Scribd Logo
Upload

Welcome to Scribd!

  • 190 views

    Excel Proposal Usaha

    Uploaded by

    Wiryanto Chandra
    This document contains a list of items and their prices totaling Rp80,900,000. It also lists operating costs for a photo studio totaling Rp7,900,000. Finally, it provides various photo package pricing and pricing for photo printing. The total estimated costs are Rp80,000,000 and the total estimated revenue from services is Rp128,840,000, leaving an estimated profit of Rp21,103,992.

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd

    Excel Proposal Usaha

    Uploaded by

    Wiryanto Chandra
    190 views2 pages
    This document contains a list of items and their prices totaling Rp80,900,000. It also lists operating costs for a photo studio totaling Rp7,900,000. Finally, it provides various photo package pricing and pricing for photo printing. The total estimated costs are Rp80,000,000 and the total estimated revenue from services is Rp128,840,000, leaving an estimated profit of Rp21,103,992.

    Original Description:

    Excel Proposal Usaha

    Copyright

    © © All Rights Reserved

    Available Formats

    XLSX, PDF, TXT or read online from Scribd

    Did you find this document useful?

    Is this content inappropriate?

    This document contains a list of items and their prices totaling Rp80,900,000. It also lists operating costs for a photo studio totaling Rp7,900,000. Finally, it provides various photo package pricing and pricing for photo printing. The total estimated costs are Rp80,000,000 and the total estimated revenue from services is Rp128,840,000, leaving an estimated profit of Rp21,103,992.

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd
    Download as xlsx, pdf, or txt
    190 views2 pages

    Excel Proposal Usaha

    Uploaded by

    Wiryanto Chandra
    This document contains a list of items and their prices totaling Rp80,900,000. It also lists operating costs for a photo studio totaling Rp7,900,000. Finally, it provides various photo package pricing and pricing for photo printing. The total estimated costs are Rp80,000,000 and the total estimated revenue from services is Rp128,840,000, leaving an estimated profit of Rp21,103,992.

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd
    Download as xlsx, pdf, or txt
    of 2

    Nama Harga

    Kursi, meja, dan Lemari Rp 8,000,000


    Canon EOS 750D Rp 13,000,000
    Nikon D7100 body Rp 10,000,000
    Lensa NIKON AF DC 105mm f/2D Rp 10,000,000
    EPSON L1800 A3 Borderless Rp 9,000,000
    Komputer Core i3 2unit Rp 10,000,000
    Lampu studio Rp 12,000,000
    Pembuatan banner, stiker daftar harga Rp 1,000,000
    Rp 73,000,000

    Kontrak Toko Rp 3,000,000


    Kertas Foto Rp 400,000
    Tinta Printer Rp 250,000
    Pigura Rp 800,000
    kaset Rp 100,000
    Gaji karyawanx3 @800000 Rp 2,400,000
    Listrik Rp 800,000
    Air Rp 150,000
    Rp 7,900,000
    sisa

    TotalCost Rp 80,900,000
    Foto Preweding Paket 1 Rp 1,500,000
    Foto Prewedding Paket 2 Rp 2,500,000
    Foto Prewedding Paket Full + VIP Rp 10,000,000
    Foto Wedding Paket 1 Rp 500,000
    Foto Wedding Paket 2 Rp 1,000,000
    Foto Wedding Paket 3 Rp 1,500,000
    Foto Wedding Paket Plus Rp 5,000,000
    Foto Wedding Paket Plus VIP Rp 25,000,000
    Cetak Foto 3x4 ukuran post card Rp 5,000
    Cetak Foto 2x3 ukuran post card Rp 5,000
    Cetak Foto 10 R Rp 10,000
    Cetak Foto 12 R Rp 15,000
    Rp 47,035,000

    1 orang Rp 50,000
    2-5 orang Rp 100,000
    6-10 orang Rp 150,000
    11-20 orang+20000/kepala Rp 250,000

    15000000 Rp 80,000,000 Rp 128,840,000


    Rp 7,900,000
    Rp 7,100,000 2100000 Rp 21,103,992
    Rp 38.10 Rp 1,758,666

    Rp 5,341,334

    You might also like