Rencana Anggaran Biaya Usaha

Fried Chiken
No Barang/Bahan Vol Harga Jumlah Rp.
1 Sewa Ruko/Tahun 1 12,000,000 12,000,000
2 Meja Kasir + Kursi 1 1,000,000 1,000,000
3 Meja Stainless 1 650,000 650,000
4 Warmer Fried Chiken 1 7,200,000 7,200,000
5 Gas Elpiji 12KG + Isi 6 250,000 1,500,000
6 Terminal Listrik 1 500,000 500,000
7 Lampu 10 17,000 170,000
8 Rsa Chest Freezer 1 5,580,000 5,580,000
9 Kulkas 1 2,000,000 2,000,000
Jumlah 30,600,000

Peralatan Oprasional
No Alat/Barang Vol Harga Jumlah Rp.
1 Paket Alat Mesin Kasir 1 2,000,000 2,000,000
2 Buku Besar 2 5,000 10,000
3 Pulpen Box 2 12,000 24,000
4 Kalkulator 1 35,000 35,000
5 HP Delivery 1 2,000,000 2,000,000
Jumlah 4,069,000

No Peralatan Kerja Vol Harga Jumlah Rp.

1 Deep Fryer Kompor 23 Liter 1 30,000,000 30,000,000
2 Meja Penepungan F.C Stainless 1 3,700,000 3,700,000
3 Rinai Automatic Rice Cooker 6kg Nasi 1 3,075,000 3,075,000
4 Wajan + Kompor Burger 1 350,000 350,000
5 Miyako Magic Jar 20 Liter 1 1,050,000 1,050,000
6 Mixer 1 200,000 200,000
7 Bascom Stainless 6 25,000 150,000
8 Rdiator + Selang Gas 6 110,000 660,000
9 Ember Stainless 2 20,000 40,000
10 Penjepit + Serokan 3 10,000 10,000
11 Box (Custoom) 500 1,450 725,000
12 Toples Saos 3 10,000 10,000
13 Serbet 4 10,000 40,000
14 Peralatan Bersih Bersih (Sapu, Kain Pel, dsb) 6 350,000
15 Cup Plastik 500 250 125,000
16 Alat Press Tutup Cup 1 1,250,000 1,250,000
17 Kresek Sablon 500 600 300,000
18 Alat Tambahan 500,000
Jumlah 42,535,000

No Bahan Pokok
1 Minyak Beku 250.000/Kardus
2 Tepung Chiken 37.500/kg
3 Ayam Potong 28.000/Kg Estimasi Bahan Pokok
4 Beras 110.000/Karung 10kg 8.000.000/Bulan
5 Saos Sambal + Tomat 207.000/Karton
6 Roti Burger 14.000/Paks
7 Beef Burger 10.000/Paks
8 Sayur Tambahan Buat Burger 20,000

Alat tambahan operasional

Viar Motor Roda Tiga : 34,000,000
Blower kipas (3 biji) : 3,000,000
Sepanduk + bener menu : 500,000

Rencana Anggaran Biaya UsahaToko Ikan

Nama Vol Jumlah
Bangun Kios 35m persegi 1 60,000,000
Aquarium 100x40 8mm 18 8,100,000
Tabung Oksigen 6 m3 + Isi + Fullsset 1 10,000,000
Rak Aquarium 100x100x40 9 2,340,000
Plastik Ikan/Paks 20,000
Vilter ikan 10 1,250,000
Cacing Sutra/Galon 5 500,000
Udang Kering/Botol 1 Liter 5 650,000
Indukan Pbass Mono/Pasang 2 6,000,000
Indukan Canna Asiantika/Pasang 2 3,000,000
Indukan Canna Maru/Pasang 2 5,000,000
Jaring 12 120,000
Hp untuk penjualan online 1 2,000,000
Listrik 300,000
Lampu Aquarium 60cm 18 1,440,000
Ember 5 75,000
Pasir Aquarium/kg 14 140,000
Water Cleaner/Liter 18 1,260,000
Pompa Aquarium Yamano SP 1200 18 1,080,000
Biaya Tak Terduga 10,000,000
Jumlah 113,275,000
TOTAL ANGGARAN FRIED CHIKEN

122,704,000
 Rencana Anggaran Biaya Usaha
Fried Chiken
No Barang/Bahan Vol Harga Jumlah Rp.
1 Sewa Ruko/Tahun 1 12,000,000 12,000,000
2 Meja Kasir + Kursi 1 1,000,000 1,000,000
3 Meja Stainless 1 650,000 650,000
4 Warmer Fried Chiken 1 7,200,000 7,200,000
5 Gas Elpiji 12KG + Isi 6 250,000 1,500,000
6 Terminal Listrik 1 500,000 500,000
7 Lampu 10 17,000 170,000
8 Rsa Chest Freezer 1 5,580,000 5,580,000
9 Kulkas 1 2,000,000 2,000,000
Jumlah 30,600,000