Scribd Logo
Upload

Welcome to Scribd!

  • Alat Berat Take Home

    Uploaded by

    ardien yoga pratama
    2 views12 pages

    Original Title

    Alat Berat Take Home.xlsx

    Copyright

    © © All Rights Reserved

    Available Formats

    XLSX, PDF, TXT or read online from Scribd

    Did you find this document useful?

    Is this content inappropriate?

    Report this Document

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd
    Flag for inappropriate content
    2 views12 pages

    Alat Berat Take Home

    Uploaded by

    ardien yoga pratama

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd
    Flag for inappropriate content
    of 12

    Nama Alat = Ekskavator

    Harga Alat B = Rp700,000,000


    Umur Ekonomis A = 10 tahun
    Persentase Penyusutan C = 10 %
    Harga Penyusutan C = Rp70,000,000
    Jam Kerja W = 2000 jam/tahun
    Suku Bunga I = 12.5 %
    Faktor Pengembalian Modal D = 0.181
    Biaya Asumsi F = Rp1,400,000
    Harga Kepemilikan G = 57595.8613072
    = Rp58,000
    Nama Alat = Bulldozer
    Harga Alat B = Rp950,000,000
    Umur Ekonomis A = 5 tahun
    Persentase Penyusutan C = 30 %
    Harga Penyusutan C = Rp285,000,000
    Jam Kerja W = 1500 jam/tahun
    Suku Bunga I = 12 %
    Biaya Asuransi = 1%
    Biaya Pajak = 1%
    = 14 %
    Faktor Pengembalian Modal D = 0.277
    Biaya Asumsi F = Rp1,900,000
    D = 0.291
    G = 130402.37
    Biaya Kepemilikan G = 88666.667
    Biaya Asuransi,Pajak, Bunga It = 53200
    = 141866.67
    = Rp142,000
    Nama Alat = Motor Grader
    Harga Alat B = Rp800,000,000
    Umur Ekonomis A = 10 tahun
    Persentase Penyusutan C = 10 %
    Harga Penyusutan C = Rp80,000,000
    Jam Kerja W = 1500 jam/tahun
    Suku Bunga I = 12 %
    Faktor Pengembalian Modal D = 0.177
    Biaya Asumsi F = Rp1,600,000
    Harga Kepemilikan G = 86019.0654634
    = Rp87,000
    Nama Alat = AMP
    Harga Alat = Rp 8,500,000,000
    Umur Ekonomis Alat = 10 tahun
    Tenaga Mesin = 220 HP
    Kapasitas Produksi = 50 t/m3
    Jam Kerja = 2000 jam/tahun
    Tingkat Suku Bunga = 20 %/tahun
    Upah Operator OP1 = Rp 17,143 /jam
    OP2 = Rp 14,286 /jam
    Bahan Bakar Premium = Rp 12,500 /liter
    Bahan Bakar Solar = Rp 11,000 /liter
    Minyak Pelumas = Rp 30,000 /liter
    Biaya Kepemilikan G
    Penyusutan Barang C = 10 %
    Harga Sisa C = Rp 850,000,000
    Faktor Modal D = 1.231
    Biaya Asumsi F = Rp 17,000,000
    G = 4717597.270462
    = Rp 4,718,000

    Biaya Operasional O

    Biaya Bahan Bakar H


    Persentase Beban Kerja = 17.5 %
    H = Rp 423,500

    Biaya Pelumas L
    Persentase Beban Kerja = 2%
    L = Rp 132,000

    Biaya Maintenance K
    Persentase Beban Kerja = 17.5 %
    K = Rp 743,750

    Biaya Operator P = Rp 31,429

    O = Rp 1,330,679
    Nama Alat = Stone Crusher
    Harga Alat = Rp 8,500,000,000
    Umur Ekonomis Alat = 5 tahun
    Tenaga Mesin = 220 HP
    Kapasitas Produksi = 50 t/m3
    Jam Kerja = 2000 jam/tahun
    Tingkat Suku Bunga = 20 %/tahun
    Upah Operator OP1 = Rp 17,143 /jam
    OP2 = Rp 14,286 /jam
    Bahan Bakar Premium = Rp 12,500 /liter
    Bahan Bakar Solar = Rp 11,000 /liter
    Minyak Pelumas = Rp 30,000 /liter
    Biaya Kepemilikan G
    Penyusutan Barang C = 10 %
    Harga Sisa C = Rp 850,000,000
    Faktor Modal D = 1.806
    Biaya Asumsi F = Rp 17,000,000
    G = 6917514.19049667
    = Rp 6,918,000

    Biaya Operasional O

    Biaya Bahan Bakar H


    Persentase Beban Kerja = 17.5 %
    H = Rp 423,500

    Biaya Pelumas L
    Persentase Beban Kerja = 2%
    L = Rp 132,000

    Biaya Maintenance K
    Persentase Beban Kerja = 17.5 %
    K = Rp 743,750

    Biaya Operator P = Rp 31,429

    O = Rp 1,330,679
    Nama Alat = Wheel Loader
    Harga Alat = Rp 1,150,000,000
    Umur Ekonomis Alat = 5 tahun
    Tenaga Mesin = 125 HP
    Kapasitas Produksi = 1.5 m3
    Jam Kerja = 2000 jam/tahun
    Tingkat Suku Bunga = 20 %/tahun
    Upah Operator OP1 = Rp 17,143 /jam
    OP2 = Rp 14,286 /jam
    Bahan Bakar Premium = Rp 12,500 /liter
    Bahan Bakar Solar = Rp 11,000 /liter
    Minyak Pelumas = Rp 30,000 /liter
    Biaya Kepemilikan G
    Penyusutan Barang C = 10 %
    Harga Sisa C = Rp 115,000,000
    Faktor Modal D = 1.806
    Biaya Asumsi F = Rp 2,300,000
    G = 935898.978714255
    = Rp 936,000

    Biaya Operasional O

    Biaya Bahan Bakar H


    Persentase Beban Kerja = 17.5 %
    H = Rp 240,625

    Biaya Pelumas L
    Persentase Beban Kerja = 1%
    L = Rp 37,500

    Biaya Maintenance K
    Persentase Beban Kerja = 17.5 %
    K = Rp 100,625

    Biaya Operator P = Rp 31,429

    O = Rp 410,179
    Nama Alat = Ekskavator
    Harga Alat = Rp 1,450,000,000
    Umur Ekonomis Alat = 5 tahun
    Tenaga Mesin = 80 HP
    Kapasitas Produksi = 0.5 m3
    Jam Kerja = 2000 jam/tahun
    Tingkat Suku Bunga = 20 %/tahun
    Upah Operator OP1 = Rp 18,571 /jam
    OP2 = Rp 17,143 /jam
    Bahan Bakar Premium = Rp 12,500 /liter
    Bahan Bakar Solar = Rp 11,000 /liter
    Minyak Pelumas = Rp 35,000 /liter
    Biaya Kepemilikan G
    Penyusutan Barang C = 10 %
    Harga Sisa C = Rp 145,000,000
    Faktor Modal D = 1.806
    Biaya Asumsi F = Rp 2,900,000
    G = 1180046.53837884
    = Rp 1,181,000

    Biaya Operasional O

    Biaya Bahan Bakar H


    Persentase Beban Kerja = 17.5 %
    H = Rp 154,000

    Biaya Pelumas L
    Persentase Beban Kerja = 1%
    L = Rp 28,000

    Biaya Maintenance K
    Persentase Beban Kerja = 17.5 %
    K = Rp 126,875

    Biaya Operator P = Rp 35,714

    O = Rp 344,589

    You might also like