Biaya Produksi Tetap

No Kebutuhan Harga Jumlah

I Tempat Pekerjaan
1 Sewa Bangunan Kantor dan Gudang Rp 30,000,000 1
II Gaji Karyawan
1 Gaji Pemilik Rp 3,000,000 1
2 Gaji Karyawan Tetap Rp 2,000,000 3
III Peralatan
1 Mesin Paving Block Press Rp 20,000,000 1
2 Alat Manual Rp 1,000,000 1
3 Molen Kapasitas 0,3 m3 Rp 5,000,000 1
4 Peralatan Kantor Rp 2,000,000 5
IV Kendaraan
1 Forklift Rp 100,000,000 Ls
2 Pick Up L 300 Rp 80,000,000 Ls
V Listrik, Air, Bensin, Perawatan
1 Perawatan Mesin Alat dan Kendaraan Rp 50,000 Ls
2 Bahan Bakar Mesin Kendaraan Rp 700,000 Ls
3 Listrik Rp 800,000 Ls
Fix Cost (FC)
Jumlah Umur Biaya Per Bulan

buah 10 tahun Rp 250,000

orang 1 bulan Rp 3,000,000

orang 1 bulan Rp 6,000,000

buah 10 tahun Rp 166,667

buah 1 tahun Rp 83,333
buah 5 tahun Rp 83,333
buah 1 tahun Rp 166,667

Ls 20 tahun Rp 416,667
Ls 20 tahun Rp 333,333

Ls 1 bulan Rp 50,000
Ls 1 bulan Rp 700,000
Ls 1 bulan Rp 800,000
Rp 12,050,000

Rp - 0
Rp 20,000 20
Rp 40,000 40
Rp 60,000 60
Rp 80,000 80
Rp 100,000 100
Rp 120,000 120
Rp 140,000 140
Rp 160,000 160
Rp 180,000 180
Rp 200,000 200
Rp 220,000 220

Rp -
Rp 20,000
Rp 40,000
Rp 60,000
Rp 80,000
Rp 100,000
Rp 120,000
Rp 140,000
Rp 160,000
Rp 180,000
Rp 200,000
Rp 220,000
TOTAL COST FC + VC
Rp 12,050,000 Rp 9,635,200
Rp 21,685,200

HARGA SAAT IMPAS TC = TR

VC + FC PXD
Rp 21,685,200 P X 160
P= Rp 135,533

HARAG SAAT UNTUNG P UNTUNG 15%

Rp 155,862

P1 Rp 135,533
P2 Rp 155,862
D1 160
D2 140

DELTA P Rp 20,330
DELTA D -20
ed -0.833333

GRAFIK ELASTISITAS PERMINTAAN PAVING BLOCK PRESS

PERSEGI PANJANG 20 x 10,5 x 10 cm

Rp200,000

Rp180,000

Rp160,000

ed < 1
Rp140,000

Rp120,000
Harga Produk (P)

Rp100,000

Rp80,000
Harga Produ
Rp100,000

Rp80,000

Rp60,000

Rp40,000

Rp20,000

Rp-
0 20 40 60 80 100 120 140 160 180 200 220

Jumlah produk (Q per m²)

ANALUSA PENDAPAT MAKSIMUM

P= 298.165 - 1016,45 D

TR = PXD
298.165 - 1016,45 D²

D 298.165 - 1016,45 D² 2032.9

146.669782084707
147 DIBULATKAN

TR MAX Rp21,865,787

ANALISA KEUNTUNGAN MAXS

V Rp 60,220 Rp 237,945

K 237.945D - 1016,45 D² - 12.050.000

D 2032.9 115.52855526588

K MAXS Rp1,516,177

ANALISA TITIK IMPAS

a -1016.45
b 237,945
c 12,050,000
D1 74
D2 160
 Rp 20,330 Rp 2,710,650
Rp 3,252,780

1 m³ Beton Mutu, f'c = 26,4 MPa (K300) Kedap Air, Slu

No
BLOCK PRESS
1
m
1
2
3
4
Jumlah

1 m³ Beton Mutu, f'c = 26,4 MPa (K300) Kedap Air, Slu

No
1
1
2
3
4
Jumlah
180 200 220

116 DIBULATKAN
1 m³ Beton Mutu, f'c = 26,4 MPa (K300) Kedap Air, Slump (12±2) cm, w/c = 0,52 (Kedap Air)
Uraian Bahan Satuan Harga Satuan (RP) Jumlah (Rp)
2 3 4 5
PC / Portland cement kg Rp 55,000 Rp 1,320
PB / Pasir beton kg Rp 150,000 Rp 1,200
Kr / Krikil kg Rp 120,000 Rp 9,600
Air Liter Rp 5 Rp 1,000
Jumlah Rp 13,120

1 m³ Beton Mutu, f'c = 26,4 MPa (K300) Kedap Air, Slump (12±2) cm, w/c = 0,52 (Kedap Air)
Uraian Bahan Satuan Harga Satuan (RP) Jumlah (Rp)
2 3 4 5
Bahan baku pembuatan paving 25 unit m² Rp 1,900 Rp 304,000
Pekerja kapasitas maksimal 40 unit m² Rp 44,750 Rp 7,160,000
Sopir kapasitas maksimal 150 unit m² Rp 9,800 Rp 1,568,000
Overhead 5% Rp 3,770 Rp 603,200
Jumlah Rp 9,635,200
D TR VC FC
0 Rp0.00 Rp - Rp 11,825,000
1 Rp294,072.05 Rp 60,220.00 Rp 11,825,000
2 Rp586,132.20 Rp 120,440.00 Rp 11,825,000
3 Rp876,180.45 Rp 180,660.00 Rp 11,825,000
4 Rp1,164,216.80 Rp 240,880.00 Rp 11,825,000
5 Rp1,450,241.25 Rp 301,100.00 Rp 11,825,000
6 Rp1,734,253.80 Rp 361,320.00 Rp 11,825,000
7 Rp2,016,254.45 Rp 421,540.00 Rp 11,825,000
8 Rp2,296,243.20 Rp 481,760.00 Rp 11,825,000
9 Rp2,574,220.05 Rp 541,980.00 Rp 11,825,000
10 Rp2,850,185.00 Rp 602,200.00 Rp 11,825,000
11 Rp3,124,138.05 Rp 662,420.00 Rp 11,825,000
12 Rp3,396,079.20 Rp 722,640.00 Rp 11,825,000
13 Rp3,666,008.45 Rp 782,860.00 Rp 11,825,000
14 Rp3,933,925.80 Rp 843,080.00 Rp 11,825,000
15 Rp4,199,831.25 Rp 903,300.00 Rp 11,825,000
16 Rp4,463,724.80 Rp 963,520.00 Rp 11,825,000
17 Rp4,725,606.45 Rp 1,023,740.00 Rp 11,825,000
18 Rp4,985,476.20 Rp 1,083,960.00 Rp 11,825,000
19 Rp5,243,334.05 Rp 1,144,180.00 Rp 11,825,000
20 Rp5,499,180.00 Rp 1,204,400.00 Rp 11,825,000
21 Rp5,753,014.05 Rp 1,264,620.00 Rp 11,825,000
22 Rp6,004,836.20 Rp 1,324,840.00 Rp 11,825,000
23 Rp6,254,646.45 Rp 1,385,060.00 Rp 11,825,000
24 Rp6,502,444.80 Rp 1,445,280.00 Rp 11,825,000
25 Rp6,748,231.25 Rp 1,505,500.00 Rp 11,825,000
26 Rp6,992,005.80 Rp 1,565,720.00 Rp 11,825,000
27 Rp7,233,768.45 Rp 1,625,940.00 Rp 11,825,000
28 Rp7,473,519.20 Rp 1,686,160.00 Rp 11,825,000
29 Rp7,711,258.05 Rp 1,746,380.00 Rp 11,825,000
30 Rp7,946,985.00 Rp 1,806,600.00 Rp 11,825,000
31 Rp8,180,700.05 Rp 1,866,820.00 Rp 11,825,000
32 Rp8,412,403.20 Rp 1,927,040.00 Rp 11,825,000
33 Rp8,642,094.45 Rp 1,987,260.00 Rp 11,825,000
34 Rp8,869,773.80 Rp 2,047,480.00 Rp 11,825,000
35 Rp9,095,441.25 Rp 2,107,700.00 Rp 11,825,000
36 Rp9,319,096.80 Rp 2,167,920.00 Rp 11,825,000
37 Rp9,540,740.45 Rp 2,228,140.00 Rp 11,825,000
38 Rp9,760,372.20 Rp 2,288,360.00 Rp 11,825,000
39 Rp9,977,992.05 Rp 2,348,580.00 Rp 11,825,000
40 Rp10,193,600.00 Rp 2,408,800.00 Rp 11,825,000
41 Rp10,407,196.05 Rp 2,469,020.00 Rp 11,825,000
42 Rp10,618,780.20 Rp 2,529,240.00 Rp 11,825,000
43 Rp10,828,352.45 Rp 2,589,460.00 Rp 11,825,000
44 Rp11,035,912.80 Rp 2,649,680.00 Rp 11,825,000
45 Rp11,241,461.25 Rp 2,709,900.00 Rp 11,825,000
46 Rp11,444,997.80 Rp 2,770,120.00 Rp 11,825,000
47 Rp11,646,522.45 Rp 2,830,340.00 Rp 11,825,000
48 Rp11,846,035.20 Rp 2,890,560.00 Rp 11,825,000
49 Rp12,043,536.05 Rp 2,950,780.00 Rp 11,825,000
50 Rp12,239,025.00 Rp 3,011,000.00 Rp 11,825,000
51 Rp12,432,502.05 Rp 3,071,220.00 Rp 11,825,000
52 Rp12,623,967.20 Rp 3,131,440.00 Rp 11,825,000
53 Rp12,813,420.45 Rp 3,191,660.00 Rp 11,825,000
54 Rp13,000,861.80 Rp 3,251,880.00 Rp 11,825,000
55 Rp13,186,291.25 Rp 3,312,100.00 Rp 11,825,000
56 Rp13,369,708.80 Rp 3,372,320.00 Rp 11,825,000
57 Rp13,551,114.45 Rp 3,432,540.00 Rp 11,825,000
58 Rp13,730,508.20 Rp 3,492,760.00 Rp 11,825,000
59 Rp13,907,890.05 Rp 3,552,980.00 Rp 11,825,000
60 Rp14,083,260.00 Rp 3,613,200.00 Rp 11,825,000
61 Rp14,256,618.05 Rp 3,673,420.00 Rp 11,825,000
62 Rp14,427,964.20 Rp 3,733,640.00 Rp 11,825,000
63 Rp14,597,298.45 Rp 3,793,860.00 Rp 11,825,000
64 Rp14,764,620.80 Rp 3,854,080.00 Rp 11,825,000
65 Rp14,929,931.25 Rp 3,914,300.00 Rp 11,825,000
66 Rp15,093,229.80 Rp 3,974,520.00 Rp 11,825,000
67 Rp15,254,516.45 Rp 4,034,740.00 Rp 11,825,000
68 Rp15,413,791.20 Rp 4,094,960.00 Rp 11,825,000
69 Rp15,571,054.05 Rp 4,155,180.00 Rp 11,825,000
70 Rp15,726,305.00 Rp 4,215,400.00 Rp 11,825,000
71 Rp15,879,544.05 Rp 4,275,620.00 Rp 11,825,000
72 Rp16,030,771.20 Rp 4,335,840.00 Rp 11,825,000
73 Rp16,179,986.45 Rp 4,396,060.00 Rp 11,825,000
74 Rp16,327,189.80 Rp 4,456,280.00 Rp 11,825,000
75 Rp16,472,381.25 Rp 4,516,500.00 Rp 11,825,000
76 Rp16,615,560.80 Rp 4,576,720.00 Rp 11,825,000
77 Rp16,756,728.45 Rp 4,636,940.00 Rp 11,825,000
78 Rp16,895,884.20 Rp 4,697,160.00 Rp 11,825,000
79 Rp17,033,028.05 Rp 4,757,380.00 Rp 11,825,000
80 Rp17,168,160.00 Rp 4,817,600.00 Rp 11,825,000
 81 Rp17,301,280.05 Rp 4,877,820.00 Rp 11,825,000
82 Rp17,432,388.20 Rp 4,938,040.00 Rp 11,825,000
83 Rp17,561,484.45 Rp 4,998,260.00 Rp 11,825,000
84 Rp17,688,568.80 Rp 5,058,480.00 Rp 11,825,000
85 Rp17,813,641.25 Rp 5,118,700.00 Rp 11,825,000
86 Rp17,936,701.80 Rp 5,178,920.00 Rp 11,825,000
87 Rp18,057,750.45 Rp 5,239,140.00 Rp 11,825,000
88 Rp18,176,787.20 Rp 5,299,360.00 Rp 11,825,000
89 Rp18,293,812.05 Rp 5,359,580.00 Rp 11,825,000
90 Rp18,408,825.00 Rp 5,419,800.00 Rp 11,825,000
91 Rp18,521,826.05 Rp 5,480,020.00 Rp 11,825,000
92 Rp18,632,815.20 Rp 5,540,240.00 Rp 11,825,000
93 Rp18,741,792.45 Rp 5,600,460.00 Rp 11,825,000
94 Rp18,848,757.80 Rp 5,660,680.00 Rp 11,825,000
95 Rp18,953,711.25 Rp 5,720,900.00 Rp 11,825,000
96 Rp19,056,652.80 Rp 5,781,120.00 Rp 11,825,000
97 Rp19,157,582.45 Rp 5,841,340.00 Rp 11,825,000
98 Rp19,256,500.20 Rp 5,901,560.00 Rp 11,825,000
99 Rp19,353,406.05 Rp 5,961,780.00 Rp 11,825,000
100 Rp19,448,300.00 Rp 6,022,000.00 Rp 11,825,000
101 Rp19,541,182.05 Rp 6,082,220.00 Rp 11,825,000
102 Rp19,632,052.20 Rp 6,142,440.00 Rp 11,825,000
103 Rp19,720,910.45 Rp 6,202,660.00 Rp 11,825,000
104 Rp19,807,756.80 Rp 6,262,880.00 Rp 11,825,000
105 Rp19,892,591.25 Rp 6,323,100.00 Rp 11,825,000
106 Rp19,975,413.80 Rp 6,383,320.00 Rp 11,825,000
107 Rp20,056,224.45 Rp 6,443,540.00 Rp 11,825,000
108 Rp20,135,023.20 Rp 6,503,760.00 Rp 11,825,000
109 Rp20,211,810.05 Rp 6,563,980.00 Rp 11,825,000
110 Rp20,286,585.00 Rp 6,624,200.00 Rp 11,825,000
111 Rp20,359,348.05 Rp 6,684,420.00 Rp 11,825,000
112 Rp20,430,099.20 Rp 6,744,640.00 Rp 11,825,000
113 Rp20,498,838.45 Rp 6,804,860.00 Rp 11,825,000
114 Rp20,565,565.80 Rp 6,865,080.00 Rp 11,825,000
115 Rp20,630,281.25 Rp 6,925,300.00 Rp 11,825,000
116 Rp20,692,984.80 Rp 6,985,520.00 Rp 11,825,000
117 Rp20,753,676.45 Rp 7,045,740.00 Rp 11,825,000
118 Rp20,812,356.20 Rp 7,105,960.00 Rp 11,825,000
119 Rp20,869,024.05 Rp 7,166,180.00 Rp 11,825,000
120 Rp20,923,680.00 Rp 7,226,400.00 Rp 11,825,000
121 Rp20,976,324.05 Rp 7,286,620.00 Rp 11,825,000
122 Rp21,026,956.20 Rp 7,346,840.00 Rp 11,825,000
123 Rp21,075,576.45 Rp 7,407,060.00 Rp 11,825,000
124 Rp21,122,184.80 Rp 7,467,280.00 Rp 11,825,000
125 Rp21,166,781.25 Rp 7,527,500.00 Rp 11,825,000
126 Rp21,209,365.80 Rp 7,587,720.00 Rp 11,825,000
127 Rp21,249,938.45 Rp 7,647,940.00 Rp 11,825,000
128 Rp21,288,499.20 Rp 7,708,160.00 Rp 11,825,000
129 Rp21,325,048.05 Rp 7,768,380.00 Rp 11,825,000
130 Rp21,359,585.00 Rp 7,828,600.00 Rp 11,825,000
131 Rp21,392,110.05 Rp 7,888,820.00 Rp 11,825,000
132 Rp21,422,623.20 Rp 7,949,040.00 Rp 11,825,000
133 Rp21,451,124.45 Rp 8,009,260.00 Rp 11,825,000
134 Rp21,477,613.80 Rp 8,069,480.00 Rp 11,825,000
135 Rp21,502,091.25 Rp 8,129,700.00 Rp 11,825,000
136 Rp21,524,556.80 Rp 8,189,920.00 Rp 11,825,000
137 Rp21,545,010.45 Rp 8,250,140.00 Rp 11,825,000
138 Rp21,563,452.20 Rp 8,310,360.00 Rp 11,825,000
139 Rp21,579,882.05 Rp 8,370,580.00 Rp 11,825,000
140 Rp21,594,300.00 Rp 8,430,800.00 Rp 11,825,000
141 Rp21,606,706.05 Rp 8,491,020.00 Rp 11,825,000
142 Rp21,617,100.20 Rp 8,551,240.00 Rp 11,825,000
143 Rp21,625,482.45 Rp 8,611,460.00 Rp 11,825,000
144 Rp21,631,852.80 Rp 8,671,680.00 Rp 11,825,000
145 Rp21,636,211.25 Rp 8,731,900.00 Rp 11,825,000
146 Rp21,638,557.80 Rp 8,792,120.00 Rp 11,825,000
147 Rp21,638,892.45 Rp 8,852,340.00 Rp 11,825,000
148 Rp21,637,215.20 Rp 8,912,560.00 Rp 11,825,000
149 Rp21,633,526.05 Rp 8,972,780.00 Rp 11,825,000
150 Rp21,627,825.00 Rp 9,033,000.00 Rp 11,825,000
151 Rp21,620,112.05 Rp 9,093,220.00 Rp 11,825,000
152 Rp21,610,387.20 Rp 9,153,440.00 Rp 11,825,000
153 Rp21,598,650.45 Rp 9,213,660.00 Rp 11,825,000
154 Rp21,584,901.80 Rp 9,273,880.00 Rp 11,825,000
155 Rp21,569,141.25 Rp 9,334,100.00 Rp 11,825,000
156 Rp21,551,368.80 Rp 9,394,320.00 Rp 11,825,000
157 Rp21,531,584.45 Rp 9,454,540.00 Rp 11,825,000
158 Rp21,509,788.20 Rp 9,514,760.00 Rp 11,825,000
159 Rp21,485,980.05 Rp 9,574,980.00 Rp 11,825,000
160 Rp21,460,160.00 Rp 9,635,200.00 Rp 11,825,000

9032000
 30000000
TC
29000000
11,825,000.000
11,885,220.000 28000000
11,945,440.000 27000000
12,005,660.000 26000000
12,065,880.000
25000000
12,126,100.000
12,186,320.000 24000000
12,246,540.000 23000000
12,306,760.000
22000000
12,366,980.000
12,427,200.000 21000000
12,487,420.000 20000000
12,547,640.000 19000000
12,607,860.000
18000000
12,668,080.000
12,728,300.000 17000000
12,788,520.000 16000000
12,848,740.000
15000000
Rp

12,908,960.000
12,969,180.000 14000000
13,029,400.000 13000000
13,089,620.000 12000000
13,149,840.000
11000000
13,210,060.000
13,270,280.000 10000000
13,330,500.000 9000000
13,390,720.000
8000000
13,450,940.000
13,511,160.000
7000000
13,571,380.000 6000000
13,631,600.000 5000000
13,691,820.000
4000000
13,752,040.000
13,812,260.000 3000000
13,872,480.000 2000000
13,932,700.000 1000000
13,992,920.000
0
14,053,140.000 0 10 20
 2000000
1000000
0
0 10 20
14,113,360.000
14,173,580.000
14,233,800.000
14,294,020.000
14,354,240.000
14,414,460.000
14,474,680.000
14,534,900.000
14,595,120.000
14,655,340.000
14,715,560.000
14,775,780.000
14,836,000.000
14,896,220.000
14,956,440.000
15,016,660.000
15,076,880.000
15,137,100.000
15,197,320.000
15,257,540.000
15,317,760.000
15,377,980.000
15,438,200.000
15,498,420.000
15,558,640.000
15,618,860.000
15,679,080.000
15,739,300.000
15,799,520.000
15,859,740.000
15,919,960.000
15,980,180.000
16,040,400.000
16,100,620.000
16,160,840.000
16,221,060.000
16,281,280.000
16,341,500.000
16,401,720.000
16,461,940.000
16,522,160.000
16,582,380.000
16,642,600.000
16,702,820.000
16,763,040.000
16,823,260.000
16,883,480.000
16,943,700.000
17,003,920.000
17,064,140.000
17,124,360.000
17,184,580.000
17,244,800.000
17,305,020.000
17,365,240.000
17,425,460.000
17,485,680.000
17,545,900.000
17,606,120.000
17,666,340.000
17,726,560.000
17,786,780.000
17,847,000.000
17,907,220.000
17,967,440.000
18,027,660.000
18,087,880.000
18,148,100.000
18,208,320.000
18,268,540.000
18,328,760.000
18,388,980.000
18,449,200.000
18,509,420.000
18,569,640.000
18,629,860.000
18,690,080.000
18,750,300.000
18,810,520.000
18,870,740.000
18,930,960.000
18,991,180.000
19,051,400.000
19,111,620.000
19,171,840.000
19,232,060.000
19,292,280.000
19,352,500.000
19,412,720.000
19,472,940.000
19,533,160.000
19,593,380.000
19,653,600.000
19,713,820.000
19,774,040.000
19,834,260.000
19,894,480.000
19,954,700.000
20,014,920.000
20,075,140.000
20,135,360.000
20,195,580.000
20,255,800.000
20,316,020.000
20,376,240.000
20,436,460.000
20,496,680.000
20,556,900.000
20,617,120.000
20,677,340.000
20,737,560.000
20,797,780.000
20,858,000.000
20,918,220.000
20,978,440.000
21,038,660.000
21,098,880.000
21,159,100.000
21,219,320.000
21,279,540.000
21,339,760.000
21,399,980.000
21,460,200.000
 GRAFIK

20 30 40 50 60 70
20 30 40 50 60 70
GRAFIK TR, VC, FC, TC

70 80 90 100 110 120

D
70 80 90 100 110 120

D
 TR VC

FC TC

120 130 140 150 160

120 130 140 150 160
TR VC

FC TC
 20 tahun
Pick up l 300

Akhir
D tahun ke-t NB Tahun ke t
tahun ke

0 Rp 80,000,000.00
1 Rp 3,809,523.81 Rp 76,190,476.19
2 Rp 3,619,047.62 Rp 72,571,428.57
3 Rp 3,428,571.43 Rp 69,142,857.14
4 Rp 3,238,095.24 Rp 65,904,761.90
5 Rp 3,047,619.05 Rp 62,857,142.86
6 Rp 2,857,142.86 Rp 60,000,000.00
7 Rp 2,666,666.67 Rp 57,333,333.33
8 Rp 2,476,190.48 Rp 54,857,142.86
9 Rp 2,285,714.29 Rp 52,571,428.57
10 Rp 2,095,238.10 Rp 50,476,190.48
11 Rp 1,904,761.90 Rp 48,571,428.57
12 Rp 1,714,285.71 Rp 46,857,142.86
13 Rp 1,523,809.52 Rp 45,333,333.33
14 Rp 1,333,333.33 Rp 44,000,000.00
15 Rp 1,142,857.14 Rp 42,857,142.86
16 Rp 952,380.95 Rp 41,904,761.90
17 Rp 761,904.76 Rp 41,142,857.14
18 Rp 571,428.57 Rp 40,571,428.57
19 Rp 380,952.38 Rp 40,190,476.19
20 Rp 190,476.19 Rp 40,000,000.00

20 tahun
forklift

Akhir
D tahun ke-t NB Tahun ke t
tahun ke
0 Rp 100,000,000.00 p
1 Rp 4,761,904.76 Rp 95,238,095.24 n
2 Rp 4,523,809.52 Rp 90,714,285.71 s
3 Rp 4,285,714.29 Rp 86,428,571.43
4 Rp 4,047,619.05 Rp 82,380,952.38
5 Rp 3,809,523.81 Rp 78,571,428.57
6 Rp 3,571,428.57 Rp 75,000,000.00
7 Rp 3,333,333.33 Rp 71,666,666.67
8 Rp 3,095,238.10 Rp 68,571,428.57
9 Rp 2,857,142.86 Rp 65,714,285.71
10 Rp 2,619,047.62 Rp 63,095,238.10
11 Rp 2,380,952.38 Rp 60,714,285.71
12 Rp 2,142,857.14 Rp 58,571,428.57
13 Rp 1,904,761.90 Rp 56,666,666.67
14 Rp 1,666,666.67 Rp 55,000,000.00
15 Rp 1,428,571.43 Rp 53,571,428.57
16 Rp 1,190,476.19 Rp 52,380,952.38
17 Rp 952,380.95 Rp 51,428,571.43
18 Rp 714,285.71 Rp 50,714,285.71
19 Rp 476,190.48 Rp 50,238,095.24
20 Rp 238,095.24 Rp 50,000,000.00
p 80000000
n 20
s 40000000

GRAFIK DEPRESIASI PICK UP L 300

Rp80,000,000.00

Rp70,000,000.00

Rp60,000,000.00

Rp50,000,000.00
Nilai Buku

Rp40,000,000.00

Rp30,000,000.00

Rp20,000,000.00

Rp10,000,000.00

Rp-
0 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 1
Periode (tahun)

Rp 100,000,000.00
20
Rp 50,000,000.00

GRAFIK DEPRESIASI FORKLIFT

Rp100,000,000.00

Rp90,000,000.00

Rp80,000,000.00

Rp70,000,000.00

Rp60,000,000.00
Nilai Buku

Rp50,000,000.00

Rp40,000,000.00
 Rp80,000,000.00

Rp70,000,000.00

Rp60,000,000.00

Nilai Buku
Rp50,000,000.00

Rp40,000,000.00

Rp30,000,000.00

Rp20,000,000.00

Rp10,000,000.00

Rp-
0 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16
Periode (tahun)
 10 tahun
mesin press blok

Akhir
D tahun ke-t
tahun ke

0
1 Rp 2,818,181.82
2 Rp 2,536,363.64
3 Rp 2,254,545.45
4 Rp 1,972,727.27
5 Rp 1,690,909.09
300
6 Rp 1,409,090.91
7 Rp 1,127,272.73
8 Rp 845,454.55
9 Rp 563,636.36
10 Rp 281,818.18

2 13 14 15 16 17 18 19 20

No Nama Barang
1 Pick Up L 300
2 Forklift
3 Mesin Press
KLIFT
12 13 14 15 16 17 18 19 20
 20000000

NB Tahun ke t

Rp 20,000,000.00 p
Rp 17,181,818.18 n
Rp 14,645,454.55 s
Rp 12,390,909.09
Rp 10,418,181.82
Rp 8,727,272.73
Rp 7,318,181.82 GRAFIK DE
Rp 6,190,909.09
Rp20,000,000.00
Rp 5,345,454.55
Rp 4,781,818.18 Rp18,000,000.00
Rp 4,500,000.00
Rp16,000,000.00

Rp14,000,000.00

Rp12,000,000.00
Nilai Buku

Rp10,000,000.00

Rp8,000,000.00

Rp6,000,000.00

Rp4,000,000.00

Rp2,000,000.00

Rp-
0 1 2 3

Harga Umur Ekonomis (Tahun) Harga Sisa

Rp 80,000,000.00 20 Rp 40,000,000.00
Rp 100,000,000.00 20 Rp 50,000,000.00
Rp 20,000,000.00 10 Rp 4,500,000.00
 20000000
10
4500000

GRAFIK DEPRESIASI MESIN PRESS BLOCK

00.00

00.00

00.00

00.00

00.00

00.00

00.00

00.00

00.00

00.00

Rp-
0 1 2 3 4 5 6 7 8 9 10
Periode (tahun)
PRESS BLOCK

6 7 8 9 10
 Bulan
12

Rp 6.830.838
11

Rp 325.278
10

Rp 325.278
Rp 325.278
9

Rp 325.278
8

Rp 325.278
7

Rp 325.278
6

Rp 325.278
5
i = 5%

Rp 325.278
4

Rp 325.278
3

Rp 325.278
2

Rp 325.278
1
Rp 6.505.560

0
 A = Rp 127.293.360
i = 5%

TAHUN
0 1 2 3 4 5

Rp 110.706.640

Rp 238.000.000
i = 5%

TAHUN