No Deskripsi Harga Satuan

1 Total Pengeluaran Harian IDR 783,500.00 Total Pengeluaran Harian (1 bulan)

Total Kebutuhan Tetap IDR 7,699,000.00

Total Investasi Awal (1 Hari) IDR 8,482,500.00

Total Pengeluaran Bulanan IDR 3,360,000.00
Estimasi Omset Harian IDR 580,000.00
Estimasi Omset bulanan IDR 15,080,000.00

Estimasi Laba Bersih IDR (5,291,000.00)

Payback periode =
IDR 20,371,000.00
No Deskripsi Harga Satuan Volume Unit Total
1 Gerobak Angkringan IDR 1,700,000.00 1 ea IDR 1,700,000.00
Terpal IDR 70,000.00 5 ea IDR 350,000.00
Gelas Besar Es IDR 60,000.00 2 Lusin IDR 120,000.00
Gelas Kecil Kopi IDR 60,000.00 2 Lusin IDR 120,000.00
Kompor 1 Tungku IDR 150,000.00 1 ea IDR 150,000.00
LPG + Regulator IDR 250,000.00 1 ea IDR 250,000.00
Teko Air Panas IDR 50,000.00 2 ea IDR 100,000.00
Coolbox IDR 500,000.00 1 ea IDR 500,000.00
Sendok IDR 12,000.00 2 Lusin IDR 24,000.00
Tempat sendok IDR 20,000.00 1 ea IDR 20,000.00
Nampan Display IDR 5,000.00 10 ea IDR 50,000.00
Tempat Sampah IDR 100,000.00 2 ea IDR 200,000.00
Ember Air Cuci IDR 30,000.00 3 ea IDR 90,000.00
Tempat Bakaran IDR 100,000.00 1 ea IDR 100,000.00
Nampan Servis IDR 5,000.00 3 ea IDR 15,000.00
Meja Lesehan IDR 125,000.00 6 ea IDR 750,000.00
Lampu Kuning + pitingan IDR 30,000.00 3 ea IDR 90,000.00
Kabel IDR 5,000.00 10 meter IDR 50,000.00
Kursi duduk plastik IDR 50,000.00 5 ea IDR 250,000.00
Piring Plastik IDR 20,000.00 2 Lusin IDR 40,000.00
Perasan Jeruk IDR 20,000.00 1 ea IDR 20,000.00
Tempat Sambel IDR 10,000.00 1 ea IDR 10,000.00
Galon + Pompa Air IDR 100,000.00 2 ea IDR 200,000.00
Frozen Kecil IDR 2,500,000.00 1 ea IDR 2,500,000.00
TOTAL INVESTASI KEBUTUHAN TETAP IDR 7,699,000.00
Source
OLX
Shopee
Shopee
Shopee
Shopee
Shopee
Shopee
Shopee
Shopee
Shopee
Shopee
Shopee
Shopee
Shopee
Shopee
Shopee
Shopee
Shopee
Shopee
Shopee
Shopee
Shopee
Shopee
Shopee
No Deskripsi Harga Satuan (beli) Volume Unit Total
1 Es Batu IDR 7,000.00 2 pack IDR 14,000.00
Nasi Kucing Teri IDR 2,000.00 10 ea IDR 20,000.00
Nasi Kucing Ayam IDR 2,000.00 10 ea IDR 20,000.00
Nasi Kucing Pindang IDR 2,000.00 10 ea IDR 20,000.00
Nasi Kucing Tempe orek IDR 2,000.00 10 ea IDR 20,000.00
Sate Usus IDR 1,500.00 10 sunduk IDR 15,000.00
Sate Telur puyuh bacem IDR 2,000.00 10 sunduk IDR 20,000.00
Sate Kulit IDR 2,000.00 10 sunduk IDR 20,000.00
Sate Cecek IDR 1,500.00 10 sunduk IDR 15,000.00
Sate Tahu IDR 1,500.00 10 sunduk IDR 15,000.00
Sosis IDR 1,500.00 10 sunduk IDR 15,000.00
Scalop IDR 1,500.00 10 sunduk IDR 15,000.00
Tempura IDR 1,500.00 10 sunduk IDR 15,000.00
Ceker IDR 1,500.00 10 sunduk IDR 15,000.00
Tahu Bacem IDR 500.00 20 ea IDR 10,000.00
Tempe Bacem IDR 500.00 20 ea IDR 10,000.00
Segar Dingin Rasa IDR 7,500.00 2 renteng IDR 15,000.00
Nutrisari IDR 11,000.00 5 renteng IDR 55,000.00
Pop Ice IDR 10,000.00 5 renteng IDR 50,000.00
Marimas IDR 3,500.00 5 renteng IDR 17,500.00
Tea Jus IDR 3,000.00 2 renteng IDR 6,000.00
The sisri IDR 3,000.00 2 renteng IDR 6,000.00
Top Coffe IDR 9,000.00 1 renteng IDR 9,000.00
Good Day Capucino IDR 15,000.00 1 renteng IDR 15,000.00
Tora Susu IDR 10,500.00 1 renteng IDR 10,500.00
Tora Moka IDR 9,500.00 1 renteng IDR 9,500.00
Torapucino IDR 14,500.00 1 renteng IDR 14,500.00
Good Day Freeze IDR 18,000.00 1 renteng IDR 18,000.00
White Coffe IDR 11,500.00 1 renteng IDR 11,500.00
Anget Sari IDR 10,000.00 1 renteng IDR 10,000.00
Kapal Api Renteng IDR 4,500.00 1 renteng IDR 4,500.00
Gilus Mix IDR 8,500.00 2 renteng IDR 17,000.00
Sari wangi IDR 8,000.00 2 Kotak IDR 16,000.00
Chocolatos IDR 16,500.00 1 renteng IDR 16,500.00
Drink beng Beng IDR 16,000.00 1 renteng IDR 16,000.00
Kental Manis IDR 7,500.00 2 Renteng IDR 15,000.00
Milo IDR 18,000.00 1 renteng IDR 18,000.00
Dancow IDR 27,500.00 2 renteng IDR 55,000.00
Eenergen IDR 12,500.00 2 renteng IDR 25,000.00
Sedotan IDR 5,000.00 2 pack IDR 10,000.00
Kertas minyak IDR 30,000.00 1 pack IDR 30,000.00
Kresek IDR 10,000.00 1 pack IDR 10,000.00
plastik Kiloan IDR 10,000.00 1 pack IDR 10,000.00
Air Galon IDR 5,000.00 2 ea IDR 10,000.00
Gula IDR 12,000.00 2 kg IDR 24,000.00
Air Mineral IDR 40,000.00 5 ea IDR 200,000.00
TOTAL BIAYA HARIAN IDR 783,500.00
 IDR 1,700,000.00 2 Lusin IDR 3,400,000.00
TOTAL INVESTASI KEBUTUHAN TETAP IDR 5,167,000.00
Source
Toko Kirana
Angkringan
Angkringan
Angkringan
Angkringan
Angkringan
Angkringan
Angkringan
Angkringan
Angkringan
Angkringan
Angkringan
Angkringan
Angkringan
Angkringan
Angkringan
Toko Kirana
Toko Kirana
Toko Kirana
Toko Kirana
Toko Kirana
Toko Kirana
Toko Kirana
Toko Kirana
Toko Kirana
Toko Kirana
Toko Kirana
Toko Kirana
Toko Kirana
Toko Kirana
Toko Kirana
Toko Kirana
Toko Kirana
Toko Kirana
Toko Kirana
Toko Kirana
Toko Kirana
Toko Kirana
Toko Kirana
Toko Kirana
Toko Kirana
Toko Kirana
Toko Kirana
-
Toko Kirana
Shopee
No Deskripsi Harga Satuan Volume Unit Total
1 Gaji Pokok @orang IDR 500,000.00 2 Orang IDR 1,000,000.00
Uang Makan IDR 260,000.00 2 Orang IDR 520,000.00
Bonus Harian (Insidental) per IDR 520,000.00 2 Orang IDR 1,040,000.00
Air dan Listrik IDR 200,000.00 1 bulan IDR 200,000.00
Kebersihan IDR 100,000.00 1 bulan IDR 100,000.00
Dana Cadangan IDR 500,000.00 1 bulan IDR 500,000.00
Total Biaya Bulanan IDR 3,360,000.00
 IDR 1,700,000.00 2 Lusin IDR 3,400,000.00
TOTAL INVESTASI KEBUTUHAN TETAP IDR 10,120,000.00
Source
IDR 2,560,000.00
Shopee
No Deskripsi Harga Satuan Volume Unit Total
Nasi Kucing Teri IDR 3,000.00 10 ea IDR 30,000.00
Nasi Kucing Ayam IDR 3,000.00 10 ea IDR 30,000.00
Nasi Kucing Pindang IDR 3,000.00 10 ea IDR 30,000.00
Nasi Kucing Tempe orek IDR 3,000.00 10 ea IDR 30,000.00
Sate Usus IDR 2,000.00 10 sunduk IDR 20,000.00
Sate Telur puyuh bacem IDR 2,500.00 10 sunduk IDR 25,000.00
Sate Kulit IDR 2,500.00 10 sunduk IDR 25,000.00
Sosis IDR 2,000.00 10 sunduk IDR 20,000.00
Scalop IDR 2,000.00 10 sunduk IDR 20,000.00
Tempura IDR 2,000.00 10 sunduk IDR 20,000.00
Ceker IDR 2,000.00 10 sunduk IDR 20,000.00
Sate Cecek IDR 2,000.00 10 sunduk IDR 20,000.00
Sate Tahu IDR 2,000.00 10 sunduk IDR 20,000.00
Tahu Bacem IDR 1,000.00 20 ea IDR 20,000.00
Tempe Bacem IDR 1,000.00 20 ea IDR 20,000.00
Kopi Hitam Bubuk IDR 3,000.00 5 ea IDR 15,000.00
Nutrisari IDR 4,000.00 5 ea IDR 20,000.00
Milo IDR 4,000.00 5 ea IDR 20,000.00
beng beng IDR 4,000.00 5 ea IDR 20,000.00
Kental Manis Bendera IDR 4,000.00 5 ea IDR 20,000.00
Energen IDR 4,000.00 5 ea IDR 20,000.00
Pop Ice IDR 4,000.00 5 ea IDR 20,000.00
Chocolatos IDR 4,000.00 5 ea IDR 20,000.00
Wedang Jahe IDR 4,000.00 5 ea IDR 20,000.00
Teh IDR 2,000.00 5 ea IDR 10,000.00
Jeruk IDR 3,000.00 5 ea IDR 15,000.00
White Coffe IDR 3,000.00 5 ea IDR 15,000.00
Nescafe IDR 3,000.00 5 ea IDR 15,000.00
TOTAL BIAYA HARIAN IDR 580,000.00
 IDR 1,700,000.00 2 Lusin IDR 3,400,000.00
TOTAL INVESTASI KEBUTUHAN TETAP IDR 4,560,000.00
Source
Angkringan
Angkringan
Angkringan
Angkringan
Angkringan
Angkringan
Angkringan
Angkringan
Angkringan
Angkringan
Angkringan
Angkringan
Angkringan
Angkringan
Angkringan
Toko Kirana
Toko Kirana
Toko Kirana
Toko Kirana
Toko Kirana
Toko Kirana
Toko Kirana
Toko Kirana
Toko Kirana
Toko Kirana
Toko Kirana
Toko Kirana
Toko Kirana
Shopee