JMSM COACH - REVENUE SHARING BREAKDOWN

NAME : ABDUL AZIZ MONTH : JANUARI 2024

PERIODE : 01 - 31 JANUARI 2024 CLASS : GUITAR

REVENUE SHARING 50%

REVENUE
FULL CLASS
UNIT PRICE SHARING STUDENTS NAME LIST QTY SUB TOTAL
LEVEL 4 MEETINGS
GABRIAN, KAYLA, KAYLA, CHAKRA,
Basic Guitar / Ukulele 400.000 200.000 DIEGO, ABEL, BEN, JEEVA, FATIH, 13 2.600.000
REZA, VELOVE, GABRIEL, KHANSA.

HUGO, REGAS, VILA, LARAS, TANYA,

Pop / Classical / Electric Guitar 1 Private 475.000 237.500 AUREL, AZAM, NINA, NANDA. 9 2.137.500
Pop / Classical / Electric Guitar 1 Group 425.000 212.500 -
Pop / Classical / Electric Guitar 2 Private 500.000 250.000 WEBER, MATTHEW, KALEB. 3 750.000
Basic Guitar 1 Group 350.000 175.000 -
TOTAL 5.487.500
REVENUE
PRORATE CLASS
SHARING QTY STUDENTS NAME LIST SUB TOTAL
LEVEL 3 MEETINGS
Basic Guitar 150.000 - -
Pop / Classical / Electric Guitar 1 Private 178.125 - -
Pop / Classical / Electric Guitar 1 Group 159.375 - -
Pop / Classical / Electric Guitar 2 Private 187.500 - -
Basic Guitar 1 Group 131.250 - -
TOTAL -
REVENUE
PRORATE CLASS
SHARING QTY STUDENTS NAME LIST SUB TOTAL
LEVEL 2 MEETINGS
Basic Guitar 100.000 - -
Pop / Classical / Electric Guitar 1 Private 118.750 - -
Pop / Classical / Electric Guitar 1 Group 106.250 - -
Pop / Classical / Electric Guitar 2 Private 125.000 - -
Basic Guitar 1 Group 87.500 - -
TOTAL -

REVENUE
PRORATE CLASS
SHARING QTY STUDENTS NAME LIST SUB TOTAL
LEVEL 1 MEETINGS
Basic Guitar 50.000 - -
Pop / Classical / Electric Guitar 1 Private 59.375 - -
Pop / Classical / Electric Guitar 1 Group 53.125 - -
Pop / Classical / Electric Guitar 2 Private 62.500 - -
Basic Guitar 1 Group 43.750 - -
TOTAL -

TRIAL FEE / SESSION 50.000

QTY STUDENTS NAME LIST SUB TOTAL
-
TOTAL -

NOTES DEDUCTION GROSS SALARY 5.487.500

ABSENCE : 1X (SICK) PPH 21 : 0
TARDY :-
TOTAL STUDENTS : 24+1 INTENSIVE CLASS
NET SALARY Rp5.487.500
AMOUNT :
FIVE MILLION FOUR HUNDRED EIGHTY SEVEN THOUSAND FIVE HUNDRED RUPIAH

PREPARED BY ACKNOWLEDGE BY APRROVED BY

CHRISTIE ABDUL AZIZ RUDOLF GEOFFRY MATINDAS

ADMIN STAFF COACH DIRECTOR