Tug as Me Lynda Arnay Anti
Tug as Me Lynda Arnay Anti
Tug as Me Lynda Arnay Anti
Income
Jakarta Surabaya Bali Sales USD
Salaries 50,000,000 39,000,000 41,000,000
Commission 5,694,750 6,564,375 4,847,625 Total Rp
Rental 6,000,000 2,500,000 5,600,000
Utilities 3,000,000 3,000,000 3,000,000
Shipping 1,998,000 2,308,500 1,701,000 531,835,500
COGS 233,100,000 269,325,000 198,450,000
Operations 12,000,000 11,000,000 13,000,000
Total Cost 311,792,750 333,697,875 267,598,625 - 247,098,000
Profit - 27,055,250 - 5,479,125 - 25,217,375
Commission 2%
Commission 2%
Variable Cost
2% Commissio ###
80% COGS ###
Fixed Cost
Salaries ###
Rental ###
Utilities ###
Shipping ###
Operations ###
Total Cost ###
Profit Rp ###