Angkringan Kosongan

No Description Price List Qty

1 Paket Angkringan 2,400,000.00 1
2 Kompor 1 tungku+selang 250,000.00 1
3 Gas 170,000.00 2
4 Tikar lipat 100,000.00 4
5 Terpal 4
6 Bakaran 150,000.00 1
7 Piring Rotan(lusin) 15,000.00 3
8 Baki Stainless 13,500.00 7
9 Capitan 8,000.00 1
10 Sendok Makan (lusin) 19,000.00 3
11 Galon Air (pakai yang ada) 2
12 Gelas Kopi 1/2 lusin 22,000.00 4
13 Gelas Es 1/2 lusin 38,000.00 4
14 Meja kompor dan Kasir 150,000.00 2
15 Kipas Portabel 100,000.00 1
16 Spanduk 1
17 Kotak Plastik 18,000.00 5
18 Asbak 2,500.00 5
19 Piring Sambal 1,000.00 10
20 Teko Stainles/Ceret 140,000.00 2
21 Anglo 35,000.00 1
22 Ember 15,000.00 1
23 Pisau Dapur 10,000.00 1
24 Termos Es 150,000.00 1
25 Perasan Jeruk 20000 1
26 Perkabelan dan lampu 200,000.00 1
99

Note:
Gerobak Angkringan paket "KOMPLIT" siap jualan : 2.900.000
peralatanya berupa:
Sepasang Roda
Kursi Kayu panjang
Ceret bahan Seng/stainless syeel 2
Anglo 1
Terpal Tebal 1
Sendok makan 1 (lusin)
Sendok kecil 2 (lusin)
 Garpu 1 (lusin)
Gelas Gocek/Belimbing 1 (lusin)
Gelas Kopi 1 (lusin)
Tutup Gelas 2 (lusin)
Ember 2
Bakaran 1
Tempat Gula 1
Nampan Gorengan Plastik 4
Termos Es Bucket 1
Pisau dapur 1
Kipas Bambu 1
Porong 1
Tempat Sendok 1
Talenan 1
Perasan Jeruk 1

Ukuran Gerobak P 210cm x L 90cm X T 190cm

Err:509
Err:509

Err:509
 Total Amount
2,400,000.00
250,000.00
340,000.00
400,000.00
0.00
150,000.00
45,000.00
94,500.00
8,000.00
57,000.00
0.00
88,000.00
152,000.00
300,000.00
100,000.00
0.00
90,000.00
12,500.00
10,000.00
280,000.00
35,000.00
15,000.00
10,000.00
150,000.00
20,000.00
200,000.00
5,207,000.00

T" siap jualan : 2.900.000

1
3
Angkringan Komplit
No Description Price List Qty
1 Paket Angkringan 2,800,000.00 1
2 Kompor 1 tungku+selang 250,000.00 1
3 Gas 170,000.00 2
4 Tikar lipat 100,000.00 4
5 Terpal 4
6 Bakaran 150,000.00 1
7 Piring Rotan(lusin) 15,000.00 3
8 Baki Stainless 13,500.00 10
9 Galon Air (pakai yang ada) 2
10 Gelas Es 1/2 lusin 38,000.00 4
11 Meja kompor dan Kasir 150,000.00 2
12 Kipas Portabel 100,000.00 1
13 Spanduk 1
14 Kotak Plastik 18,000.00 10
15 Asbak 5,000.00 5
16 Piring Sambal 1,000.00 20
17 Teko Stainles/Ceret 140,000.00 1
18 Termos Es 150,000.00 1
19 Perkabelan dan lampu 200,000.00 1
20
21
22

Note:
Gerobak Angkringan paket "KOMPLIT" siap jualan : 2.900.000
peralatanya berupa:
Sepasang Roda
Kursi Kayu panjang
Ceret bahan Seng/stainless syeel 2
Anglo 1
Terpal Tebal 1
Sendok makan 1 (lusin)
Sendok kecil 2 (lusin)
Garpu 1 (lusin)
Gelas Gocek/Belimbing 1 (lusin)
Gelas Kopi 1 (lusin)
Tutup Gelas 2 (lusin)
Ember 2
 Bakaran 1
Tempat Gula 1
Nampan Gorengan Plastik 4
Termos Es Bucket 1
Pisau dapur 1
Kipas Bambu 1
Porong 1
Tempat Sendok 1
Talenan 1
Perasan Jeruk 1

Ukuran Gerobak P 210cm x L 90cm X T 190cm

Err:509

Err:509

Err:509
 Total Amount
2,800,000.00
250,000.00
340,000.00
400,000.00
0.00
150,000.00
45,000.00
135,000.00
0.00
152,000.00
300,000.00
100,000.00
0.00
180,000.00
25,000.00
20,000.00
140,000.00
150,000.00
200,000.00

5,387,000.00

T" siap jualan : 2.900.000

1
3
Operational Bulanan
No Description Price List Qty Total Amount
1 Karyawan/hari @65.000 2,100,000.00 2 4,200,000.00
2 Listrik 0.00
3 Sewa Tempat 0.00
4 Air 0.00
5 0.00
6 0.00
0.00
0.00
0.00
0.00
0.00
4,200,000.00
 Belanja Mingguan + BHP 2 Angkringan
Jenis merek Berat isi Isi Tusukan harga qty
sosis kimbo bratwurst besar kimbo 7 1 28,000
cumi flower shifuda 500 gr 10 29,000
bakso ikan shifuda 500 gr 25 23,000
nuget ayam so eco 1 Kg 25 32,000
cleo smart 220 ml cleo 24 22,000 4
sosis ayam champ 375 gr 0
Minyak Goreng 5 Kg 0 85,000
Beras 1 Liter 0 9,000 10
Blue Gas 1 150,000
Gula Pasir 1 Kg 0 14,000 2
Gula Merah 1 Kg 0 14,000 1
Jeruk Peras 1 Kg 0 10,000 5
Otak2 Saka 1 Kg 0 16,000 1
Fish Roll Cedea 500 gr 0 28,000 1
sosis ayam Gebooy 420 gr 21 13,000 2
sosis sapi Gebooy 420 gr 21 13,000 2
Bakso Sapi Runaa 900 gr 50 14,000 1
Bakso Sapi Sari Rasa ijo 500 gr 50 14,000 1
Rolade Ayoma/Irene 225 gr 9 13,000 2
Kornet esseme 450 gr 0 14,000 2
Cikkua Cedea 1 Kg 0 55,000 1
Bakso Kepiting Cedea 500 gr 25 26,000 1
Kopi Jos Liong Bulan 1 pack 20 25,500 5
Perasan Jeruk 1 PCS 1 20,000 5
Kertas Nasi bunga 250 lbr 0 23,000 2
Kertas Nasi 25x35 250 lbr 0 22,000 2
Tusuk Sate 500 gr 0 10,000 2
Plastik HD (Jahe) 0 10,000 2
Kantong Kresek 1 pack 0 12,000 4
Paper Cup 8oz 1 pack 50 10,000 2
tutup Paper cup 8oz 1 pack 50 9,000 2
Sedotan 1 pack 10 1,500 4
Arang Kayu 1 Kg 5,000 5
Mentega
Minuman Sachet
Nutri sari 1 pack 10 12,500 3
Luwak White Kopi 1 pack 10 12,000 1
Milo 22gram 1 pack 11 20,000 1
GD Freeze 1 pack 10 20,000 2
Indocafee Capucino 1 pack 10 13,000 1
Max Tea Lemon Tea 1 pack 10 13,000 1
GD Mocachino 1 pack 10 12,000 2
Kapal Api Mix 1 pack 10 12,500 1
 GD Capucino Granula 1 pack 10 18,000 1
Snack
Kripik Pisang 1 pack 12 17,500 1
Kripik Usus 1 pack 12 10,000 1
Kemplang 1 pack 10 8,500 1

Lap dan Keset 50,000 1

Ayam2 400,000 3
Ceker
Sayap
Paha
Ampela
Ati 5 15,000
Usus 1 Kg 30 25,000
Bumbu
Ceret 140,000 3
Jahe Merah 1 Kg 20,000 3
Jahe Mprit 1 Kg 20,000 3
The Jawa 5,000 10
Tempe Tahu 50,000 7
lauk Nasi kucing dan Bakar 100,000 5
gan
harga satuan harga jual keteranganTotal
4,000 10,000 qory -
2,900 qory -
920 -
1,280 -
917 2,000 88,000
#DIV/0! -
#DIV/0! -
#DIV/0! 90,000
150,000 -
#DIV/0! 28,000
#DIV/0! 14,000
#DIV/0! 50,000
#DIV/0! 16,000
#DIV/0! 28,000
619 26,000
619 26,000
280 14,000
280 14,000
1,444 26,000
#DIV/0! 28,000
#DIV/0! 55,000
1,040 26,000
1,275 127,500
20,000 100,000
#DIV/0! 46,000
#DIV/0! 44,000
#DIV/0! 20,000
#DIV/0! 20,000
#DIV/0! 48,000
200 20,000
180 18,000
150 6,000
#DIV/0! 25,000
#DIV/0! -
-
1,250 (1,250) 37,500
1,200 (1,200) 12,000
1,818 (1,818) 20,000
2,000 (2,000) 40,000
1,300 (1,300) 13,000
1,300 (1,300) 13,000
1,200 (1,200) 24,000
1,250 (1,250) 12,500
 1,800 (1,800) 18,000
- -
1,458 2,000 542 17,500
833 2,000 1,167 10,000
850 2,000 1,150 8,500
#DIV/0! -
#DIV/0! -
#DIV/0! 50,000
#DIV/0! 1,200,000
#DIV/0! -
#DIV/0! -
#DIV/0! -
#DIV/0! -
3,000 -
833 -
#DIV/0! -
#DIV/0! 420,000
#DIV/0! 60,000
#DIV/0! 60,000
#DIV/0! 50,000
#DIV/0! 350,000
#DIV/0! 500,000
-
-
-

3,919,500
 Bahan Habis Pakai (estimasi per minggu)
No Description Price List Qty Total Amount
1 Kertas Nasi 12,000.00 4 48,000.00
2 Tusuk Sate Isi 200pcs 12,000.00 5 60,000.00
3 Gas Isi ulang 30,000.00 3 90,000.00
4 Air isi ulang 5,000.00 10 50,000.00
5 Arang Kayu Sambi (1Kg Online Shopee) 20,000.00 2 40,000.00
6 Gelas Plastik + tutup sekali pakai (isi 25pcs)( Optional) 31,000.00 0.00
7 Minyak 15,000.00 10 150,000.00
8 Gas Masak Blue Gas 157,000.00 1 157,000.00
9 Es Batu 0.00
10
Tissue Dapur 0.00
595,000.00
Perasan Jeruk 1 PCS 1 20,000 5 20,000
Kertas Nasi bunga 250 lbr 0 23,000 2 #DIV/0!
Kertas Nasi 25x35 250 lbr 0 22,000 2 #DIV/0!
Tusuk Sate 500 gr 0 10,000 2 #DIV/0!
Plastik HD (Jahe) 1 Kg 0 7,000 2 #DIV/0!
Kantong Kresek 1 pack 0 8,000 4 #DIV/0!
Paper Cup 8oz 1 pack 50 10,000 2 200
tutup Paper cup 8oz 1 pack 50 9,000 2 180
Lap dan Keset 50,000 1
Ceret 140,000 3
100,000
46,000
44,000
20,000
14,000
32,000
20,000
18,000
50,000
420,000
 qty
sayap 61000
ceker
Kulit
tempe 37000
Duan Pisang 6000
Puyuh 36000
Bawang 32000
Gula Merah 20000 2 40000

212000