PERKARA
Baki Awal Bulan 0 42,364.70 45,688.40 51,901 67,843.20 78,324.80 84,483.30 93,932.30 112,324.50 125,435.10 130,876.60 143,294.30 151,232.40 1,127,700.60
Jualan Tunai 0 16,977.90 17,317.80 17,254.40 17,232.10 16,224.60 17,064.70 15,846.70 14,991.20 15,867 16,949.40 16,378.80 15,558.60 198,102.10
JUMLAH ALIRAN MASUK 160,000 59,342.60 63,006.20 69,155.40 85,075.30 94549.40 101,548 109,779 127,315.70 141,302.10 147,826 159673.10 166,791 358,102.10
A. Belanja Organisasi
1. Daftar Perniagaan 60 0 0 0 0 0 0 0 0 0 0 0 0 60
B. Belanja Operasi
1. Stok Awal 2,023 2,023 2,023 2,023 2,023 2,023 2,023 2,023 2,023 2,023 2,023 2,023 24,276
2. Gaji 15,460 15,460 15,460 15,460 15,460 15,460 15,460 15,460 15,460 15,460 15,460 15,460 185,520
3. KWSP/SOCSO 2,160 2,160 2,160 2,160 2,160 2,160 2,160 2,160 2,160 2,160 2,160 2,160 25,920
4. Sewa Kedai 1,700 1,700 1,700 1,700 1,700 1,700 1,700 1,700 1,700 1,700 1,700 1,700 20,400
6. Telefon 120 120 120 120 120 120 120 120 120 120 120 120 1,440
7. Insuran 200 200 200 200 200 200 200 200 200 200 200 200 2,400
C. BELANJA PEMASARAN
JUM. ALIRAN KELUAR 18,185 22,887 21,729 21,729 22,887 21,729 21,729 22,887 21,729 21,729 22,887 21,729 21,729 283,565
LEBIHAN/KURANGAN 42,364.70 45,688.40 51,901 67,843.20 78,324.80 84,483.30 93,932.30 112,324.50 125,435.10 130,876.60 143,294.30 151,232.40 145,062 1,272,762.60
BAKI AKHIR Bulan 42,364.70 45,688.40 51,901 67,843.20 78,324.80 84,483.30 93,932.30 112,324.50 125,435.10 130,876.60 143,294.30 151,232.40 145,062 1,272,762.60
7.8 IMBUHAN BALAS JASA DAN INSENTIF KAKITANGAN PENGURUSAN
JAWATAN BIL GAJI KWSP PERKESO JUMLAH GAJI
POKOK 12% 2% POTONGAN BERSIH
(RM) (RM) (RM) (RM) (RM)
Pengarah 1 2,500 300 50 350 2,150
Pengurusan
Pengurus 1 2,500 300 50 350 2,150
Operasi
Pengurus 1 2,500 300 50 350 2,150
Kewangan
Pengurus 1 2,500 300 50 350 2,150
jualan dan
pemasaran
Pengurus 1 2,500 300 50 350 2,150
Pengeluaran
Pengurus 1 2,500 300 50 350 2,150
Pentadbiran
Staff 2 1,500 180 30 210 1,280
9.7 PROFORMA UNTUNG RUGI
EKUITI
60,000.00
Modal asal
Untung terkumpul 37,803.55
JUMLAH EKUITI 97,802.55
TANGGUNGAN/LIABILITI
Pinjaman 100,000.00
Tolak: bayaran balik 20,000.00
JUMLAH TANGGUNGAN 80,000