AIR TEBU

NOSTALGIA
Latifah Fauziah
1503114498
WHAT IS AIR TEBU
NOSTALGIA ?
 THE INGREDIENTS :
Selasih Peanut
Ginger
Sugarcane
Water Guava Coconut
HOW TO MAKE AIR
TEBU NOSTALGIA ?
Marketin Business
Equipment
g Risk
Economic Analysis
The investment costs

Tools Price

Cane Grinding Machine Rp6.500.000

Ice bucket (2 pieces) Rp150.000

Banner Rp200.000

Knives and Machetes Rp150.000

Tables and Chairs Rp300.000

Glass cups (10 pieces) Rp25.000

Total investment Rp7.325.000

Sugar cane (12 kg x Rp. 2.500 x 30 days) Rp900.000

Plastic cups and Straws (Rp8.000 x 30 days) Rp240.000

Electricity, water, ice cubes Rp500.000

Ginger/kg Rp10.000

Peanuts/kg Rp12.000

Selasih/kg Rp135.000

Coconut meat/kg(5 kg x Rp31.000) Rp155.000

Guava/kg(5 kg x Rp6.500) Rp32.500

Total operating expenses Rp1.984.500

C. ADMISSION PER MONTH
SALES OF AIR TEBU NOSTALGIA 50 CUPS/ DAY X RP.3.000/CUPS X 30 DAYS
=RP. 4.500.000

D. PROFIT PER MONTH

GAIN = TOTAL REVENUE - TOTAL OPERATING COSTS
= RP4.500.000 RP1.984.500
= RP2.515.500

E. PAY BACK PERIOD

PAY BACK PERIOD= (TOTAL COST OF INVESTMENT: PROFIT) X 1 MONTH
= (RP7.325.000 : RP2.515.500) X 1 MONTH
= 3 MONTHS