No Nama Jumlah Harga Total Biaya

(unit) Satuan (Rp)

(Rp)
1 Mincer (penggiling) 1 4,600,000 4,600,000

2 Stuffer (pencetak 2 16,500,000 33,000,000

sosis)

3 Mesin Pengemas 1 7,500,000 7,500,000

vakum
4 Pompa 1 800,000 800,000
5 Air Blast Freezer 1 7,500,000 7,500,000
6 Food Steamer 2 10,000,000 20,000,000
7 Refrigerator 1 5,000,000 5,000,000

8 Timbangan digital 1 170,500 170,000

9 Neraca digital 1 200,000 200,000
10 Pallet 5 125,000 625,000
11 Ember besar 5 175,000 875,000
12 Gunting Besar 5 50,000 250,000
13 Tandon air 2 650,000 1,300,000
jumlah

No Nama Bahan Baku Jumlah Harga per Total Biaya

(kg) kg (Rp) (Rp)
1. Daging sapi 15 55,000 825,000
2. Es batu 4.5 2,000 9,000
3. Minyak goreng 2.25 11,000 24,750
4. Garam 0.3 2,000 600
5. Gula 0.15 5,000 750
6. Merica 0.08 50,000 4,000
7. TVP 0.3 24,500 7,350
8. ISP 0.22 100,000 22,000
9. Tepung tapioca 0.22 5,500 1,210
10. Nitrit 0.003 777,000 2,331

11. Bawang putih 0.15 15,000 750

12. Selongsong - 200,000 200,000

Total 1,097,741
umur Penyusutan
ekonomis Per Tahun
Per Bulan
8
19,166.7 47,916.7
8
137,500.0 343,750.0
8
31,250.0 78,125.0
8 3,333.3 8,333.3
8 31,250.0 78,125.0
8 83,333.3 208,333.3
8
20,833.3 52,083.3
5 1,133.3 2,833.3
5 1,333.3 3,333.3
5 4,166.7 10,416.7
3 9,722.2 24,305.6
5 1,666.7 4,166.7
8 5,416.7 13,541.7
350,105.6 875,263.9