Biaya Penyusutan Alat

Masa produktif
No Nama Alat Harga Awal
(bulan)
1 Timbangan 500000 60
2 Mixer 7000000 60
3 Dough Devider 6000000 60
4 Proofer 11000000 60
5 Loyang 75000 36
6 Wadah/baskom 25000 12
7 Piring/mangkok kecil 5000 12
8 Oven 25000000 60
9 Rak pendingin 2000000 60
10 Sendok kecil 3000 12
11 Spatula plastik/Scrapper 5000 6
12 Sarung tangan tahan panas 25000 12
13 Roller 2000 12
14 Meja kerja 3500000 36

1 Tepung terigu protein tinggi 15,000.00 900

Tepung terigu protein sedang
2 13,000.00 100
3 Air 1,500.00 425
4 Ragi/Yeast 60,000.00 30
5 Garam 10,000.00 15
6 Gula 14,000.00 220
7 Susu 40,000.00 50
8 Telur 24,000.00 100
9 Mentega 25,000.00 150
10 Bahan isi 35,000.00 250
11 Kantong plastik/pengemas 5,000.00 39
12 Selotape 2,500.00 0.5

562,500 562.500
62,500 62.500
265,625 265.625
18,750 18.750
 9,375 9.375
137,500 137.500
31,250 31.250
62,500 62.500
93,750 93.750
156,250 156.250
24,375 24.375
313 0.313

812,500
398,438
1,125,000
93,750
1,925,000
1,250,000
1,500,000
2,343,750
5,468,750
812,500
1,200,000
100,000
812,500 17,029,688
398,438
1,125,000
93,750
1,925,000
1,250,000
1,500,000 600
2,343,750 375
5,468,750 1.6
812,500 40 20000
1,200,000
100,000
800,000
400000
18,229,688
4,080,443
22,310,131
 Harga penyusutan Jumlah Harga Akhir

8,333 1 8,333
116,667 1 116,667
100,000 1 100,000
183,333 1 183,333
2,083 6 12,500
2,083 3 6,250
417 8 3,333
416,667 1 416,667
33,333 1 33,333
250 6 1,500
833 2 1,667
2,083 1 2,083
167 2 333
97,222 2 194,444
1,080,444
963,472

562,500 13500 337500

62,500 1300 32500 812,500

265,625 637.5 15937.5 398,438
18,750 1800 45000 1,125,000
9,375 150 3750 93,750
137,500 3080 77000 1,925,000
31,250 2000 50000 1,250,000
62,500 2400 60000 1,500,000
93,750 3750 93750 2,343,750
156,250 8750 218750 5,468,750
24,375 1950 48750 1,218,750
313 1250 31250 781,250
40,568 1,014,188 16,917,188

8,333
116,667
100,000
183,333
 12,500
6,250
3,333
416,667
33,333
1,500
1,667
2,083
333
194,444
3,000,000
300,000
4,380,443

4380443 21,410,131

800000

8,333
116,667
100,000
183,333
12,500
6,250
 3,333
416,667
33,333
1,500
1,667
2,083
333
194,444
3,000,000
4,080,443