Anda di halaman 1dari 14

10/9/2014

ETA
Eta 7
Eta 14
ETA 21
ETA 30
ETA 60

HARGA BELIAN ETA


PRICE(RM)/GRAM
RM119.50
RM110.50
RM99.50
RM91.50
RM-

HARGA JUAL SEMASA


PRICE(RM)/GRAM
RM126.50
RM126.50
126.5
126.5
-

* ETA 7

PRICE(RM)/GRAM
119.5

Gram
100
200
300
400
500

Price/gram
119.50
119.50
119.50
119.50
119.50

Total Cost
11950
23900
35850
47800
59750

price/gram
126.5
126.5
126.5
126.5
126.5

total sales
12650
25300
37950
50600
63250

TOTAL SALES - TOTAL COST = PROFIT


Total Sales
12650
25300
37950
50600
63250

Total cost
11950
23900
35850
47800
59750

HASIL JUALAN
gram
100
200
300
400
500
JUMLAH UNTUNG
Profit
Gram
100
200
300
400
500
INCOME ONE MONTH
Gram
100
200
300
400

1MONTH 4KALI
2800
5600
8400
11200

500

14000

* ETA 14

PRICE(RM)/GRAM
110.5

Gram
100
200
300
400
500

Price/gram
110.50
RM110.50
RM110.50
RM110.50
RM110.50

HASIL JUALAN
gram
100
200
300
400
500

price/gram
126.5
126.5
126.5
126.5
126.5

JUMLAH UNTUNG

NET PROFIT
700
1400
2100
2800
3500

Profit
Gram
100
200
300
400
500

TOTAL SALES - TOTAL COST = PROFIT


Total Sales
12650
25300
37950
50600
63250

INCOME ONE MONTH


Gram
100
200
300
400

1MONTH 2KALI
3200
6400
9600
12800

500

16000

* ETA 21

Total Cost
11050
22100
33150
44200
55250

Gram
100
200
300
400
500

HASIL JUALAN
total sales
12650
25300
37950
50600
63250

gram
100
200
300
400
500
JUMLAH UNTUNG

Total cost
11050
22100
33150
44200
55250

NET PROFIT
1600
3200
4800
6400
8000

Profit
Gram
100
200
300
400
500
INCOME ONE MONTH
Gram
100
200
300
400

500

PRICE(RM)/GRAM
99.5

Price/gram
RM100
RM100
RM100
RM100
RM100

Total Cost
9950
19900
29850
39800
49750

price/gram
126.5
126.5
126.5
126.5
126.5

total sales
12650
25300
37950
50600
63250

TOTAL SALES - TOTAL COST = PROFIT


Total Sales
12650
25300
37950
50600
63250

Total cost
9950
19900
29850
39800
49750

1MONTH 1KALI
2700
5400
8100
10800

NET PROFIT
2700
5400
8100
10800
13500

13500

* ETA 30

PRICE(RM)/GRAM
91.5

Gram
100
200
300
400
500

Price/gram
RM92
RM92
RM92
RM92
RM92

Total Cost
9150
18300
27450
36600
45750

price/gram
126.5
126.5
126.5
126.5
126.5

total sales
12650
25300
37950
50600
63250

TOTAL SALES - TOTAL COST = PROFIT


Total Sales
12650
25300
37950
50600
63250

Total cost
9150
18300
27450
36600
45750

HASIL JUALAN
gram
100
200
300
400
500
JUMLAH UNTUNG
Profit
Gram
100
200
300
400
500
INCOME ONE MONTH
Gram
100
200
300
400

1MONTH 1KALI
3500
7000
10500
14000

500

17500

* ETA 60

PRICE(RM)/GRAM
RM-

Gram
100
200
300
400
500

Price/gram
RMRMRMRMRM-

HASIL JUALAN
gram
100
200
300
400
500

price/gram
-

JUMLAH UNTUNG

NET PROFIT
3500
7000
10500
14000
17500

Profit
Gram
100
200
300
400
500

TOTAL SALES - TOTAL COST = PROFIT


Total Sales
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!

INCOME AFTER 2 MONTH


Gram
100
200
300
400

2MONTH 1KALI
#VALUE!
#VALUE!
#VALUE!
#VALUE!

500

#VALUE!

Total Cost
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!

total sales
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!

Total cost
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!

NET PROFIT
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!