modal hasil

barang harga jumlah target Total barang harga

aqua 600 ml Rp50,000 24 10 Rp500,000 aqua 600 ml Rp7,000
Cola Rp35,000 12 3 Rp105,000 Cola Rp6,000
Sprite Rp35,000 12 3 Rp105,000 Sprite Rp6,000
Fanta Rp35,000 12 2 Rp70,000 Fanta Rp6,000
TehPucuk Rp62,000 24 4 Rp248,000 TehPucuk Rp6,000
Sosis Rp40,000 10 5 Rp200,000 Sosis Rp8,000
Saus + Plastik Rp100,000 1 1 Rp100,000
Gas Rp25,000 3 kg 1 Rp25,000
Rp1,353,000

Modal Rp1,353,000
Rp2,083 Hasil Penjualan Rp3,232,000
Rp2,917 Tenant 1000000
Rp2,917 Untung Rp879,000
Rp2,917
Rp2,583
Rp4,000
jumlah Total
240 Rp1,680,000
36 Rp216,000
36 Rp216,000
24 Rp144,000
96 Rp576,000
50 Rp400,000

Rp3,232,000