Scribd Logo
Upload

Welcome to Scribd!

  • 0.0 3qci.0 3qci!attachment!a1

    Uploaded by

    Desna Sawirna
    7 views4 pages

    Original Title

    0.0_3qCi.0_3qCi!attachment!a1.xlsx

    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

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd
    Flag for inappropriate content
    7 views4 pages

    0.0 3qci.0 3qci!attachment!a1

    Uploaded by

    Desna Sawirna

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd
    Flag for inappropriate content
    of 4

    TABITHA

    HPP 5" = Rp 150.000,-


    HPP 10" = Rp 225.000,-
    HPP 15" = Rp 300.000,-

    RUMAH DUKA HUSADA, MANGGA BESAR - 18 ROOM


    PERIODE JUMLAH PENGIRIM DURASI TAYANG
    KERJASAMA (3
    thn) DIGIFLORA
    5" (50% send DigiFlora) 10" (30% send DgiFlora)

    Jul-23 150 11,250,000 10,125,000


    Aug-23 150 11,250,000 10,125,000
    Sep-23 150 11,250,000 10,125,000
    Oct-23 150 11,250,000 10,125,000
    Nov-23 150 11,250,000 10,125,000
    Dec-23 150 11,250,000 10,125,000
    Jan-24 175 13,125,000 11,812,500
    Feb-24 175 13,125,000 11,812,500
    Mar-24 175 13,125,000 11,812,500
    Apr-24 200 15,000,000 13,500,000
    May-24 200 15,000,000 13,500,000
    Jun-24 200 15,000,000 13,500,000

    TOTAL 151,875,000 136,687,500


    TABITHA

    HPP 5" = Rp 150.000,-


    HPP 10" = Rp 225.000,-
    HPP 15" = Rp 300.000,-

    BESAR - 18 ROOM R
    YANG PERIODE
    TOTAL REVENUE KERJASAMA (3
    15" (20% send DigiFlora) thn)

    9,000,000 30,375,000 Jul-23


    9,000,000 30,375,000 Aug-23
    9,000,000 30,375,000 Sep-23
    9,000,000 30,375,000 Oct-23
    9,000,000 30,375,000 Nov-23
    9,000,000 30,375,000 Dec-23
    10,500,000 35,437,500 Jan-24
    10,500,000 35,437,500 Feb-24
    10,500,000 35,437,500 Mar-24
    12,000,000 40,500,000 Apr-24
    12,000,000 40,500,000 May-24
    12,000,000 40,500,000 Jun-24

    121,500,000 410,062,500 TOTAL

    3 tahun kerjasama 1,230,187,500


    5" = Rp 150.000,-
    10" = Rp 225.000,-
    15" = Rp 300.000,-

    RUMAH DUKA UKIRDA, KEBON JERUK - 8 ROOM

    JUMLAH PENGIRIM DURASI TAYANG


    DIGIFLORA
    5" (50% send DigiFlora) 10" (30% send DgiFlora)

    80 6,000,000 5,400,000
    80 6,000,000 5,400,000
    80 6,000,000 5,400,000
    80 6,000,000 5,400,000
    100 7,500,000 6,750,000
    100 7,500,000 6,750,000
    100 7,500,000 6,750,000
    120 9,000,000 8,100,000
    120 9,000,000 8,100,000
    120 9,000,000 8,100,000
    120 9,000,000 8,100,000
    120 9,000,000 8,100,000

    TOTAL 91,500,000 82,350,000


    ERUK - 8 ROOM
    YANG
    TOTAL REVENUE
    15" (20% send DigiFlora)

    4,800,000 16,200,000
    4,800,000 16,200,000
    4,800,000 16,200,000
    4,800,000 16,200,000
    6,000,000 20,250,000
    6,000,000 20,250,000
    6,000,000 20,250,000
    7,200,000 24,300,000
    7,200,000 24,300,000
    7,200,000 24,300,000
    7,200,000 24,300,000
    7,200,000 24,300,000

    73,200,000 247,050,000

    3 tahun kerjasama 741,150,000

    You might also like