bp & o

BIAYA DEPRSIASI

Alat BulldozerHarga Beli Tanpa Ban (P) 12,000,000,000.00 Rp.Nilai sisa (S) 10%

1,200,000,000.00 Rp.Depresiasi Total (Dtot) 10,800,000,000.00 Rp.Umur ekonomis (n) 8.00 tahun

10,000.00 jamCARA 1: METODE LANGSUNG

012345678

CARA 2: METODE PENGURANGAN BERGANDA

012345678

CARA 3: METODE PENJUMLAHAN ANGKA TAHUN

0123

Tahun ke

Tahun ke

Tahun ke

45678

Jumlah Angka Tahun 36

BIAYA INVESTASIPajak 5%Asuransi 3%Bunga 16%i 24%

Biaya Investasi per-tahun (It) 1,620,000,000.00 Rp./tahunBiaya Investasi per-jam (Ij) 1,296,000.00 Rp./jam

CARA 1: METODE LANGSUNG

Harga Buku (Rp.)Depresiasi (Rp.)

Tahun Jam 12,000,000,000.00 - ### 0 10,650,000,000.00 1,350,000,000.00 1,080,000.00 1,296,000.00 9,300,000,000.00 1,350,000,000.00 1,080,000.00 1,296,000.00 7,950,000,000.00 1,350,000,000.00 1,080,000.00 1,296,000.00 6,600,000,000.00 1,350,000,000.00 1,080,000.00 1,296,000.00 5,250,000,000.00 1,350,000,000.00 1,080,000.00 1,296,000.00 3,900,000,000.00 1,350,000,000.00 1,080,000.00 1,296,000.00 2,550,000,000.00 1,350,000,000.00 1,080,000.00 1,296,000.00 1,200,000,000.00 1,350,000,000.00 1,080,000.00 1,296,000.00



Tahun Jam 12,000,000,000.00 - ### 0 9,000,000,000.00 3,000,000,000.00 2,400,000.00 1,296,000.00 6,750,000,000.00 2,250,000,000.00 1,800,000.00 1,296,000.00 5,062,500,000.00 1,687,500,000.00 1,350,000.00 1,296,000.00 3,796,875,000.00 1,265,625,000.00 1,012,500.00 1,296,000.00 2,847,656,250.00 949,218,750.00 759,375.00 1,296,000.00 2,135,742,187.50 711,914,062.50 569,531.25 1,296,000.00 1,601,806,640.63 533,935,546.88 427,148.44 1,296,000.00 1,201,354,980.47 400,451,660.16 320,361.33 1,296,000.00



Tahun Jam 12,000,000,000.00 - ### 0 9,600,000,000.00 2,400,000,000.00 1,920,000.00 1,296,000.00 7,500,000,000.00 2,100,000,000.00 1,680,000.00 1,296,000.00 5,700,000,000.00 1,800,000,000.00 1,440,000.00 1,296,000.00

Biaya Investasi (per-jam)



4,200,000,000.00 1,500,000,000.00 1,200,000.00 1,296,000.00 3,000,000,000.00 1,200,000,000.00 960,000.00 1,296,000.00 2,100,000,000.00 900,000,000.00 720,000.00 1,296,000.00 1,500,000,000.00 600,000,000.00 480,000.00 1,296,000.00 1,200,000,000.00 300,000,000.00 240,000.00 1,296,000.00

Rp./tahun

CARA 1: METODE LANGSUNG

0 918,000.00 918,000.00 918,000.00 918,000.00 918,000.00 918,000.00 918,000.00 918,000.00


0 272,307.13 363,076.17 484,101.56 645,468.75 860,625.00 1,147,500.00 1,530,000.00 2,040,000.00


0 204,000.00 408,000.00 612,000.00

BIAYA PERAWATAN & PERBAIKAN (per-jam)



816,000.00 1,020,000.00 1,224,000.00 1,428,000.00 1,632,000.00

BIAYA BAHAN BAKARMotor Diesel 0.16 l/Hp/JamDaya mesin 100.00 HpHarga Solar Industri 7,000.00 Rp./lKebutuhan BBM 16.00 l/jamBIAYA BAHAN BAKAR 112,000.00 Rp./jam

BIAYA PELUMASKapasitas Crankcase ( C) 4.00 galonKebutuhan pelumas 0.006 lb/Hp/JamEffesiensi 85%Konversi kebutuhan 7.40 lb/galonWaktu siklus penggantian 100.00 jamHarga Pelumas crankcase 125,000.00 Rp./galonHarga pelumas lainnya 26,000.00 Rp./jamKebutuhan pelumas 0.11 galon/jamBIAYA PELUMAS 39,614.86 Rp./jam

BIAYA FILTERJenis Filter Jumlah Harga

Filter Olie 2.00 85,000.00 Filter Solar 3.00 110,000.00 Filter Kopling 2.00 135,000.00 Filter Versneling 1.00 150,000.00 Filter Hydrolik 1.00 150,000.00 Filter udara 1.00 185,000.00 BIAYA FILTER

BIAYA BANHarga Ban per-set 25,000,000.00 Rp./setJumlah Ban 4.00 setMasa guna Ban (B) 1,250.00 jamBIAYA BAN 80,000.00 Rp./jam

BIAYA PERAWATAN & PERBAIKAN

Besar biaya dari Depresiasi 85%

BIAYA OPERATORGaji 140,000.00 Rp./hariBonus 60,000.00 Rp./hariLain-lain 40,000.00 Rp./hariJam kerja 8.00 jamBIAYA OPERATOR 30,000.00 Rp./jam

Masa guna Biaya Filter 2,000.00 85.00 Rp./jam 1,000.00 330.00 Rp./jam 1,000.00 270.00 Rp./jam 1,000.00 150.00 Rp./jam 2,000.00 75.00 Rp./jam 500.00 370.00 Rp./jam

1,280.00 Rp./jam

g BC AB AC W P GR

2% 2.00 100.00 100.02 1,000.00 19.996 2%3% 3.00 100.00 100.04 1,000.00 29.987 3%4% 4.00 100.00 100.08 1,000.00 39.968 4%5% 5.00 100.00 100.12 1,000.00 49.938 5%6% 6.00 100.00 100.18 1,000.00 59.892 6%7% 7.00 100.00 100.24 1,000.00 69.829 7%8% 8.00 100.00 100.32 1,000.00 79.745 8%9% 9.00 100.00 100.40 1,000.00 89.638 9%

10% 10.00 100.00 100.50 1,000.00 99.504 10%11% 11.00 100.00 100.60 1,000.00 109.340 11%12% 12.00 100.00 100.72 1,000.00 119.145 12%13% 13.00 100.00 100.84 1,000.00 128.915 13%14% 14.00 100.00 100.98 1,000.00 138.648 14%15% 15.00 100.00 101.12 1,000.00 148.340 15%16% 16.00 100.00 101.27 1,000.00 157.991 16%17% 17.00 100.00 101.43 1,000.00 167.595 17%18% 18.00 100.00 101.61 1,000.00 177.153 18%19% 19.00 100.00 101.79 1,000.00 186.661 19%20% 20.00 100.00 101.98 1,000.00 196.116 20%21% 21.00 100.00 102.18 1,000.00 205.517 21%22% 22.00 100.00 102.39 1,000.00 214.862 21%

bp & o

Documents