URAIAN ANALISA ALAT
|
|||||||||
|
|
|
|
|
|
|
|
|
|
No.
|
|
U R A I A N
|
KODE
|
KOEF.
|
SATUAN
|
KET.
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
A.
|
|
URAIAN PERALATAN
|
|
|
|
|
|||
1.
|
|
Jenis Peralatan
|
TIRE ROLLER 8-10 T.
|
E18
|
|||||
2.
|
|
Tenaga
|
Pw
|
6,0
|
HP
|
|
|||
3.
|
|
Kapasitas
|
Cp
|
8,0
|
Ton
|
|
|||
4.
|
|
Alat Baru :
|
a. Umur Ekonomis
|
A
|
5,0
|
Tahun
|
|
||
|
|
b. Jam Kerja Dalam 1 Tahun
|
W
|
1.800,0
|
Jam
|
|
|||
|
|
c. Harga Alat
|
B
|
180.000.000
|
Rupiah
|
|
|||
5.
|
|
Alat Yang Dipakai :
|
a. Umur Ekonomis
|
A'
|
5,0
|
Tahun
|
usia 0 th
|
||
|
|
b. Jam Kerja Dalam 1 Tahun
|
W'
|
1.800,0
|
Jam
|
usia 0 th
|
|||
|
|
c. Harga Alat
(*)
|
B'
|
180.000.000
|
Rupiah
|
usia 0 th
|
|||
|
|
|
|
|
|
||||
B.
|
|
BIAYA PASTI PER JAM KERJA
|
|
|
|
|
|||
1.
|
|
Nilai Sisa Alat
|
= 10 % x B
|
C
|
18.000.000
|
Rupiah
|
|
||
|
|
|
|
|
|
||||
2.
|
|
Faktor Angsuran Modal =
|
i x (1 + i)^A'
|
D
|
0,33438
|
-
|
|
||
|
|
(1 + i)^A' - 1
|
|
|
|
|
|||
3.
|
|
Biaya Pasti per Jam
:
|
|
|
|
|
|||
|
|
a. Biaya
Pengembalian Modal =
|
( B' - C ) x D
|
E
|
30.094,17
|
Rupiah
|
|
||
|
|
W'
|
|
|
|
|
|||
|
|
|
|
|
|
||||
|
|
b. Asuransi
dan Lain-lain =
|
0.20 x C
|
F
|
2.000,00
|
Rupiah
|
|
||
|
|
W'
|
|
|
|
|
|||
|
|
|
|
|
|
||||
|
|
Biaya Pasti per Jam =
|
( E + F )
|
G
|
32.094,17
|
Rupiah
|
|
||
|
|
|
|
|
|
||||
C.
|
|
BIAYA OPERASI PER JAM KERJA
|
|
|
|
|
|||
|
|
|
|
|
|
||||
1.
|
|
Bahan Bakar
= (0.125-0.175 Ltr/HP/Jam) x Pw x Ms
|
H
|
6.480,00
|
Rupiah
|
|
|||
2.
|
|
Pelumas
= (0.0035-0.006 Ltr/HP/Jam) x
Pw x Mp
|
I
|
836,00
|
Rupiah
|
|
|||
|
|
|
|
|
|
||||
3.
|
|
Workshop
=
|
(6,25 % - 8,75 %)
x B'
|
J
|
7.500,00
|
Rupiah
|
|
||
|
|
W'
|
|
|
|
|
|||
4.
|
|
Sparepart
=
|
(12,5 % - 17,5 %)
x B'
|
K
|
15.000,00
|
Rupiah
|
|
||
|
|
W'
|
|
|
|
|
|||
5.
|
|
Operator
|
= ( 1 Orang / Jam ) x U1
|
L
|
7.143,00
|
Rupiah
|
|
||
6.
|
|
Pembantu Operator
|
= ( 1 Orang / Jam ) x U2
|
M
|
5.000,00
|
Rupiah
|
|
||
|
|
|
|
|
|
||||
|
|
Biaya Operasi per Jam =
|
(H+I+J+K+L+M)
|
P
|
41.959,00
|
Rupiah
|
|
||
|
|
|
|
|
|
||||
D.
|
|
TOTAL BIAYA SEWA ALAT / JAM =
( G + P )
|
S
|
74.053,17
|
Rupiah
|
|
|||
|
|
|
|
|
|
||||
|
|
|
|
|
|
||||
E.
|
|
LAIN - LAIN
|
|
|
|
|
|||
1.
|
|
Tingkat Suku Bunga
|
i
|
20,00
|
% / Tahun
|
|
|||
2.
|
|
Upah Operator / Sopir
|
U1
|
7.143,00
|
Rp./Jam
|
|
|||
3.
|
|
Upah Pembantu Operator / Pmb.Sopir
|
U2
|
5.000,00
|
Rp./Jam
|
|
|||
4.
|
|
Bahan Bakar Bensin
|
Mb
|
5.400,00
|
Liter
|
|
|||
5.
|
|
Bahan Bakar Solar
|
Ms
|
5.400,00
|
Liter
|
|
|||
6.
|
|
Minyak Pelumas
|
Mp
|
22.000,00
|
Liter
|
|
|||
7.
|
|
PPN diperhitungkan pada lembar Rekapitulasi
|
|
|
|
|
|||
|
|
Biaya Pekerjaan
|
|
|
|
|
|||
|
|
|
|
|
|
|
|
|
|
Note
|
:
|
(*) = Bila bukan alat baru, diperhitungkan
setelah mengalami depresiasi (dengan declining methode).
|
Followers
Wednesday, November 18, 2015
Contoh Uraian Analisa Alat Berat
Subscribe to:
Post Comments (Atom)
bisa didownload kah gan
ReplyDelete