Draft Pembagian Final

You might also like

Download as xlsx, pdf, or txt
Download as xlsx, pdf, or txt
You are on page 1of 4

PENARIKAN FEE & COST

NO TANGGAL NOMINAL NO KETERANGAN COST QTY TOTAL


1 WIKA $444.00 1 Fee Fiverr $3.00 0 $0.00
2 2 Fee ATM $7.50 2 $15.00
3 3 Animaker $60.00 0 $0.00
4 4 License $99.00 0 $0.00
5 5 Powtoon $157.60 0 $0.00
6 6 Vyond $160.90 0 $0.00
7 7
8
TOTAL $444.00 TOTAL $15.00

KURS PAYONEER PENDAPATAN BERSIH DALAM RUPIAH

NO TANGGAL RATE KURS


IDR 5,777,343
1 August 30, 2022 IDR 13,467.00
2
3
4
5
6
7

KURS RATA-RATA IDR 13,467.00


Total Penjualan IDR 5,777,343
Zakat IDR 144,434
Kas IDR 0.00
OP IDR 2,100,000
Bruto IDR 3,532,909
Produksi IDR 2,119,746
Managemen IDR 1,413,164
IDR 5,777,343

NAMA WB EX NE RD TOTAL % PENGHASILAN


WIKA $444.00 $444.00 100.00% IDR 2,119,746
$0.00 $0.00 0.00% IDR 0
$0.00 $0.00 0.00% IDR 0
$0.00 $0.00 0.00% IDR 0
$0.00 0.00% IDR 0
$0.00 0.00% IDR 0
$0.00 0.00% IDR 0
$0.00 0.00% IDR 0
$0.00 0.00% IDR 0
$0.00 0.00% IDR 0
$0.00 0.00% IDR 0
$0.00 0.00% IDR 0
$0.00 0.00% IDR 0
$0.00 0.00% IDR 0
TOTAL $444.00 $0.00 $0.00 $0.00 $444.00 100% IDR 2,119,746

TG 30.00% IDR 423,949


ANIS 10.00% IDR 141,316
ANGGI 30.00% IDR 423,949
SIDIK 30.00% IDR 423,949
RINCIAN OPERASIONAL

NO PENGGUNAAN DIBAYAR FIVERR BEBAN REAL TOTAL KETERANGAN


1 KEAMANAN IDR 50,000
2 AIR IDR 50,000
3 KEBERSIHAN IDR 0
4 TOKEN LISTRIK IDR 400,000
5 SPEEDY IDR 500,000
6 ATK IDR 0 IDR 0
7 MEGAVISION IDR 0 IDR 0
8 A MUMU IDR 0 IDR 0
9 RUMAH B3 IDR 0
10 Anggi IDR 1,000,000 IDR 0
11 MANG RIKI IDR 0 IDR 0
12 MNC IDR 0
13 powtoon IDR 100,000
14
15
TOTAL IDR 2,100,000

You might also like