MOBIL DIJUAL
TDP 100,000,000
LAIN 10,000,000 110,000,000
ANGSURAN 7,863,080 60 BULAN 471,784,800
7,863,080 581,784,800
BIAYA OPERATIONAL
HARI BULAN
ANGSURAN 9,696,413.33 1 BULAN
PERAWATAN 1,500,000 1 BULAN
BENSIN 200,000 5,000,000
TOLL 200,000 5,000,000 25 HARI
SOPIR 250,000 6,250,000
PAJAK 416,667 12 BULAN
TOTAL 27,863,080 1 BULAN
PENDAPATAN
KEUNTUNGAN
7,136,920 BULAN
12,136,920
17,136,920
BEP
BULAN
150,000,000 60 BULAN
TANGGAL DRIVER
14-Feb Dani
16-Feb Dani
1,671,784,800 60 BULAN
@ 700RB
00RB + 700RB
@ 900RB
2,100,000,000 60 BULAN
2,400,000,000 60
2,700,000,000 60
428,215,200 60 BULAN
728,215,200 60
1,028,215,200 60
RUTE TARIF TOLL + PARKIR BENSIN (DIESEL) BIAYA SOPIR
Bandara 900,000 200,000 200,000 250,000
Bandung 700,000
Bandara 900,000 200,000 200,000 250,000
Bandung 700,000
Yang Ditabung /
Diversifikasi Investas
BIAYA TETAP
STNK PERAWATAN
420,000 1,500,000
Yang Ditabung /
Diversifikasi Investasi
MODAL AWAL
MOBIL DIJUAL
TDP 100,000,000
LAIN 10,000,000 110,000,000
ANGSURAN 7,863,080 60 BULAN 471,784,800
7,863,080 581,784,800
BIAYA OPERATIONAL
HARI BULAN
ANGSURAN 400,000 1 BULAN -
PERAWATAN - 1 BULAN
BENSIN 200,000 3,000,000
TOLL 200,000 3,000,000 15 HARI
SOPIR 250,000 3,750,000
PAJAK - 12 BULAN
TOTAL 10,150,000 1 BULAN
PENDAPATAN
KEUNTUNGAN
10,850,000 BULAN
13,850,000
16,850,000
BEP
Rubah per
Hari yg
disini 15
1,400,000
1,600,000
1,800,000
15
1,400,000
1,600,000
1,800,000
150,000,000 60 BULAN
TANGGAL DRIVER
14-Feb Dani
16-Feb Dani
609,000,000 60 BULAN
@ 700RB
00RB + 700RB
@ 900RB
1,260,000,000 60 BULAN
1,440,000,000 60
1,620,000,000 60
651,000,000 60 BULAN
831,000,000 60
1,011,000,000 60
Yang Ditabung /
Diversifikasi Investas
6,000,000
BIAYA TETAP
STNK PERAWATAN
420,000 1,500,000
Yang Ditabung /
Diversifikasi Investasi