RANCANGAN USAHA ANGKRINGAN

perlengkapan SATUAN ESTIMASI BIAYA

GEROBAK + TUNGKU BAKARAN 1 Rp 1,700,000
MEJA LESEHAN 2 Rp 500,000
KURSI &MEJA CAFÉ 4 Rp 2,400,000
KURSI PANJANG 1 Rp 200,000
KABEL 75 M + LAMPU 1SET Rp 1,200,000
LAMPU DIGEROBAK 2 Rp 50,000
COLOKAN 2 Rp 30,000
PIRING 2 LUSIN Rp 200,000
GELAS 2 LUSIN Rp 200,000
CEREK 3 Rp 300,000
ANGLO MAKANAN 4 Rp 400,000
LAP MEJA 1 LUSIN Rp 25,000
SENDOK 2 LUSIN Rp 25,000
GARPU 1 LUSIN Rp 25,000
NAMPAN 2 Rp 20,000
TEMPAT SENDOK 1 Rp 10,000
TOPLES GULA 1 Rp 10,000
APRON MASAK 3 Rp 100,000
TEMPAT BAKARAN 1 Rp 100,000
KARPET 2 Rp 80,000
SAPU 1 Rp 20,000
KOTAK SAMPAH 3 Rp 60,000
SEKOP 1 Rp 20,000
TOTAL 7,675,000

BAHAN HABIS PAKAI SATUAN

BERAS 1KG 10,000
JEROAN AYAM 2KG 40,000 60
TEMPE 5 25,000
TAHU PUTIH 10 5,000
TAHU ISI 28 10,000
SAYAP 2KG 50,000 40
KIKIL 1/2KG 20,000
SOSIS 1 BUNGKUS (25PCS) 15,000
BAKSO IKAN/AYAM 1 BUNGKUS (50 PCS) 20,000
CABE SETAN,MERAH,HIJAU,RAWIT 1/2KG 31,000
BUMBU DAPUR /MINGGU 50,000
MINYAK GORENG 2KG 24,000
TUSUK SATE 1 BUNGKUS 12,000
GULA PASIR 2KG 26,000
KOPI 1/4 KG 10,000
TEHSARIWANGI ISI 100 15,000
SUSU CARNATION 1 13,000
ES 5 10,000
PLASTIK 1 7,000
SEDOTAN 1 2,000
KANTONG ASOY 1 2,500
TERI 1//4 20,000
BAWANG MERAH PUTIH 15,000
TELOR PUYUH 1 KG 37,000
TELOR AYAM 1KG 46,000
INDOMIE GORENG 20 BKS 50,000
INDOMIE REBUS 20 BKS 50,000
KECAP 700ML 23,000
AYAM 1 10,000
TERIGU 1 10,000
TEPUNG BERAS 1 8,000
WORTEL 1/KG 5,000
KUBIS 1 5,000
TAUGE 3,000
DAUN BAWANG DAN SOP 2,000
CEKER 1KG 25,000 25
JAHE 5,000
ARENG 1 BKS 15,000
GULA MERAH 1KG 20,000
CAPUCCINO 10 15,000
JERUK UNTUK MINUMAN 1KG 10,000
KERANG
KULIT AYAM
DAUN PISANG 1 KEBET 5,000
KERTAS NASI 50 2,000
GAS 3KG 25,000
KACANG TANAH
GAREM 1 1,000
SAUS TIRAM 1 BTL 12,000
JERUK NIPIS 1/2 KG 5,000
MINYAK WIJEN 1 50,000
KEMIRI 1 5,000
KETUMBAR DAN LADAKU SERTA MASAKO 15,000
891,500
MENU ANGKRINGAN
MAKANAN
Sate Usus 20 1000
Sate Ampela 20 1000
Sate Ati Ayam 20 1000
Sate Kulit Ayam 0 1000
Sate Sayap 40 1500
Sate Ceker 25 1000
Sate Telor Puyuh 33 1500
Sate Kikil 30 1000
Sate Bakso Ayam/Ikan 13 2000
Sate Sosis 10 1500
Sate Kerang
Nasi Kucing Suwir Ayam 10 3000
Nasi Kucing Oseng Tempe 10 2000
Nasi Kucing Oseng Teri 10 2500
Nasi Kucing Telor Sambal 10 2000
Tempe Bacem 32 500
Tahu Bacem 20 500
Tempe Goreng 50 500
Tahu Isi 28 1000
Bakwan 30 500
Indomie Goreng 20 5000
Indomie Rebus 20 5000
TELOR 30 2500
MINUMAN
Es Jeruk 10 2500
Es Tehh 50 2500
Kopi 40 2500
Jeruk Hangat 10 2000
Teh Hangat 50 2000
Capucinno 5 4000
ES capucino 5 5000
Susu Hangat 10 4000
Bandrek 10 5000
Es Susu 10 5000

laba bersih 1 hari jika habis dagangan Rp 393,000 x 30 hari

keuntungan dalam 1 bulan jika dagangan laku semua/hari Rp 11,790,000

laba 1 bulan - modal Rp 3,223,500

laba 1 tahun Rp 132,913,500

target harian
 5,000
20,000
12,500
2,500
5,000
25,000
10,000
7,500
10,000
15,500
25,000
12,000
6,000
13,000
5,000
7,500
6,500
 5,000
3,500
1,000
1,250
10,000
7,500
18,500
23,000
25,000
25,000
11,500
5,000
5,000
4,000
2,500
2,500
1,500
1,000
12,500
2,500
7,500
10,000
7,500
5,000
0
0
2,500
1,000
12,500
0
500
6,000
2,500
25,000
2,500
7,500
445,750

Rp 20,000 Rp 10,000
Rp 20,000 Rp 10,000
Rp 20,000 Rp 10,000
Rp - Rp -
Rp 60,000 Rp 30,000
Rp 25,000 Rp 12,500
Rp 49,500 Rp 24,750
Rp 30,000 Rp 15,000
Rp 26,000 Rp 13,000
Rp 15,000 Rp 7,500
Rp - Rp -
Rp 30,000 Rp 15,000
Rp 20,000 Rp 10,000
Rp 25,000 Rp 12,500
Rp 20,000 Rp 10,000
Rp 16,000 Rp 8,000
Rp 10,000 Rp 5,000
Rp 25,000 Rp 12,500
Rp 28,000 Rp 14,000
Rp 15,000 Rp 7,500
Rp 100,000 Rp 50,000
Rp 100,000 Rp 50,000
Rp 75,000 Rp 37,500
Rp - Rp -
Rp 25,000 Rp 12,500
Rp 125,000 Rp 62,500
Rp 100,000 Rp 50,000
Rp 20,000 Rp 10,000
Rp 100,000 Rp 50,000
Rp 20,000 Rp 10,000
Rp 25,000 Rp 12,500
Rp 40,000 Rp 20,000
Rp 50,000 Rp 25,000
Rp 50,000 Rp 25,000
Rp 1,284,500 Rp 642,250 Rp 196,500