Amount Amount

Item Cost RRP Price In Stock On Order Sold Worth Profit RRP Normal
Condoms $6 10 11 49.679 41.699 41.699 $458,689 $208,495 416.99
Magazine $4 14 15 21.565 17.542 17.542 $263,130 $192,962 245.588
Lubricant $6 14 15 34.201 26.844 26.844 $402,660 $241,596 375.816
Handcuffs $10 22 23 6.141 5.102 5.102 $117,346 $66,326 112.244
Whip $7 25 26 6.186 5.191 5.191 $134,966 $98,629 129.775
Blow Up $4 29 30 3.424 3.085 3.085 $92,550 $80,210
Doll 89.465
Kama Sutra $12 42 43 7.053 6.238 6.238 $268,234 $193,378
Book 261.996
Vibrator $19 75 76 8.349 7.699 7.699 $585,124 $438,843 577.425
2209.299
 Harga
RRP +1$ RRP +2$ RRP +3$ Naik +1$ Prioritas
458.689 500.388 542.087 41.699 1 Minggu 1
263.13 280.672 298.214 17.542 3 Minggu 3
402.66 429.504 456.348 26.844 2 Minggu 2
117.346 122.448 127.55 5.102
134.966 140.157 145.348 5.191

92.55 95.635 98.72 3.085

268.234 274.472 280.71 6.238 5 Minggu 5

585.124 592.823 600.522 7.699 4 Minggu 4
2322.699 2436.099 2549.499 100.022
Money 1.24% 2.62% 13.12% Pendapatan Total
620000000 7688000 16244000 81344000
875000000
875000000 1 week $ 7,688,000 $ 627,688,000
2 week $ 7,783,331 $ 635,471,331
dibagi 7 hari 3 week $ 7,879,845 $ 643,351,176
$ 1,098,286 4 week $ 7,977,555 $ 651,328,730
dibagi 9 minggu 5 week $ 8,076,476 $ 659,405,207
$ 1,337,160 6 week $ 8,176,625 $ 667,581,831
571428.5714286 7 week $ 8,278,015 $ 675,859,846
8 week $ 8,380,662 $ 684,240,508
9 week $ 8,484,582 $ 692,725,090
10 week $ 8,589,791 $ 701,314,881
11 week $ 8,696,305 $ 710,011,186
12 week $ 8,804,139 $ 718,815,325
13 week $ 8,913,310 $ 727,728,635
14 week $ 9,023,835 $ 736,752,470
15 week $ 9,135,731 $ 745,888,200
16 week $ 9,249,014 $ 755,137,214
17 week $ 9,363,701 $ 764,500,915
18 week $ 9,479,811 $ 773,980,727
19 week $ 9,597,361 $ 783,578,088
20 week $ 9,716,368 $ 793,294,456
21 week $ 9,836,851 $ 803,131,307
22 week $ 9,958,828 $ 813,090,136
23 week $ 10,082,318 $ 823,172,453
24 week $ 10,207,338 $ 833,379,792
25 week $ 10,333,909 $ 843,713,701
26 week $ 10,462,050 $ 854,175,751
27 week $ 10,591,779 $ 864,767,530
28 week $ 10,723,117 $ 875,490,648
29 week $ 10,856,084 $ 886,346,732
30 week $ 10,990,699 $ 897,337,431
31 week $ 11,126,984 $ 908,464,415
32 week $ 11,264,959 $ 919,729,374
33 week $ 11,404,644 $ 931,134,018
34 week $ 11,546,062 $ 942,680,080
35 week $ 11,689,233 $ 954,369,313
36 week $ 11,834,179 $ 966,203,493
37 week $ 11,980,923 $ 978,184,416
38 week $ 12,129,487 $ 990,313,903
39 week $ 12,279,892 $ 1,002,593,795
40 week $ 12,432,163 $ 1,015,025,958
41 week $ 12,586,322 $ 1,027,612,280
42 week $ 12,742,392 $ 1,040,354,672
43 week $ 12,900,398 $ 1,053,255,070
44 week $ 13,060,363 $ 1,066,315,433
45 week $ 13,222,311 $ 1,079,537,744
46 week $ 13,386,268 $ 1,092,924,012
47 week $ 13,552,258 $ 1,106,476,270
48 week $ 13,720,306 $ 1,120,196,576
49 week $ 13,890,438 $ 1,134,087,013
50 week $ 14,062,679 $ 1,148,149,692
51 week $ 14,237,056 $ 1,162,386,749
52 week $ 14,413,596 $ 1,176,800,344
kalau pendapatan weekly + 10jt 1 day 1 day + money

4000000
$ 11,688,000 $ 631,688,000 $ 1,098,286 $ 1,669,714
$ 11,783,331 $ 643,471,331 $ 1,111,904 $ 1,683,333
$ 11,879,845 $ 655,351,176 $ 1,125,692 $ 1,697,121
$ 11,977,555 $ 667,328,730 $ 1,139,651 $ 1,711,079
$ 12,076,476 $ 679,405,207 $ 1,153,782 $ 1,725,211
$ 12,176,625 $ 691,581,831 $ 1,168,089 $ 1,739,518
$ 12,278,015 $ 703,859,846 $ 1,182,574 $ 1,754,002
$ 12,380,662 $ 716,240,508 $ 1,197,237 $ 1,768,666
$ 12,484,582 $ 728,725,090 $ 1,212,083 $ 1,783,512
$ 12,589,791 $ 741,314,881 $ 1,227,113 $ 1,798,542
$ 12,696,305 $ 754,011,186 $ 1,242,329 $ 1,813,758
$ 12,804,139 $ 766,815,325 $ 1,257,734 $ 1,829,163
$ 12,913,310 $ 779,728,635 $ 1,273,330 $ 1,844,759
$ 13,023,835 $ 792,752,470 $ 1,289,119 $ 1,860,548
$ 13,135,731 $ 805,888,200 $ 1,305,104 $ 1,876,533
$ 13,249,014 $ 819,137,214 $ 1,321,288 $ 1,892,716
$ 13,363,701 $ 832,500,915 $ 1,337,672 $ 1,909,100
$ 13,479,811 $ 845,980,727 $ 1,354,259 $ 1,925,687
$ 13,597,361 $ 859,578,088 $ 1,371,052 $ 1,942,480
$ 13,716,368 $ 873,294,456 $ 1,388,053 $ 1,959,481
$ 13,836,851 $ 887,131,307 $ 1,405,264 $ 1,976,693
$ 13,958,828 $ 901,090,136 $ 1,422,690 $ 1,994,118
$ 14,082,318 $ 915,172,453 $ 1,440,331 $ 2,011,760
$ 14,207,338 $ 929,379,792 $ 1,458,191 $ 2,029,620
$ 14,333,909 $ 943,713,701 $ 1,476,273 $ 2,047,701
$ 14,462,050 $ 958,175,751 $ 1,494,579 $ 2,066,007
$ 14,591,779 $ 972,767,530 $ 1,513,111 $ 2,084,540
$ 14,723,117 $ 987,490,648 $ 1,531,874 $ 2,103,302
$ 14,856,084 $ 1,002,346,732 $ 1,550,869 $ 2,122,298
$ 14,990,699 $ 1,017,337,431 $ 1,570,100 $ 2,141,528
$ 15,126,984 $ 1,032,464,415 $ 1,589,569 $ 2,160,998
$ 15,264,959 $ 1,047,729,374 $ 1,609,280 $ 2,180,708
$ 15,404,644 $ 1,063,134,018 $ 1,629,235 $ 2,200,663
$ 15,546,062 $ 1,078,680,080 $ 1,649,437 $ 2,220,866
$ 15,689,233 $ 1,094,369,313 $ 1,669,890 $ 2,241,319
$ 15,834,179 $ 1,110,203,493 $ 1,690,597 $ 2,262,026
$ 15,980,923 $ 1,126,184,416 $ 1,711,560 $ 2,282,989
$ 16,129,487 $ 1,142,313,903 $ 1,732,784 $ 2,304,212
$ 16,279,892 $ 1,158,593,795 $ 1,754,270 $ 2,325,699
$ 16,432,163 $ 1,175,025,958 $ 1,776,023 $ 2,347,452
$ 16,586,322 $ 1,191,612,280 $ 1,798,046 $ 2,369,475
$ 16,742,392 $ 1,208,354,672 $ 1,820,342 $ 2,391,770
$ 16,900,398 $ 1,225,255,070 $ 1,842,914 $ 2,414,343
$ 17,060,363 $ 1,242,315,433 $ 1,865,766 $ 2,437,195
$ 17,222,311 $ 1,259,537,744 $ 1,888,902 $ 2,460,330
$ 17,386,268 $ 1,276,924,012 $ 1,912,324 $ 2,483,753
$ 17,552,258 $ 1,294,476,270 $ 1,936,037 $ 2,507,465
$ 17,720,306 $ 1,312,196,576 $ 1,960,044 $ 2,531,472
$ 17,890,438 $ 1,330,087,013 $ 1,984,348 $ 2,555,777
$ 18,062,679 $ 1,348,149,692 $ 2,008,954 $ 2,580,383
$ 18,237,056 $ 1,366,386,749 $ 2,033,865 $ 2,605,294
$ 18,413,596 $ 1,384,800,344 $ 2,059,085 $ 2,630,514
 300000 400000 500000 520000
1 Day 5 1500000 2000000 2500000 2600000
6 1800000 2400000 3000000 3120000
7 2100000 2800000 3500000 3640000
8 2400000 3200000 4000000 4160000
9 2700000 3600000 4500000 4680000
10 3000000 4000000 5000000 5200000 \\\\\\\\\\\]]\\
11 3300000 4400000 5500000 5720000

1 Week 35 10500000 14000000 17500000 18200000 5

7 42 12600000 16800000 21000000 21840000 6
49 14700000 19600000 24500000 25480000 7
56 16800000 22400000 28000000 29120000 8
63 18900000 25200000 31500000 32760000 9
70 21000000 28000000 35000000 36400000 10
77 23100000 30800000 38500000 40040000 11
`