Harga 1 porsi = 15,000

Operasional = 10,000
Untung bersih = 5,000
Target porsi per hari = 50
Untung bersih 1 hari = 250,000

Bulan 1 Bulan 2 Bulan 3 Bulan 4

Bagi hasil para pihak
6,000,000 6,000,000 6,000,000 6,000,000
Pihak 1 (Investor) 3,600,000 3,600,000 3,600,000 3,600,000
Pihak 2 (Pemilik) 2,400,000 2,400,000 2,400,000 2,400,000
Target balik modal invest

Skema bagi hasil Sampai balik Bulan

modal invest selanjutnya
Pihak 1 (Investor) 60% 40%
Pihak 2 (Pemilik) 40% 60%
Modal awal Grobak 7,000,000
Sewa tempat 1,000,000
Perlengkapan 2,000,000
10,000,000

Bulan 5 Bulan 6 Bulan 7 Bulan 8 Bulan 9 Bulan 10 Bulan 11

6,000,000 6,000,000 6,000,000 6,000,000 6,000,000 6,000,000 6,000,000
2,400,000 2,400,000 2,400,000 2,400,000 2,400,000 2,400,000 2,400,000
3,600,000 3,600,000 3,600,000 3,600,000 3,600,000 3,600,000 3,600,000
Bulan selajutnya
Bulan 12 Untung
6,000,000 setahun
2,400,000 33,600,000
3,600,000 38,400,000