No Cabang Jenis Kerjasama Jumlah Barang Terjual

JENIS A JENIS B JENIS C

1 Minimarket A Layanan Penuh 520 Buah 503 kg 1015 Liter
2 Minimarket B Sebagian 780 Buah 898 kg 1210 Liter
3 Minimarket C Layanan Penuh 320 Buah 765 kg 1316 Liter
4 Minimarket D Layanan Penuh 480 Buah 1032 kg 1359 Liter
5 Minimarket E Layanan Penuh 820 Buah 774 kg 889 Liter
6 Minimarket F Sebagian 540 Buah 376 kg 1097 Liter
7 Minimarket G Sebagian 330 Buah 912 kg 1211 Liter
8 Minimarket H Layanan Penuh 515 Buah 453 kg 1204 Liter
9 Minimarket I Layanan Penuh 378 Buah 555 kg 999 Liter
10 Minimarket J Sebagian 447 Buah 372 kg 1119 Liter
Total 5130 Buah 6640 kg 11419 Liter
Rata-rata 513 Buah 1207 kg 1142 Liter
Nilai Maksimum 820 Buah 1032 kg 1359 Liter
Nilai Minimum 320 Buah 372 kg 889 Liter
 Jenis Barang Harga Satuan Satuan Petugas 15,0 %
Jenis A Rp10,000.00 Buah Pajak 1,5 %
Jenis B Rp15,000.00 Kg Perawatan 20,0 %
Jenis C Rp7,500.00 Liter

No Cabang Pendapatan Kotor Cicilan Bank Operasional Bulanan Pendapatan Bersih

1 Minimarket A Rp20,357,500.00 Rp1,846,458.33 Rp7,430,487.50 Rp11,080,554.17
2 Minimarket B Rp30,345,000.00 Rp2,678,750.00 Rp11,075,925.00 Rp16,590,325.00
3 Minimarket C Rp24,545,000.00 Rp2,195,416.67 Rp8,958,925.00 Rp13,390,658.33
4 Minimarket D Rp30,472,500.00 Rp2,689,375.00 Rp11,122,462.50 Rp16,660,662.50
5 Minimarket E Rp26,477,500.00 Rp2,356,458.33 Rp9,664,287.50 Rp14,456,754.17
6 Minimarket F Rp19,267,500.00 Rp1,755,625.00 Rp7,032,637.50 Rp10,479,237.50
7 Minimarket G Rp26,062,500.00 Rp2,321,875.00 Rp9,512,812.50 Rp14,227,812.50
8 Minimarket H Rp20,975,000.00 Rp1,897,916.67 Rp7,655,875.00 Rp11,421,208.33
9 Minimarket I Rp19,597,500.00 Rp1,783,125.00 Rp7,153,087.50 Rp10,661,287.50
10 Minimarket J Rp18,442,500.00 Rp1,686,875.00 Rp6,731,512.50 Rp10,024,112.50
Jumlah Rp236,542,500.00 Rp21,211,875.00 Rp86,338,012.50 Rp128,992,612.50
Rata-Rata Rp23,654,250.00 Rp2,121,187.50 Rp8,633,801.25 Rp12,899,261.25
Count Number 10 10 10 10
Max Rp30,472,500.00 Rp2,689,375.00 Rp11,122,462.50 Rp16,660,662.50
Min Rp18,442,500.00 Rp1,686,875.00 Rp6,731,512.50 Rp10,024,112.50