1. Accecoris
n Tahun
Biaya Sekarang Faktor Majemuk 6
Total
2015 Rp 485,000.00
1 Rp 485,000.00
1 2016
1.06 2
2017 Rp 485,000.00
1.1236 Rp 544,946.00
3 2018
1.191 4
2019 Rp 485,000.00
1.2625 Rp 612,312.50
5 2020
1.3382 6
2021 Rp 485,000.00
1.4185 Rp 687,972.50
7 2022
1.5036 8
2023 Rp 485,000.00
1.5938 Rp 772,993.00
9 2024
1.6895 10
2025 Rp 485,000.00
1.7908 Rp 868,538.00
11 2026
1.8983 12
2027 Rp 485,000.00
2.0122 Rp 975,917.00
13 2028
2.1329 14
2029 Rp 485,000.00
2.2609 Rp 1,096,536.50
15 2030
2.3966 16
2031 Rp 485,000.00
2.5404 Rp 1,232,094.00
Universitas Sumatera Utara
2. Cat
n Tahun
Biaya Sekarang Faktor Majemuk 6
Total
2014 Rp 13,481,462.50
1 Rp 13,481,462.50
1 2015
1.06 2
2016 Rp 13,481,462.50
1.1236 Rp 15,147,771.27
3 2017
1.191 4
2018 Rp 13,481,462.50
1.2625 Rp 17,020,346.41
5 2019
1.3382 6
2020 Rp 13,481,462.50
1.4185 Rp 19,123,454.56
7 2021
1.5036 8
2022 Rp 13,481,462.50
1.5938 Rp 21,486,754.93
9 2023
1.6895 10
2024 Rp 13,481,462.50
1.7908 Rp 24,142,603.05
11 2025
1.8983 12
2026 Rp 13,481,462.50
2.0122 Rp 27,127,398.84
13 2027
2.1329 14
2028 Rp 13,481,462.50
2.2609 Rp 30,480,238.57
15 2029
2.3966 16
2030 Rp 13,481,462.50
2.5404 Rp 34,248,307.34
17 2031
2.6928
Universitas Sumatera Utara
3. Perbaikan
n Tahun
Biaya Sekarang Faktor Majemuk 6
Total
2015 Rp 1,678,000.00
1 Rp 1,678,000.00
1 2016
Rp 1,678,000.00 1.06
Rp 1,778,680.00 2
2017 Rp 1,678,000.00
1.1236 Rp 1,885,400.80
3 2018
Rp 1,678,000.00 1.191
Rp 1,998,498.00 4
2019 Rp 1,678,000.00
1.2625 Rp 2,118,475.00
5 2020
Rp 1,678,000.00 1.3382
Rp 2,245,499.60 6
2021 Rp 1,678,000.00
1.4185 Rp 2,380,243.00
7 2022
Rp 1,678,000.00 1.5036
Rp 2,523,040.80 8
2023 Rp 1,678,000.00
1.5938 Rp 2,674,396.40
9 2024
Rp 1,678,000.00 1.6895
Rp 2,834,981.00 10
2025 Rp 1,678,000.00
1.7908 Rp 3,004,962.40
11 2026
Rp 1,678,000.00 1.8983
Rp 3,185,347.40 12
2027 Rp 1,678,000.00
2.0122 Rp 3,376,471.60
13 2028
Rp 1,678,000.00 2.1329
Rp 3,579,006.20 14
2029 Rp 1,678,000.00
2.2609 Rp 3,793,790.20
15 2030
Rp 1,678,000.00 2.3966
Rp 4,021,494.80 16
2031 Rp 1,678,000.00
2.5404 Rp 4,262,791.20
Universitas Sumatera Utara
4. Cleaning Service
Kategori