Ls 15 tahun Rp 1,388,889
Ls 1 bulan Rp 50,000
Ls 1 bulan Rp 700,000
Ls 1 bulan Rp 800,000
Rp 14,847,222
Rp -
Rp 20,000
Rp 40,000 0
Rp 60,000 20
Rp 80,000 40
Rp 100,000 60
Rp 120,000 80
Rp 140,000 100
Rp 160,000 120
Rp 180,000 140
Rp 200,000 160
Rp 220,000 180
200
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 14,847,222 Rp 8,978,200
Rp 23,825,422
P1 Rp 132,363
P2 Rp 148,247
D1 180
D2 165
DELTA P Rp 15,884
DELTA D -15
ed -0.694444
Rp200,000
Rp180,000
ed < 1
Rp160,000
Rp140,000
Rp120,000
Harga Produk (P)
Rp100,000
Rp80,000
Rp120,000
Harga Produk (
Rp100,000
Rp80,000
Rp60,000
Rp40,000
Rp20,000
Rp-
0 20 40 60 80 100 120 140 160 180 200 220
TR = PXD
322.971- 1058,93D²
TR MAX Rp24,486,324
D 2117.86 128.94714475933
K MAXS Rp2,759,992
No
RSEGI
1
1
2
3
4
Jumlah
ed < 1
No
1
1
2
3
4
Jumlah
180 200 220
129 DIBULATKAN
Uraian Bahan Satuan Harga Satuan (RP) Jumlah (Rp)
2 3 4 5
Tanah Liat / Tanah Lempung m³ Rp 300,000 Rp 2,400,000
Pasir m³ Rp 130,000 Rp 1,040,000
serbuk bata m³ Rp 25,000 Rp 100,000
sekam m³ Rp 15,000 Rp 60,000
Jumlah Rp 3,600,000
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
D
70 80 90 100 110 120
D
TR VC
FC TC
FC TC
15 tahun
Colt 110 PS
Akhir
D tahun ke-t NB Tahun ke t
tahun ke
0 Rp 250,000,000.00
1 Rp 12,500,000.00 Rp 237,500,000.00
2 Rp 11,666,666.67 Rp 225,833,333.33
3 Rp 10,833,333.33 Rp 215,000,000.00
4 Rp 10,000,000.00 Rp 205,000,000.00
5 Rp 9,166,666.67 Rp 195,833,333.33
6 Rp 8,333,333.33 Rp 187,500,000.00
7 Rp 7,500,000.00 Rp 180,000,000.00
8 Rp 6,666,666.67 Rp 173,333,333.33
9 Rp 5,833,333.33 Rp 167,500,000.00
10 Rp 5,000,000.00 Rp 162,500,000.00
11 Rp 4,166,666.67 Rp 158,333,333.33
12 Rp 3,333,333.33 Rp 155,000,000.00
13 Rp 2,500,000.00 Rp 152,500,000.00
14 Rp 1,666,666.67 Rp 150,833,333.33
15 Rp 833,333.33 Rp 150,000,000.00
p Rp 250,000,000
n 15
s Rp 150,000,000
Rp200,000,000.00
Rp150,000,000.00
Nilai Buku
Rp100,000,000.00
Rp50,000,000.00
Rp-
0 1 2 3 4 5 6 7 8 9 10 11 12 1
Periode (tahun)
12 tahun
Mesin Press bata hidrolik
Akhir
D tahun ke-t
tahun ke
0
1 Rp 2,307,692.31
2 Rp 2,115,384.62
3 Rp 1,923,076.92
4 Rp 1,730,769.23
5 Rp 1,538,461.54
PS
6 Rp 1,346,153.85
7 Rp 1,153,846.15
8 Rp 961,538.46
9 Rp 769,230.77
10 Rp 576,923.08
11 Rp 384,615.38
12 Rp 192,307.69
10 11 12 13 14 15
No Nama Barang
1 Colt 110 PS
3 Mesin Press
Rp 30,000,000
NB Tahun ke t
Rp 30,000,000.00 p
Rp 27,692,307.69 n
Rp 25,576,923.08 s
Rp 23,653,846.15
Rp 21,923,076.92
Rp 20,384,615.38
Rp 19,038,461.54 GRAFIK DE
Rp 17,884,615.38
Rp30,000,000.00
Rp 16,923,076.92
Rp 16,153,846.15
Rp 15,576,923.08 Rp25,000,000.00
Rp 15,192,307.69
Rp 15,000,000.00
Rp20,000,000.00
Nilai Buku
Rp15,000,000.00
Rp10,000,000.00
Rp5,000,000.00
Rp-
0 1 2 3
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 BATA HIDROLIK
6 7 8 9 10
Bulan
12
Rp 6.254.173
11
Rp 297.818
10
Rp 297.818
Rp 297.818
9
Rp 297.818
8
Rp 297.818
7
Rp 297.818
6
Rp 297.818
5
i = 5%
Rp 297.818
4
Rp 297.818
3
Rp 297.818
2
Rp 297.818
1
Rp 5.956.356
0
A = Rp 125.255.376
i = 6%
TAHUN
0 1 2 3 4 5
Rp 187.744.624
Rp 313.000.000
i = 6%
TAHUN