KETERANGAN TAHUN 1

PENDAPATAN 1
PENJUALAN KOPI Rp 4,218,563,390
PENJUALAN TEH Rp 4,167,235,760
TOTAL PENJUALAN Rp 8,385,799,150
HARGA POKOK PRODUKSI
RINCIAN BIAYA BAHAN BAKU:
KOPI Rp 2,496,000,000
AIR Rp 156,000,000
STANDING POUCH Rp 858,000,000
STIKER KEMASAN KOPI Rp 280,800,000
STANDING POUCH THE Rp 858,000,000
STIKER KEMASAN TEH Rp 280,800,000
TOTAL BIAYA BB KESELURUHAN Rp 4,929,600,000

RINCIAN BIAYA TENAGA KERJA LANGSUNG:

UPAH BAGIAN PENCUCIAN DAN PENJEMURAN Rp 108,000,000
UPAH BAGIAN PENGILINGGAN Rp 36,000,000
UPAH BAGIAN SORTIR Rp 108,000,000
UPAH BAGIAN ROASTING Rp 36,000,000
UPAH BAGIAN GRINDING Rp 36,000,000
UPAH BAGIAN PENGEMASAN Rp 36,000,000
TOTAL Rp 360,000,000

RINCIAN BIAYA OVERHEAD PABRIK:

TERPAL Rp 450,000
SEROK Rp 90,000
TAMPA Rp 90,000
BASKOM Rp 36,000
MESIN HULLING Rp 1,800,000
MESIN GRADING SIZE Rp 720,000
MESIN ROASTING Rp 2,700,000
MESIN PRESS Rp 1,200,000
KARUNG Rp 900,000
TIMBANGAN Rp 360,000
BANGUNAN PABRIK Rp 72,000,000
PERAWATAN BANGUNAN Rp 3,000,000
LISTRIK Rp 24,000,000
SOLAR Rp 1,500,000
PDAM Rp 12,000,000
PERAWATAN ALAT Rp 5,000,000
TOTAL BIAYA OVERHEAD PABRIK Rp 125,846,000
HARGA POKOK PRODUKSI Rp 5,415,446,000
LABA KOTOR Rp 2,970,353,150
BIAYA OPERASIONAL
BIAYA ADMINITRASI UMUM:
BIAYA TENAGA KERJA BAGIAN ADM Rp 505,200,000
BIAYA PENYUSUTAN BAGIAN ADM Rp 11,904,350
BIAYA PERLENGKAPAN Rp 12,000,000
PERAWATAN ALAT Rp 24,000,000
PERAWATAN BANGUNAN Rp 60,000,000
TOTAL BIAYA ADMINISTRASI UMUM Rp 613,104,350

BIAYA PEMASARAN:
BIAYA TENAGA KERJA BAGIAN PENJUALAN Rp 192,000,000
BIAYA PENYUSUTAN KENDARAAN BAGIAN PENJUALAN Rp 6,480,000
BIAYA PENYUSUTAN PERALATAN BAGIAN PEMASARAN Rp 800,000
BIAYA PERLENGKAPAN Rp 3,600,000
BIAYA IKLAN Rp 3,000,000
BIAYA TRANSPORTASI Rp 24,300,000
TOTAL BIAYA PEMASARAN Rp 230,180,000
TOTAL BIAYA OPERASIONAL Rp 843,284,350
LABA BERSIH SEBELUM PAJAK Rp 2,127,068,800
 PT SINAR MAYANG LESTARI
LAPORAN LABA RUGI
TAHUN 2 TAHUN 3 TAHUN 4 TAHUN 5
2 3 4 5
Rp 4,302,934,658 Rp 4,388,993,351 Rp 4,476,773,218 Rp 4,566,308,682
Rp 4,250,580,475 Rp 4,335,592,085 Rp 4,422,303,926 Rp 4,510,750,005
Rp 8,553,515,133 Rp 8,724,585,436 Rp 8,899,077,144 Rp 9,077,058,687

Rp 2,645,760,000 Rp 2,804,505,600 Rp 2,972,775,936 Rp 3,151,142,492

Rp 165,360,000 Rp 175,281,600 Rp 185,798,496 Rp 196,946,406
Rp 909,480,000 Rp 964,048,800 Rp 1,021,891,728 Rp 1,083,205,232
Rp 297,648,000 Rp 315,506,880 Rp 334,437,293 Rp 354,503,530
Rp 909,480,000 Rp 964,048,800 Rp 1,021,891,728 Rp 1,083,205,232
Rp 297,648,000 Rp 315,506,880 Rp 334,437,293 Rp 354,503,530
Rp 325,353,600,000 Rp 344,874,816,000 Rp 365,567,304,960 Rp 387,501,343,258

Rp 114,480,000 Rp 121,348,800 Rp 128,629,728 Rp 136,347,512

Rp 38,160,000 Rp 252,000,000 Rp 267,120,000 Rp 1,764,000,000
Rp 114,480,000 Rp 756,000,000 Rp 801,360,000 Rp 5,292,000,000
Rp 38,160,000 Rp 252,000,000 Rp 267,120,000 Rp 1,764,000,000
Rp 38,160,000 Rp 252,000,000 Rp 267,120,000 Rp 1,764,000,000
Rp 38,160,000 Rp 252,000,000 Rp 267,120,000 Rp 1,764,000,000
Rp 381,600,000 Rp 2,520,000,000 Rp 2,671,200,000 Rp 17,640,000,000

Rp 477,000 Rp 505,620 Rp 535,957 Rp 568,115

Rp 95,400 Rp 101,124 Rp 107,191 Rp 113,623
Rp 95,400 Rp 101,124 Rp 107,191 Rp 113,623
Rp 38,160 Rp 40,450 Rp 42,877 Rp 45,449
Rp 1,908,000 Rp 2,022,480 Rp 2,143,829 Rp 2,272,459
Rp 763,200 Rp 808,992 Rp 857,532 Rp 908,983
Rp 2,862,000 Rp 3,033,720 Rp 3,215,743 Rp 3,408,688
Rp 1,272,000 Rp 1,348,320 Rp 1,429,219 Rp 1,514,972
Rp 954,000 Rp 1,011,240 Rp 1,071,914 Rp 1,136,229
Rp 381,600 Rp 404,496 Rp 428,766 Rp 454,492
Rp 76,320,000 Rp 80,899,200 Rp 85,753,152 Rp 90,898,341
Rp 3,180,000 Rp 3,370,800 Rp 3,573,048 Rp 3,787,431
Rp 25,440,000 Rp 26,966,400 Rp 28,584,384 Rp 30,299,447
Rp 1,590,000 Rp 1,685,400 Rp 1,786,524 Rp 1,893,715
Rp 12,720,000 Rp 13,483,200 Rp 14,292,192 Rp 15,149,724
Rp 5,300,000 Rp 5,618,000 Rp 5,955,080 Rp 6,312,385
Rp 133,396,760 Rp 141,400,566 Rp 149,884,600 Rp 158,877,676
Rp 5,740,372,760 Rp 6,084,795,126 Rp 6,449,882,833 Rp 6,836,875,803
Rp 3,148,574,339 Rp 3,337,488,799 Rp 3,537,738,127 Rp 3,750,002,415

Rp 535,512,000 Rp 567,642,720 Rp 601,701,283 Rp 637,803,360

Rp 12,618,611 Rp 13,375,728 Rp 14,178,271 Rp 15,028,968
Rp 12,720,000 Rp 13,483,200 Rp 14,292,192 Rp 15,149,724
Rp 25,440,000 Rp 26,966,400 Rp 28,584,384 Rp 30,299,447
Rp 63,600,000 Rp 67,416,000 Rp 71,460,960 Rp 75,748,618
Rp 649,890,611 Rp 688,884,048 Rp 730,217,091 Rp 774,030,116

Rp 203,520,000 Rp 215,731,200 Rp 228,675,072 Rp 242,395,576

Rp 6,868,800 Rp 7,280,928 Rp 7,717,784 Rp 8,180,851
Rp 848,000 Rp 898,880 Rp 952,813 Rp 1,009,982
Rp 3,816,000 Rp 4,044,960 Rp 4,287,658 Rp 4,544,917
Rp 3,180,000 Rp 3,370,800 Rp 3,573,048 Rp 3,787,431
Rp 25,758,000 Rp 27,303,480 Rp 28,941,689 Rp 30,678,190
Rp 243,990,800 Rp 258,630,248 Rp 274,148,063 Rp 290,596,947
Rp 893,881,411 Rp 947,514,296 Rp 1,004,365,153 Rp 1,064,627,063
Rp 2,254,692,928 Rp 2,389,974,504 Rp 2,533,372,974 Rp 2,685,375,352
 TAHUN 6 TAHUN 7 TAHUN 8 TAHUN 9
6 7 8 9
Rp 4,657,634,856 Rp 4,750,787,553 Rp 4,845,803,304 Rp 4,942,719,370
Rp 4,600,965,005 Rp 4,692,984,305 Rp 4,786,843,991 Rp 4,882,580,871
Rp 9,258,599,861 Rp 9,443,771,858 Rp 9,632,647,295 Rp 9,825,300,241

Rp 3,340,211,042 Rp 3,540,623,704 Rp 3,753,061,126 Rp 3,978,244,794

Rp 208,763,190 Rp 221,288,982 Rp 234,566,320 Rp 248,640,300
Rp 1,148,197,546 Rp 1,217,089,398 Rp 1,290,114,762 Rp 1,367,521,648
Rp 375,773,742 Rp 398,320,167 Rp 422,219,377 Rp 447,552,539
Rp 1,148,197,546 Rp 1,217,089,398 Rp 1,290,114,762 Rp 1,367,521,648
Rp 375,773,742 Rp 398,320,167 Rp 422,219,377 Rp 447,552,539
Rp 410,751,423,853 Rp 435,396,509,284 Rp 461,520,299,841 Rp 489,211,517,832

Rp 144,528,362 Rp 153,200,064 Rp 162,392,068 Rp 172,135,592

Rp 1,869,840,000 Rp 12,348,000,000 Rp 13,088,880,000 Rp 86,436,000,000
Rp 5,609,520,000 Rp 37,044,000,000 Rp 39,266,640,000 Rp 259,308,000,000
Rp 1,869,840,000 Rp 12,348,000,000 Rp 13,088,880,000 Rp 86,436,000,000
Rp 1,869,840,000 Rp 12,348,000,000 Rp 13,088,880,000 Rp 86,436,000,000
Rp 1,869,840,000 Rp 12,348,000,000 Rp 13,088,880,000 Rp 86,436,000,000
Rp 18,698,400,000 Rp 123,480,000,000 Rp 130,888,800,000 Rp 864,360,000,000

Rp 602,202 Rp 638,334 Rp 676,634 Rp 717,232

Rp 120,440 Rp 127,667 Rp 135,327 Rp 143,446
Rp 120,440 Rp 127,667 Rp 135,327 Rp 143,446
Rp 48,176 Rp 51,067 Rp 54,131 Rp 57,379
Rp 2,408,806 Rp 2,553,334 Rp 2,706,534 Rp 2,868,927
Rp 963,522 Rp 1,021,334 Rp 1,082,614 Rp 1,147,571
Rp 3,613,209 Rp 3,830,002 Rp 4,059,802 Rp 4,303,390
Rp 1,605,871 Rp 1,702,223 Rp 1,804,356 Rp 1,912,618
Rp 1,204,403 Rp 1,276,667 Rp 1,353,267 Rp 1,434,463
Rp 481,761 Rp 510,667 Rp 541,307 Rp 573,785
Rp 96,352,242 Rp 102,133,376 Rp 108,261,379 Rp 114,757,061
Rp 4,014,677 Rp 4,255,557 Rp 4,510,891 Rp 4,781,544
Rp 32,117,414 Rp 34,044,459 Rp 36,087,126 Rp 38,252,354
Rp 2,007,338 Rp 2,127,779 Rp 2,255,445 Rp 2,390,772
Rp 16,058,707 Rp 17,022,229 Rp 18,043,563 Rp 19,126,177
Rp 6,691,128 Rp 7,092,596 Rp 7,518,151 Rp 7,969,240
Rp 168,410,336 Rp 178,514,956 Rp 189,225,854 Rp 200,579,405
Rp 7,247,088,351 Rp 7,681,913,652 Rp 8,142,828,472 Rp 8,631,398,180
Rp 3,975,002,560 Rp 4,213,502,713 Rp 4,466,312,876 Rp 4,734,291,649

Rp 676,071,562 Rp 716,635,856 Rp 759,634,007 Rp 805,212,047

Rp 15,930,706 Rp 16,886,548 Rp 17,899,741 Rp 18,973,725
Rp 16,058,707 Rp 17,022,229 Rp 18,043,563 Rp 19,126,177
Rp 32,117,414 Rp 34,044,459 Rp 36,087,126 Rp 38,252,354
Rp 80,293,535 Rp 85,111,147 Rp 90,217,816 Rp 95,630,884
Rp 820,471,923 Rp 869,700,238 Rp 921,882,253 Rp 977,195,188

Rp 256,939,311 Rp 272,355,670 Rp 288,697,010 Rp 306,018,830

Rp 8,671,702 Rp 9,192,004 Rp 9,743,524 Rp 10,328,136
Rp 1,070,580 Rp 1,134,815 Rp 1,202,904 Rp 1,275,078
Rp 4,817,612 Rp 5,106,669 Rp 5,413,069 Rp 5,737,853
Rp 4,014,677 Rp 4,255,557 Rp 4,510,891 Rp 4,781,544
Rp 32,518,882 Rp 34,470,014 Rp 36,538,215 Rp 38,730,508
Rp 308,032,763 Rp 326,514,729 Rp 346,105,613 Rp 366,871,950
Rp 1,128,504,686 Rp 1,196,214,968 Rp 1,267,987,866 Rp 1,344,067,138
Rp 2,846,497,873 Rp 3,017,287,746 Rp 3,198,325,011 Rp 3,390,224,511
 TAHUN 10
10
Rp 5,041,573,758
Rp 4,980,232,488
Rp 10,021,806,246

Rp 4,216,939,482
Rp 263,558,718
Rp 1,449,572,947
Rp 474,405,692
Rp 1,449,572,947
Rp 474,405,692
Rp 518,564,208,902

Rp 182,463,728
Rp 91,622,160,000
Rp 274,866,480,000
Rp 91,622,160,000
Rp 91,622,160,000
Rp 91,622,160,000
Rp 916,221,600,000

Rp 760,266
Rp 152,053
Rp 152,053
Rp 60,821
Rp 3,041,062
Rp 1,216,425
Rp 4,561,593
Rp 2,027,375
Rp 1,520,531
Rp 608,212
Rp 121,642,485
Rp 5,068,437
Rp 40,547,495
Rp 2,534,218
Rp 20,273,748
Rp 8,447,395
Rp 212,614,169
Rp 9,149,282,071
Rp 5,018,349,148

Rp 853,524,770
Rp 20,112,149
Rp 20,273,748
Rp 40,547,495
Rp 101,368,738
Rp 1,035,826,899

Rp 324,379,960
Rp 10,947,824
Rp 1,351,583
Rp 6,082,124
Rp 5,068,437
Rp 41,054,339
Rp 388,884,267
Rp 1,424,711,166
Rp 3,593,637,982
 "PT SINAR MAYANG LESTARI
TAHUN 1,2,3
No. Nama Peralatan Jumlah Unit Harga

1 KOMPUTER 5 Rp 9,500,000
2 AC 4 Rp 4,000,000
3 MEJA 4 Rp 300,000
4 KURSI 8 Rp 70,000
5 DISPENSER 1 Rp 400,000
6 TV 1 Rp 1,500,000
7 LAMPU 6 Rp 50,000
8 ATK 1 Rp 1,000,000
9 PRINTER 2 Rp 1,200,000
10 LEMARI 4 Rp 1,500,000
TOTAL BIAYA PERALATAN KANTOR
1 TERPAL 20 Rp 50,000
2 SEROK 10 Rp 20,000
3 TAMPA 10 Rp 20,000
4 BASKOM 8 Rp 10,000
5 MESIN HULLING 2 Rp 5,000,000
6 MESIN GRADING SIZE 2 Rp 2,000,000
7 MESIN ROASTING 1 Rp 15,000,000
8 MESIN PRESS 4 Rp 1,000,000
9 KARUNG 2000 Rp 1,000
10 TIMBANGAN 4 Rp 500,000
11 BANGUNAN PABRIK 1 Rp 1,600,000,000
TOTAL ALAT 2062 Rp 1,623,601,000
1 MOBIL BOX PICKUP 3 Rp 90,000,000
2 HANDPHONE 2 Rp 2,500,000
3 SEPEDA MOTOR 2 Rp 18,000,000
TOTAL Rp 20,500,000
INVESTASI TAHUN KE 4
PEMBELIAN 6 UNIT LAMPU Rp 53,000
PEMBELIAN 1 UNIT ATK Rp 1,060,000
PEMBELIAN 20 GULUNG TERPAL Rp 53,000
PEMBELIAN 10 UNIT SEROK Rp 21,200
PEMBELIAN 10 UNIT TAMPA Rp 21,200
PEMBELIAN 8 UNIT BASKOM Rp 10,600
PEMBELIAN MESIN PRESS 3 UNIT Rp 1,060,000
PEMBELIAN 2000 UNIT KARUNG Rp 1,060
No. Nama Peralatan Jumlah Unit Harga
 1 KOMPUTER 5 Rp 9,500,000
2 AC 4 Rp 4,000,000
3 MEJA 4 Rp 300,000
4 KURSI 8 Rp 70,000
5 DISPENSER 1 Rp 400,000
6 TV 1 Rp 1,500,000
7 LAMPU 6 Rp 53,000
8 ATK 1 Rp 1,060,000
9 PRINTER 2 Rp 1,200,000
10 LEMARI 4 Rp 1,500,000
TOTAL BIAYA PERALATAN KANTOR
1 TERPAL 20 Rp 53,000
2 SEROK 10 Rp 21,200
3 TAMPA 10 Rp 21,200
4 BASKOM 8 Rp 10,600
5 MESIN HULLING 2 Rp 5,000,000
6 MESIN GRADING SIZE 2 Rp 2,000,000
7 MESIN ROASTING 1 Rp 15,000,000
8 MESIN PRESS 4 Rp 1,060,000
9 KARUNG 2000 Rp 1,060
10 TIMBANGAN 4 Rp 500,000
11 BANGUNAN PABRIK 1 Rp -
TOTAL ALAT 2062 Rp 23,667,060
1 MOBIL BOX PICKUP 3 Rp 90,000,000
2 HANDPHONE 2 Rp 2,500,000
3 SEPEDA MOTOR 2 Rp 18,000,000
TOTAL Rp 20,500,000
MAYANG LESTARI"

Tahun Taksiran Nila residu

Total Harga Nilai Buku
Penyusutan (10%)

Rp 47,500,000 8 Rp 4,750,000 Rp 42,750,000

Rp 16,000,000 5 Rp 400,000 Rp 15,600,000
Rp 1,200,000 5 Rp 120,000 Rp 1,080,000
Rp 560,000 5 Rp 7,000 Rp 553,000
Rp 400,000 5 Rp 40,000 Rp 360,000
Rp 1,500,000 5 Rp 150,000 Rp 1,350,000
Rp 300,000 1 Rp 30,000 Rp 270,000
Rp 1,000,000 1 Rp 100,000 Rp 900,000
Rp 2,400,000 5 Rp 240,000 Rp 2,160,000
Rp 6,000,000 5 Rp 150,000 Rp 5,850,000
Rp 76,860,000 Rp 5,987,000 Rp 70,873,000
Rp 1,000,000 2 Rp 100,000 Rp 900,000
Rp 200,000 2 Rp 20,000 Rp 180,000
Rp 200,000 2 Rp 20,000 Rp 180,000
Rp 80,000 2 Rp 8,000 Rp 72,000
Rp 10,000,000 5 Rp 1,000,000 Rp 9,000,000
Rp 4,000,000 5 Rp 400,000 Rp 3,600,000
Rp 15,000,000 5 Rp 1,500,000 Rp 13,500,000
Rp 4,000,000 3 Rp 400,000 Rp 3,600,000
Rp 2,000,000 2 Rp 200,000 Rp 1,800,000
Rp 2,000,000 5 Rp 200,000 Rp 1,800,000
Rp 1,600,000,000 20 Rp 160,000,000 Rp 1,440,000,000
Rp 38,480,000 Rp 163,848,000 Rp 1,474,632,000
Rp 270,000,000 10 Rp 27,000,000 Rp 243,000,000
Rp 5,000,000 5 Rp 1,000,000 Rp 4,000,000
Rp 36,000,000 5 Rp 3,600,000 Rp 32,400,000
Rp 41,000,000 Rp 31,600,000 Rp 279,400,000

Tahun Taksiran Nila residu

Total Harga Nilai Buku
Penyusutan (10%)
Rp 47,500,000 8 Rp 4,750,000 Rp 42,750,000
Rp 16,000,000 5 Rp 400,000 Rp 15,600,000
Rp 1,200,000 5 Rp 120,000 Rp 1,080,000
Rp 560,000 5 Rp 7,000 Rp 553,000
Rp 400,000 5 Rp 40,000 Rp 360,000
Rp 1,500,000 5 Rp 150,000 Rp 1,350,000
Rp 318,000 1 Rp 31,800 Rp 286,200
Rp 1,060,000 1 Rp 106,000 Rp 954,000
Rp 2,400,000 5 Rp 240,000 Rp 2,160,000
Rp 6,000,000 5 Rp 150,000 Rp 5,850,000
Rp 76,938,000 Rp 5,994,800 Rp 70,943,200
Rp 1,060,000 2 Rp 106,000 Rp 954,000
Rp 212,000 2 Rp 21,200 Rp 190,800
Rp 212,000 2 Rp 21,200 Rp 190,800
Rp 84,800 2 Rp 8,480 Rp 76,320
Rp 10,000,000 5 Rp 1,000,000 Rp 9,000,000
Rp 4,000,000 5 Rp 400,000 Rp 3,600,000
Rp 15,000,000 5 Rp 1,500,000 Rp 13,500,000
Rp 4,240,000 3 Rp 424,000 Rp 3,816,000
Rp 2,120,000 2 Rp 212,000 Rp 1,908,000
Rp 2,000,000 5 Rp 200,000 Rp 1,800,000
Rp - 20 Rp - Rp -
Rp 38,928,800 Rp 3,892,880 Rp 35,035,920
Rp 270,000,000 10 Rp 27,000,000 Rp 243,000,000
Rp 5,000,000 5 Rp 1,000,000 Rp 4,000,000
Rp 36,000,000 5 Rp 3,600,000 Rp 32,400,000
Rp 41,000,000 Rp 31,600,000 Rp 279,400,000
 BIAYA DEPRESIASI
BAGIAN
TAHUN 1-3 PER BULAN
Rp 5,343,750 Rp 445,312.50
Rp 3,120,000 Rp 260,000
Rp 216,000 Rp 18,000.00
Rp 110,600 Rp 9,217
Rp 72,000 Rp 6,000.00
ADM DAN UMUM
Rp 270,000 Rp 22,500
Rp 270,000 Rp 22,500.00
Rp 900,000 Rp 75,000
Rp 432,000 Rp 36,000.00
Rp 1,170,000 Rp 97,500
Rp 11,904,350 Rp 992,029.17
Rp 450,000 Rp 37,500
Rp 90,000 Rp 7,500
Rp 90,000 Rp 7,500
Rp 36,000 Rp 3,000
Rp 1,800,000 Rp 150,000
Rp 720,000 Rp 60,000 PRODUKSI
Rp 2,700,000 Rp 225,000
Rp 1,200,000 Rp 100,000
Rp 900,000 Rp 75,000
Rp 360,000 Rp 30,000
Rp 72,000,000 Rp 6,000,000
Rp 80,346,000 Rp 6,695,500
Rp 24,300,000 2025000
Rp 800,000 Rp 66,667
PEMASARAN
Rp 6,480,000 Rp 540,000
Rp 31,580,000 2631666.666667

BIAYA DEPRESIASI
BAGIAN
 BAGIAN
TAHUN 1-3 PER BULAN
Rp 5,343,750 Rp 445,312.50
Rp 3,120,000 Rp 260,000
Rp 216,000 Rp 18,000.00
Rp 110,600 Rp 9,217
Rp 72,000 Rp 6,000.00
ADM DAN UMUM
Rp 270,000 Rp 22,500
Rp 286,200 Rp 23,850.00
Rp 954,000 Rp 79,500
Rp 432,000 Rp 36,000.00
Rp 1,170,000 Rp 97,500
Rp 11,974,550 Rp 997,879.17
Rp 477,000 Rp 39,750
Rp 95,400 Rp 7,950
Rp 95,400 Rp 7,950
Rp 38,160 Rp 3,180
Rp 1,800,000 Rp 150,000
Rp 720,000 Rp 60,000 PRODUKSI
Rp 2,700,000 Rp 225,000
Rp 1,272,000 Rp 106,000
Rp 954,000 Rp 79,500
Rp 360,000 Rp 30,000
Rp - Rp -
Rp 8,511,960 Rp 709,330
Rp 24,300,000 2025000
Rp 800,000 Rp 66,667 PEMASARAN
Rp 6,480,000 Rp 540,000
Rp 31,580,000 2631666.666667