NO.

KEANGGOTAAN FASILITAS HARIAN MINGGUAN

BULANAN
BOP CV PER BULAN
LISTRIK KEDAI 4,500,000
CO WORK 4,500,000
WIFI KEDAI 700,000
COWORK 10,000,000
MAINTENANCE KEDAI 1,200,000
COWORK 2,500,000
KONSUMSI KEDAI 4,200,000
CO WORK 1,800,000
AMINITEIS COWORK ALL PACKAGE 5,000,000
BEP 38,500,000
HUTANG BANK 60,000,000
SALARIE KEDAI 20,000,000
CO WORK 12,000,000
CV 10,000,000
ROASTERI 7,000,000
TABUNGAN LAIN2 18,100,000
200,000,000

RANCANG 200,000,000
BULAN CO -WORK KEDAI ROASTERY BAKERY
1 35% 45% 15% 5%
70,000,000 90,000,000 30,000,000 10,000,000
2 45% 35% 15% 5%
90,000,000 70,000,000 30,000,000 10,000,000
3 35% 35% 20% 10%
70,000,000 70,000,000 40,000,000 20,000,000
 MODAL AWAL 4,620,000,000
TANAH 2,500,000,000
GEDUNG A 620,000,000
GEDUNG B 960,000,000
FURNITURE 170,000,000
PASANG LISTRIK 30,000,000
PASANG WIFI 10,000,000
INTERIOR LAMPU 30,000,000
PERLATAN KANTOR 25,000,000
PERLENGKAPAN 15,000,000
PETTY CASH 100,000,000
TABUNGAN LAIN2 160,000,000
BEP PER 5 TAHUN 462,000,000
BEP PER BULAN 38,500,000
BEP PER HARI 1,283,333
TABUNGAN BEP/HARI 1,283,333