Download - AIT ERICK
![Page 1: AIT ERICK](https://reader036.vdocument.in/reader036/viewer/2022062322/55cf8cff5503462b139125b4/html5/thumbnails/1.jpg)
Year Month OB (BCM) Coal (Ton) Year
2014
January 250,246.25 50,049.25
2016
February 250,246.25 50,049.25 Maret 250,246.25 50,049.25 April 250,246.25 50,049.25 Mei 250,246.25 50,049.25 Juni 250,246.25 50,049.25 Juli 250,246.25 50,049.25
Agustus 250,246.25 50,049.25 September 250,246.25 50,049.25
Oktober 250,246.25 50,049.25 Nopember 250,246.25 50,049.25 Desember 250,246.25 50,049.25
Total 3,002,955.00 600,591.00 Total
Year Month OB (BCM) Coal (Ton) Year
2015
January 250,052.50 50,010.50
2017
February 250,052.50 50,010.50 Maret 250,052.50 50,010.50 April 250,052.50 50,010.50 Mei 250,052.50 50,010.50 Juni 250,052.50 50,010.50 Juli 250,052.50 50,010.50
Agustus 250,052.50 50,010.50 September 250,052.50 50,010.50
Oktober 250,052.50 50,010.50 Nopember 250,052.50 50,010.50 Desember 250,052.50 50,010.50
Total 3,000,630.00 600,126.00 Total
Year Month OB (BCM) Coal (Ton) Year
2018
January 250,146.25 50,029.25
2019
February 250,146.25 50,029.25 Maret 250,146.25 50,029.25 April 250,146.25 50,029.25 Mei 250,146.25 50,029.25 Juni 250,146.25 50,029.25 Juli 250,146.25 50,029.25
Agustus 250,146.25 50,029.25 September 250,146.25 50,029.25
Oktober 250,146.25 50,029.25 Nopember 250,146.25 50,029.25 Desember 250,146.25 50,029.25
Total 3,001,755.00 600,351.00 Total
Year Month OB (BCM) Coal (Ton) Year
![Page 2: AIT ERICK](https://reader036.vdocument.in/reader036/viewer/2022062322/55cf8cff5503462b139125b4/html5/thumbnails/2.jpg)
2020
January 250,204.17 50,040.83
2021
February 250,204.17 50,040.83 Maret 250,204.17 50,040.83 April 250,204.17 50,040.83 Mei 250,204.17 50,040.83 Juni 250,204.17 50,040.83 Juli 250,204.17 50,040.83
Agustus 250,204.17 50,040.83 September 250,204.17 50,040.83
Oktober 250,204.17 50,040.83 Nopember 250,204.17 50,040.83 Desember 250,204.17 50,040.83
Total 3,002,450.00 600,490.00 Total
Year Month OB (BCM) Coal (Ton) Year
2022
January 250,396.25 50,079.25
2023
February 250,396.25 50,079.25 Maret 250,396.25 50,079.25 April 250,396.25 50,079.25 Mei 250,396.25 50,079.25 Juni 250,396.25 50,079.25 Juli 250,396.25 50,079.25
Agustus 250,396.25 50,079.25 September 250,396.25 50,079.25
Oktober 250,396.25 50,079.25 Nopember 250,396.25 50,079.25 Desember 250,396.25 50,079.25
Total 3,004,755.00 600,951.00 Total
Year Month OB (BCM) Coal (Ton) Year
2024
January 250,039.17 50,007.83
2025
February 250,039.17 50,007.83 Maret 250,039.17 50,007.83 April 250,039.17 50,007.83 Mei 250,039.17 50,007.83 Juni 250,039.17 50,007.83 Juli 250,039.17 50,007.83
Agustus 250,039.17 50,007.83 September 250,039.17 50,007.83
Oktober 250,039.17 50,007.83 Nopember 250,039.17 50,007.83 Desember 250,039.17 50,007.83
Total 3,000,470.00 600,094.00 Total
Year Month OB (BCM) Coal (Ton) Year
2026
January 250,113.75 50,022.75
2027
February 250,113.75 50,022.75 Maret 250,113.75 50,022.75
![Page 3: AIT ERICK](https://reader036.vdocument.in/reader036/viewer/2022062322/55cf8cff5503462b139125b4/html5/thumbnails/3.jpg)
2026
April 250,113.75 50,022.75
2027
Mei 250,113.75 50,022.75 Juni 250,113.75 50,022.75 Juli 250,113.75 50,022.75
Agustus 250,113.75 50,022.75 September 250,113.75 50,022.75
Oktober 250,113.75 50,022.75 Nopember 250,113.75 50,022.75 Desember 250,113.75 50,022.75
Total 3,001,365.00 600,273.00 Total
![Page 4: AIT ERICK](https://reader036.vdocument.in/reader036/viewer/2022062322/55cf8cff5503462b139125b4/html5/thumbnails/4.jpg)
Month OB (BCM) Coal (Ton)January 250,061.25 50,012.25
February 250,061.25 50,012.25 Maret 250,061.25 50,012.25 April 250,061.25 50,012.25 Mei 250,061.25 50,012.25 Juni 250,061.25 50,012.25 Juli 250,061.25 50,012.25
Agustus 250,061.25 50,012.25 September 250,061.25 50,012.25
Oktober 250,061.25 50,012.25 Tahun Nopember 250,061.25 50,012.25 ProduksiDesember 250,061.25 50,012.25 1
Total 3,000,735.00 600,147.00 23
Month OB (BCM) Coal (Ton) 4January 250,157.92 50,031.58 5
February 250,157.92 50,031.58 6Maret 250,157.92 50,031.58 7April 250,157.92 50,031.58 8Mei 250,157.92 50,031.58 9Juni 250,157.92 50,031.58 10Juli 250,157.92 50,031.58 11
Agustus 250,157.92 50,031.58 12September 250,157.92 50,031.58 13
Oktober 250,157.92 50,031.58 14Nopember 250,157.92 50,031.58 Total PendapatanDesember 250,157.92 50,031.58
Total 3,001,895.00 600,379.00
Month OB (BCM) Coal (Ton)January 250,029.58 50,005.92
February 250,029.58 50,005.92 Maret 250,029.58 50,005.92 April 250,029.58 50,005.92 Mei 250,029.58 50,005.92 Juni 250,029.58 50,005.92 Juli 250,029.58 50,005.92
Agustus 250,029.58 50,005.92 September 250,029.58 50,005.92
Oktober 250,029.58 50,005.92 Nopember 250,029.58 50,005.92 Desember 250,029.58 50,005.92
Total 3,000,355.00 600,071.00
Month OB (BCM) Coal (Ton)
![Page 5: AIT ERICK](https://reader036.vdocument.in/reader036/viewer/2022062322/55cf8cff5503462b139125b4/html5/thumbnails/5.jpg)
January 250,237.92 50,047.58 February 250,237.92 50,047.58
Maret 250,237.92 50,047.58 April 250,237.92 50,047.58 Mei 250,237.92 50,047.58 Juni 250,237.92 50,047.58 Juli 250,237.92 50,047.58
Agustus 250,237.92 50,047.58 September 250,237.92 50,047.58
Oktober 250,237.92 50,047.58 Nopember 250,237.92 50,047.58 Desember 250,237.92 50,047.58
Total 3,002,855.00 600,571.00
Month OB (BCM) Coal (Ton)January 250,343.75 50,068.75
February 250,343.75 50,068.75 Maret 250,343.75 50,068.75 April 250,343.75 50,068.75 Mei 250,343.75 50,068.75 Juni 250,343.75 50,068.75 Juli 250,343.75 50,068.75
Agustus 250,343.75 50,068.75 September 250,343.75 50,068.75
Oktober 250,343.75 50,068.75 Nopember 250,343.75 50,068.75 Desember 250,343.75 50,068.75
Total 3,004,125.00 600,825.00
Month OB (BCM) Coal (Ton)January 250,159.17 50,031.83
February 250,159.17 50,031.83 Maret 250,159.17 50,031.83 April 250,159.17 50,031.83 Mei 250,159.17 50,031.83 Juni 250,159.17 50,031.83 Juli 250,159.17 50,031.83
Agustus 250,159.17 50,031.83 September 250,159.17 50,031.83
Oktober 250,159.17 50,031.83 Nopember 250,159.17 50,031.83 Desember 250,159.17 50,031.83
Total 3,001,910.00 600,382.00
Month OB (BCM) Coal (Ton)January 98,129.58 19,625.92
February 98,129.58 19,625.92 Maret 98,129.58 19,625.92
![Page 6: AIT ERICK](https://reader036.vdocument.in/reader036/viewer/2022062322/55cf8cff5503462b139125b4/html5/thumbnails/6.jpg)
April 98,129.58 19,625.92 Mei 98,129.58 19,625.92 Juni 98,129.58 19,625.92 Juli 98,129.58 19,625.92
Agustus 98,129.58 19,625.92 September 98,129.58 19,625.92
Oktober 98,129.58 19,625.92 Nopember 98,129.58 19,625.92 Desember 98,129.58 19,625.92
Total 1,177,555.00 235,511.00
![Page 7: AIT ERICK](https://reader036.vdocument.in/reader036/viewer/2022062322/55cf8cff5503462b139125b4/html5/thumbnails/7.jpg)
Produksi Batubara Mining Besar Batubara di Processing(Ton) Losses Losses Stockpile Losses
600,591 5% 30,029.55 570,561.45 5% 600,126 5% 30,006.30 570,119.70 5% 600,147 5% 30,007.35 570,139.65 5% 600,379 5% 30,018.95 570,360.05 5% 600,351 5% 30,017.55 570,333.45 5% 600,071.00 5% 30,003.55 570,067.45 5% 600,490.00 5% 30,024.50 570,465.50 5% 600,571.00 5% 30,028.55 570,542.45 5% 600,951.00 5% 30,047.55 570,903.45 5% 600,825.00 5% 30,041.25 570,783.75 5% 600,094.00 5% 30,004.70 570,089.30 5% 600,382.00 5% 30,019.10 570,362.90 5% 600,273.00 5% 30,013.65 570,259.35 5% 235,511.00 5% 11,775.55 223,735.45 5%
Total Pendapatan
![Page 8: AIT ERICK](https://reader036.vdocument.in/reader036/viewer/2022062322/55cf8cff5503462b139125b4/html5/thumbnails/8.jpg)
Besar Batubara di Target Harga/ton PendapatanLosses Pelabuhan (Rupiah)
28,528.07 542,033.38 800,000.00 433,626,702,000 28,505.99 541,613.72 800,000.00 433,290,972,000 28,506.98 541,632.67 800,000.00 433,306,134,000 28,518.00 541,842.05 800,000.00 433,473,638,000 28,516.67 541,816.78 800,000.00 433,453,422,000 28,503.37 541,564.08 800,000.00 433,251,262,000 28,523.28 541,942.23 800,000.00 433,553,780,000 28,527.12 542,015.33 800,000.00 433,612,262,000 28,545.17 542,358.28 800,000.00 433,886,622,000 28,539.19 542,244.56 800,000.00 433,795,650,000 28,504.47 541,584.84 800,000.00 433,267,868,000 28,518.15 541,844.76 800,000.00 433,475,804,000 28,512.97 541,746.38 800,000.00 433,397,106,000 11,186.77 212,548.68 800,000.00 170,038,942,000
Total Pendapatan 5,805,430,164,000
![Page 9: AIT ERICK](https://reader036.vdocument.in/reader036/viewer/2022062322/55cf8cff5503462b139125b4/html5/thumbnails/9.jpg)
PERHITUNGAN RENCANA PRODUKSI BATUBARA
Jenis Jumlah Produktivitas/alat
Backhoe Komatsu PC 400-67E0 4 365.78 Ton/jam
HD 255-5 20 73.54 Ton/jam
Produktivitas Batubara per hari (12 jam kerja) = 17,650.29 ton/hari per bulan (25 hari kerja) 441,257.14 ton/bulan per tahun (12 bulan) = 5,295,085.71 ton/tahun
per hari (18 jam kerja) = 26,475.43 ton/hari per bulan (25 hari kerja) 661,885.71 ton/bulan per tahun (12 bulan) = 7,942,628.57 ton/tahun
per hari (24 jam kerja) = 35,300.57 ton/hari per bulan (25 hari kerja) 882,514.29 ton/bulan per tahun (12 bulan) = 10,590,171.43 ton/tahun
Match Factor Alat angkut 20.00 Ct DT 12.60 Alat PC 4.00 CT PC 2.53 Match Factor 1.01
PERHITUNGAN RENCANA PRODUKSI OB
Jenis Jumlah Produktivitas/alat Backhoe Komatsu PC 3000 4 1,735.71 BCM/jam HD 1500-7 26 269.25 BCM/jam
Produktivitas OB per hari (12 jam kerja) = 84,006.65 BCM/hari per bulan (25 hari kerja) 2,100,166.20 BCM/bulan per tahun (12 bulan) = 25,201,994.46 BCM/tahun
per hari (18 jam kerja) = 126,009.97 BCM/hari per bulan (25 hari kerja) 3,150,249.31 BCM/bulan per tahun (12 bulan) = 37,802,991.69 BCM/tahun
per hari (24 jam kerja) = 168,013.30 BCM/hari per bulan (25 hari kerja) 4,200,332.41 BCM/bulan per tahun (12 bulan) = 50,403,988.92 BCM/tahun
Match Factor Alat angkut 26.00 Ct DT 12.03
![Page 10: AIT ERICK](https://reader036.vdocument.in/reader036/viewer/2022062322/55cf8cff5503462b139125b4/html5/thumbnails/10.jpg)
Alat PC 4.00 CT PC 1.87 Match Factor 1.01
PERHITUNGAN RENCANA PRODUKSI ROM-STOCKPILE
Jenis Jumlah Produktivitas/alat WA 480-5 2 663.39 ton/jam DT HINO FM 160 76 17.60 ton/jam
Produktivitas Truck per hari (12 jam kerja) = 16,048.06 ton/hari per bulan (25 hari kerja) 401,201.38 ton/bulan per tahun (12 bulan) = 4,814,416.55 ton/tahun
per hari (18 jam kerja) = 24,072.08 ton/hari per bulan (25 hari kerja) 601,802.07 ton/bulan per tahun (12 bulan) = 7,221,624.83 ton/tahun
per hari (24 jam kerja) = 32,096.11 ton/hari per bulan (25 hari kerja) 802,402.76 ton/bulan per tahun (12 bulan) = 9,628,833.10 ton/tahun
Match Factor Alat angkut 76.00 Ct DT 62.83 Alat PC 2.00 CT PC 1.67 Match Factor 1.01
![Page 11: AIT ERICK](https://reader036.vdocument.in/reader036/viewer/2022062322/55cf8cff5503462b139125b4/html5/thumbnails/11.jpg)
Produktifitas HD 255-5 Diketahui : CT Backhoe PC 1800-6 =
Jumlah tumpahan bucket per truk (n) =
Waktu muat =
waktu angkut =
waktu manuver tumpah =
waktu tumpah = waktu kembali = waktu manuver muat = CT SG Batubara = Kapasitas bucket (munjung) =
max. prod plan Bucket factor = 591,241.32 Effisiensi kerja =
Ditanya : Produktifitas HD 255-5 Jawab :
= = = =
Produktifitas HD 1500-7 Diketahui : CT Backhoe PC 1800-6 =
Jumlah tumpahan bucket per truk (n) = Waktu muat = waktu angkut = waktu manuver tumpah = waktu tumpah = waktu kembali = waktu manuver muat = CT
Kapasitas bucket (munjung) = max. prod plan Bucket factor = 2,658,289.97 Effisiensi kerja =
Ditanya : Produktifitas HD 15005-7 Jawab :
= = =
![Page 12: AIT ERICK](https://reader036.vdocument.in/reader036/viewer/2022062322/55cf8cff5503462b139125b4/html5/thumbnails/12.jpg)
=
Produktifitas DT HINO FM 160 Diketahui : CT Backhoe PC 1800-6 =
Jumlah tumpahan bucket per truk (n) = Waktu muat = waktu angkut = waktu manuver tumpah = waktu tumpah = waktu kembali = waktu manuver muat = CT SG batubara = Kapasitas bucket (munjung) = Bucket factor =
max. prod plan Effisiensi kerja = 591,241.32 Ditanya : Produktifitas DT HINO FM 160
Jawab :
= = = =
![Page 13: AIT ERICK](https://reader036.vdocument.in/reader036/viewer/2022062322/55cf8cff5503462b139125b4/html5/thumbnails/13.jpg)
Produktifitas HD 255-5 19.00 detik Kapasitas 17.70 M3
8.00 kali 8.05
152.00
270.00 detik Jarak Pit - ROM = 3 km
18.00 detik Kecepatan 40km/jam
28.00 detik 270.00 detik 18.00 detik 756.00 detik 1.30 2.20 m3 = 2.86 ton 0.90 0.75 = 0.75
73.54 ton/jam 1,323.77 ton/hari 33,094.29 ton/bulan 397,131.43 ton/tahun
Produktifitas HD 1500-7 28.00 detik Kapasitas 60.10 M3
4.00 kali 3.01 112.00 270.00 detik Jarak Pit - Disposal = 3 km 20.00 detik Kecepatan 40km/jam 30.00 detik 270.00 detik 20.00 detik 722.00 detik
20.00 m3 0.90 0.75 = 0.75
269.25 BCM/jam 4,846.54 BCM/hari 121,163.43 BCM/bulan
![Page 14: AIT ERICK](https://reader036.vdocument.in/reader036/viewer/2022062322/55cf8cff5503462b139125b4/html5/thumbnails/14.jpg)
1,453,961.22 BCM/tahun
Produktifitas DT HINO FM 160 20.00 detik Kapasitas 19.20 M3 5.00 kali 24.96 ton 100.00 1,800.00 detik 4.57 kali 20.00 detik jarak 30.00 km 30.00 detik v rata2 60.00 km/h 1,800.00 detik 20.00 detik 3,770.00 detik 1.30 4.20 m3 5.46 ton 0.90 0.75 = 0.75
17.60 ton/jam 316.74 ton/hari 7,918.45 ton/bulan 95,021.38 ton/tahun
![Page 15: AIT ERICK](https://reader036.vdocument.in/reader036/viewer/2022062322/55cf8cff5503462b139125b4/html5/thumbnails/15.jpg)
Produktifitas Backhoe Komatsu PC 400-67E0 Diketahui :
CT = 19.00
Kapasitas Bucket (Munjung) = 2.20
Bucket factor = 0.90 Effisiensi kerja = 0.75
Ditanya : Produktifitas PC 400-67E0 Jawab :
= 281.37 BCM/jam = 5,064.63 BCM/hari = 126,615.79 BCM/bulan = 1,519,389.47 BCM/tahun
Produktifitas Backhoe Komatsu PC 3000 Diketahui :
CT = 28.00
Kapasitas Bucket (Munjung) = 20.00 Bucket factor = 0.90 Effisiensi kerja = 0.75
Ditanya : Produktifitas PC 3000 Jawab :
= 1,735.71 BCM/jam = 31,242.86 BCM/hari = 781,071.43 BCM/bulan = 9,372,857.14 BCM/tahun
![Page 16: AIT ERICK](https://reader036.vdocument.in/reader036/viewer/2022062322/55cf8cff5503462b139125b4/html5/thumbnails/16.jpg)
Produktifitas WA 480-5 Diketahui :
CT = 20.00
Kapasitas Bucket (Munjung) = 4.20 Bucket factor = 0.90 Effisiensi kerja = 0.75
Ditanya : Produktifitas WA Jawab :
= 663.39 ton/jam = 11,941.02 ton/hari = 298,525.50 ton/bulan = 3,582,306.00 ton/tahun
![Page 17: AIT ERICK](https://reader036.vdocument.in/reader036/viewer/2022062322/55cf8cff5503462b139125b4/html5/thumbnails/17.jpg)
Produktifitas Backhoe Komatsu PC 400-67E0
detik
m3
= 0.75
365.78 ton/jam 6,584.02 ton/hari 164,600.53 ton/bulan 1,975,206.32 ton/tahun
Produktifitas Backhoe Komatsu PC 3000
detik
m3
= 0.75
2,256.43 ton/jam 40,615.71 ton/hari 1,015,392.86 ton/bulan 12,184,714.29 ton/tahun
![Page 18: AIT ERICK](https://reader036.vdocument.in/reader036/viewer/2022062322/55cf8cff5503462b139125b4/html5/thumbnails/18.jpg)
Produktifitas WA 480-5
detik
m3 5.46 ton
= 0.75
![Page 19: AIT ERICK](https://reader036.vdocument.in/reader036/viewer/2022062322/55cf8cff5503462b139125b4/html5/thumbnails/19.jpg)
Jenis Produktivitas/alat
Jam kerja Backhoe Komatsu PC 400-67E0 365.78 Ton/jam
18 HD 255-5 73.54 Ton/jam
Jenis Produktivitas/alat
Backhoe Komatsu PC 3000 1,735.71 Ton/jam
HD 1500-7 269.25 Ton/jam
TAHUN
Month FLEET CONFIGURATION (WASTE)
25 harikerja EXCAVATOR TRUCK
18 jam kerja MODEL UNIT MODEL UNIT
2012
January Backhoe Komatsu PC 3000 4 HD1500-7 26
February Backhoe Komatsu PC 3000 4 HD1500-7 26
March Backhoe Komatsu PC 3000 4 HD1500-7 26
April Backhoe Komatsu PC 3000 4 HD1500-7 26
May Backhoe Komatsu PC 3000 4 HD1500-7 26
June Backhoe Komatsu PC 3000 4 HD1500-7 26
July Backhoe Komatsu PC 3000 4 HD1500-7 26
August Backhoe Komatsu PC 3000 4 HD1500-7 26
September Backhoe Komatsu PC 3000 4 HD1500-7 26
October Backhoe Komatsu PC 3000 4 HD1500-7 26
November Backhoe Komatsu PC 3000 4 HD1500-7 26
December Backhoe Komatsu PC 3000 4 HD1500-7 26
Total
TAHUN
Month FLEET CONFIGURATION (WASTE)
25 harikerja EXCAVATOR TRUCK
18 jam kerja MODEL UNIT MODEL UNIT
2013
January Backhoe Komatsu PC 3000 4 HD1500-7 26
February Backhoe Komatsu PC 3000 4 HD1500-7 26
March Backhoe Komatsu PC 3000 4 HD1500-7 26
April Backhoe Komatsu PC 3000 4 HD1500-7 26
May Backhoe Komatsu PC 3000 4 HD1500-7 26
June Backhoe Komatsu PC 3000 4 HD1500-7 26
July Backhoe Komatsu PC 3000 4 HD1500-7 26
August Backhoe Komatsu PC 3000 4 HD1500-7 26
September Backhoe Komatsu PC 3000 4 HD1500-7 26
October Backhoe Komatsu PC 3000 4 HD1500-7 26
November Backhoe Komatsu PC 3000 4 HD1500-7 26
December Backhoe Komatsu PC 3000 4 HD1500-7 26
Total
TAHUN
Month FLEET CONFIGURATION (WASTE)
25 harikerja EXCAVATOR TRUCK
18 jam kerja MODEL UNIT MODEL UNIT
![Page 20: AIT ERICK](https://reader036.vdocument.in/reader036/viewer/2022062322/55cf8cff5503462b139125b4/html5/thumbnails/20.jpg)
2014
January Backhoe Komatsu PC 3000 4 HD1500-7 26
February Backhoe Komatsu PC 3000 4 HD1500-7 26
March Backhoe Komatsu PC 3000 4 HD1500-7 26
April Backhoe Komatsu PC 3000 4 HD1500-7 26
May Backhoe Komatsu PC 3000 4 HD1500-7 26
June Backhoe Komatsu PC 3000 4 HD1500-7 26
July Backhoe Komatsu PC 3000 4 HD1500-7 26
August Backhoe Komatsu PC 3000 4 HD1500-7 26
September Backhoe Komatsu PC 3000 4 HD1500-7 26
October Backhoe Komatsu PC 3000 4 HD1500-7 26
November Backhoe Komatsu PC 3000 4 HD1500-7 26
December Backhoe Komatsu PC 3000 4 HD1500-7 26
Total
TAHUN
Month FLEET CONFIGURATION (WASTE)
25 harikerja EXCAVATOR TRUCK
18 jam kerja MODEL UNIT MODEL UNIT
2015
January Backhoe Komatsu PC 3000 4 HD1500-7 26
February Backhoe Komatsu PC 3000 4 HD1500-7 26
March Backhoe Komatsu PC 3000 4 HD1500-7 26
April Backhoe Komatsu PC 3000 4 HD1500-7 26
May Backhoe Komatsu PC 3000 4 HD1500-7 26
June Backhoe Komatsu PC 3000 4 HD1500-7 26
July Backhoe Komatsu PC 3000 4 HD1500-7 26
August Backhoe Komatsu PC 3000 4 HD1500-7 26
September Backhoe Komatsu PC 3000 4 HD1500-7 26
October Backhoe Komatsu PC 3000 4 HD1500-7 26
November Backhoe Komatsu PC 3000 4 HD1500-7 26
December Backhoe Komatsu PC 3000 4 HD1500-7 26
Total
![Page 21: AIT ERICK](https://reader036.vdocument.in/reader036/viewer/2022062322/55cf8cff5503462b139125b4/html5/thumbnails/21.jpg)
FLEET CONFIGURATION (WASTE) Month
PRODUCTIVITY TARGET Max Productivity Fleet(Eff 75%) 25 harikerja
(BCM) (BCM) 18 jam kerja
250,246.25 3,150,249.31 January
250,246.25 3,150,249.31 February
250,246.25 3,150,249.31 March
250,246.25 3,150,249.31 April
250,246.25 3,150,249.31 May
250,246.25 3,150,249.31 June
250,246.25 3,150,249.31 July
250,246.25 3,150,249.31 August
250,246.25 3,150,249.31 September
250,246.25 3,150,249.31 October
250,246.25 3,150,249.31 November
250,246.25 3,150,249.31 December
3,002,955.00 37,802,991.69
FLEET CONFIGURATION (WASTE) Month
PRODUCTIVITY TARGET Max Productivity Fleet(Eff 75%) 25 harikerja
(BCM) (BCM) 18 jam kerja
250061.25 3,150,249.31 January
250061.25 3,150,249.31 February
250061.25 3,150,249.31 March
250061.25 3,150,249.31 April
250061.25 3,150,249.31 May
250061.25 3,150,249.31 June
250061.25 3,150,249.31 July
250061.25 3,150,249.31 August
250061.25 3,150,249.31 September
250061.25 3,150,249.31 October
250061.25 3,150,249.31 November
250061.25 3,150,249.31 December
3,000,735.00 37,802,991.69
FLEET CONFIGURATION (WASTE) Month
PRODUCTIVITY TARGET Max Productivity Fleet(Eff 75%) 25 harikerja
(BCM) (BCM) 18 jam kerja
![Page 22: AIT ERICK](https://reader036.vdocument.in/reader036/viewer/2022062322/55cf8cff5503462b139125b4/html5/thumbnails/22.jpg)
250,052.50 3,150,249.31 January
250,052.50 3,150,249.31 February
250,052.50 3,150,249.31 March
250,052.50 3,150,249.31 April
250,052.50 3,150,249.31 May
250,052.50 3,150,249.31 June
250,052.50 3,150,249.31 July
250,052.50 3,150,249.31 August
250,052.50 3,150,249.31 September
250,052.50 3,150,249.31 October
250,052.50 3,150,249.31 November
250,052.50 3,150,249.31 December
3,000,630.00 37,802,991.69
FLEET CONFIGURATION (WASTE) Month
PRODUCTIVITY TARGET Max Productivity Fleet(Eff 75%) 25 harikerja
(BCM) (BCM) 18 jam kerja
250,157.92 3,150,249.31 January
250,157.92 3,150,249.31 February
250,157.92 3,150,249.31 March
250,157.92 3,150,249.31 April
250,157.92 3,150,249.31 May
250,157.92 3,150,249.31 June
250,157.92 3,150,249.31 July
250,157.92 3,150,249.31 August
250,157.92 3,150,249.31 September
250,157.92 3,150,249.31 October
250,157.92 3,150,249.31 November
250,157.92 3,150,249.31 December
3,001,895.00 37,802,991.69
![Page 23: AIT ERICK](https://reader036.vdocument.in/reader036/viewer/2022062322/55cf8cff5503462b139125b4/html5/thumbnails/23.jpg)
FLEET CONFIGURATION (COAL)
EXCAVATOR TRUCK PRODUCTIVITY Target
MODEL UNIT MODEL UNIT (TON)
Backhoe Komatsu PC 400-67E0 4 HD255-5 20 50,505.21
Backhoe Komatsu PC 400-67E0 4 HD255-5 20 114,398.38
Backhoe Komatsu PC 400-67E0 4 HD255-5 20 91,262.69
Backhoe Komatsu PC 400-67E0 4 HD255-5 20 169,211.78
Backhoe Komatsu PC 400-67E0 4 HD255-5 20 203,444.26
Backhoe Komatsu PC 400-67E0 4 HD255-5 20 193,479.08
Backhoe Komatsu PC 400-67E0 4 HD255-5 20 113,135.79
Backhoe Komatsu PC 400-67E0 4 HD255-5 20 224,447.67
Backhoe Komatsu PC 400-67E0 4 HD255-5 20 226,329.35
Backhoe Komatsu PC 400-67E0 4 HD255-5 20 267,364.09
Backhoe Komatsu PC 400-67E0 4 HD255-5 20 284,926.34
Backhoe Komatsu PC 400-67E0 4 HD255-5 20 261,555.37
2,200,060.03
FLEET CONFIGURATION (COAL)
EXCAVATOR TRUCK PRODUCTIVITY Target
MODEL UNIT MODEL UNIT (TON)
Backhoe Komatsu PC 400-67E0 4 HD255-5 20 50012.25
Backhoe Komatsu PC 400-67E0 4 HD255-5 20 50012.25
Backhoe Komatsu PC 400-67E0 4 HD255-5 20 50012.25
Backhoe Komatsu PC 400-67E0 4 HD255-5 20 50012.25
Backhoe Komatsu PC 400-67E0 4 HD255-5 20 50012.25
Backhoe Komatsu PC 400-67E0 4 HD255-5 20 50012.25
Backhoe Komatsu PC 400-67E0 4 HD255-5 20 50012.25
Backhoe Komatsu PC 400-67E0 4 HD255-5 20 50012.25
Backhoe Komatsu PC 400-67E0 4 HD255-5 20 50012.25
Backhoe Komatsu PC 400-67E0 4 HD255-5 20 50012.25
Backhoe Komatsu PC 400-67E0 4 HD255-5 20 50012.25
Backhoe Komatsu PC 400-67E0 4 HD255-5 20 50012.25
600,147.00
FLEET CONFIGURATION (COAL)
EXCAVATOR TRUCK PRODUCTIVITY Target
MODEL UNIT MODEL UNIT (TON)
![Page 24: AIT ERICK](https://reader036.vdocument.in/reader036/viewer/2022062322/55cf8cff5503462b139125b4/html5/thumbnails/24.jpg)
Backhoe Komatsu PC 400-67E0 4 HD255-5 20 50,010.50
Backhoe Komatsu PC 400-67E0 4 HD255-5 20 50,010.50
Backhoe Komatsu PC 400-67E0 4 HD255-5 20 50,010.50
Backhoe Komatsu PC 400-67E0 4 HD255-5 20 50,010.50
Backhoe Komatsu PC 400-67E0 4 HD255-5 20 50,010.50
Backhoe Komatsu PC 400-67E0 4 HD255-5 20 50,010.50
Backhoe Komatsu PC 400-67E0 4 HD255-5 20 50,010.50
Backhoe Komatsu PC 400-67E0 4 HD255-5 20 50,010.50
Backhoe Komatsu PC 400-67E0 4 HD255-5 20 50,010.50
Backhoe Komatsu PC 400-67E0 4 HD255-5 20 50,010.50
Backhoe Komatsu PC 400-67E0 4 HD255-5 20 50,010.50
Backhoe Komatsu PC 400-67E0 4 HD255-5 20 50,010.50
600,126.00
FLEET CONFIGURATION (COAL)
EXCAVATOR TRUCK PRODUCTIVITY Target
MODEL UNIT MODEL UNIT (TON)
Backhoe Komatsu PC 400-67E0 4 HD255-5 20 50,031.58
Backhoe Komatsu PC 400-67E0 4 HD255-5 20 50,031.58
Backhoe Komatsu PC 400-67E0 4 HD255-5 20 50,031.58
Backhoe Komatsu PC 400-67E0 4 HD255-5 20 50,031.58
Backhoe Komatsu PC 400-67E0 4 HD255-5 20 50,031.58
Backhoe Komatsu PC 400-67E0 4 HD255-5 20 50,031.58
Backhoe Komatsu PC 400-67E0 4 HD255-5 20 50,031.58
Backhoe Komatsu PC 400-67E0 4 HD255-5 20 50,031.58
Backhoe Komatsu PC 400-67E0 4 HD255-5 20 50,031.58
Backhoe Komatsu PC 400-67E0 4 HD255-5 20 50,031.58
Backhoe Komatsu PC 400-67E0 4 HD255-5 20 50,031.58
Backhoe Komatsu PC 400-67E0 4 HD255-5 20 50,031.58
600,379.00
![Page 25: AIT ERICK](https://reader036.vdocument.in/reader036/viewer/2022062322/55cf8cff5503462b139125b4/html5/thumbnails/25.jpg)
FLEET CONFIGURATION (COAL)
Max Productivity Fleet(Eff 75%)
(TON)
661,885.71
661,885.71
661,885.71
661,885.71
661,885.71
661,885.71
661,885.71
661,885.71
661,885.71
661,885.71
661,885.71
661,885.71
7,942,628.57
FLEET CONFIGURATION (COAL)
Max Productivity Fleet(Eff 75%)
(TON)
661,885.71
661,885.71
661,885.71
661,885.71
661,885.71
661,885.71
661,885.71
661,885.71
661,885.71
661,885.71
661,885.71
661,885.71
7,942,628.57
FLEET CONFIGURATION (COAL)
Max Productivity Fleet(Eff 75%)
(TON)
![Page 26: AIT ERICK](https://reader036.vdocument.in/reader036/viewer/2022062322/55cf8cff5503462b139125b4/html5/thumbnails/26.jpg)
661,885.71
661,885.71
661,885.71
661,885.71
661,885.71
661,885.71
661,885.71
661,885.71
661,885.71
661,885.71
661,885.71
661,885.71
7,942,628.57
FLEET CONFIGURATION (COAL)
Max Productivity Fleet(Eff 75%)
(TON)
661,885.71
661,885.71
661,885.71
661,885.71
661,885.71
661,885.71
661,885.71
661,885.71
661,885.71
661,885.71
661,885.71
661,885.71
7,942,628.57
![Page 27: AIT ERICK](https://reader036.vdocument.in/reader036/viewer/2022062322/55cf8cff5503462b139125b4/html5/thumbnails/27.jpg)
Tena
ga K
erja
Tet
ap
No. Jabatan Jumlah Karyawan1 Direktur Produksi / Kepala Teknik 12 Sekretaris 13 Kepala Bagian Umum 14 Kepala Bagian Produksi 15 Kepala Bagian Marketing 16 Kepala Urusan Lingkungan 17 Kepala Urusan Administrasi, Marketing dan Keuangan 18 Kepala Urusan Geologi dan Perencanaan Tambang 19 Kepala Urusan Mekanik 1
10 Staf Lingkungan dan K3 611 Staf Administrasi 612 Staf Keuangan dan Administrasi 613 Staf Geologi dan Perencanaan 614 Staf Mekanik 815 Staf Marketing 616 Pengawas Tambang 1017 Buruh 818 Teknik Elektrik 619 Keamanan 6
Jumlah 77
Tena
ga K
erja
Tak
Tet
ap
No. Jabatan Jumlah Karyawan1 Pengawas Stockpile 82 Pengawas Pengolahan 63 Operator Timbangan 64 Operator Pengolahan 85 Operator Wheel Loader WA-480-5 86 Operator Grader Komatsu GD305A-3 87 Operator Compactor Komatsu ZV40CW-5 68 Operator Bulldozer D375 69 Operator Komatsu PC 200 10
10 Operator Komatsu PC 400-67E0 811 Operator Komatsu PC 3000 812 Operator Heavy Dump 255 4013 Operator Heavy Dump 1500-7 5614 Operator Dump Truck Hino FM 15215 Driver Mobil BBM 616 Driver Mobil Air 417 Driver Bus Karyawan 1418 Driver Mobil Operasional 18
Jumlah 372
Total Gajih per Bulan 77
![Page 28: AIT ERICK](https://reader036.vdocument.in/reader036/viewer/2022062322/55cf8cff5503462b139125b4/html5/thumbnails/28.jpg)
Total Gajih per Tahun
![Page 29: AIT ERICK](https://reader036.vdocument.in/reader036/viewer/2022062322/55cf8cff5503462b139125b4/html5/thumbnails/29.jpg)
Gajih Per Bulan Gajih/Unit Kerja 25,000,000.00 25,000,000.00 7,000,000.00 7,000,000.00 15,000,000.00 15,000,000.00 15,000,000.00 15,000,000.00 15,000,000.00 15,000,000.00 15,000,000.00 15,000,000.00 15,000,000.00 15,000,000.00 15,000,000.00 15,000,000.00 15,000,000.00 15,000,000.00 10,000,000.00 60,000,000.00 10,000,000.00 60,000,000.00 10,000,000.00 60,000,000.00 10,000,000.00 60,000,000.00 10,000,000.00 80,000,000.00 10,000,000.00 60,000,000.00 10,000,000.00 100,000,000.00 5,000,000.00 40,000,000.00 7,000,000.00 42,000,000.00 7,000,000.00 42,000,000.00
741,000,000.00
Gajih/Bulan Gajih/Unit Kerja 5,000,000.00 40,000,000.00 5,000,000.00 30,000,000.00 3,000,000.00 18,000,000.00 4,000,000.00 32,000,000.00 6,000,000.00 48,000,000.00 6,000,000.00 48,000,000.00 6,000,000.00 36,000,000.00 6,000,000.00 36,000,000.00 6,000,000.00 60,000,000.00 6,000,000.00 48,000,000.00 6,000,000.00 48,000,000.00 5,000,000.00 200,000,000.00 5,000,000.00 280,000,000.00 5,000,000.00 760,000,000.00 5,000,000.00 30,000,000.00 5,000,000.00 20,000,000.00 5,000,000.00 70,000,000.00 5,000,000.00 90,000,000.00
1,894,000,000.00
2,635,000,000.00
![Page 30: AIT ERICK](https://reader036.vdocument.in/reader036/viewer/2022062322/55cf8cff5503462b139125b4/html5/thumbnails/30.jpg)
31,620,000,000.00
![Page 31: AIT ERICK](https://reader036.vdocument.in/reader036/viewer/2022062322/55cf8cff5503462b139125b4/html5/thumbnails/31.jpg)
Karyawan 1 shift (9 jam)Te
naga
Ker
ja T
etap
No. Jabatan Jumlah Karyawan1 Direktur Produksi / Kepala Teknik 12 Sekretaris 13 Kepala Bagian Umum 14 Kepala Bagian Produksi 15 Kepala Bagian Marketing 16 Kepala Urusan Lingkungan 17 Kepala Urusan Administrasi, Marketing dan Keuangan 18 Kepala Urusan Geologi dan Perencanaan Tambang 19 Kepala Urusan Mekanik 1
10 Staf Lingkungan dan K3 311 Staf Administrasi 312 Staf Keuangan dan Administrasi 313 Staf Geologi dan Perencanaan 314 Staf Mekanik 415 Staf Marketing 316 Pengawas Tambang 517 Buruh 418 Teknik Elektrik 319 Keamanan 3
Jumlah 43
Tena
ga K
erja
Tak
Tet
ap
No. Jabatan Jumlah Karyawan1 Pengawas Stockpile 42 Pengawas Pengolahan 33 Operator Timbangan 34 Operator Pengolahan 45 Operator Wheel Loader WA-480-5 46 Operator Grader Komatsu GD305A-3 47 Operator Compactor Komatsu ZV40CW-5 38 Operator Bulldozer D375 39 Operator Komatsu PC 200 5
10 Operator Komatsu PC 400-67E0 411 Operator Komatsu PC 3000 412 Operator Heavy Dump 255 2013 Operator Heavy Dump 1500-7 2814 Operator Dump Truck Hino FM 7615 Driver Mobil BBM 316 Driver Mobil Air 217 Driver Bus Karyawan 718 Driver Mobil Operasional 9
Jumlah 186
![Page 32: AIT ERICK](https://reader036.vdocument.in/reader036/viewer/2022062322/55cf8cff5503462b139125b4/html5/thumbnails/32.jpg)
Karyawan yang menggunakan LV 9Jumlah unit LV 9 Unit
Karyawan yang menggunakan Bus 204Kapasitas Bus 30Jumlah Unit Bus 6.8 7
![Page 33: AIT ERICK](https://reader036.vdocument.in/reader036/viewer/2022062322/55cf8cff5503462b139125b4/html5/thumbnails/33.jpg)
Unit
![Page 34: AIT ERICK](https://reader036.vdocument.in/reader036/viewer/2022062322/55cf8cff5503462b139125b4/html5/thumbnails/34.jpg)
Unit dan Penempatan
Kegiatan Unit Kode Warna
Land Clearing Bulldozer Komatsu D375 B
Pemindahan OB-Disposal Backhoe Komatsu PC 3000 PC
HD 1500-7 HD
Bulldozer Komatsu D375 B
Motor Grader Komatsu GD305A-3 G
Disposal Bulldozer Komatsu D375 B
Backhoe Komatsu PC 200 PC
Compactor Komatsu ZV40CW-5 CO
Penambangan-stockROM Backhoe Komatsu PC 400-67E0 PC
HD 255-5 HD
Bulldozer Komatsu D375 B
Motor Grader Komatsu GD305A-3 G
StockROM Wheel Loader WA-480-5 W
StockROM-Stockpile Dump Truck Hino FM 260 TI DT
Stockpile Backhoe Komatsu PC 200 PC
Wheel Loader WA-480-5 W
Unit Pengolahan P
Backfilling(Disposal-Sequence 1) Backhoe Komatsu PC 3000 PC
next sequence 2-1 HD 1500-7 HD
Bulldozer Komatsu D375 B
Motor Grader Komatsu GD305A-3 G
Bulldozer Komatsu D375 B
Backhoe Komatsu PC 200 PC
Compactor Komatsu ZV40CW-5 CO
*Unit dengan kode warna sama adalah unit yang sama
![Page 35: AIT ERICK](https://reader036.vdocument.in/reader036/viewer/2022062322/55cf8cff5503462b139125b4/html5/thumbnails/35.jpg)
Jumlah Unit yang Digunakan
Unit Jumlah
Excavator Komatsu PC 3000 4
Excavator Komatsu PC 400-67E0 4
Excavator Komatsu PC 200 5
Dump Truck Komatsu HD 1500-7 26
Dump Truck Komatsu HD 255-5 20
Dump Truck Dump Truck Hino FM 260 TI 76
Wheel Loader Caterpillar WA-480-5 4
Bulldozer D375 3
Grader Komatsu GD305A-3 4
Compactor Komatsu ZV40CW-5 3
Mobil Operasional (LV) Mitsubishi Strada Triton Exceed DC AT 9
Mobil BBM Mitsubishi PS-120 3
Mobil Air FM HINO 260 TI 2
Bus Karyawan 7
Pompa Air Multiflo 2
Genset 2500 KW 2
Tower Lamps 10
Peralatan Geotek dan Survey
Komputer dan supportnya
Unit Pengolahan
![Page 36: AIT ERICK](https://reader036.vdocument.in/reader036/viewer/2022062322/55cf8cff5503462b139125b4/html5/thumbnails/36.jpg)
BIAYA SEWA
Tahun 1
No. Unit1 Excavator Komatsu PC 30002 Excavator Komatsu PC 400-67E03 Excavator Komatsu PC 2004 Dump Truck Komatsu HD 15005 Dump Truck Komatsu HD 255-56 Dump Truck Dump Truck Hino FM 260 TI7 Wheel Loader Caterpillar WA-480-58 Bulldozer D3759 Grader Komatsu GD305A-3
10 Compactor Komatsu ZV40CW-511 Mobil Operasional (LV) Mitsubishi Strada Triton Exceed DC AT12 Mobil BBM Mitsubishi PS-12013 Mobil Air FM HINO 260 TI14 Bus Karyawan
Total
Tahun 2-3
No. Unit1 Excavator Komatsu PC 30002 Excavator Komatsu PC 400-67E03 Excavator Komatsu PC 2004 Dump Truck Komatsu HD 15005 Dump Truck Komatsu HD 255-56 Dump Truck Dump Truck Hino FM 260 TI7 Wheel Loader Caterpillar WA-480-58 Bulldozer D3759 Grader Komatsu GD305A-3
10 Compactor Komatsu ZV40CW-511 Mobil Operasional (LV) Mitsubishi Strada Triton Exceed DC AT12 Mobil BBM Mitsubishi PS-12013 Mobil Air FM HINO 260 TI14 Bus Karyawan
TotalTotal tahun 2-3 (2 tahun)
Tahun 4
No. Unit1 Excavator Komatsu PC 30002 Excavator Komatsu PC 400-67E03 Excavator Komatsu PC 2004 Dump Truck Komatsu HD 15005 Dump Truck Komatsu HD 255-56 Dump Truck Dump Truck Hino FM 260 TI7 Wheel Loader Caterpillar WA-480-58 Bulldozer D3759 Grader Komatsu GD305A-3
10 Compactor Komatsu ZV40CW-511 Mobil Operasional (LV) Mitsubishi Strada Triton Exceed DC AT12 Mobil BBM Mitsubishi PS-12013 Mobil Air FM HINO 260 TI14 Bus Karyawan
Total
Total sewa selama produksi 4 tahun
![Page 37: AIT ERICK](https://reader036.vdocument.in/reader036/viewer/2022062322/55cf8cff5503462b139125b4/html5/thumbnails/37.jpg)
BIAYA SEWA
Tarif sewa/jam Jam Kerja Tarif sewa/hari Tarif sewa/bulan Jumlah Unit Total sewa/bulan 1,000,000.00 18 18,000,000.00 450,000,000.00 4 1,800,000,000.00 500,000.00 18 9,000,000.00 225,000,000.00 4 900,000,000.00 300,000.00 18 5,400,000.00 135,000,000.00 5 675,000,000.00 800,000.00 18 14,400,000.00 360,000,000.00 26 9,360,000,000.00 500,000.00 18 9,000,000.00 225,000,000.00 20 4,500,000,000.00 150,000.00 18 2,700,000.00 67,500,000.00 76 5,130,000,000.00 200,000.00 18 3,600,000.00 90,000,000.00 4 360,000,000.00 200,000.00 18 3,600,000.00 90,000,000.00 3 270,000,000.00 200,000.00 18 3,600,000.00 90,000,000.00 4 360,000,000.00 200,000.00 18 3,600,000.00 90,000,000.00 3 270,000,000.00 75,000.00 18 1,350,000.00 33,750,000.00 9 303,750,000.00 150,000.00 18 2,700,000.00 67,500,000.00 3 202,500,000.00 150,000.00 18 2,700,000.00 67,500,000.00 2 135,000,000.00 150,000.00 18 2,700,000.00 67,500,000.00 7 472,500,000.00
Total
Tarif sewa/jam Jam Kerja Tarif sewa/hari Tarif sewa/bulan Jumlah Unit Total sewa/bulan 1,000,000.00 18 18,000,000.00 450,000,000.00 4 1,800,000,000.00 500,000.00 18 9,000,000.00 225,000,000.00 4 900,000,000.00 300,000.00 18 5,400,000.00 135,000,000.00 5 675,000,000.00 800,000.00 18 14,400,000.00 360,000,000.00 26 9,360,000,000.00 500,000.00 18 9,000,000.00 225,000,000.00 20 4,500,000,000.00 150,000.00 18 2,700,000.00 67,500,000.00 76 5,130,000,000.00 200,000.00 18 3,600,000.00 90,000,000.00 4 360,000,000.00 200,000.00 18 3,600,000.00 90,000,000.00 3 270,000,000.00 200,000.00 18 3,600,000.00 90,000,000.00 2 180,000,000.00 200,000.00 18 3,600,000.00 90,000,000.00 1 90,000,000.00 75,000.00 18 1,350,000.00 33,750,000.00 9 303,750,000.00 150,000.00 18 2,700,000.00 67,500,000.00 3 202,500,000.00 150,000.00 18 2,700,000.00 67,500,000.00 2 135,000,000.00 150,000.00 18 2,700,000.00 67,500,000.00 7 472,500,000.00
TotalTotal tahun 2-3 (2 tahun)
Tarif sewa/jam Jam Kerja Tarif sewa/hari Tarif sewa/bulan Jumlah Unit Total sewa/bulan 1,000,000.00 18 18,000,000.00 450,000,000.00 4 1,800,000,000.00 500,000.00 18 9,000,000.00 225,000,000.00 4 900,000,000.00 300,000.00 18 5,400,000.00 135,000,000.00 5 675,000,000.00 800,000.00 18 14,400,000.00 360,000,000.00 26 9,360,000,000.00 500,000.00 18 9,000,000.00 225,000,000.00 20 4,500,000,000.00 150,000.00 18 2,700,000.00 67,500,000.00 76 5,130,000,000.00 200,000.00 18 3,600,000.00 90,000,000.00 4 360,000,000.00 200,000.00 18 3,600,000.00 90,000,000.00 3 270,000,000.00 200,000.00 18 3,600,000.00 90,000,000.00 2 180,000,000.00 200,000.00 18 3,600,000.00 90,000,000.00 1 90,000,000.00 75,000.00 18 1,350,000.00 33,750,000.00 9 303,750,000.00 150,000.00 18 2,700,000.00 67,500,000.00 3 202,500,000.00 150,000.00 18 2,700,000.00 67,500,000.00 2 135,000,000.00 150,000.00 18 2,700,000.00 67,500,000.00 7 472,500,000.00
Total
Total sewa selama produksi 4 tahun
![Page 38: AIT ERICK](https://reader036.vdocument.in/reader036/viewer/2022062322/55cf8cff5503462b139125b4/html5/thumbnails/38.jpg)
BIAYA SEWA BIAYA BELI
Total sewa/tahun No. Unit Jumlah Unit 21,600,000,000.00 1 Pompa Air Multiflo 2 10,800,000,000.00 2 Unit Pengolahan 8,100,000,000.00 3 Genset 2500 KW 2 112,320,000,000.00 4 Tower Lamps 10 54,000,000,000.00 5 Peralatan Geotek dan Survey 61,560,000,000.00 6 Komputer dan supportnya 4,320,000,000.00 Total Pembelian 3,240,000,000.00 4,320,000,000.00 3,240,000,000.00 3,645,000,000.00 2,430,000,000.00 1,620,000,000.00 5,670,000,000.00 296,865,000,000.00
Total sewa/tahun 21,600,000,000.00 10,800,000,000.00 8,100,000,000.00 112,320,000,000.00 54,000,000,000.00 61,560,000,000.00 4,320,000,000.00 3,240,000,000.00 2,160,000,000.00 1,080,000,000.00 3,645,000,000.00 2,430,000,000.00 1,620,000,000.00 5,670,000,000.00 292,545,000,000.00 585,090,000,000.00
Total sewa/tahun 21,600,000,000.00 10,800,000,000.00 8,100,000,000.00 112,320,000,000.00 54,000,000,000.00 61,560,000,000.00 4,320,000,000.00 3,240,000,000.00 2,160,000,000.00 1,080,000,000.00 3,645,000,000.00 2,430,000,000.00 1,620,000,000.00 5,670,000,000.00 292,545,000,000.00
1,174,500,000,000.00
![Page 39: AIT ERICK](https://reader036.vdocument.in/reader036/viewer/2022062322/55cf8cff5503462b139125b4/html5/thumbnails/39.jpg)
BIAYA BELI
Harga/Unit Total Harga 245,000,000.00 490,000,000.00
1,000,000,000.00 180,000,000.00 360,000,000.00 11,000,000.00 110,000,000.00
1,000,000,000.00 500,000,000.00
Total Pembelian 3,460,000,000.00
![Page 40: AIT ERICK](https://reader036.vdocument.in/reader036/viewer/2022062322/55cf8cff5503462b139125b4/html5/thumbnails/40.jpg)
BIAYA BELI
No. Unit Jumlah Unit1 Pompa Air Multiflo 22 Unit Pengolahan6 Genset 2500 KW 27 Peralatan Geotek dan Survey8 Komputer dan supportnya
Total PembelianDepresiasi per tahun (5% harga beli)
Depresiasi selama umur tambang (4 tahun)Nilai keseluruhan alat setelah umur tambang berakhir
![Page 41: AIT ERICK](https://reader036.vdocument.in/reader036/viewer/2022062322/55cf8cff5503462b139125b4/html5/thumbnails/41.jpg)
BIAYA BELI
Harga/Unit Total Harga 245,000,000.00 490,000,000.00
1,000,000,000.00 180,000,000.00 360,000,000.00
1,000,000,000.00 500,000,000.00
Total Pembelian 3,350,000,000.00 Depresiasi per tahun (5% harga beli) 167,500,000.00
Depresiasi selama umur tambang (4 tahun) 670,000,000.00 Nilai keseluruhan alat setelah umur tambang berakhir 2,680,000,000.00
![Page 42: AIT ERICK](https://reader036.vdocument.in/reader036/viewer/2022062322/55cf8cff5503462b139125b4/html5/thumbnails/42.jpg)
Tabel Pemakaian BBM Tahun 1
No. Jenis Alat Pemakaian BBM
Ltr/jam Ltr/hari
1 Excavator Komatsu PC 3000 172 3096
2 Excavator Komatsu PC 400-67E0 25 450
3 Excavator Komatsu PC 200 10 180
4 Dump Truck Komatsu HD 1500 90.00 1620
5 Dump Truck Komatsu HD 255-5 25.00 450
6 Dump Truck Dump Truck Hino FM 260 TI 11.00 198
7 Wheel Loader Caterpillar WA-480-5 24.00 432
8 Bulldozer D375 75 1350
9 Grader Komatsu GD305A-3 20 360
10 Compactor Komatsu ZV40CW-5 20 360
11 Mobil Operasional (LV) Mitsubishi Strada Triton Exceed DC AT 5 90
12 Mobil BBM Mitsubishi PS-120 5 90
13 Mobil Air FM HINO 260 TI 5 90
14 Bus Karyawan 5 90
15 Pompa Air Multiflo 3 54
16 Roll Crusher 3 54
17 Belt Conveyor 3 54
18 Vibrating Screen 3 54
19 Double Roll Crusher 3 54
20 Genset 2500 KW 3 54
Jumlah
Total 4 Tahun
![Page 43: AIT ERICK](https://reader036.vdocument.in/reader036/viewer/2022062322/55cf8cff5503462b139125b4/html5/thumbnails/43.jpg)
Tabel Pemakaian BBM Tahun 1
Pemakaian BBMJumlah Unit Jumlah Pemakaian Harga (Rp) Jumlah (Rp)/Tahun
Ltr/12 bulan
928800 4 3715200 12,000.00 44,582,400,000.00
135000 4 540000 12,000.00 6,480,000,000.00
54000 5 270000 12,000.00 3,240,000,000.00
486000 26 12636000 12,000.00 151,632,000,000.00
135000 20 2700000 12,000.00 32,400,000,000.00
59400 76 4514400 12,000.00 54,172,800,000.00
129600 4 518400 12,000.00 6,220,800,000.00
405000 3 1215000 12,000.00 14,580,000,000.00
108000 4 432000 12,000.00 5,184,000,000.00
108000 3 324000 12,000.00 3,888,000,000.00
27000 9 243000 12,000.00 2,916,000,000.00
27000 3 81000 12,000.00 972,000,000.00
27000 2 54000 12,000.00 648,000,000.00
27000 7 189000 12,000.00 2,268,000,000.00
16200 2 32400 12,000.00 388,800,000.00
16200 1 16200 12,000.00 194,400,000.00
16200 1 16200 12,000.00 194,400,000.00
16200 1 16200 12,000.00 194,400,000.00
16200 1 16200 12,000.00 194,400,000.00
16200 2 32400 12,000.00 388,800,000.00
Jumlah 330,739,200,000.00
Total 4 Tahun 1,322,956,800,000.00
![Page 44: AIT ERICK](https://reader036.vdocument.in/reader036/viewer/2022062322/55cf8cff5503462b139125b4/html5/thumbnails/44.jpg)
Tabel Pemakaian Minyak Pelumas Tahun 1
No. Jenis Alat Pemakaian Pelumas
Ltr/jam Ltr/hari
1 Excavator Komatsu PC 3000 0.4 7.2
2 Excavator Komatsu PC 400-67E0 0.03825 0.6885
3 Excavator Komatsu PC 200 0.023 0.414
4 Dump Truck Komatsu HD 1500 0.65 11.7
5 Dump Truck Komatsu HD 255-5 0.0575 1.035
6 Dump Truck Dump Truck Hino FM 260 TI 0.1 1.8
7 Wheel Loader Caterpillar WA-480-5 0.075 1.35
8 Bulldozer D375 0.1 1.8
9 Grader Komatsu GD305A-3 0.05 0.9
10 Compactor Komatsu ZV40CW-5 0.05 0.9
11 Mobil Operasional (LV) Mitsubishi Strada Triton Exceed DC AT 0.05 0.9
12 Mobil BBM Mitsubishi PS-120 0.05 0.9
13 Mobil Air FM HINO 260 TI 0.05 0.9
14 Bus Karyawan 0.05 0.9
15 Pompa Air Multiflo 0.03 0.54
16 Roll Crusher 0.05 0.9
17 Belt Conveyor 0.05 0.9
18 Vibrating Screen 0.05 0.9
19 Double Roll Crusher 0.05 0.9
20 Genset 2500 KW 0.03 0.54
Jumlah
Total 4 Tahun
![Page 45: AIT ERICK](https://reader036.vdocument.in/reader036/viewer/2022062322/55cf8cff5503462b139125b4/html5/thumbnails/45.jpg)
Tabel Pemakaian Minyak Pelumas Tahun 1
Pemakaian PelumasJumlah Unit Jumlah Pemakaian Harga (Rp) Jumlah (Rp)/Tahun
Ltr/12 bulan
2160 4 8640 20,000.00 172,800,000.00
206.55 4 826.2 20,000.00 16,524,000.00
124.2 5 621 20,000.00 12,420,000.00
3510 26 91260 20,000.00 1,825,200,000.00
310.5 20 6210 20,000.00 124,200,000.00
540 76 41040 20,000.00 820,800,000.00
405 4 1620 20,000.00 32,400,000.00
540 3 1620 20,000.00 32,400,000.00
270 4 1080 20,000.00 21,600,000.00
270 3 810 20,000.00 16,200,000.00
270 9 2430 20,000.00 48,600,000.00
270 3 810 20,000.00 16,200,000.00
270 2 540 20,000.00 10,800,000.00
270 7 1890 20,000.00 37,800,000.00
162 2 324 20,000.00 6,480,000.00
270 1 270 20,000.00 5,400,000.00
270 1 270 20,000.00 5,400,000.00
270 1 270 20,000.00 5,400,000.00
270 1 270 20,000.00 5,400,000.00
162 2 324 20,000.00 6,480,000.00
Jumlah 3,222,504,000.00
Total 4 Tahun 12,890,016,000.00
![Page 46: AIT ERICK](https://reader036.vdocument.in/reader036/viewer/2022062322/55cf8cff5503462b139125b4/html5/thumbnails/46.jpg)
Tahun 1-3
No Jenis Alat
1 Dump Truck HD 15002 Dump Truck HD 255-53 Dump Truck Dump Truck Hino FM 260 TI4 Wheel Loader Caterpillar WA-480-55 Grader Komatsu GD305A-36 Compactor Komatsu ZV40CW-57 Mobil Operasional (LV) Mitsubishi Strada Triton Exceed DC AT8 Mobil BBM Mitsubishi PS-1209 Mobil Air FM HINO 260 TI
10 Bus Karyawan Mercedes Benz L-100Total
Tahun 4
No Jenis Alat
1 Dump Truck HD 15002 Dump Truck HD 255-53 Dump Truck Dump Truck Hino FM 260 TI4 Wheel Loader Caterpillar WA-480-55 Grader Komatsu GD305A-36 Compactor Komatsu ZV40CW-57 Mobil Operasional (LV) Mitsubishi Strada Triton Exceed DC AT8 Mobil BBM Mitsubishi PS-1209 Mobil Air FM HINO 260 TI
10 Bus Karyawan Mercedes Benz L-100Total
Total 4 tahun produksi
![Page 47: AIT ERICK](https://reader036.vdocument.in/reader036/viewer/2022062322/55cf8cff5503462b139125b4/html5/thumbnails/47.jpg)
Jumlah alat Jumlah Ban Penggantian per 12 bulan Total Ban Harga Satuan
26 6 2 312 100,000,000.00 20 6 2 240 50,000,000.00 76 10 2 1520 5,000,000.00 4 4 2 32 5,000,000.00 4 6 2 48 5,000,000.00 3 4 2 24 5,000,000.00 9 4 2 72 800,000.00 3 6 2 36 800,000.00 2 6 2 24 800,000.00 7 4 2 56 800,000.00
Total
Jumlah alat Jumlah Ban Penggantian per 12 bulan Total Harga Satuan
26 6 1 156 100,000,000.00 20 6 1 120 50,000,000.00 76 10 1 760 5,000,000.00 4 4 1 16 5,000,000.00 4 6 1 24 5,000,000.00 3 4 1 12 5,000,000.00 9 4 1 36 800,000.00 3 6 1 18 800,000.00 2 6 1 12 800,000.00 7 4 1 28 800,000.00
Total 4 tahun produksi
![Page 48: AIT ERICK](https://reader036.vdocument.in/reader036/viewer/2022062322/55cf8cff5503462b139125b4/html5/thumbnails/48.jpg)
Jumlah
31,200,000,000.00 12,000,000,000.00 7,600,000,000.00 160,000,000.00 240,000,000.00 120,000,000.00 57,600,000.00 28,800,000.00
1920000044800000
51,470,400,000.00
Jumlah
15,600,000,000.00 6,000,000,000.00 3,800,000,000.00 80,000,000.00 120,000,000.00 60,000,000.00 28,800,000.00 14,400,000.00
960000022400000
25,735,200,000.00
180,146,400,000.00
![Page 49: AIT ERICK](https://reader036.vdocument.in/reader036/viewer/2022062322/55cf8cff5503462b139125b4/html5/thumbnails/49.jpg)
Jenis Kegiatan Jumlah Satuan UnitA. Biaya EksplorasiB. Biaya Perizinan
- Surat Izin Kuasa Pertambangan - Surat Izin Eksplorasi - Surat Izin Tempat Usaha - Surat Izin Gangguan - Surat Pengajuan Tenaga Kerja - Surat Usaha Perdagangan - Surat Izin Pengangkutan dan Pengunaan alat - Surat Izin Kepolisian - Surat Izin Membangun Bangunan
C. Studi KelayakanD. Pembuatan AmdalE. Pembebasan Lahan dan Pengupasan Top Soil 660 haF. Konstruksi atau Rekayasa 1. Bangunan
- Kantor 1 - Kantin 1 - Mess 1 - Unit Pengolahan 1 - Unit Stockpile 1- Settling Pond 1 - Pos Checker 2 - Pos Security 2 - Workshop 1 - Poliklinik 1 - Wirehouse 1 - Musholla 2 - Power Plant 1
2. Infrastruktur - Jalan Tambang 30 KM - Instalasi Jaringan Listrik 1 - Instalasi Jaringan Telpon dan Internet 1
G. Peralatan - Peralatan Pengolahan - Peralatan Inventaris - Peralatan Reparasi dan Maintenance - Peralatan K3 - Peralatan Pendukung Operasional
Total
![Page 50: AIT ERICK](https://reader036.vdocument.in/reader036/viewer/2022062322/55cf8cff5503462b139125b4/html5/thumbnails/50.jpg)
Biaya / Unit Biaya Total 1,000,000,000.00 1,000,000,000.00 800,000,000.00 800,000,000.00 750,000,000.00 750,000,000.00 500,000,000.00 500,000,000.00 30,000,000.00 30,000,000.00 25,000,000.00 25,000,000.00 20,000,000.00 20,000,000.00 20,000,000.00 20,000,000.00
100,000,000.00 100,000,000.00 60,000,000.00 60,000,000.00 50,000,000.00 50,000,000.00 50,000,000.00 50,000,000.00 100,000,000.00 100,000,000.00 1,555,000,000 200,000,000.00 132,000,000,000.00
200,000,000.00 200,000,000.00 200,000,000.00 200,000,000.00 500,000,000.00 500,000,000.00 1,000,000,000.00 1,000,000,000.00 100,000,000.00 100,000,000.00 100,000,000.00 100,000,000.00 15,000,000.00 30,000,000.00 15,000,000.00 30,000,000.00 500,000,000.00 500,000,000.00 50,000,000.00 50,000,000.00 200,000,000.00 200,000,000.00 50,000,000.00 100,000,000.00 400,000,000.00 400,000,000.00
100,000,000.00 3,000,000,000.00 100,000,000.00 100,000,000.00 100,000,000.00 100,000,000.00 6,610,000,000.00
1,000,000,000.00 1,000,000,000.00 200,000,000.00 200,000,000.00 80,000,000.00 80,000,000.00 50,000,000.00 50,000,000.00 40,000,000.00 40,000,000.00
143,485,000,000.00
![Page 51: AIT ERICK](https://reader036.vdocument.in/reader036/viewer/2022062322/55cf8cff5503462b139125b4/html5/thumbnails/51.jpg)
Tabel Pengurusan Izin dan Biaya Eksplorasi
No Uraian Biaya (Rp)
1 Biaya Perizinan 800,000,000.00 2 Biaya Eksplorasi 1,000,000,000.00 3 Biaya Studi Kelayakan 50,000,000.00 4 Biaya Studi AMDAL 100,000,000.00
Total
![Page 52: AIT ERICK](https://reader036.vdocument.in/reader036/viewer/2022062322/55cf8cff5503462b139125b4/html5/thumbnails/52.jpg)
Tabel Pengurusan Izin dan Biaya EksplorasiAmortisasi
20% 160,000,000.00 200,000,000.00 10,000,000.00 20,000,000.00 390,000,000.00
![Page 53: AIT ERICK](https://reader036.vdocument.in/reader036/viewer/2022062322/55cf8cff5503462b139125b4/html5/thumbnails/53.jpg)
Tabel Produksi Tambang/TahunTahun Ke-1 Ke-2 Ke-3
Produksi 600,591 600,126 600,147
Biaya Eksplorasi 1,000,000,000 RupiahCadangan 2,401,243 Ton
Deplesi 416.450979763398 Rp/Ton
Tabel Biaya DeplesiTahun Ke-1 Ke-2 Ke-3Deplesi 250,116,710.39 249,923,060.68 249,931,806.15
![Page 54: AIT ERICK](https://reader036.vdocument.in/reader036/viewer/2022062322/55cf8cff5503462b139125b4/html5/thumbnails/54.jpg)
Tabel Produksi Tambang/TahunKe-4
600,379
Tabel Biaya DeplesiKe-4
250,028,422.78
![Page 55: AIT ERICK](https://reader036.vdocument.in/reader036/viewer/2022062322/55cf8cff5503462b139125b4/html5/thumbnails/55.jpg)
Komponen
1. Pesemaian : a. Tanaman Pokok (Fast Ground) b. Tanaman Penutup2. Pemeliharaan
3. Pencegahan, penangulangan air asam tambang
4. Biaya LainnyaTotal Biaya per Tahun
Total Biaya selama 4 Tahun
![Page 56: AIT ERICK](https://reader036.vdocument.in/reader036/viewer/2022062322/55cf8cff5503462b139125b4/html5/thumbnails/56.jpg)
Komponen Satuan Kebutuhan Harga Stuan Luasan Yang Per Hektar (Rp) Direvegetasi (Ha)
Bibit Pohon (Akasia) kg 0.025 150,000 320Bibit Pohon (Sengon) kg 0.04 250,000 200a. Obat - obatan liter 1 25,000 660b. Pupuk kg 50 5,000 660c. Kapur kg 40 1,000 660d. Tenaga Kerja 5 org
Total Biaya per TahunTotal Biaya selama 4 Tahun
![Page 57: AIT ERICK](https://reader036.vdocument.in/reader036/viewer/2022062322/55cf8cff5503462b139125b4/html5/thumbnails/57.jpg)
Biaya yang Diperlukan(Rp)
1,200,000 2,000,000 16,500,000 165,000,000 26,400,000 20,000,000 25,000,000
10,000,000 266,100,000 1,064,400,000
![Page 58: AIT ERICK](https://reader036.vdocument.in/reader036/viewer/2022062322/55cf8cff5503462b139125b4/html5/thumbnails/58.jpg)
Modal Kerja Tahun 0/Modal Tetap Uraian
Biaya Pra Tambang/Persiapan Biaya Tidak Terduga (5%)
Jumlah
Target Pendapatan tahun I Target Pendapatan tahun II Target Pendapatan tahun III Target Pendapatan tahun IV biaya konstruksi gaji pegawai biaya pembuatan settling pond biaya pembuatan crushing plant
![Page 59: AIT ERICK](https://reader036.vdocument.in/reader036/viewer/2022062322/55cf8cff5503462b139125b4/html5/thumbnails/59.jpg)
Modal Kerja Tahun 0/Modal Tetap Modal Kerja Tahun I Biaya Uraian
143,485,000,000.00 7,174,250,000.00 Biaya Langsung
- Gaji Karyawan 150,659,250,000.00 - Pemakaian Bahan Bakar
- Pemakaian Minyak Pelumas - Pemakaian Ban - Sewa Alat
Sub Jumlah 433,626,702,000.00 433,290,972,000.00 Biaya Tidak Langsung 433,306,134,000.00 - Perawatan Konstruksi Tambang (10% biaya kontruksi) 433,473,638,000.00 - Asuransi Tenaga Kerja (5% gaji pegawai) 6,610,000,000.00 - Perawatan Settling Pond (10% biaya konstruksi) 31,620,000,000.00 - Perawatan Crushing Plant (10% biaya konstruksi) 100,000,000.00 - Biaya Kantor (overhead) 1,000,000,000.00 - CSR (0,1% dari penjualan)
Lingkungan Sub Jumlah Jumlah Modal Kerja Biaya Tidak Terduga (5%)
Jumlah
Rekapitulasi Modal Kerja Total Biaya 0 Total Biaya I Total Biaya II Total Biaya III Total Biaya IV Total Selama Kegiatan
![Page 60: AIT ERICK](https://reader036.vdocument.in/reader036/viewer/2022062322/55cf8cff5503462b139125b4/html5/thumbnails/60.jpg)
Modal Kerja Tahun I Modal Kerja Tahun II Biaya Uraian
Biaya Langsung 31,620,000,000.00 - Gaji Karyawan 330,739,200,000.00 - Pemakaian Bahan Bakar 3,222,504,000.00 - Pemakaian Minyak Pelumas 51,470,400,000.00 - Pemakaian Ban 296,865,000,000.00 - Sewa Alat
713,917,104,000.00 Sub Jumlah
Biaya Tidak Langsung 661,000,000.00 - Perawatan Konstruksi Tambang (10% biaya kontruksi) 1,581,000,000.00 - Asuransi Tenaga Kerja (5% gaji pegawai) 10,000,000.00 - Perawatan Settling Pond (10% biaya konstruksi) 100,000,000.00 - Perawatan Crushing Plant (10% biaya konstruksi) 75,000,000.00 - Biaya Kantor (overhead) 433,626,702.00 - CSR (0,1% dari penjualan) 266,100,000.00 Lingkungan 3,126,726,702.00 Sub Jumlah 717,043,830,702.00 Jumlah Modal Kerja 35,852,191,535.10 Biaya Tidak Terduga (5%)
752,896,022,237.10 Jumlah
Rekapitulasi Modal Kerja 150,659,250,000.00 752,896,022,237.10 748,359,669,720.60 748,359,685,640.70 721,337,901,519.90 3,121,612,529,118.30
![Page 61: AIT ERICK](https://reader036.vdocument.in/reader036/viewer/2022062322/55cf8cff5503462b139125b4/html5/thumbnails/61.jpg)
Modal Kerja Tahun II Modal Kerja Tahun III Biaya Uraian
Biaya Langsung 31,620,000,000.00 - Gaji Karyawan 330,739,200,000.00 - Pemakaian Bahan Bakar 3,222,504,000.00 - Pemakaian Minyak Pelumas 51,470,400,000.00 - Pemakaian Ban 292,545,000,000.00 - Sewa Alat
709,597,104,000.00 Sub Jumlah
Biaya Tidak Langsung 661,000,000.00 - Perawatan Konstruksi Tambang (10% biaya kontruksi) 1,581,000,000.00 - Asuransi Tenaga Kerja (5% gaji pegawai) 10,000,000.00 - Perawatan Settling Pond (10% biaya konstruksi) 100,000,000.00 - Perawatan Crushing Plant (10% biaya konstruksi) 75,000,000.00 - Biaya Kantor (overhead) 433,290,972.00 - CSR (0,1% dari penjualan) 266,100,000.00 Lingkungan 3,126,390,972.00 Sub Jumlah 712,723,494,972.00 Jumlah Modal Kerja 35,636,174,748.60 Biaya Tidak Terduga (5%)
748,359,669,720.60 Jumlah
![Page 62: AIT ERICK](https://reader036.vdocument.in/reader036/viewer/2022062322/55cf8cff5503462b139125b4/html5/thumbnails/62.jpg)
Modal Kerja Tahun III Modal Kerja Tahun IV Biaya Uraian
Biaya Langsung 31,620,000,000.00 - Gaji Karyawan 330,739,200,000.00 - Pemakaian Bahan Bakar 3,222,504,000.00 - Pemakaian Minyak Pelumas 51,470,400,000.00 - Pemakaian Ban 292,545,000,000.00 - Sewa Alat
709,597,104,000.00 Sub Jumlah
Biaya Tidak Langsung 661,000,000.00 - Perawatan Konstruksi Tambang (10% biaya kontruksi) 1,581,000,000.00 - Asuransi Tenaga Kerja (5% gaji pegawai) 10,000,000.00 - Perawatan Settling Pond (10% biaya konstruksi) 100,000,000.00 - Perawatan Crushing Plant (10% biaya konstruksi) 75,000,000.00 - Biaya Kantor (overhead) 433,306,134.00 - CSR (0,1% dari penjualan) 266,100,000.00 Lingkungan 3,126,406,134.00 Sub Jumlah 712,723,510,134.00 Jumlah Modal Kerja 35,636,175,506.70 Biaya Tidak Terduga (5%)
748,359,685,640.70 Jumlah
![Page 63: AIT ERICK](https://reader036.vdocument.in/reader036/viewer/2022062322/55cf8cff5503462b139125b4/html5/thumbnails/63.jpg)
Modal Kerja Tahun IV Biaya
31,620,000,000.00 330,739,200,000.00 3,222,504,000.00 25,735,200,000.00 292,545,000,000.00
683,861,904,000.00
661,000,000.00 1,581,000,000.00 10,000,000.00 100,000,000.00 75,000,000.00 433,473,638.00 266,100,000.00 3,126,573,638.00 686,988,477,638.00 34,349,423,881.90
721,337,901,519.90
![Page 64: AIT ERICK](https://reader036.vdocument.in/reader036/viewer/2022062322/55cf8cff5503462b139125b4/html5/thumbnails/64.jpg)
Biaya/Modal tetap 143,485,000,000.00 Pembelian alat 3,460,000,000.00 Modal Kerja Tahun I 752,896,022,237.10
Total Investasi 899,841,022,237.10
Jadi total rencana modal yang diinvestasikan adalah
![Page 65: AIT ERICK](https://reader036.vdocument.in/reader036/viewer/2022062322/55cf8cff5503462b139125b4/html5/thumbnails/65.jpg)
899,841,022,237.10
![Page 66: AIT ERICK](https://reader036.vdocument.in/reader036/viewer/2022062322/55cf8cff5503462b139125b4/html5/thumbnails/66.jpg)
BESARAN TARIF PNBP UNTUK IURAN TETAPTahapan Tarif (Ha/Tahun) Rp Luas (Ha)
Eksplorasi (Tahun 0) 2000 660Eksploitasi Tahun 1 15000 660Eksploitasi Tahun 2 15000 660Eksploitasi Tahun 3 25000 660Eksploitasi Tahun 4 25000 660
Total
TARIF UNTUK IURAN PRODUKSI/ROYALTYJenis Bahan Galian Batubara (Open Pit)Tingkat Kalori : >5100 s/d 6100Tarif (pertonase) 5% dari harga jual
Royalti Harga Jual BiayaRoyalti tahun ke 1 433,626,702,000 21,681,335,100 Royalti tahun ke 2 433,290,972,000 21,664,548,600 Royalti tahun ke 3 433,306,134,000 21,665,306,700 Royalti tahun ke 4 433,473,638,000 21,673,681,900
Total 86,684,872,300
Gran Total Iuran dan Royalti 86,738,992,300
![Page 67: AIT ERICK](https://reader036.vdocument.in/reader036/viewer/2022062322/55cf8cff5503462b139125b4/html5/thumbnails/67.jpg)
BESARAN TARIF PNBP UNTUK IURAN TETAPBiaya(Rp)
132000099000009900000
165000001650000054120000
![Page 68: AIT ERICK](https://reader036.vdocument.in/reader036/viewer/2022062322/55cf8cff5503462b139125b4/html5/thumbnails/68.jpg)
No UraianTahun
01 899,841,022,237 3 Batubara di pelabuhan (ton) (Produksi -20%) - 4 Harga Penjualan (Rp/ton) 56 Pengeluaran
150,659,250,000 c. Amortisasid.Depresiasi e.Deplesif. Iuran 1320000g. RoyaltiTotal Cost 1,050,501,592,237
8 DF jika DR 18% 1.00009 Net Benefit -1,050,501,592,237
10 PV (1,050,501,592,237)NPV
No UraianTahun
01 899,841,022,237 3 Batubara di pelabuhan (ton) (Produksi -20%) - 45 Hasil Penjualan di Pelabuhan (Rp)6 Pengeluaran
150,659,250,000 c. Amortisasid.Depresiasi e.Deplesif. Iuran 1320000g. RoyaltiTotal Cost 1,050,501,592,237
8 DF jika DR 18% 1.00009 Net Benefit -1,050,501,592,237
10 PV (1,050,501,592,237)NPVIRR
Investasi (modal sendiri)
Hasil Penjualan di Pelabuhan (Rp) (Benefit)
a.Biaya Operasi
Investasi (modal sendiri)
Harga Penjualan (Rp/ton) (Benefit)
a.Biaya Operasi
![Page 69: AIT ERICK](https://reader036.vdocument.in/reader036/viewer/2022062322/55cf8cff5503462b139125b4/html5/thumbnails/69.jpg)
Tahun1 2 3
542,033.38 541,613.72 541,632.67 800,000 800,000 800,000 433,626,702,000 433,290,972,000 433,306,134,000
752,896,022,237 748,359,669,721 748,359,685,641 390,000,000 390,000,000 390,000,000 167,500,000 167,500,000 167,500,000 250,116,710 249,923,061 249,931,806 9,900,000 9,900,000 16,500,000 21,681,335,100 21,664,548,600 21,665,306,700 775,394,874,047 770,841,541,381 770,848,924,147
0.8475 0.7182 0.6086-341,768,172,047 -337,550,569,381 -337,542,790,147
(289,634,044,108) (242,423,563,187) (205,438,962,934)NPV
Tahun1 2 3
542,033.38 541,613.72 541,632.67 800,000 800,000 800,000 433,626,702,000 433,290,972,000 433,306,134,000
752,896,022,237 748,359,669,721 748,359,685,641 390,000,000 390,000,000 390,000,000 167,500,000 167,500,000 167,500,000 250,116,710 249,923,061 249,931,806 9,900,000 9,900,000 16,500,000 21,681,335,100 21,664,548,600 21,665,306,700 775,394,874,047 770,841,541,381 770,848,924,147
0.5232 0.2738 0.1433-341,768,172,047 -337,550,569,381 -337,542,790,147
(178,827,598,851) (92,415,475,882) (48,354,581,058)NPVIRR
![Page 70: AIT ERICK](https://reader036.vdocument.in/reader036/viewer/2022062322/55cf8cff5503462b139125b4/html5/thumbnails/70.jpg)
Tahun4
541,842.05 800,000 0.18 433,473,638,000 0.911160101924899
721,337,901,519.90 390,000,000 167,500,000 250,028,423 16,500,000 21,673,681,900 743,835,611,843
0.5158-310,361,973,843
(160,081,253,378) (1,948,079,415,844)
Tahun4
541,842.05 800,000 433,473,638,000
721,337,901,519.90 390,000,000 167,500,000 250,028,423 16,500,000 21,673,681,900 743,835,611,843
0.0750-310,361,973,843
(23,263,776,875)-1393363024903.93
91.12%
![Page 71: AIT ERICK](https://reader036.vdocument.in/reader036/viewer/2022062322/55cf8cff5503462b139125b4/html5/thumbnails/71.jpg)
TABEL PERHITUNGAN NET BENEFIT COST RATIO
TAHUN INVESTASI BIAYA OPERASI0 899,841,022,237.10 150,659,250,000.00 1 752,896,022,237.10 2 748,359,669,720.60 3 748,359,685,640.70 4 721,337,901,519.90
TABEL PERHITUNGAN PROFITABLE RATIO
TAHUN INVESTASI BIAYA OPERASI0 899,841,022,237.10 150,659,250,000.00 1 752,896,022,237.10 2 748,359,669,720.60 3 748,359,685,640.70 4 721,337,901,519.90
TABEL ANALISA PAYBACK PERIOD
TAHUN INVESTASI BIAYA OPERASI0 899,841,022,237.10 150,659,250,000.00 1 752,896,022,237.10 2 748,359,669,720.60 3 748,359,685,640.70 4 721,337,901,519.90
TABEL ANALISA BREAK EVEN POINT
TAHUN INVESTASI BIAYA OPERASI0 899,841,022,237.10 150,659,250,000.00 1 752,896,022,237.10 2 748,359,669,720.60 3 748,359,685,640.70 4 721,337,901,519.90
3,121,612,529,118.30
![Page 72: AIT ERICK](https://reader036.vdocument.in/reader036/viewer/2022062322/55cf8cff5503462b139125b4/html5/thumbnails/72.jpg)
TABEL SUMMARY
TAHUN BENEFIT INVESTMENT0 - 899,841,022,237.10 1 433,626,702,000.00 899,841,022,237.10 2 866,917,674,000.00 899,841,022,237.10 3 1,300,223,808,000.00 899,841,022,237.10 4 1,733,697,446,000.00 899,841,022,237.10
![Page 73: AIT ERICK](https://reader036.vdocument.in/reader036/viewer/2022062322/55cf8cff5503462b139125b4/html5/thumbnails/73.jpg)
TOTAL COST BENEFIT NET BENEFIT 1,050,501,592,237.10 -1,050,501,592,237.10 775,394,874,047.49 433,626,702,000.00 -341,768,172,047.49 770,841,541,381.28 433,290,972,000.00 -337,550,569,381.28 770,848,924,146.85 433,306,134,000.00 -337,542,790,146.85 743,835,611,842.68 433,473,638,000.00 -310,361,973,842.68
TOTAL COST BENEFIT NET BENEFIT 1,050,501,592,237.10 -1,050,501,592,237.10 775,394,874,047.49 433,626,702,000.00 -341,768,172,047.49 770,841,541,381.28 433,290,972,000.00 -337,550,569,381.28 770,848,924,146.85 433,306,134,000.00 -337,542,790,146.85 743,835,611,842.68 433,473,638,000.00 -310,361,973,842.68
TOTAL COST BENEFIT NET BENEFIT 1,050,501,592,237.10 -1,050,501,592,237.10 775,394,874,047.49 433,626,702,000.00 -341,768,172,047.49 770,841,541,381.28 433,290,972,000.00 -337,550,569,381.28 770,848,924,146.85 433,306,134,000.00 -337,542,790,146.85 743,835,611,842.68 433,473,638,000.00 -310,361,973,842.68
TOTAL COST BENEFIT NET BENEFIT 1,050,501,592,237.10 -1,050,501,592,237.10 775,394,874,047.49 433,626,702,000.00 -341,768,172,047.49 770,841,541,381.28 433,290,972,000.00 -337,550,569,381.28 770,848,924,146.85 433,306,134,000.00 -337,542,790,146.85 743,835,611,842.68 433,473,638,000.00 -310,361,973,842.68 4,111,422,543,655.40 1,733,697,446,000.00 -2,377,725,097,655.40
![Page 74: AIT ERICK](https://reader036.vdocument.in/reader036/viewer/2022062322/55cf8cff5503462b139125b4/html5/thumbnails/74.jpg)
COST 1,050,501,592,237.10 1,707,615,892,277.34 2,261,222,285,110.78 2,730,384,738,518.17 3,114,046,872,048.47
0 0.5 1 1.5 2 2.5 3 3.5 4 4.5 -
500,000,000,000.00
1,000,000,000,000.00
1,500,000,000,000.00
2,000,000,000,000.00
2,500,000,000,000.00
3,000,000,000,000.00
3,500,000,000,000.00
Grafik PBP dan BEP
BENEFIT INVESTMENT COST
Axis Title
BEP
PBP
![Page 75: AIT ERICK](https://reader036.vdocument.in/reader036/viewer/2022062322/55cf8cff5503462b139125b4/html5/thumbnails/75.jpg)
NET B/C-1.2634188422
D.F. = 18% PRESENT VALUE OM B 1.00000 -1,050,501,592,237.10 150,659,250,000.00 0.00 0.84746 -289,634,044,108.04 638,047,476,472.12 367,480,255,932.20 0.71818 -242,423,563,186.79 537,460,262,654.84 311,182,829,646.65 0.60863 -205,438,962,933.68 455,474,808,549.50 263,723,490,473.71 0.51579 -160,081,253,378.25 372,058,064,829.41 223,580,880,152.04
JUMLAH 2,153,699,862,505.87 1,165,967,456,204.61PR -1.09767434679257
D.F. = 18% PRESENT VALUE OM B 1.00000 -1,050,501,592,237.10 150,659,250,000.00 0.00 0.84746 -289,634,044,108.04 638,047,476,472.12 367,480,255,932.20 0.71818 -242,423,563,186.79 537,460,262,654.84 311,182,829,646.65 0.60863 -205,438,962,933.68 455,474,808,549.50 263,723,490,473.71 0.51579 -160,081,253,378.25 372,058,064,829.41 223,580,880,152.04
PBP 2.45 2,153,699,862,505.87 1,165,967,456,204.61
8.52 13
0.71
D.F. = 18% PRESENT VALUE OM B 1.00000 -1,050,501,592,237.10 150,659,250,000.00 0.00 0.84746 -289,634,044,108.04 638,047,476,472.12 367,480,255,932.20 0.71818 -242,423,563,186.79 537,460,262,654.84 311,182,829,646.65 0.60863 -205,438,962,933.68 455,474,808,549.50 263,723,490,473.71 0.51579 -160,081,253,378.25 372,058,064,829.41 223,580,880,152.04
BEP 12.71 2,153,699,862,505.87 1,165,967,456,204.61
![Page 76: AIT ERICK](https://reader036.vdocument.in/reader036/viewer/2022062322/55cf8cff5503462b139125b4/html5/thumbnails/76.jpg)
0.24 6.00
0 0.5 1 1.5 2 2.5 3 3.5 4 4.5 -
500,000,000,000.00
1,000,000,000,000.00
1,500,000,000,000.00
2,000,000,000,000.00
2,500,000,000,000.00
3,000,000,000,000.00
3,500,000,000,000.00
Grafik PBP dan BEP
BENEFIT INVESTMENT COST
Axis Title
BEP
PBP
![Page 77: AIT ERICK](https://reader036.vdocument.in/reader036/viewer/2022062322/55cf8cff5503462b139125b4/html5/thumbnails/77.jpg)
i899,841,022,237.10
0.000.000.000.00
899,841,022,237.10
i899,841,022,237.10
0.000.000.000.00
899,841,022,237.10
i COST899,841,022,237.10 1,050,501,592,237.10
0.00 657,114,300,040.240.00 553,606,392,833.440.00 469,162,453,407.390.00 383,662,133,530.29
899,841,022,237.10 3,114,046,872,048.47
![Page 78: AIT ERICK](https://reader036.vdocument.in/reader036/viewer/2022062322/55cf8cff5503462b139125b4/html5/thumbnails/78.jpg)
TABEL UNTUK BENEFIT 0%
TAHUN INVESTASI BIAYA OPERASI TOTAL COST
- 899,841,022,237.10 150,659,250,000.00 1,050,501,592,237.10
1.00 752,896,022,237.10 775,394,874,047.49
2.00 748,359,669,720.60 770,841,541,381.28
3.00 748,359,685,640.70 770,848,924,146.85
4.00 721,337,901,519.90 743,835,611,842.68
3,121,612,529,118.30 4,111,422,543,655.40
TABEL UNTUK BENEFIT 5%
TAHUN INVESTASI BIAYA OPERASI TOTAL COST
0 899,841,022,237.10 150,659,250,000.00 1,050,501,592,237.10
1 752,896,022,237.10 775,394,874,047.49
2 748,359,669,720.60 770,841,541,381.28
3 748,359,685,640.70 770,848,924,146.85
4 721,337,901,519.90 743,835,611,842.68
3,121,612,529,118.30 4,111,422,543,655.40
TABEL UNTUK BENEFIT 10%
TAHUN INVESTASI BIAYA OPERASI TOTAL COST
0 899,841,022,237.10 150,659,250,000.00 1,050,501,592,237.10
1 752,896,022,237.10 775,394,874,047.49
2 748,359,669,720.60 770,841,541,381.28
3 748,359,685,640.70 770,848,924,146.85
4 721,337,901,519.90 743,835,611,842.68
3,121,612,529,118.30 4,111,422,543,655.40
TABEL UNTUK BENEFIT -5%
TAHUN INVESTASI BIAYA OPERASI TOTAL COST
0 899,841,022,237.10 150,659,250,000.00 1,050,501,592,237.10
1 752,896,022,237.10 775,394,874,047.49
2 748,359,669,720.60 770,841,541,381.28
3 748,359,685,640.70 770,848,924,146.85
4 721,337,901,519.90 743,835,611,842.68
3,121,612,529,118.30 4,111,422,543,655.40
TABEL UNTUK BENEFIT -10%
TAHUN INVESTASI BIAYA OPERASI TOTAL COST
0 899,841,022,237.10 150,659,250,000.00 1,050,501,592,237.10
1 752,896,022,237.10 775,394,874,047.49
![Page 79: AIT ERICK](https://reader036.vdocument.in/reader036/viewer/2022062322/55cf8cff5503462b139125b4/html5/thumbnails/79.jpg)
2 748,359,669,720.60 770,841,541,381.28
3 748,359,685,640.70 770,848,924,146.85
4 721,337,901,519.90 743,835,611,842.68
3,121,612,529,118.30 4,111,422,543,655.40
TABEL UNTUK INVESTASI 0%
TAHUN INVESTASI BIAYA OPERASI TOTAL COST
0 899,841,022,237.10 150,659,250,000.00 1,050,501,592,237.10
1 752,896,022,237.10 775,394,874,047.49
2 748,359,669,720.60 770,841,541,381.28
3 748,359,685,640.70 770,848,924,146.85
4 721,337,901,519.90 743,835,611,842.68
3,121,612,529,118.30 4,111,422,543,655.40
TABEL UNTUK INVESTASI 5%
TAHUN INVESTASI INVESTASI 5% INVESTASI +INV5%
0 899,841,022,237.10 44,992,051,111.86 944,833,073,348.96
1
2
3
4
TABEL UNTUK INVESTASI 10%
TAHUN INVESTASI INVESTASI 10% INVESTASI +INV10%
0 899,841,022,237.10 89,984,102,223.71 989,825,124,460.81
1
2
3
4
TABEL UNTUK INVESTASI -5%
TAHUN INVESTASI INVESTASI -5% INVESTASI +INV-5%
0 899,841,022,237.10 (44,992,051,111.86) 854,848,971,125.25
1
2
3
4
TABEL UNTUK INVESTASI -10%
![Page 80: AIT ERICK](https://reader036.vdocument.in/reader036/viewer/2022062322/55cf8cff5503462b139125b4/html5/thumbnails/80.jpg)
TABEL UNTUK INVESTASI -10%
TAHUN INVESTASI INVESTASI -10% INVESTASI +INV-10%
0 899,841,022,237.10 (89,984,102,223.71) 809,856,920,013.39
1
2
3
4
![Page 81: AIT ERICK](https://reader036.vdocument.in/reader036/viewer/2022062322/55cf8cff5503462b139125b4/html5/thumbnails/81.jpg)
TABEL UNTUK BENEFIT 0%
BENEFIT NET BENEFIT D.F. = 18% PRESENT VALUE
(1,050,501,592,237.10) 1.00 (1,050,501,592,237.10)
433,626,702,000.00 (341,768,172,047.49) 0.85 (289,634,044,108.04)
433,290,972,000.00 (337,550,569,381.28) 0.72 (242,423,563,186.79)
433,306,134,000.00 (337,542,790,146.85) 0.61 (205,438,962,933.68)
433,473,638,000.00 (310,361,973,842.68) 0.52 (160,081,253,378.25)
1,733,697,446,000.00 (2,377,725,097,655.40) NVP (1,948,079,415,843.86)
TABEL UNTUK BENEFIT 5%
BENEFIT BENEFIT 5% BEN+BEN5% NET BENEFIT
(1,050,501,592,237.10)
433,626,702,000.00 21,681,335,100.00 455,308,037,100.00 (320,086,836,947.49)
433,290,972,000.00 21,664,548,600.00 454,955,520,600.00 (315,886,020,781.28)
433,306,134,000.00 21,665,306,700.00 454,971,440,700.00 (315,877,483,446.85)
433,473,638,000.00 21,673,681,900.00 455,147,319,900.00 (288,688,291,942.68)
1,733,697,446,000.00 86,684,872,300.00 1,820,382,318,300.00 (2,291,040,225,355.40)
TABEL UNTUK BENEFIT 10%
BENEFIT BENEFIT 10% BEN+BEN10% NET BENEFIT
(1,050,501,592,237.10)
433,626,702,000.00 43,362,670,200.00 476,989,372,200.00 (298,405,501,847.49)
433,290,972,000.00 43,329,097,200.00 476,620,069,200.00 (294,221,472,181.28)
433,306,134,000.00 43,330,613,400.00 476,636,747,400.00 (294,212,176,746.85)
433,473,638,000.00 43,347,363,800.00 476,821,001,800.00 (267,014,610,042.68)
1,733,697,446,000.00 173,369,744,600.00 1,907,067,190,600.00 (2,204,355,353,055.40)
TABEL UNTUK BENEFIT -5%
BENEFIT BENEFIT -5% BEN+BEN-5% NET BENEFIT
(1,050,501,592,237.10)
433,626,702,000.00 (21,681,335,100.00) 411,945,366,900.00 (363,449,507,147.49)
433,290,972,000.00 (21,664,548,600.00) 411,626,423,400.00 (359,215,117,981.28)
433,306,134,000.00 (21,665,306,700.00) 411,640,827,300.00 (359,208,096,846.85)
433,473,638,000.00 (21,673,681,900.00) 411,799,956,100.00 (332,035,655,742.68)
1,733,697,446,000.00 (86,684,872,300.00) 1,647,012,573,700.00 (2,464,409,969,955.40)
TABEL UNTUK BENEFIT -10%
BENEFIT BENEFIT -10% BEN+BEN-105% NET BENEFIT
(1,050,501,592,237.10)
433,626,702,000.00 (43,362,670,200.00) 390,264,031,800.00 (385,130,842,247.49)
![Page 82: AIT ERICK](https://reader036.vdocument.in/reader036/viewer/2022062322/55cf8cff5503462b139125b4/html5/thumbnails/82.jpg)
433,290,972,000.00 (43,329,097,200.00) 389,961,874,800.00 (380,879,666,581.28)
433,306,134,000.00 (43,330,613,400.00) 389,975,520,600.00 (380,873,403,546.85)
433,473,638,000.00 (43,347,363,800.00) 390,126,274,200.00 (353,709,337,642.68)
1,733,697,446,000.00 (173,369,744,600.00) 1,560,327,701,400.00 (2,551,094,842,255.40)
TABEL UNTUK INVESTASI 0%
BENEFIT NET BENEFIT D.F. = 18% PRESENT VALUE
(1,050,501,592,237.10) 1.00 (1,050,501,592,237.10)
433,626,702,000.00 (341,768,172,047.49) 0.85 (289,634,044,108.04)
433,290,972,000.00 (337,550,569,381.28) 0.72 (242,423,563,186.79)
433,306,134,000.00 (337,542,790,146.85) 0.61 (205,438,962,933.68)
433,473,638,000.00 (310,361,973,842.68) 0.52 (160,081,253,378.25)
1,733,697,446,000.00 (2,377,725,097,655.40) NVP (1,948,079,415,843.86)
TABEL UNTUK INVESTASI 5%
BIAYA OPERASI TOTAL COST BENEFIT NET BENEFIT
150,659,250,000.00 1,095,492,323,348.96 (1,095,492,323,348.96)
752,896,022,237.10 775,394,874,047.49 433,626,702,000.00 (341,768,172,047.49)
748,359,669,720.60 770,841,541,381.28 433,290,972,000.00 (337,550,569,381.28)
748,359,685,640.70 770,848,924,146.85 433,306,134,000.00 (337,542,790,146.85)
721,337,901,519.90 743,835,611,842.68 433,473,638,000.00 (310,361,973,842.68)
3,121,612,529,118.30 4,156,413,274,767.26 1,733,697,446,000.00 (2,422,715,828,767.26)
TABEL UNTUK INVESTASI 10%
BIAYA OPERASI TOTAL COST BENEFIT NET BENEFIT
150,659,250,000.00 1,140,484,374,460.81 (1,140,484,374,460.81)
752,896,022,237.10 775,394,874,047.49 433,626,702,000.00 (341,768,172,047.49)
748,359,669,720.60 770,841,541,381.28 433,290,972,000.00 (337,550,569,381.28)
748,359,685,640.70 770,848,924,146.85 433,306,134,000.00 (337,542,790,146.85)
721,337,901,519.90 743,835,611,842.68 433,473,638,000.00 (310,361,973,842.68)
3,121,612,529,118.30 4,201,405,325,879.11 1,733,697,446,000.00 (2,467,707,879,879.11)
TABEL UNTUK INVESTASI -5%
BIAYA OPERASI TOTAL COST BENEFIT NET BENEFIT
150,659,250,000.00 1,005,508,221,125.25 (1,005,508,221,125.25)
752,896,022,237.10 775,394,874,047.49 433,626,702,000.00 (341,768,172,047.49)
748,359,669,720.60 770,841,541,381.28 433,290,972,000.00 (337,550,569,381.28)
748,359,685,640.70 770,848,924,146.85 433,306,134,000.00 (337,542,790,146.85)
721,337,901,519.90 743,835,611,842.68 433,473,638,000.00 (310,361,973,842.68)
3,121,612,529,118.30 4,066,429,172,543.55 1,733,697,446,000.00 (2,332,731,726,543.55)
TABEL UNTUK INVESTASI -10%
![Page 83: AIT ERICK](https://reader036.vdocument.in/reader036/viewer/2022062322/55cf8cff5503462b139125b4/html5/thumbnails/83.jpg)
TABEL UNTUK INVESTASI -10%
BIAYA OPERASI TOTAL COST BENEFIT NET BENEFIT
150,659,250,000.00 960,516,170,013.39 (960,516,170,013.39)
752,896,022,237.10 775,394,874,047.49 433,626,702,000.00 (341,768,172,047.49)
748,359,669,720.60 770,841,541,381.28 433,290,972,000.00 (337,550,569,381.28)
748,359,685,640.70 770,848,924,146.85 433,306,134,000.00 (337,542,790,146.85)
721,337,901,519.90 743,835,611,842.68 433,473,638,000.00 (310,361,973,842.68)
3,121,612,529,118.30 4,021,437,121,431.69 1,733,697,446,000.00 (2,287,739,675,431.69)
![Page 84: AIT ERICK](https://reader036.vdocument.in/reader036/viewer/2022062322/55cf8cff5503462b139125b4/html5/thumbnails/84.jpg)
TABEL UNTUK BENEFIT 0%
OM B i COST
150,659,250,000.00 - 899,841,022,237.10 1,050,501,592,237.10
638,047,476,472.12 367,480,255,932.20 - 657,114,300,040.24
537,460,262,654.84 311,182,829,646.65 - 553,606,392,833.44
455,474,808,549.50 263,723,490,473.71 - 469,162,453,407.39
372,058,064,829.41 223,580,880,152.04 - 383,662,133,530.29
2,153,699,862,505.87 1,165,967,456,204.61 899,841,022,237.10 3,114,046,872,048.47
TABEL UNTUK BENEFIT 5%
D.F. = 18% PRESENT VALUE OM B
1.00 (1,050,501,592,237.10) 150,659,250,000.00 -
0.85 (271,260,031,311.43) 638,047,476,472.12 385,854,268,728.81
0.72 (226,864,421,704.45) 537,460,262,654.84 326,741,971,128.99
0.61 (192,252,788,410.00) 455,474,808,549.50 276,909,664,997.40
0.52 (148,902,209,370.65) 372,058,064,829.41 234,759,924,159.64
NVP (1,889,781,043,033.63) 2,153,699,862,505.87 1,224,265,829,014.84
TABEL UNTUK BENEFIT 10%
D.F. = 18% PRESENT VALUE OM B
1.00 (1,050,501,592,237.10) 150,659,250,000.00 -
0.85 (252,886,018,514.82) 638,047,476,472.12 404,228,281,525.42
0.72 (211,305,280,222.12) 537,460,262,654.84 342,301,112,611.32
0.61 (179,066,613,886.31) 455,474,808,549.50 290,095,839,521.08
0.52 (137,723,165,363.05) 372,058,064,829.41 245,938,968,167.24
NVP (1,831,482,670,223.40) 2,153,699,862,505.87 1,282,564,201,825.07
TABEL UNTUK BENEFIT -5%
D.F. = 18% PRESENT VALUE OM B
1.00 (1,050,501,592,237.10) 150,659,250,000.00 -
0.85 (308,008,056,904.65) 638,047,476,472.12 349,106,243,135.59
0.72 (257,982,704,669.12) 537,460,262,654.84 295,623,688,164.32
0.61 (218,625,137,457.37) 455,474,808,549.50 250,537,315,950.02
0.52 (171,260,297,385.85) 372,058,064,829.41 212,401,836,144.44
NVP (2,006,377,788,654.09) 2,153,699,862,505.87 1,107,669,083,394.38
TABEL UNTUK BENEFIT -10%
D.F. = 18% PRESENT VALUE OM B
1.00 (1,050,501,592,237.10) 150,659,250,000.00 -
0.85 (326,382,069,701.26) 638,047,476,472.12 330,732,230,338.98
![Page 85: AIT ERICK](https://reader036.vdocument.in/reader036/viewer/2022062322/55cf8cff5503462b139125b4/html5/thumbnails/85.jpg)
0.72 (273,541,846,151.45) 537,460,262,654.84 280,064,546,681.99
0.61 (231,811,311,981.05) 455,474,808,549.50 237,351,141,426.34
0.52 (182,439,341,393.46) 372,058,064,829.41 201,222,792,136.84
NVP (2,064,676,161,464.32) 2,153,699,862,505.87 1,049,370,710,584.15
TABEL UNTUK INVESTASI 0%
OM B i COST
150,659,250,000.00 - 899,841,022,237.10 1,050,501,592,237.10
638,047,476,472.12 367,480,255,932.20 - 657,114,300,040.24
537,460,262,654.84 311,182,829,646.65 - 553,606,392,833.44
455,474,808,549.50 263,723,490,473.71 - 469,162,453,407.39
372,058,064,829.41 223,580,880,152.04 - 383,662,133,530.29
2,153,699,862,505.87 1,165,967,456,204.61 899,841,022,237.10 3,114,046,872,048.47
TABEL UNTUK INVESTASI 5%
D.F. = 18% PRESENT VALUE OM B
1.00 (1,095,492,323,348.96) 150,659,250,000.00 -
0.85 (289,634,044,108.04) 638,047,476,472.12 367,480,255,932.20
0.72 (242,423,563,186.79) 537,460,262,654.84 311,182,829,646.65
0.61 (205,438,962,933.68) 455,474,808,549.50 263,723,490,473.71
0.52 (160,081,253,378.25) 372,058,064,829.41 223,580,880,152.04
NVP (1,993,070,146,955.71) 2,153,699,862,505.87 1,165,967,456,204.61
TABEL UNTUK INVESTASI 10%
D.F. = 18% PRESENT VALUE OM B
1.00 (1,140,484,374,460.81) 150,659,250,000.00 -
0.85 (289,634,044,108.04) 638,047,476,472.12 367,480,255,932.20
0.72 (242,423,563,186.79) 537,460,262,654.84 311,182,829,646.65
0.61 (205,438,962,933.68) 455,474,808,549.50 263,723,490,473.71
0.52 (160,081,253,378.25) 372,058,064,829.41 223,580,880,152.04
NVP (2,038,062,198,067.57) 2,153,699,862,505.87 1,165,967,456,204.61
TABEL UNTUK INVESTASI -5%
D.F. = 18% PRESENT VALUE OM B
1.00 (1,005,508,221,125.25) 150,659,250,000.00 -
0.85 (289,634,044,108.04) 638,047,476,472.12 367,480,255,932.20
0.72 (242,423,563,186.79) 537,460,262,654.84 311,182,829,646.65
0.61 (205,438,962,933.68) 455,474,808,549.50 263,723,490,473.71
0.52 (160,081,253,378.25) 372,058,064,829.41 223,580,880,152.04
NVP (1,903,086,044,732.00) 2,153,699,862,505.87 1,165,967,456,204.61
TABEL UNTUK INVESTASI -10%
![Page 86: AIT ERICK](https://reader036.vdocument.in/reader036/viewer/2022062322/55cf8cff5503462b139125b4/html5/thumbnails/86.jpg)
TABEL UNTUK INVESTASI -10%
D.F. = 18% PRESENT VALUE OM B
1.00 (960,516,170,013.39) 150,659,250,000.00 -
0.85 (289,634,044,108.04) 638,047,476,472.12 367,480,255,932.20
0.72 (242,423,563,186.79) 537,460,262,654.84 311,182,829,646.65
0.61 (205,438,962,933.68) 455,474,808,549.50 263,723,490,473.71
0.52 (160,081,253,378.25) 372,058,064,829.41 223,580,880,152.04
NVP (1,858,093,993,620.15) 2,153,699,862,505.87 1,165,967,456,204.61
![Page 87: AIT ERICK](https://reader036.vdocument.in/reader036/viewer/2022062322/55cf8cff5503462b139125b4/html5/thumbnails/87.jpg)
TABEL UNTUK TOTAL COST 0%
TAHUN INVESTASI
0 899,841,022,237.10
1
2
3
4
TABEL UNTUK TOTAL COST 5%
i COST TAHUN INVESTASI
899,841,022,237.10 1,050,501,592,237.10 0 899,841,022,237.10
- 657,114,300,040.24 1
- 553,606,392,833.44 2
- 469,162,453,407.39 3
- 383,662,133,530.29 4
899,841,022,237.10 3,114,046,872,048.47
TABEL UNTUK TOTAL COST 10%
i COST TAHUN INVESTASI
899,841,022,237.10 1,050,501,592,237.10 0 899,841,022,237.10
- 657,114,300,040.24 1
- 553,606,392,833.44 2
- 469,162,453,407.39 3
- 383,662,133,530.29 4
899,841,022,237.10 3,114,046,872,048.47
TABEL UNTUK TOTAL COST -5%
i COST TAHUN INVESTASI
899,841,022,237.10 1,050,501,592,237.10 0 899,841,022,237.10
- 657,114,300,040.24 1
- 553,606,392,833.44 2
- 469,162,453,407.39 3
- 383,662,133,530.29 4
899,841,022,237.10 3,114,046,872,048.47
TABEL UNTUK TOTAL COST -10%
i COST TAHUN INVESTASI
899,841,022,237.10 1,050,501,592,237.10 0 899,841,022,237.10
- 657,114,300,040.24 1
![Page 88: AIT ERICK](https://reader036.vdocument.in/reader036/viewer/2022062322/55cf8cff5503462b139125b4/html5/thumbnails/88.jpg)
- 553,606,392,833.44 2
- 469,162,453,407.39 3
- 383,662,133,530.29 4
899,841,022,237.10 3,114,046,872,048.47
TABEL UNTUK DISCOUNT FACTOR 0%
TAHUN INVESTASI
0 899,841,022,237.10
1
2
3
4
TABEL UNTUK DISCOUNT FACTOR 5%
i COST TAHUN INVESTASI
944,833,073,348.96 1,095,492,323,348.96 0 899,841,022,237.10
- 657,114,300,040.24 1
- 553,606,392,833.44 2
- 469,162,453,407.39 3
- 383,662,133,530.29 4
944,833,073,348.96 3,159,037,603,160.32
TABEL UNTUK DISCOUNT FACTOR 10%
i COST TAHUN INVESTASI
989,825,124,460.81 1,140,484,374,460.81 0 899,841,022,237.10
- 657,114,300,040.24 1
- 553,606,392,833.44 2
- 469,162,453,407.39 3
- 383,662,133,530.29 4
989,825,124,460.81 3,204,029,654,272.18
TABEL UNTUK DISCOUNT FACTOR -5%
i COST TAHUN INVESTASI
854,848,971,125.25 1,005,508,221,125.25 0 899,841,022,237.10
- 657,114,300,040.24 1
- 553,606,392,833.44 2
- 469,162,453,407.39 3
- 383,662,133,530.29 4
854,848,971,125.25 3,069,053,500,936.61
TABEL UNTUK DISCOUNT FACTOR -10%
![Page 89: AIT ERICK](https://reader036.vdocument.in/reader036/viewer/2022062322/55cf8cff5503462b139125b4/html5/thumbnails/89.jpg)
TABEL UNTUK DISCOUNT FACTOR -10%
i COST TAHUN INVESTASI
809,856,920,013.39 960,516,170,013.39 0 899,841,022,237.10
- 657,114,300,040.24 1
- 553,606,392,833.44 2
- 469,162,453,407.39 3
- 383,662,133,530.29 4
809,856,920,013.39 3,024,061,449,824.76
![Page 90: AIT ERICK](https://reader036.vdocument.in/reader036/viewer/2022062322/55cf8cff5503462b139125b4/html5/thumbnails/90.jpg)
TABEL UNTUK TOTAL COST 0%
BIAYA OPERASI TOTAL COST BENEFIT NET BENEFIT
150,659,250,000.00 1,050,501,592,237.10 (1,050,501,592,237.10)
752,896,022,237.10 775,394,874,047.49 433,626,702,000.00 (341,768,172,047.49)
748,359,669,720.60 770,841,541,381.28 433,290,972,000.00 (337,550,569,381.28)
748,359,685,640.70 770,848,924,146.85 433,306,134,000.00 (337,542,790,146.85)
721,337,901,519.90 743,835,611,842.68 433,473,638,000.00 (310,361,973,842.68)
3,121,612,529,118.30 4,111,422,543,655.40 1,733,697,446,000.00 (2,377,725,097,655.40)
TABEL UNTUK TOTAL COST 5%
BIAYA OPERASI TOTAL COST TOTAL COST 5% TC+TC5%
150,659,250,000.00 1,050,501,592,237.10 52,525,079,611.86 1,103,026,671,848.96
752,896,022,237.10 775,394,874,047.49 38,769,743,702.37 814,164,617,749.86
748,359,669,720.60 770,841,541,381.28 38,542,077,069.06 809,383,618,450.35
748,359,685,640.70 770,848,924,146.85 38,542,446,207.34 809,391,370,354.19
721,337,901,519.90 743,835,611,842.68 37,191,780,592.13 781,027,392,434.81
3,121,612,529,118.30 4,111,422,543,655.40 205,571,127,182.77 4,316,993,670,838.17
TABEL UNTUK TOTAL COST 10%
BIAYA OPERASI TOTAL COST TOTAL COST 10% TC+TC10%
150,659,250,000.00 1,050,501,592,237.10 105,050,159,223.71 1,155,551,751,460.81
752,896,022,237.10 775,394,874,047.49 77,539,487,404.75 852,934,361,452.24
748,359,669,720.60 770,841,541,381.28 77,084,154,138.13 847,925,695,519.41
748,359,685,640.70 770,848,924,146.85 77,084,892,414.69 847,933,816,561.54
721,337,901,519.90 743,835,611,842.68 74,383,561,184.27 818,219,173,026.95
3,121,612,529,118.30 4,111,422,543,655.40 411,142,254,365.54 4,522,564,798,020.94
TABEL UNTUK TOTAL COST -5%
BIAYA OPERASI TOTAL COST TOTAL COST -5% TC+TC-5%
150,659,250,000.00 1,050,501,592,237.10 (52,525,079,611.86) 997,976,512,625.25
752,896,022,237.10 775,394,874,047.49 (38,769,743,702.37) 736,625,130,345.11
748,359,669,720.60 770,841,541,381.28 (38,542,077,069.06) 732,299,464,312.22
748,359,685,640.70 770,848,924,146.85 (38,542,446,207.34) 732,306,477,939.51
721,337,901,519.90 743,835,611,842.68 (37,191,780,592.13) 706,643,831,250.55
3,121,612,529,118.30 4,111,422,543,655.40 (205,571,127,182.77) 3,905,851,416,472.63
TABEL UNTUK TOTAL COST -10%
BIAYA OPERASI TOTAL COST TOTAL COST -10% TC+TC-10%
150,659,250,000.00 1,050,501,592,237.10 (105,050,159,223.71) 945,451,433,013.39
752,896,022,237.10 775,394,874,047.49 (77,539,487,404.75) 697,855,386,642.74
![Page 91: AIT ERICK](https://reader036.vdocument.in/reader036/viewer/2022062322/55cf8cff5503462b139125b4/html5/thumbnails/91.jpg)
748,359,669,720.60 770,841,541,381.28 (77,084,154,138.13) 693,757,387,243.15
748,359,685,640.70 770,848,924,146.85 (77,084,892,414.69) 693,764,031,732.17
721,337,901,519.90 743,835,611,842.68 (74,383,561,184.27) 669,452,050,658.41
3,121,612,529,118.30 4,111,422,543,655.40 (411,142,254,365.54) 3,700,280,289,289.86
TABEL UNTUK DISCOUNT FACTOR 0%
BIAYA OPERASI TOTAL COST BENEFIT NET BENEFIT
150,659,250,000.00 1,050,501,592,237.10 (1,050,501,592,237.10)
752,896,022,237.10 775,394,874,047.49 433,626,702,000.00 (341,768,172,047.49)
748,359,669,720.60 770,841,541,381.28 433,290,972,000.00 (337,550,569,381.28)
748,359,685,640.70 770,848,924,146.85 433,306,134,000.00 (337,542,790,146.85)
721,337,901,519.90 743,835,611,842.68 433,473,638,000.00 (310,361,973,842.68)
3,121,612,529,118.30 4,111,422,543,655.40 1,733,697,446,000.00 (2,377,725,097,655.40)
TABEL UNTUK DISCOUNT FACTOR 5%
BIAYA OPERASI TOTAL COST BENEFIT NET BENEFIT
150,659,250,000.00 1,050,501,592,237.10 (1,050,501,592,237.10)
752,896,022,237.10 775,394,874,047.49 433,626,702,000.00 (341,768,172,047.49)
748,359,669,720.60 770,841,541,381.28 433,290,972,000.00 (337,550,569,381.28)
748,359,685,640.70 770,848,924,146.85 433,306,134,000.00 (337,542,790,146.85)
721,337,901,519.90 743,835,611,842.68 433,473,638,000.00 (310,361,973,842.68)
3,121,612,529,118.30 4,111,422,543,655.40 1,733,697,446,000.00 (2,377,725,097,655.40)
TABEL UNTUK DISCOUNT FACTOR 10%
BIAYA OPERASI TOTAL COST BENEFIT NET BENEFIT
150,659,250,000.00 1,050,501,592,237.10 (1,050,501,592,237.10)
752,896,022,237.10 775,394,874,047.49 433,626,702,000.00 (341,768,172,047.49)
748,359,669,720.60 770,841,541,381.28 433,290,972,000.00 (337,550,569,381.28)
748,359,685,640.70 770,848,924,146.85 433,306,134,000.00 (337,542,790,146.85)
721,337,901,519.90 743,835,611,842.68 433,473,638,000.00 (310,361,973,842.68)
3,121,612,529,118.30 4,111,422,543,655.40 1,733,697,446,000.00 (2,377,725,097,655.40)
TABEL UNTUK DISCOUNT FACTOR -5%
BIAYA OPERASI TOTAL COST BENEFIT NET BENEFIT
150,659,250,000.00 1,050,501,592,237.10 (1,050,501,592,237.10)
752,896,022,237.10 775,394,874,047.49 433,626,702,000.00 (341,768,172,047.49)
748,359,669,720.60 770,841,541,381.28 433,290,972,000.00 (337,550,569,381.28)
748,359,685,640.70 770,848,924,146.85 433,306,134,000.00 (337,542,790,146.85)
721,337,901,519.90 743,835,611,842.68 433,473,638,000.00 (310,361,973,842.68)
3,121,612,529,118.30 4,111,422,543,655.40 1,733,697,446,000.00 (2,377,725,097,655.40)
TABEL UNTUK DISCOUNT FACTOR -10%
![Page 92: AIT ERICK](https://reader036.vdocument.in/reader036/viewer/2022062322/55cf8cff5503462b139125b4/html5/thumbnails/92.jpg)
TABEL UNTUK DISCOUNT FACTOR -10%
BIAYA OPERASI TOTAL COST BENEFIT NET BENEFIT
150,659,250,000.00 1,050,501,592,237.10 (1,050,501,592,237.10)
752,896,022,237.10 775,394,874,047.49 433,626,702,000.00 (341,768,172,047.49)
748,359,669,720.60 770,841,541,381.28 433,290,972,000.00 (337,550,569,381.28)
748,359,685,640.70 770,848,924,146.85 433,306,134,000.00 (337,542,790,146.85)
721,337,901,519.90 743,835,611,842.68 433,473,638,000.00 (310,361,973,842.68)
3,121,612,529,118.30 4,111,422,543,655.40 1,733,697,446,000.00 (2,377,725,097,655.40)
![Page 93: AIT ERICK](https://reader036.vdocument.in/reader036/viewer/2022062322/55cf8cff5503462b139125b4/html5/thumbnails/93.jpg)
TABEL UNTUK TOTAL COST 0%
D.F. = 18% PRESENT VALUE OM B
1.00 (1,050,501,592,237.10) 150,659,250,000.00 -
0.85 (289,634,044,108.04) 638,047,476,472.12 367,480,255,932.20
0.72 (242,423,563,186.79) 537,460,262,654.84 311,182,829,646.65
0.61 (205,438,962,933.68) 455,474,808,549.50 263,723,490,473.71
0.52 (160,081,253,378.25) 372,058,064,829.41 223,580,880,152.04
NVP (1,948,079,415,843.86) 2,153,699,862,505.87 1,165,967,456,204.61
TABEL UNTUK TOTAL COST 5%
BENEFIT NET BENEFIT D.F. = 18% PRESENT VALUE
(1,050,501,592,237.10) 1.00 (1,050,501,592,237.10)
433,626,702,000.00 (380,537,915,749.86) 0.85 (322,489,759,110.05)
433,290,972,000.00 (376,092,646,450.35) 0.72 (270,103,882,828.46)
433,306,134,000.00 (376,085,236,354.19) 0.61 (228,897,085,604.05)
433,473,638,000.00 (347,553,754,434.81) 0.52 (179,264,360,054.77)
1,733,697,446,000.00 (2,530,771,145,226.32) NVP (2,051,256,679,834.43)
TABEL UNTUK TOTAL COST 10%
BENEFIT NET BENEFIT D.F. = 18% PRESENT VALUE
(1,050,501,592,237.10) 1.00 (1,050,501,592,237.10)
433,626,702,000.00 (419,307,659,452.24) 0.85 (355,345,474,112.06)
433,290,972,000.00 (414,634,723,519.41) 0.72 (297,784,202,470.13)
433,306,134,000.00 (414,627,682,561.54) 0.61 (252,355,208,274.42)
433,473,638,000.00 (384,745,535,026.95) 0.52 (198,447,466,731.28)
1,733,697,446,000.00 (2,683,817,192,797.23) NVP (2,154,433,943,825.00)
TABEL UNTUK TOTAL COST -5%
BENEFIT NET BENEFIT D.F. = 18% PRESENT VALUE
(1,050,501,592,237.10) 1.00 (1,050,501,592,237.10)
433,626,702,000.00 (302,998,428,345.11) 0.85 (256,778,329,106.03)
433,290,972,000.00 (299,008,492,312.22) 0.72 (214,743,243,545.11)
433,306,134,000.00 (299,000,343,939.51) 0.61 (181,980,840,263.31)
433,473,638,000.00 (273,170,193,250.55) 0.52 (140,898,146,701.74)
1,733,697,446,000.00 (2,224,679,050,084.49) NVP (1,844,902,151,853.29)
TABEL UNTUK TOTAL COST -10%
BENEFIT NET BENEFIT D.F. = 18% PRESENT VALUE
(1,050,501,592,237.10) 1.00 (1,050,501,592,237.10)
433,626,702,000.00 (264,228,684,642.74) 0.85 (223,922,614,104.02)
![Page 94: AIT ERICK](https://reader036.vdocument.in/reader036/viewer/2022062322/55cf8cff5503462b139125b4/html5/thumbnails/94.jpg)
433,290,972,000.00 (260,466,415,243.15) 0.72 (187,062,923,903.44)
433,306,134,000.00 (260,457,897,732.17) 0.61 (158,522,717,592.94)
433,473,638,000.00 (235,978,412,658.41) 0.52 (121,715,040,025.22)
1,733,697,446,000.00 (2,071,633,002,513.57) NVP (1,741,724,887,862.72)
TABEL UNTUK DISCOUNT FACTOR 0%
D.F. = 18% PRESENT VALUE OM B
1.00 (1,050,501,592,237.10) 150,659,250,000.00 -
0.85 (289,634,044,108.04) 638,047,476,472.12 367,480,255,932.20
0.72 (242,423,563,186.79) 537,460,262,654.84 311,182,829,646.65
0.61 (205,438,962,933.68) 455,474,808,549.50 263,723,490,473.71
0.52 (160,081,253,378.25) 372,058,064,829.41 223,580,880,152.04
NVP (1,948,079,415,843.86) 2,153,699,862,505.87 1,165,967,456,204.61
TABEL UNTUK DISCOUNT FACTOR 5%
D.F. = 18% DF 5% DF+DF5% PRESENT VALUE
1.00 0.05 1.05 (1,103,026,671,848.96)
0.85 0.04 0.89 (304,115,746,313.44)
0.72 0.04 0.75 (254,544,741,346.13)
0.61 0.03 0.64 (215,710,911,080.37)
0.52 0.03 0.54 (168,085,316,047.16)
NVP (2,045,483,386,636.05)
TABEL UNTUK DISCOUNT FACTOR 10%
D.F. = 18% DF 10% DF+DF10% PRESENT VALUE
1.00 0.10 1.10 (1,155,551,751,460.81)
0.85 0.08 0.93 (318,597,448,518.84)
0.72 0.07 0.79 (266,665,919,505.47)
0.61 0.06 0.67 (225,982,859,227.05)
0.52 0.05 0.57 (176,089,378,716.08)
NVP (2,142,887,357,428.25)
TABEL UNTUK DISCOUNT FACTOR -5%
D.F. = 18% DF-5% DF+DF-5% PRESENT VALUE
1.00 (0.05) 0.95 (997,976,512,625.24)
0.85 (0.04) 0.81 (275,152,341,902.64)
0.72 (0.04) 0.68 (230,302,385,027.45)
0.61 (0.03) 0.58 (195,167,014,787.00)
0.52 (0.03) 0.49 (152,077,190,709.34)
NVP (1,850,675,445,051.67)
TABEL UNTUK DISCOUNT FACTOR -10%
![Page 95: AIT ERICK](https://reader036.vdocument.in/reader036/viewer/2022062322/55cf8cff5503462b139125b4/html5/thumbnails/95.jpg)
TABEL UNTUK DISCOUNT FACTOR -10%
D.F. = 18% DF -10% DF+DF-10% PRESENT VALUE
1.00 (0.10) 0.90 (945,451,433,013.39)
0.85 (0.08) 0.76 (260,670,639,697.24)
0.72 (0.07) 0.65 (218,181,206,868.11)
0.61 (0.06) 0.55 (184,895,066,640.31)
0.52 (0.05) 0.46 (144,073,128,040.43)
NVP (1,753,271,474,259.47)
![Page 96: AIT ERICK](https://reader036.vdocument.in/reader036/viewer/2022062322/55cf8cff5503462b139125b4/html5/thumbnails/96.jpg)
TABEL UNTUK TOTAL COST 0%
i COST
899,841,022,237.10 1,050,501,592,237.10
- 657,114,300,040.24
- 553,606,392,833.44
- 469,162,453,407.39
- 383,662,133,530.29
899,841,022,237.10 3,114,046,872,048.47
TABEL UNTUK TOTAL COST 5%
OM B i COST
150,659,250,000.00 - 899,841,022,237.10 1,103,026,671,848.96
638,047,476,472.12 367,480,255,932.20 - 689,970,015,042.26
537,460,262,654.84 311,182,829,646.65 - 581,286,712,475.11
455,474,808,549.50 263,723,490,473.71 - 492,620,576,077.76
372,058,064,829.41 223,580,880,152.04 - 402,845,240,206.81
2,153,699,862,505.87 1,165,967,456,204.61 899,841,022,237.10 3,269,749,215,650.89
TABEL UNTUK TOTAL COST 10%
OM B i COST
150,659,250,000.00 - 899,841,022,237.10 1,155,551,751,460.81
638,047,476,472.12 367,480,255,932.20 - 722,825,730,044.27
537,460,262,654.84 311,182,829,646.65 - 608,967,032,116.78
455,474,808,549.50 263,723,490,473.71 - 516,078,698,748.13
372,058,064,829.41 223,580,880,152.04 - 422,028,346,883.32
2,153,699,862,505.87 1,165,967,456,204.61 899,841,022,237.10 3,425,451,559,253.31
TABEL UNTUK TOTAL COST -5%
OM B i COST
150,659,250,000.00 - 899,841,022,237.10 997,976,512,625.25
638,047,476,472.12 367,480,255,932.20 - 624,258,585,038.23
537,460,262,654.84 311,182,829,646.65 - 525,926,073,191.77
455,474,808,549.50 263,723,490,473.71 - 445,704,330,737.02
372,058,064,829.41 223,580,880,152.04 - 364,479,026,853.78
2,153,699,862,505.87 1,165,967,456,204.61 899,841,022,237.10 2,958,344,528,446.04
TABEL UNTUK TOTAL COST -10%
OM B i COST
150,659,250,000.00 - 899,841,022,237.10 945,451,433,013.39
638,047,476,472.12 367,480,255,932.20 - 591,402,870,036.22
-15.0 -10.0 -5.0 0.0 5.0 10.0 15.0
(2,500,000,000,000.00)
(2,000,000,000,000.00)
(1,500,000,000,000.00)
(1,000,000,000,000.00)
(500,000,000,000.00)
- SPIDER WEB
BENEFIT COST INVESTMENT DFPERCENT CHANGE
NVP
![Page 97: AIT ERICK](https://reader036.vdocument.in/reader036/viewer/2022062322/55cf8cff5503462b139125b4/html5/thumbnails/97.jpg)
537,460,262,654.84 311,182,829,646.65 - 498,245,753,550.10
455,474,808,549.50 263,723,490,473.71 - 422,246,208,066.65
372,058,064,829.41 223,580,880,152.04 - 345,295,920,177.26
2,153,699,862,505.87 1,165,967,456,204.61 899,841,022,237.10 2,802,642,184,843.62
TABEL UNTUK DISCOUNT FACTOR 0%
i COST
899,841,022,237.10 1,050,501,592,237.10
- 657,114,300,040.24
- 553,606,392,833.44
- 469,162,453,407.39
- 383,662,133,530.29
899,841,022,237.10 3,114,046,872,048.47
TABEL UNTUK DISCOUNT FACTOR 5%
OM B i COST
158,192,212,500.00 - 944,833,073,348.96 1,103,026,671,848.96
669,949,850,295.72 385,854,268,728.81 - 689,970,015,042.26
564,333,275,787.58 326,741,971,128.99 - 581,286,712,475.11
478,248,548,976.97 276,909,664,997.40 - 492,620,576,077.76
390,660,968,070.88 234,759,924,159.64 - 402,845,240,206.81
2,261,384,855,631.16 1,224,265,829,014.84 944,833,073,348.96 3,269,749,215,650.89
TABEL UNTUK DISCOUNT FACTOR 10%
OM B i COST
165,725,175,000.00 - 989,825,124,460.81 1,155,551,751,460.81
701,852,224,119.33 404,228,281,525.42 - 722,825,730,044.27
591,206,288,920.32 342,301,112,611.32 - 608,967,032,116.78
501,022,289,404.45 290,095,839,521.08 - 516,078,698,748.13
409,263,871,312.35 245,938,968,167.24 - 422,028,346,883.32
2,369,069,848,756.46 1,282,564,201,825.07 989,825,124,460.81 3,425,451,559,253.31
TABEL UNTUK DISCOUNT FACTOR -5%
OM B i COST
143,126,287,500.00 - 854,848,971,125.25 997,976,512,625.24
606,145,102,648.51 349,106,243,135.59 - 624,258,585,038.23
510,587,249,522.10 295,623,688,164.32 - 525,926,073,191.77
432,701,068,122.02 250,537,315,950.02 - 445,704,330,737.02
353,455,161,587.94 212,401,836,144.44 - 364,479,026,853.78
2,046,014,869,380.58 1,107,669,083,394.38 854,848,971,125.25 2,958,344,528,446.04
TABEL UNTUK DISCOUNT FACTOR -10%
![Page 98: AIT ERICK](https://reader036.vdocument.in/reader036/viewer/2022062322/55cf8cff5503462b139125b4/html5/thumbnails/98.jpg)
TABEL UNTUK DISCOUNT FACTOR -10%
OM B i COST
135,593,325,000.00 - 809,856,920,013.39 945,451,433,013.39
574,242,728,824.91 330,732,230,338.98 - 591,402,870,036.22
483,714,236,389.36 280,064,546,681.99 - 498,245,753,550.10
409,927,327,694.55 237,351,141,426.34 - 422,246,208,066.65
334,852,258,346.47 201,222,792,136.84 - 345,295,920,177.26
1,938,329,876,255.28 1,049,370,710,584.15 809,856,920,013.39 2,802,642,184,843.62
![Page 99: AIT ERICK](https://reader036.vdocument.in/reader036/viewer/2022062322/55cf8cff5503462b139125b4/html5/thumbnails/99.jpg)
SENSITIVITY (%)NVP
BENEFIT COST
0.0 (1,948,079,415,843.86) (1,948,079,415,843.86)
5.0 (1,889,781,043,033.63) (2,051,256,679,834.43)
10.0 (1,831,482,670,223.40) (2,154,433,943,825.00)
-5.0 (2,006,377,788,654.09) (1,844,902,151,853.29)
-10.0 (2,064,676,161,464.32) (1,741,724,887,862.72)
-15.0 -10.0 -5.0 0.0 5.0 10.0 15.0
(2,500,000,000,000.00)
(2,000,000,000,000.00)
(1,500,000,000,000.00)
(1,000,000,000,000.00)
(500,000,000,000.00)
- SPIDER WEB
BENEFIT COST INVESTMENT DFPERCENT CHANGE
NVP
![Page 100: AIT ERICK](https://reader036.vdocument.in/reader036/viewer/2022062322/55cf8cff5503462b139125b4/html5/thumbnails/100.jpg)
NVP
INVESTMENT DF
(1,948,079,415,843.86) (1,948,079,415,843.86)
(1,993,070,146,955.71) (1,948,079,415,843.86)
(2,038,062,198,067.57) (1,948,079,415,843.86)
(1,903,086,044,732.00) (1,948,079,415,843.86)
(1,858,093,993,620.15) (1,948,079,415,843.86)
-15.0 -10.0 -5.0 0.0 5.0 10.0 15.0
(2,500,000,000,000.00)
(2,000,000,000,000.00)
(1,500,000,000,000.00)
(1,000,000,000,000.00)
(500,000,000,000.00)
- SPIDER WEB
BENEFIT COST INVESTMENT DFPERCENT CHANGE
NVP
![Page 101: AIT ERICK](https://reader036.vdocument.in/reader036/viewer/2022062322/55cf8cff5503462b139125b4/html5/thumbnails/101.jpg)
TABEL UNTUK BENEFIT 0%
TAHUN INVESTASI BIAYA OPERASI TOTAL COST
- 899,841,022,237.10 150,659,250,000.00 1,050,501,592,237.10
1.00 752,896,022,237.10 775,394,874,047.49
2.00 748,359,669,720.60 770,841,541,381.28
3.00 748,359,685,640.70 770,848,924,146.85
4.00 721,337,901,519.90 743,835,611,842.68
3,121,612,529,118.30 4,111,422,543,655.40
TABEL UNTUK BENEFIT 5%
TAHUN INVESTASI BIAYA OPERASI TOTAL COST
0 899,841,022,237.10 150,659,250,000.00 1,050,501,592,237.10
1 752,896,022,237.10 775,394,874,047.49
2 748,359,669,720.60 770,841,541,381.28
3 748,359,685,640.70 770,848,924,146.85
4 721,337,901,519.90 743,835,611,842.68
3,121,612,529,118.30 4,111,422,543,655.40
TABEL UNTUK BENEFIT 10%
TAHUN INVESTASI BIAYA OPERASI TOTAL COST
0 899,841,022,237.10 150,659,250,000.00 1,050,501,592,237.10
1 752,896,022,237.10 775,394,874,047.49
2 748,359,669,720.60 770,841,541,381.28
3 748,359,685,640.70 770,848,924,146.85
4 721,337,901,519.90 743,835,611,842.68
3,121,612,529,118.30 4,111,422,543,655.40
TABEL UNTUK BENEFIT -5%
TAHUN INVESTASI BIAYA OPERASI TOTAL COST
0 899,841,022,237.10 150,659,250,000.00 1,050,501,592,237.10
1 752,896,022,237.10 775,394,874,047.49
2 748,359,669,720.60 770,841,541,381.28
3 748,359,685,640.70 770,848,924,146.85
4 721,337,901,519.90 743,835,611,842.68
3,121,612,529,118.30 4,111,422,543,655.40
TABEL UNTUK BENEFIT -10%
TAHUN INVESTASI BIAYA OPERASI TOTAL COST
0 899,841,022,237.10 150,659,250,000.00 1,050,501,592,237.10
1 752,896,022,237.10 775,394,874,047.49
![Page 102: AIT ERICK](https://reader036.vdocument.in/reader036/viewer/2022062322/55cf8cff5503462b139125b4/html5/thumbnails/102.jpg)
2 748,359,669,720.60 770,841,541,381.28
3 748,359,685,640.70 770,848,924,146.85
4 721,337,901,519.90 743,835,611,842.68
3,121,612,529,118.30 4,111,422,543,655.40
TABEL UNTUK INVESTASI 0%
TAHUN INVESTASI BIAYA OPERASI TOTAL COST
0 899,841,022,237.10 150,659,250,000.00 1,050,501,592,237.10
1 752,896,022,237.10 775,394,874,047.49
2 748,359,669,720.60 770,841,541,381.28
3 748,359,685,640.70 770,848,924,146.85
4 721,337,901,519.90 743,835,611,842.68
3,121,612,529,118.30 4,111,422,543,655.40
TABEL UNTUK INVESTASI 5%
TAHUN INVESTASI INVESTASI 5% INVESTASI +INV5%
0 899,841,022,237.10 44,992,051,111.86 944,833,073,348.96
1
2
3
4
TABEL UNTUK INVESTASI 10%
TAHUN INVESTASI INVESTASI 10% INVESTASI +INV10%
0 899,841,022,237.10 89,984,102,223.71 989,825,124,460.81
1
2
3
4
TABEL UNTUK INVESTASI -5%
TAHUN INVESTASI INVESTASI -5% INVESTASI +INV-5%
0 899,841,022,237.10 (44,992,051,111.86) 854,848,971,125.25
1
2
3
4
TABEL UNTUK INVESTASI -10%
![Page 103: AIT ERICK](https://reader036.vdocument.in/reader036/viewer/2022062322/55cf8cff5503462b139125b4/html5/thumbnails/103.jpg)
TABEL UNTUK INVESTASI -10%
TAHUN INVESTASI INVESTASI -10% INVESTASI +INV-10%
0 899,841,022,237.10 (89,984,102,223.71) 809,856,920,013.39
1
2
3
4
![Page 104: AIT ERICK](https://reader036.vdocument.in/reader036/viewer/2022062322/55cf8cff5503462b139125b4/html5/thumbnails/104.jpg)
TABEL UNTUK BENEFIT 0%
BENEFIT NET BENEFIT D.F. = 18% PRESENT VALUE
(1,050,501,592,237.10) 1.00 (1,050,501,592,237.10)
433,626,702,000.00 (341,768,172,047.49) 0.85 (289,634,044,108.04)
433,290,972,000.00 (337,550,569,381.28) 0.72 (242,423,563,186.79)
433,306,134,000.00 (337,542,790,146.85) 0.61 (205,438,962,933.68)
433,473,638,000.00 (310,361,973,842.68) 0.52 (160,081,253,378.25)
1,733,697,446,000.00 (2,377,725,097,655.40) PBP 2.45
TABEL UNTUK BENEFIT 5%
BENEFIT BENEFIT 5% BEN+BEN5% NET BENEFIT
(1,050,501,592,237.10)
433,626,702,000.00 21,681,335,100.00 455,308,037,100.00 (320,086,836,947.49)
433,290,972,000.00 21,664,548,600.00 454,955,520,600.00 (315,886,020,781.28)
433,306,134,000.00 21,665,306,700.00 454,971,440,700.00 (315,877,483,446.85)
433,473,638,000.00 21,673,681,900.00 455,147,319,900.00 (288,688,291,942.68)
1,733,697,446,000.00 86,684,872,300.00 1,820,382,318,300.00 (2,291,040,225,355.40)
TABEL UNTUK BENEFIT 10%
BENEFIT BENEFIT 10% BEN+BEN10% NET BENEFIT
(1,050,501,592,237.10)
433,626,702,000.00 43,362,670,200.00 476,989,372,200.00 (298,405,501,847.49)
433,290,972,000.00 43,329,097,200.00 476,620,069,200.00 (294,221,472,181.28)
433,306,134,000.00 43,330,613,400.00 476,636,747,400.00 (294,212,176,746.85)
433,473,638,000.00 43,347,363,800.00 476,821,001,800.00 (267,014,610,042.68)
1,733,697,446,000.00 173,369,744,600.00 1,907,067,190,600.00 (2,204,355,353,055.40)
TABEL UNTUK BENEFIT -5%
BENEFIT BENEFIT -5% BEN+BEN-5% NET BENEFIT
(1,050,501,592,237.10)
433,626,702,000.00 (21,681,335,100.00) 411,945,366,900.00 (363,449,507,147.49)
433,290,972,000.00 (21,664,548,600.00) 411,626,423,400.00 (359,215,117,981.28)
433,306,134,000.00 (21,665,306,700.00) 411,640,827,300.00 (359,208,096,846.85)
433,473,638,000.00 (21,673,681,900.00) 411,799,956,100.00 (332,035,655,742.68)
1,733,697,446,000.00 (86,684,872,300.00) 1,647,012,573,700.00 (2,464,409,969,955.40)
TABEL UNTUK BENEFIT -10%
BENEFIT BENEFIT -10% BEN+BEN-105% NET BENEFIT
(1,050,501,592,237.10)
433,626,702,000.00 (43,362,670,200.00) 390,264,031,800.00 (385,130,842,247.49)
![Page 105: AIT ERICK](https://reader036.vdocument.in/reader036/viewer/2022062322/55cf8cff5503462b139125b4/html5/thumbnails/105.jpg)
433,290,972,000.00 (43,329,097,200.00) 389,961,874,800.00 (380,879,666,581.28)
433,306,134,000.00 (43,330,613,400.00) 389,975,520,600.00 (380,873,403,546.85)
433,473,638,000.00 (43,347,363,800.00) 390,126,274,200.00 (353,709,337,642.68)
1,733,697,446,000.00 (173,369,744,600.00) 1,560,327,701,400.00 (2,551,094,842,255.40)
TABEL UNTUK INVESTASI 0%
BENEFIT NET BENEFIT D.F. = 18% PRESENT VALUE
(1,050,501,592,237.10) 1.00 (1,050,501,592,237.10)
433,626,702,000.00 (341,768,172,047.49) 0.85 (289,634,044,108.04)
433,290,972,000.00 (337,550,569,381.28) 0.72 (242,423,563,186.79)
433,306,134,000.00 (337,542,790,146.85) 0.61 (205,438,962,933.68)
433,473,638,000.00 (310,361,973,842.68) 0.52 (160,081,253,378.25)
1,733,697,446,000.00 (2,377,725,097,655.40) PBP 2.45
TABEL UNTUK INVESTASI 5%
BIAYA OPERASI TOTAL COST BENEFIT NET BENEFIT
150,659,250,000.00 1,095,492,323,348.96 (1,095,492,323,348.96)
752,896,022,237.10 775,394,874,047.49 433,626,702,000.00 (341,768,172,047.49)
748,359,669,720.60 770,841,541,381.28 433,290,972,000.00 (337,550,569,381.28)
748,359,685,640.70 770,848,924,146.85 433,306,134,000.00 (337,542,790,146.85)
721,337,901,519.90 743,835,611,842.68 433,473,638,000.00 (310,361,973,842.68)
3,121,612,529,118.30 4,156,413,274,767.26 1,733,697,446,000.00 (2,422,715,828,767.26)
TABEL UNTUK INVESTASI 10%
BIAYA OPERASI TOTAL COST BENEFIT NET BENEFIT
150,659,250,000.00 1,140,484,374,460.81 (1,140,484,374,460.81)
752,896,022,237.10 775,394,874,047.49 433,626,702,000.00 (341,768,172,047.49)
748,359,669,720.60 770,841,541,381.28 433,290,972,000.00 (337,550,569,381.28)
748,359,685,640.70 770,848,924,146.85 433,306,134,000.00 (337,542,790,146.85)
721,337,901,519.90 743,835,611,842.68 433,473,638,000.00 (310,361,973,842.68)
3,121,612,529,118.30 4,201,405,325,879.11 1,733,697,446,000.00 (2,467,707,879,879.11)
TABEL UNTUK INVESTASI -5%
BIAYA OPERASI TOTAL COST BENEFIT NET BENEFIT
150,659,250,000.00 1,005,508,221,125.25 (1,005,508,221,125.25)
752,896,022,237.10 775,394,874,047.49 433,626,702,000.00 (341,768,172,047.49)
748,359,669,720.60 770,841,541,381.28 433,290,972,000.00 (337,550,569,381.28)
748,359,685,640.70 770,848,924,146.85 433,306,134,000.00 (337,542,790,146.85)
721,337,901,519.90 743,835,611,842.68 433,473,638,000.00 (310,361,973,842.68)
3,121,612,529,118.30 4,066,429,172,543.55 1,733,697,446,000.00 (2,332,731,726,543.55)
TABEL UNTUK INVESTASI -10%
![Page 106: AIT ERICK](https://reader036.vdocument.in/reader036/viewer/2022062322/55cf8cff5503462b139125b4/html5/thumbnails/106.jpg)
TABEL UNTUK INVESTASI -10%
BIAYA OPERASI TOTAL COST BENEFIT NET BENEFIT
150,659,250,000.00 960,516,170,013.39 (960,516,170,013.39)
752,896,022,237.10 775,394,874,047.49 433,626,702,000.00 (341,768,172,047.49)
748,359,669,720.60 770,841,541,381.28 433,290,972,000.00 (337,550,569,381.28)
748,359,685,640.70 770,848,924,146.85 433,306,134,000.00 (337,542,790,146.85)
721,337,901,519.90 743,835,611,842.68 433,473,638,000.00 (310,361,973,842.68)
3,121,612,529,118.30 4,021,437,121,431.69 1,733,697,446,000.00 (2,287,739,675,431.69)
![Page 107: AIT ERICK](https://reader036.vdocument.in/reader036/viewer/2022062322/55cf8cff5503462b139125b4/html5/thumbnails/107.jpg)
TABEL UNTUK BENEFIT 0%
OM B i COST
150,659,250,000.00 - 899,841,022,237.10 1,050,501,592,237.10
638,047,476,472.12 367,480,255,932.20 - 657,114,300,040.24
537,460,262,654.84 311,182,829,646.65 - 553,606,392,833.44
455,474,808,549.50 263,723,490,473.71 - 469,162,453,407.39
372,058,064,829.41 223,580,880,152.04 - 383,662,133,530.29
2,153,699,862,505.87 1,165,967,456,204.61 899,841,022,237.10 3,114,046,872,048.47
TABEL UNTUK BENEFIT 5%
D.F. = 18% PRESENT VALUE OM B
1.00 (1,050,501,592,237.10) 150,659,250,000.00 -
0.85 (271,260,031,311.43) 638,047,476,472.12 385,854,268,728.81
0.72 (226,864,421,704.45) 537,460,262,654.84 326,741,971,128.99
0.61 (192,252,788,410.00) 455,474,808,549.50 276,909,664,997.40
0.52 (148,902,209,370.65) 372,058,064,829.41 234,759,924,159.64
PBP 2.33 2,153,699,862,505.87 1,224,265,829,014.84
TABEL UNTUK BENEFIT 10%
D.F. = 18% PRESENT VALUE OM B
1.00 (1,050,501,592,237.10) 150,659,250,000.00 -
0.85 (252,886,018,514.82) 638,047,476,472.12 404,228,281,525.42
0.72 (211,305,280,222.12) 537,460,262,654.84 342,301,112,611.32
0.61 (179,066,613,886.31) 455,474,808,549.50 290,095,839,521.08
0.52 (137,723,165,363.05) 372,058,064,829.41 245,938,968,167.24
PBP 2.23 2,153,699,862,505.87 1,282,564,201,825.07
TABEL UNTUK BENEFIT -5%
D.F. = 18% PRESENT VALUE OM B
1.00 (1,050,501,592,237.10) 150,659,250,000.00 -
0.85 (308,008,056,904.65) 638,047,476,472.12 349,106,243,135.59
0.72 (257,982,704,669.12) 537,460,262,654.84 295,623,688,164.32
0.61 (218,625,137,457.37) 455,474,808,549.50 250,537,315,950.02
0.52 (171,260,297,385.85) 372,058,064,829.41 212,401,836,144.44
PBP 2.58 2,153,699,862,505.87 1,107,669,083,394.38
TABEL UNTUK BENEFIT -10%
D.F. = 18% PRESENT VALUE OM B
1.00 (1,050,501,592,237.10) 150,659,250,000.00 -
0.85 (326,382,069,701.26) 638,047,476,472.12 330,732,230,338.98
![Page 108: AIT ERICK](https://reader036.vdocument.in/reader036/viewer/2022062322/55cf8cff5503462b139125b4/html5/thumbnails/108.jpg)
0.72 (273,541,846,151.45) 537,460,262,654.84 280,064,546,681.99
0.61 (231,811,311,981.05) 455,474,808,549.50 237,351,141,426.34
0.52 (182,439,341,393.46) 372,058,064,829.41 201,222,792,136.84
PBP 2.72 2,153,699,862,505.87 1,049,370,710,584.15
TABEL UNTUK INVESTASI 0%
OM B i COST
150,659,250,000.00 - 899,841,022,237.10 1,050,501,592,237.10
638,047,476,472.12 367,480,255,932.20 - 657,114,300,040.24
537,460,262,654.84 311,182,829,646.65 - 553,606,392,833.44
455,474,808,549.50 263,723,490,473.71 - 469,162,453,407.39
372,058,064,829.41 223,580,880,152.04 - 383,662,133,530.29
2,153,699,862,505.87 1,165,967,456,204.61 899,841,022,237.10 3,114,046,872,048.47
TABEL UNTUK INVESTASI 5%
D.F. = 18% PRESENT VALUE OM B
1.00 (1,095,492,323,348.96) 150,659,250,000.00 -
0.85 (289,634,044,108.04) 638,047,476,472.12 367,480,255,932.20
0.72 (242,423,563,186.79) 537,460,262,654.84 311,182,829,646.65
0.61 (205,438,962,933.68) 455,474,808,549.50 263,723,490,473.71
0.52 (160,081,253,378.25) 372,058,064,829.41 223,580,880,152.04
PBP 2.57 2,153,699,862,505.87 1,165,967,456,204.61
TABEL UNTUK INVESTASI 10%
D.F. = 18% PRESENT VALUE OM B
1.00 (1,140,484,374,460.81) 150,659,250,000.00 -
0.85 (289,634,044,108.04) 638,047,476,472.12 367,480,255,932.20
0.72 (242,423,563,186.79) 537,460,262,654.84 311,182,829,646.65
0.61 (205,438,962,933.68) 455,474,808,549.50 263,723,490,473.71
0.52 (160,081,253,378.25) 372,058,064,829.41 223,580,880,152.04
PBP 2.69 2,153,699,862,505.87 1,165,967,456,204.61
TABEL UNTUK INVESTASI -5%
D.F. = 18% PRESENT VALUE OM B
1.00 (1,005,508,221,125.25) 150,659,250,000.00 -
0.85 (289,634,044,108.04) 638,047,476,472.12 367,480,255,932.20
0.72 (242,423,563,186.79) 537,460,262,654.84 311,182,829,646.65
0.61 (205,438,962,933.68) 455,474,808,549.50 263,723,490,473.71
0.52 (160,081,253,378.25) 372,058,064,829.41 223,580,880,152.04
PBP 2.33 2,153,699,862,505.87 1,165,967,456,204.61
TABEL UNTUK INVESTASI -10%
![Page 109: AIT ERICK](https://reader036.vdocument.in/reader036/viewer/2022062322/55cf8cff5503462b139125b4/html5/thumbnails/109.jpg)
TABEL UNTUK INVESTASI -10%
D.F. = 18% PRESENT VALUE OM B
1.00 (960,516,170,013.39) 150,659,250,000.00 -
0.85 (289,634,044,108.04) 638,047,476,472.12 367,480,255,932.20
0.72 (242,423,563,186.79) 537,460,262,654.84 311,182,829,646.65
0.61 (205,438,962,933.68) 455,474,808,549.50 263,723,490,473.71
0.52 (160,081,253,378.25) 372,058,064,829.41 223,580,880,152.04
PBP 2.20 2,153,699,862,505.87 1,165,967,456,204.61
![Page 110: AIT ERICK](https://reader036.vdocument.in/reader036/viewer/2022062322/55cf8cff5503462b139125b4/html5/thumbnails/110.jpg)
TABEL UNTUK TOTAL COST 0%
TAHUN INVESTASI
0 899,841,022,237.10
1
2
3
4
TABEL UNTUK TOTAL COST 5%
i COST TAHUN INVESTASI
899,841,022,237.10 1,050,501,592,237.10 0 899,841,022,237.10
- 657,114,300,040.24 1
- 553,606,392,833.44 2
- 469,162,453,407.39 3
- 383,662,133,530.29 4
899,841,022,237.10 3,114,046,872,048.47
TABEL UNTUK TOTAL COST 10%
i COST TAHUN INVESTASI
899,841,022,237.10 1,050,501,592,237.10 0 899,841,022,237.10
- 657,114,300,040.24 1
- 553,606,392,833.44 2
- 469,162,453,407.39 3
- 383,662,133,530.29 4
899,841,022,237.10 3,114,046,872,048.47
TABEL UNTUK TOTAL COST -5%
i COST TAHUN INVESTASI
899,841,022,237.10 1,050,501,592,237.10 0 899,841,022,237.10
- 657,114,300,040.24 1
- 553,606,392,833.44 2
- 469,162,453,407.39 3
- 383,662,133,530.29 4
899,841,022,237.10 3,114,046,872,048.47
TABEL UNTUK TOTAL COST -10%
i COST TAHUN INVESTASI
899,841,022,237.10 1,050,501,592,237.10 0 899,841,022,237.10
- 657,114,300,040.24 1
![Page 111: AIT ERICK](https://reader036.vdocument.in/reader036/viewer/2022062322/55cf8cff5503462b139125b4/html5/thumbnails/111.jpg)
- 553,606,392,833.44 2
- 469,162,453,407.39 3
- 383,662,133,530.29 4
899,841,022,237.10 3,114,046,872,048.47
TABEL UNTUK DISCOUNT FACTOR 0%
TAHUN INVESTASI
0 899,841,022,237.10
1
2
3
4
TABEL UNTUK DISCOUNT FACTOR 5%
i COST TAHUN INVESTASI
944,833,073,348.96 1,095,492,323,348.96 0 899,841,022,237.10
- 657,114,300,040.24 1
- 553,606,392,833.44 2
- 469,162,453,407.39 3
- 383,662,133,530.29 4
944,833,073,348.96 3,159,037,603,160.32
TABEL UNTUK DISCOUNT FACTOR 10%
i COST TAHUN INVESTASI
989,825,124,460.81 1,140,484,374,460.81 0 899,841,022,237.10
- 657,114,300,040.24 1
- 553,606,392,833.44 2
- 469,162,453,407.39 3
- 383,662,133,530.29 4
989,825,124,460.81 3,204,029,654,272.18
TABEL UNTUK DISCOUNT FACTOR -5%
i COST TAHUN INVESTASI
854,848,971,125.25 1,005,508,221,125.25 0 899,841,022,237.10
- 657,114,300,040.24 1
- 553,606,392,833.44 2
- 469,162,453,407.39 3
- 383,662,133,530.29 4
854,848,971,125.25 3,069,053,500,936.61
TABEL UNTUK DISCOUNT FACTOR -10%
![Page 112: AIT ERICK](https://reader036.vdocument.in/reader036/viewer/2022062322/55cf8cff5503462b139125b4/html5/thumbnails/112.jpg)
TABEL UNTUK DISCOUNT FACTOR -10%
i COST TAHUN INVESTASI
809,856,920,013.39 960,516,170,013.39 0 899,841,022,237.10
- 657,114,300,040.24 1
- 553,606,392,833.44 2
- 469,162,453,407.39 3
- 383,662,133,530.29 4
809,856,920,013.39 3,024,061,449,824.76
![Page 113: AIT ERICK](https://reader036.vdocument.in/reader036/viewer/2022062322/55cf8cff5503462b139125b4/html5/thumbnails/113.jpg)
TABEL UNTUK TOTAL COST 0%
BIAYA OPERASI TOTAL COST BENEFIT NET BENEFIT
150,659,250,000.00 1,050,501,592,237.10 (1,050,501,592,237.10)
752,896,022,237.10 775,394,874,047.49 433,626,702,000.00 (341,768,172,047.49)
748,359,669,720.60 770,841,541,381.28 433,290,972,000.00 (337,550,569,381.28)
748,359,685,640.70 770,848,924,146.85 433,306,134,000.00 (337,542,790,146.85)
721,337,901,519.90 743,835,611,842.68 433,473,638,000.00 (310,361,973,842.68)
3,121,612,529,118.30 4,111,422,543,655.40 1,733,697,446,000.00 (2,377,725,097,655.40)
TABEL UNTUK TOTAL COST 5%
BIAYA OPERASI TOTAL COST TOTAL COST 5% TC+TC5%
150,659,250,000.00 1,050,501,592,237.10 52,525,079,611.86 1,103,026,671,848.96
752,896,022,237.10 775,394,874,047.49 38,769,743,702.37 814,164,617,749.86
748,359,669,720.60 770,841,541,381.28 38,542,077,069.06 809,383,618,450.35
748,359,685,640.70 770,848,924,146.85 38,542,446,207.34 809,391,370,354.19
721,337,901,519.90 743,835,611,842.68 37,191,780,592.13 781,027,392,434.81
3,121,612,529,118.30 4,111,422,543,655.40 205,571,127,182.77 4,316,993,670,838.17
TABEL UNTUK TOTAL COST 10%
BIAYA OPERASI TOTAL COST TOTAL COST 10% TC+TC10%
150,659,250,000.00 1,050,501,592,237.10 105,050,159,223.71 1,155,551,751,460.81
752,896,022,237.10 775,394,874,047.49 77,539,487,404.75 852,934,361,452.24
748,359,669,720.60 770,841,541,381.28 77,084,154,138.13 847,925,695,519.41
748,359,685,640.70 770,848,924,146.85 77,084,892,414.69 847,933,816,561.54
721,337,901,519.90 743,835,611,842.68 74,383,561,184.27 818,219,173,026.95
3,121,612,529,118.30 4,111,422,543,655.40 411,142,254,365.54 4,522,564,798,020.94
TABEL UNTUK TOTAL COST -5%
BIAYA OPERASI TOTAL COST TOTAL COST -5% TC+TC-5%
150,659,250,000.00 1,050,501,592,237.10 (52,525,079,611.86) 997,976,512,625.25
752,896,022,237.10 775,394,874,047.49 (38,769,743,702.37) 736,625,130,345.11
748,359,669,720.60 770,841,541,381.28 (38,542,077,069.06) 732,299,464,312.22
748,359,685,640.70 770,848,924,146.85 (38,542,446,207.34) 732,306,477,939.51
721,337,901,519.90 743,835,611,842.68 (37,191,780,592.13) 706,643,831,250.55
3,121,612,529,118.30 4,111,422,543,655.40 (205,571,127,182.77) 3,905,851,416,472.63
TABEL UNTUK TOTAL COST -10%
BIAYA OPERASI TOTAL COST TOTAL COST -10% TC+TC-10%
150,659,250,000.00 1,050,501,592,237.10 (105,050,159,223.71) 945,451,433,013.39
752,896,022,237.10 775,394,874,047.49 (77,539,487,404.75) 697,855,386,642.74
![Page 114: AIT ERICK](https://reader036.vdocument.in/reader036/viewer/2022062322/55cf8cff5503462b139125b4/html5/thumbnails/114.jpg)
748,359,669,720.60 770,841,541,381.28 (77,084,154,138.13) 693,757,387,243.15
748,359,685,640.70 770,848,924,146.85 (77,084,892,414.69) 693,764,031,732.17
721,337,901,519.90 743,835,611,842.68 (74,383,561,184.27) 669,452,050,658.41
3,121,612,529,118.30 4,111,422,543,655.40 (411,142,254,365.54) 3,700,280,289,289.86
TABEL UNTUK DISCOUNT FACTOR 0%
BIAYA OPERASI TOTAL COST BENEFIT NET BENEFIT
150,659,250,000.00 1,050,501,592,237.10 (1,050,501,592,237.10)
752,896,022,237.10 775,394,874,047.49 433,626,702,000.00 (341,768,172,047.49)
748,359,669,720.60 770,841,541,381.28 433,290,972,000.00 (337,550,569,381.28)
748,359,685,640.70 770,848,924,146.85 433,306,134,000.00 (337,542,790,146.85)
721,337,901,519.90 743,835,611,842.68 433,473,638,000.00 (310,361,973,842.68)
3,121,612,529,118.30 4,111,422,543,655.40 1,733,697,446,000.00 (2,377,725,097,655.40)
TABEL UNTUK DISCOUNT FACTOR 5%
BIAYA OPERASI TOTAL COST BENEFIT NET BENEFIT
150,659,250,000.00 1,050,501,592,237.10 (1,050,501,592,237.10)
752,896,022,237.10 775,394,874,047.49 433,626,702,000.00 (341,768,172,047.49)
748,359,669,720.60 770,841,541,381.28 433,290,972,000.00 (337,550,569,381.28)
748,359,685,640.70 770,848,924,146.85 433,306,134,000.00 (337,542,790,146.85)
721,337,901,519.90 743,835,611,842.68 433,473,638,000.00 (310,361,973,842.68)
3,121,612,529,118.30 4,111,422,543,655.40 1,733,697,446,000.00 (2,377,725,097,655.40)
TABEL UNTUK DISCOUNT FACTOR 10%
BIAYA OPERASI TOTAL COST BENEFIT NET BENEFIT
150,659,250,000.00 1,050,501,592,237.10 (1,050,501,592,237.10)
752,896,022,237.10 775,394,874,047.49 433,626,702,000.00 (341,768,172,047.49)
748,359,669,720.60 770,841,541,381.28 433,290,972,000.00 (337,550,569,381.28)
748,359,685,640.70 770,848,924,146.85 433,306,134,000.00 (337,542,790,146.85)
721,337,901,519.90 743,835,611,842.68 433,473,638,000.00 (310,361,973,842.68)
3,121,612,529,118.30 4,111,422,543,655.40 1,733,697,446,000.00 (2,377,725,097,655.40)
TABEL UNTUK DISCOUNT FACTOR -5%
BIAYA OPERASI TOTAL COST BENEFIT NET BENEFIT
150,659,250,000.00 1,050,501,592,237.10 (1,050,501,592,237.10)
752,896,022,237.10 775,394,874,047.49 433,626,702,000.00 (341,768,172,047.49)
748,359,669,720.60 770,841,541,381.28 433,290,972,000.00 (337,550,569,381.28)
748,359,685,640.70 770,848,924,146.85 433,306,134,000.00 (337,542,790,146.85)
721,337,901,519.90 743,835,611,842.68 433,473,638,000.00 (310,361,973,842.68)
3,121,612,529,118.30 4,111,422,543,655.40 1,733,697,446,000.00 (2,377,725,097,655.40)
TABEL UNTUK DISCOUNT FACTOR -10%
![Page 115: AIT ERICK](https://reader036.vdocument.in/reader036/viewer/2022062322/55cf8cff5503462b139125b4/html5/thumbnails/115.jpg)
TABEL UNTUK DISCOUNT FACTOR -10%
BIAYA OPERASI TOTAL COST BENEFIT NET BENEFIT
150,659,250,000.00 1,050,501,592,237.10 (1,050,501,592,237.10)
752,896,022,237.10 775,394,874,047.49 433,626,702,000.00 (341,768,172,047.49)
748,359,669,720.60 770,841,541,381.28 433,290,972,000.00 (337,550,569,381.28)
748,359,685,640.70 770,848,924,146.85 433,306,134,000.00 (337,542,790,146.85)
721,337,901,519.90 743,835,611,842.68 433,473,638,000.00 (310,361,973,842.68)
3,121,612,529,118.30 4,111,422,543,655.40 1,733,697,446,000.00 (2,377,725,097,655.40)
![Page 116: AIT ERICK](https://reader036.vdocument.in/reader036/viewer/2022062322/55cf8cff5503462b139125b4/html5/thumbnails/116.jpg)
TABEL UNTUK TOTAL COST 0%
D.F. = 18% PRESENT VALUE OM B
1.00 (1,050,501,592,237.10) 150,659,250,000.00 -
0.85 (289,634,044,108.04) 638,047,476,472.12 367,480,255,932.20
0.72 (242,423,563,186.79) 537,460,262,654.84 311,182,829,646.65
0.61 (205,438,962,933.68) 455,474,808,549.50 263,723,490,473.71
0.52 (160,081,253,378.25) 372,058,064,829.41 223,580,880,152.04
PBP 2.45 2,153,699,862,505.87 1,165,967,456,204.61
TABEL UNTUK TOTAL COST 5%
BENEFIT NET BENEFIT D.F. = 18% PRESENT VALUE
(1,050,501,592,237.10) 1.00 (1,050,501,592,237.10)
433,626,702,000.00 (380,537,915,749.86) 0.85 (322,489,759,110.05)
433,290,972,000.00 (376,092,646,450.35) 0.72 (270,103,882,828.46)
433,306,134,000.00 (376,085,236,354.19) 0.61 (228,897,085,604.05)
433,473,638,000.00 (347,553,754,434.81) 0.52 (179,264,360,054.77)
1,733,697,446,000.00 (2,530,771,145,226.32) PBP 2.45
TABEL UNTUK TOTAL COST 10%
BENEFIT NET BENEFIT D.F. = 18% PRESENT VALUE
(1,050,501,592,237.10) 1.00 (1,050,501,592,237.10)
433,626,702,000.00 (419,307,659,452.24) 0.85 (355,345,474,112.06)
433,290,972,000.00 (414,634,723,519.41) 0.72 (297,784,202,470.13)
433,306,134,000.00 (414,627,682,561.54) 0.61 (252,355,208,274.42)
433,473,638,000.00 (384,745,535,026.95) 0.52 (198,447,466,731.28)
1,733,697,446,000.00 (2,683,817,192,797.23) PBP 2.45
TABEL UNTUK TOTAL COST -5%
BENEFIT NET BENEFIT D.F. = 18% PRESENT VALUE
(1,050,501,592,237.10) 1.00 (1,050,501,592,237.10)
433,626,702,000.00 (302,998,428,345.11) 0.85 (256,778,329,106.03)
433,290,972,000.00 (299,008,492,312.22) 0.72 (214,743,243,545.11)
433,306,134,000.00 (299,000,343,939.51) 0.61 (181,980,840,263.31)
433,473,638,000.00 (273,170,193,250.55) 0.52 (140,898,146,701.74)
1,733,697,446,000.00 (2,224,679,050,084.49) PBP 2.45
TABEL UNTUK TOTAL COST -10%
BENEFIT NET BENEFIT D.F. = 18% PRESENT VALUE
(1,050,501,592,237.10) 1.00 (1,050,501,592,237.10)
433,626,702,000.00 (264,228,684,642.74) 0.85 (223,922,614,104.02)
![Page 117: AIT ERICK](https://reader036.vdocument.in/reader036/viewer/2022062322/55cf8cff5503462b139125b4/html5/thumbnails/117.jpg)
433,290,972,000.00 (260,466,415,243.15) 0.72 (187,062,923,903.44)
433,306,134,000.00 (260,457,897,732.17) 0.61 (158,522,717,592.94)
433,473,638,000.00 (235,978,412,658.41) 0.52 (121,715,040,025.22)
1,733,697,446,000.00 (2,071,633,002,513.57) PBP 2.45
TABEL UNTUK DISCOUNT FACTOR 0%
D.F. = 18% PRESENT VALUE OM B
1.00 (1,050,501,592,237.10) 150,659,250,000.00 -
0.85 (289,634,044,108.04) 638,047,476,472.12 367,480,255,932.20
0.72 (242,423,563,186.79) 537,460,262,654.84 311,182,829,646.65
0.61 (205,438,962,933.68) 455,474,808,549.50 263,723,490,473.71
0.52 (160,081,253,378.25) 372,058,064,829.41 223,580,880,152.04
PBP 2.45 2,153,699,862,505.87 1,165,967,456,204.61
TABEL UNTUK DISCOUNT FACTOR 5%
D.F. = 18% DF 5% DF+DF5% PRESENT VALUE
1.00 0.05 1.05 (1,103,026,671,848.96)
0.85 0.04 0.89 (304,115,746,313.44)
0.72 0.04 0.75 (254,544,741,346.13)
0.61 0.03 0.64 (215,710,911,080.37)
0.52 0.03 0.54 (168,085,316,047.16)
PBP 2.45
TABEL UNTUK DISCOUNT FACTOR 10%
D.F. = 18% DF 10% DF+DF10% PRESENT VALUE
1.00 0.10 1.10 (1,155,551,751,460.81)
0.85 0.08 0.93 (318,597,448,518.84)
0.72 0.07 0.79 (266,665,919,505.47)
0.61 0.06 0.67 (225,982,859,227.05)
0.52 0.05 0.57 (176,089,378,716.08)
PBP 2.45
TABEL UNTUK DISCOUNT FACTOR -5%
D.F. = 18% DF-5% DF+DF-5% PRESENT VALUE
1.00 (0.05) 0.95 (997,976,512,625.24)
0.85 (0.04) 0.81 (275,152,341,902.64)
0.72 (0.04) 0.68 (230,302,385,027.45)
0.61 (0.03) 0.58 (195,167,014,787.00)
0.52 (0.03) 0.49 (152,077,190,709.34)
PBP 2.45
TABEL UNTUK DISCOUNT FACTOR -10%
![Page 118: AIT ERICK](https://reader036.vdocument.in/reader036/viewer/2022062322/55cf8cff5503462b139125b4/html5/thumbnails/118.jpg)
TABEL UNTUK DISCOUNT FACTOR -10%
D.F. = 18% DF -10% DF+DF-10% PRESENT VALUE
1.00 (0.10) 0.90 (945,451,433,013.39)
0.85 (0.08) 0.76 (260,670,639,697.24)
0.72 (0.07) 0.65 (218,181,206,868.11)
0.61 (0.06) 0.55 (184,895,066,640.31)
0.52 (0.05) 0.46 (144,073,128,040.43)
PBP 2.45
![Page 119: AIT ERICK](https://reader036.vdocument.in/reader036/viewer/2022062322/55cf8cff5503462b139125b4/html5/thumbnails/119.jpg)
TABEL UNTUK TOTAL COST 0%
i COST
899,841,022,237.10 1,050,501,592,237.10
- 657,114,300,040.24
- 553,606,392,833.44
- 469,162,453,407.39
- 383,662,133,530.29
899,841,022,237.10 3,114,046,872,048.47
TABEL UNTUK TOTAL COST 5%
OM B i COST
150,659,250,000.00 - 899,841,022,237.10 1,103,026,671,848.96
638,047,476,472.12 367,480,255,932.20 - 689,970,015,042.26
537,460,262,654.84 311,182,829,646.65 - 581,286,712,475.11
455,474,808,549.50 263,723,490,473.71 - 492,620,576,077.76
372,058,064,829.41 223,580,880,152.04 - 402,845,240,206.81
2,153,699,862,505.87 1,165,967,456,204.61 899,841,022,237.10 3,269,749,215,650.89
TABEL UNTUK TOTAL COST 10%
OM B i COST
150,659,250,000.00 - 899,841,022,237.10 1,155,551,751,460.81
638,047,476,472.12 367,480,255,932.20 - 722,825,730,044.27
537,460,262,654.84 311,182,829,646.65 - 608,967,032,116.78
455,474,808,549.50 263,723,490,473.71 - 516,078,698,748.13
372,058,064,829.41 223,580,880,152.04 - 422,028,346,883.32
2,153,699,862,505.87 1,165,967,456,204.61 899,841,022,237.10 3,425,451,559,253.31
TABEL UNTUK TOTAL COST -5%
OM B i COST
150,659,250,000.00 - 899,841,022,237.10 997,976,512,625.25
638,047,476,472.12 367,480,255,932.20 - 624,258,585,038.23
537,460,262,654.84 311,182,829,646.65 - 525,926,073,191.77
455,474,808,549.50 263,723,490,473.71 - 445,704,330,737.02
372,058,064,829.41 223,580,880,152.04 - 364,479,026,853.78
2,153,699,862,505.87 1,165,967,456,204.61 899,841,022,237.10 2,958,344,528,446.04
TABEL UNTUK TOTAL COST -10%
OM B i COST
150,659,250,000.00 - 899,841,022,237.10 945,451,433,013.39
638,047,476,472.12 367,480,255,932.20 - 591,402,870,036.22
-15.0 -10.0 -5.0 0.0 5.0 10.0 15.0 -
0.50
1.00
1.50
2.00
2.50
3.00 SPIDER WEB
BENEFIT COST INVESTMENT DFPERCENT CHANGE
PBP
![Page 120: AIT ERICK](https://reader036.vdocument.in/reader036/viewer/2022062322/55cf8cff5503462b139125b4/html5/thumbnails/120.jpg)
537,460,262,654.84 311,182,829,646.65 - 498,245,753,550.10
455,474,808,549.50 263,723,490,473.71 - 422,246,208,066.65
372,058,064,829.41 223,580,880,152.04 - 345,295,920,177.26
2,153,699,862,505.87 1,165,967,456,204.61 899,841,022,237.10 2,802,642,184,843.62
TABEL UNTUK DISCOUNT FACTOR 0%
i COST
899,841,022,237.10 1,050,501,592,237.10
- 657,114,300,040.24
- 553,606,392,833.44
- 469,162,453,407.39
- 383,662,133,530.29
899,841,022,237.10 3,114,046,872,048.47
TABEL UNTUK DISCOUNT FACTOR 5%
OM B i COST
158,192,212,500.00 - 944,833,073,348.96 1,103,026,671,848.96
669,949,850,295.72 385,854,268,728.81 - 689,970,015,042.26
564,333,275,787.58 326,741,971,128.99 - 581,286,712,475.11
478,248,548,976.97 276,909,664,997.40 - 492,620,576,077.76
390,660,968,070.88 234,759,924,159.64 - 402,845,240,206.81
2,261,384,855,631.16 1,224,265,829,014.84 944,833,073,348.96 3,269,749,215,650.89
TABEL UNTUK DISCOUNT FACTOR 10%
OM B i COST
165,725,175,000.00 - 989,825,124,460.81 1,155,551,751,460.81
701,852,224,119.33 404,228,281,525.42 - 722,825,730,044.27
591,206,288,920.32 342,301,112,611.32 - 608,967,032,116.78
501,022,289,404.45 290,095,839,521.08 - 516,078,698,748.13
409,263,871,312.35 245,938,968,167.24 - 422,028,346,883.32
2,369,069,848,756.46 1,282,564,201,825.07 989,825,124,460.81 3,425,451,559,253.31
TABEL UNTUK DISCOUNT FACTOR -5%
OM B i COST
143,126,287,500.00 - 854,848,971,125.25 997,976,512,625.24
606,145,102,648.51 349,106,243,135.59 - 624,258,585,038.23
510,587,249,522.10 295,623,688,164.32 - 525,926,073,191.77
432,701,068,122.02 250,537,315,950.02 - 445,704,330,737.02
353,455,161,587.94 212,401,836,144.44 - 364,479,026,853.78
2,046,014,869,380.58 1,107,669,083,394.38 854,848,971,125.25 2,958,344,528,446.04
TABEL UNTUK DISCOUNT FACTOR -10%
![Page 121: AIT ERICK](https://reader036.vdocument.in/reader036/viewer/2022062322/55cf8cff5503462b139125b4/html5/thumbnails/121.jpg)
TABEL UNTUK DISCOUNT FACTOR -10%
OM B i COST
135,593,325,000.00 - 809,856,920,013.39 945,451,433,013.39
574,242,728,824.91 330,732,230,338.98 - 591,402,870,036.22
483,714,236,389.36 280,064,546,681.99 - 498,245,753,550.10
409,927,327,694.55 237,351,141,426.34 - 422,246,208,066.65
334,852,258,346.47 201,222,792,136.84 - 345,295,920,177.26
1,938,329,876,255.28 1,049,370,710,584.15 809,856,920,013.39 2,802,642,184,843.62
![Page 122: AIT ERICK](https://reader036.vdocument.in/reader036/viewer/2022062322/55cf8cff5503462b139125b4/html5/thumbnails/122.jpg)
SENSITIVITY (%)PBP
BENEFIT COST INVESTMENT
0.0 2.45 2.45 2.45
5.0 2.33 2.45 2.57
10.0 2.23 2.45 2.69
-5.0 2.58 2.45 2.33
-10.0 2.72 2.45 2.20
-15.0 -10.0 -5.0 0.0 5.0 10.0 15.0 -
0.50
1.00
1.50
2.00
2.50
3.00 SPIDER WEB
BENEFIT COST INVESTMENT DFPERCENT CHANGE
PBP
![Page 123: AIT ERICK](https://reader036.vdocument.in/reader036/viewer/2022062322/55cf8cff5503462b139125b4/html5/thumbnails/123.jpg)
PBP
DF
2.45
2.45
2.45
2.45
2.45
-15.0 -10.0 -5.0 0.0 5.0 10.0 15.0 -
0.50
1.00
1.50
2.00
2.50
3.00 SPIDER WEB
BENEFIT COST INVESTMENT DFPERCENT CHANGE
PBP
![Page 124: AIT ERICK](https://reader036.vdocument.in/reader036/viewer/2022062322/55cf8cff5503462b139125b4/html5/thumbnails/124.jpg)
TABEL UNTUK BENEFIT 0%
TAHUN INVESTASI BIAYA OPERASI TOTAL COST
- 899,841,022,237.10 150,659,250,000.00 1,050,501,592,237.10
1.00 752,896,022,237.10 775,394,874,047.49
2.00 748,359,669,720.60 770,841,541,381.28
3.00 748,359,685,640.70 770,848,924,146.85
4.00 721,337,901,519.90 743,835,611,842.68
3,121,612,529,118.30 4,111,422,543,655.40
TABEL UNTUK BENEFIT 5%
TAHUN INVESTASI BIAYA OPERASI TOTAL COST
0 899,841,022,237.10 150,659,250,000.00 1,050,501,592,237.10
1 752,896,022,237.10 775,394,874,047.49
2 748,359,669,720.60 770,841,541,381.28
3 748,359,685,640.70 770,848,924,146.85
4 721,337,901,519.90 743,835,611,842.68
3,121,612,529,118.30 4,111,422,543,655.40
TABEL UNTUK BENEFIT 10%
TAHUN INVESTASI BIAYA OPERASI TOTAL COST
0 899,841,022,237.10 150,659,250,000.00 1,050,501,592,237.10
1 752,896,022,237.10 775,394,874,047.49
2 748,359,669,720.60 770,841,541,381.28
3 748,359,685,640.70 770,848,924,146.85
4 721,337,901,519.90 743,835,611,842.68
3,121,612,529,118.30 4,111,422,543,655.40
TABEL UNTUK BENEFIT -5%
TAHUN INVESTASI BIAYA OPERASI TOTAL COST
0 899,841,022,237.10 150,659,250,000.00 1,050,501,592,237.10
1 752,896,022,237.10 775,394,874,047.49
2 748,359,669,720.60 770,841,541,381.28
3 748,359,685,640.70 770,848,924,146.85
4 721,337,901,519.90 743,835,611,842.68
3,121,612,529,118.30 4,111,422,543,655.40
TABEL UNTUK BENEFIT -10%
TAHUN INVESTASI BIAYA OPERASI TOTAL COST
0 899,841,022,237.10 150,659,250,000.00 1,050,501,592,237.10
1 752,896,022,237.10 775,394,874,047.49
![Page 125: AIT ERICK](https://reader036.vdocument.in/reader036/viewer/2022062322/55cf8cff5503462b139125b4/html5/thumbnails/125.jpg)
2 748,359,669,720.60 770,841,541,381.28
3 748,359,685,640.70 770,848,924,146.85
4 721,337,901,519.90 743,835,611,842.68
3,121,612,529,118.30 4,111,422,543,655.40
TABEL UNTUK INVESTASI 0%
TAHUN INVESTASI BIAYA OPERASI TOTAL COST
0 899,841,022,237.10 150,659,250,000.00 1,050,501,592,237.10
1 752,896,022,237.10 775,394,874,047.49
2 748,359,669,720.60 770,841,541,381.28
3 748,359,685,640.70 770,848,924,146.85
4 721,337,901,519.90 743,835,611,842.68
3,121,612,529,118.30 4,111,422,543,655.40
TABEL UNTUK INVESTASI 5%
TAHUN INVESTASI INVESTASI 5% INVESTASI +INV5%
0 899,841,022,237.10 44,992,051,111.86 944,833,073,348.96
1
2
3
4
TABEL UNTUK INVESTASI 10%
TAHUN INVESTASI INVESTASI 10% INVESTASI +INV10%
0 899,841,022,237.10 89,984,102,223.71 989,825,124,460.81
1
2
3
4
TABEL UNTUK INVESTASI -5%
TAHUN INVESTASI INVESTASI -5% INVESTASI +INV-5%
0 899,841,022,237.10 (44,992,051,111.86) 854,848,971,125.25
1
2
3
4
TABEL UNTUK INVESTASI -10%
![Page 126: AIT ERICK](https://reader036.vdocument.in/reader036/viewer/2022062322/55cf8cff5503462b139125b4/html5/thumbnails/126.jpg)
TABEL UNTUK INVESTASI -10%
TAHUN INVESTASI INVESTASI -10% INVESTASI +INV-10%
0 899,841,022,237.10 (89,984,102,223.71) 809,856,920,013.39
1
2
3
4
![Page 127: AIT ERICK](https://reader036.vdocument.in/reader036/viewer/2022062322/55cf8cff5503462b139125b4/html5/thumbnails/127.jpg)
TABEL UNTUK BENEFIT 0%
BENEFIT NET BENEFIT D.F. = 18% PRESENT VALUE
(1,050,501,592,237.10) 1.00 (1,050,501,592,237.10)
433,626,702,000.00 (341,768,172,047.49) 0.85 (289,634,044,108.04)
433,290,972,000.00 (337,550,569,381.28) 0.72 (242,423,563,186.79)
433,306,134,000.00 (337,542,790,146.85) 0.61 (205,438,962,933.68)
433,473,638,000.00 (310,361,973,842.68) 0.52 (160,081,253,378.25)
1,733,697,446,000.00 (2,377,725,097,655.40) BEP 12.71
TABEL UNTUK BENEFIT 5%
BENEFIT BENEFIT 5% BEN+BEN5% NET BENEFIT
(1,050,501,592,237.10)
433,626,702,000.00 21,681,335,100.00 455,308,037,100.00 (320,086,836,947.49)
433,290,972,000.00 21,664,548,600.00 454,955,520,600.00 (315,886,020,781.28)
433,306,134,000.00 21,665,306,700.00 454,971,440,700.00 (315,877,483,446.85)
433,473,638,000.00 21,673,681,900.00 455,147,319,900.00 (288,688,291,942.68)
1,733,697,446,000.00 86,684,872,300.00 1,820,382,318,300.00 (2,291,040,225,355.40)
TABEL UNTUK BENEFIT 10%
BENEFIT BENEFIT 10% BEN+BEN10% NET BENEFIT
(1,050,501,592,237.10)
433,626,702,000.00 43,362,670,200.00 476,989,372,200.00 (298,405,501,847.49)
433,290,972,000.00 43,329,097,200.00 476,620,069,200.00 (294,221,472,181.28)
433,306,134,000.00 43,330,613,400.00 476,636,747,400.00 (294,212,176,746.85)
433,473,638,000.00 43,347,363,800.00 476,821,001,800.00 (267,014,610,042.68)
1,733,697,446,000.00 173,369,744,600.00 1,907,067,190,600.00 (2,204,355,353,055.40)
TABEL UNTUK BENEFIT -5%
BENEFIT BENEFIT -5% BEN+BEN-5% NET BENEFIT
(1,050,501,592,237.10)
433,626,702,000.00 (21,681,335,100.00) 411,945,366,900.00 (363,449,507,147.49)
433,290,972,000.00 (21,664,548,600.00) 411,626,423,400.00 (359,215,117,981.28)
433,306,134,000.00 (21,665,306,700.00) 411,640,827,300.00 (359,208,096,846.85)
433,473,638,000.00 (21,673,681,900.00) 411,799,956,100.00 (332,035,655,742.68)
1,733,697,446,000.00 (86,684,872,300.00) 1,647,012,573,700.00 (2,464,409,969,955.40)
TABEL UNTUK BENEFIT -10%
BENEFIT BENEFIT -10% BEN+BEN-105% NET BENEFIT
(1,050,501,592,237.10)
433,626,702,000.00 (43,362,670,200.00) 390,264,031,800.00 (385,130,842,247.49)
![Page 128: AIT ERICK](https://reader036.vdocument.in/reader036/viewer/2022062322/55cf8cff5503462b139125b4/html5/thumbnails/128.jpg)
433,290,972,000.00 (43,329,097,200.00) 389,961,874,800.00 (380,879,666,581.28)
433,306,134,000.00 (43,330,613,400.00) 389,975,520,600.00 (380,873,403,546.85)
433,473,638,000.00 (43,347,363,800.00) 390,126,274,200.00 (353,709,337,642.68)
1,733,697,446,000.00 (173,369,744,600.00) 1,560,327,701,400.00 (2,551,094,842,255.40)
TABEL UNTUK INVESTASI 0%
BENEFIT NET BENEFIT D.F. = 18% PRESENT VALUE
(1,050,501,592,237.10) 1.00 (1,050,501,592,237.10)
433,626,702,000.00 (341,768,172,047.49) 0.85 (289,634,044,108.04)
433,290,972,000.00 (337,550,569,381.28) 0.72 (242,423,563,186.79)
433,306,134,000.00 (337,542,790,146.85) 0.61 (205,438,962,933.68)
433,473,638,000.00 (310,361,973,842.68) 0.52 (160,081,253,378.25)
1,733,697,446,000.00 (2,377,725,097,655.40) BEP 12.71
TABEL UNTUK INVESTASI 5%
BIAYA OPERASI TOTAL COST BENEFIT NET BENEFIT
150,659,250,000.00 1,095,492,323,348.96 (1,095,492,323,348.96)
752,896,022,237.10 775,394,874,047.49 433,626,702,000.00 (341,768,172,047.49)
748,359,669,720.60 770,841,541,381.28 433,290,972,000.00 (337,550,569,381.28)
748,359,685,640.70 770,848,924,146.85 433,306,134,000.00 (337,542,790,146.85)
721,337,901,519.90 743,835,611,842.68 433,473,638,000.00 (310,361,973,842.68)
3,121,612,529,118.30 4,156,413,274,767.26 1,733,697,446,000.00 (2,422,715,828,767.26)
TABEL UNTUK INVESTASI 10%
BIAYA OPERASI TOTAL COST BENEFIT NET BENEFIT
150,659,250,000.00 1,140,484,374,460.81 (1,140,484,374,460.81)
752,896,022,237.10 775,394,874,047.49 433,626,702,000.00 (341,768,172,047.49)
748,359,669,720.60 770,841,541,381.28 433,290,972,000.00 (337,550,569,381.28)
748,359,685,640.70 770,848,924,146.85 433,306,134,000.00 (337,542,790,146.85)
721,337,901,519.90 743,835,611,842.68 433,473,638,000.00 (310,361,973,842.68)
3,121,612,529,118.30 4,201,405,325,879.11 1,733,697,446,000.00 (2,467,707,879,879.11)
TABEL UNTUK INVESTASI -5%
BIAYA OPERASI TOTAL COST BENEFIT NET BENEFIT
150,659,250,000.00 1,005,508,221,125.25 (1,005,508,221,125.25)
752,896,022,237.10 775,394,874,047.49 433,626,702,000.00 (341,768,172,047.49)
748,359,669,720.60 770,841,541,381.28 433,290,972,000.00 (337,550,569,381.28)
748,359,685,640.70 770,848,924,146.85 433,306,134,000.00 (337,542,790,146.85)
721,337,901,519.90 743,835,611,842.68 433,473,638,000.00 (310,361,973,842.68)
3,121,612,529,118.30 4,066,429,172,543.55 1,733,697,446,000.00 (2,332,731,726,543.55)
TABEL UNTUK INVESTASI -10%
![Page 129: AIT ERICK](https://reader036.vdocument.in/reader036/viewer/2022062322/55cf8cff5503462b139125b4/html5/thumbnails/129.jpg)
TABEL UNTUK INVESTASI -10%
BIAYA OPERASI TOTAL COST BENEFIT NET BENEFIT
150,659,250,000.00 960,516,170,013.39 (960,516,170,013.39)
752,896,022,237.10 775,394,874,047.49 433,626,702,000.00 (341,768,172,047.49)
748,359,669,720.60 770,841,541,381.28 433,290,972,000.00 (337,550,569,381.28)
748,359,685,640.70 770,848,924,146.85 433,306,134,000.00 (337,542,790,146.85)
721,337,901,519.90 743,835,611,842.68 433,473,638,000.00 (310,361,973,842.68)
3,121,612,529,118.30 4,021,437,121,431.69 1,733,697,446,000.00 (2,287,739,675,431.69)
![Page 130: AIT ERICK](https://reader036.vdocument.in/reader036/viewer/2022062322/55cf8cff5503462b139125b4/html5/thumbnails/130.jpg)
TABEL UNTUK BENEFIT 0%
OM B i COST
150,659,250,000.00 - 899,841,022,237.10 1,050,501,592,237.10
638,047,476,472.12 367,480,255,932.20 - 657,114,300,040.24
537,460,262,654.84 311,182,829,646.65 - 553,606,392,833.44
455,474,808,549.50 263,723,490,473.71 - 469,162,453,407.39
372,058,064,829.41 223,580,880,152.04 - 383,662,133,530.29
2,153,699,862,505.87 1,165,967,456,204.61 899,841,022,237.10 3,114,046,872,048.47
TABEL UNTUK BENEFIT 5%
D.F. = 18% PRESENT VALUE OM B
1.00 (1,050,501,592,237.10) 150,659,250,000.00 -
0.85 (271,260,031,311.43) 638,047,476,472.12 385,854,268,728.81
0.72 (226,864,421,704.45) 537,460,262,654.84 326,741,971,128.99
0.61 (192,252,788,410.00) 455,474,808,549.50 276,909,664,997.40
0.52 (148,902,209,370.65) 372,058,064,829.41 234,759,924,159.64
BEP 12.05 2,153,699,862,505.87 1,224,265,829,014.84
TABEL UNTUK BENEFIT 10%
D.F. = 18% PRESENT VALUE OM B
1.00 (1,050,501,592,237.10) 150,659,250,000.00 -
0.85 (252,886,018,514.82) 638,047,476,472.12 404,228,281,525.42
0.72 (211,305,280,222.12) 537,460,262,654.84 342,301,112,611.32
0.61 (179,066,613,886.31) 455,474,808,549.50 290,095,839,521.08
0.52 (137,723,165,363.05) 372,058,064,829.41 245,938,968,167.24
BEP 11.45 2,153,699,862,505.87 1,282,564,201,825.07
TABEL UNTUK BENEFIT -5%
D.F. = 18% PRESENT VALUE OM B
1.00 (1,050,501,592,237.10) 150,659,250,000.00 -
0.85 (308,008,056,904.65) 638,047,476,472.12 349,106,243,135.59
0.72 (257,982,704,669.12) 537,460,262,654.84 295,623,688,164.32
0.61 (218,625,137,457.37) 455,474,808,549.50 250,537,315,950.02
0.52 (171,260,297,385.85) 372,058,064,829.41 212,401,836,144.44
BEP 13.45 2,153,699,862,505.87 1,107,669,083,394.38
TABEL UNTUK BENEFIT -10%
D.F. = 18% PRESENT VALUE OM B
1.00 (1,050,501,592,237.10) 150,659,250,000.00 -
0.85 (326,382,069,701.26) 638,047,476,472.12 330,732,230,338.98
![Page 131: AIT ERICK](https://reader036.vdocument.in/reader036/viewer/2022062322/55cf8cff5503462b139125b4/html5/thumbnails/131.jpg)
0.72 (273,541,846,151.45) 537,460,262,654.84 280,064,546,681.99
0.61 (231,811,311,981.05) 455,474,808,549.50 237,351,141,426.34
0.52 (182,439,341,393.46) 372,058,064,829.41 201,222,792,136.84
BEP 14.26 2,153,699,862,505.87 1,049,370,710,584.15
TABEL UNTUK INVESTASI 0%
OM B i COST
150,659,250,000.00 - 899,841,022,237.10 1,050,501,592,237.10
638,047,476,472.12 367,480,255,932.20 - 657,114,300,040.24
537,460,262,654.84 311,182,829,646.65 - 553,606,392,833.44
455,474,808,549.50 263,723,490,473.71 - 469,162,453,407.39
372,058,064,829.41 223,580,880,152.04 - 383,662,133,530.29
2,153,699,862,505.87 1,165,967,456,204.61 899,841,022,237.10 3,114,046,872,048.47
TABEL UNTUK INVESTASI 5%
D.F. = 18% PRESENT VALUE OM B
1.00 (1,095,492,323,348.96) 150,659,250,000.00 -
0.85 (289,634,044,108.04) 638,047,476,472.12 367,480,255,932.20
0.72 (242,423,563,186.79) 537,460,262,654.84 311,182,829,646.65
0.61 (205,438,962,933.68) 455,474,808,549.50 263,723,490,473.71
0.52 (160,081,253,378.25) 372,058,064,829.41 223,580,880,152.04
BEP 12.91 2,153,699,862,505.87 1,165,967,456,204.61
TABEL UNTUK INVESTASI 10%
D.F. = 18% PRESENT VALUE OM B
1.00 (1,140,484,374,460.81) 150,659,250,000.00 -
0.85 (289,634,044,108.04) 638,047,476,472.12 367,480,255,932.20
0.72 (242,423,563,186.79) 537,460,262,654.84 311,182,829,646.65
0.61 (205,438,962,933.68) 455,474,808,549.50 263,723,490,473.71
0.52 (160,081,253,378.25) 372,058,064,829.41 223,580,880,152.04
BEP 13.12 2,153,699,862,505.87 1,165,967,456,204.61
TABEL UNTUK INVESTASI -5%
D.F. = 18% PRESENT VALUE OM B
1.00 (1,005,508,221,125.25) 150,659,250,000.00 -
0.85 (289,634,044,108.04) 638,047,476,472.12 367,480,255,932.20
0.72 (242,423,563,186.79) 537,460,262,654.84 311,182,829,646.65
0.61 (205,438,962,933.68) 455,474,808,549.50 263,723,490,473.71
0.52 (160,081,253,378.25) 372,058,064,829.41 223,580,880,152.04
BEP 12.51 2,153,699,862,505.87 1,165,967,456,204.61
TABEL UNTUK INVESTASI -10%
![Page 132: AIT ERICK](https://reader036.vdocument.in/reader036/viewer/2022062322/55cf8cff5503462b139125b4/html5/thumbnails/132.jpg)
TABEL UNTUK INVESTASI -10%
D.F. = 18% PRESENT VALUE OM B
1.00 (960,516,170,013.39) 150,659,250,000.00 -
0.85 (289,634,044,108.04) 638,047,476,472.12 367,480,255,932.20
0.72 (242,423,563,186.79) 537,460,262,654.84 311,182,829,646.65
0.61 (205,438,962,933.68) 455,474,808,549.50 263,723,490,473.71
0.52 (160,081,253,378.25) 372,058,064,829.41 223,580,880,152.04
BEP 12.31 2,153,699,862,505.87 1,165,967,456,204.61
![Page 133: AIT ERICK](https://reader036.vdocument.in/reader036/viewer/2022062322/55cf8cff5503462b139125b4/html5/thumbnails/133.jpg)
TABEL UNTUK TOTAL COST 0%
TAHUN INVESTASI
0 899,841,022,237.10
1
2
3
4
TABEL UNTUK TOTAL COST 5%
i COST TAHUN INVESTASI
899,841,022,237.10 1,050,501,592,237.10 0 899,841,022,237.10
- 657,114,300,040.24 1
- 553,606,392,833.44 2
- 469,162,453,407.39 3
- 383,662,133,530.29 4
899,841,022,237.10 3,114,046,872,048.47
TABEL UNTUK TOTAL COST 10%
i COST TAHUN INVESTASI
899,841,022,237.10 1,050,501,592,237.10 0 899,841,022,237.10
- 657,114,300,040.24 1
- 553,606,392,833.44 2
- 469,162,453,407.39 3
- 383,662,133,530.29 4
899,841,022,237.10 3,114,046,872,048.47
TABEL UNTUK TOTAL COST -5%
i COST TAHUN INVESTASI
899,841,022,237.10 1,050,501,592,237.10 0 899,841,022,237.10
- 657,114,300,040.24 1
- 553,606,392,833.44 2
- 469,162,453,407.39 3
- 383,662,133,530.29 4
899,841,022,237.10 3,114,046,872,048.47
TABEL UNTUK TOTAL COST -10%
i COST TAHUN INVESTASI
899,841,022,237.10 1,050,501,592,237.10 0 899,841,022,237.10
- 657,114,300,040.24 1
![Page 134: AIT ERICK](https://reader036.vdocument.in/reader036/viewer/2022062322/55cf8cff5503462b139125b4/html5/thumbnails/134.jpg)
- 553,606,392,833.44 2
- 469,162,453,407.39 3
- 383,662,133,530.29 4
899,841,022,237.10 3,114,046,872,048.47
TABEL UNTUK DISCOUNT FACTOR 0%
TAHUN INVESTASI
0 899,841,022,237.10
1
2
3
4
TABEL UNTUK DISCOUNT FACTOR 5%
i COST TAHUN INVESTASI
899,841,022,237.10 1,095,492,323,348.96 0 899,841,022,237.10
- 657,114,300,040.24 1
- 553,606,392,833.44 2
- 469,162,453,407.39 3
- 383,662,133,530.29 4
899,841,022,237.10 3,159,037,603,160.32
TABEL UNTUK DISCOUNT FACTOR 10%
i COST TAHUN INVESTASI
899,841,022,237.10 1,140,484,374,460.81 0 899,841,022,237.10
- 657,114,300,040.24 1
- 553,606,392,833.44 2
- 469,162,453,407.39 3
- 383,662,133,530.29 4
899,841,022,237.10 3,204,029,654,272.18
TABEL UNTUK DISCOUNT FACTOR -5%
i COST TAHUN INVESTASI
899,841,022,237.10 1,005,508,221,125.25 0 899,841,022,237.10
- 657,114,300,040.24 1
- 553,606,392,833.44 2
- 469,162,453,407.39 3
- 383,662,133,530.29 4
899,841,022,237.10 3,069,053,500,936.61
TABEL UNTUK DISCOUNT FACTOR -10%
![Page 135: AIT ERICK](https://reader036.vdocument.in/reader036/viewer/2022062322/55cf8cff5503462b139125b4/html5/thumbnails/135.jpg)
TABEL UNTUK DISCOUNT FACTOR -10%
i COST TAHUN INVESTASI
899,841,022,237.10 960,516,170,013.39 0 899,841,022,237.10
- 657,114,300,040.24 1
- 553,606,392,833.44 2
- 469,162,453,407.39 3
- 383,662,133,530.29 4
899,841,022,237.10 3,024,061,449,824.76
![Page 136: AIT ERICK](https://reader036.vdocument.in/reader036/viewer/2022062322/55cf8cff5503462b139125b4/html5/thumbnails/136.jpg)
TABEL UNTUK TOTAL COST 0%
BIAYA OPERASI TOTAL COST BENEFIT NET BENEFIT
150,659,250,000.00 1,050,501,592,237.10 (1,050,501,592,237.10)
752,896,022,237.10 775,394,874,047.49 433,626,702,000.00 (341,768,172,047.49)
748,359,669,720.60 770,841,541,381.28 433,290,972,000.00 (337,550,569,381.28)
748,359,685,640.70 770,848,924,146.85 433,306,134,000.00 (337,542,790,146.85)
721,337,901,519.90 743,835,611,842.68 433,473,638,000.00 (310,361,973,842.68)
3,121,612,529,118.30 4,111,422,543,655.40 1,733,697,446,000.00 (2,377,725,097,655.40)
TABEL UNTUK TOTAL COST 5%
BIAYA OPERASI TOTAL COST TOTAL COST 5% TC+TC5%
150,659,250,000.00 1,050,501,592,237.10 52,525,079,611.86 1,103,026,671,848.96
752,896,022,237.10 775,394,874,047.49 38,769,743,702.37 814,164,617,749.86
748,359,669,720.60 770,841,541,381.28 38,542,077,069.06 809,383,618,450.35
748,359,685,640.70 770,848,924,146.85 38,542,446,207.34 809,391,370,354.19
721,337,901,519.90 743,835,611,842.68 37,191,780,592.13 781,027,392,434.81
3,121,612,529,118.30 4,111,422,543,655.40 205,571,127,182.77 4,316,993,670,838.17
TABEL UNTUK TOTAL COST 10%
BIAYA OPERASI TOTAL COST TOTAL COST 10% TC+TC10%
150,659,250,000.00 1,050,501,592,237.10 105,050,159,223.71 1,155,551,751,460.81
752,896,022,237.10 775,394,874,047.49 77,539,487,404.75 852,934,361,452.24
748,359,669,720.60 770,841,541,381.28 77,084,154,138.13 847,925,695,519.41
748,359,685,640.70 770,848,924,146.85 77,084,892,414.69 847,933,816,561.54
721,337,901,519.90 743,835,611,842.68 74,383,561,184.27 818,219,173,026.95
3,121,612,529,118.30 4,111,422,543,655.40 411,142,254,365.54 4,522,564,798,020.94
TABEL UNTUK TOTAL COST -5%
BIAYA OPERASI TOTAL COST TOTAL COST -5% TC+TC-5%
150,659,250,000.00 1,050,501,592,237.10 (52,525,079,611.86) 997,976,512,625.25
752,896,022,237.10 775,394,874,047.49 (38,769,743,702.37) 736,625,130,345.11
748,359,669,720.60 770,841,541,381.28 (38,542,077,069.06) 732,299,464,312.22
748,359,685,640.70 770,848,924,146.85 (38,542,446,207.34) 732,306,477,939.51
721,337,901,519.90 743,835,611,842.68 (37,191,780,592.13) 706,643,831,250.55
3,121,612,529,118.30 4,111,422,543,655.40 (205,571,127,182.77) 3,905,851,416,472.63
TABEL UNTUK TOTAL COST -10%
BIAYA OPERASI TOTAL COST TOTAL COST -10% TC+TC-10%
150,659,250,000.00 1,050,501,592,237.10 (105,050,159,223.71) 945,451,433,013.39
752,896,022,237.10 775,394,874,047.49 (77,539,487,404.75) 697,855,386,642.74
![Page 137: AIT ERICK](https://reader036.vdocument.in/reader036/viewer/2022062322/55cf8cff5503462b139125b4/html5/thumbnails/137.jpg)
748,359,669,720.60 770,841,541,381.28 (77,084,154,138.13) 693,757,387,243.15
748,359,685,640.70 770,848,924,146.85 (77,084,892,414.69) 693,764,031,732.17
721,337,901,519.90 743,835,611,842.68 (74,383,561,184.27) 669,452,050,658.41
3,121,612,529,118.30 4,111,422,543,655.40 (411,142,254,365.54) 3,700,280,289,289.86
TABEL UNTUK DISCOUNT FACTOR 0%
BIAYA OPERASI TOTAL COST BENEFIT NET BENEFIT
150,659,250,000.00 1,050,501,592,237.10 (1,050,501,592,237.10)
752,896,022,237.10 775,394,874,047.49 433,626,702,000.00 (341,768,172,047.49)
748,359,669,720.60 770,841,541,381.28 433,290,972,000.00 (337,550,569,381.28)
748,359,685,640.70 770,848,924,146.85 433,306,134,000.00 (337,542,790,146.85)
721,337,901,519.90 743,835,611,842.68 433,473,638,000.00 (310,361,973,842.68)
3,121,612,529,118.30 4,111,422,543,655.40 1,733,697,446,000.00 (2,377,725,097,655.40)
TABEL UNTUK DISCOUNT FACTOR 5%
BIAYA OPERASI TOTAL COST BENEFIT NET BENEFIT
150,659,250,000.00 1,050,501,592,237.10 (1,050,501,592,237.10)
752,896,022,237.10 775,394,874,047.49 433,626,702,000.00 (341,768,172,047.49)
748,359,669,720.60 770,841,541,381.28 433,290,972,000.00 (337,550,569,381.28)
748,359,685,640.70 770,848,924,146.85 433,306,134,000.00 (337,542,790,146.85)
721,337,901,519.90 743,835,611,842.68 433,473,638,000.00 (310,361,973,842.68)
3,121,612,529,118.30 4,111,422,543,655.40 1,733,697,446,000.00 (2,377,725,097,655.40)
TABEL UNTUK DISCOUNT FACTOR 10%
BIAYA OPERASI TOTAL COST BENEFIT NET BENEFIT
150,659,250,000.00 1,050,501,592,237.10 (1,050,501,592,237.10)
752,896,022,237.10 775,394,874,047.49 433,626,702,000.00 (341,768,172,047.49)
748,359,669,720.60 770,841,541,381.28 433,290,972,000.00 (337,550,569,381.28)
748,359,685,640.70 770,848,924,146.85 433,306,134,000.00 (337,542,790,146.85)
721,337,901,519.90 743,835,611,842.68 433,473,638,000.00 (310,361,973,842.68)
3,121,612,529,118.30 4,111,422,543,655.40 1,733,697,446,000.00 (2,377,725,097,655.40)
TABEL UNTUK DISCOUNT FACTOR -5%
BIAYA OPERASI TOTAL COST BENEFIT NET BENEFIT
150,659,250,000.00 1,050,501,592,237.10 (1,050,501,592,237.10)
752,896,022,237.10 775,394,874,047.49 433,626,702,000.00 (341,768,172,047.49)
748,359,669,720.60 770,841,541,381.28 433,290,972,000.00 (337,550,569,381.28)
748,359,685,640.70 770,848,924,146.85 433,306,134,000.00 (337,542,790,146.85)
721,337,901,519.90 743,835,611,842.68 433,473,638,000.00 (310,361,973,842.68)
3,121,612,529,118.30 4,111,422,543,655.40 1,733,697,446,000.00 (2,377,725,097,655.40)
TABEL UNTUK DISCOUNT FACTOR -10%
![Page 138: AIT ERICK](https://reader036.vdocument.in/reader036/viewer/2022062322/55cf8cff5503462b139125b4/html5/thumbnails/138.jpg)
TABEL UNTUK DISCOUNT FACTOR -10%
BIAYA OPERASI TOTAL COST BENEFIT NET BENEFIT
150,659,250,000.00 1,050,501,592,237.10 (1,050,501,592,237.10)
752,896,022,237.10 775,394,874,047.49 433,626,702,000.00 (341,768,172,047.49)
748,359,669,720.60 770,841,541,381.28 433,290,972,000.00 (337,550,569,381.28)
748,359,685,640.70 770,848,924,146.85 433,306,134,000.00 (337,542,790,146.85)
721,337,901,519.90 743,835,611,842.68 433,473,638,000.00 (310,361,973,842.68)
3,121,612,529,118.30 4,111,422,543,655.40 1,733,697,446,000.00 (2,377,725,097,655.40)
![Page 139: AIT ERICK](https://reader036.vdocument.in/reader036/viewer/2022062322/55cf8cff5503462b139125b4/html5/thumbnails/139.jpg)
TABEL UNTUK TOTAL COST 0%
D.F. = 18% PRESENT VALUE OM B
1.00 (1,050,501,592,237.10) 150,659,250,000.00 -
0.85 (289,634,044,108.04) 638,047,476,472.12 367,480,255,932.20
0.72 (242,423,563,186.79) 537,460,262,654.84 311,182,829,646.65
0.61 (205,438,962,933.68) 455,474,808,549.50 263,723,490,473.71
0.52 (160,081,253,378.25) 372,058,064,829.41 223,580,880,152.04
BEP 12.71 2,153,699,862,505.87 1,165,967,456,204.61
TABEL UNTUK TOTAL COST 5%
BENEFIT NET BENEFIT D.F. = 18% PRESENT VALUE
(1,050,501,592,237.10) 1.00 (1,050,501,592,237.10)
433,626,702,000.00 (380,537,915,749.86) 0.85 (322,489,759,110.05)
433,290,972,000.00 (376,092,646,450.35) 0.72 (270,103,882,828.46)
433,306,134,000.00 (376,085,236,354.19) 0.61 (228,897,085,604.05)
433,473,638,000.00 (347,553,754,434.81) 0.52 (179,264,360,054.77)
1,733,697,446,000.00 (2,530,771,145,226.32) BEP 13.41
TABEL UNTUK TOTAL COST 10%
BENEFIT NET BENEFIT D.F. = 18% PRESENT VALUE
(1,050,501,592,237.10) 1.00 (1,050,501,592,237.10)
433,626,702,000.00 (419,307,659,452.24) 0.85 (355,345,474,112.06)
433,290,972,000.00 (414,634,723,519.41) 0.72 (297,784,202,470.13)
433,306,134,000.00 (414,627,682,561.54) 0.61 (252,355,208,274.42)
433,473,638,000.00 (384,745,535,026.95) 0.52 (198,447,466,731.28)
1,733,697,446,000.00 (2,683,817,192,797.23) BEP 14.11
TABEL UNTUK TOTAL COST -5%
BENEFIT NET BENEFIT D.F. = 18% PRESENT VALUE
(1,050,501,592,237.10) 1.00 (1,050,501,592,237.10)
433,626,702,000.00 (302,998,428,345.11) 0.85 (256,778,329,106.03)
433,290,972,000.00 (299,008,492,312.22) 0.72 (214,743,243,545.11)
433,306,134,000.00 (299,000,343,939.51) 0.61 (181,980,840,263.31)
433,473,638,000.00 (273,170,193,250.55) 0.52 (140,898,146,701.74)
1,733,697,446,000.00 (2,224,679,050,084.49) BEP 12.02
TABEL UNTUK TOTAL COST -10%
BENEFIT NET BENEFIT D.F. = 18% PRESENT VALUE
(1,050,501,592,237.10) 1.00 (1,050,501,592,237.10)
433,626,702,000.00 (264,228,684,642.74) 0.85 (223,922,614,104.02)
![Page 140: AIT ERICK](https://reader036.vdocument.in/reader036/viewer/2022062322/55cf8cff5503462b139125b4/html5/thumbnails/140.jpg)
433,290,972,000.00 (260,466,415,243.15) 0.72 (187,062,923,903.44)
433,306,134,000.00 (260,457,897,732.17) 0.61 (158,522,717,592.94)
433,473,638,000.00 (235,978,412,658.41) 0.52 (121,715,040,025.22)
1,733,697,446,000.00 (2,071,633,002,513.57) BEP 11.32
TABEL UNTUK DISCOUNT FACTOR 0%
D.F. = 18% PRESENT VALUE OM B
1.00 (1,050,501,592,237.10) 150,659,250,000.00 -
0.85 (289,634,044,108.04) 638,047,476,472.12 367,480,255,932.20
0.72 (242,423,563,186.79) 537,460,262,654.84 311,182,829,646.65
0.61 (205,438,962,933.68) 455,474,808,549.50 263,723,490,473.71
0.52 (160,081,253,378.25) 372,058,064,829.41 223,580,880,152.04
BEP 12.71 2,153,699,862,505.87 1,165,967,456,204.61
TABEL UNTUK DISCOUNT FACTOR 5%
D.F. = 18% DF 5% DF+DF5% PRESENT VALUE
1.00 0.05 1.05 (1,103,026,671,848.96)
0.85 0.04 0.89 (304,115,746,313.44)
0.72 0.04 0.75 (254,544,741,346.13)
0.61 0.03 0.64 (215,710,911,080.37)
0.52 0.03 0.54 (168,085,316,047.16)
BEP 12.71
TABEL UNTUK DISCOUNT FACTOR 10%
D.F. = 18% DF 10% DF+DF10% PRESENT VALUE
1.00 0.10 1.10 (1,155,551,751,460.81)
0.85 0.08 0.93 (318,597,448,518.84)
0.72 0.07 0.79 (266,665,919,505.47)
0.61 0.06 0.67 (225,982,859,227.05)
0.52 0.05 0.57 (176,089,378,716.08)
BEP 12.71
TABEL UNTUK DISCOUNT FACTOR -5%
D.F. = 18% DF-5% DF+DF-5% PRESENT VALUE
1.00 (0.05) 0.95 (997,976,512,625.24)
0.85 (0.04) 0.81 (275,152,341,902.64)
0.72 (0.04) 0.68 (230,302,385,027.45)
0.61 (0.03) 0.58 (195,167,014,787.00)
0.52 (0.03) 0.49 (152,077,190,709.34)
BEP 12.71
TABEL UNTUK DISCOUNT FACTOR -10%
![Page 141: AIT ERICK](https://reader036.vdocument.in/reader036/viewer/2022062322/55cf8cff5503462b139125b4/html5/thumbnails/141.jpg)
TABEL UNTUK DISCOUNT FACTOR -10%
D.F. = 18% DF -10% DF+DF-10% PRESENT VALUE
1.00 (0.10) 0.90 (945,451,433,013.39)
0.85 (0.08) 0.76 (260,670,639,697.24)
0.72 (0.07) 0.65 (218,181,206,868.11)
0.61 (0.06) 0.55 (184,895,066,640.31)
0.52 (0.05) 0.46 (144,073,128,040.43)
BEP 12.71
![Page 142: AIT ERICK](https://reader036.vdocument.in/reader036/viewer/2022062322/55cf8cff5503462b139125b4/html5/thumbnails/142.jpg)
TABEL UNTUK TOTAL COST 0%
i COST
899,841,022,237.10 1,050,501,592,237.10
- 657,114,300,040.24
- 553,606,392,833.44
- 469,162,453,407.39
- 383,662,133,530.29
899,841,022,237.10 3,114,046,872,048.47
TABEL UNTUK TOTAL COST 5%
OM B i COST
150,659,250,000.00 - 899,841,022,237.10 1,103,026,671,848.96
638,047,476,472.12 367,480,255,932.20 - 689,970,015,042.26
537,460,262,654.84 311,182,829,646.65 - 581,286,712,475.11
455,474,808,549.50 263,723,490,473.71 - 492,620,576,077.76
372,058,064,829.41 223,580,880,152.04 - 402,845,240,206.81
2,153,699,862,505.87 1,165,967,456,204.61 899,841,022,237.10 3,269,749,215,650.89
TABEL UNTUK TOTAL COST 10%
OM B i COST
150,659,250,000.00 - 899,841,022,237.10 1,155,551,751,460.81
638,047,476,472.12 367,480,255,932.20 - 722,825,730,044.27
537,460,262,654.84 311,182,829,646.65 - 608,967,032,116.78
455,474,808,549.50 263,723,490,473.71 - 516,078,698,748.13
372,058,064,829.41 223,580,880,152.04 - 422,028,346,883.32
2,153,699,862,505.87 1,165,967,456,204.61 899,841,022,237.10 3,425,451,559,253.31
TABEL UNTUK TOTAL COST -5%
OM B i COST
150,659,250,000.00 - 899,841,022,237.10 997,976,512,625.25
638,047,476,472.12 367,480,255,932.20 - 624,258,585,038.23
537,460,262,654.84 311,182,829,646.65 - 525,926,073,191.77
455,474,808,549.50 263,723,490,473.71 - 445,704,330,737.02
372,058,064,829.41 223,580,880,152.04 - 364,479,026,853.78
2,153,699,862,505.87 1,165,967,456,204.61 899,841,022,237.10 2,958,344,528,446.04
TABEL UNTUK TOTAL COST -10%
OM B i COST
150,659,250,000.00 - 899,841,022,237.10 945,451,433,013.39
638,047,476,472.12 367,480,255,932.20 - 591,402,870,036.22
-15.0 -10.0 -5.0 0.0 5.0 10.0 15.0 -
2.00
4.00
6.00
8.00
10.00
12.00
14.00
16.00 SPIDER WEB
BENEFIT COST INVESTMENT DFPERCENT CHANGE
B E P
![Page 143: AIT ERICK](https://reader036.vdocument.in/reader036/viewer/2022062322/55cf8cff5503462b139125b4/html5/thumbnails/143.jpg)
537,460,262,654.84 311,182,829,646.65 - 498,245,753,550.10
455,474,808,549.50 263,723,490,473.71 - 422,246,208,066.65
372,058,064,829.41 223,580,880,152.04 - 345,295,920,177.26
2,153,699,862,505.87 1,165,967,456,204.61 899,841,022,237.10 2,802,642,184,843.62
TABEL UNTUK DISCOUNT FACTOR 0%
i COST
899,841,022,237.10 1,050,501,592,237.10
- 657,114,300,040.24
- 553,606,392,833.44
- 469,162,453,407.39
- 383,662,133,530.29
899,841,022,237.10 3,114,046,872,048.47
TABEL UNTUK DISCOUNT FACTOR 5%
OM B i COST
158,192,212,500.00 - 944,833,073,348.96 1,103,026,671,848.96
669,949,850,295.72 385,854,268,728.81 - 689,970,015,042.26
564,333,275,787.58 326,741,971,128.99 - 581,286,712,475.11
478,248,548,976.97 276,909,664,997.40 - 492,620,576,077.76
390,660,968,070.88 234,759,924,159.64 - 402,845,240,206.81
2,261,384,855,631.16 1,224,265,829,014.84 944,833,073,348.96 3,269,749,215,650.89
TABEL UNTUK DISCOUNT FACTOR 10%
OM B i COST
165,725,175,000.00 - 989,825,124,460.81 1,155,551,751,460.81
701,852,224,119.33 404,228,281,525.42 - 722,825,730,044.27
591,206,288,920.32 342,301,112,611.32 - 608,967,032,116.78
501,022,289,404.45 290,095,839,521.08 - 516,078,698,748.13
409,263,871,312.35 245,938,968,167.24 - 422,028,346,883.32
2,369,069,848,756.46 1,282,564,201,825.07 989,825,124,460.81 3,425,451,559,253.31
TABEL UNTUK DISCOUNT FACTOR -5%
OM B i COST
143,126,287,500.00 - 854,848,971,125.25 997,976,512,625.24
606,145,102,648.51 349,106,243,135.59 - 624,258,585,038.23
510,587,249,522.10 295,623,688,164.32 - 525,926,073,191.77
432,701,068,122.02 250,537,315,950.02 - 445,704,330,737.02
353,455,161,587.94 212,401,836,144.44 - 364,479,026,853.78
2,046,014,869,380.58 1,107,669,083,394.38 854,848,971,125.25 2,958,344,528,446.04
TABEL UNTUK DISCOUNT FACTOR -10%
![Page 144: AIT ERICK](https://reader036.vdocument.in/reader036/viewer/2022062322/55cf8cff5503462b139125b4/html5/thumbnails/144.jpg)
TABEL UNTUK DISCOUNT FACTOR -10%
OM B i COST
135,593,325,000.00 - 809,856,920,013.39 945,451,433,013.39
574,242,728,824.91 330,732,230,338.98 - 591,402,870,036.22
483,714,236,389.36 280,064,546,681.99 - 498,245,753,550.10
409,927,327,694.55 237,351,141,426.34 - 422,246,208,066.65
334,852,258,346.47 201,222,792,136.84 - 345,295,920,177.26
1,938,329,876,255.28 1,049,370,710,584.15 809,856,920,013.39 2,802,642,184,843.62
![Page 145: AIT ERICK](https://reader036.vdocument.in/reader036/viewer/2022062322/55cf8cff5503462b139125b4/html5/thumbnails/145.jpg)
SENSITIVITY (%)BEP
BENEFIT COST INVESTMENT
0.0 12.71 12.71 12.71
5.0 12.05 13.41 12.91
10.0 11.45 14.11 13.12
-5.0 13.45 12.02 12.51
-10.0 14.26 11.32 12.31
-15.0 -10.0 -5.0 0.0 5.0 10.0 15.0 -
2.00
4.00
6.00
8.00
10.00
12.00
14.00
16.00 SPIDER WEB
BENEFIT COST INVESTMENT DFPERCENT CHANGE
B E P
![Page 146: AIT ERICK](https://reader036.vdocument.in/reader036/viewer/2022062322/55cf8cff5503462b139125b4/html5/thumbnails/146.jpg)
BEP
DF
12.71
12.71
12.71
12.71
12.71
-15.0 -10.0 -5.0 0.0 5.0 10.0 15.0 -
2.00
4.00
6.00
8.00
10.00
12.00
14.00
16.00 SPIDER WEB
BENEFIT COST INVESTMENT DFPERCENT CHANGE
B E P
![Page 147: AIT ERICK](https://reader036.vdocument.in/reader036/viewer/2022062322/55cf8cff5503462b139125b4/html5/thumbnails/147.jpg)
Tabel NVP untuk Ben 0% Co 0 %TAHUN INVESTASI BIAYA OPERASI
0 899,841,022,237.10 150,659,250,000.00 1 752,896,022,237.10 2 748,359,669,720.60 3 748,359,685,640.70 4 721,337,901,519.90
NVP
Tabel NVP untuk Ben 0% Co 5 %TAHUN INVESTASI BIAYA OPERASI
0 899,841,022,237.10 150,659,250,000.00 1 752,896,022,237.10 2 748,359,669,720.60 3 748,359,685,640.70 4 721,337,901,519.90
NVP
Tabel NVP untuk Ben 0% Co 10 %TAHUN INVESTASI BIAYA OPERASI
0 899,841,022,237.10 150,659,250,000.00 1 752,896,022,237.10 2 748,359,669,720.60 3 748,359,685,640.70 4 721,337,901,519.90
NVP
![Page 148: AIT ERICK](https://reader036.vdocument.in/reader036/viewer/2022062322/55cf8cff5503462b139125b4/html5/thumbnails/148.jpg)
Tabel NVP untuk Ben 0% Co 0 %TOTAL COST BENEFIT NET BENEFIT D.F. = 18%
1,050,501,592,237.10 -1,050,501,592,237.10 1.00000 775,394,874,047.49 433,626,702,000.00 -341,768,172,047.49 0.84746 770,841,541,381.28 433,290,972,000.00 -337,550,569,381.28 0.71818 770,848,924,146.85 433,306,134,000.00 -337,542,790,146.85 0.60863 743,835,611,842.68 433,473,638,000.00 -310,361,973,842.68 0.51579
NVP
Tabel NVP untuk Ben 0% Co 5 %TOTAL COST BENEFIT NET BENEFIT D.F. = 18%
1,103,026,671,848.96 -1,103,026,671,848.96 1.00000 814,164,617,749.86 433,626,702,000.00 -380,537,915,749.86 0.84746 809,383,618,450.35 433,290,972,000.00 -376,092,646,450.35 0.71818 809,391,370,354.19 433,306,134,000.00 -376,085,236,354.19 0.60863 781,027,392,434.81 433,473,638,000.00 -347,553,754,434.81 0.51579
NVP
Tabel NVP untuk Ben 0% Co 10 %TOTAL COST BENEFIT NET BENEFIT D.F. = 18%
1,155,551,751,460.81 -1,155,551,751,460.81 1.00000 852,934,361,452.24 433,626,702,000.00 -419,307,659,452.24 0.84746 847,925,695,519.41 433,290,972,000.00 -414,634,723,519.41 0.71818 847,933,816,561.54 433,306,134,000.00 -414,627,682,561.54 0.60863 818,219,173,026.95 433,473,638,000.00 -384,745,535,026.95 0.51579
NVP
![Page 149: AIT ERICK](https://reader036.vdocument.in/reader036/viewer/2022062322/55cf8cff5503462b139125b4/html5/thumbnails/149.jpg)
Tabel NVP untuk Ben 0% Co 0 % Tabel NVP untuk Ben -5% Co 0 %PRESENT VALUE TAHUN INVESTASI BIAYA OPERASI
-1,050,501,592,237.10 0 899,841,022,237.10 150,659,250,000.00 -289,634,044,108.04 1 752,896,022,237.10 -242,423,563,186.79 2 748,359,669,720.60 -205,438,962,933.68 3 748,359,685,640.70 -160,081,253,378.25 4 721,337,901,519.90
-1,948,079,415,843.86 NVP
Tabel NVP untuk Ben 0% Co 5 % Tabel NVP untuk Ben -5% Co 5 %PRESENT VALUE TAHUN INVESTASI BIAYA OPERASI
-1,103,026,671,848.96 0 899,841,022,237.10 150,659,250,000.00 -322,489,759,110.05 1 752,896,022,237.10 -270,103,882,828.46 2 748,359,669,720.60 -228,897,085,604.05 3 748,359,685,640.70 -179,264,360,054.77 4 721,337,901,519.90
-2,103,781,759,446.28 NVP
Tabel NVP untuk Ben 0% Co 10 % Tabel NVP untuk Ben -5% Co 10 %PRESENT VALUE TAHUN INVESTASI BIAYA OPERASI
-1,155,551,751,460.81 0 899,841,022,237.10 150,659,250,000.00 -355,345,474,112.06 1 752,896,022,237.10 -297,784,202,470.13 2 748,359,669,720.60 -252,355,208,274.42 3 748,359,685,640.70 -198,447,466,731.28 4 721,337,901,519.90
-2,259,484,103,048.71 NVP
Tabel NVP untuk Ben 5% Co 0 %TAHUN INVESTASI BIAYA OPERASI
0 899,841,022,237.10 150,659,250,000.00 1 752,896,022,237.10 2 748,359,669,720.60 3 748,359,685,640.70 4 721,337,901,519.90
NVP
Tabel NVP untuk Ben 5% Co 5 %TAHUN INVESTASI BIAYA OPERASI
0 899,841,022,237.10 150,659,250,000.00 1 752,896,022,237.10 2 748,359,669,720.60 3 748,359,685,640.70 4 721,337,901,519.90
![Page 150: AIT ERICK](https://reader036.vdocument.in/reader036/viewer/2022062322/55cf8cff5503462b139125b4/html5/thumbnails/150.jpg)
NVP
Tabel NVP untuk Ben 5% Co 10 %TAHUN INVESTASI BIAYA OPERASI
0 899,841,022,237.10 150,659,250,000.00 1 752,896,022,237.10 2 748,359,669,720.60 3 748,359,685,640.70 4 721,337,901,519.90
NVP
![Page 151: AIT ERICK](https://reader036.vdocument.in/reader036/viewer/2022062322/55cf8cff5503462b139125b4/html5/thumbnails/151.jpg)
Tabel NVP untuk Ben -5% Co 0 %TOTAL COST BENEFIT NET BENEFIT D.F. = 18%
1,050,501,592,237.10 -1,050,501,592,237.10 1.00000 775,394,874,047.49 411,945,366,900.00 -363,449,507,147.49 0.84746 770,841,541,381.28 411,626,423,400.00 -359,215,117,981.28 0.71818 770,848,924,146.85 411,640,827,300.00 -359,208,096,846.85 0.60863 743,835,611,842.68 411,799,956,100.00 -332,035,655,742.68 0.51579
NVP
Tabel NVP untuk Ben -5% Co 5 %TOTAL COST BENEFIT NET BENEFIT D.F. = 18%
1,103,026,671,848.96 -1,103,026,671,848.96 1.00000 814,164,617,749.86 411,945,366,900.00 -402,219,250,849.86 0.84746 809,383,618,450.35 411,626,423,400.00 -397,757,195,050.35 0.71818 809,391,370,354.19 411,640,827,300.00 -397,750,543,054.19 0.60863 781,027,392,434.81 411,799,956,100.00 -369,227,436,334.81 0.51579
NVP
Tabel NVP untuk Ben -5% Co 10 %TOTAL COST BENEFIT NET BENEFIT D.F. = 18%
1,155,551,751,460.81 -1,155,551,751,460.81 1.00000 852,934,361,452.24 411,945,366,900.00 -440,988,994,552.24 0.84746 847,925,695,519.41 411,626,423,400.00 -436,299,272,119.41 0.71818 847,933,816,561.54 411,640,827,300.00 -436,292,989,261.54 0.60863 818,219,173,026.95 411,799,956,100.00 -406,419,216,926.95 0.51579
NVP
Tabel NVP untuk Ben 5% Co 0 %TOTAL COST BENEFIT NET BENEFIT D.F. = 18%
1,050,501,592,237.10 -1,050,501,592,237.10 1.00000 775,394,874,047.49 455,308,037,100.00 -320,086,836,947.49 0.84746 770,841,541,381.28 454,955,520,600.00 -315,886,020,781.28 0.71818 770,848,924,146.85 454,971,440,700.00 -315,877,483,446.85 0.60863 743,835,611,842.68 455,147,319,900.00 -288,688,291,942.68 0.51579
NVP
Tabel NVP untuk Ben 5% Co 5 %TOTAL COST BENEFIT NET BENEFIT D.F. = 18%
1,103,026,671,848.96 -1,103,026,671,848.96 1.00000 814,164,617,749.86 455,308,037,100.00 -358,856,580,649.86 0.84746 809,383,618,450.35 454,955,520,600.00 -354,428,097,850.35 0.71818 809,391,370,354.19 454,971,440,700.00 -354,419,929,654.19 0.60863 781,027,392,434.81 455,147,319,900.00 -325,880,072,534.81 0.51579
![Page 152: AIT ERICK](https://reader036.vdocument.in/reader036/viewer/2022062322/55cf8cff5503462b139125b4/html5/thumbnails/152.jpg)
NVP
Tabel NVP untuk Ben 5% Co 10 %TOTAL COST BENEFIT NET BENEFIT D.F. = 18%
1,155,551,751,460.81 -1,155,551,751,460.81 1.00000 852,934,361,452.24 455,308,037,100.00 -397,626,324,352.24 0.84746 847,925,695,519.41 454,955,520,600.00 -392,970,174,919.41 0.71818 847,933,816,561.54 454,971,440,700.00 -392,962,375,861.54 0.60863 818,219,173,026.95 455,147,319,900.00 -363,071,853,126.95 0.51579
NVP
![Page 153: AIT ERICK](https://reader036.vdocument.in/reader036/viewer/2022062322/55cf8cff5503462b139125b4/html5/thumbnails/153.jpg)
Tabel NVP untuk Ben -5% Co 0 % Tabel NVP untuk Ben -10% Co 0 %PRESENT VALUE TAHUN INVESTASI BIAYA OPERASI
-1,050,501,592,237.10 0 899,841,022,237.10 150,659,250,000.00 -308,008,056,904.65 1 752,896,022,237.10 -257,982,704,669.12 2 748,359,669,720.60 -218,625,137,457.37 3 748,359,685,640.70 -171,260,297,385.85 4 721,337,901,519.90
-2,006,377,788,654.09 NVP
Tabel NVP untuk Ben -5% Co 5 % Tabel NVP untuk Ben -10% Co 5 %PRESENT VALUE TAHUN INVESTASI BIAYA OPERASI
-1,103,026,671,848.96 0 899,841,022,237.10 150,659,250,000.00 -340,863,771,906.66 1 752,896,022,237.10 -285,663,024,310.79 2 748,359,669,720.60 -242,083,260,127.74 3 748,359,685,640.70 -190,443,404,062.37 4 721,337,901,519.90
-2,162,080,132,256.51 NVP
Tabel NVP untuk Ben -5% Co 10 % Tabel NVP untuk Ben -10% Co 10 %PRESENT VALUE TAHUN INVESTASI BIAYA OPERASI
-1,155,551,751,460.81 0 899,841,022,237.10 150,659,250,000.00 -373,719,486,908.67 1 752,896,022,237.10 -313,343,343,952.46 2 748,359,669,720.60 -265,541,382,798.11 3 748,359,685,640.70 -209,626,510,738.88 4 721,337,901,519.90
-2,317,782,475,858.94 NVP
Tabel NVP untuk Ben 5% Co 0 % Tabel NVP untuk Ben 10% Co 0 %PRESENT VALUE TAHUN INVESTASI BIAYA OPERASI
-1,050,501,592,237.10 0 899,841,022,237.10 150,659,250,000.00 -271,260,031,311.43 1 752,896,022,237.10 -226,864,421,704.45 2 748,359,669,720.60 -192,252,788,410.00 3 748,359,685,640.70 -148,902,209,370.65 4 721,337,901,519.90
-1,889,781,043,033.63 NVP
Tabel NVP untuk Ben 5% Co 5 % Tabel NVP untuk Ben 10% Co 5 %PRESENT VALUE TAHUN INVESTASI BIAYA OPERASI
-1,103,026,671,848.96 0 899,841,022,237.10 150,659,250,000.00 -304,115,746,313.44 1 752,896,022,237.10 -254,544,741,346.13 2 748,359,669,720.60 -215,710,911,080.37 3 748,359,685,640.70 -168,085,316,047.16 4 721,337,901,519.90
![Page 154: AIT ERICK](https://reader036.vdocument.in/reader036/viewer/2022062322/55cf8cff5503462b139125b4/html5/thumbnails/154.jpg)
-2,045,483,386,636.05 NVP
Tabel NVP untuk Ben 5% Co 10 % Tabel NVP untuk Ben 10% Co 10 %PRESENT VALUE TAHUN INVESTASI BIAYA OPERASI
-1,155,551,751,460.81 0 899,841,022,237.10 150,659,250,000.00 -336,971,461,315.45 1 752,896,022,237.10 -282,225,060,987.80 2 748,359,669,720.60 -239,169,033,750.73 3 748,359,685,640.70 -187,268,422,723.68 4 721,337,901,519.90
-2,201,185,730,238.48 NVP
![Page 155: AIT ERICK](https://reader036.vdocument.in/reader036/viewer/2022062322/55cf8cff5503462b139125b4/html5/thumbnails/155.jpg)
Tabel NVP untuk Ben -10% Co 0 %TOTAL COST BENEFIT NET BENEFIT D.F. = 18%
1,050,501,592,237.10 -1,050,501,592,237.10 1.00000 775,394,874,047.49 390,264,031,800.00 -385,130,842,247.49 0.84746 770,841,541,381.28 389,961,874,800.00 -380,879,666,581.28 0.71818 770,848,924,146.85 389,975,520,600.00 -380,873,403,546.85 0.60863 743,835,611,842.68 390,126,274,200.00 -353,709,337,642.68 0.51579
NVP
Tabel NVP untuk Ben -10% Co 5 %TOTAL COST BENEFIT NET BENEFIT D.F. = 18%
1,103,026,671,848.96 -1,103,026,671,848.96 1.00000 814,164,617,749.86 390,264,031,800.00 -423,900,585,949.86 0.84746 809,383,618,450.35 389,961,874,800.00 -419,421,743,650.35 0.71818 809,391,370,354.19 389,975,520,600.00 -419,415,849,754.19 0.60863 781,027,392,434.81 390,126,274,200.00 -390,901,118,234.81 0.51579
NVP
Tabel NVP untuk Ben -10% Co 10 %TOTAL COST BENEFIT NET BENEFIT D.F. = 18%
1,155,551,751,460.81 -1,155,551,751,460.81 1.00000 852,934,361,452.24 390,264,031,800.00 -462,670,329,652.24 0.84746 847,925,695,519.41 389,961,874,800.00 -457,963,820,719.41 0.71818 847,933,816,561.54 389,975,520,600.00 -457,958,295,961.54 0.60863 818,219,173,026.95 390,126,274,200.00 -428,092,898,826.95 0.51579
NVP
Tabel NVP untuk Ben 10% Co 0 %TOTAL COST BENEFIT NET BENEFIT D.F. = 18%
1,050,501,592,237.10 -1,050,501,592,237.10 1.00000 775,394,874,047.49 476,989,372,200.00 -298,405,501,847.49 0.84746 770,841,541,381.28 476,620,069,200.00 -294,221,472,181.28 0.71818 770,848,924,146.85 476,636,747,400.00 -294,212,176,746.85 0.60863 743,835,611,842.68 476,821,001,800.00 -267,014,610,042.68 0.51579
NVP
Tabel NVP untuk Ben 10% Co 5 %TOTAL COST BENEFIT NET BENEFIT D.F. = 18%
1,103,026,671,848.96 -1,103,026,671,848.96 1.00000 814,164,617,749.86 476,989,372,200.00 -337,175,245,549.86 0.84746 809,383,618,450.35 476,620,069,200.00 -332,763,549,250.35 0.71818 809,391,370,354.19 476,636,747,400.00 -332,754,622,954.19 0.60863 781,027,392,434.81 476,821,001,800.00 -304,206,390,634.81 0.51579
![Page 156: AIT ERICK](https://reader036.vdocument.in/reader036/viewer/2022062322/55cf8cff5503462b139125b4/html5/thumbnails/156.jpg)
NVP
Tabel NVP untuk Ben 10% Co 10 %TOTAL COST BENEFIT NET BENEFIT D.F. = 18%
1,155,551,751,460.81 -1,155,551,751,460.81 1.00000 852,934,361,452.24 476,989,372,200.00 -375,944,989,252.24 0.84746 847,925,695,519.41 476,620,069,200.00 -371,305,626,319.41 0.71818 847,933,816,561.54 476,636,747,400.00 -371,297,069,161.54 0.60863 818,219,173,026.95 476,821,001,800.00 -341,398,171,226.95 0.51579
NVP
![Page 157: AIT ERICK](https://reader036.vdocument.in/reader036/viewer/2022062322/55cf8cff5503462b139125b4/html5/thumbnails/157.jpg)
Tabel NVP untuk Ben -10% Co 0 %PRESENT VALUE
-1,050,501,592,237.10-326,382,069,701.26-273,541,846,151.45-231,811,311,981.05-182,439,341,393.46
-2,064,676,161,464.32
Tabel NVP untuk Ben -10% Co 5 %PRESENT VALUE
-1,103,026,671,848.96-359,237,784,703.27-301,222,165,793.12-255,269,434,651.42-201,622,448,069.97
-2,220,378,505,066.74
Tabel NVP untuk Ben -10% Co 10 %PRESENT VALUE
-1,155,551,751,460.81-392,093,499,705.28-328,902,485,434.80-278,727,557,321.79-220,805,554,746.48
-2,376,080,848,669.17
Tabel NVP untuk Ben 10% Co 0 %PRESENT VALUE
-1,050,501,592,237.10-252,886,018,514.82-211,305,280,222.12-179,066,613,886.31-137,723,165,363.05
-1,831,482,670,223.40
Tabel NVP untuk Ben 10% Co 5 %PRESENT VALUE
-1,103,026,671,848.96-285,741,733,516.83-238,985,599,863.79-202,524,736,556.68-156,906,272,039.56
![Page 158: AIT ERICK](https://reader036.vdocument.in/reader036/viewer/2022062322/55cf8cff5503462b139125b4/html5/thumbnails/158.jpg)
-1,987,185,013,825.82
Tabel NVP untuk Ben 10% Co 10 %PRESENT VALUE
-1,155,551,751,460.81-318,597,448,518.84-266,665,919,505.47-225,982,859,227.05-176,089,378,716.08
-2,142,887,357,428.25
![Page 159: AIT ERICK](https://reader036.vdocument.in/reader036/viewer/2022062322/55cf8cff5503462b139125b4/html5/thumbnails/159.jpg)
Ben 0% Co 0%TAHUN INVESTASI BIAYA OPERASI TOTAL COST
0 899,841,022,237.10 150,659,250,000.00 1,050,501,592,237.10 1 752,896,022,237.10 775,394,874,047.49 2 748,359,669,720.60 770,841,541,381.28 3 748,359,685,640.70 770,848,924,146.85 4 721,337,901,519.90 743,835,611,842.68
Ben 0% Co 5%TAHUN INVESTASI BIAYA OPERASI TOTAL COST
0 899,841,022,237.10 150,659,250,000.00 1,103,026,671,848.96 1 752,896,022,237.10 814,164,617,749.86 2 748,359,669,720.60 809,383,618,450.35 3 748,359,685,640.70 809,391,370,354.19 4 721,337,901,519.90 781,027,392,434.81
Ben 0% Co 10%TAHUN INVESTASI BIAYA OPERASI TOTAL COST
0 899,841,022,237.10 150,659,250,000.00 1,155,551,751,460.81 1 752,896,022,237.10 852,934,361,452.24 2 748,359,669,720.60 847,925,695,519.41 3 748,359,685,640.70 847,933,816,561.54 4 721,337,901,519.90 818,219,173,026.95
![Page 160: AIT ERICK](https://reader036.vdocument.in/reader036/viewer/2022062322/55cf8cff5503462b139125b4/html5/thumbnails/160.jpg)
Ben 0% Co 0%BENEFIT NET BENEFIT D.F. = 18% PRESENT VALUE
-1,050,501,592,237.10 1.00000 -1,050,501,592,237.10 433,626,702,000.00 -341,768,172,047.49 0.84746 -289,634,044,108.04 433,290,972,000.00 -337,550,569,381.28 0.71818 -242,423,563,186.79 433,306,134,000.00 -337,542,790,146.85 0.60863 -205,438,962,933.68 433,473,638,000.00 -310,361,973,842.68 0.51579 -160,081,253,378.25
PBP 2.45
Ben 0% Co 5%BENEFIT NET BENEFIT D.F. = 18% PRESENT VALUE
-1,103,026,671,848.96 1.00000 -1,103,026,671,848.96 433,626,702,000.00 -380,537,915,749.86 0.84746 -322,489,759,110.05 433,290,972,000.00 -376,092,646,450.35 0.71818 -270,103,882,828.46 433,306,134,000.00 -376,085,236,354.19 0.60863 -228,897,085,604.05 433,473,638,000.00 -347,553,754,434.81 0.51579 -179,264,360,054.77
PBP 2.45
Ben 0% Co 10%BENEFIT NET BENEFIT D.F. = 18% PRESENT VALUE
-1,155,551,751,460.81 1.00000 -1,155,551,751,460.81 433,626,702,000.00 -419,307,659,452.24 0.84746 -355,345,474,112.06 433,290,972,000.00 -414,634,723,519.41 0.71818 -297,784,202,470.13 433,306,134,000.00 -414,627,682,561.54 0.60863 -252,355,208,274.42 433,473,638,000.00 -384,745,535,026.95 0.51579 -198,447,466,731.28
PBP 2.45
![Page 161: AIT ERICK](https://reader036.vdocument.in/reader036/viewer/2022062322/55cf8cff5503462b139125b4/html5/thumbnails/161.jpg)
Ben 0% Co 0% Ben -5% Co 0%OM B i TAHUN
150,659,250,000.00 0.00 899,841,022,237.10 0638,047,476,472.12 367,480,255,932.20 0.00 1537,460,262,654.84 311,182,829,646.65 0.00 2455,474,808,549.50 263,723,490,473.71 0.00 3372,058,064,829.41 223,580,880,152.04 0.00 4
2,153,699,862,505.87 1,165,967,456,204.61 899,841,022,237.10
Ben 0% Co 5% Ben -5% Co 5%OM B i TAHUN
150,659,250,000.00 0.00 899,841,022,237.10 0638,047,476,472.12 367,480,255,932.20 0.00 1537,460,262,654.84 311,182,829,646.65 0.00 2455,474,808,549.50 263,723,490,473.71 0.00 3372,058,064,829.41 223,580,880,152.04 0.00 4
2,153,699,862,505.87 1,165,967,456,204.61 899,841,022,237.10
Ben 0% Co 10% Ben -5% Co 10%OM B i TAHUN
150,659,250,000.00 0.00 899,841,022,237.10 0638,047,476,472.12 367,480,255,932.20 0.00 1537,460,262,654.84 311,182,829,646.65 0.00 2455,474,808,549.50 263,723,490,473.71 0.00 3372,058,064,829.41 223,580,880,152.04 0.00 4
2,153,699,862,505.87 1,165,967,456,204.61 899,841,022,237.10
Ben 5% Co 0%TAHUN
01234
Ben 5% Co 5%TAHUN
01234
Ben 5% Co 10%TAHUN
![Page 162: AIT ERICK](https://reader036.vdocument.in/reader036/viewer/2022062322/55cf8cff5503462b139125b4/html5/thumbnails/162.jpg)
01234
![Page 163: AIT ERICK](https://reader036.vdocument.in/reader036/viewer/2022062322/55cf8cff5503462b139125b4/html5/thumbnails/163.jpg)
Ben -5% Co 0%INVESTASI BIAYA OPERASI TOTAL COST
899,841,022,237.10 150,659,250,000.00 1,050,501,592,237.10 752,896,022,237.10 775,394,874,047.49 748,359,669,720.60 770,841,541,381.28 748,359,685,640.70 770,848,924,146.85 721,337,901,519.90 743,835,611,842.68
Ben -5% Co 5%INVESTASI BIAYA OPERASI TOTAL COST
899,841,022,237.10 150,659,250,000.00 1,103,026,671,848.96 752,896,022,237.10 814,164,617,749.86 748,359,669,720.60 809,383,618,450.35 748,359,685,640.70 809,391,370,354.19 721,337,901,519.90 781,027,392,434.81
Ben -5% Co 10%INVESTASI BIAYA OPERASI TOTAL COST
899,841,022,237.10 150,659,250,000.00 1,155,551,751,460.81 752,896,022,237.10 852,934,361,452.24 748,359,669,720.60 847,925,695,519.41 748,359,685,640.70 847,933,816,561.54 721,337,901,519.90 818,219,173,026.95
Ben 5% Co 0%INVESTASI BIAYA OPERASI TOTAL COST
899,841,022,237.10 150,659,250,000.00 1,050,501,592,237.10 752,896,022,237.10 775,394,874,047.49 748,359,669,720.60 770,841,541,381.28 748,359,685,640.70 770,848,924,146.85 721,337,901,519.90 743,835,611,842.68
Ben 5% Co 5%INVESTASI BIAYA OPERASI TOTAL COST
899,841,022,237.10 150,659,250,000.00 1,103,026,671,848.96 752,896,022,237.10 814,164,617,749.86 748,359,669,720.60 809,383,618,450.35 748,359,685,640.70 809,391,370,354.19 721,337,901,519.90 781,027,392,434.81
Ben 5% Co 10%INVESTASI BIAYA OPERASI TOTAL COST
![Page 164: AIT ERICK](https://reader036.vdocument.in/reader036/viewer/2022062322/55cf8cff5503462b139125b4/html5/thumbnails/164.jpg)
899,841,022,237.10 150,659,250,000.00 1,155,551,751,460.81 752,896,022,237.10 852,934,361,452.24 748,359,669,720.60 847,925,695,519.41 748,359,685,640.70 847,933,816,561.54 721,337,901,519.90 818,219,173,026.95
![Page 165: AIT ERICK](https://reader036.vdocument.in/reader036/viewer/2022062322/55cf8cff5503462b139125b4/html5/thumbnails/165.jpg)
Ben -5% Co 0%BENEFIT NET BENEFIT D.F. = 18% PRESENT VALUE
-1,050,501,592,237.10 1.00000 -1,050,501,592,237.10 411,945,366,900.00 -363,449,507,147.49 0.84746 -308,008,056,904.65 411,626,423,400.00 -359,215,117,981.28 0.71818 -257,982,704,669.12 411,640,827,300.00 -359,208,096,846.85 0.60863 -218,625,137,457.37 411,799,956,100.00 -332,035,655,742.68 0.51579 -171,260,297,385.85
PBP 2.58
Ben -5% Co 5%BENEFIT NET BENEFIT D.F. = 18% PRESENT VALUE
-1,103,026,671,848.96 1.00000 -1,103,026,671,848.96 411,945,366,900.00 -402,219,250,849.86 0.84746 -340,863,771,906.66 411,626,423,400.00 -397,757,195,050.35 0.71818 -285,663,024,310.79 411,640,827,300.00 -397,750,543,054.19 0.60863 -242,083,260,127.74 411,799,956,100.00 -369,227,436,334.81 0.51579 -190,443,404,062.37
PBP 2.58
Ben -5% Co 10%BENEFIT NET BENEFIT D.F. = 18% PRESENT VALUE
-1,155,551,751,460.81 1.00000 -1,155,551,751,460.81 411,945,366,900.00 -440,988,994,552.24 0.84746 -373,719,486,908.67 411,626,423,400.00 -436,299,272,119.41 0.71818 -313,343,343,952.46 411,640,827,300.00 -436,292,989,261.54 0.60863 -265,541,382,798.11 411,799,956,100.00 -406,419,216,926.95 0.51579 -209,626,510,738.88
PBP 2.58
Ben 5% Co 0%BENEFIT NET BENEFIT D.F. = 18% PRESENT VALUE
-1,050,501,592,237.10 1.00000 -1,050,501,592,237.10 455,308,037,100.00 -320,086,836,947.49 0.84746 -271,260,031,311.43 454,955,520,600.00 -315,886,020,781.28 0.71818 -226,864,421,704.45 454,971,440,700.00 -315,877,483,446.85 0.60863 -192,252,788,410.00 455,147,319,900.00 -288,688,291,942.68 0.51579 -148,902,209,370.65
PBP 2.33
Ben 5% Co 5%BENEFIT NET BENEFIT D.F. = 18% PRESENT VALUE
-1,103,026,671,848.96 1.00000 -1,103,026,671,848.96 455,308,037,100.00 -358,856,580,649.86 0.84746 -304,115,746,313.44 454,955,520,600.00 -354,428,097,850.35 0.71818 -254,544,741,346.13 454,971,440,700.00 -354,419,929,654.19 0.60863 -215,710,911,080.37 455,147,319,900.00 -325,880,072,534.81 0.51579 -168,085,316,047.16
PBP 2.33
Ben 5% Co 10%BENEFIT NET BENEFIT D.F. = 18% PRESENT VALUE
![Page 166: AIT ERICK](https://reader036.vdocument.in/reader036/viewer/2022062322/55cf8cff5503462b139125b4/html5/thumbnails/166.jpg)
-1,155,551,751,460.81 1.00000 -1,155,551,751,460.81 455,308,037,100.00 -397,626,324,352.24 0.84746 -336,971,461,315.45 454,955,520,600.00 -392,970,174,919.41 0.71818 -282,225,060,987.80 454,971,440,700.00 -392,962,375,861.54 0.60863 -239,169,033,750.73 455,147,319,900.00 -363,071,853,126.95 0.51579 -187,268,422,723.68
PBP 2.33
![Page 167: AIT ERICK](https://reader036.vdocument.in/reader036/viewer/2022062322/55cf8cff5503462b139125b4/html5/thumbnails/167.jpg)
Ben -5% Co 0% Ben -10% Co 0%OM B i TAHUN
150,659,250,000.00 0.00 899,841,022,237.10 0638,047,476,472.12 349,106,243,135.59 0.00 1537,460,262,654.84 295,623,688,164.32 0.00 2455,474,808,549.50 250,537,315,950.02 0.00 3372,058,064,829.41 212,401,836,144.44 0.00 4
2,153,699,862,505.87 1,107,669,083,394.38 899,841,022,237.10
Ben -5% Co 5% Ben -10% Co 5%OM B i TAHUN
150,659,250,000.00 0.00 899,841,022,237.10 0638,047,476,472.12 349,106,243,135.59 0.00 1537,460,262,654.84 295,623,688,164.32 0.00 2455,474,808,549.50 250,537,315,950.02 0.00 3372,058,064,829.41 212,401,836,144.44 0.00 4
2,153,699,862,505.87 1,107,669,083,394.38 899,841,022,237.10
Ben -5% Co 10% Ben -10% Co 10%OM B i TAHUN
150,659,250,000.00 0.00 899,841,022,237.10 0638,047,476,472.12 349,106,243,135.59 0.00 1537,460,262,654.84 295,623,688,164.32 0.00 2455,474,808,549.50 250,537,315,950.02 0.00 3372,058,064,829.41 212,401,836,144.44 0.00 4
2,153,699,862,505.87 1,107,669,083,394.38 899,841,022,237.10
Ben 5% Co 0% Ben 10% Co 0%OM B i TAHUN
150,659,250,000.00 0.00 899,841,022,237.10 0638,047,476,472.12 385,854,268,728.81 0.00 1537,460,262,654.84 326,741,971,128.99 0.00 2455,474,808,549.50 276,909,664,997.40 0.00 3372,058,064,829.41 234,759,924,159.64 0.00 4
2,153,699,862,505.87 1,224,265,829,014.84 899,841,022,237.10
Ben 5% Co 5% Ben 10% Co 5%OM B i TAHUN
150,659,250,000.00 0.00 899,841,022,237.10 0638,047,476,472.12 385,854,268,728.81 0.00 1537,460,262,654.84 326,741,971,128.99 0.00 2455,474,808,549.50 276,909,664,997.40 0.00 3372,058,064,829.41 234,759,924,159.64 0.00 4
2,153,699,862,505.87 1,224,265,829,014.84 899,841,022,237.10
Ben 5% Co 10% Ben 10% Co 10%OM B i TAHUN
![Page 168: AIT ERICK](https://reader036.vdocument.in/reader036/viewer/2022062322/55cf8cff5503462b139125b4/html5/thumbnails/168.jpg)
150,659,250,000.00 0.00 899,841,022,237.10 0638,047,476,472.12 385,854,268,728.81 0.00 1537,460,262,654.84 326,741,971,128.99 0.00 2455,474,808,549.50 276,909,664,997.40 0.00 3372,058,064,829.41 234,759,924,159.64 0.00 4
2,153,699,862,505.87 1,224,265,829,014.84 899,841,022,237.10
![Page 169: AIT ERICK](https://reader036.vdocument.in/reader036/viewer/2022062322/55cf8cff5503462b139125b4/html5/thumbnails/169.jpg)
Ben -10% Co 0%INVESTASI BIAYA OPERASI TOTAL COST
899,841,022,237.10 150,659,250,000.00 1,050,501,592,237.10 752,896,022,237.10 775,394,874,047.49 748,359,669,720.60 770,841,541,381.28 748,359,685,640.70 770,848,924,146.85 721,337,901,519.90 743,835,611,842.68
Ben -10% Co 5%INVESTASI BIAYA OPERASI TOTAL COST
899,841,022,237.10 150,659,250,000.00 1,103,026,671,848.96 752,896,022,237.10 814,164,617,749.86 748,359,669,720.60 809,383,618,450.35 748,359,685,640.70 809,391,370,354.19 721,337,901,519.90 781,027,392,434.81
Ben -10% Co 10%INVESTASI BIAYA OPERASI TOTAL COST
899,841,022,237.10 150,659,250,000.00 1,155,551,751,460.81 752,896,022,237.10 852,934,361,452.24 748,359,669,720.60 847,925,695,519.41 748,359,685,640.70 847,933,816,561.54 721,337,901,519.90 818,219,173,026.95
Ben 10% Co 0%INVESTASI BIAYA OPERASI TOTAL COST
899,841,022,237.10 150,659,250,000.00 1,050,501,592,237.10 752,896,022,237.10 775,394,874,047.49 748,359,669,720.60 770,841,541,381.28 748,359,685,640.70 770,848,924,146.85 721,337,901,519.90 743,835,611,842.68
Ben 10% Co 5%INVESTASI BIAYA OPERASI TOTAL COST
899,841,022,237.10 150,659,250,000.00 1,103,026,671,848.96 752,896,022,237.10 814,164,617,749.86 748,359,669,720.60 809,383,618,450.35 748,359,685,640.70 809,391,370,354.19 721,337,901,519.90 781,027,392,434.81
Ben 10% Co 10%INVESTASI BIAYA OPERASI TOTAL COST
![Page 170: AIT ERICK](https://reader036.vdocument.in/reader036/viewer/2022062322/55cf8cff5503462b139125b4/html5/thumbnails/170.jpg)
899,841,022,237.10 150,659,250,000.00 1,155,551,751,460.81 752,896,022,237.10 852,934,361,452.24 748,359,669,720.60 847,925,695,519.41 748,359,685,640.70 847,933,816,561.54 721,337,901,519.90 818,219,173,026.95
![Page 171: AIT ERICK](https://reader036.vdocument.in/reader036/viewer/2022062322/55cf8cff5503462b139125b4/html5/thumbnails/171.jpg)
Ben -10% Co 0%BENEFIT NET BENEFIT D.F. = 18% PRESENT VALUE
-1,050,501,592,237.10 1.00000 -1,050,501,592,237.10 390,264,031,800.00 -385,130,842,247.49 0.84746 -326,382,069,701.26 389,961,874,800.00 -380,879,666,581.28 0.71818 -273,541,846,151.45 389,975,520,600.00 -380,873,403,546.85 0.60863 -231,811,311,981.05 390,126,274,200.00 -353,709,337,642.68 0.51579 -182,439,341,393.46
PBP 2.72
Ben -10% Co 5%BENEFIT NET BENEFIT D.F. = 18% PRESENT VALUE
-1,103,026,671,848.96 1.00000 -1,103,026,671,848.96 390,264,031,800.00 -423,900,585,949.86 0.84746 -359,237,784,703.27 389,961,874,800.00 -419,421,743,650.35 0.71818 -301,222,165,793.12 389,975,520,600.00 -419,415,849,754.19 0.60863 -255,269,434,651.42 390,126,274,200.00 -390,901,118,234.81 0.51579 -201,622,448,069.97
PBP 2.72
Ben -10% Co 10%BENEFIT NET BENEFIT D.F. = 18% PRESENT VALUE
-1,155,551,751,460.81 1.00000 -1,155,551,751,460.81 390,264,031,800.00 -462,670,329,652.24 0.84746 -392,093,499,705.28 389,961,874,800.00 -457,963,820,719.41 0.71818 -328,902,485,434.80 389,975,520,600.00 -457,958,295,961.54 0.60863 -278,727,557,321.79 390,126,274,200.00 -428,092,898,826.95 0.51579 -220,805,554,746.48
PBP 2.72
Ben 10% Co 0%BENEFIT NET BENEFIT D.F. = 18% PRESENT VALUE
-1,050,501,592,237.10 1.00000 -1,050,501,592,237.10 476,989,372,200.00 -298,405,501,847.49 0.84746 -252,886,018,514.82 476,620,069,200.00 -294,221,472,181.28 0.71818 -211,305,280,222.12 476,636,747,400.00 -294,212,176,746.85 0.60863 -179,066,613,886.31 476,821,001,800.00 -267,014,610,042.68 0.51579 -137,723,165,363.05
PBP 2.23
Ben 10% Co 5%BENEFIT NET BENEFIT D.F. = 18% PRESENT VALUE
-1,103,026,671,848.96 1.00000 -1,103,026,671,848.96 476,989,372,200.00 -337,175,245,549.86 0.84746 -285,741,733,516.83 476,620,069,200.00 -332,763,549,250.35 0.71818 -238,985,599,863.79 476,636,747,400.00 -332,754,622,954.19 0.60863 -202,524,736,556.68 476,821,001,800.00 -304,206,390,634.81 0.51579 -156,906,272,039.56
PBP 2.23
Ben 10% Co 10%BENEFIT NET BENEFIT D.F. = 18% PRESENT VALUE
![Page 172: AIT ERICK](https://reader036.vdocument.in/reader036/viewer/2022062322/55cf8cff5503462b139125b4/html5/thumbnails/172.jpg)
-1,155,551,751,460.81 1.00000 -1,155,551,751,460.81 476,989,372,200.00 -375,944,989,252.24 0.84746 -318,597,448,518.84 476,620,069,200.00 -371,305,626,319.41 0.71818 -266,665,919,505.47 476,636,747,400.00 -371,297,069,161.54 0.60863 -225,982,859,227.05 476,821,001,800.00 -341,398,171,226.95 0.51579 -176,089,378,716.08
PBP 2.23
![Page 173: AIT ERICK](https://reader036.vdocument.in/reader036/viewer/2022062322/55cf8cff5503462b139125b4/html5/thumbnails/173.jpg)
Ben -10% Co 0%OM B i
150,659,250,000.00 0.00 899,841,022,237.10638,047,476,472.12 330,732,230,338.98 0.00537,460,262,654.84 280,064,546,681.99 0.00455,474,808,549.50 237,351,141,426.34 0.00372,058,064,829.41 201,222,792,136.84 0.00
2,153,699,862,505.87 1,049,370,710,584.15 899,841,022,237.10
Ben -10% Co 5%OM B i
150,659,250,000.00 0.00 899,841,022,237.10638,047,476,472.12 330,732,230,338.98 0.00537,460,262,654.84 280,064,546,681.99 0.00455,474,808,549.50 237,351,141,426.34 0.00372,058,064,829.41 201,222,792,136.84 0.00
2,153,699,862,505.87 1,049,370,710,584.15 899,841,022,237.10
Ben -10% Co 10%OM B i
150,659,250,000.00 0.00 899,841,022,237.10638,047,476,472.12 330,732,230,338.98 0.00537,460,262,654.84 280,064,546,681.99 0.00455,474,808,549.50 237,351,141,426.34 0.00372,058,064,829.41 201,222,792,136.84 0.00
2,153,699,862,505.87 1,049,370,710,584.15 899,841,022,237.10
Ben 10% Co 0%OM B i
150,659,250,000.00 0.00 899,841,022,237.10638,047,476,472.12 404,228,281,525.42 0.00537,460,262,654.84 342,301,112,611.32 0.00455,474,808,549.50 290,095,839,521.08 0.00372,058,064,829.41 245,938,968,167.24 0.00
2,153,699,862,505.87 1,282,564,201,825.07 899,841,022,237.10
Ben 10% Co 5%OM B i
150,659,250,000.00 0.00 899,841,022,237.10638,047,476,472.12 404,228,281,525.42 0.00537,460,262,654.84 342,301,112,611.32 0.00455,474,808,549.50 290,095,839,521.08 0.00372,058,064,829.41 245,938,968,167.24 0.00
2,153,699,862,505.87 1,282,564,201,825.07 899,841,022,237.10
Ben 10% Co 10%OM B i
![Page 174: AIT ERICK](https://reader036.vdocument.in/reader036/viewer/2022062322/55cf8cff5503462b139125b4/html5/thumbnails/174.jpg)
150,659,250,000.00 0.00 899,841,022,237.10638,047,476,472.12 404,228,281,525.42 0.00537,460,262,654.84 342,301,112,611.32 0.00455,474,808,549.50 290,095,839,521.08 0.00372,058,064,829.41 245,938,968,167.24 0.00
2,153,699,862,505.87 1,282,564,201,825.07 899,841,022,237.10
![Page 175: AIT ERICK](https://reader036.vdocument.in/reader036/viewer/2022062322/55cf8cff5503462b139125b4/html5/thumbnails/175.jpg)
Ben 0% Co 0%TAHUN INVESTASI BIAYA OPERASI TOTAL COST
0 899,841,022,237.10 150,659,250,000.00 1,050,501,592,237.10 1 752,896,022,237.10 775,394,874,047.49 2 748,359,669,720.60 770,841,541,381.28 3 748,359,685,640.70 770,848,924,146.85 4 721,337,901,519.90 743,835,611,842.68
3,121,612,529,118.30 4,111,422,543,655.40
Ben 0% Co 5%TAHUN INVESTASI BIAYA OPERASI TOTAL COST
0 899,841,022,237.10 150,659,250,000.00 1,103,026,671,848.96 1 752,896,022,237.10 814,164,617,749.86 2 748,359,669,720.60 809,383,618,450.35 3 748,359,685,640.70 809,391,370,354.19 4 721,337,901,519.90 781,027,392,434.81
3,121,612,529,118.30 4,316,993,670,838.17
Ben 0% Co 10%TAHUN INVESTASI BIAYA OPERASI TOTAL COST
0 899,841,022,237.10 150,659,250,000.00 1,155,551,751,460.81 1 752,896,022,237.10 852,934,361,452.24 2 748,359,669,720.60 847,925,695,519.41 3 748,359,685,640.70 847,933,816,561.54 4 721,337,901,519.90 818,219,173,026.95
3,121,612,529,118.30 4,522,564,798,020.94
![Page 176: AIT ERICK](https://reader036.vdocument.in/reader036/viewer/2022062322/55cf8cff5503462b139125b4/html5/thumbnails/176.jpg)
Ben 0% Co 0%BENEFIT NET BENEFIT D.F. = 18% PRESENT VALUE
-1,050,501,592,237.10 1.00000 -1,050,501,592,237.10 433,626,702,000.00 -341,768,172,047.49 0.84746 -289,634,044,108.04 433,290,972,000.00 -337,550,569,381.28 0.71818 -242,423,563,186.79 433,306,134,000.00 -337,542,790,146.85 0.60863 -205,438,962,933.68 433,473,638,000.00 -310,361,973,842.68 0.51579 -160,081,253,378.25 1,733,697,446,000.00 -2,377,725,097,655.40 BEP 12.71
Ben 0% Co 5%BENEFIT NET BENEFIT D.F. = 18% PRESENT VALUE
-1,103,026,671,848.96 1.00000 -1,103,026,671,848.96 433,626,702,000.00 -380,537,915,749.86 0.84746 -322,489,759,110.05 433,290,972,000.00 -376,092,646,450.35 0.71818 -270,103,882,828.46 433,306,134,000.00 -376,085,236,354.19 0.60863 -228,897,085,604.05 433,473,638,000.00 -347,553,754,434.81 0.51579 -179,264,360,054.77 1,733,697,446,000.00 -2,583,296,224,838.17 BEP 13.41
Ben 0% Co 10%BENEFIT NET BENEFIT D.F. = 18% PRESENT VALUE
-1,155,551,751,460.81 1.00000 -1,155,551,751,460.81 433,626,702,000.00 -419,307,659,452.24 0.84746 -355,345,474,112.06 433,290,972,000.00 -414,634,723,519.41 0.71818 -297,784,202,470.13 433,306,134,000.00 -414,627,682,561.54 0.60863 -252,355,208,274.42 433,473,638,000.00 -384,745,535,026.95 0.51579 -198,447,466,731.28 1,733,697,446,000.00 -2,788,867,352,020.94 BEP 14.11
![Page 177: AIT ERICK](https://reader036.vdocument.in/reader036/viewer/2022062322/55cf8cff5503462b139125b4/html5/thumbnails/177.jpg)
Ben 0% Co 0%OM B i COST
150,659,250,000.00 0.00 899,841,022,237.10 1,050,501,592,237.10638,047,476,472.12 367,480,255,932.20 0.00 657,114,300,040.24537,460,262,654.84 311,182,829,646.65 0.00 553,606,392,833.44455,474,808,549.50 263,723,490,473.71 0.00 469,162,453,407.39372,058,064,829.41 223,580,880,152.04 0.00 383,662,133,530.29
2,153,699,862,505.87 1,165,967,456,204.61 899,841,022,237.10 3,114,046,872,048.47
Ben 0% Co 5%OM B i COST
150,659,250,000.00 0.00 899,841,022,237.10 1,103,026,671,848.96638,047,476,472.12 367,480,255,932.20 0.00 689,970,015,042.26537,460,262,654.84 311,182,829,646.65 0.00 581,286,712,475.11455,474,808,549.50 263,723,490,473.71 0.00 492,620,576,077.76372,058,064,829.41 223,580,880,152.04 0.00 402,845,240,206.81
2,153,699,862,505.87 1,165,967,456,204.61 899,841,022,237.10 3,269,749,215,650.89
Ben 0% Co 10%OM B i COST
150,659,250,000.00 0.00 899,841,022,237.10 1,155,551,751,460.81638,047,476,472.12 367,480,255,932.20 0.00 722,825,730,044.27537,460,262,654.84 311,182,829,646.65 0.00 608,967,032,116.78455,474,808,549.50 263,723,490,473.71 0.00 516,078,698,748.13372,058,064,829.41 223,580,880,152.04 0.00 422,028,346,883.32
2,153,699,862,505.87 1,165,967,456,204.61 899,841,022,237.10 3,425,451,559,253.31
![Page 178: AIT ERICK](https://reader036.vdocument.in/reader036/viewer/2022062322/55cf8cff5503462b139125b4/html5/thumbnails/178.jpg)
Ben -5% Co 0%TAHUN INVESTASI BIAYA OPERASI
0 899,841,022,237.10 150,659,250,000.00 1 - 752,896,022,237.10 2 - 748,359,669,720.60 3 - 748,359,685,640.70 4 - 721,337,901,519.90
3,121,612,529,118.30
Ben -5% Co 5%TAHUN INVESTASI BIAYA OPERASI
0 899,841,022,237.10 150,659,250,000.00 1 - 752,896,022,237.10 2 - 748,359,669,720.60 3 - 748,359,685,640.70 4 - 721,337,901,519.90
3,121,612,529,118.30
Ben -5% Co 10%TAHUN INVESTASI BIAYA OPERASI
0 899,841,022,237.10 150,659,250,000.00 1 - 752,896,022,237.10 2 - 748,359,669,720.60 3 - 748,359,685,640.70 4 - 721,337,901,519.90
3,121,612,529,118.30
Ben 5% Co 0%TAHUN INVESTASI BIAYA OPERASI
0 899,841,022,237.10 150,659,250,000.00 1 - 752,896,022,237.10 2 - 748,359,669,720.60 3 - 748,359,685,640.70 4 - 721,337,901,519.90
- 3,121,612,529,118.30
Ben 5% Co 5%TAHUN INVESTASI BIAYA OPERASI
0 899,841,022,237.10 150,659,250,000.00 1 - 752,896,022,237.10 2 - 748,359,669,720.60 3 - 748,359,685,640.70 4 - 721,337,901,519.90
3,121,612,529,118.30
Ben 5% Co 10%TAHUN INVESTASI BIAYA OPERASI
0 899,841,022,237.10 150,659,250,000.00 1 - 752,896,022,237.10 2 - 748,359,669,720.60 3 - 748,359,685,640.70 4 - 721,337,901,519.90
![Page 179: AIT ERICK](https://reader036.vdocument.in/reader036/viewer/2022062322/55cf8cff5503462b139125b4/html5/thumbnails/179.jpg)
3,121,612,529,118.30
![Page 180: AIT ERICK](https://reader036.vdocument.in/reader036/viewer/2022062322/55cf8cff5503462b139125b4/html5/thumbnails/180.jpg)
Ben -5% Co 0%TOTAL COST BENEFIT NET BENEFIT D.F. = 18%
1,050,501,592,237.10 -1,050,501,592,237.10 1.00000 775,394,874,047.49 411,945,366,900.00 -363,449,507,147.49 0.84746 770,841,541,381.28 411,626,423,400.00 -359,215,117,981.28 0.71818 770,848,924,146.85 411,640,827,300.00 -359,208,096,846.85 0.60863 743,835,611,842.68 411,799,956,100.00 -332,035,655,742.68 0.51579 4,111,422,543,655.40 1,647,012,573,700.00 -2,464,409,969,955.40 BEP
Ben -5% Co 5%TOTAL COST BENEFIT NET BENEFIT D.F. = 18%
1,103,026,671,848.96 -1,103,026,671,848.96 1.00000 814,164,617,749.86 411,945,366,900.00 -402,219,250,849.86 0.84746 809,383,618,450.35 411,626,423,400.00 -397,757,195,050.35 0.71818 809,391,370,354.19 411,640,827,300.00 -397,750,543,054.19 0.60863 781,027,392,434.81 411,799,956,100.00 -369,227,436,334.81 0.51579 4,316,993,670,838.17 1,647,012,573,700.00 -2,669,981,097,138.17 BEP
Ben -5% Co 10%TOTAL COST BENEFIT NET BENEFIT D.F. = 18%
1,155,551,751,460.81 -1,155,551,751,460.81 1.00000 852,934,361,452.24 411,945,366,900.00 -440,988,994,552.24 0.84746 847,925,695,519.41 411,626,423,400.00 -436,299,272,119.41 0.71818 847,933,816,561.54 411,640,827,300.00 -436,292,989,261.54 0.60863 818,219,173,026.95 411,799,956,100.00 -406,419,216,926.95 0.51579 4,522,564,798,020.94 1,647,012,573,700.00 -2,875,552,224,320.94 BEP
Ben 5% Co 0%TOTAL COST BENEFIT NET BENEFIT D.F. = 18%
1,050,501,592,237.10 -1,050,501,592,237.10 1.00000 775,394,874,047.49 455,308,037,100.00 -320,086,836,947.49 0.84746 770,841,541,381.28 454,955,520,600.00 -315,886,020,781.28 0.71818 770,848,924,146.85 454,971,440,700.00 -315,877,483,446.85 0.60863 743,835,611,842.68 455,147,319,900.00 -288,688,291,942.68 0.51579 4,111,422,543,655.40 1,820,382,318,300.00 -2,291,040,225,355.40 BEP
Ben 5% Co 5%TOTAL COST BENEFIT NET BENEFIT D.F. = 18%
1,103,026,671,848.96 -1,103,026,671,848.96 1.00000 814,164,617,749.86 455,308,037,100.00 -358,856,580,649.86 0.84746 809,383,618,450.35 454,955,520,600.00 -354,428,097,850.35 0.71818 809,391,370,354.19 454,971,440,700.00 -354,419,929,654.19 0.60863 781,027,392,434.81 455,147,319,900.00 -325,880,072,534.81 0.51579 4,316,993,670,838.17 1,820,382,318,300.00 -2,496,611,352,538.17 BEP
Ben 5% Co 10%TOTAL COST BENEFIT NET BENEFIT D.F. = 18%
1,155,551,751,460.81 -1,155,551,751,460.81 1.00000 852,934,361,452.24 455,308,037,100.00 -397,626,324,352.24 0.84746 847,925,695,519.41 454,955,520,600.00 -392,970,174,919.41 0.71818 847,933,816,561.54 454,971,440,700.00 -392,962,375,861.54 0.60863 818,219,173,026.95 455,147,319,900.00 -363,071,853,126.95 0.51579
![Page 181: AIT ERICK](https://reader036.vdocument.in/reader036/viewer/2022062322/55cf8cff5503462b139125b4/html5/thumbnails/181.jpg)
4,522,564,798,020.94 1,820,382,318,300.00 -2,702,182,479,720.94 BEP
![Page 182: AIT ERICK](https://reader036.vdocument.in/reader036/viewer/2022062322/55cf8cff5503462b139125b4/html5/thumbnails/182.jpg)
Ben -5% Co 0%PRESENT VALUE OM B i
-1,050,501,592,237.10 150,659,250,000.00 0.00 899,841,022,237.10-308,008,056,904.65 638,047,476,472.12 349,106,243,135.59 0.00-257,982,704,669.12 537,460,262,654.84 295,623,688,164.32 0.00-218,625,137,457.37 455,474,808,549.50 250,537,315,950.02 0.00-171,260,297,385.85 372,058,064,829.41 212,401,836,144.44 0.00
13.45 2,153,699,862,505.87 1,107,669,083,394.38 899,841,022,237.10
Ben -5% Co 5%PRESENT VALUE OM B i
-1,103,026,671,848.96 150,659,250,000.00 0.00 899,841,022,237.10-340,863,771,906.66 638,047,476,472.12 349,106,243,135.59 0.00-285,663,024,310.79 537,460,262,654.84 295,623,688,164.32 0.00-242,083,260,127.74 455,474,808,549.50 250,537,315,950.02 0.00-190,443,404,062.37 372,058,064,829.41 212,401,836,144.44 0.00
14.18 2,153,699,862,505.87 1,107,669,083,394.38 899,841,022,237.10
Ben -5% Co 10%PRESENT VALUE OM B i
-1,155,551,751,460.81 150,659,250,000.00 0.00 899,841,022,237.10-373,719,486,908.67 638,047,476,472.12 349,106,243,135.59 0.00-313,343,343,952.46 537,460,262,654.84 295,623,688,164.32 0.00-265,541,382,798.11 455,474,808,549.50 250,537,315,950.02 0.00-209,626,510,738.88 372,058,064,829.41 212,401,836,144.44 0.00
14.91 2,153,699,862,505.87 1,107,669,083,394.38 899,841,022,237.10
Ben 5% Co 0%PRESENT VALUE OM B i
-1,050,501,592,237.10 150,659,250,000.00 0.00 899,841,022,237.10-271,260,031,311.43 638,047,476,472.12 385,854,268,728.81 0.00-226,864,421,704.45 537,460,262,654.84 326,741,971,128.99 0.00-192,252,788,410.00 455,474,808,549.50 276,909,664,997.40 0.00-148,902,209,370.65 372,058,064,829.41 234,759,924,159.64 0.00
12.05 2,153,699,862,505.87 1,224,265,829,014.84 899,841,022,237.10
Ben 5% Co 5%PRESENT VALUE OM B i
-1,103,026,671,848.96 150,659,250,000.00 0.00 899,841,022,237.10-304,115,746,313.44 638,047,476,472.12 385,854,268,728.81 0.00-254,544,741,346.13 537,460,262,654.84 326,741,971,128.99 0.00-215,710,911,080.37 455,474,808,549.50 276,909,664,997.40 0.00-168,085,316,047.16 372,058,064,829.41 234,759,924,159.64 0.00
12.71 2,153,699,862,505.87 1,224,265,829,014.84 899,841,022,237.10
Ben 5% Co 10%PRESENT VALUE OM B i
-1,155,551,751,460.81 150,659,250,000.00 0.00 899,841,022,237.10-336,971,461,315.45 638,047,476,472.12 385,854,268,728.81 0.00-282,225,060,987.80 537,460,262,654.84 326,741,971,128.99 0.00-239,169,033,750.73 455,474,808,549.50 276,909,664,997.40 0.00-187,268,422,723.68 372,058,064,829.41 234,759,924,159.64 0.00
![Page 183: AIT ERICK](https://reader036.vdocument.in/reader036/viewer/2022062322/55cf8cff5503462b139125b4/html5/thumbnails/183.jpg)
13.38 2,153,699,862,505.87 1,224,265,829,014.84 899,841,022,237.10
![Page 184: AIT ERICK](https://reader036.vdocument.in/reader036/viewer/2022062322/55cf8cff5503462b139125b4/html5/thumbnails/184.jpg)
Ben -5% Co 0% Ben -10% Co 0%COST TAHUN INVESTASI BIAYA OPERASI
1,050,501,592,237.10 0 899,841,022,237.10 150,659,250,000.00 657,114,300,040.24 1 752,896,022,237.10 553,606,392,833.44 2 748,359,669,720.60 469,162,453,407.39 3 748,359,685,640.70 383,662,133,530.29 4 721,337,901,519.90
3,114,046,872,048.47 3,121,612,529,118.30
Ben -5% Co 5% Ben -10% Co 5%COST TAHUN INVESTASI BIAYA OPERASI
1,103,026,671,848.96 0 899,841,022,237.10 150,659,250,000.00 689,970,015,042.26 1 752,896,022,237.10 581,286,712,475.11 2 748,359,669,720.60 492,620,576,077.76 3 748,359,685,640.70 402,845,240,206.81 4 721,337,901,519.90
3,269,749,215,650.89 3,121,612,529,118.30
Ben -5% Co 10% Ben -10% Co 10%COST TAHUN INVESTASI BIAYA OPERASI
1,155,551,751,460.81 0 899,841,022,237.10 150,659,250,000.00 722,825,730,044.27 1 752,896,022,237.10 608,967,032,116.78 2 748,359,669,720.60 516,078,698,748.13 3 748,359,685,640.70 422,028,346,883.32 4 721,337,901,519.90
3,425,451,559,253.31 3,121,612,529,118.30
Ben 5% Co 0% Ben 10% Co 0%COST TAHUN INVESTASI BIAYA OPERASI
1,050,501,592,237.10 0 899,841,022,237.10 150,659,250,000.00 657,114,300,040.24 1 752,896,022,237.10 553,606,392,833.44 2 748,359,669,720.60 469,162,453,407.39 3 748,359,685,640.70 383,662,133,530.29 4 721,337,901,519.90
3,114,046,872,048.47 3,121,612,529,118.30
Ben 5% Co 5% Ben 10% Co 5%COST TAHUN INVESTASI BIAYA OPERASI
1,103,026,671,848.96 0 899,841,022,237.10 150,659,250,000.00 689,970,015,042.26 1 752,896,022,237.10 581,286,712,475.11 2 748,359,669,720.60 492,620,576,077.76 3 748,359,685,640.70 402,845,240,206.81 4 721,337,901,519.90
3,269,749,215,650.89 3,121,612,529,118.30
Ben 5% Co 10% Ben 10% Co 10%COST TAHUN INVESTASI BIAYA OPERASI
1,155,551,751,460.81 0 899,841,022,237.10 150,659,250,000.00 722,825,730,044.27 1 752,896,022,237.10 608,967,032,116.78 2 748,359,669,720.60 516,078,698,748.13 3 748,359,685,640.70 422,028,346,883.32 4 721,337,901,519.90
![Page 185: AIT ERICK](https://reader036.vdocument.in/reader036/viewer/2022062322/55cf8cff5503462b139125b4/html5/thumbnails/185.jpg)
3,425,451,559,253.31 3,121,612,529,118.30
![Page 186: AIT ERICK](https://reader036.vdocument.in/reader036/viewer/2022062322/55cf8cff5503462b139125b4/html5/thumbnails/186.jpg)
Ben -10% Co 0%TOTAL COST BENEFIT NET BENEFIT D.F. = 18%
1,050,501,592,237.10 -1,050,501,592,237.10 1.00000 775,394,874,047.49 390,264,031,800.00 -385,130,842,247.49 0.84746 770,841,541,381.28 389,961,874,800.00 -380,879,666,581.28 0.71818 770,848,924,146.85 389,975,520,600.00 -380,873,403,546.85 0.60863 743,835,611,842.68 390,126,274,200.00 -353,709,337,642.68 0.51579 4,111,422,543,655.40 1,560,327,701,400.00 -2,551,094,842,255.40 BEP
Ben -10% Co 5%TOTAL COST BENEFIT NET BENEFIT D.F. = 18%
1,103,026,671,848.96 -1,103,026,671,848.96 1.00000 814,164,617,749.86 390,264,031,800.00 -423,900,585,949.86 0.84746 809,383,618,450.35 389,961,874,800.00 -419,421,743,650.35 0.71818 809,391,370,354.19 389,975,520,600.00 -419,415,849,754.19 0.60863 781,027,392,434.81 390,126,274,200.00 -390,901,118,234.81 0.51579 4,316,993,670,838.17 1,560,327,701,400.00 -2,756,665,969,438.17 BEP
Ben -10% Co 10%TOTAL COST BENEFIT NET BENEFIT D.F. = 18%
1,155,551,751,460.81 -1,155,551,751,460.81 1.00000 852,934,361,452.24 390,264,031,800.00 -462,670,329,652.24 0.84746 847,925,695,519.41 389,961,874,800.00 -457,963,820,719.41 0.71818 847,933,816,561.54 389,975,520,600.00 -457,958,295,961.54 0.60863 818,219,173,026.95 390,126,274,200.00 -428,092,898,826.95 0.51579 4,522,564,798,020.94 1,560,327,701,400.00 -2,962,237,096,620.94 BEP
Ben 10% Co 0%TOTAL COST BENEFIT NET BENEFIT D.F. = 18%
1,050,501,592,237.10 -1,050,501,592,237.10 1.00000 775,394,874,047.49 476,989,372,200.00 -298,405,501,847.49 0.84746 770,841,541,381.28 476,620,069,200.00 -294,221,472,181.28 0.71818 770,848,924,146.85 476,636,747,400.00 -294,212,176,746.85 0.60863 743,835,611,842.68 476,821,001,800.00 -267,014,610,042.68 0.51579 4,111,422,543,655.40 1,907,067,190,600.00 -2,204,355,353,055.40 BEP
Ben 10% Co 5%TOTAL COST BENEFIT NET BENEFIT D.F. = 18%
1,103,026,671,848.96 -1,103,026,671,848.96 1.00000 814,164,617,749.86 476,989,372,200.00 -337,175,245,549.86 0.84746 809,383,618,450.35 476,620,069,200.00 -332,763,549,250.35 0.71818 809,391,370,354.19 476,636,747,400.00 -332,754,622,954.19 0.60863 781,027,392,434.81 476,821,001,800.00 -304,206,390,634.81 0.51579 4,316,993,670,838.17 1,907,067,190,600.00 -2,409,926,480,238.17 BEP
Ben 10% Co 10%TOTAL COST BENEFIT NET BENEFIT D.F. = 18%
1,155,551,751,460.81 -1,155,551,751,460.81 1.00000 852,934,361,452.24 476,989,372,200.00 -375,944,989,252.24 0.84746 847,925,695,519.41 476,620,069,200.00 -371,305,626,319.41 0.71818 847,933,816,561.54 476,636,747,400.00 -371,297,069,161.54 0.60863 818,219,173,026.95 476,821,001,800.00 -341,398,171,226.95 0.51579
![Page 187: AIT ERICK](https://reader036.vdocument.in/reader036/viewer/2022062322/55cf8cff5503462b139125b4/html5/thumbnails/187.jpg)
4,522,564,798,020.94 1,907,067,190,600.00 -2,615,497,607,420.94 BEP
![Page 188: AIT ERICK](https://reader036.vdocument.in/reader036/viewer/2022062322/55cf8cff5503462b139125b4/html5/thumbnails/188.jpg)
Ben -10% Co 0%PRESENT VALUE OM B i-1,050,501,592,237.10 150,659,250,000.00 0.00 899,841,022,237.10
-326,382,069,701.26 638,047,476,472.12 330,732,230,338.98 0.00-273,541,846,151.45 537,460,262,654.84 280,064,546,681.99 0.00-231,811,311,981.05 455,474,808,549.50 237,351,141,426.34 0.00-182,439,341,393.46 372,058,064,829.41 201,222,792,136.84 0.00
14.26 2,153,699,862,505.87 1,049,370,710,584.15 899,841,022,237.10
Ben -10% Co 5%PRESENT VALUE OM B i-1,103,026,671,848.96 150,659,250,000.00 0.00 899,841,022,237.10
-359,237,784,703.27 638,047,476,472.12 330,732,230,338.98 0.00-301,222,165,793.12 537,460,262,654.84 280,064,546,681.99 0.00-255,269,434,651.42 455,474,808,549.50 237,351,141,426.34 0.00-201,622,448,069.97 372,058,064,829.41 201,222,792,136.84 0.00
15.03 2,153,699,862,505.87 1,049,370,710,584.15 899,841,022,237.10
Ben -10% Co 10%PRESENT VALUE OM B i-1,155,551,751,460.81 150,659,250,000.00 0.00 899,841,022,237.10
-392,093,499,705.28 638,047,476,472.12 330,732,230,338.98 0.00-328,902,485,434.80 537,460,262,654.84 280,064,546,681.99 0.00-278,727,557,321.79 455,474,808,549.50 237,351,141,426.34 0.00-220,805,554,746.48 372,058,064,829.41 201,222,792,136.84 0.00
15.81 2,153,699,862,505.87 1,049,370,710,584.15 899,841,022,237.10
Ben 10% Co 0%PRESENT VALUE OM B i-1,050,501,592,237.10 150,659,250,000.00 0.00 899,841,022,237.10
-252,886,018,514.82 638,047,476,472.12 404,228,281,525.42 0.00-211,305,280,222.12 537,460,262,654.84 342,301,112,611.32 0.00-179,066,613,886.31 455,474,808,549.50 290,095,839,521.08 0.00-137,723,165,363.05 372,058,064,829.41 245,938,968,167.24 0.00
11.45 2,153,699,862,505.87 1,282,564,201,825.07 899,841,022,237.10
Ben 10% Co 5%PRESENT VALUE OM B i-1,103,026,671,848.96 150,659,250,000.00 0.00 899,841,022,237.10
-285,741,733,516.83 638,047,476,472.12 404,228,281,525.42 0.00-238,985,599,863.79 537,460,262,654.84 342,301,112,611.32 0.00-202,524,736,556.68 455,474,808,549.50 290,095,839,521.08 0.00-156,906,272,039.56 372,058,064,829.41 245,938,968,167.24 0.00
12.08 2,153,699,862,505.87 1,282,564,201,825.07 899,841,022,237.10
Ben 10% Co 10%PRESENT VALUE OM B i-1,155,551,751,460.81 150,659,250,000.00 0.00 899,841,022,237.10
-318,597,448,518.84 638,047,476,472.12 404,228,281,525.42 0.00-266,665,919,505.47 537,460,262,654.84 342,301,112,611.32 0.00-225,982,859,227.05 455,474,808,549.50 290,095,839,521.08 0.00-176,089,378,716.08 372,058,064,829.41 245,938,968,167.24 0.00
![Page 189: AIT ERICK](https://reader036.vdocument.in/reader036/viewer/2022062322/55cf8cff5503462b139125b4/html5/thumbnails/189.jpg)
12.71 2,153,699,862,505.87 1,282,564,201,825.07 899,841,022,237.10
![Page 190: AIT ERICK](https://reader036.vdocument.in/reader036/viewer/2022062322/55cf8cff5503462b139125b4/html5/thumbnails/190.jpg)
Ben -10% Co 0%COST
1,050,501,592,237.10657,114,300,040.24553,606,392,833.44469,162,453,407.39383,662,133,530.29
3,114,046,872,048.47
Ben -10% Co 5%COST
1,103,026,671,848.96689,970,015,042.26581,286,712,475.11492,620,576,077.76402,845,240,206.81
3,269,749,215,650.89
Ben -10% Co 10%COST
1,155,551,751,460.81722,825,730,044.27608,967,032,116.78516,078,698,748.13422,028,346,883.32
3,425,451,559,253.31
Ben 10% Co 0%COST
1,050,501,592,237.10657,114,300,040.24553,606,392,833.44469,162,453,407.39383,662,133,530.29
3,114,046,872,048.47
Ben 10% Co 5%COST
1,103,026,671,848.96689,970,015,042.26581,286,712,475.11492,620,576,077.76402,845,240,206.81
3,269,749,215,650.89
Ben 10% Co 10%COST
1,155,551,751,460.81722,825,730,044.27608,967,032,116.78516,078,698,748.13422,028,346,883.32
![Page 191: AIT ERICK](https://reader036.vdocument.in/reader036/viewer/2022062322/55cf8cff5503462b139125b4/html5/thumbnails/191.jpg)
3,425,451,559,253.31
![Page 192: AIT ERICK](https://reader036.vdocument.in/reader036/viewer/2022062322/55cf8cff5503462b139125b4/html5/thumbnails/192.jpg)
Analisa Sensitivitas terhadap Keuntungan dan Biaya
Benefit Total Cost NPV(Rp) PBP(Tahun)0% 0% (1,948,079,415,843.86) 2.45 0% 5% (2,103,781,759,446.28) 2.45 0% 10% (2,259,484,103,048.71) 2.45
-10% 0% (2,064,676,161,464.32) 2.72 -10% 5% (2,220,378,505,066.74) 2.72 -10% 10% (2,376,080,848,669.17) 2.72
-5% 0% (2,006,377,788,654.09) 2.58 -5% 5% -2,162,080,132,256.51 2.58 -5% 10% -2,317,782,475,858.94 2.58 5% 0% -1,889,781,043,033.63 2.33 5% 5% -2,045,483,386,636.05 2.33 5% 10% -2,201,185,730,238.48 2.33
10% 0% -1,831,482,670,223.40 2.23 10% 5% -1,987,185,013,825.82 2.23 10% 10% -2,142,887,357,428.25 2.23
![Page 193: AIT ERICK](https://reader036.vdocument.in/reader036/viewer/2022062322/55cf8cff5503462b139125b4/html5/thumbnails/193.jpg)
Analisa Sensitivitas terhadap Keuntungan dan Biaya
Keterangan BEP(Tahun) Keterangan8 bulan 24 hari 12.71 1 tahun 8 bulan 19 hari8 bulan 24 hari 13.41 1 tahun 10 bulan 20 hari8 bulan 24 hari 14.11 2 tahun 24 hari9 bulan 24 hari 14.26 2 tahun 1 bulan 11 hari 9 bulan 24 hari 15.03 2 tahun 3 bulan 18 hari 9 bulan 24 hari 15.81 2 tahun 6 bulan 3 hari9 bulan 11 hari 13.45 1 tahun 10 bulan 23 hari9 bulan 11 hari 14.18 2 tahun 1 bulan 5 hari9 bulan 11 hari 14.91 2 tahun 3 bulan 9 hari8 bulan 13 hari 12.05 1 tahun 6 bulan 18 hari8 bulan 13 hari 12.71 1 tahun 8 bulan 19 hari8 bulan 13 hari 13.38 1 tahun 10 bulan 20 hari8 bulan 4 hari 11.45 1 tahun 4 bulan 23 hari8 bulan 4 hari 12.08 1 tahun 6 bulan 21 hari8 bulan 4 hari 12.71 1 tahun 8 bulan 19 hari
![Page 194: AIT ERICK](https://reader036.vdocument.in/reader036/viewer/2022062322/55cf8cff5503462b139125b4/html5/thumbnails/194.jpg)
M D12 29.38 25 0.95 23.75 12 0.73 12 29.38 25 0.95 23.75 12 0.90 12 29.38 25 0.95 23.75 12 0.08 12 32.65 25 0.94 23.5 12 0.12 12 32.65 25 0.94 23.5 12 0.31 12 32.65 25 0.94 23.5 12 0.51 12 30.93 25 0.42 10.5 12 0.91 12 30.93 25 0.42 10.5 12 0.10 12 30.93 25 0.42 10.5 12 0.28 12 27.98 25 0.52 13 12 0.56 12 27.98 25 0.52 13 12 0.73 12 27.98 25 0.52 13 12 0.90 12 26.71 25 0.13 3.25 12 0.41 12 26.71 25 0.13 3.25 12 0.57 12 26.71 25 0.13 3.25 12 0.73
![Page 195: AIT ERICK](https://reader036.vdocument.in/reader036/viewer/2022062322/55cf8cff5503462b139125b4/html5/thumbnails/195.jpg)
M D 8.76 25 0.76 19 10.80 25 0.8 20 0.96 25 0.96 24 1.44 25 0.44 11 3.72 25 0.72 18 6.12 25 0.12 3 10.92 25 0.92 23 1.20 25 0.2 5 3.36 25 0.36 9 6.72 25 0.72 18 8.76 25 0.76 19 10.80 25 0.8 20 4.92 25 0.92 23 6.84 25 0.84 21 8.76 25 0.76 19
![Page 196: AIT ERICK](https://reader036.vdocument.in/reader036/viewer/2022062322/55cf8cff5503462b139125b4/html5/thumbnails/196.jpg)
Dari Destinasi Berangkat TibaBanjarbaru Tambang Tradisional, Desa Pumpung 06.00 06.20Desa Pumpung PT. Indofood, Bati - bati 08.30 09.00PT. Indofood PT. Arutmin Site Asam -asam 13.00 14.00
PT. Arutmin Pantai Batakan 14.00 15.00
Pantai Batakan Banjarbaru 08.00 10.00
![Page 197: AIT ERICK](https://reader036.vdocument.in/reader036/viewer/2022062322/55cf8cff5503462b139125b4/html5/thumbnails/197.jpg)
Durasi di destinasi (jam) Persiapan / rehat (menit) Hari ke-2 10 1
3.5 30 124 0 1 ke 2
17 0 2 ke 3
3
![Page 198: AIT ERICK](https://reader036.vdocument.in/reader036/viewer/2022062322/55cf8cff5503462b139125b4/html5/thumbnails/198.jpg)
Fasilitas Biaya paket I (Dengan bus ukuran sedang, Maksimal 30 Orang)Cek medis, sarapan, pemotretan, cemilan ItemCek medis, makan siang, pemotretan Sewa busCek medis, makan malam, mess, sarapan, Sarapan makan siang, pemotretan, cemilan Makan siangCek medis, makan malam (+ fasilitas barbeque), Makan malam (biasa)guest house dan tenda, kembang api, Makan malam (+sewa alat barbeque(@500.000))sarapan, pemotretan, bola plastik PenginapanCek medis, pemotretan, cemilan Obat - obatan
Kembang ApiCemilanPemotretan(Album dan CD)
Honor petugas medisTotal
Biaya yang ditawarkan pada konsumenGross Profit
Honor tour guide
![Page 199: AIT ERICK](https://reader036.vdocument.in/reader036/viewer/2022062322/55cf8cff5503462b139125b4/html5/thumbnails/199.jpg)
Bulan IBiaya paket I (Dengan bus ukuran sedang, Maksimal 30 Orang) Invstasi 20000000
Biaya(Rp) Satuan Total(Rp) Modal awal 54000004,000,000.00 Hari 2.5 10,000,000.00 Net Profit 500000
8,000.00 Porsi 90 720,000.0012,000.00 Porsi 60 720,000.00 PV 14600000 50000012,000.00 Porsi 30 360,000.00 NVP20,000.00 Porsi 30 1,100,000.0050,000.00 Malam 30 1,500,000.00
300,000.00 Pack 1 300,000.00200,000.00 Pack 1 200,000.00
8,000.00 Porsi 90 720,000.00200,000.00 1 200,000.00750,000.00 Trip 1 750,000.00750,000.00 Trip 1 750,000.00
Total 17,320,000.00Biaya yang ditawarkan pada konsumen 18,000,000.00
Gross Profit 680,000.00
![Page 200: AIT ERICK](https://reader036.vdocument.in/reader036/viewer/2022062322/55cf8cff5503462b139125b4/html5/thumbnails/200.jpg)
Bulan II Bulan III
500000 500000
500000 50000016100000