Modal
Modal Pribadi 1 10,000,000 10,000,000
Modal Pinjaman bank 1 25,000,000 25,000,000
35,000,000
-
Pengeluaran bulanan
Gaji Pemilik 1 2,000,000 2,000,000
Gaji Karyawaan 2 1,500,000 3,000,000
Gaji tenaga Kasar 1 750,000 750,000
Bahan Kimia Rambut 1 2,500,000 2,500,000
Biaya air dan listrik 1 1,000,000 1,000,000
Cicilan Bank 1 2,200,000 2,200,000
11,450,000
Keuntungan
Penghasilan Bulanan 19,500,000
Pengeluaran Bulanan 11,450,000
8,050,000