C. PENDAPATAN
Rp 800,000.00
Rp 1,100,000.00
Rp 1,000,000.00
Rp 100,000.00
Rp 7,280,000.00 Rp 280,000.00
Rp 1,040,000.00 Rp 40,000.00
Rp 2,340,000.00 Rp 90,000.00
Rp 1,300,000.00 Rp 50,000.00
Rp 130,000.00 Rp 5,000.00
Rp 1,300,000.00 Rp 50,000.00
Rp 650,000.00 Rp 25,000.00
Rp 650,000.00 Rp 25,000.00
Rp 780,000.00 Rp 30,000.00
Rp 780,000.00 Rp 30,000.00
Rp 260,000.00 Rp 10,000.00
Rp 390,000.00 Rp 15,000.00
Rp 52,000.00 Rp 2,000.00
Rp 52,000.00 Rp 2,000.00
Rp 182,000.00 Rp 7,000.00
Rp 182,000.00 Rp 7,000.00
Rp 130,000.00 Rp 5,000.00
Rp 1,300,000.00 Rp 50,000.00
Rp 858,000.00
Rp 390,000.00 Rp 15,000.00
Rp 208,000.00 Rp 8,000.00
Rp - Rp -
Rp 260,000.00 Rp 10,000.00
Rp 338,000.00 Rp 13,000.00
Rp 769,000.00
Rp 38,461.54
Rp -
Rp 38,461.54
Rp 19,230.77
Rp 9,615.38
Rp -
Rp 23,957,769.23
Rp 239,000.00 Rp 6,214,000.00
ik modal dicapai bila harga jual rata-rata Rp. 2.500 / TSK dngan asumsi TERJUAL 360 TSK
a b
A. BIAYA PENYUSUTAN
1 Promosi
2 Sewa Tempat
3 Gaji Karyawan Outlet
4 Gaji Karyawan Masak
5 Bensin
6 Listrik
7 Pulsa
8 Lainnya
NASI KUNING
BERAS 13 KG Rp 130,000
BERAS KETAN 500 GR Rp 20,000
KELAPA PARUT 7 BUTIR Rp 32,000
KUNYIT 100 GR Rp 20,000
BAWANG PUTIH 16 SIUNG Rp 12,000
DAUN JERUK 15 LEMBAR Rp 10,000
SEREH 8 BATANG Rp 15,000
KAYU MANIS 8 BATANG Rp 20,000
PENYEDAP 1 BKS Rp 10,000
KALDU BUBUK AYAM 5 BKS Rp 10,000
JUMLAH Rp 149,000
BIAYA PRODUKSI NASI KUNING 250 s/d 300 PCS
c d e f g
Rp 962 Rp 25,000 Rp 3
Rp 192 Rp 5,000 Rp 1
Rp 192 Rp 5,000 Rp 1
Rp 128 Rp 3,333 Rp 0
Rp 5
Rp 15,385 Rp 400,000 Rp 51
Rp 23,077 Rp 600,000 Rp 77
Rp 26,923 Rp 700,000 Rp 90
Rp 30,769 Rp 800,000 Rp 103
Rp 10,000 Rp 260,000 Rp 33
Rp 2,115 Rp 55,000 Rp 7
Rp 4,231 Rp 110,000 Rp 14
Rp 10,000 Rp 260,000 Rp 33 Rp 408
Rp 10.00
40
200
Rp -
4. CIPTAKAN PRE LOUNCH PRODUK - VIRALKAN WOOOW EFECT DI TIKTOK / INSTA / STRY
5. LOUNCING PRODUK
GAPAN (HARGA / RASA)