Bahan kemasan
jumlah harga/bln
pengemas luar 100.0000 1,000 100,000 2,600,000
label 100.0000 500 50,000 1,300,000
total 3,900,000
Biaya Pembersih
biaya/bln
Spons 4.0000 2,000 8,000
sabun 5.0000 5,000 25,000
total 33,000
Kadar Air
sampel berat kurs kurs + sampel berat basah total kering berat kering basah-kering kadar air (db) kadar air (wb)
F1 ke 1 19.0197 21.0249 2.0052 20.9902 1.9705 0.0347 1.7610 1.7305
F1 ke 2 18.9367 20.9963 2.0596 20.9501 2.0134 0.0462 2.2946 2.2432
F1 ke 3 19.0019 21.0924 2.0905 21.0510 2.0491 0.0414 2.0204 1.9804
F2 ke 1 18.9956 20.9981 2.0025 20.9521 1.9565 0.0460 2.3511 2.2971
F2 ke 2 18.7005 20.7117 2.0112 20.6581 1.9576 0.0536 2.7380 2.6651
F2 ke 3 18.8997 20.9031 2.0034 20.8473 1.9476 0.0558 2.8651 2.7853
Kadar Abu
sampel berat kurs kurs + sampel berat sampel total kering berat kering Abu (wb) Abu (wb)
F1 ke 1 19.0197 21.1198 2.1001 19.1203 0.1006 0.0479 0.0479
F1 ke 2 18.9367 21.0279 2.0912 19.1561 0.2194 0.1049 0.1050
F1 ke 3 19.0019 21.0054 2.0035 19.2943 0.2924 0.1459 0.1462
F2 ke 1 18.9956 21.0001 2.0045 19.2321 0.2365 0.1180 0.1181
F2 ke 2 19.1005 21.1010 2.0005 19.5203 0.4198 0.2098 0.2103
F2 ke 3 18.8997 20.8998 2.0001 19.2112 0.3115 0.1557 0.1560
0
Total Nilai Sisa N
timbangan 2 50,000 100,000 20,000 3
kompor 2 150,000 300,000 60,000 3
wajan 4 40,000 160,000 32,000 2
panci 2 25,000 50,000 10,000 2
cetakan 50 20,000 1,000,000 200,000 2
sendok 4 1,500 6,000 1,200 1
baskom 2 7,500 15,000 3,000 1
mangkuk 6 5,000 30,000 6,000 2
tabung gas 2 150,000 300,000 60,000 3
kain saring 2 10,000 20,000 4,000 1
kendaraan 1 15,000,000 15,000,000 3,000,000 1
Total 16,981,000
Bunga 2%
Uraian Biaya Bunga (Bulan)
Biaya Tidak Tetap 8,066,500 161,330
Biaya Usaha 9,520,000 190,400
Biaya Amortisasi 195,833 3,917
Biaya Penyusutan 78,400 1,568
Total 357,215
Biaya Investasi
Biaya Amortisasi (per
Tahun) 2,349,996
HPP 5,721
HJP 7,151
JUAL 7,500
TOTAL/BLN 24,135,000
Depresiasi (Thn) Depresiasi (Bln)
240,000 2,222
720,000 6,667
256,000 5,333
80,000 1,667
1,600,000 33,333
4,800 400
12,000 1,000
48,000 1,000
720,000 6,667
16,000 1,333
12,000,000 1,000,000
15,696,800 1,059,622
laba kotor total penjualan - tidak tetap
24135000 -8066500
16068500
laba operasi laba kotor-biaya operasi
16068500 -10344095
5724405
laba bersih laba operasi- pajak usaha
5724405 -2078232
3646173