TABEL 9.

1
LITERATURE PALACE
INVESTASI AWAL
UANG MUKA SEWA Rp200,000,000
BIAYA PRAOPERASIONAL:
RENOVASI Rp50,000,000
BIAYA AWAL DESAINER Rp45,700,000
DEPOSIT TELEPON Rp2,000,000
PROMOSI AWAL Rp12,000,000
BIAYA IJIN USAHA Rp25,000,000
PERALATAN DAN PERLENGKAPAN Rp251,300,000
PEMBELIAN DAN PERSD. AWAL Rp300,000,000
ASURANSI DIBYR DIMUKA Rp7,000,000
BANK Rp7,000,000
KAS AWAL Rp100,000,000
TOTAL Rp1,000,000,000

TABEL 9.3
LITERATURE PALACE
PERSEDIAAN AWAL BARANG
NAMA BARANG JUMLAH UNIT HARGA PER UNIT TOTAL
LITERATUR FORMAT MANUAL 1000 Rp50,000 Rp50,000,000
LITERATUR FORMAT DIGITAL 500 Rp30,000 Rp15,000,000
LITERATUR FORMAT AUDIO VISUAL 350 Rp25,000 Rp8,750,000
LITERATUR TERJEMAHAN 250 Rp100,000 Rp25,000,000
MAKANAN RINGAN 1 1000 Rp1,500 Rp1,500,000
MAKANAN RINGAN 2 1000 Rp2,000 Rp2,000,000
TOTAL Rp102,250,000