Raw Data
Raw Data
Raw Data
Commission 2%
income
Jakarta Surabaya Bali sales USD
Salaries 50,000,000 39,000,000 41,000,000 total
Commission
Rental 6,000,000 2,500,000 5,600,000 expenditure
Utilities 3,000,000 3,000,000 3,000,000
Shipping Salaries
COGS Commission
Operations 12,000,000 11,000,000 13,000,000 Rental
Utilities
Shipping
Commission 2% COGS
Operations
Month COGS per unit Shipping per unit
January 175 1.5
February 167 1.25 month
March 162 1.25 1
April 173 1.35 2
May 178 1.45 3
June 179 1.5 4
July 172 1.55 5
August 167 1.65 6
September 165 1.65 7
October 163 1.6 8
November 162 1.7 9
December 158 1.8 10
11
12
january
jakarta surabaya bali
4950 4950 4500
44,550,000 44,550,000 40,500,000