Pemasukan Usaha TABRAK

No Keterangan Jumlah
1 Levina Khairunnisa Rp 3,000,000.00
2 Maulana Hizrian Hazazi Rp 3,000,000.00
3 Muhammad Dhavin Razaq Rp 3,000,000.00
4 Muhammad Fadawkas O Rp 3,000,000.00
5 Muhammad Umar Tsaqib Rp 3,000,000.00
6 Nadya Rohmatul Ummah Rp 3,000,000.00
7 Putri Rinda Anggraeni Rp 3,000,000.00
TOTAL Rp 21,000,000.00
 Pengeluaran Usaha TABRAK

No Keterangan Satuan Jumlah

1 Pelengkapan Usaha
Booth Gerobak Contener 1 X @ 5.500.000 buah Rp 5,500,000.0
Showcase 1 X @2.100.000 buah Rp 2,100,000.0
Kompor 1 X @150.000 buah Rp 150,000.0
Sewa lapak (3m X 3m) 1 X @750.000 meter Rp 750,000.0
Capitan 3 X @7.000 buah Rp 21,000.0
Baskom Stailess Stell 8 X @20.000 buah Rp 160,000.0
Cooler Box 2 X @125.000 buah Rp 250,000.0
Botol Saus 3 X @10.000 botol Rp 30,000.0
Teflon 2 X @30.000 buah Rp 60,000.0
Listrik & Air (Bulan) 1 X @200.000 bulan Rp 200,000.0
Spatula 1 X @6.000 buah Rp 6,000.0
Set kursi dan meja 3 X @775.000 paket Rp 2,325,000.0
Kipas Mini 2 X @40.000 buah Rp 80,000.0
TOTAL Rp 11,632,000.0
2 Bahan Menu
Tortila 10 X @ 26.000 pak Rp 260,000.0
Ayam suwir 5 X @35.000 buah Rp 175,000.0
Daging suwir 5 X @50.000 buah Rp 250,000.0
Salsa 2 X @40.000 buah Rp 80,000.0
Beras 6 X @12.000 liter Rp 72,000.0
Guacamole 2 X @61.000 kaleng Rp 122,000.0
Kacang merah 5 X @30.000 kilo Rp 150,000.0
Kol 5 X @7.000 kilo Rp 35,000.0
Chips 8 X @12.500 kilo Rp 100,000.0
Paprika 3 X @50.000 kilo Rp 150,000.0
Kertas 3 X @15.000 pak Rp 45,000.0
Keju chedar 1 X @125.000 buah Rp 125,000.0
Minyak goreng 4 X @8.000 pak Rp 32,000.0
Bumbu 1 X @50.000 buah Rp 50,000.0
Frestea 3 X @54.000 dus Rp 162,000.0
Air mineral 4 X @33.000 dus Rp 132,000.0
Cola 3 X @ 44.000 dus Rp 132,000.0
TOTAL SATU BULAN 4 X @2.072.00 Rp 8,288,000.0
3 Pemasaran
Banner (2,5 m x 1 m) 1 X @200.000 meter Rp 200,000.0
Brosur 500 X @300 lembar Rp 150,000.0
TOTAL Rp 350,000.0
TOTAL KESELURUHAN Rp 20,270,000.0
 Jumlah

Rp 5,500,000.00
Rp 2,100,000.00
Rp 150,000.00
Rp 750,000.00
Rp 21,000.00
Rp 160,000.00
Rp 250,000.00
Rp 30,000.00
Rp 60,000.00
Rp 200,000.00
Rp 6,000.00
Rp 2,325,000.00
Rp 80,000.00
Rp 11,632,000.00

Rp 260,000.00
Rp 175,000.00
Rp 250,000.00
Rp 80,000.00
Rp 72,000.00
Rp 122,000.00
Rp 150,000.00
Rp 35,000.00
Rp 100,000.00
Rp 150,000.00
Rp 45,000.00
Rp 125,000.00
Rp 32,000.00
Rp 50,000.00
Rp 162,000.00
Rp 132,000.00
Rp 132,000.00
Rp 8,288,000.00

Rp 200,000.00
Rp 150,000.00
Rp 350,000.00
Rp 20,270,000.00