1.

Modal Investasi Awal

a. Gerobak = 1x 1,500,000 =
b. Wajan = 1x 200,000 =
c. Tabung gas = 1x 150,000 =
d. Kompor = 1x 300,000
e. Terpal = 1x 32,000 =
f. Aki = 1x 220,000 =
g. Lampu neon LED = 1x 55,000 =
Total =

2. Biaya Operasional Bulanan = x =

a. Beras 150 kg x @Rp 9.000.000 Rp
= x =
1.350.000
b. Macam-macam bumbu Rp 500.000 = x =
c. Minyak goreng 15 liter x @Rp
= x =
12.000/liter
d. Rp 180.000
Daging 10kg x @Rp 25.000 = Rp
= x =
250.000
e. Telur 1 kg @Rp 12.000 = Rp
= x =
12.000,00x 30 hari = Rp 360.000
f. Bahan-bahan lain Rp 250.000 = x =
Total Rp 2.890.000 = x =
= x =

3. Asumsi Pendapatan per Bulan

a. Pendapatan
= asumsi terjual 25 porsi @Rp 8.500
= 25 porsi x Rp 8.500 x 30 hari
#NAME?
b. Keuntungan
Err:501
= Rp 6.375.000 – 2.890.000
= Rp 3.485.000
1,500,000
200,000
150,000
300,000
32,000
220,000
55,000
2,457,000

-
-
-
-
-
-
-
-
-