Harga Jual Modal Awal Harga Margin

IDR 15,000 IDR 7,300 IDR 7,700

IDR 15,000 IDR 7,300 IDR 7,700

Qty Botol - Hari Qty Botol - Minggu Qty Botol - Bln

210 1260 5040

Pendapatan PT Hari Pendapatan PT Mingguan Pendapatan PT Bulanan

IDR 1,617,000 IDR 9,702,000 IDR 38,808,000

IDR 1,533,000 IDR 9,198,000 IDR 36,792,000

IDR 115,500 IDR 693,000.00 IDR 2,772,000.00

 Gajih SPG Total SPG
IDR 1,200,000 6 15
IDR 4,200,000 6 35

Hasil Akhir Setelah Gajih Karyawan

IDR (13,608,000)
IDR 1,360,800.00
IDR 12,247,200.00

IDR 16,632,000.00
IDR 1,663,200
IDR 14,968,800.00
IDR 7,200,000
IDR 7,768,800.00
 Harga Modal Harga Gajih Total Qty
Jual Awal Margin SPG SPG Botol Minim
IDR 15,000 IDR 7,300 IDR 7,700 IDR 1,200,000 5 15
IDR 15,000 IDR 7,300 IDR 7,700 IDR 4,200,000 5 35

Gajih Qty Total Harga

SPG Botol Minim SPG Margin
IDR 1,200,000 15 5 IDR 7,700

Harga Actual Harga Actual Harga Actual

Qty Botol Day Mingguan Bulanan Total Pendapatan Kotor

75 IDR 577,500 IDR 3,465,000 IDR 13,860,000 IDR 13,860,000

Gajih Karyawan IDR 6,000,000
Setelah dipotong
gajih IDR 7,860,000
Pajak 10% IDR 786,000

IDR 2,350.00 360 IDR 846,000.00

35
endapatan Kotor

13,860,000
6,000,000

7,860,000
786,000