MODAL USAHA SATE BUAH

No Uraian Harga Satuan Jumlah Beli TOTAL

1 Stand / Meja Gerobak 2,000,000 1 2,000,000
2 Alat Air Mancur Coklat yang besar 1,500,000 1 1,500,000
3 Peleleh coklat (4-5 rasa) 500,000 4 2,000,000
4 Box ice (Penyimpan buah beku) 600,000 2 1,200,000
5 Payung / tenda 300,000 1 300,000
6 Gula 12,000 5 60,000
7 Mika/pack/50 pcs 11,500 15 172,500
8 Tusuk Sate/100 12,000 10 120,000
9 Coklat batang 42,000 5 210,000
10 Minyak/ liter 15,000 6 90,000
11 Sttrawbery batang 45,000 2 90,000
12 Matcha bubuk 45,000 2 90,000
13 Taro/ 55,000 2 110,000
14 Strawberi / kg 40,000 1 40,000
15 Semangka/kg 28,000 2 56,000
16 Melon/kg 20,000 2 40,000
17 Nanas 30,000 1 30,000
18 Anggur 85,000 1 85,000
19 Pisang 25,000 1 25,000
20 Apel 45,000 1 45,000
21 Marsmellow 40,000 1 40,000
22 Pepaya 15,000 2 30,000
23 Mini Frezer/pembeku buah 1,500,000 1 1,500,000
24 Alat Sostel 1,300,000 1 1,300,000
25 Sosis 12,000 3 36,000
25 Telor 25,500 3 76,500
JUMLAH 11,246,000

TOTAL 11,246,000 3,000,000 14,246,000

TOTAL 14,246,000 3,600,000 17,846,000

MISAL MAU BIKIN GEROBAK BARU : 17,846,000 + 2,000,000