Scribd Logo
Upload

Welcome to Scribd!

  • 60 views

    Owning & Operation Cost DEUTZH AGROFARM 115 DAN BAJAK 4 DISC

    Uploaded by

    tedi
    This document calculates the owning and operating costs of a Deutz farm tractor and disc plough over their lifespans. It estimates the tractor's depreciation value after 7 years of use and calculates the yearly ownership costs based on depreciation and interest. It also lists the operating costs per hour for fuel, lubricants, filters, tires, wages and the disc plough attachment. The total estimated owning and operating cost per hour is Rp326,495.83 with the disc plough adding Rp359,145.42 per hour to operate.

    Copyright:

    © All Rights Reserved
    Download as XLS, PDF, TXT or read online from Scribd

    Owning & Operation Cost DEUTZH AGROFARM 115 DAN BAJAK 4 DISC

    Uploaded by

    tedi
    60 views1 page
    This document calculates the owning and operating costs of a Deutz farm tractor and disc plough over their lifespans. It estimates the tractor's depreciation value after 7 years of use and calculates the yearly ownership costs based on depreciation and interest. It also lists the operating costs per hour for fuel, lubricants, filters, tires, wages and the disc plough attachment. The total estimated owning and operating cost per hour is Rp326,495.83 with the disc plough adding Rp359,145.42 per hour to operate.

    Original Description:

    Original Title

    owning & operation cost DEUTZH AGROFARM 115 DAN BAJAK 4 DISC

    Copyright

    © © All Rights Reserved

    Available Formats

    XLS, PDF, TXT or read online from Scribd

    Did you find this document useful?

    Is this content inappropriate?

    This document calculates the owning and operating costs of a Deutz farm tractor and disc plough over their lifespans. It estimates the tractor's depreciation value after 7 years of use and calculates the yearly ownership costs based on depreciation and interest. It also lists the operating costs per hour for fuel, lubricants, filters, tires, wages and the disc plough attachment. The total estimated owning and operating cost per hour is Rp326,495.83 with the disc plough adding Rp359,145.42 per hour to operate.

    Copyright:

    © All Rights Reserved
    Download as XLS, PDF, TXT or read online from Scribd
    Download as xls, pdf, or txt
    60 views1 page

    Owning & Operation Cost DEUTZH AGROFARM 115 DAN BAJAK 4 DISC

    Uploaded by

    tedi
    This document calculates the owning and operating costs of a Deutz farm tractor and disc plough over their lifespans. It estimates the tractor's depreciation value after 7 years of use and calculates the yearly ownership costs based on depreciation and interest. It also lists the operating costs per hour for fuel, lubricants, filters, tires, wages and the disc plough attachment. The total estimated owning and operating cost per hour is Rp326,495.83 with the disc plough adding Rp359,145.42 per hour to operate.

    Copyright:

    © All Rights Reserved
    Download as XLS, PDF, TXT or read online from Scribd
    Download as xls, pdf, or txt
    of 1

    PERHITUNGAN

    BIAYA PEMILIKAN DAN OPERASI


    DEUTZH FARM TRACTOR AGROFARM 115-4wd & DISC PLOUGH 4 X 28"
    Harga unit Rp 610,000,000.00
    Harga ban 1 set Rp 20,000,000.00
    Harga unit bekas (30%) Rp 183,000,000.00
    Nilai Penyusutan Rp 407,000,000.00

    A.BIAYA PEMILIKAN (Rp/jam)


    1. Penyusutan nilai penyusutan/umur kegunaan Rp 56,527.78
    2. Interest interest x harga unit x umur traktor Rp 40,666.67
    Total Biaya Pemilikan Rp 97,194.44

    QTY PERIODE (JAM) HARGA


    B. BIAYA OPERASI (Rp/jam)
    1. Bahan Bakar (ltr/jam) 12 Rp 11,500.00 Rp 138,000.00

    2. Pelumas
    a. Engine (liter) 17 300 Rp 45,000.00 Rp 2,550.00
    b. Hydraulic (liter) 82 1,200 Rp 50,000.00 Rp 3,416.67
    c. Brake system (liter) 1 1,200 Rp 50,000.00 Rp 41.67
    d. Front Axle (liter) 16 1,200 Rp 40,000.00 Rp 533.33

    3. Filter
    a. Engine oil filter 1 300 Rp 480,000.00 Rp 1,600.00
    b. Fuel pro 1 600 Rp 190,000.00 Rp 316.67
    c. Fuel filter 2 300 Rp 210,000.00 Rp 1,400.00
    d. Transmission and steering filter 1 600 Rp 1,150,000.00 Rp 1,916.67
    e. Hydraulic Filter 1 600 Rp 2,500,000.00 Rp 4,166.67
    f. Air filter outer 1 400 Rp 985,000.00 Rp 2,462.50
    e. Air Filter Inner 1 400 Rp 750,000.00 Rp 1,875.00

    4. Ban 1 2,000 Rp 20,000,000.00 Rp 10,000.00

    5. Gaji & Premi operator 1 225 Rp 5,000,000.00 Rp 22,222.22

    BIAYA PER JAM TANPA DISC PLOUGH Rp 287,695.83

    6. Disc Plough 4 disc


    a. Disc ploug 4 400 Rp 2,500,000.00 Rp 25,000.00
    b. Bearing Disc ploug 4 200 Rp 325,000.00 Rp 6,500.00
    c. Bolt plough 24 200 Rp 27,500.00 Rp 3,300.00
    d. Shaft Plough 4 400 Rp 400,000.00 Rp 4,000.00

    Total Biaya Operasi Rp 229,301.39


    TOTAL OWNING & OPERATION COST/HM Rp 326,495.83
    MARGIN (10%) Rp 32,649.58
    TOTAL BIAYA OPERASI DISC PLOUGH 4 DISC(Rp/jam) Rp 359,145.42

    You might also like