Professional Documents
Culture Documents
Rincian manfaat
Pendapatandari karcis TOL 155470000000 155685000000
Pendapatan sewa rest area 140078625 162082556
Total manfaaat 155615078625 155847082556
Rincianbiaya
biaya air 348829740 348829740
biaya listrik 440078625 462082556
gaji karyawan 473345019 533881880
biaya pebangunan jalan 175527087514
Total biaya 175527087514 1262253384 1344794176
Periode1
Tahun Biaya Manfaat Procces Tm-TB
0 175527087514 0 -175527087514
2013 1262253384 155615078625 154352825241
2014 1344794176 155847082556 154502288380
2015 1350847852 156060082556 154709234704
2016 1365315707 157055186684 155689870977
2017 1389866620 157260186684 155870320064
2018 1456732612 157584446018 156127713406
2019 1459249129 158219446018 156760196889
2020 1500256456 158834918319 157334661863
2021 1501809965 159084918319 157583108354
Jumlah
188158213415 1415561345779
2015 2016 2017 2018
Periode2
Tahun Biaya manfaat TM-TB
0 175527087514 0 -175527087514
2013 1262253384 155615078625 154352825241
2014 1344794176 155847082556 154502288380
2015 1350847852 156060082556 154709234704
2016 1365315707 157055186684 155689870977
2017 1389866620 157260186684 155870320064
2018 1456732612 157584446018 156127713406
2019 1459249129 158219446018 156760196889
2020 1500256456 158834918319 157334661863
2021 1501809965 159084918319 157583108354
DF20% PV Biaya PV Manfaat NetPV
1 175527087514
0.83 1047670308.72
0.6944 1398.5216
0.5787
0.4823
0.4019
0.3349
0.2791
0.2326
0.1938