Study Kelayakan Usaha " Ayam Bakar " | ||||||
" Bang Mamat " | ||||||
Modal Kerja | ||||||
Etalase | 1,000,000 | |||||
Tenda | 500,000 | |||||
Piring dll | 250,000 | |||||
1,750,000 | 145,833 | |||||
1 ekor | 15,000 | |||||
dipotong 8 | 1,875 | harga per potong | ||||
Harga Pokok | ||||||
Ayam | 1,875 | |||||
Bumbu | 200 | |||||
Nasi | 350 | |||||
Pembungkus | 250 | |||||
Air Mineral | 250 | |||||
Harga Pokok | 2,925 | porsi | ||||
Harga Jual | 5,500 | |||||
Estimasi penjualan | ||||||
Perhari 30 porsi | 30 | X | 5,500 | = | 165,000 | |
1 bulan pertama | 30 | X | 165,000 | = | 4,950,000 | |
I | Pendapatan Kotor 1 bulan pertama | 4,950,000 | ||||
Biaya | ||||||
Harga Pokok 30 porsi X 30 hari X 2.925 | 2,632,500 | |||||
Sewa 1 bulan | 200,000 | |||||
Listrik | 50,000 | |||||
Upah 2 orang | @ 450.000 | 900,000 | ||||
Penyusutan Alat | 145,833 | |||||
3,928,333 | ||||||
SHU bersih | 1,021,667 | |||||
II | Harga Jual | 5,500 | ||||
Estimasi penjualan | ||||||
bulan Ke II | 30 | X | 220,000 | = | 6,600,000 | |
Pendapatan Kotor bulan II | 6,600,000 | |||||
Biaya | ||||||
Harga Pokok 40 porsi X 30 hari X 2.925 | 3,510,000 | |||||
Sewa 1 bulan | 200,000 | |||||
Listrik | 50,000 | |||||
Upah 2 orang | @ 450.000 | 900,000 | ||||
Penyusutan Alat | 145,833 | |||||
4,805,833 | ||||||
SHU bersih | 1,794,167 | |||||
Bulan 1 | 1,021,667 | |||||
Bulan 2 | 1,794,167 | |||||
Bulan 3 | 1,794,167 | |||||
Bulan 4 | 1,794,167 | |||||
Bulan 5 | 1,794,167 | |||||
Bulan 6 | 1,794,167 | |||||
Bulan 7 | 1,794,167 | |||||
Bulan 8 | 1,794,167 | |||||
Bulan 9 | 1,794,167 | |||||
Bulan 10 | 1,794,167 | |||||
Bulan 11 | 1,794,167 | |||||
Bulan 12 | 1,794,167 | |||||
laba 1 tahun | 20,757,504 | |||||
Jumat, 13 Februari 2009
STUDY KELAYAKAN BISNIS AYAM BAKAR
Langganan:
Posting Komentar (Atom)
Tidak ada komentar:
Posting Komentar