Mobil Nissan Evalia

Tahun beli 11/30/2005

Kel II 8 Tahun
Tarif SM 25%
Tarif GL 12.5%
Harga Perolehan 162,500,000

Saldo Menurun
Tahun Tarif SM Harga Perolehan Nilai Buku Awal Penyusutan Tahun ini

1 2015 25% 162,500,000 162,500,000 40,625,000

2 2016 25% 162,500,000 121,875,000 30,468,750
3 2017 25% 162,500,000 91,406,250 22,851,563
4 2018 25% 162,500,000 68,554,688 17,138,672
5 2019 25% 162,500,000 51,416,016 12,854,004
6 2020 25% 162,500,000 38,562,012 9,640,503
7 2021 25% 162,500,000 28,921,509 7,230,377
8 2022 25% 162,500,000 21,691,132 21,691,132
9 2023 25% 162,500,000 - -
10 2024 25% 162,500,000 - -
162,500,000
 Saldo Menurun
Akum.
Nilai Buku Akhir Tahun Tarif SM Harga Perolehan
Penyusutan
40,625,000 121,875,000 2010 50% 46,500,000
71,093,750 91,406,250 2011 50% 46,500,000
93,945,313 68,554,688 2012 50% 46,500,000
111,083,984 51,416,016 2013 50% 46,500,000
123,937,988 38,562,012 2014 50% 46,500,000
133,578,491 28,921,509 2015 50% 46,500,000
140,808,868 21,691,132
162,500,000 -
162,500,000 -
162,500,000 -
 Saldo Menurun
Nilai Buku Awal Penyusutan Tahun ini Akum. Penyusutan Nilai Buku Akhir

46,500,000 23,250,000 23,250,000 23,250,000

23,250,000 11,625,000 34,875,000 11,625,000
11,625,000 5,812,500 40,687,500 5,812,500
5,812,500 5,812,500 46,500,000 -
- - 46,500,000 -
- - 46,500,000 -