Total asset (harga sesudah susut) Massa Hidup Perbulan

41,070,000 Mesin cuci midea 3,500,000 3 97,222

Mesin cuci panasonic 2,500,000 3 69,444
Pengering 4,500,000 3 125,000
Setrika 300,000 2 12,500
seterika uap 2,200,000 2 91,667
Perabotan meja kursi 1,000,000 5 16,667
Kasur 120,000 3 3,333
TV 250,000 3 6,944
Kompor 200,000 3 5,556
lain-lain 500,000 4 10,417
Pengering whirpool 13,000,000 4 270,833
akuisisi 5,000,000 416,667
Sisa lahan (12bulan) 8,000,000 666,667
Biaya tenaga
(orang) Perhari perbulan
100,000 3,000,000 3,000,000

Biaya Bahan Listrik 350,000

Gas 600,000
air -
detergen 150,000
pewangi 150,000
plastik 100,000
lain-lain 250,000
1,600,000
Kas Bulanan 250,000
markup -
 Hari Kerja 30
Harga jual 4,500
omset 80 10,800,000
Keuntungan 4,157,083 41,570,833
pengeluaran 6,642,917

127500
709,583

1,083,333

BIAYA TOTAL
6,642,917
 20000

22-Feb 800 TOTAL 893.6 HARI 17 100

Friday, February 23, 2018 619 RATA-RATA 52.564705882 105
24-Feb 805 UANG RATA $ 210,258.82 110
25-Feb 491 115
26-Feb 417 120
27-Feb 549 125
28-Feb 643 130
1-Mar 389 135
2-Mar 436 140
3-Mar 701 145
4-Mar 409 150
5-Mar 615 155
6-Mar 345 160
7-Mar 165 165
8-Mar 276 170
9-Mar 859 175
10-Mar 417 180
11-Mar 185
190
195
200
205
210
215
220
225
230
235
240
245
250
255
260
265
270
275
280
285
290
295
300
305
310
315
320
325
330
335
340
345
350
355
360
365
370
375
380
385
390
395
400
405
410
415
420
425
430
435
440
445
450
455
460
465
470
475
480
485
490
495
500
505
510
515
520
525
530
535
540
545
550
555
560
565
570
575
580
585
590
595
600
605
610
615
620
625
630
635
640
645
650
655
660
665
670
675
680
685
690
695
700
705
710
715
720
725
730
735
740
745
750
755
760
765
770
775
780
785
790
795
800
805
810
815
820
825
830
835
840
845
850
855
860
865
870
875
880
885
890
895
900
905
910
915
920
925
930
935
940
945
950
955
960
965
970
 975
980
985
990
995
1000
1005
1010
1015
1020
1025
1030
1035
1040
1045
1050
1055
1060
1065
1070
1075
1080
1085
1090
1095
1100
1105
1110
1115
1120
1125
1130
1135
1140
1145
1150
1155
1160
1165
1170
1175
1180
1185
1190
1195
1200
1205
1210
1215
1220
1225
1230
1235
1240
1245
1250
1255
1260
1265
1270
1275
1280
1285
1290
1295
1300
1305
1310
1315
1320
1325
1330
1335
1340
1345
1350
1355
1360
1365
1370
1375
1380
1385
1390
1,200,000
1,260,000
1,320,000
1,380,000
1,440,000
1,500,000
1,560,000
1,620,000
1,680,000
1,740,000
1,800,000
1,860,000
1,920,000
1,980,000
2,040,000
2,100,000
2,160,000
2,220,000
2,280,000
2,340,000
2,400,000
2,460,000
2,520,000
2,580,000
2,640,000
2,700,000
2,760,000
2,820,000
2,880,000
2,940,000
3,000,000
3,060,000
3,120,000
3,180,000
3,240,000
3,300,000
3,360,000
3,420,000
3,480,000
3,540,000
3,600,000
3,660,000
3,720,000
3,780,000
3,840,000
3,900,000
3,960,000
4,020,000
4,080,000
4,140,000
4,200,000
4,260,000
4,320,000
4,380,000
4,440,000
4,500,000
4,560,000
4,620,000
4,680,000
4,740,000
4,800,000
4,860,000
4,920,000
4,980,000
5,040,000
5,100,000
5,160,000
5,220,000
5,280,000
5,340,000
5,400,000
5,460,000
5,520,000
5,580,000
5,640,000
5,700,000
5,760,000
5,820,000
5,880,000
5,940,000
6,000,000
6,060,000
6,120,000
6,180,000
6,240,000
6,300,000
6,360,000
6,420,000
6,480,000
6,540,000
6,600,000
6,660,000
6,720,000
6,780,000
6,840,000
6,900,000
6,960,000
7,020,000
7,080,000
7,140,000
7,200,000
7,260,000
7,320,000
7,380,000
7,440,000
7,500,000
7,560,000
7,620,000
7,680,000
7,740,000
7,800,000
7,860,000
7,920,000
7,980,000
8,040,000
8,100,000
8,160,000
8,220,000
8,280,000
8,340,000
8,400,000
8,460,000
8,520,000
8,580,000
8,640,000
8,700,000
8,760,000
8,820,000
8,880,000
8,940,000
 9,000,000
9,060,000
9,120,000
9,180,000
9,240,000
9,300,000
9,360,000
9,420,000
9,480,000
9,540,000
9,600,000
9,660,000
9,720,000
9,780,000
9,840,000
9,900,000
9,960,000
10,020,000
10,080,000
10,140,000
10,200,000
10,260,000
10,320,000
10,380,000
10,440,000
10,500,000
10,560,000
10,620,000
10,680,000
10,740,000
10,800,000
10,860,000
10,920,000
10,980,000
11,040,000
11,100,000
11,160,000
11,220,000
11,280,000
11,340,000
11,400,000
11,460,000
11,520,000
11,580,000
11,640,000
11,700,000
11,760,000
11,820,000
11,880,000
11,940,000
12,000,000
12,060,000
12,120,000
12,180,000
12,240,000
12,300,000
12,360,000
12,420,000
12,480,000
12,540,000
12,600,000
12,660,000
12,720,000
12,780,000
12,840,000
12,900,000
12,960,000
13,020,000
13,080,000
13,140,000
13,200,000
13,260,000
13,320,000
13,380,000
13,440,000
13,500,000
13,560,000
13,620,000
13,680,000
13,740,000
13,800,000
13,860,000
13,920,000
13,980,000
14,040,000
14,100,000
14,160,000
14,220,000
14,280,000
14,340,000
14,400,000
14,460,000
14,520,000
14,580,000
14,640,000
14,700,000
14,760,000
14,820,000
14,880,000
14,940,000
15,000,000
15,060,000
15,120,000
15,180,000
15,240,000
15,300,000
15,360,000
15,420,000
15,480,000
15,540,000
15,600,000
15,660,000
15,720,000
15,780,000
15,840,000
15,900,000
15,960,000
16,020,000
16,080,000
16,140,000
16,200,000
16,260,000
16,320,000
16,380,000
16,440,000
16,500,000
16,560,000
16,620,000
16,680,000