➕Beli Unit Baru
💰Dana Tersedia
🏦Pinjaman Bank
💸Bayar Cicilan
🛠️Biaya Operasional
📊Stok Mobil
💰Jual Unit
💎Input Investor
📈Laba Rugi
🏧Penarikan Pendapatan
Dana Tersedia (Modal Investor)
Sisa Saldo: Rp 380,000,000
| Unit & No Pol | Modal Beli | Biaya Ops | Catatan Kondisi | Komposisi Dana | Total Modal | Status |
|---|---|---|---|---|---|---|
|
UNT-002
Jez 2020
B2010AG
|
Rp 100,000,000 | Rp 0 |
-
|
Inv: Rp 100,000,000
Bos: Rp 0
Bank: Rp 0
|
Rp 100,000,000 | PENDING |
|
UNT-001
Ford 2020
BA 2010 CK
|
Rp 100,000,000 | Rp 0 |
Perlu perbaikan pada mesin
|
Inv: Rp 100,000,000
Bos: Rp 0
Bank: Rp 0
|
Rp 100,000,000 | PENDING |
| Unit | Modal (Beli+Ops) | Harga Jual | Laba Bersih | Bos (80%) | Inv (20%) |
|---|---|---|---|---|---|
| UNT-001 Ford 2020 |
Rp 100,000,000 | Rp 150,000,000 | Rp 50,000,000 | Rp 40,000,000 |
Bos MeteRp 5,000,000 ElzanRp 5,000,000 |
| UNT-002 Jez 2020 |
Rp 100,000,000 | Rp 200,000,000 | Rp 100,000,000 | Rp 80,000,000 |
Bos MeteRp 10,000,000 ElzanRp 10,000,000 |
Total Biaya Umum / Survey Non-Unit
Rp 0
| Nama Investor | Nominal Tersedia | |
|---|---|---|
| Bos Mete | Rp 215.000.000 | |
| Bos Mete | nikmatincoffe@gmail.com | Rp 100.000.000 |
| Elzan | Rp 215.000.000 | |
| Elzan | annysa.vero@gmail.com | Rp 50.000.000 |
| Total Dana Mengendap: | Rp 580.000.000 | |