Financil

	A	B	C	D
1	Investasi awal
2	Nama barang	Harga	Jumlah	Total
3	Peralatan
4
5	Digital Studio foto
6	Kamera Sony A6000 + set Tripod	Rp7,700,000	2	Rp15,400,000
7	Background	Rp500,000	1	Rp500,000
8	Lensa	Rp1,500,000	2	Rp3,000,000
9	Printer Epson L805	Rp3,900,000	1	Rp3,900,000
10			Total	Rp22,800,000
11
12	Content Studio
13	Properti	Rp10,000,000	1	Rp10,000,000
14	Green Screen	Rp1,500,000	1	Rp1,500,000
15	Paket studio Foto	Rp2,000,000	2	Rp4,000,000
16	Set Komputer High render	Rp10,000,000	1	Rp10,000,000
17	Set Record	Rp1,500,000	1	Rp1,500,000
18			Total	Rp27,000,000
19	Rent Style
20	Sepatu (Rata-Rata)	Rp1,500,000	10	Rp15,000,000
21	Jam tangan	Rp2,000,000	10	Rp20,000,000
22			Total	Rp35,000,000
23
24	Biaya Lokasi
25	Renovasi + interior	Rp15,000,000	1	Rp15,000,000
26			Total	Rp15,000,000
27
28	Biaya Operasional	Harga	Jumlah	Total
29	Listrik perbulan	Rp400,000	3	Rp1,200,000
30	Marketing	Rp5,000,000	1	Rp5,000,000
31	Biaya sampah perbulan	Rp50,000	3	Rp150,000
32	Biaya Konsumsi pegawai perbulan	Rp300,000	9	Rp2,700,000
33	Gaji (3 bulan)	Rp2,000,000	9	Rp18,000,000
34	Sewa tempat (1 tahun)	Rp25,000,000	1	Rp25,000,000
35	Biaya tidak terduga	Rp10,000,000	1	Rp10,000,000
36			Total	Rp62,050,000
37
38			Jumlah Dana yang di ajukan	Rp161,850,000
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100