harga

perolehan 100000000
umur
ekonomis 10
nilai sisa 5000000

tahun ke SLN SYD DB DDB

1 Rp9,500,000.00 Rp17,272,727.27 Rp25,900,000.00 Rp20,000,000.00
2 Rp9,500,000.00 Rp15,545,454.55 Rp19,191,900.00 Rp16,000,000.00
3 Rp9,500,000.00 Rp13,818,181.82 Rp14,221,197.90 Rp12,800,000.00
4 Rp9,500,000.00 Rp12,090,909.09 Rp10,537,907.64 Rp10,240,000.00
5 Rp9,500,000.00 Rp10,363,636.36 Rp7,808,589.56 Rp8,192,000.00
6 Rp9,500,000.00 Rp8,636,363.64 Rp5,786,164.87 Rp6,553,600.00
7 Rp9,500,000.00 Rp6,909,090.91 Rp4,287,548.17 Rp5,242,880.00
8 Rp9,500,000.00 Rp5,181,818.18 Rp3,177,073.19 Rp4,194,304.00
9 Rp9,500,000.00 Rp3,454,545.45 Rp2,354,211.23 Rp3,355,443.20
10 Rp9,500,000.00 Rp1,727,272.73 Rp1,744,470.52 Rp2,684,354.56
HARGA PEROLEHAN
UMUR EKONOMIS
NILAI SISA
SLN
TAHUN
KE NILAI BUKU
1 Rp 100,000,000.00
2 Rp 90,500,000.00
3 Rp 81,000,000.00
4 Rp 71,500,000.00
5 Rp 62,000,000.00
6 Rp 52,500,000.00
7 Rp 43,000,000.00
8 Rp 33,500,000.00
9 Rp 24,000,000.00
10 Rp 14,500,000.00
SYD
TAHUN
KE NILAI BUKU
1 Rp 100,000,000.00
2 Rp 82,727,272.73
3 Rp 67,181,818.18
4 Rp 53,363,636.36
5 Rp 41,272,727.27
6 Rp 30,909,090.91
7 Rp 22,272,727.27
8 Rp 15,363,636.36
9 Rp 10,181,818.18
10 Rp 6,727,272.73
DB
TAHUN
KE NILAI BUKU
1 Rp 100,000,000.00
2 Rp 74,100,000.00
3 Rp 54,908,100.00
4 Rp 40,686,902.10
5 Rp 30,148,994.46
6 Rp 22,340,404.89
7 Rp 16,554,240.02
Rp 100,000,000.00
10
Rp 5,000,000.00
AKUMULASI
DEPRESIASI DEPRESIASI NILAI SISA
Rp 9,500,000.00 Rp 9,500,000.00 Rp 90,500,000.00
Rp 9,500,000.00 Rp 19,000,000.00 Rp 81,000,000.00
Rp 9,500,000.00 Rp 28,500,000.00 Rp 71,500,000.00
Rp 9,500,000.00 Rp 38,000,000.00 Rp 62,000,000.00
Rp 9,500,000.00 Rp 47,500,000.00 Rp 52,500,000.00
Rp 9,500,000.00 Rp 57,000,000.00 Rp 43,000,000.00
Rp 9,500,000.00 Rp 66,500,000.00 Rp 33,500,000.00
Rp 9,500,000.00 Rp 76,000,000.00 Rp 24,000,000.00
Rp 9,500,000.00 Rp 85,500,000.00 Rp 14,500,000.00
Rp 9,500,000.00 Rp 95,000,000.00 Rp 5,000,000.00
AKUMULASI
DEPRESIASI DEPRESIASI NILAI SISA
Rp 17,272,727.27 Rp 17,272,727.27 Rp 82,727,272.73
Rp 15,545,454.55 Rp 32,818,181.82 Rp 67,181,818.18
Rp 13,818,181.82 Rp 46,636,363.64 Rp 53,363,636.36
Rp 12,090,909.09 Rp 58,727,272.73 Rp 41,272,727.27
Rp 10,363,636.36 Rp 69,090,909.09 Rp 30,909,090.91
Rp 8,636,363.64 Rp 77,727,272.73 Rp 22,272,727.27
Rp 6,909,090.91 Rp 84,636,363.64 Rp 15,363,636.36
Rp 5,181,818.18 Rp 89,818,181.82 Rp 10,181,818.18
Rp 3,454,545.45 Rp 93,272,727.27 Rp 6,727,272.73
Rp 1,727,272.73 Rp 95,000,000.00 Rp 5,000,000.00
AKUMULASI
DEPRESIASI DEPRESIASI NILAI SISA
Rp 25,900,000.00 Rp 25,900,000.00 Rp 74,100,000.00
Rp 19,191,900.00 Rp 45,091,900.00 Rp 54,908,100.00
Rp 14,221,197.90 Rp 59,313,097.90 Rp 40,686,902.10
Rp 10,537,907.64 Rp 69,851,005.54 Rp 30,148,994.46
Rp 7,808,589.56 Rp 77,659,595.11 Rp 22,340,404.89
Rp 5,786,164.87 Rp 83,445,759.98 Rp 16,554,240.02
Rp 4,287,548.17 Rp 87,733,308.14 Rp 12,266,691.86
 8 Rp 12,266,691.86 Rp 3,177,073.19 Rp 90,910,381.33 Rp 9,089,618.67
9 Rp 9,089,618.67 Rp 2,354,211.23 Rp 93,264,592.57 Rp 6,735,407.43
10 Rp 6,735,407.43 Rp 1,744,470.52 Rp 95,009,063.09 Rp 4,990,936.91

DDB
TAHUN AKUMULASI
KE NILAI BUKU DEPRESIASI DEPRESIASI NILAI SISA
1 Rp 100,000,000.00 Rp 20,000,000.00 Rp 20,000,000.00 Rp 80,000,000.00
2 Rp 80,000,000.00 Rp 16,000,000.00 Rp 36,000,000.00 Rp 64,000,000.00
3 Rp 64,000,000.00 Rp 12,800,000.00 Rp 48,800,000.00 Rp 51,200,000.00
4 Rp 51,200,000.00 Rp 10,240,000.00 Rp 59,040,000.00 Rp 40,960,000.00
5 Rp 40,960,000.00 Rp 8,192,000.00 Rp 67,232,000.00 Rp 32,768,000.00
6 Rp 32,768,000.00 Rp 6,553,600.00 Rp 73,785,600.00 Rp 26,214,400.00
7 Rp 26,214,400.00 Rp 5,242,880.00 Rp 79,028,480.00 Rp 20,971,520.00
8 Rp 20,971,520.00 Rp 4,194,304.00 Rp 83,222,784.00 Rp 16,777,216.00
9 Rp 16,777,216.00 Rp 3,355,443.20 Rp 86,578,227.20 Rp 13,421,772.80
10 Rp 13,421,772.80 Rp 2,684,354.56 Rp 89,262,581.76 Rp 10,737,418.24
NILAI KREDIT Rp10,000,000.00
BUNGA PERTAHUN 15%
WAKTU 10
ANGSURAN PERTAHUN Rp1,992,520.63

ANGSURAN BUNGA/TAHU CICILAN POKOK

TAHUN KE SALDO AWAL PERTAHUN N PINJAMAN
1 10000000 Rp1,992,520.63 1500000 Rp492,520.63
2 Rp9,507,479.37 Rp1,992,520.63 1426121.9062 Rp566,398.72
3 Rp8,941,080.66 Rp1,992,520.63 1341162.0984 Rp651,358.53
4 Rp8,289,722.13 Rp1,992,520.63 1243458.3194 Rp749,062.31
5 Rp7,540,659.82 Rp1,992,520.63 1131098.9735 Rp861,421.65
6 Rp6,679,238.17 Rp1,992,520.63 1001885.7257 Rp990,634.90
7 Rp5,688,603.27 Rp1,992,520.63 853290.49082 Rp1,139,230.13
8 Rp4,549,373.14 Rp1,992,520.63 682405.97067 Rp1,310,114.65
9 Rp3,239,258.48 Rp1,992,520.63 485888.77249 Rp1,506,631.85
10 Rp1,732,626.63 Rp1,992,520.63 259893.99459 Rp1,732,626.63
SALDO AKHIR
Rp9,507,479.37
Rp8,941,080.66
Rp8,289,722.13
Rp7,540,659.82
Rp6,679,238.17
Rp5,688,603.27
Rp4,549,373.14
Rp3,239,258.48
Rp1,732,626.63
(Rp0.00)