Rp 1,440,000
Rp 840,000
Rp 120,000
Rp 90,000
Rp 70,000
Rp 3,000,000
Rp 60,000
Rp 120,000
Rp 120,000
Rp 1,440,000
Rp 180,000
Rp 2,208,000
Rp 120,000
Rp 12,268,000
HARGA HARGA
NO KETERANGAN QTY SATUAN HARGA SATUAN
TOAL/HARI TOTA/MINGGU
1 AYAM 7 KG Rp 22,000 Rp 154,000 Rp 1,078,000
Rp 1,950,000 Rp 23,400,000
50
Rp 300,000 Rp 3,600,000 50
Rp 540,000 Rp 6,480,000 60
Rp 720,000 Rp 8,640,000 160
Rp 360,000 Rp 4,320,000
Rp 165,000 Rp 1,980,000
Rp 1,200,000 Rp 14,400,000 20
Rp 9,855,000 Rp 118,260,000
HARGA HARGA
NO KETERANGAN QTY SATUAN HARGA SATUAN
TOTAL/HARI TOTAL/MINGGU
Rp 4,620,000 Rp 55,440,000
Rp 1,950,000 Rp 23,400,000
Rp 300,000 Rp 3,600,000
Rp 540,000 Rp 6,480,000
Rp 720,000 Rp 8,640,000
Rp 360,000 Rp 4,320,000
Rp 165,000 Rp 1,980,000
Rp 1,200,000 Rp 14,400,000
Rp 9,855,000 Rp 118,260,000
HARGA HARGA HARGA
NO KETERANGAN QTY SATUAN
SATUAN TOTAL/HARI TOTAL/MINGGU
Rp 5,280,000 Rp 63,360,000
Rp 1,950,000 Rp 23,400,000
Rp 300,000 Rp 3,600,000
Rp 540,000 Rp 6,480,000
Rp 720,000 Rp 8,640,000
Rp 360,000 Rp 4,320,000
Rp 165,000 Rp 1,980,000
Rp 750,000 Rp 9,000,000
Rp 10,065,000 Rp 120,780,000
HARGA HARGA
NO KETERANGAN QTY SATUAN
TOTAL/BUALN TOTAL/TAHUN
1 BIAYA LISTRIK 1 BULAN Rp 1,200,000 Rp 14,400,000
2 BIAYA GAJI 1 BULAN
KARYAWAN Rp 2,300,000 Rp 27,600,000
TOTAL Rp 3,500,000 Rp 42,000,000
UMUR
NO KETERANGAN QTY SATUAN HARGA EKONOMIS/T
AHUN
SATUAN JUMLAH
1 ETALASE 1 UNIT Rp 4,500,000 Rp 4,500,000 10
2 KOMPOR GAS 2 UNIT Rp 1,000,000 Rp 2,000,000 5
3 TABUNG GAS 12 KG 2 UNIT Rp 650,000 Rp 1,300,000 5
4 DINING TABLE 10 UNIT Rp 740,000 Rp 7,400,000 8
5 KURSI 40 UNIT Rp 250,000 Rp 10,000,000 8
6 AC 1,5 PK 2 UNIT Rp 4,500,000 Rp 9,000,000 10
7 CASH REGISTER 1 UNIT Rp 3,500,000 Rp 3,500,000 8
8 KUALI 2 BUAH Rp 700,000 Rp 1,400,000 8
9 PIRING 160 BUAH Rp 25,000 Rp 4,000,000 4
10 SENDOK MASAK 2 BUAH Rp 20,000 Rp 40,000 2
11 SUTIL 1 BUAH Rp 70,000 Rp 70,000 2
12 CLEMEK 1 BUAH Rp 55,000 Rp 55,000 1
13 SPEAKER AKTIVE 2 UNIT Rp 650,000 Rp 1,300,000 4
TOTAL
NILAI NILAI
PENYUSUTAN/ PENYUSUTAN/T
BULAN AHUN
Rp 37,500 Rp 450,000
Rp 33,333 Rp 400,000
Rp 21,667 Rp 260,000
Rp 77,083 Rp 925,000
Rp 104,167 Rp 1,250,000
Rp 75,000 Rp 900,000
Rp 36,458 Rp 437,500
Rp 14,583 Rp 175,000
Rp 83,333 Rp 1,000,000
Rp 1,667 Rp 20,000
Rp 2,917 Rp 35,000
Rp 4,583 Rp 55,000
Rp 27,083 Rp 325,000
Rp 519,375 Rp 6,232,500
NO KETERANGAN TOTAL/TAHUN
TOTAL Rp 15,000,000
HARGA HARGA TERJUAL/
NO MENU KETERANGAN QTY SATUAN
POKOK/SATUAN JUAL/SATUAN HARI
1 A AYAM RASA PEDAS 50 BUAH Rp 5,955 Rp 10,000 48
2 B AYAM RASA MANIS 50 BUAH Rp 5,955 Rp 10,000 46
AYAM RASA
3 C 60 BUAH Rp 5,320 Rp 8,000 56
ORIGINAL
TOTAL Rp 17,231 Rp 28,000
TOTAL TOTAL TOTAL TOTAL
TERJUAL/HARI TERJUAL/MINGGU TERJUAL/BULAN TERJUAL/TAHUN
Rp 480,000 Rp 3,360,000 Rp 14,400,000 Rp 172,800,000
Rp 460,000 Rp 3,220,000 Rp 13,800,000 Rp 165,600,000
1 Rp 499,680,000
JUMLAH PENDAPATAN
2
BIAYA-BIAYA :
Rp 12,268,000
a PERLENGKAPAN
Rp 118,260,000
b BAHAN BAKU MENU A
Rp 118,260,000
c BAHAN BAKU MENU B
Rp 120,780,000
d BAHAN BAKU MENU C
Rp 42,000,000
e BIAYA OPERASIONAL
Rp 6,232,500
f BIAYA PENYUSUTAN PERALATAN
Rp 15,000,000
g BIAYA SEWA
PERALATAN 44,565,000