Scribd Logo
Upload

Welcome to Scribd!

  • Cash Flow Lele

    Uploaded by

    Eric Warista Ginting
    57 views1 page
    The document outlines the revenue, expenses, and profits of a pecel lele (fried catfish with vegetables) business over a 12 month period. It shows that the business earns Rp5,000 profit per portion of pecel lele sold and Rp2,500 profit per glass of es teh sold. Expenses include a 10% daily wage for employees, 10% monthly loan repayment, and costs for ingredients, cooking fuel, and catfish. With steady customer numbers of 100 people per day, the business earns a net monthly profit of Rp73,750,000 and annual profit of Rp225,000,000 after expenses are deducted.

    Original Description:

    kewirausahaan

    Copyright

    © © All Rights Reserved

    Available Formats

    XLSX, PDF, TXT or read online from Scribd

    Did you find this document useful?

    Is this content inappropriate?

    Report this Document
    The document outlines the revenue, expenses, and profits of a pecel lele (fried catfish with vegetables) business over a 12 month period. It shows that the business earns Rp5,000 profit per portion of pecel lele sold and Rp2,500 profit per glass of es teh sold. Expenses include a 10% daily wage for employees, 10% monthly loan repayment, and costs for ingredients, cooking fuel, and catfish. With steady customer numbers of 100 people per day, the business earns a net monthly profit of Rp73,750,000 and annual profit of Rp225,000,000 after expenses are deducted.

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd
    Flag for inappropriate content
    Download as xlsx, pdf, or txt
    57 views1 page

    Cash Flow Lele

    Uploaded by

    Eric Warista Ginting
    The document outlines the revenue, expenses, and profits of a pecel lele (fried catfish with vegetables) business over a 12 month period. It shows that the business earns Rp5,000 profit per portion of pecel lele sold and Rp2,500 profit per glass of es teh sold. Expenses include a 10% daily wage for employees, 10% monthly loan repayment, and costs for ingredients, cooking fuel, and catfish. With steady customer numbers of 100 people per day, the business earns a net monthly profit of Rp73,750,000 and annual profit of Rp225,000,000 after expenses are deducted.

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd
    Flag for inappropriate content
    Download as xlsx, pdf, or txt
    of 1

    Note :

    * Harga Pecel Lele


    = Rp 10.000
    Keuntungan 1 Porsi = Rp 5.000

    * gaji karyawan = 10 persen/hari dari laba


    * pengembalian dana 10 persen/bulan

    * Harga minuman es = Rp 3.000


    Keuntungan 1 gelas = Rp 2.500

    No.

    Pemasukan
    1 untung lele
    2 untung minuman
    Total Laba/bulan
    Total laba/tahun
    total laba bersih/bulan

    1
    2
    3
    4
    5
    6

    Pengeluaran
    Gaji Karyawan
    gas/bulan
    beli beras
    beli sayuran+cabe
    beli minyak goreng
    ikan lele
    total pengeluaran/bln
    total pengeluaran/thn

    Target Jumlah Pelanggan/bulan


    25 org/hari
    50 org/hri 70 org/hari 75 org/hari 80 org/hr 100 org/hr 100 org/hr 100 org/hr 100 org/hr 100 org/hr 100 org/hr 100 org/hr
    Bulan 1
    2
    3
    4
    5
    6
    7
    8
    9
    10
    11
    12
    750
    1500
    2100
    2250
    2400
    3000
    3000
    3000
    3000
    3000
    3000
    3000
    5000
    5000
    5000
    5000
    5000
    5000
    5000
    5000
    5000
    5000
    5000
    5000
    2500
    2500
    2500
    2500
    2500
    2500
    2500
    2500
    2500
    2500
    2500
    2500
    5625000 11250000
    15750000
    16875000 18000000 22500000 22500000 22500000 22500000 22500000 22500000 22500000
    225000000
    352500
    2725000
    4725000
    5162500
    5540000
    7375000
    7375000
    7375000
    7315000
    7375000
    7375000
    7375000

    562500
    60000
    500000
    1500000
    400000
    2250000
    5272500
    154930000

    1125000

    1575000

    1687500

    1000000
    1500000
    400000
    4500000
    8525000

    1250000
    1500000
    400000
    6300000
    11025000

    1375000
    1500000
    400000
    6750000
    11712500

    1800000
    60000
    1500000
    1500000
    400000
    7200000
    12460000

    2250000

    2250000

    2250000

    1875000
    1500000
    500000
    9000000
    15125000

    1875000
    1500000
    500000
    9000000
    15125000

    1875000
    1500000
    500000
    9000000
    15125000

    2250000
    60000
    1875000
    1500000
    500000
    9000000
    15185000

    2250000

    2250000

    2250000

    1875000
    1500000
    500000
    9000000
    15125000

    1875000
    1500000
    500000
    9000000
    15125000

    1875000
    1500000
    500000
    9000000
    15125000

    You might also like