Escolar Documentos
Profissional Documentos
Cultura Documentos
Analisa Biaya
Rossana Margaret K
3109.100.024
KENDARAAN RINGAN
GOLONGAN I
Kendaraan
Nilai
Kendaraan
(Rp)
Harga
BBM/lt (Rp)
Harga Oli
Pelumas
(Honda) (Rp)
HONDA CITY
286650000
8650
85000
Upah
Harga Ban (Rp) mekanik/jam
(Rp)
1140000
= 0.0284V2-3.0644V+141.68
Gol I
kk
kl
kr
4.15)
Konsumsi Minyak Pelumas
Formula:
Konsumsi Pelumas = Konsumsi pelumas dasar * faktor koreksi
Konsumsi Ban
Formula:
Golongan I
Y = 0.0008848V 0.0045333
Dimana:
Y = Pemakaian ban per 1000km
35000
Suku Cadang:
Golongan I
Y = 0.0000064V + 0.0005567
Dimana:
Y = Pemeliharaan suku cadang per 1000km
Y = Y* harga kendaraan (Rp/1000km)
Jam kerja mekanik:
Golongan I
Y = 0.00362V + 0.36267
Dimana:
Y = jam montir per 1000km
Y= Y*upah kerja per jam
(Rp/1000km)
Depresiasi
Formula yang digunakan:
Golongan I
Y = 1/(2.5V+125)
Dimana:
Y = depresiasi per 1000 km
Y = Y*setengah nilai kendaraan (Rp./1000km)
Bunga Modal
Formula yang digunakan:
INT = AINT / AKM
INT = 0.22% * Harga kendaraan baru
(Rp/1000km)
Asuransi
Formula yang digunakan:
Golongan I
Y = 38/(500V)
Dimana:
Y = Asuransi per 1000 km
Y = Y*nilai kendaraan (Rp/1000km)
-0.337
0.185
Kerataan (kr)
0.085
kecepatan
Golongan I
Golongan II a
Golongan II b
10 sampai 20
0.0032
0.0060
0.0049
20 sampai 30
0.0030
0.0057
0.0046
30 sampai 40
0.0028
0.0055
0.0044
40 sampai 50
0.0027
0.0054
0.0043
50 sampai 60
0.0027
0.0054
0.0043
60 sampai 70
0.0029
0.0055
0.0044
70 sampai 80
0.0031
0.0057
0.0046
80 sampai 90
0.0033
0.0060
0.0049
90 sampai 100
0.0035
0.0064
0.0053
0.0038
0.0070
0.0053
Kecepatan
Konsumsi BBM
dasar
Konsumsi
BBM total
Konsumsi
Pelumas
Konsumsi
Ban
Suku
Cadang
10
113.876 919030.5642
272
19675.032 177923.655
11
111.408 899112.6936
272
23709.72 179758.215
12
108.9968 879653.2246
272
13
106.6424 860652.1571
14
15
Pemeliharaan
630630
Asuransi
Total
4887554
6037.35 939836.0656
630630 1980490.909
4659847
27744.408 181592.775
6091.65 924677.4194
630630
1815450
4466111
272
31779.096 183427.335
6145.95
910000
630630
1675800
4298707
104.3448 842109.4912
272
35813.784 185261.895
6200.25
895781.25
630630
1556100
4152169
102.104 824025.2268
272
39848.472 187096.455
6254.55
882000
630630
1452360
4022487
806399.364
272
43883.16 188931.015
6308.85 868636.3636
630630
1361587.5
3906648
17
97.7928 789231.9028
272
47917.848 190765.575
6363.15 855671.6418
630630 1281494.118
3802346
18
95.7224 772522.8431
272
51952.536 192600.135
6417.45 843088.2353
630630
1210300
3707783
19
93.7088
756272.185
272
55987.224 194434.695
6471.75 830869.5652
630630
1146600
3621537
20
91.752 740479.9284
272
60021.912 196269.255
6526.05
819000
630630
1089270
3542469
21
89.852 725146.0734
255
64056.6 198103.815
6580.35 807464.7887
630630
1037400
3469637
99.92
955500
Bunga
Modal
2178540
16
5983.05
Depresiasi
22
88.0088
710270.62
255
68091.288 199938.375
6634.65
796250
630630 990245.4545
3402315
23
86.2224 695853.5681
255
72125.976 201772.935
6688.95 785342.4658
630630 947191.3043
3339860
24
84.4928 681894.9178
255
76160.664 203607.495
6743.25 774729.7297
630630
3281746
907725
25
668394.669
255
80195.352 205442.055
764400
630630
871416
3227531
26
81.204 655352.8218
255
84230.04 207276.615
6851.85 754342.1053
630630
837900
3176838
27
79.6448 642769.3762
255
88264.728 209111.175
6906.15 744545.4545
630630 806866.6667
3129349
28
78.1424 630644.3321
255
92299.416 210945.735
6960.45
630630
778050
3084785
29
76.6968 618977.6896
255
96334.104 212780.295
7014.75 725696.2025
630630 751220.6897
3042909
30
75.308 607769.4486
7069.05
630630
726180
3003512
31
73.976 597019.6092
238
104403.48 216449.415
7123.35 707777.7778
630630 702754.8387
2966396
32
72.7008 586728.1714
7177.65 699146.3415
630630
680793.75
2931436
33
71.4824 576895.1351
7231.95 690722.8916
630630 660163.6364
2898473
34
70.3208 567520.5004
7286.25
630630 640747.0588
2867382
35
69.216 558604.2672
7340.55 674470.5882
630630
622440
2838053
36
68.168 550146.4356
238
7394.85
630630
605150
2810386
37
67.1768 542147.0056
7449.15 658965.5172
630630 588794.5946
2784293
38
66.2424 534605.9771
7503.45 651477.2727
630630
573300
2759692
39
65.3648 527523.3502
7557.75 644157.3034
630630
558600
2736513
40
64.544 520899.1248
7612.05
637000
630630
544635
2714690
238
7666.35
630000
630630 531351.2195
2694164
41
82.82
63.78
514733.301
124576.92 225622.215
144750.36 234795.015
6797.55
735000
716625
682500
666627.907
42
63.0728 509025.8788
7720.65 623152.1739
630630
518700
2674881
43
62.4224 503776.8581
7774.95 616451.6129
630630 506637.2093
2656793
44
61.8288
498986.239
7829.25
630630 495122.7273
2639853
45
61.292 494654.0214
7883.55 603473.6842
630630
484120
2624022
46
60.812 490780.2054
238
7937.85
597187.5
630630 473595.6522
2609261
164923.8 243967.815
609893.617
47
60.3888
487364.791
7992.15 591030.9278
630630 463519.1489
2595536
48
60.0224 484407.7781
8046.45
585000
630630
453862.5
2582815
49
59.7128 481909.1668
8100.75 579090.9091
630630
444600
2571068
8155.05
630630
435708
2560269
238
185097.24 253140.615
8209.35 567623.7624
630630 427164.7059
2550391
50
59.46
479868.957
573300
51
59.264 478287.1488
52
59.1248 477163.7422
8263.65 562058.8235
630630
418950
2541411
53
59.0424 476498.7371
8317.95 556601.9417
630630
411045.283
2533308
54
59.0168 476292.1336
8372.25
551250
630630 403433.3333
2526061
55
59.048 476543.9316
8426.55
546000
630630 396098.1818
2519652
56
59.136 477254.1312
238
205270.68 262313.415
8480.85 540849.0566
630630
389025
2514061
57
59.2808 478422.7324
8535.15 535794.3925
630630
382200
2509274
58
59.4824 480049.7351
8589.45 530833.3333
630630 375610.3448
2505273
59
59.7408 482135.1394
8643.75 525963.3028
630630 369244.0678
2502046
60
60.056 484678.9452
8698.05 521181.8182
630630
363090
2499578
61
60.428 487681.1526
8752.35 516486.4865
630630 357137.7049
2497865
62
60.8568 491141.7616
8806.65
630630 351377.4194
2496877
63
61.3424 495060.7721
8860.95 507345.1327
630630
345800
2496612
64
61.8848 499438.1842
8915.25 502894.7368
630630
340396.875
2497060
65
62.484 504273.9978
8969.55 498521.7391
630630
335160
2498209
246.5
9023.85 494224.1379
630630 330081.8182
2500051
66
63.14
509568.213
246.5
225444.12 271486.215
245617.56 280659.015
511875
67
63.8528 515320.8298
9078.15
490000
630630 325155.2239
2502577
68
64.6224 521531.8481
9132.45 485847.4576
630630 320373.5294
2505777
69
65.4488
528201.268
9186.75 481764.7059
630630 315730.4348
2509644
70
66.332 535329.0894
9241.05
630630
311220
2514170
71
67.272 542915.3124
263.5
265791 289831.815
9295.35 473801.6529
630630 306836.6197
2519365
477750
72
68.2688
550959.937
9349.65 469918.0328
630630
302575
2525188
73
69.3224 559462.9631
9403.95
630630
298430.137
2531649
74
70.4328 568424.3908
9458.25 462338.7097
630630 294397.2973
2538743
9512.55
630630
2546462
75
71.6
577844.22
466097.561
458640
290472
76
72.824 587722.4508
286650
2554802
77
74.1048 598059.0832
9621.15 451417.3228
630630 282927.2727
2563757
78
75.4424 608854.1171
9675.45
447890.625
630630
279300
2573321
79
76.8368 620107.5526
9729.75 444418.6047
630630
275764.557
2583491
80
78.288 631819.3896
9784.05
630630
272317.5
2594260
81
79.796 643989.6282
280.5
306137.88 308177.415
9838.35 437633.5878
630630 268955.5556
2605643
82
81.3608 656618.2684
9892.65 434318.1818
630630 265675.6098
2617600
83
82.9824 669705.3101
9946.95 431052.6316
630630 262474.6988
2630144
84
84.6608 683250.7534
10001.25 427835.8209
630630
259350
2643271
85
86.396 697254.5982
10055.55 424666.6667
630630 256298.8235
2656978
86
88.188 711716.8446
280.5
326311.32 317350.215
10109.85 421544.1176
630630 253318.6047
2671261
87
90.0368 726637.4926
10164.15 418467.1533
630630 250406.8966
2686117
88
91.9424 742016.5421
10218.45 415434.7826
630630 247561.3636
2701542
89
93.9048 757853.9932
10272.75 412446.0432
630630 244779.7753
2717532
90
95.924 774149.8458
10327.05
409500
630630
242060
2734086
297.5
346484.76 326523.015
10381.35 406595.7447
630630
239400
2751216
10435.65 403732.3944
630630 236797.8261
2768887
91
92
98
790904.1
100.1328 808116.7558
263.5
285964.44 299004.615
9566.85
455000
441000
630630
93
102.3224 825787.8131
10489.95 400909.0909
630630 234251.6129
2787112
94
104.5688
843917.272
10544.25
630630 231759.5745
2805889
95
106.872 862505.1324
10598.55 395379.3103
630630
229320
2825215
96
109.232 881551.3944
297.5
10652.85 392671.2329
630630
226931.25
2845088
630630 224591.7526
2865506
366658.2 335695.815
398125
97
111.6488
901056.058
10707.15
98
114.1224 921019.1231
10761.45 387364.8649
630630
222300
2886465
99
116.6528 941440.5898
10815.75 384765.1007
630630 220054.5455
2907965
10870.05
630630
217854
2930003
100
119.24
962320.458
101
121.884 983658.7278
102
382200
386831.64 344868.615
10924.35 379668.8742
630630 215697.0297
2952602
124.5848 1005455.399
10978.65 377171.0526
630630 213582.3529
2975710
103
127.3424 1027710.472
11032.95 374705.8824
630630 211508.7379
2999350
104
130.1568 1050423.947
11087.25 372272.7273
630630
209475
3023520
105
133.028 1073595.823
11141.55 369870.9677
630630
207480
3048219
106
135.956
323
11195.85
367500
630630 205522.6415
3073444
1097226.1
323
390000
407005.08 354041.415
107
138.9408 1121314.779
11250.15 365159.2357
630630 203601.8692
3099195
108
141.9824
1145861.86
11304.45 362848.1013
630630 201716.6667
3125469
109
145.0808 1170867.342
11358.75 360566.0377
630630
3152265
199866.055
110
148.236 1196331.226
11413.05
358312.5
Golongan I
10
11
12
13
14
15
16
17
18
19
20
Grafik 1. Golongan I
630630 198049.0909
3179582
Kendaraan (Rp)
Nilai Kendaraan
(Rp)
Harga
BBM/lt (Rp)
Harga Oli
Pelumas
(Rp)
Harga Ban
(Rp)
Upah
mekanik/jam
(Rp)
410600000
4500
128000
2570000
15000
Gol IIa
kk
kl
kr
4.15)
Konsumsi Minyak Pelumas
Formula:
Konsumsi Pelumas = Konsumsi pelumas dasar * faktor koreksi
Konsumsi Ban
Formula:
Golongan IIa
Y = 0.0012356V 0.0064667
Y = 0.0000332V + 0.0020891
Dimana:
Y = Pemeliharaan suku cadang per 1000km
Y = Y* harga kendaraan (Rp/1000km)
Jam kerja mekanik:
Golongan IIa
Y = 0.02311V + 1.97733
Dimana:
Y = jam montir per 1000km
Y= Y*upah kerja per jam
(Rp/1000km)
Depresiasi
Formula yang digunakan:
Golongan IIa
Y = 1/(9.0V+450)
Dimana:
Y = depresiasi per 1000 km
Y = Y*setengah nilai kendaraan (Rp./1000km)
Bunga Modal
Formula yang digunakan:
INT = AINT / AKM
INT = 0.22% * Harga kendaraan baru
(Rp/1000km)
Asuransi
Formula yang digunakan:
Golongan IIa
Y = 60/(2571.42857V)
Dimana:
Y = Asuransi per 1000 km
Y = Y*nilai kendaraan (Rp/1000km)
-0.337
0.185
Kerataan (kr)
0.085
kecepatan
Golongan I
Golongan II a
Golongan II b
10 sampai 20
0.0032
0.0060
0.0049
20 sampai 30
0.0030
0.0057
0.0046
30 sampai 40
0.0028
0.0055
0.0044
40 sampai 50
0.0027
0.0054
0.0043
50 sampai 60
0.0027
0.0054
0.0043
60 sampai 70
0.0029
0.0055
0.0044
70 sampai 80
0.0031
0.0057
0.0046
80 sampai 90
0.0033
0.0060
0.0049
90 sampai 100
0.0035
0.0064
0.0053
0.0038
0.0070
0.0053
Kecepatan
Konsumsi BBM
dasar
Konsumsi BBM
total
Konsumsi
Pelumas
Bunga
Modal
Asuransi
10
257.9667191
1083073.27
768
60542.004
994103.66
33126.45 380185.1852
903320
958066.6672
4413185
11
252.3758846
1059600.152
768
73243.972
1007735.58
33473.1 373952.6412
903320
870969.6975
4323063
12
246.9137209
1036667.257
768
85945.94
1021367.5
367921.147
903320
798388.8893
4248198
13
241.580228
1014274.587
768
98647.908
1034999.42
34166.4 362081.1287
903320
736974.3594
4185232
14
236.3754058
992422.1412
768
111349.876
1048631.34
34513.05 356423.6111
903320
684333.3337
4131761
15
231.2992543
971109.9193
768
124051.844
1062263.26
34859.7 350940.1709
903320
638711.1115
4086024
16
226.3517736
950337.9215
768
136753.812
1075895.18
35206.35 345622.8956
903320
598791.667
4046696
17
221.5329636
930106.1478
768
149455.78
1089527.1
35553 340464.3449
903320
563568.6278
4012763
18
216.8428244
910414.5982
768
162157.748
1103159.02
35899.65 335457.5163
903320
532259.2596
3983436
19
212.2813559
891263.2728
768
174859.716
1116790.94
36246.3 330595.8132
903320
504245.6143
3958090
20
207.8485582
872652.1714
768
187561.684
1130422.86
36592.95 325873.0159
903320
479033.3336
3936224
21
203.5444312
854581.2942
729.6
200263.652
1144054.78
36939.6 321283.2551
903320
456222.2225
3917394
22
199.3689749
837050.6411
729.6
212965.62
1157686.7
37286.25 316820.9877
903320
435484.8487
3901345
23
195.3221894
820060.2122
729.6
225667.588
1171318.62
37632.9 312480.9741
903320
416550.7249
3887761
24
191.4040746
803610.0073
729.6
238369.556
1184950.54
37979.55 308258.2583
903320
399194.4447
3876412
Konsumsi
Ban
Suku
Cadang
Pemeliharaan
33819.75
Depresiasi
Total (Rp)
25
187.6146306
787700.0266
729.6
251071.524
1198582.46
38326.2 304148.1481
903320
383226.6669
3867105
26
183.9538573
772330.27
729.6
263773.492
1212214.38
38672.85 300146.1988
903320
368487.1797
3859674
27
180.4217548
757500.7375
729.6
276475.46
1225846.3
39019.5 296248.1962
903320
354839.5064
3853979
28
177.018323
743211.4291
729.6
289177.428
1239478.22
39366.15 292450.1425
903320
342166.6669
3849900
29
173.7435619
729462.3448
729.6
301879.396
1253110.14
39712.8 288748.2419
903320
330367.8163
3847330
30
170.5974716
716253.4847
729.6
314581.364
1266742.06
40059.45 285138.8889
903320
319355.5557
3846180
31
167.5800521
703584.8487
704
327283.332
1280373.98
40406.1 281618.6557
903320
309053.7636
3846345
32
164.6913033
691456.4368
704
339985.3
1294005.9
40752.75 278184.2818
903320
299395.8335
3847805
33
161.9312252
679868.249
704
352687.268
1307637.82
274832.664
903320
290323.2325
3850473
34
159.2998179
668820.2853
704
365389.236
1321269.74
41446.05 271560.8466
903320
281784.3139
3854294
35
156.7970813
658312.5458
704
378091.204
1334901.66
41792.7 268366.0131
903320
273733.3335
3859221
36
154.4230154
648345.0303
704
390793.172
1348533.58
265245.478
903320
266129.6298
3865210
37
152.1776203
638917.739
704
403495.14
1362165.5
42486 262196.6794
903320
258936.9371
3872222
38
150.060896
630030.6718
704
416197.108
1375797.42
42832.65 259217.1717
903320
252122.8072
3880222
39
148.0728424
621683.8287
704
428899.076
1389429.34
43179.3 256304.6192
903320
245658.1198
3889178
40
146.2134595
613877.2098
704
441601.044
1403061.26
43525.95 253456.7901
903320
239516.6668
3899063
41
144.4827474
606610.815
691.2
454303.012
1416693.18
43872.6 250671.5507
903320
233674.7969
3909837
41099.4
42139.35
42
142.880706
599884.6442
691.2
467004.98
1430325.1
44219.25 247946.8599
903320
228111.1112
3921503
43
141.4073354
593698.6976
691.2
479706.948
1443957.02
44565.9 245280.7646
903320
222806.2017
3934027
44
140.0626355
588052.9752
691.2
492408.916
1457588.94
44912.55 242671.3948
903320
217742.4244
3947388
45
138.8466064
582947.4768
691.2
505110.884
1471220.86
45259.2 240116.9591
903320
212903.7038
3961570
46
137.759248
578382.2026
691.2
517812.852
1484852.78
45605.85 237615.7407
903320
208275.3624
3976556
47
136.8005603
574357.1524
691.2
530514.82
1498484.7
45952.5 235166.0939
903320
203843.9717
3992330
48
135.9705434
570872.3264
691.2
543216.788
1512116.62
46299.15 232766.4399
903320
199597.2223
4008880
49
135.2691972
567927.7245
691.2
555918.756
1525748.54
46645.8 230415.2637
903320
195523.8096
4026191
50
134.6965218
565523.3468
691.2
568620.724
1539380.46
46992.45 228111.1111
903320
191613.3334
4044253
51
134.2525171
563659.1931
691.2
581322.692
1553012.38
47339.1 225852.5853
903320
187856.2093
4063053
52
133.9371832
562335.2636
691.2
594024.66
1566644.3
47685.75 223638.3442
903320
184243.5898
4082583
53
133.75052
561551.5582
691.2
606726.628
1580276.22
48032.4 221467.0982
903320
180767.2957
4102832
54
133.6925275
561308.0769
691.2
619428.596
1593908.14
48379.05 219337.6068
903320
177419.7532
4123792
55
133.7632058
561604.8197
691.2
632130.564
1607540.06
48725.7 217248.6772
903320
174193.9395
4145455
56
133.9625549
562441.7867
691.2
644832.532
1621171.98
49072.35 215199.1614
903320
171083.3334
4167812
57
134.2905747
563818.9777
691.2
657534.5
1634803.9
49419 213187.9543
903320
168081.8714
4190857
58
134.7472652
565736.3929
691.2
670236.468
1648435.82
49765.65 211213.9918
903320
165183.9081
4214583
59
135.3326265
568194.0322
691.2
682938.436
1662067.74
50112.3 209276.2487
903320
162384.1809
4238984
60
136.0466585
571191.8956
691.2
695640.404
1675699.66
50458.95 207373.7374
903320
159677.7779
4264054
61
136.8893612
574729.9832
704
708342.372
1689331.58
50805.6 205505.5055
903320
157060.1094
4289799
62
137.8607347
578808.2948
704
721044.34
1702963.5
51152.25 203670.6349
903320
154526.8818
4316190
63
138.960779
583426.8306
704
733746.308
1716595.42
51498.9 201868.2399
903320
152074.0742
4343234
64
140.189494
588585.5905
704
746448.276
1730227.34
51845.55 200097.4659
903320
149697.9167
4370926
65
141.5468797
594284.5745
704
759150.244
1743859.26
52192.2 198357.4879
903320
147394.8719
4399263
66
143.0329362
600523.7826
704
771852.212
1757491.18
52538.85 196647.5096
903320
145161.6162
4428239
67
144.6476634
607303.2149
704
784554.18
1771123.1
52885.5 194966.7616
903320
142995.025
4457852
68
146.3910614
614622.8713
704
797256.148
1784755.02
53232.15 193314.5009
903320
140892.1569
4488097
69
148.2631301
622482.7517
704
809958.116
1798386.94
53578.8 191690.0093
903320
138850.2416
4518971
70
150.2638696
630882.8563
704
822660.084
1812018.86
53925.45 190092.5926
903320
136866.6667
4550471
71
152.3932798
639823.1851
729.6
835362.052
1825650.78
54272.1 188521.5794
903320
134938.9672
4582618
72
154.6513607
649303.7379
729.6
848064.02
1839282.7
54618.75 186976.3206
903320
133064.8149
4615360
73
157.0381124
659324.5149
729.6
860765.988
1852914.62
54965.4 185456.1879
903320
131242.0092
4648718
74
159.5535348
669885.516
729.6
873467.956
1866546.54
55312.05 183960.5735
903320
129468.4685
4682691
75
162.197628
680986.7412
729.6
886169.924
1880178.46
55658.7 182488.8889
903320
127742.2223
4717275
76
164.9703919
692628.1905
729.6
898871.892
1893810.38
56005.35 181040.5644
903320
126061.4036
4752467
77
167.8718266
704809.8639
729.6
911573.86
1907442.3
56352 179615.0481
903320
124424.2425
4788267
78
170.901932
717531.7615
729.6
924275.828
1921074.22
56698.65 178211.8056
903320
122829.0599
4824671
79
174.0607081
730793.8831
729.6
936977.796
1934706.14
57045.3 176830.3187
903320
121274.2617
4861677
80
177.348155
744596.2289
729.6
949679.764
1948338.06
57391.95 175470.0855
903320
119758.3334
4899284
81
180.7642727
758938.7988
768
962381.732
1961969.98
57738.6 174130.6192
903320
118279.8355
4937528
82
184.3090611
773821.5929
768
975083.7
1975601.9
58085.25 172811.4478
903320
116837.3984
4976329
83
187.9825202
789244.611
768
987785.668
1989233.82
58431.9 171512.1136
903320
115429.7189
5015726
84
191.7846501
805207.8533
768 1000487.636
2002865.74
58778.55 170232.1725
903320
114055.5556
5055716
85
195.7154507
821711.3197
768 1013189.604
2016497.66
59125.2 168971.1934
903320
112713.7256
5096297
86
199.774922
838755.0102
768 1025891.572
2030129.58
59471.85 167728.7582
903320
111403.1008
5137468
87
203.9630641
856338.9248
768
1038593.54
2043761.5
59818.5 166504.4607
903320
110122.6054
5179228
88
208.279877
874463.0636
768 1051295.508
2057393.42
60165.15 165297.9066
903320
108871.2122
5221574
89
212.7253606
893127.4264
768 1063997.476
2071025.34
164108.713
903320
107647.9401
5264507
90
217.2995149
912332.0134
768 1076699.444
2084657.26
60858.45 162936.5079
903320
106451.8519
5308024
91
222.00234
932076.8245
819.2 1089401.412
2098289.18
61205.1 161780.9299
903320
105282.0513
5352175
92
226.8338358
952361.8597
819.2
2111921.1
61551.75 160641.6275
903320
104137.6812
5396857
1102103.38
60511.8
93
231.7940024
973187.119
819.2 1114805.348
2125553.02
61898.4 159518.2595
903320
103017.9212
5442119
94
236.8828397
994552.6025
819.2 1127507.316
2139184.94
62245.05 158410.4938
903320
101921.9859
5487962
95
242.1003478
1016458.31
819.2 1140209.284
2152816.86
62591.7 157318.0077
903320
100849.1229
5534382
96
247.4465266
1038904.242
819.2 1152911.252
2166448.78
62938.35 156240.4871
903320
99798.61117
5581381
97
252.9213761
1061890.398
819.2
1165613.22
2180080.7
63285 155177.6266
903320
98769.75951
5628956
98
258.5248964
1085416.778
819.2 1178315.188
2193712.62
63631.65 154129.1291
903320
97761.90482
5677106
99
264.2570874
1109483.382
819.2 1191017.156
2207344.54
63978.3 153094.7054
903320
96774.41083
5725832
100
270.1179492
1134090.21
819.2 1203719.124
2220976.46
64324.95 152074.0741
903320
95806.66672
5775131
101
276.1074817
1159237.262
896 1216421.092
2234608.38
151066.961
903320
94858.08586
5825079
102
282.225685
1184924.538
896
1229123.06
2248240.3
65018.25 150073.0994
903320
93928.10463
5875523
103
288.472559
1211152.039
896 1241825.028
2261872.22
65364.9 149092.2295
903320
93016.18128
5926539
104
294.8481037
1237919.764
896 1254526.996
2275504.14
65711.55 148124.0981
903320
92121.79492
5978124
105
301.3523192
1265227.712
896 1267228.964
2289136.06
66058.2 147168.4588
903320
91244.4445
6030280
106
307.9852055
1293075.885
896 1279930.932
2302767.98
66404.85 146225.0712
903320
90383.64785
6083004
107
314.7467625
1321464.282
896
1292632.9
2316399.9
66751.5 145293.7013
903320
89538.94086
6136297
108
321.6369902
1350392.903
896 1305334.868
2330031.82
144374.121
903320
88709.87659
6190158
109
328.6558887
1379861.749
896 1318036.836
2343663.74
67444.8 143466.1076
903320
87896.02451
6244585
64671.6
67098.15
110
335.8034579
1409870.818
896 1330738.804
2357295.66
67791.45 142569.4444
Golongan IIa
10
11
12
13
14
15
16
17
18
19
20
Go
Grafik 2. Golongan IIa
903320
87096.96975
6299579
Nilai
Kendaraan
(Rp)
Harga
BBM/lt (Rp)
Harga Oli
Pelumas (Rp)
77600000
4500
128000
FN617
Harga Ban
(Rp)
2570000
Upah
mekanik/jam
(Rp)
15000
Gol IIb
kk
kl
kr
4.15)
Konsumsi Minyak Pelumas
Formula:
Konsumsi Pelumas = Konsumsi pelumas dasar * faktor koreksi
Konsumsi Ban
Formula:
Golongan IIb
Y = 0.0015553V 0.0059333
Golongan IIb
Y = 0.0000191V + 0.0015400
Dimana:
Y = Pemeliharaan suku cadang per 1000km
Y = Y* harga kendaraan (Rp/1000km)
Jam kerja mekanik:
Golongan IIb
Y = 0.01511V + 1.21200
Dimana:
Y = jam montir per 1000km
Y= Y*upah kerja per jam
(Rp/1000km)
Depresiasi
Formula yang digunakan:
Golongan IIb
Y = 1/(6.0V+300)
Dimana:
Y = depresiasi per 1000 km
Y = Y*setengah nilai kendaraan (Rp./1000km)
Bunga Modal
Formula yang digunakan:
INT = AINT / AKM
INT = 0.22% * Harga kendaraan baru
(Rp/1000km)
Asuransi
Formula yang digunakan:
Golongan IIb
Y = 61/(1714.28571V)
Dimana:
Y = Asuransi per 1000 km
Y = Y*nilai kendaraan (Rp/1000km)
-0.337
0.185
Kerataan (kr)
0.085
kecepatan
Golongan I
Golongan II a
Golongan II b
10 sampai 20
0.0032
0.0060
0.0049
20 sampai 30
0.0030
0.0057
0.0046
30 sampai 40
0.0028
0.0055
0.0044
40 sampai 50
0.0027
0.0054
0.0043
50 sampai 60
0.0027
0.0054
0.0043
60 sampai 70
0.0029
0.0055
0.0044
70 sampai 80
0.0031
0.0057
0.0046
80 sampai 90
0.0033
0.0060
0.0049
90 sampai 100
0.0035
0.0064
0.0053
0.0038
0.0070
0.0053
Kecepatan
Konsumsi
BBM dasar
Konsumsi
BBM total
Konsumsi
Pelumas
Konsumsi
Ban
Suku
Cadang
10 331.1571018
1390363.092
627.2
247226.29
134325.6
11 323.9800344
1360230.174
627.2
287197.5
135807.76
12 316.9681442
1330790.754
627.2
327168.71
13 310.1214313
1302044.829
627.2
14 303.4398956
1273992.402
15 296.9235372
16
17
Pemeliharaan
Depresiasi
Asuransi
Total (Rp)
170720 276126.6674
2347613
106010.929
170720 251024.2431
2332291
137289.92
20899.8 104301.0753
170720 230105.5561
2321903
367139.92
138772.08
21126.45 102645.5026
170720 212405.1287
2315481
627.2
407111.13
140254.24
21353.1 101041.6667
170720 197233.3338
2312333
1246633.471
627.2
447082.34
141736.4
21579.75 99487.17949
170720 184084.4449
2311951
290.572356
1219968.037
627.2
487053.55
143218.56
21806.4 97979.79798
170720 172579.1671
2313953
284.386352
1193996.099
627.2
527024.76
144700.72
22033.05 96517.41294
170720 162427.4514
2318047
18 278.3655253
1168717.658
627.2
566995.97
146182.88
22259.7 95098.03922
170720 153403.7041
2324005
19 272.5098758
1144132.714
627.2
606967.18
147665.04
22486.35 93719.80676
170720 145329.8249
2331648
20 266.8194036
1120241.266
627.2
646938.39
149147.2
22713 92380.95238
170720 138063.3337
2340831
21 261.2941086
1097043.315
588.8
686909.6
150629.36
22939.65 91079.81221
170720 131488.8892
2351399
22 255.9339908
1074538.861
588.8
726880.81
152111.52
23166.3 89814.81481
170720 125512.1215
2363333
23 250.7390503
1052727.903
588.8
766852.02
153593.68
23392.95 88584.47489
170720 120055.0728
2376515
24
1031610.442
588.8
806823.23
155075.84
23619.6 87387.38739
170720 115052.7781
2390878
245.709287
20446.5 107777.7778
Bunga
Modal
20673.15
25
240.844701
1011186.477
588.8
846794.44
156558
26 236.1452922
991456.0093
588.8
886765.65
158040.16
27 231.6110606
972419.0381
588.8
926736.86
28 227.2420063
954075.5635
588.8
29 223.0381292
170720 110450.6669
2406367
85087.7193
170720 106202.5644
2422934
159522.32
24299.55 83982.68398
170720 102269.1361
2440538
966708.07
161004.48
24526.2 82905.98291
170720 98616.66691
2459146
936425.5856
588.8 1006679.28
162486.64
24752.85 81856.54008
170720 95216.09219
2478726
30 218.9994294
919469.1043
588.8 1046650.49
163968.8
24979.5 80833.33333
170720 92042.22245
2499252
31 215.1259068
903206.1197
563.2
1086621.7
165450.96
25206.15 79835.39095
170720
89073.1185
2520677
32 211.4175614
887636.6317
563.2 1126592.91
166933.12
25432.8 78861.78862
170720 86289.58355
2543030
33 207.8743933
872760.6404
563.2 1166564.12
168415.28
25659.45 77911.64659
170720 83674.74768
2566269
34 204.4964024
858578.1456
563.2 1206535.33
169897.44
25886.1 76984.12698
170720 81213.72569
2590378
35 201.2835888
845089.1476
563.2 1246506.54
171379.6
26112.75 76078.43137
170720 78893.33353
2615343
36 198.2359524
832293.6462
563.2 1286477.75
172861.76
26339.4 75193.79845
170720 76701.85204
2641151
37 195.3534932
820191.6414
563.2 1326448.96
174343.92
26566.05 74329.50192
170720 74628.82902
2667792
38 192.6362113
808783.1332
563.2 1366420.17
175826.08
26792.7 73484.84848
170720 72664.91246
2695255
39 190.0841066
798068.1217
563.2 1406391.38
177308.24
27019.35 72659.17603
170720 70801.70958
2723531
40 187.6971792
788046.6069
563.2 1446362.59
178790.4
27246 71851.85185
170720 69031.66684
2752612
41
778718.5887
550.4
180272.56
27472.65 71062.27106
170720 67347.96765
2782478
185.475429
1486333.8
23846.25 86222.22222
24072.9
42
183.418856
770084.0671
550.4 1526305.01
181754.72
27699.3 70289.85507
170720 65744.44461
2813148
43 181.5274603
762143.0422
550.4 1566276.22
183236.88
27925.95 69534.05018
170720 64215.50404
2844602
44 179.8012418
754895.5139
550.4 1606247.43
184719.04
28152.6 68794.32624
170720 62756.06076
2876835
45 178.2402006
748341.4822
550.4 1646218.64
186201.2
28379.25 68070.17544
170720 61361.48163
2909843
46 176.8443366
742480.9472
550.4 1686189.85
187683.36
28605.9 67361.11111
170720 60027.53638
2943619
47 175.6136498
737313.9089
550.4 1726161.06
189165.52
28832.55 66666.66667
170720 58750.35476
2978160
48 174.5481403
732840.3671
550.4 1766132.27
190647.68
29059.2 65986.39456
170720 57526.38903
3013463
49
173.647808
729060.3221
550.4 1806103.48
192129.84
29285.85 65319.86532
170720 56352.38109
3049522
50
172.912653
725973.7736
550.4 1846074.69
193612
29512.5 64666.66667
170720 55225.33347
3086335
51 172.3426752
723580.7218
550.4
1886045.9
195094.16
29739.15 64026.40264
170720
54142.4838
3123899
52 171.9378746
721881.1667
550.4 1926017.11
196576.32
29965.8 63398.69281
170720 53101.28218
3162211
53 171.6982513
720875.1082
550.4 1965988.32
198058.48
30192.45 62783.17152
170720
52099.3712
3201267
54 171.6238052
720562.5463
550.4 2005959.53
199540.64
30419.1 62179.48718
170720 51134.56803
3241066
55 171.7145364
720943.4811
550.4 2045930.74
201022.8
30645.75 61587.30159
170720 50204.84861
3281605
56 171.9704448
722017.9125
550.4 2085901.95
202504.96
30872.4 61006.28931
170720 49308.33346
3322882
57 172.3915304
723785.8406
550.4 2125873.16
203987.12
31099.05 60436.13707
170720 48443.27497
3364895
58 172.9777933
726247.2653
550.4 2165844.37
205469.28
31325.7 59876.54321
170720
3407642
47608.0461
59 173.7292334
729402.1866
550.4 2205815.58
206951.44
31552.35 59327.21713
170720 46801.13006
3451120
60 174.6458508
733250.6046
550.4 2245786.79
208433.6
31779 58787.87879
170720 46021.11123
3495329
61 175.7276454
737792.5192
563.2
2285758
209915.76
32005.65 58258.25826
170720 45266.66678
3540280
62 176.9746172
743027.9305
563.2 2325729.21
211397.92
32232.3 57738.09524
170720 44536.55925
3585945
63 178.3867663
748956.8384
563.2 2365700.42
212880.08
32458.95 57227.13864
170720 43829.62974
3632336
64 179.9640926
755579.2429
563.2 2405671.63
214362.24
56725.1462
170720 43144.79177
3679452
65 181.7065962
762895.1441
563.2 2445642.84
215844.4
32912.25 56231.88406
170720 42481.02575
3727291
32685.6
66
183.614277
770904.542
563.2 2485614.05
217326.56
33138.9 55747.12644
170720 41837.37384
3775852
67
185.687135
779607.4365
563.2 2525585.26
218808.72
33365.55 55270.65527
170720 41212.93543
3825134
68 187.9251703
789003.8276
563.2 2565556.47
220290.88
33592.2 54802.25989
170720 40606.86285
3875136
69 190.3283828
799093.7154
563.2 2605527.68
221773.04
33818.85 54341.73669
170720 40018.35759
3925857
70 192.8967726
809877.0998
563.2 2645498.89
223255.2
34045.5 53888.88889
170720 39446.66677
3977295
71 195.6303396
821353.9808
588.8
2685470.1
224737.36
34272.15 53443.52617
170720 38891.07991
4029477
72 198.5290838
833524.3585
588.8 2725441.31
226219.52
34498.8 53005.46448
170720 38350.92602
4082349
73 201.5930053
846388.2328
588.8 2765412.52
227701.68
34725.45 52574.52575
170720 37825.57087
4135937
74
204.822104
859945.6038
588.8 2805383.73
229183.84
34952.1 52150.53763
170720 37314.41451
4190239
75
208.21638
874196.4714
588.8 2845354.94
230666
35178.75 51733.33333
170720 36816.88898
4245255
76 211.7758332
889140.8357
588.8 2885326.15
232148.16
35405.4 51322.75132
170720 36332.45623
4300985
77 215.5004636
904778.6966
588.8 2925297.36
233630.32
35632.05 50918.63517
170720 35860.60615
4357426
78 219.3902713
921110.0541
588.8 2965268.57
235112.48
35858.7 50520.83333
170720 35400.85479
4414580
79 223.4452562
938134.9083
588.8 3005239.78
236594.64
36085.35 50129.19897
170720
34952.7427
4472445
80 227.6654184
955853.2592
588.8 3045210.99
238076.8
36312 49743.58974
170720 34515.83342
4531021
81 232.0507578
974265.1066
627.2
3085182.2
239558.96
36538.65 49363.86768
170720 34089.71202
4590346
82 236.6012744
993370.4507
627.2 3125153.41
241041.12
36765.3 48989.89899
170720 33673.98382
4650341
83 241.3169683
1013169.291
627.2 3165124.62
242523.28
36991.95 48621.55388
170720 33268.27318
4711046
84 246.1978394
1033661.629
627.2 3205095.83
244005.44
37218.6 48258.70647
170720
32872.2223
4772460
85 251.2438878
1054847.463
627.2 3245067.04
245487.6
37445.25 47901.23457
170720 32485.49028
4834581
86 256.4551134
1076726.794
627.2 3285038.25
246969.76
37671.9 47549.01961
170720 32107.75202
4897411
87 261.8315162
1099299.621
627.2 3325009.46
248451.92
37898.55 47201.94647
170720
31738.6974
4960947
88 267.3730963
1122565.945
627.2 3364980.67
249934.08
38125.2 46859.90338
170720 31378.03038
5025191
89 273.0798536
1146525.766
627.2 3404951.88
251416.24
38351.85 46522.78177
170720 31025.46824
5090141
90 278.9517882
1171179.083
627.2 3444923.09
252898.4
38578.5 46190.47619
170720 30680.74082
5155797
91
284.9889
1196525.897
678.4
3484894.3
254380.56
38805.15 45862.88416
170720 30343.58982
5222211
92
291.191189
1222566.207
678.4 3524865.51
255862.72
170720 30013.76819
5289278
39031.8
45539.9061
93 297.5586553
1249300.014
678.4 3564836.72
257344.88
39258.45 45221.44522
94 304.0912988
1276727.318
678.4 3604807.93
258827.04
95 310.7891196
1304848.119
678.4 3644779.14
96 317.6521176
1333662.416
97 324.6802928
98 331.8736453
170720
29691.0395
5357051
39485.1 44907.40741
170720 29375.17738
5425528
260309.2
39711.75 44597.70115
170720 29065.96498
5494710
678.4 3684750.35
261791.36
39938.4 44292.23744
170720 28763.19452
5564596
1363170.209
678.4 3724721.56
263273.52
40165.05 43990.92971
170720 28466.66674
5635186
1393371.5
678.4 3764692.77
264755.68
40391.7 43693.69369
170720 28176.19055
5706480
99
339.232175
1424266.287
678.4 3804663.98
266237.84
40618.35 43400.44743
170720 27891.58256
5778477
100
346.755882
1455854.571
678.4 3844635.19
267720
40845 43111.11111
170720 27612.66674
5851177
101 354.4447662
1488136.351
678.4
3884606.4
269202.16
41071.65 42825.60706
170720
27339.274
5924580
102 362.2988276
1521111.628
678.4 3924577.61
270684.32
41298.3 42543.85965
170720
27071.2419
5998685
103 370.3180663
1554780.401
678.4 3964548.82
272166.48
41524.95 42265.79521
170720 26808.41431
6073493
104 378.5024822
1589142.672
678.4 4004520.03
273648.64
41751.6 41991.34199
170720 26550.64109
6149003
105 386.8520754
1624198.439
678.4 4044491.24
275130.8
41978.25 41720.43011
170720 26297.77784
6225215
106 395.3668458
1659947.702
678.4 4084462.45
276612.96
42204.9 41452.99145
170720
26049.6856
6302129
107 404.0467934
1696390.462
678.4 4124433.66
278095.12
42431.55 41188.95966
170720 25806.23059
6379744
108 412.8919183
1733526.719
678.4 4164404.87
279577.28
42658.2 40928.27004
170720 25567.28401
6458061
109 421.9022204
1771356.473
678.4 4204376.08
281059.44
42884.85 40670.85954
170720 25332.72178
6537079
110 431.0776998
1809879.723
678.4 4244347.29
282541.6
43111.5 40416.66667
Chart Title
10
11
12
13
14
15
16
17
18
19
20
170720 25102.42431
6616798