Professional Documents
Culture Documents
1 Timbangan 50,000.00 1
2 Nampan 6,000.00 20
3 Mesin Pengiling daging 1,500,000.00 1
4 Alat pengepres manual (surimi) 1,000,000.00 1
5 Kain pengepres 100,000.00 1
6 Alat pencampur adonan 3,000,000.00 1
7 Baskom besar (Cool box) 200,000.00 1
8 Cetakan nugget 125,000.00 4
9 Freezer 3,000,000.00 1
10 Alat pengoreng otomatis 3,000,000.00 1
11 Izin usaha 500,000.00 1
12 Mesin sealer (Vakum sealer) 2,500,000.00 1
Jumlah Total
B. PENYUSUTAN
UMUR
NO ALAT HARGA
TAHUN
1 Timbangan 50,000.00 1
2 Nampan 6,000.00 1
3 Mesin Pengiling daging 1,500,000.00 5
4 Alat pengepres manual (surimi) 1,000,000.00 5
5 Kain pengepres 100,000.00 1
6 Alat pencampur adonan 3,000,000.00 5
7 Baskom besar 200,000.00 0.5
8 Cetakan nugget 125,000.00 2
9 Freezer 3,000,000.00 5
10 Alat pengoreng otomatis 3,000,000.00 2
11 Izin usaha 500,000.00 5
12 Mesin sealer (Vakum sealer) 2,500,000.00 5
Jumlah Total
C. BIAYA TETAP
NO ITEM
50,000.00
120,000.00
1,500,000.00
1,000,000.00
100,000.00
3,000,000.00
200,000.00
500,000.00
3,000,000.00
3,000,000.00
500,000.00
2,500,000.00
15,470,000.00
PENYUSUTAN
4,167
500
25,000
16,667
8,333
50,000
33,333
5,208
50,000
125,000
8,333
41,667
368,208
Rp. 2.600.000,- 5000 20 100,000
Rp. 276.900,- 5325 2 10,650
Rp. 62.400,- 6000 400 2,400,000
Rp. 5.850,- 4500 50 225,000
Rp. 15.600,- 4000 150 600,000
Rp. 130.000,- 1000 5 5,000
Rp. 53.820,- 6900 300 2,070,000
-
Rp. 138.450,- 5325 1 5,325
Rp. 3.120,- 4000 30 120,000
Rp. 27.300,- 7000 150 1,050,000
Rp. 26.000,- 5000 5 25,000
Rp. 120.000,- -
Rp. 3.549.000,- 9100 15 136,500
Rp. 200.000,- -
Rp. 1.435.600,- 6900 8 55,200
Rp. 200.000,- 100 2000 200,000
Rp. 8.844.040,-
NO ALAT UNIT SATUAN HARGA UNIT
1 Timbangan 1 50,000.00 1
2 Nampan 20 6,000.00 20
3 Mesin Pengiling daging 1 1,500,000.00 1
4 Alat pengepres manual (surimi) 1 1,000,000.00 1
5 Kain pengepres 1 100,000.00 1
6 Alat pencampur adonan 1 3,000,000.00 1
7 Baskom besar (Cool box) 1 200,000.00 1
8 Cetakan nugget 4 125,000.00 4
9 Freezer 1 3,000,000.00 1
10 Alat pengoreng otomatis 1 3,000,000.00 1
11 Izin usaha 1 500,000.00 1
12 Mesin sealer (Vakum sealer) 1 2,500,000.00 1
Jumlah Total
B. PENYUSUTAN
UMUR UMUR
NO ALAT SATUAN HARGA
TAHUN TAHUN
1 Timbangan 1 50,000.00 1
2 Nampan 1 6,000.00 1
3 Mesin Pengiling daging 5 1,500,000.00 5
4 Alat pengepres manual (surimi) 5 1,000,000.00 5
5 Kain pengepres 1 100,000.00 1
6 Alat pencampur adonan 5 3,000,000.00 5
7 Baskom besar 0.5 200,000.00 0.5
8 Cetakan nugget 2 125,000.00 2
9 Freezer 5 3,000,000.00 5
10 Alat pengoreng otomatis 2 3,000,000.00 2
11 Izin usaha 5 500,000.00 5
12 Mesin sealer (Vakum sealer) 5 2,500,000.00 5
Jumlah Total
C. BIAYA TETAP
NO ITEM SATUAN
50,000.00
120,000.00
1,500,000.00
1,000,000.00
100,000.00
3,000,000.00
200,000.00
500,000.00
3,000,000.00
3,000,000.00
500,000.00
2,500,000.00
15,470,000.00
PENYUSUTAN
4,167
500
25,000
16,667
8,333
50,000
33,333
5,208
50,000
125,000
8,333
41,667
368,208
PER BULAN
25 HARI
2,500,000.00
133,125.00
150,000.00
112,500.00
100,000.00
25,000.00
172,500.00
-
133,125.00
100,000.00
175,000.00
125,000.00
-
227,500.00
-
172,500.00
2,500.00
4,128,750.00
BIAYA TETAP 3,208,208
UNIT 1760
7,500 x 1760
HASIL PENJUALAN 13,200,000
13,200,000
7,500 x 300
B/C RATIO
3,208,208 8,500,000
2,250,000
11,708,208
0.19217287017
BEP 3,208,208
8,500,000
1
6777 +
0.643939393939
0.356060606061
9,010,287
9,010,287
1,201