Peralatan Harga
Etalase Rp. 1,500,000
Wadah Rp.
100,000
Mesin oven listrik 2 rak Rp. 4,000,000
Loyang Rp.
100,000
Serbet Rp.
50,000
Pengaduk Rp.
50,000
Piring Rp.
100,000
Sendok Rp.
50,000
Garpu Rp.
50,000
Pisau Rp.
50,000
Meja dan Kursi Rp. 1,500,000
Peralatan tambahan Rp.
100,000
Jumlah Investasi Rp. 7,650,000
Biaya Variabel
Susu cair Rp. 10,000 x 30 = Rp. 300,000
Minyak goreng Rp. 25,000 x 30 = Rp. 750,000
Telur ayam Rp. 30,000 x 30 = Rp. 900,000
Tepung terigu Rp. 50,000 x 30 = Rp. 1,500,000
Ragi instant Rp. 15,000 x 30 = Rp. 450,000
Mentega Rp. 25,000 x 30 = Rp. 750,000
Paprika Rp. 30,000 x 30 = Rp. 900,000
Tomat Rp. 15,000 x 30 = Rp. 450,000
Daun bawang Rp. 15,000 x 30 = Rp. 450,000
Bawang bombay Rp. 20,000 x 30 = Rp. 600,000
Daging cincang Rp. 30,000 x 30 = Rp. 900,000
Bawang putih Rp. 15,000 x 30 = Rp. 450,000
Sosis Rp. 18,000 x 30 = Rp. 540,000
Keju Rp. 20,000 x 30 = Rp. 600,000
Saus tomat Rp. 15,000 x 30 = Rp. 450,000
Saus cabe Rp. 15,000 x 30 = Rp. 450,000
Total Biaya Variabel Rp. 10,440,000