Harga alat

umur alat (tahun)

umur alat (jam)
harga ban
nilai sisa
bunga pertahun
asuransi pertahun
pajak pertahun
lama pinajam (tahun)
daya (HP)
kapasitas (m3/jam)
harga bahan bakar(Rp/lt)
harga pelumas (Rp/lt)
harga pelemak (Rp/kg)
upah operator/hr

1430000000
6
12000
83500000
144500000
0.11
0.023
0.021
4
143
257
5200
47000
64000
85000

1346500000

nilai faktor
bahan bakar
pelumas
faktor pemakaian
isi carter (liter)
umur pelumas (jam)
ban
pemeliharaan
pelemak
upah operator

0.65
0.32
8
2500
925
0.44
0.08
2.57

Biaya pemilikan
biaya penyusutan
penyusutan tahun ke1
2
3
4
5
6
penyusutan/jam tahu ke1
2
3
4
5
6

BM,Asuransi,pajak
tingkat bunga %/th
asuransi %
pajak %
lama pinjam (tahun)
harga alat total
nilai sisa
r
faktor BM,Ass,Pjk
umur alat (th)
umur alat (jam)
metode
BM
B.asuransi
B.pajak
total BM,ass,pajak
biaya pemilikan
Biaya pemilikan per jam
tahun ke
1
2
3
4
5
6

biaya operasi
item
bahan bakar
pelumas
pelemak
filter
ban
pemeliharaan
bagian khusus
upah operator

biaya pemilikan+biaya
operasi tahun ke1
2

3
4
5
6

harga satuan per m3 loose

tahun ke
1
2
3
4
5
6

straigth line

sum of the year digits

Rp
Rp
Rp
Rp
Rp
Rp

1,202,000,000.00
601,000,000.00
400,666,666.67
300,500,000.00
240,400,000.00
200,333,333.33

Rp
Rp
Rp
Rp
Rp
Rp

343,428,571.43
286,190,476.19
228,952,380.95
171,714,285.71
114,476,190.48
57,238,095.24

Rp
Rp
Rp
Rp
Rp
Rp

100,166.67
50,083.33
33,388.89
25,041.67
20,033.33
16,694.44

Rp
Rp
Rp
Rp
Rp
Rp

28,619.05
23,849.21
19,079.37
14,309.52
9,539.68
4,769.84

s
depresiasi
Rp
151,904,629.43
Rp
151,904,629.43
Rp
151,904,629.43
Rp
151,904,629.43
Rp
151,904,629.43
Rp
151,904,629.43
Rp
Rp
Rp
Rp
Rp
Rp

12,658.72
12,658.72
12,658.72
12,658.72
12,658.72
12,658.72

0.11
0.11
0.11
0.023
0.023
0.023
0.021
0.021
0.021
4
4
4
Rp
1,430,000,000.00 Rp
1,430,000,000.00
###
Rp
144,500,000.00 Rp
144,500,000.00
###
0.101048951
0.101048951
0.101048951
0.625437063
0.6254370629
0.6254370629
6
6
6
12000
12000
12000
gabungan
terpisah
terpisah
Rp
8,738.89 Rp
8,738.89
Rp
2,740.83 Rp
2,740.83
Rp
8,198.44 Rp
2,502.50 Rp
2,502.50
Rp
8,198.44 Rp
13,982.22 Rp
13,982.22

straigth line
Rp
Rp
Rp
Rp
Rp
Rp

Rp
Rp

108,365.10
58,281.77
41,587.33
33,240.10
28,231.77
24,892.88

sum of the year digits

Rp
Rp
Rp
Rp
Rp
Rp

42,601.27
37,831.43
33,061.59
28,291.75
23,521.90
18,752.06

HP
143
143
143
143
143
143
143
143

faktor
0.65
0.32
0.08
0.5
0
0.44
0
2.57

straigth line

sum of the year digits

358,735.98
308,652.65

Rp
Rp

292,972.15
288,202.31

siking found
Rp
Rp
Rp
Rp
Rp
Rp

Rp
Rp
Rp

Rp

26,640.94
28,033.40
29,579.03
31,294.68
33,199.05
35,312.90

harga satuan
5,200.00
47,000.00
64,000.00
0
925
0
0
85,000.00

siking found
Rp
Rp

277,011.82
278,404.28

Rp
Rp
Rp
Rp

291,958.21
283,610.98
278,602.65
275,263.76

Rp
Rp
Rp
Rp
Rp
Rp

straigth line
1,395.86
1,200.98
1,136.02
1,103.54
1,084.06
1,071.07

Rp
Rp
Rp
Rp

283,432.47
278,662.63
273,892.79
269,122.94

sum of the year digits

Rp
1,139.97
Rp
1,121.41
Rp
1,102.85
Rp
1,084.29
Rp
1,065.73
Rp
1,047.17

Rp
Rp
Rp
Rp

279,949.91
281,665.56
283,569.93
285,683.78

Rp
Rp
Rp
Rp
Rp
Rp

siking found
1,077.87
1,083.29
1,089.30
1,095.97
1,103.38
1,111.61

siking found
bunga/th
dept+bunga
kumulatif
0.00 Rp
151,904,629.43 Rp
151,904,629.43
Rp
16,709,509.24 Rp
168,614,138.67 Rp
320,518,768.11
Rp
35,257,064.49 Rp
187,161,693.93 Rp
507,680,462.03
Rp
55,844,850.82 Rp
207,749,480.26 Rp
715,429,942.29
Rp
78,697,293.65 Rp
230,601,923.09 Rp
946,031,865.37
Rp
104,063,505.19 Rp
255,968,134.63 Rp
1,202,000,000.00

Rp
Rp
Rp
Rp
Rp

0.00
1,392.46
2,938.09
4,653.74
6,558.11
8,671.96

Rp
Rp
Rp
Rp
Rp
Rp

12,658.72
14,051.18
15,596.81
17,312.46
19,216.83
21,330.68

Rp
Rp
Rp
Rp
Rp
Rp

12,658.72
26,709.90
42,306.71
59,619.16
78,835.99
100,166.67

0.11
0.023
0.021
4
Rp
1,430,000,000.00
Rp
144,500,000.00
0.101048951
0.6254370629
6
12000
gabungan

Rp
Rp

8,198.44
8,198.44

diminishing value
Rp
Rp
Rp
Rp
Rp
Rp

45,601.22
33,133.62
24,821.89
19,280.74
15,586.64
13,123.91

nilai
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp

72,501.00
7,400.02
5,120.00
3,700.01
90,270.27
44,073.33
27,306.25
250,370.88
diminishing value

Rp
Rp

295,972.10
283,504.50

Rp
Rp
Rp
Rp

275,192.77
269,651.62
265,957.52
263,494.79

Rp
Rp
Rp
Rp
Rp
Rp

diminishing value
1,151.64
1,103.13
1,070.79
1,049.23
1,034.85
1,025.27

diminishing value
d

Dn
0.3333 Rp
0.3333 Rp
0.3333 Rp
0.3333 Rp
0.3333 Rp
0.3333 Rp
0.3333 Rp
Rp
Rp
Rp
Rp
Rp
Rp

448,833,333.33
299,222,222.22
199,481,481.48
132,987,654.32
88,658,436.21
59,105,624.14
32,816,872.43
37,402.78
24,935.19
16,623.46
11,082.30
7,388.20
4,925.47

nilai baku
Rp
897,666,666.67
Rp
598,444,444.44
Rp
398,962,962.96
Rp
265,975,308.64
Rp
177,316,872.43
Rp
118,211,248.29
Rp
144,500,000.00
Rp
74,805.56
Rp
49,870.37
Rp
33,246.91
Rp
22,164.61
Rp
14,776.41
Rp
9,850.94

Rp 1,228,288,751.71