Download as xlsx, pdf, or txt
Download as xlsx, pdf, or txt
You are on page 1of 1

Rencana Anggaran Biaya Usaha Sosis Bakar

No. Jenis Keperluan Jumlah Harga Total

Penyediaan Tempat
1 Sewa Lokasi Usaha 1 Tahun Rp 7,000,000.00 Rp 7,000,000.00
2 Tenda Caffe 3x3 1 Unit Rp 400,000.00 Rp 400,000.00
3 Kursi 8 Set Rp 24,000.00 Rp 192,000.00
4 Meja 4 Set Rp 200,000.00 Rp 800,000.00
5 Gerobak 1 Unit Rp 2,000,000.00 Rp 2,000,000.00

Penyediaan Kelengkapan Sosis Bakar


6 Kompor 1 Unit Rp 460,000.00 Rp 460,000.00
7 Piring 2 Lusin Rp 22,000.00 Rp 44,000.00
8 Gas 1 Unit Rp 190,000.00 Rp 190,000.00
9 Tusuk Sate 2 Pack Rp 10,000.00 Rp 20,000.00
10 Botol Plastik 4 Botol Rp 8,000.00 Rp 46,000.00
11 Kuas 2 Pcs Rp 6,000.00 Rp 12,000.00
12 Mika Plastik 3 Set Rp 14,000.00 Rp 42,000.00
13 Staples 1 Pcs Rp 11,000.00 Rp 11,000.00

Penyediaan Bahan Baku Sosis Bakar


14 Sosis 2 Pack Rp 61,000.00 Rp 122,000.00
15 Bakso 2 Pack Rp 28,000.00 Rp 56,000.00
16 Kornet 2 Pack Rp 22,000.00 Rp 44,000.00
17 Kecap 1 Liter Rp 28,000.00 Rp 28,000.00
18 Mayones 2 Kg Rp 22,000.00 Rp 44,000.00
19 Saos Pedas 2 Kg Rp 21,000.00 Rp 42,000.00
20 Saos Tomat 2 Kg Rp 16,000.00 Rp 32,000.00
21 Saos Keju 2 Kg Rp 25,000.00 Rp 50,000.00
22 Mentega 3 Pcs Rp 9,000.00 Rp 28,000.00
TOTAL Rp 11,663,000.00

You might also like