RINCIAN BIAYA NASI TEMPONG MAS BANGKIT

No. Material Vol Harga Satuan Harga Total

I PERALATAN DAPUR
1 Kuali Ukuran Besar 2 Rp 250,000 Rp 500,000
2 Gelas Jus Veronica 12 Rp 33,000 Rp 396,000
3 Gelas Kopi Gagang 6 Rp 17,000 Rp 102,000
4 Teplon 1 Rp 115,000 Rp 115,000
5 Mangkok Kecil 3 Rp 10,000 Rp 30,000
6 Botol Shake 1 Rp 25,000 Rp 25,000
7 Mangkok Melamin 9 Rp 18,000 Rp 162,000
8 Keranjang Surat 2 Rp 10,000 Rp 20,000
9 Kitchen Set 4 Rp 30,000 Rp 120,000
10 Teko 2 Rp 30,000 Rp 60,000
11 Gelas Mika 12 Rp 12,000 Rp 144,000
12 Botol Saus 4 Rp 10,000 Rp 40,000
13 Tempat Sendok 3 Rp 30,000 Rp 90,000
14 Talenan Kayu 3 Rp 15,000 Rp 45,000
15 Sendok Masak 1 Rp 30,000 Rp 30,000
16 Wajan Goreng 1 Rp 130,000 Rp 130,000
17 Saringan Penggorengan 2 Rp 40,000 Rp 80,000
18 Magic Jar Besar 1 Rp 1,200,000 Rp 1,200,000
19 Dispenser 1 Rp 400,000 Rp 400,000
20 Kompor Gas 4 Rp 500,000 Rp 2,000,000
21 Tabung Gas 6 Rp 165,000 Rp 990,000
22 Sendok dan Garpu 4 Rp 35,000 Rp 140,000
23 Pisau 1 Set 2 Rp 200,000 Rp 400,000
24 Pisau Potong Ayam 2 Rp 60,000 Rp 120,000
25 Kuali Untuk Rebus 2 Rp 80,000 Rp 160,000
26 Piring 30 Rp 44,000 Rp 1,320,000
27 Piring Sambel 30 Rp 15,000 Rp 450,000
28 Gelas 30 Rp 20,000 Rp 600,000
 29 Penyaringan Penggoren 2 Rp 40,000 Rp 80,000
30 Baskom 2 Rp 95,000 Rp 190,000
31 Saringan Teh/Jeruk 3 Rp 20,000 Rp 60,000
32 Rak Piring 1 Rp 600,000 Rp 600,000
33 Blender 1 Rp 500,000 Rp 500,000
34 Toples 6 Rp 90,000 Rp 540,000
35 Tupperware Kue 5 Rp 50,000 Rp 250,000
36 Tempat Sampah 1 Rp 352,000 Rp 352,000
37 Capitan Gorengan 3 Rp 25,000 Rp 75,000
38 Tupperware Nampan 5 Rp 150,000 Rp 750,000
39 Miyako 1 Rp 1,400,000 Rp 1,400,000
40 Mesin Press Cup 1 Rp 800,000 Rp 800,000
41 Cobek 2 Rp 80,000 Rp 160,000
SUB TOTAL Rp 15,626,000
II PERLENGKAPAN TOKO
1 Kipas Angin 2 Rp 750,000 Rp 1,500,000
2 Lampu Led Philip 19 W 6 Rp 110,000 Rp 660,000
3 Keset Karet 1 Rp 45,000 Rp 45,000
4 Sikat 1 Rp 10,000 Rp 10,000
5 Keset Cendol 1 Rp 45,000 Rp 45,000
6 Pengki Lebar 1 Rp 30,000 Rp 30,000
7 Sapu Plastik 1 Rp 20,000 Rp 20,000
8 Kasur 2 Rp 350,000 Rp 700,000
9 Guling 2 Rp 60,000 Rp 120,000
10 Bantal 2 Rp 60,000 Rp 120,000
11 Ember 2 Rp 75,000 Rp 150,000
12 Sarung Guling + Bantal 2 Rp 20,000 Rp 40,000
13 Tongkat Holden 1 Rp 75,000 Rp 75,000
14 Holden Pintu 1 Rp 35,000 Rp 35,000
15 Loyang Kue 1 Rp 13,000 Rp 13,000
 16 Laci Kasir 1 Rp 700,000 Rp 700,000
17 Printer Kasir 1 Rp 700,000 Rp 700,000
18 Tablet Kasir 1 Rp 1,800,000 Rp 1,800,000
19 Freezer 1 Rp 3,700,000 Rp 3,700,000
20 Showcase / Kulkas 2 Rp 3,000,000 Rp 6,000,000
21 Meja Kasir 1 Rp 3,500,000 Rp 3,500,000
22 Meja Makan 10 Rp 650,000 Rp 6,500,000
23 Kursi Makan 40 Rp 100,000 Rp 4,000,000
24 Meja Dapur serta Wasta 5 Rp 800,000 Rp 4,000,000
25 Spanduk 1 Rp 1,200,000 Rp 1,200,000
26 Menu 1 Rp 500,000 Rp 500,000
27 Televisi 40inch 1 Rp 3,400,000 Rp 3,400,000
28 Wifi 1 Rp 500,000 Rp 500,000
29 CCTV 2 Rp 650,000 Rp 1,300,000
30 Shower 1 Rp 2,500,000 Rp 2,500,000
31 Exhaust 3 Rp 600,000 Rp 1,800,000
32 AC 1 Rp 3,200,000 Rp 3,200,000
33 Aplikasi Kasir 1 Rp 1,200,000 Rp 1,200,000
34 Audio Sound 1 Rp 1,000,000 Rp 1,000,000
SUB TOTAL Rp 51,063,000
III BIAYA PER BULAN
1 Kasir 2 Rp 1,710,000 Rp 3,420,000
2 Waiters 2 Rp 1,860,000 Rp 3,720,000
3 Koki 2 Rp 2,160,000 Rp 4,320,000
4 Admin 1 Rp 2,000,000 Rp 2,000,000
5 Biaya Operasional 1 Rp 2,500,000 Rp 2,500,000
6 Listrik & Air 1 Rp 600,000 Rp 600,000
SUB TOTAL Rp 16,560,000
IV DLL
1 Renovasi Ruko Partisi 32 Rp 350,000 Rp 11,200,000 Rp 350,000/m2
2 Renovasi Listrik 1
Rp 1,300,000 Rp 1,300,000
3 Jasa Pemasangan AC 1
Rp 500,000 Rp 500,000
4 Sewa Ruko 1
Rp 38,000,000 Rp 48,000,000 *Dep Rp 10,000,000
5 Cat Ruko Bag. Atas 18
Rp 110,000 Rp 1,980,000 Rp 110,000/m2
6 Cat Ruko Bag. Dalam 36
Rp 110,000 Rp 3,960,000 Rp 110,000/m2
SUB TOTAL Rp 66,940,000
GRAND TOTAL Rp 150,189,000

Tangerang, 07 April 2020

Owner Nasi Tempong Mas Bangkit Admin

Tedi Bangkit Utama Ahmad Munawar