Scribd Logo
Upload

Welcome to Scribd!

  • Owning & Operation Cost T7.150 Stonecrusher Midipierre dt225

    Uploaded by

    tedi
    28 views4 pages

    Original Title

    owning & operation cost T7.150 stonecrusher midipierre dt225

    Copyright

    © © All Rights Reserved

    Available Formats

    XLS, 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 XLS, PDF, TXT or read online from Scribd
    Flag for inappropriate content
    28 views4 pages

    Owning & Operation Cost T7.150 Stonecrusher Midipierre dt225

    Uploaded by

    tedi

    Copyright:

    © All Rights Reserved
    Download as XLS, PDF, TXT or read online from Scribd
    Flag for inappropriate content
    of 4

    PERHITUNGAN

    BIAYA PEMILIKAN DAN OPERASI


    NEWHOLLAND FARM TRACTOR T7.150-4wd & STONECRUSHER MIDIPIERRE DT
    Harga unit
    Harga ban 1 set
    Harga Midipirre DT 225
    Harga unit bekas (30%)
    Nilai Penyusutan

    A.BIAYA PEMILIKAN (Rp/jam)


    1. Penyusutan
    2. Interest
    Total Biaya Pemilikan

    QTY PERIODE (JAM) HARGA


    B. BIAYA OPERASI (Rp/jam)
    1. Bahan Bakar (ltr/jam) 18 Rp 11,500.00

    2. Pelumas
    a. Engine (liter) 17 300 Rp 45,000.00
    b. Hydraulic (liter) 82 1,200 Rp 50,000.00
    c. Brake system (liter) 1 1,200 Rp 50,000.00
    d. Front Axle (liter) 16 1,200 Rp 40,000.00
    3. Grease (kg) 1 100 Rp 750,000.00

    3. Filter
    a. Engine oil filter 1 300 Rp 517,800.00
    b. Fuel pro 1 600 Rp 200,900.00
    c. Fuel filter 2 300 Rp 239,800.00
    d. Transmission and steering filter 1 600 Rp 1,196,500.00
    e. Hydraulic Filter 1 600 Rp 3,511,300.00
    f. Air filter outer 1 400 Rp 1,050,300.00
    e. Air Filter Inner 1 400 Rp 893,600.00

    4. Stonecrusher
    a. Super duo extreme LH 1 600 Rp 3,992,520.00
    b. Super duo extreme RH 1 600 Rp 3,992,520.00
    c. Super duo protect 48 600 Rp 3,992,520.00
    d. Belts 12 125 Rp 400,000.00
    e. Bolt 1 500 Rp 1,451,000.00
    f. Air filter outer 1 500 Rp 9,000.00
    g. Shaft PTO 12 teeth 1 250 Rp 3,750,000.00

    5. Ban 1 2,000 Rp 36,000,000.00

    6. Gaji & Premi operator 1 225 Rp 5,000,000.00

    6. Maintenance & Repair (%) 25% 7,200 Rp 1,678,000,000.00


    Total Biaya Operasi
    TOTAL BIAYA OPERASI & PEMILIKAN STONE CRUSHER MIDIPIERRE DT225 (Rp/jam)
    NGAN
    DAN OPERASI
    & STONECRUSHER MIDIPIERRE DT225
    Rp 1,078,000,000.00
    Rp 36,000,000.00
    Rp 600,000,000.00
    Rp 503,400,000.00
    Rp 1,138,600,000.00

    nilai penyusutan/umur kegunaan Rp 158,138.89


    interest x harga unit x umur traktor Rp 111,866.67
    Rp 270,005.56

    Rp 207,000.00

    Rp 2,550.00
    Rp 3,416.67
    Rp 41.67
    Rp 533.33
    Rp 7,500.00

    Rp 1,726.00
    Rp 334.83
    Rp 1,598.67
    Rp 1,994.17
    Rp 5,852.17
    Rp 2,625.75
    Rp 2,234.00

    Rp 6,654.20
    Rp 6,654.20
    Rp 319,401.60
    Rp 38,400.00
    Rp 2,902.00
    Rp 18.00
    Rp 15,000.00

    Rp 18,000.00

    Rp 22,222.22

    Harga T7.150 + Harga Middipirre Rp 58,263.89


    Rp 724,923.36
    TOTAL Rp 994,928.92
    MARGIN (10%) Rp 99,492.89
    RE DT225 (Rp/jam) Rp 1,094,421.81

    You might also like