Real

1 Paha & Paha Atas

Harga 35,000 kg
Isi 8 potong
Harga Satuan 4,375

2 Ayam satu Full

Harga 35,000 kg
Isi 10 potong
Harga Satuan 3,500

3 Tepung
Harga 6,900 Pcs
Isi 20 Potong
Harga Satuan 345

4 Minyak
Harga 55,000 Liter
Isi 150 potong
Harga Satuan 367

5 Sewa Tanah
Harga 400,000 Ribu
Isi 1,400 potong
Harga Satuan 286

6 Gaji Karyawan
Harga 1,300,000 Pcs
Isi 1,400 Potong
Harga Satuan 929

Modal 496,900
 Omset
Keterangan Modal Harga Jual Hari Bulan Hari
Harga/Porsi Sayap) 6,476 7,000 323,798 9,713,929 350,000
Harga/Porsi Nasi (Non Sayap) 7,476 9,000 373,798 11,213,929 450,000
Sayap 2,976 4,000 148,798 4,463,929 200,000
Sayap + Nasi 3,976 6,000 198,798 5,963,929 300,000
Target Penjualan 50 potong/hari
1,400 potong/bulan
30 hari

Sambel Geprek Harga

Cabe Rawit merah 1-10 buah 500
bawang putih 1/2 siung 200
garam gula 200
minyak goreng 150
HPP per porsi 1,050

Omset
Keterangan Modal Harga Jual Hari Bulan Hari
Harga/Porsi Sayap) 5,262 7,000 105,233 3,157,000 140,000
Harga/Porsi Nasi (Non Sayap) 6,262 9,000 125,233 3,757,000 180,000
Sayap 2,976 3,500 59,519 1,785,571 175,000
Sayap + Nasi 3,976 5,000 79,519 2,385,571 250,000
Target Penjualan 20 potong/hari
560 potong/bulan
30 hari

Resep Sambel 100 gr Cabe Rawit

50 gr Bawang Putih
3 buah tomat kecil
3 lembar daun jeruk
1 sendok kaldu bubuk
 Nasi
Bulan Selisi 5 kg 65,000 rupiah
10,500,000 786,071 15 hari
13,500,000 2,286,071 2 x makan 35 x makan
6,000,000 1,536,071 Harga 1,000 porsi
9,000,000 3,036,071

786,071
2,286,071

Campuran
1 KG Tepung terigu cakra kemb 8,000 400
2 ST Royko 2,000
1 Saset 9 g Kaldu Bubuk 500
2 ST Garam 400
2 ST Petsin 600
2 ST Bawang putih bubuk 1,000
Bulan Selisi 1 1/2 ST Lada bubuk 1,000
4,200,000 1,043,000 1 1/2 ST Soda Kue 1,000
5,400,000 1,643,000 6,900
5,250,000 3,464,429
7,500,000 5,114,429

1,043,000
1,643,000

gr Cabe Rawit
gr Bawang Putih
buah tomat kecil
lembar daun jeruk
sendok kaldu bubuk