kelayakan bisnis herbisida organik.xlsx
5
Bahan Qty harga Total Bensin 1L 6,500 6,500 Solar 1L 5,500 5,500 Garam 1 kg 15,000 15,000 Urea 1 kg 3,000 3,000 Detergan 1 kg 13,000 13,000 43,000 Penjualan Qty harga Total Herbisida 2 btl 35,000 70,000 Pendapatan 27,000 Persentase 62.79% 140000 2800
-
Upload
afrizal-burhan -
Category
Documents
-
view
47 -
download
0
description
Analisa Bisnis
Transcript of kelayakan bisnis herbisida organik.xlsx
Bahan Qty harga Total Bensin 1 L 6,500 6,500 Solar 1 L 5,500 5,500 Garam 1 kg 15,000 15,000 Urea 1 kg 3,000 3,000 Detergan 1 kg 13,000 13,000
43,000
Penjualan Qty harga Total Herbisida 2 btl 35,000 70,000
Pendapatan 27,000
Persentase 62.79%
1400002800
Bahan Qty harga Total Racun rumput 1 L 50,000 50,000 (noxon L - Air laut 12 L - - Urea 2 kg 6,000 12,000
kg - 62,000
Penjualan Qty harga Total Herbisida 6 btl 35,000 210,000
Pendapatan 148,000
Persentase 238.71%
Bahan Qty harga Total Racun rumput 1 L 50,000 50,000 (noxon L - Tuak pahit 3 L 10,000 30,000 Vetsin 250 Gram 3,000 750,000
kg - 830,000
Penjualan Qty harga Total Herbisida 3 btl 50,000 150,000
Pendapatan (680,000)
Persentase -81.93%
Bahan Qty harga Total Racun rumput 1 L 50,000 50,000 (noxon L - Air laut 12 L - - Urea 2 kg 6,000 12,000
kg - 62,000
Penjualan Qty harga Total Herbisida 6 btl 35,000 210,000
Pendapatan 148,000
Persentase 238.71%
Bahan Qty harga Total Racun rumput 1 L 50,000 50,000 (noxon,roundup dll L - Air Kelapa 5 L 2,000 10,000 Ragi 25 buah 2,000 50,000 Bawang putih 300 gram -
110,000 Alat Jerigen 10 L 1 10000Pisau 1 30000
Penjualan Qty harga Total Herbisida 6 btl 35,000 210,000
Pendapatan 100,000
Persentase 90.91%
