
perbulan
1980 3300 4400 6600
7,920,000 13,200,000 17,600,000 26,400,000
2,871,000 4,785,000 6,380,000 9,570,000

1,485,000 2,475,000 3,300,000 4,950,000