Rencana Anggaran Biaya Usaha Laundry Niken

Investasi Awal
No Biaya Tahunan Merk / Type Unit Satuan Ukur Harga Satuan Jumlah
1 Mesin Cuci Electrolux EWF 8004 E3WB 3 pcs Rp 7,000,000.00 Rp 21,000,000.00
2 Mesin Pengering Beko 8Kg 2 pcs Rp 6,300,000.00 Rp 12,600,000.00
3 Mesin Pompa Air Shimizu Ps 135 E 1 pcs Rp 600,000.00 Rp 600,000.00
4 Hanger Bahan Kawat / Baja 10 lusin Rp 20,000.00 Rp 200,000.00
5 Plastik Laundry 30 pack Rp 23,000.00 Rp 690,000.00
6 Detergent 5 liter 10 Pcs Rp 48,000.00 Rp 480,000.00
7 Pewangi 1 liter 15 pcs Rp 11,500.00 Rp 172,500.00
8 Ember 10 liter 10 pcs Rp 38,500.00 Rp 385,000.00
9 Timbangan digital 40 Kg 1 pcs Rp 346,000.00 Rp 346,000.00
10 Tag Gun Joyko 2 pcs Rp 95,000.00 Rp 190,000.00
11 Setrika Uap Komplit Depo 2 pcs Rp 4,800,000.00 Rp 9,600,000.00
12 Meja Gosokan Setrika Ukuran P 120 L 60 T 75 2 pcs Rp 650,000.00 Rp 1,300,000.00
13 Kabel Listrik, stop kontak Uticon 5 lubang 20 meter Rp 5,000.00 Rp 100,000.00
14 Jemuran Lipat 5 tiang 3 pcs Rp 440,000.00 Rp 1,320,000.00
15 Pralon PVC 3 inc Rujica 10 meter Rp 61,000.00 Rp 610,000.00
16 Selang 10 meter Rp 5,000.00 Rp 50,000.00
17 Tambah daya listrik 2200watt Rp 2,000,000.00 Rp 2,000,000.00
18 Semen Gresik 5 pcs Rp 65,000.00 Rp 325,000.00
19 Pasir 1 Pickup 1 Pcs Rp 550,000.00 Rp 550,000.00
20 biaya Tukang 2 orang 3 Hari Rp 300,000.00 Rp 900,000.00
21 Rak Besi 120 x 40 200 2 pcs Rp 729,000.00 Rp 1,458,000.00
Jumlah Rp 54,876,500.00