Item /Bulan Harga Satuan total

Kopi 4 kg 30,000 Rp 120,000 Rp

Gula 10 kg 15,000 Rp 150,000 Rp
Teh 10 box 10,000 Rp 100,000 Rp
Sachet 5 box 50,000 Rp 250,000 Rp
Mie Instant 4 box 80,000 Rp 320,000 Rp
Aqua gelas 4 box 20,000 Rp 80,000 Rp
Aqua botol sedang 2 box 30,000 Rp 60,000 Rp
Susu 4 kaleng 10,000 Rp 40,000 Rp
PDAM 1 set 100,000 Rp 100,000 Rp
Kompor gas 1 buah 400,000 Rp 400,000 Rp
tabung gas kecil 1 buah 200,000 Rp 200,000 Rp
alat masak 1 set 1,000,000 Rp 1,000,000 Rp
peralatan gelas 1 set 500,000 Rp 500,000 Rp
meja kursi/karpet 1 set 500,000 Rp 500,000 Rp
- Rp
renovasi 1 kali 2,000,000 Rp 2,000,000 Rp
Sewa lapak 1 kali 1,000,000 Rp 1,000,000 Rp
operasional 1 paket 100,000 Rp 100,000 Rp
- Rp
proyektor 1 buah 5,000,000 Rp 5,000,000 Rp
layar proyektor 1 buah 100,000 Rp 100,000 Rp
tv tuner dan antena 1 set 300,000 Rp 300,000 Rp
- Rp
soft drink 1 paket - Rp
- Rp
saos kecap dkk 1 paket 100,000 Rp 100,000 Rp
- Rp
Gorengan 1 paket - Rp
11,545,000 Rp 12,420,000 Rp
Bikin Proposal Modal Pembulatan 15 Juta
Burjo
Ketan
Bnadrek
STMJ
Kopi 5000 300 1,500,000 Rp
Teh 3000 300 900,000 Rp
Sachet 3000 300 900,000 Rp
Mie Instant 5000 300 1,500,000 Rp
aqua gelas 500 300 150,000 Rp
aqua botol 2500 300 750,000 Rp
kopi susu 6000 300 1,800,000 Rp
teh tarik 5000 300 1,500,000 Rp
9,000,000 Rp
HPP 2,700,000 Rp
PROFIT 6,300,000 Rp