HAPEKU FINANCIAL

	A	B	C	D
1	HAPEKU.ID
2	Rencana Keuangan
3	Periode 31 januari 2016
4
5
6	A	Penerimaan		Total
7		Penerimaan Pinjaman	-	-
8		Penerimaan Modal Pribadi		4,000,000
9		Christine	1,000,000
10		Clara	1,000,000
11		Selvina	1,000,000
12		Geraldo	1,000,000
13		Penerimaan Penjualan		2,360,000
14		Custom Your face (6 orang)	894,000
15		Choose your character (4 orang)	476,000
16		Choose Your idol (10 orang)	990,000
17	Total Penerimaan			6,360,000
18	B	Pengeluaran
19		Beban Operasional		2,470,000
20		Biaya tetap
21		Plastik	20,000
22		Beban Angkut pembelian	300,000
23		Cetak Poster	350,000
24		Pemasangan iklan	800,000
25		Cetak Case	1,000,000
26		Kertas	55,000
27	Total Pengeluaran			2,120,000
28
29
30
31
32
33
34
35
36
37
38
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