6.2.1. Biaya down time Tahunan Rata-rata 2011-2014
Tabel 6.6. Perhitungan Biaya Down Time Tahunan Rata-rata Sheeter
Tahun Biaya
Down Time Pertahun
Rp Present
Worth Factor
PF, 6,n
P.V Biaya Down
Time Rp
∑ P.V Biaya
Down Time Rp
Capital Recovery
Factor AP, 6,n
Biaya Down Time
Rata-rata Rp
2001 25.577
0.9434 24.129
24.129 1.06
25.576 2002
28.128 0.8900
25.033 49.162
0.54544 26.815
2003 108.385
0.8396 91.000
140.162 0.37411
52.436 2004
138.310 0.7921
109.555 249.718
0.28859 72.066
2005 149.219
0.7473 111.511
361.229 0.2374
85.755 2006
173.633 0.7050
122.411 483.640
0.20336 98.353
2007 203.575
0.6651 135.397
619.038 0.17914
110.894 2008
224.025 0.6274
140.553 759.591
0.16104 122.324
2009 243.134
0.5919 143.911
903.502 0.14702
132.833 2010
279.507 0.5584
156.076 1.059.579
0.13587 143.965
2011 420.502
0.5268 221.520
1.281.099 0.12679
162.430 2012
444.425 0.4970
220.879 1.501.978
0.11928 179.155
2013 468.348
0.4688 219.561
1.721.539 0.11296
194.465 2014
492.271 0.4423
217.731 1.939.270
0.10758 208.626
Universitas Sumatera Utara
6.2.2. Biaya Operasi Tahunan Rata – Rata Tahun 2011-2014 Tabel 6.7. Perhitungan Biaya Operasi Tahunan Rata-rata Sheeter
Tahun Biaya
Operasi Pertahun
Rp Present
Worth Factor
PF, 6, n P.V Biaya
Operasi Rp
∑ P.V Biaya Operasi
Rp Capital
Recovery Factor
AP, 6,n Biaya Operasi
Tahunan Rata- rata
Rp
2001 13.102.000
0.9434 12.360.426
12.360.426 1.06
13.102.051 2002
13.269.800 0.8900
11.810.122 24.170.548
0.54544 13.183.583
2003 20.670.800
0.8396 17.355.203
41.525.751 0.37411
15.535.198 2004
22.594.000 0.7921
17.896.707 59.422.459
0.28859 17.148.727
2005 24.763.100
0.7473 18.505.464
77.9.27.923 0.2374
18.500.089 2006
26.656.500 0.7050
18.792.832 96.720.756
0.20336 19.669.132
2007 28.770.000
0.6651 19.134.927
115.855.683 0.17914
20.754.387 2008
29.335.000 0.6274
18.404.779 134.260.462
0.16104 21.621.304
2009 31.830.100
0.5919 18.840.236
153.100.698 0.14702
22.508.864 2010
33.295.500 0,5584
18.592.207 171.692.905
0.13587 23.327.915
2011 45.973.346
0,5268 24.218.758
195.911.664 0,12679
24.839.639 2012
47.931.952 0,4970
23.822.180 219.733.844
0,11928 26.209.852
2013 49.890.558
0,4688 23.388.693
243.122.537 0,11296
27.463.121 2014
51.849.164 0,4423
22.932.885 266.055.423
0,10758 28.622.242
Universitas Sumatera Utara
6.3. Penentuan Umur Ekonomis Mesin Sheeter