MODAL KERJA

Pembelian persediaan barang dagang Hrg @ dus Satuan min order

Minyak goreng dus d'vina kemasan btl 1Ltr 190,000 box 2,500
Ongkos kirim tujuan Lampung 1,750 2,500

PENJUALAN

Indomarco Bandar Lampung 225,000 box 2,500

Upah kuli 200 2,500

WAKTU & PELAKSANAAN Per MINGGU

Purchase Order 2,500 28/03/2022

Pembayaran Purchase Order (disetujui paling
475,000,000 30/03/2022
lambat 3 hari)
Delivery Order 4,375,000 31/03/2022

Barang diterima Pembeli (COD) 562,000,000 1/4/2022

SHU
Pendapatan Penjualan 562,500,000
Pembelian barang 475,000,000
Beban usaha 4,875,000 -
Laba 82,625,000

BAGI HASIL
Pemilik modal 60% 49,575,000
Pelaksana 40% 33,050,000
Jumlah Ket
475,000,000 Pt. Agrindo sawit cemerlang
4,375,000 Expedisi Lampung
479,375,000

562,500,000 COD
500,000
562,000,000
12,000 2,000 14,000 16,000