Modal Pisang cokelat Keju

Lumpia 1000 lbr 100 100,000.00 Lumpia 1.5

Coklat 10 kg 19000 190,000.00 Coklat 0.02
Pisang Uli 2 sisir 10000 20,000.00 Pisang Uli 0.02
Keju 1 bh 15000 15,000.00 Keju 0.005
Minyak Grg 5 Ltr 12000 60,000.00 Minyak Grg 0.01
Tepung Terigu 0.5 kg 7000 3,500.00 Tepung Terigu 0.000333
Ketang Hitam 2 Ltr 20000 40,000.00 tisu 0.01
kertas bungkus 5 pak 5000 25,000.00 Gas 0.001429
Plastik 1 bks 7000 7,000.00 Plastik 0.005
Gas 1 Tabung 20000 20,000.00
Belanja 480,500.00 harga
Lapak 1,500,000.00 2000
Angkut 400,000.00
banner 150,000.00 beli banyak
2,530,500.00
Lumpia 2
Coklat 0.02
Pisang Uli 0.02
Keju 0.005
Minyak Grg 0.02
270 Tepung Terigu 0.000333
kertas bungkus 0.01
Gas 0.001429
Plastik 0.01

harga
2000
 Pisang cokelat Ketan
lbr 100 150.00 Lumpia 2 lbr 100
kg 20000 400.00 Coklat 0.02 kg 19,000
sisir 8333.3333 166.67 bks 0.01 bks 5,000
bh 15000 75.00 Keju 0.005 bh 15,000
Ltr 12500 125.00 Minyak Grg 0.02 Ltr 12,000
kg 6000 2.00 Tepung Terigu 0.000333333 kg 7,000
bks 6000 60.00 Ketang Hitam 0.005 Ltr 20,000
tbg 20000 28.57
bks 9000 45.00
1,052.24
laku/hari hasil sewa hasil net
1,052.24 100 105,223.81 94,776.19 20000 74,776.19

lbr 90.9 181.80 909.09090909 5,000.00

kg 14500 290.00 4000
sisir 9000 180.00 8250
bh 15000 75.00 17,250.00
Ltr 11111.111 222.22 172.50
kg 7000 2.33
bks 5000 50.00
tbg 20000 28.57
bks 7000 70.00

1,099.93
laku/hari hasil sewa hasil net
1,099.93 100 109,992.70 90,007.30 20000 70,007.30
 200.00
380.00
50.00
75.00
240.00
2.33
100.00

1,047.33
847.33