Jenis Kendaraan

No Speed Mobil Bus Kecil Bus Besar Truk Kecil

1 20 106.8739 207.3906 319 202.8146
2 30 83.4723 161.3219 247 164.3366
3 40 67.5087 128.9452 200 138.7126
4 50 58.9831 110.2605 180 125.9426
5 60 57.8955 105.2678 185 126.0266
6 70 64.2459 113.9671 216 138.9646
7 80 78.0343 136.3584 273 164.7566
8 90 99.2607 172.4417 356 203.4026
9 100 127.9251 222.217 464 254.9026
10 110 164.0275 285.6843 599 319.2566
11 120 207.5679 362.8436 759 396.4646
12 130 258.5463 453.6949 945 486.5266
13 140 316.9627 558.2382 1,158 589.4426

1400

1200

1000
Mobil
800
Bus Kecil
Bus Besar
600
Truk Kecil
Truk Besar
400

200

0
0 20 40 60 80 100 120 140 160
 Biaya (bensin = Rp 6,450 Solar= Rp 5,150)
Truk Besar Mobil Bus Kecil Bus Besar Truk Kecil Truk Besar
292.4471 Rp689,337 Rp1,068,062 Rp1,642,683 Rp1,044,495 Rp1,506,103
221.1977 Rp538,396 Rp830,808 Rp1,270,522 Rp846,333 Rp1,139,168
172.8723 Rp435,431 Rp664,068 Rp1,031,458 Rp714,370 Rp890,292
147.4709 Rp380,441 Rp567,842 Rp925,491 Rp648,604 Rp759,475
144.9935 Rp373,426 Rp542,129 Rp952,620 Rp649,037 Rp746,717
165.4401 Rp414,386 Rp586,931 Rp1,112,845 Rp715,668 Rp852,017
208.8107 Rp503,321 Rp702,246 Rp1,406,168 Rp848,496 Rp1,075,375
275.1053 Rp640,232 Rp888,075 Rp1,832,587 Rp1,047,523 Rp1,416,792
364.3239 Rp825,117 Rp1,144,418 Rp2,392,102 Rp1,312,748 Rp1,876,268
476.4665 Rp1,057,977 Rp1,471,274 Rp3,084,715 Rp1,644,171 Rp2,453,802
611.5331 Rp1,338,813 Rp1,868,645 Rp3,910,423 Rp2,041,793 Rp3,149,395
769.5237 Rp1,667,624 Rp2,336,529 Rp4,869,229 Rp2,505,612 Rp3,963,047
950.4383 Rp2,044,409 Rp2,874,927 Rp5,961,131 Rp3,035,629 Rp4,894,757

Rp7,000,000

Rp6,000,000

Rp5,000,000
Mobil
Rp4,000,000
Bus Kecil
Bus Besar
Rp3,000,000
Truk kecil
Truk Besar
Rp2,000,000

Rp1,000,000

Rp0
0 20 40 60 80 100 120 140 160
 No
1
2
3
4
5
6
7
8
9
10
11
12
13

Oli mobil TOP 1 HP Plus 10W-40 Synthetic Blend Motor Oil Rp132,000 Rp396,000 16
Castrol GTX 15W 50 4 Liter Rp178,000 Rp890,000
14

12

10

0
0 20 40 60
 Jenis Kendaraan B
Speed Mobil Bus Kecil Bus Besar Truk Kecil Truk Besar Mobil
20 1.00891 2.31953 4.98879 2.14423 4.46662 Rp399,528
30 0.86751 1.99153 4.34199 1.82343 3.79512 Rp343,534
40 0.77611 1.77753 3.95519 1.59863 3.32362 Rp307,340
50 0.73471 1.67753 3.82839 1.46983 3.05212 Rp290,945
60 0.74331 1.69153 3.96159 1.43703 2.98062 Rp294,351
70 0.80191 1.81953 4.35479 1.50023 3.10912 Rp317,556
80 0.91051 2.06153 5.00799 1.65943 3.43762 Rp360,562
90 1.06911 2.41753 5.92119 1.91463 3.96612 Rp423,368
100 1.27771 2.88753 7.09439 2.26583 4.69462 Rp505,973
110 1.53631 3.47153 8.52759 2.71303 5.62312 Rp608,379
120 1.84491 4.16953 10.22079 3.25623 6.75162 Rp730,584
130 2.20351 4.98153 12.17399 3.89543 8.08012 Rp872,590
140 2.61211 5.90753 14.38719 4.63063 9.60862 Rp1,034,396

16 Rp14,000,000
14
Rp12,000,000
12
Rp10,000,000
10 Mobil
Bus Kecil Rp8,000,000
8
Bus Besar
Truk Keciil Rp6,000,000
6
Truk Besar
4 Rp4,000,000

2 Rp2,000,000

0 Rp0
0 20 40 60 80 100 120 140 160 0 20 40 60 80
 Biaya Oli = Rp 145.000
Bus Kecil Bus Besar Truk Kecil Truk Besar
Rp2,064,382 Rp4,440,023 Rp1,908,365 Rp3,975,292
Rp1,772,462 Rp3,864,371 Rp1,622,853 Rp3,377,657
Rp1,582,002 Rp3,520,119 Rp1,422,781 Rp2,958,022
Rp1,493,002 Rp3,407,267 Rp1,308,149 Rp2,716,387
Rp1,505,462 Rp3,525,815 Rp1,278,957 Rp2,652,752
Rp1,619,382 Rp3,875,763 Rp1,335,205 Rp2,767,117
Rp1,834,762 Rp4,457,111 Rp1,476,893 Rp3,059,482
Rp2,151,602 Rp5,269,859 Rp1,704,021 Rp3,529,847
Rp2,569,902 Rp6,314,007 Rp2,016,589 Rp4,178,212
Rp3,089,662 Rp7,589,555 Rp2,414,597 Rp5,004,577
Rp3,710,882 Rp9,096,503 Rp2,898,045 Rp6,008,942
Rp4,433,562 Rp10,834,851 Rp3,466,933 Rp7,191,307
Rp5,257,702 Rp12,804,599 Rp4,121,261 Rp8,551,672

Mobil
Bus Kecil
Bus Besar
Truk kecil
Truk Besar

0 20 40 60 80 100 120 140 160

 No Speed
1 20
2 30
3 40
4 50
5 60
6 70
7 80
8 90
9 100
10 110
11 120
12 130
13 140

DAFTAR HARGA
0.18
Goodyear Duraplus 185/70 R4 Rp685,000 (Avanva)
BRIDGESTONE DURAVIS R-624 T 195 R14 8PR Rp700,000 (Hiace) 0.16
BRIDGESTONE TBR R150 295/80 R22.5 152M/148L Rp6,634,000 (Scania) 0.14
Bridgestone SULP Rp2,450,000 (Dyna)
0.12
Ban truk BesarBRIDGESTONE TBS DMS 900-20 14PR Rp4,930,000 (Fuso FM)
0.1

0.08

0.06

0.04

0.02

0
0 20 40 60
 Jenis Kendaraan
Mobil Bus Kecil Bus Besar Truk Kecil Truk Besar Mobil
0.0131627 0.0182453 0.0182453 0.0225127 0.0225127 Rp36,066
0.0220107 0.0306013 0.0306013 0.0340657 0.0340657 Rp60,309
0.0308587 0.0429573 0.0429573 0.0456187 0.0456187 Rp84,553
0.0397067 0.0553133 0.0553133 0.0571717 0.0571717 Rp108,796
0.0485547 0.0676693 0.0676693 0.0687247 0.0687247 Rp133,040
0.0574027 0.0800253 0.0800253 0.0802777 0.0802777 Rp157,283
0.0662507 0.0923813 0.0923813 0.0918307 0.0918307 Rp181,527
0.0750987 0.1047373 0.1047373 0.1033837 0.1033837 Rp205,770
0.0839467 0.1170933 0.1170933 0.1149367 0.1149367 Rp230,014
0.0927947 0.1294493 0.1294493 0.1264897 0.1264897 Rp254,257
0.1016427 0.1418053 0.1418053 0.1380427 0.1380427 Rp278,501
0.1104907 0.1541613 0.1541613 0.1495957 0.1495957 Rp302,745
0.1193387 0.1665173 0.1665173 0.1611487 0.1611487 Rp326,988

0.18
Rp7,000,000
0.16
Rp6,000,000
0.14

0.12 Rp5,000,000
Mobil
0.1 Bus Kecil Rp4,000,000
0.08 Bus Besar
Truk Kecil Rp3,000,000
0.06 Truk Besar
0.04 Rp2,000,000

0.02 Rp1,000,000
0
Rp0
0 20 40 60 80 100 120 140 160
0 20 40 60
 Biaya
Bus Kecil Bus Besar Truk Kecil Truk Besar
Rp51,087 Rp726,236 Rp330,937 Rp665,926
Rp85,684 Rp1,218,054 Rp500,766 Rp1,007,663
Rp120,280 Rp1,709,872 Rp670,595 Rp1,349,401
Rp154,877 Rp2,201,691 Rp840,424 Rp1,691,139
Rp189,474 Rp2,693,509 Rp1,010,253 Rp2,032,877
Rp224,071 Rp3,185,327 Rp1,180,082 Rp2,374,614
Rp258,668 Rp3,677,145 Rp1,349,911 Rp2,716,352
Rp293,264 Rp4,168,963 Rp1,519,740 Rp3,058,090
Rp327,861 Rp4,660,782 Rp1,689,569 Rp3,399,828
Rp362,458 Rp5,152,600 Rp1,859,399 Rp3,741,565
Rp397,055 Rp5,644,418 Rp2,029,228 Rp4,083,303
Rp431,652 Rp6,136,236 Rp2,199,057 Rp4,425,041
Rp466,248 Rp6,628,055 Rp2,368,886 Rp4,766,779

00,000

00,000

00,000
Mobil
00,000
Bus Kecil
Bus Besar
00,000
Truk Kecil
Truk Besar
00,000

00,000

Rp0
0 20 40 60 80 100 120 140 160
 Jenis Kendar
No Speed
Mobil Bus Kecil
1 20 0.0006847 0.0027291
2 30 0.0007487 0.0030491
3 40 0.0008127 0.0033691
4 50 0.0008767 0.0036891
5 60 0.0009407 0.0040091
6 70 0.0010047 0.0043291
7 80 0.0010687 0.0046491
8 90 0.0011327 0.0049691
9 100 0.0011967 0.0052891
10 110 0.0012607 0.0056091
11 120 0.0013247 0.0059291
DAFTAR HARGA 12 130 0.0013887 0.0062491
Grand New Avanza E A/T Rp192,400,000 13 140 0.0014527 0.0065691
Toyota Hiace Rp409,200,000
Scania k310 B Rp1,050,000,000 0.007
Toyota Dyna Rp241,050,000
Mitshubisi Fuso 512 FM HL Rp570,000,000 0.006

0.005

0.004

0.003

0.002

0.001

0
0 20 40 60 80 100 120 140 160
 Jenis Kendaraan Biaya
Bus Besar Truk Kecil Truk Besar Mobil Bus Kecil Bus Besar Truk Kecil
0.0027291 0.001922 0.001922 Rp131,736 Rp1,116,748 Rp2,865,555 Rp463,298
0.0030491 0.002113 0.002113 Rp144,050 Rp1,247,692 Rp3,201,555 Rp509,339
0.0033691 0.002304 0.002304 Rp156,363 Rp1,378,636 Rp3,537,555 Rp555,379
0.0036891 0.002495 0.002495 Rp168,677 Rp1,509,580 Rp3,873,555 Rp601,420
0.0040091 0.002686 0.002686 Rp180,991 Rp1,640,524 Rp4,209,555 Rp647,460
0.0043291 0.002877 0.002877 Rp193,304 Rp1,771,468 Rp4,545,555 Rp693,501
0.0046491 0.003068 0.003068 Rp205,618 Rp1,902,412 Rp4,881,555 Rp739,541
0.0049691 0.003259 0.003259 Rp217,931 Rp2,033,356 Rp5,217,555 Rp785,582
0.0052891 0.00345 0.00345 Rp230,245 Rp2,164,300 Rp5,553,555 Rp831,623
0.0056091 0.003641 0.003641 Rp242,559 Rp2,295,244 Rp5,889,555 Rp877,663
0.0059291 0.003832 0.003832 Rp254,872 Rp2,426,188 Rp6,225,555 Rp923,704
0.0062491 0.004023 0.004023 Rp267,186 Rp2,557,132 Rp6,561,555 Rp969,744
0.0065691 0.004214 0.004214 Rp279,499 Rp2,688,076 Rp6,897,555 Rp1,015,785

Rp8,000,000

Rp7,000,000

Rp6,000,000

Mobil Rp5,000,000 Mobil

Bus Kecil Bus Kecil
Rp4,000,000
Bus Besar Bus Besar
Truk Kecil Rp3,000,000 Truk Kecil
Truk Besar Truk Besar
Rp2,000,000

Rp1,000,000

Rp0
100 120 140 160 0 20 40 60 80 100 120 140 160
 Truk Besar
Rp1,095,540
Rp1,204,410
Rp1,313,280
Rp1,422,150
Rp1,531,020
Rp1,639,890
Rp1,748,760
Rp1,857,630
Rp1,966,500
Rp2,075,370
Rp2,184,240
Rp2,293,110
Rp2,401,980

Mobil
Bus Kecil
Bus Besar
Truk Kecil
Truk Besar

40 160
 Jenis Kendaraan
No Speed
Mobil Bus Kecil
1 20 0.43507 2.43953
2 30 0.47127 2.67063
3 40 0.50747 2.90173
4 50 0.54367 3.13283
5 60 0.57987 3.36393
6 70 0.61607 3.59503
7 80 0.65227 3.82613
8 90 0.68847 4.05723
9 100 0.72467 4.28833
10 110 0.76087 4.51943
11 120 0.79707 4.75053
12 130 0.83327 4.98163
13 140 0.86947 5.21273

4
Mobil
Bus Kecil
3
Bus Besar
Truk Kecil
2 Truk Besar

0
0 20 40 60 80 100 120 140 160
 Jenis Kendaraan Biaya Montir = Rp 30.000,00/jam
Bus Besar Truk Kecil Truk Besar Mobil Bus Kecil Bus Besar
2.43953 1.5142 1.5142 Rp13,052 Rp73,186 Rp73,186
2.67063 1.6653 1.6653 Rp14,138 Rp80,119 Rp80,119
2.90173 1.8164 1.8164 Rp15,224 Rp87,052 Rp87,052
3.13283 1.9675 1.9675 Rp16,310 Rp93,985 Rp93,985
3.36393 2.1186 2.1186 Rp17,396 Rp100,918 Rp100,918
3.59503 2.2697 2.2697 Rp18,482 Rp107,851 Rp107,851
3.82613 2.4208 2.4208 Rp19,568 Rp114,784 Rp114,784
4.05723 2.5719 2.5719 Rp20,654 Rp121,717 Rp121,717
4.28833 2.723 2.723 Rp21,740 Rp128,650 Rp128,650
4.51943 2.8741 2.8741 Rp22,826 Rp135,583 Rp135,583
4.75053 3.0252 3.0252 Rp23,912 Rp142,516 Rp142,516
4.98163 3.1763 3.1763 Rp24,998 Rp149,449 Rp149,449
5.21273 3.3274 3.3274 Rp26,084 Rp156,382 Rp156,382

Rp180,000

Rp160,000

Rp140,000

Rp120,000
Mobil Mobil
Bus Kecil Rp100,000 Bus Kecil
Bus Besar Bus Besar
Rp80,000
Truk Kecil Truk Kecil
Truk Besar Rp60,000 Truk Besar
Rp40,000

Rp20,000

Rp0
120 140 160 0 20 40 60 80 100 120 140 160
= Rp 30.000,00/jam
Truk Kecil Truk Besar
Rp45,426 Rp45,426
Rp49,959 Rp49,959
Rp54,492 Rp54,492
Rp59,025 Rp59,025
Rp63,558 Rp63,558
Rp68,091 Rp68,091
Rp72,624 Rp72,624
Rp77,157 Rp77,157
Rp81,690 Rp81,690
Rp86,223 Rp86,223
Rp90,756 Rp90,756
Rp95,289 Rp95,289
Rp99,822 Rp99,822

Mobil
Bus Kecil
Bus Besar
Truk Kecil
Truk Besar

0 160
 Jenis Kendaraan
No Speed
Mobil Bus Kecil
1 20 0.0057142857 0.0019043266
2 30 0.005 0.0016321734
3 40 0.0044444444 0.0014280818
4 50 0.004 0.0012693577
5 60 0.0036363636 0.0011423871
6 70 0.0033333333 0.0010385079
7 80 0.0030769231 0.0009519458
8 90 0.0028571429 0.0008787037
9 100 0.0026666667 0.0008159269
10 110 0.0025 0.0007615218
11 120 0.0023529412 0.0007139186
12 130 0.0022222222 0.0006719166
13 140 0.0021052632 0.0006345822

0.006
DAFTAR HARGA
nd New Avanza E A/T Rp192,400,000 0.005
Toyota Hiace Rp409,200,000
Scania k310 B Rp1,050,000,000 0.004
Toyota Dyna Rp241,050,000
bisi Fuso 512 FM HL Rp570,000,000 0.003

0.002

0.001

0
0 20 40 60 80 100 120 140 160
 Jenis Kendaraan Biaya
Bus Besar Truk Kecil Truk Besar Mobil Bus Kecil Bus Besar
0.0019043266 0.0027204962 0.0027204962 Rp1,099,429 Rp779,250 Rp1,999,543
0.0016321734 0.0023317089 0.0023317089 Rp962,000 Rp667,885 Rp1,713,782
0.0014280818 0.0020401502 0.0020401502 Rp855,111 Rp584,371 Rp1,499,486
0.0012693577 0.001813401 0.001813401 Rp769,600 Rp519,421 Rp1,332,826
0.0011423871 0.0016320136 0.0016320136 Rp699,636 Rp467,465 Rp1,199,506
0.0010385079 0.0014836135 0.0014836135 Rp641,333 Rp424,957 Rp1,090,433
0.0009519458 0.0013599521 0.0013599521 Rp592,000 Rp389,536 Rp999,543
0.0008787037 0.0012553194 0.0012553194 Rp549,714 Rp359,566 Rp922,639
0.0008159269 0.001165637 0.001165637 Rp513,067 Rp333,877 Rp856,723
0.0007615218 0.0010879144 0.0010879144 Rp481,000 Rp311,615 Rp799,598
0.0007139186 0.0010199086 0.0010199086 Rp452,706 Rp292,135 Rp749,614
0.0006719166 0.0009599048 0.0009599048 Rp427,556 Rp274,948 Rp705,512
0.0006345822 0.000906569 0.000906569 Rp405,053 Rp259,671 Rp666,311

Rp2,500,000

Rp2,000,000

Mobil Mobil
Rp1,500,000
Bus Kecil Bus Kecil
Bus Besar Bus Bear
Truk Kecil Rp1,000,000 Truk Kecil
Truk Besar truk Besar

Rp500,000

Rp0
100 120 140 160 0 20 40 60 80 100 120 140 160
 Biaya
Truk Kecil Truk Besar
Rp655,776 Rp1,550,683
Rp562,058 Rp1,329,074
Rp491,778 Rp1,162,886
Rp437,120 Rp1,033,639
Rp393,397 Rp930,248
Rp357,625 Rp845,660
Rp327,816 Rp775,173
Rp302,595 Rp715,532
Rp280,977 Rp664,413
Rp262,242 Rp620,111
Rp245,849 Rp581,348
Rp231,385 Rp547,146
Rp218,528 Rp516,744

Mobil
Bus Kecil
Bus Bear
Truk Kecil
truk Besar

20 140 160
 Jeni
No Speed
Mobil
1 20 0.012
2 30 0.008
3 40 0.006
4 50 0.0048
5 60 0.004
6 70 0.0034285714
7 80 0.003
8 90 0.0026666667
9 100 0.0024
10 110 0.0021818182
DAFTAR HARGA 11 120 0.002
Grand New Avanza E A/T Rp192,400,000 12 130 0.0018461538
Toyota Hiace Rp409,200,000 13 140 0.0017142857
Scania k310 B Rp1,050,000,000
Toyota Dyna Rp241,050,000 0.014
Mitshubisi Fuso 512 FM HL Rp570,000,000
0.012

0.01

0.008

0.006

0.004

0.002

0
0 20 40 60 80 100 120 140
 Jenis Kendaraan Biaya
Bus Kecil Bus Besar Truk Kecil Truk Besar Mobil Bus Kecil
0.0024 0.0024 0.0034285714 0.0034285714 Rp277,056 Rp117,850
0.0016 0.0016 0.0022857143 0.0022857143 Rp184,704 Rp78,566
0.0012 0.0012 0.0017142857 0.0017142857 Rp138,528 Rp58,925
0.00096 0.00096 0.0013714286 0.0013714286 Rp110,822 Rp47,140
0.0008 0.0008 0.0011428571 0.0011428571 Rp92,352 Rp39,283
0.0006857143 0.0006857143 0.0009795918 0.0009795918 Rp79,159 Rp33,671
0.0006 0.0006 0.0008571429 0.0008571429 Rp69,264 Rp29,462
0.0005333333 0.0005333333 0.0007619048 0.0007619048 Rp61,568 Rp26,189
0.00048 0.00048 0.0006857143 0.0006857143 Rp55,411 Rp23,570
0.0004363636 0.0004363636 0.0006233766 0.0006233766 Rp50,374 Rp21,427
0.0004 0.0004 0.0005714286 0.0005714286 Rp46,176 Rp19,642
0.0003692308 0.0003692308 0.0005274725 0.0005274725 Rp42,624 Rp18,131
0.0003428571 0.0003428571 0.0004897959 0.0004897959 Rp39,579 Rp16,836

Rp350,000

Rp300,000

Rp250,000
Mobil
Bus Kecil Rp200,000
Bus Besar
Truk Kecil Rp150,000
Truk Besar
Rp100,000

Rp50,000

Rp0
0 60 80 100 120 140 160 0 20 40 60 80 100 120 140 16
 Biaya
Bus Besar Truk Kecil Truk Besar
Rp302,400 Rp99,175 Rp234,514
Rp201,600 Rp66,117 Rp156,343
Rp151,200 Rp49,587 Rp117,257
Rp120,960 Rp39,670 Rp93,806
Rp100,800 Rp33,058 Rp78,171
Rp86,400 Rp28,336 Rp67,004
Rp75,600 Rp24,794 Rp58,629
Rp67,200 Rp22,039 Rp52,114
Rp60,480 Rp19,835 Rp46,903
Rp54,982 Rp18,032 Rp42,639
Rp50,400 Rp16,529 Rp39,086
Rp46,523 Rp15,258 Rp36,079
Rp43,200 Rp14,168 Rp33,502

Mobil
Bus Kecil
Bus Besar
Truk Kecil
Truk Besar

0 100 120 140 160

 Jenis Kendaraa
No Speed
Mobil Bus Kecil
1 20 0.00175 0.0004
2 30 0.001166667 0.000266667
3 40 0.000875 0.0002
4 50 0.0007 0.00016
5 60 0.000583333 0.000133333
6 70 0.0005 0.000114286
7 80 0.0004375 0.0001
8 90 0.000388889 8.888889E-05
9 100 0.00035 0.00008
10 110 0.000318182 7.272727E-05
11 120 0.000291667 6.666667E-05
12 130 0.000269231 6.153846E-05
13 140 0.00025 5.714286E-05
DAFTAR HARGA
Grand New Avanza E A/T Rp192,400,000 0.002
Toyota Hiace Rp409,200,000
0.0018
Scania k310 B Rp1,050,000,000
Toyota Dyna Rp241,050,000 0.0016
Mitshubisi Fuso 512 FM HL Rp570,000,000 0.0014
0.0012
0.001
0.0008
0.0006
0.0004
0.0002
0
0 20 40 60 80 100 120 140 160
 Jenis Kendaraan Biaya
Bus Besar Truk Kecil Truk Besar Mobil Bus Kecil Bus Besar Truk Kecil
0.0004 0.000857143 0.000857143 Rp336,700 Rp163,680 Rp420,000 Rp206,614
0.000266667 0.000571429 0.000571429 Rp224,467 Rp109,120 Rp280,000 Rp137,743
0.0002 0.000428571 0.000428571 Rp168,350 Rp81,840 Rp210,000 Rp103,307
0.00016 0.000342857 0.000342857 Rp134,680 Rp65,472 Rp168,000 Rp82,646
0.000133333 0.000285714 0.000285714 Rp112,233 Rp54,560 Rp140,000 Rp68,871
0.000114286 0.000244898 0.000244898 Rp96,200 Rp46,766 Rp120,000 Rp59,033
0.0001 0.000214286 0.000214286 Rp84,175 Rp40,920 Rp105,000 Rp51,654
8.888889E-05 0.000190476 0.000190476 Rp74,822 Rp36,373 Rp93,333 Rp45,914
0.00008 0.000171429 0.000171429 Rp67,340 Rp32,736 Rp84,000 Rp41,323
7.272727E-05 0.000155844 0.000155844 Rp61,218 Rp29,760 Rp76,364 Rp37,566
6.666667E-05 0.000142857 0.000142857 Rp56,117 Rp27,280 Rp70,000 Rp34,436
6.153846E-05 0.000131868 0.000131868 Rp51,800 Rp25,182 Rp64,615 Rp31,787
5.714286E-05 0.000122449 0.000122449 Rp48,100 Rp23,383 Rp60,000 Rp29,516

Rp600,000

Rp500,000

Rp400,000
Mobil Mobil
Bus Kecil Bus Kecil
Rp300,000
Bus Besar Bus Besar
Truk Kecil Truk Kecil
Truk Besar Rp200,000 Truk Besar

Rp100,000

Rp0
100 120 140 160 0 20 40 60 80 100 120 140 160
 Truk Besar
Rp488,571
Rp325,714
Rp244,286
Rp195,429
Rp162,857
Rp139,592
Rp122,143
Rp108,571
Rp97,714
Rp88,831
Rp81,429
Rp75,165
Rp69,796

Mobil
Bus Kecil
Bus Besar
Truk Kecil
Truk Besar

140 160
 Jenis Bus Kecil
No Speed
Bus Truk Sopir
1 20 50 50 Rp1,500,000
2 30 33.33333333 33.33333333 Rp1,000,000
3 40 25 25 Rp750,000
4 50 20 20 Rp600,000
UPAH 5 60 16.66666667 16.66666667 Rp500,000
Sopir Rp30,000 6 70 14.28571429 14.28571429 Rp428,571
Kondektur Rp15,000 7 80 12.5 12.5 Rp375,000
8 90 11.11111111 11.11111111 Rp333,333
9 100 10 10 Rp300,000
10 110 9.090909091 9.090909091 Rp272,727
11 120 8.333333333 8.333333333 Rp250,000
12 130 7.692307692 7.692307692 Rp230,769
13 140 7.142857143 7.142857143 Rp214,286

OVERHEAD

60

50

40

30

20

10

0
0 20 40 60 80 100 120 140 160
 Bus Kecil Bus Besar Truk Kecil
Kondektur TOTAL Sopir Kondektur TOTAL Sopir Kondektur
Rp1,275,000 Rp2,775,000 Rp1,500,000 Rp1,500,000 Rp3,000,000 Rp1,500,000 Rp750,000
Rp850,000 Rp1,850,000 Rp1,000,000 Rp1,000,000 Rp2,000,000 Rp1,000,000 Rp500,000
Rp637,500 Rp1,387,500 Rp750,000 Rp750,000 Rp1,500,000 Rp750,000 Rp375,000
Rp510,000 Rp1,110,000 Rp600,000 Rp600,000 Rp1,200,000 Rp600,000 Rp300,000
Rp425,000 Rp925,000 Rp500,000 Rp500,000 Rp1,000,000 Rp500,000 Rp250,000
Rp364,286 Rp792,857 Rp428,571 Rp428,571 Rp857,143 Rp428,571 Rp214,286
Rp318,750 Rp693,750 Rp375,000 Rp375,000 Rp750,000 Rp375,000 Rp187,500
Rp283,333 Rp616,667 Rp333,333 Rp333,333 Rp666,667 Rp333,333 Rp166,667
Rp255,000 Rp555,000 Rp300,000 Rp300,000 Rp600,000 Rp300,000 Rp150,000
Rp231,818 Rp504,545 Rp272,727 Rp272,727 Rp545,455 Rp272,727 Rp136,364
Rp212,500 Rp462,500 Rp250,000 Rp250,000 Rp500,000 Rp250,000 Rp125,000
Rp196,154 Rp426,923 Rp230,769 Rp230,769 Rp461,538 Rp230,769 Rp115,385
Rp182,143 Rp396,429 Rp214,286 Rp214,286 Rp428,571 Rp214,286 Rp107,143

Bus
Truk

120 140 160

Truk Kecil Truk Besar
TOTAL Sopir Kondektur TOTAL
Rp2,250,000 Rp1,500,000 Rp1,500,000 Rp3,000,000
Rp1,500,000 Rp1,000,000 Rp1,000,000 Rp2,000,000
Rp1,125,000 Rp750,000 Rp750,000 Rp1,500,000
Rp900,000 Rp600,000 Rp600,000 Rp1,200,000
Rp750,000 Rp500,000 Rp500,000 Rp1,000,000
Rp642,857 Rp428,571 Rp428,571 Rp857,143
Rp562,500 Rp375,000 Rp375,000 Rp750,000
Rp500,000 Rp333,333 Rp333,333 Rp666,667
Rp450,000 Rp300,000 Rp300,000 Rp600,000
Rp409,091 Rp272,727 Rp272,727 Rp545,455
Rp375,000 Rp250,000 Rp250,000 Rp500,000
Rp346,154 Rp230,769 Rp230,769 Rp461,538
Rp321,429 Rp214,286 Rp214,286 Rp428,571
 TOYOTA HIACE
NO SPEED
BBM OLI BAN ONDERDIL
1 20 Rp1,068,062 Rp2,064,382 Rp51,087 Rp1,116,748
2 30 Rp830,808 Rp1,772,462 Rp85,684 Rp1,247,692
3 40 Rp664,068 Rp1,582,002 Rp120,280 Rp1,378,636
4 50 Rp567,842 Rp1,493,002 Rp154,877 Rp1,509,580
5 60 Rp542,129 Rp1,505,462 Rp189,474 Rp1,640,524
6 70 Rp586,931 Rp1,619,382 Rp224,071 Rp1,771,468
7 80 Rp702,246 Rp1,834,762 Rp258,668 Rp1,902,412
8 90 Rp888,075 Rp2,151,602 Rp293,264 Rp2,033,356
9 100 Rp1,144,418 Rp2,569,902 Rp327,861 Rp2,164,300
10 110 Rp1,471,274 Rp3,089,662 Rp362,458 Rp2,295,244
11 120 Rp1,868,645 Rp3,710,882 Rp397,055 Rp2,426,188
12 130 Rp2,336,529 Rp4,433,562 Rp431,652 Rp2,557,132
13 140 Rp2,874,927 Rp5,257,702 Rp466,248 Rp2,688,076
TOTAL SUB
OVERHEAD

BOK TOYOTA HIACE

Rp14,000,000

Rp12,000,000

Rp10,000,000

Rp8,000,000

Rp6,000,000

Rp4,000,000

Rp2,000,000

Rp0
0 20 40 60 80 100 120 140
 TOYOTA HIACE
PEKERJA PENYUSUTAN SUKU BUNGA ASURANSI CREW SUB TOTAL
Rp73,186 Rp779,250 Rp117,850 Rp163,680 Rp2,775,000 Rp8,209,244
Rp80,119 Rp667,885 Rp78,566 Rp109,120 Rp1,850,000 Rp6,722,336
Rp87,052 Rp584,371 Rp58,925 Rp81,840 Rp1,387,500 Rp5,944,673
Rp93,985 Rp519,421 Rp47,140 Rp65,472 Rp1,110,000 Rp5,561,318
Rp100,918 Rp467,465 Rp39,283 Rp54,560 Rp925,000 Rp5,464,815
Rp107,851 Rp424,957 Rp33,671 Rp46,766 Rp792,857 Rp5,607,953
Rp114,784 Rp389,536 Rp29,462 Rp40,920 Rp693,750 Rp5,966,539
Rp121,717 Rp359,566 Rp26,189 Rp36,373 Rp616,667 Rp6,526,808
Rp128,650 Rp333,877 Rp23,570 Rp32,736 Rp555,000 Rp7,280,313
Rp135,583 Rp311,615 Rp21,427 Rp29,760 Rp504,545 Rp8,221,568
Rp142,516 Rp292,135 Rp19,642 Rp27,280 Rp462,500 Rp9,346,842
Rp149,449 Rp274,948 Rp18,131 Rp25,182 Rp426,923 Rp10,653,506
Rp156,382 Rp259,671 Rp16,836 Rp23,383 Rp396,429 Rp12,139,653
TOTAL SUB Rp97,645,568
OVERHEAD Rp9,764,557

OYOTA HIACE

BOK TOYOTA HIACE

100 120 140 160

 SCANIA K310 B
BBM OLI BAN ONDERDIL PEKERJA PENYUSUTAN
Rp1,642,683 Rp4,440,023 Rp726,236 Rp2,865,555 Rp73,186 Rp1,999,543
Rp1,270,522 Rp3,864,371 Rp1,218,054 Rp3,201,555 Rp80,119 Rp1,713,782
Rp1,031,458 Rp3,520,119 Rp1,709,872 Rp3,537,555 Rp87,052 Rp1,499,486
Rp925,491 Rp3,407,267 Rp2,201,691 Rp3,873,555 Rp93,985 Rp1,332,826
Rp952,620 Rp3,525,815 Rp2,693,509 Rp4,209,555 Rp100,918 Rp1,199,506
Rp1,112,845 Rp3,875,763 Rp3,185,327 Rp4,545,555 Rp107,851 Rp1,090,433
Rp1,406,168 Rp4,457,111 Rp3,677,145 Rp4,881,555 Rp114,784 Rp999,543
Rp1,832,587 Rp5,269,859 Rp4,168,963 Rp5,217,555 Rp121,717 Rp922,639
Rp2,392,102 Rp6,314,007 Rp4,660,782 Rp5,553,555 Rp128,650 Rp856,723
Rp3,084,715 Rp7,589,555 Rp5,152,600 Rp5,889,555 Rp135,583 Rp799,598
Rp3,910,423 Rp9,096,503 Rp5,644,418 Rp6,225,555 Rp142,516 Rp749,614
Rp4,869,229 Rp10,834,851 Rp6,136,236 Rp6,561,555 Rp149,449 Rp705,512
Rp5,961,131 Rp12,804,599 Rp6,628,055 Rp6,897,555 Rp156,382 Rp666,311
TOTAL SUB
OVERHEAD

BOK SCANIA K310 B

Rp40,000,000

Rp35,000,000

Rp30,000,000

Rp25,000,000
BOK SCANI
Rp20,000,000

Rp15,000,000

Rp10,000,000

Rp5,000,000

Rp0
0 20 40 60 80 100 120 140 160
 SUKU BUNGA ASURANSI CREW SUB TOTAL BBM OLI
Rp302,400 Rp420,000 Rp3,000,000 Rp15,469,626 Rp1,044,495 Rp1,908,365
Rp201,600 Rp280,000 Rp2,000,000 Rp13,830,003 Rp846,333 Rp1,622,853
Rp151,200 Rp210,000 Rp1,500,000 Rp13,246,742 Rp714,370 Rp1,422,781
Rp120,960 Rp168,000 Rp1,200,000 Rp13,323,774 Rp648,604 Rp1,308,149
Rp100,800 Rp140,000 Rp1,000,000 Rp13,922,723 Rp649,037 Rp1,278,957
Rp86,400 Rp120,000 Rp857,143 Rp14,981,318 Rp715,668 Rp1,335,205
Rp75,600 Rp105,000 Rp750,000 Rp16,466,906 Rp848,496 Rp1,476,893
Rp67,200 Rp93,333 Rp666,667 Rp18,360,520 Rp1,047,523 Rp1,704,021
Rp60,480 Rp84,000 Rp600,000 Rp20,650,299 Rp1,312,748 Rp2,016,589
Rp54,982 Rp76,364 Rp545,455 Rp23,328,405 Rp1,644,171 Rp2,414,597
Rp50,400 Rp70,000 Rp500,000 Rp26,389,430 Rp2,041,793 Rp2,898,045
Rp46,523 Rp64,615 Rp461,538 Rp29,829,509 Rp2,505,612 Rp3,466,933
Rp43,200 Rp60,000 Rp428,571 Rp33,645,804 Rp3,035,629 Rp4,121,261
Rp253,445,060
Rp25,344,506

Rp12,000,000

Rp10,000,000

Rp8,000,000
BOK SCANIA K310 B
Rp6,000,000

Rp4,000,000

Rp2,000,000

0 160 Rp0
0
 TOYOTA DYNA
BAN ONDERDIL PEKERJA PENYUSUTAN SUKU BUNGA
Rp330,937 Rp463,298 Rp45,426 Rp655,776 Rp99,175
Rp500,766 Rp509,339 Rp49,959 Rp562,058 Rp66,117
Rp670,595 Rp555,379 Rp54,492 Rp491,778 Rp49,587
Rp840,424 Rp601,420 Rp59,025 Rp437,120 Rp39,670
Rp1,010,253 Rp647,460 Rp63,558 Rp393,397 Rp33,058
Rp1,180,082 Rp693,501 Rp68,091 Rp357,625 Rp28,336
Rp1,349,911 Rp739,541 Rp72,624 Rp327,816 Rp24,794
Rp1,519,740 Rp785,582 Rp77,157 Rp302,595 Rp22,039
Rp1,689,569 Rp831,623 Rp81,690 Rp280,977 Rp19,835
Rp1,859,399 Rp877,663 Rp86,223 Rp262,242 Rp18,032
Rp2,029,228 Rp923,704 Rp90,756 Rp245,849 Rp16,529
Rp2,199,057 Rp969,744 Rp95,289 Rp231,385 Rp15,258
Rp2,368,886 Rp1,015,785 Rp99,822 Rp218,528 Rp14,168
TOTAL SUB
OVERHEAD

BOK TOYOTA DYNA

Rp12,000,000

Rp10,000,000

Rp8,000,000
BOK TOYOTA DYNA
Rp6,000,000

Rp4,000,000

Rp2,000,000

Rp0
0 20 40 60 80 100 120 140
 ASURANSI CREW SUB TOTAL BBM OLI
Rp206,614 Rp2,250,000 Rp7,004,085 Rp1,506,103 Rp3,975,292
Rp137,743 Rp1,500,000 Rp5,795,167 Rp1,139,168 Rp3,377,657
Rp103,307 Rp1,125,000 Rp5,187,289 Rp890,292 Rp2,958,022
Rp82,646 Rp900,000 Rp4,917,058 Rp759,475 Rp2,716,387
Rp68,871 Rp750,000 Rp4,894,592 Rp746,717 Rp2,652,752
Rp59,033 Rp642,857 Rp5,080,397 Rp852,017 Rp2,767,117
Rp51,654 Rp562,500 Rp5,454,230 Rp1,075,375 Rp3,059,482
Rp45,914 Rp500,000 Rp6,004,571 Rp1,416,792 Rp3,529,847
Rp41,323 Rp450,000 Rp6,724,354 Rp1,876,268 Rp4,178,212
Rp37,566 Rp409,091 Rp7,608,984 Rp2,453,802 Rp5,004,577
Rp34,436 Rp375,000 Rp8,655,339 Rp3,149,395 Rp6,008,942
Rp31,787 Rp346,154 Rp9,861,218 Rp3,963,047 Rp7,191,307
Rp29,516 Rp321,429 Rp11,225,024 Rp4,894,757 Rp8,551,672
Rp88,412,307
Rp8,841,231

Rp25,000,000

Rp20,000,000

BOK TOYOTA DYNA Rp15,000,000

Rp10,000,000

Rp5,000,000

Rp0
140
0 20 40
 MITSUBISHI FUSO 512 FM HL
BAN ONDERDIL PEKERJA PENYUSUTAN SUKU BUNGA
Rp665,926 Rp1,095,540 Rp45,426 Rp1,550,683 Rp234,514
Rp1,007,663 Rp1,204,410 Rp49,959 Rp1,329,074 Rp156,343
Rp1,349,401 Rp1,313,280 Rp54,492 Rp1,162,886 Rp117,257
Rp1,691,139 Rp1,422,150 Rp59,025 Rp1,033,639 Rp93,806
Rp2,032,877 Rp1,531,020 Rp63,558 Rp930,248 Rp78,171
Rp2,374,614 Rp1,639,890 Rp68,091 Rp845,660 Rp67,004
Rp2,716,352 Rp1,748,760 Rp72,624 Rp775,173 Rp58,629
Rp3,058,090 Rp1,857,630 Rp77,157 Rp715,532 Rp52,114
Rp3,399,828 Rp1,966,500 Rp81,690 Rp664,413 Rp46,903
Rp3,741,565 Rp2,075,370 Rp86,223 Rp620,111 Rp42,639
Rp4,083,303 Rp2,184,240 Rp90,756 Rp581,348 Rp39,086
Rp4,425,041 Rp2,293,110 Rp95,289 Rp547,146 Rp36,079
Rp4,766,779 Rp2,401,980 Rp99,822 Rp516,744 Rp33,502
TOTAL SUB
OVERHEAD

BOK MITSUBISHU FUSO 512 FM HL

5,000,000

0,000,000

5,000,000
BOK MITSUBISHU FUSO 512 FM HL

0,000,000

5,000,000

Rp0
0 20 40 60 80 100 120 140 160
 ASURANSI CREW SUB TOTAL BBM OLI
Rp488,571 Rp3,000,000 Rp12,562,055 Rp689,337 Rp399,528
Rp325,714 Rp2,000,000 Rp10,589,989 Rp538,396 Rp343,534
Rp244,286 Rp1,500,000 Rp9,589,916 Rp435,431 Rp307,340
Rp195,429 Rp1,200,000 Rp9,171,049 Rp380,441 Rp290,945
Rp162,857 Rp1,000,000 Rp9,198,199 Rp373,426 Rp294,351
Rp139,592 Rp857,143 Rp9,611,127 Rp414,386 Rp317,556
Rp122,143 Rp750,000 Rp10,378,537 Rp503,321 Rp360,562
Rp108,571 Rp666,667 Rp11,482,400 Rp640,232 Rp423,368
Rp97,714 Rp600,000 Rp12,911,528 Rp825,117 Rp505,973
Rp88,831 Rp545,455 Rp14,658,573 Rp1,057,977 Rp608,379
Rp81,429 Rp500,000 Rp16,718,499 Rp1,338,813 Rp730,584
Rp75,165 Rp461,538 Rp19,087,722 Rp1,667,624 Rp872,590
Rp69,796 Rp428,571 Rp21,763,623 Rp2,044,409 Rp1,034,396
Rp167,723,216
Rp16,772,322

BO
Rp7,000,000

Rp6,000,000

Rp5,000,000

Rp4,000,000
BOK MITSUBISHU FUSO 512 FM HL
Rp3,000,000

Rp2,000,000

Rp1,000,000

Rp0
0 20 40
 TOYOTA GRAND NEW AVANZA E A/T
BAN ONDERDIL PEKERJA PENYUSUTAN SUKU BUNGA
Rp36,066 Rp131,736 Rp13,052 Rp1,099,429 Rp623,264
Rp60,309 Rp144,050 Rp14,138 Rp962,000 Rp535,913
Rp84,553 Rp156,363 Rp15,224 Rp855,111 Rp479,450
Rp108,796 Rp168,677 Rp16,310 Rp769,600 Rp453,874
Rp133,040 Rp180,991 Rp17,396 Rp699,636 Rp459,187
Rp157,283 Rp193,304 Rp18,482 Rp641,333 Rp495,388
Rp181,527 Rp205,618 Rp19,568 Rp592,000 Rp562,477
Rp205,770 Rp217,931 Rp20,654 Rp549,714 Rp660,453
Rp230,014 Rp230,245 Rp21,740 Rp513,067 Rp789,318
Rp254,257 Rp242,559 Rp22,826 Rp481,000 Rp949,071
Rp278,501 Rp254,872 Rp23,912 Rp452,706 Rp1,139,712
Rp302,745 Rp267,186 Rp24,998 Rp427,556 Rp1,361,240
Rp326,988 Rp279,499 Rp26,084 Rp405,053 Rp1,613,657
TOTAL SUB

BOK TOYOTA GRAND NEW AVANZA E A/T

000,000

000,000

000,000

000,000 BOK TOYOTA GRAND NEW AVANZA E A/T

000,000

000,000

000,000

Rp0
0 20 40 60 80 100 120 140 160
 ASURANSI SUBTOTAL
Rp277,056 Rp3,269,468
Rp184,704 Rp2,783,045
Rp138,528 Rp2,472,000
Rp110,822 Rp2,299,467
Rp92,352 Rp2,250,379
Rp79,159 Rp2,316,892
Rp69,264 Rp2,494,337
Rp61,568 Rp2,779,691
Rp55,411 Rp3,170,885
Rp50,374 Rp3,666,443
Rp46,176 Rp4,265,276
Rp42,624 Rp4,966,562
Rp39,579 Rp5,769,666

Rp42,504,110

OTA GRAND NEW AVANZA E A/T