Anda di halaman 1dari 6

Modal Pembelian Frenchise

Pisang Nugget Kece Juwana

1). Perlengakapan Booth + 100 Bahan IDR 12,000,000


2). Tepung 4 Kg IDR 540,000
3). Meja (50Rb) + 4 Kursi (30Rb) IDR 170,000
4). Lampu Besar IDR 60,000
5). Meja (25Rb) + 2 Kursi (35Rb) IDR 100,000

Total 12,870,000
Tanggal Pembelian Bahan Pisang Pipit Kuning Tepung Panir Kerdus

1-Jun-18
2-Jun-18
3-Jun-18
4-Jun-18
5-Jun-18
6-Jun-18 840,000
7-Jun-18 116,000
8-Jun-18
9-Jun-18 295,000 145,000
10-Jun-18
11-Jun-18
12-Jun-18
13-Jun-18
14-Jun-18
15-Jun-18
16-Jun-18
17-Jun-18
Bahan Bahan Peralatan

100,000
Start Penjualan
Tanggal Penjualan Pendapatan Pengeluaran Laba Kotor
1-Jun-18
2-Jun-18
3-Jun-18
4-Jun-18
5-Jun-18
6-Jun-18
7-Jun-18
8-Jun-18 480,000
9-Jun-18 380,000
Pisang 2,500 Karyawan 1,000,000
Adonan Sewa 500,000
Kardus 1,500 Total 1,500,000
Topping 2,000
Cost 60,000

7500000 28 dos
112000

/hari

325000 dibagi 28
11607.14

Anda mungkin juga menyukai