ANALISIS EKONOMI

INDEKS HARGA

No
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15

Pada tahun
Nilai indeks pada tahun 2002

Indeks

Harga alat proses

Nama alat Julmlah

Tangki etanol 2
Tangki asetaldehid 2
Mixer 1
Heat Exchanger (E-101) 1
Vaporizer (E-102) 1
Waste Heat Boiler (E-103) 1
Cooler (E-104) 1
Reaktor 1
Furncae 1
Kompressor 1
Water Absorber 1
MD 1 1
MD 2 1
Condensor 1 1
Condensor 2 1
Reboiler 1 1
Reboiler 2 1
Akumulator 1 1
Akumulator 2 1
Expansion Valve 1 1
Pompa 1 1
Pompa 2 1
Pompa 3 1
Pompa 4 a 1
Pompa 4 b 1
Pompa 5 1
Pompa 6 a 1
Pompa 6 b 1

Pompa boiler feed 4

Pompa kondensat 2
Pompa air demin 1
Pompa sanitasi 2
Pompa hidran 1
Pompa bahan bakar generator 1
Pompa air konsumsi 2
Pompa cooling tower 1
Pompa pengolahan limbah 2
Bag filter 1
Cation exchanger 1
Anion excngaher 1
Tangki air demin 1
Kompressor 3
Blower 4
Agitator pH 1
Fan 1
Boiler 2
Generator 1
Tangki air sanitasi 1
Tangki bahan bakar generator 1
Tangki natural gas 1
Cooling tower 1

Working Capital Invesment

a. Purchased equipment cost
Purchased equipment cost % PEC
Harga alat (EC) 100%
Biaya pengangkutan sampai ke pelabuhan 20 - 25% (EC) 25%
Asuransi pengangkutan 1- 4% (EC) 4%
Provisi bank 0,2 - 0,5% 0.50%
Pengangkutan dari pelabuhan sampai lokasi 20% (EC) 20%
EMKL 2 - 12% (EC) 10%
Nilai dasar pengenaan bea masuk
bea masuk melalui jasa ekspedisi (PMK 182/PMk 04/2016) 7.50%
Pajak Pertambahan nilai (UU PPN) 10%
Pajak penghasilan (PMK-34/PMK.10/2017) 7.50%
Pajak barang impor
Total Purchased Equpment Cost (PEC)

b. biaya pemasangan alat Equipment installation cost) (Tabel 16 Aries & Newton Hal 77)
Biaya instalasi % PEC
Material 11%
Pekerja 32%

Tenaga pemasangan alat

Asing 0.05
Indonesia 0.95
Kurs
Jumlah man hour
Total biaya tenaga kerja asing
Total biaya tenaga kerja indonesia
Total biaya instalasi

c. Biaya pemipaan (piping cost) (Tabel 17 Aries & Newton Hal 78)
Biaya instalasi %PEC
Material 49%
Pekerja 37%
Total biaya pemipaan

d. Biaya instrumentasi (Instrument cost)

Biaya instalasi %PEC
Material 24%
Pekerja 6%

Tenaga pemasangan alat

Asing 0.05
Indonesia 0.95
Kurs
Jumlah man hour
Total biaya tenaga kerja asing
Total biaya tenaga kerja indonesia
Total biaya instalasi
e. Biaya isolasi (insulation cost) (Tabel 21 Aries & Newton Hal 98)
Biaya instalasi %PEC
Material 3%
Pekerja 5%

f. Biaya listrik (Electrical cost) (Tabel 22 Aries & Newton hal 102)
Biaya instalasi %PEC
Material 10%
Pekerja 5%
Total biaya listrik

g. bangunan (building)
Luas bangunan diperkirakan 6925
Harga bangunan diperkirakan Rp 5,000,000.00
Harga bangunan diperkirakan Rp 34,625,000,000.00
$ 2,517,083.45

h. Tanah dan perbaikan lahan

Luas tanah 12925
Harga tanah Rp 4,000,000.00
Harga tanah total diperkirakan Rp 51,700,000,000.00
$ 3,758,359.99

Biaya perbaikan 10-15% PEC (Aries & Newton hal 108)

Biaya perbaikan 15%
Total biaya tanah dan perbaikan $ 4,514,469.57

i. Utilitas (Tabel 31. Aries & Newton Hal 109)

Purchased Equipment Cost % EC
Harga Alat (EC)
Biaya pengangkutan sampai ke pelabuhan 20-25% (EC) 25%
Asuransi pengangkutan 1-4% EC 4%
Provisi bank 0,2-0,5% EC 0.5%
Pengangkutan dari pelabuhan sampai ke lokasi (20% EC) 20%
EMKL 2-12% EC 12%
Nilai dasar pengenaan bea masuk
Bea masuk melalui jasa ekspedisi (PMK 182/PMK.04/2016) 7.5%
Pajak pertambahan nilai (UU PPN) 10%
Pajak penghasilan (PMK-34/PMK.10/2017) 7.5%
Pajak Barang Impor
Total Purchased Equipment Cost Utility (PEC)

j. Lingkungan (Environmental)
Biaya estimasi untuk lingkungan 6-25% PEC
Biaya lingkungan 25%
Tabel Physical Plant Cost
Jenis Biaya
Purchased Equipment Cost $ 5,040,730.57
Instalasi $ 2,167,514.14
Pemipaan $ 4,335,028.29
Instrumentasi $ 1,512,219.17
Insulasi $ 403,258.45
Listrik $ 756,109.58
Bangunan $ 2,517,083.45
Tanah $ 4,514,469.57
Utilitas $ 3,098,924.25
Lingkungan $ 1,260,182.64
Total Physical Plant Cost $ 25,605,520.12

k. Engineering and Construction (Tabel 4. Aries & Newton hal. 4)

Biaya estimasi 1-20% PPC
Biaya 20%

l. Direct Plant Cost

DPC $ 30,726,624.14

m. Contractor's Fee (Aries & Newton hal 4)

Biaya estimasi 4-10% DPC
Biaya 10%

n. Contingency (Tabel 5. Aries & Newton hal. 4)

Biaya estimasi 10-25% DPC
Biaya 25%

Fixed Capital Investment

Direct Plant Cost $ 30,726,624.14
Contractor's Fee $ 3,072,662.41
Contingency $ 7,681,656.04
Total $ 41,480,942.59

o. Plant Star Up Cost

Biaya estimasi 5-10% FCI
Biaya 10%
 Indeks Harga
Tahun Indeks
700
2000 394.1
2001 394.3
600
2002 395.6 f(x) = 16.0528571429x - 31719.07095238
R² = 0.8884495847
2003 402.0
500
2004 444.2
2005 468.2
400
2006 499.6
2007 525.4 300
2008 575.4
2009 521.9 200
2010 550.8
2011 585.7 100
2012 584.6
2013 567.3 0
1998 2000 2002 2004 2006 2008 2010
2014 576.1

Y= 16.053 - 31719
2022
a tahun 2002
Y 740.166
1.285

Harga alat (US $)

indeks Harga total
2014 2022
1.285 $ 232,900.00 $ 299,226.98 $ 598,453.95
1.285 $ 225,400.00 $ 289,591.07 $ 579,182.14
1.285 $ 52,300.00 $ 67,194.38 $ 67,194.38
1.285 $ 11,500.00 $ 14,775.05 $ 14,775.05
1.285 $ 32,900.00 $ 42,269.50 $ 42,269.50
1.285 $ 26,100.00 $ 33,532.95 $ 33,532.95
1.285 $ 14,900.00 $ 19,143.33 $ 19,143.33
1.285 $ 46,400.00 $ 59,614.13 $ 59,614.13
1.285 $ 229,600.00 $ 294,987.18 $ 294,987.18
1.285 $ 54,000.00 $ 69,378.52 $ 69,378.52
1.285 $ 190,600.00 $ 244,880.47 $ 244,880.47
1.285 $ 100,700.00 $ 129,378.09 $ 129,378.09
1.285 $ 105,300.00 $ 135,288.11 $ 135,288.11
1.285 $ 45,600.00 $ 58,586.30 $ 58,586.30
1.285 $ 34,200.00 $ 43,939.73 $ 43,939.73
1.285 $ 25,300.00 $ 32,505.12 $ 32,505.12
1.285 $ 45,600.00 $ 58,586.30 $ 58,586.30
 1.285 $ 27,800.00 $ 35,717.09 $ 35,717.09
1.285 $ 25,600.00 $ 32,890.56 $ 32,890.56
1.285 $ 4,500.00 $ 5,781.54 $ 5,781.54
1.285 $ 7,500.00 $ 9,635.91 $ 9,635.91
1.285 $ 7,500.00 $ 9,635.91 $ 9,635.91
1.285 $ 8,300.00 $ 10,663.74 $ 10,663.74
1.285 $ 5,300.00 $ 6,809.37 $ 6,809.37
1.285 $ 6,500.00 $ 8,351.12 $ 8,351.12
1.285 $ 7,500.00 $ 9,635.91 $ 9,635.91
1.285 $ 7,500.00 $ 9,635.91 $ 9,635.91
1.285 $ 6,500.00 $ 8,351.12 $ 8,351.12
$ 2,628,803.42

1.285 $ 4,200.00 $ 5,396.11 $ 21,584.43

1.285 $ 4,200.00 $ 5,396.11 $ 10,792.21
1.285 $ 6,100.00 $ 7,837.20 $ 7,837.20
1.285 $ 4,200.00 $ 5,396.11 $ 10,792.21
1.285 $ 6,100.00 $ 7,837.20 $ 7,837.20
1.285 $ 6,100.00 $ 7,837.20 $ 7,837.20
1.285 $ 4,200.00 $ 5,396.11 $ 10,792.21
1.285 $ 6,100.00 $ 7,837.20 $ 7,837.20
1.285 $ 4,200.00 $ 5,396.11 $ 10,792.21
1.285 $ 10,000.00 $ 12,847.87 $ 12,847.87
1.285 $ 5,800.00 $ 7,451.77 $ 7,451.77
1.285 $ 5,800.00 $ 7,451.77 $ 7,451.77
1.285 $ 25,000.00 $ 32,119.68 $ 32,119.68
1.285 $ 7,200.00 $ 9,250.47 $ 27,751.41
1.285 $ 4,800.00 $ 6,166.98 $ 24,667.92
1.285 $ 7,000.00 $ 8,993.51 $ 8,993.51
1.285 $ 5,500.00 $ 7,066.33 $ 7,066.33
1.285 $ 223,250.00 $ 286,828.78 $ 573,657.56
1.285 $ 200,000.00 $ 256,957.47 $ 256,957.47
1.285 $ 20,800.00 $ 26,723.58 $ 26,723.58
1.285 $ 13,600.00 $ 17,473.11 $ 17,473.11
1.285 $ 54,300.00 $ 69,763.95 $ 69,763.95
1.285 $ 388,500.00 $ 499,139.89 $ 499,139.89
$ 1,668,167.91

Biaya
$ 2,628,803.42
$ 657,200.86
$ 105,152.14
 $ 13,144.02
$ 525,760.68
$ 262,880.34
$ 3,391,156.42
$ 254,336.73
$ 339,115.64
$ 254,336.73
$ 847,789.10
$ 5,040,730.57

& Newton Hal 77)

Biaya
$ 554,480.36
$ 1,613,033.78

Perbandingan 1 man hour

1 $ 20.00
3 Rp 25,000.00
13756 7.2695551032E-05
261027.37090871
$ 261,027.37
$ 1,352,006.41
$ 2,167,514.14

& Newton Hal 78)

Biaya
$ 2,469,957.98
$ 1,865,070.31
$ 4,335,028.29

Biaya
$ 1,209,775.34
$ 302,443.83

Perbandingan 1 man hour

1 $ 20.00
3 Rp 25,000.00
13756 7.2695551032E-05
48942.632045384
$ 48,942.63
$ 253,501.20
$ 1,512,219.17
& Newton Hal 98)
Biaya
$ 151,221.92
$ 252,036.53
$ 403,258.45

& Newton hal 102)

Biaya
$ 504,073.06
$ 252,036.53
$ 756,109.58

m2

m2

$ 756,109.58

& Newton Hal 109)

Biaya
$ 1,668,167.91
$ 417,041.98
$ 66,726.72
$ 8,340.84
$ 333,633.58
$ 200,180.15
$ 2,151,936.61
$ 161,395.25
$ 231,333.19
$ 173,499.89
$ 404,833.07
$ 3,098,924.25

$ 1,260,182.64
& Newton hal. 4)

$ 5,121,104.02

$ 3,072,662.41

& Newton hal. 4)

$ 7,681,656.04

$ 4,148,094.26
 Indeks Harga

6.0528571429x - 31719.07095238
884495847

2002 2004 2006 2008 2010 2012 2014 2016

Manufacturing Cost
B.1 Direct Manufacturing Cost
a. Bahan Baku
Etanol
Kebutuhan 30 hari
Kebutuhan propilen selama 30 hari 1969394.40 kg
Harga etanol $ 3.5282 /L
Densitas etanol 0.7896 kg/L
Total Harga $ 8,799,865.20
Katalis (Perak)
Kebutuhan 30 hari
Kebutuhan air selama 30 hari 1244.08 kg
Harga perak $ 75.89 /kg
Total Harga $ 94,416.48

Total Raw material inventory $ 8,894,281.69

b. Persediaan dalam Proses (In Process Inventory) (Aries & Newton, hal 12)
Waktu Operasi 1 jam
Biaya Persediaan dalam Proses $ 682.28

c. Persediaan Produk (Produk Inventory) (Aries & Newton, hal 12)

Biaya Persediaan Produk $ 900,604.78

d. Extended Credit (Aries & Newton, hal 12)

Biaya Extended Credit $ 3,259,027.51

e. Available Cash (Aries & Newton, hal 13)

Biaya Available Cash $ 900,604.78

Working Capital Invesment Biaya

Raw Material Inventory $ 8,894,281.69
In Process Inventory $ 682.28
Product Inventory $ 900,604.78
Extended Credit $ 3,259,027.51
Available Cash $ 900,604.78
Total Working Capital Invesment $ 13,955,201.03

Total Capital Invesment

TCI $ 55,436,143.62
Manufacturing Cost
B.1 Direct Manufacturing Cost
a. Bahan Baku
Etanol
Kebutuhan
Kebutuhan propilen selama 30 hari
 Harga etanol
Densitas etanol
Total Harga
Katalis (Perak)
Kebutuhan
Kebutuhan air selama 30 hari
Harga perak
Total Harga

Total Raw material inventory

s & Newton, hal 12) b. Labor Cost

Jabatan
Karyawan Proses
Karyawan Utilitas
s & Newton, hal 12) Total
Gaji Pegawai dalam 1 tahun

s & Newton, hal 12)

c. Supervisi
Jabatan
s & Newton, hal 13) Kepala Bagian
Kepala Seksi
Total
Gaji Pegawai dalam 1 tahun

d. Maintenance
Biaya maintenance 6-7% FCI
Biaya maintenance

e. Plant Supplies
Biaya power supplies15% biaya maintenance
Biaya power supplies

f. Royalties & Patent

Royalties and patents mempunyai range antara 1-5% dari harga penj
Kategori pabrik yang baru didirikan
Produk
Asetaldehid

Biaya Royalties & Patent

g. Utilitas
Dalam perkiraan ini diambil besarnya 25-50% terhadap nilai bangun
Biaya Utilitas

Direct Manufacturing Cost

Raw Material cost
Labor cost
Supervision cost
Maintenance cost
Plant Supplies cost
Royalties & Patent cost
Utilities cost
Total Direct Manufacturing Cost

B.2 Indirect Manufacturing Cost

a. Payroll Overhead
Payroll Overhead besarnya 15-20% dari labour cost
Payroll Overhead

b. Laboratorium
Biaya Laboratorium besarnya 15-20% dari labour cost
Biaya Laboratorium

c. Plant Overhead
Plant Overhead besarnya 50-100% dari labour cost
Plant Overhead

d. Packaging and Transportation

Packaging and Transportation besarnya 4-36% dari harga penjualan
Packaging and Transportation

Indirect Manufacturing Cost

Payroll Overhead Cost
Laboratory Cost
Plant Overhead Cost
Packaging and shipping Cost
Total Indirect Manufaturing Cost

B.3 Fixed Manufacturing Cost

a. Depresiasi
Depresiasi Besarnya 8-10% dari FCI
Biaya Depresiasi

b. Property Taxes
Luas Tanah
Luas Bangunan
Nilai jual permukaan tanah
Nilai jual permukaan bangunan
Nilai jual tanah (/m^2)
Nilai jual bangunan (/m^2)
Jumlah NJOP bumi
Jumlah NJOP bangunan
Total NJOP dasar pengenaan
NJOPTKP
NJOP perhitungan PBB
NJKP 40%
PBB yang terutang 0.5% NJKP

c. Asuransi
Asuransi besarnya 1% dari FCI
Biaya Asuransi

Fixed Manufacturing Cost

Depreciation cost
Property Taxes cost
Insurance cost
Total Fixed Manufacturing Cost

Manufacturing Cost
Direct Manufacturing Cost
Indirect Manufacturing Cost
Fixed Manufacturing Cost
Total Manufacturing Cost
 30 hari
1969394.40 kg
 $ 3.53 /L
0.7896 kg/L
$ 8,799,865.20
0
30 hari
1244.0837 kg
75.8923895504 /kg
$ 94,416.48

$ 8,894,281.69

Jumlah Gaji Total Gaji

16 Rp 5,000,000.00 Rp 80,000,000.00
8 Rp 5,000,000.00 Rp 40,000,000.00
24 Rp 120,000,000.00
Rp 1,440,000,000.00
$ 104,681.59

Jumlah Gaji Total Gaji

5 Rp 8,500,000.00 Rp 42,500,000.00
14 Rp 7,000,000.00 Rp 98,000,000.00
19 Rp 140,500,000.00
Rp 1,686,000,000.00
$ 122,564.70

(Aries,& Newton, 1955. Tabel 38 hal 164)

7% $ 2,903,665.98

(Aries,& Newton, 1955 hal 168)

iaya maintenance
15% $ 435,549.90

(Aries,& Newton, 1955 hal 168)

punyai range antara 1-5% dari harga penjualan produk per tahun
1%
Harga Produksi (L/thn) Harga jual
$ 1.50 26072220.049537 $ 39,108,330.07

$ 391,083.30

(Aries & Newton , hal 168)

il besarnya 25-50% terhadap nilai bangunan + contingency
 50% $ 1,539,793.71

Biaya
$ 8,894,281.69
$ 104,681.59
$ 122,564.70
$ 2,903,665.98
$ 435,549.90
$ 391,083.30
$ 1,539,793.71
$ 5,497,339.18
Rp 75,621,397,743.19

(Aries & Newton, hal 173).

15-20% dari labour cost
20% $ 20,936.32

(Aries & Newton, hal 174)

nya 15-20% dari labour cost
20% $ 20,936.32

(Aries & Newton, hal 174)

0-100% dari labour cost
50% $ 52,340.80

(Aries & Newton, hal 177)

ion besarnya 4-36% dari harga penjualan produk
4% $ 1,564,333.20

Biaya
$ 20,936.32
$ 20,936.32
$ 52,340.80
$ 1,564,333.20
$ 1,658,546.64
$ 22,814,967,540.09

(Aries & Newton, hal. 180)

8% $ 3,111,070.69

(www.pajak.go.id)
12925 m^2
6925 m^2
$290.78
$363.48
$290.78 Kelas
$363.48 Kelas
$ 3,758,359.99
$ 2,517,083.45
$ 6,275,443.44
$ 872.35
$ 6,274,571.10
$ 2,509,828.44 NJKP untuk industri
$ 125,491.42

(Aries & Newton, hal 182)

1% $ 414,809.43

Biaya
$ 3,111,070.69
$ 125,491.42
$ 414,809.43
$ 3,651,371.54

Biaya
$ 5,497,339.18
$ 1,658,546.64
$ 3,651,371.54
$ 10,807,257.36
Rp 148,664,632,215.76
C. General Expensive
C.1 Administrasi
C.1.1 Management Salaries
Jabatan Jumlah
Direktur Utama 1
Manajer produksi 1
Manajer keuangan dan umum 1
staff ahli 2
sekretaris 2
karyawan laboratorium 4
karyawan keamanan 8
karyawan bagian pemasaran 2
karyawan bagian keuangan 2
karyawan bagian pembelian 2
karyawan litbang 2
karyawan proses 10
karyawan teknik 2
karyawan mekanik 2
karyawan instrumen dan listrik 2
karyawan utilitas 8
Dokter 1
sopir 4
petugas kebersihan 4
Total 60
Gaji Pegawai dalam 1 tahun
Total

C.1.2 Peralatan Kantor dan Komunikasi

Biaya peralatan kantor dan komunikasi selama 1 tahun $ 145,391.10

C.1.3 Legal Fee's and Auditing

Legal Fee’s and Auditing disediakan setiap tahun berdasarkan 3% dari (labour cost + supervise cost + maintenance cost)
Legal Fee's and Auditing 3%

Administration cost Biaya

Management Salaries $ 393,428.32
Peralatan Kantor dan Komunikasi $ 145,391.10
Legal Fee's and Auditing $ 93,927.37
Total Administration cost $ 632,746.79

C.2 Sales Expense (halaman 186, Aries & Newton)

Biaya Sales Expense 3-12% dari Sales Price
Biaya Sales Expense 10%

C.3 Research (hal.187, Aries & Newton)

Biaya Research 3,5-8% dari Sales Price
Biaya Research 5%

C.4 Finance (Peters and Timmerhaus, hal 211)

Biaya finance, besarnya adalah 0-10% dari total capital invesment
Biaya finance 6%
General Expanse Biaya
Administration Cost $ 632,746.79
Salas Expanse $ 3,910,833.01
Research $ 1,955,416.50
Finance $ 3,326,168.62
Total General Expanse $ 9,825,164.92

Biaya Produksi Biaya

Manufacturing Cost
General Expanse
Total Biaya Produksi
2. Analiasa Kelayakan
Total Penjualan
Total Biaya Produksi
Keuntungan sebelum pajak
Pajak 25% dari keuntungan
Keuntungan setelah pajak
A. Percent Profit Sales (POS)
Sebelum pajak
Setelah pajak
$ 10,807,257.36
$ 9,825,164.92
$ 20,632,422.28
Rp283,819,600,867.33
$ 39,108,330.07
$ 20,632,422.28
$ 18,475,907.80
$ 4,618,976.95
$ 13,856,930.85
Rp190,615,940,726.11
47.24%
35.43%

B. Return On Investment (ROI)

Sebelum pajak 44.54%
Sesudah pajak 33.41%

C. Pay Out Time (POT)

POT sebelum pajak 1.83
POT setelah pajak 2.30

D. Data untuk Perhitungan BEP dan SDP

D.1 Fix Cost (Fa)
Fix Cost (Fa) Biaya
Depresiasi $ 3,111,070.69
Property Taxes $ 125,491.42
Asuransi $ 414,809.43
Total Fix Cost $ 3,651,371.54

D.2 Variabel Cost (Va)

Variable Cost Biaya
Raw Material $ 8,894,281.69
Utilitas $ 1,539,793.71
Packaging & Transportation $ 1,564,333.20
Royalty & Patent $ 391,083.30
Total Variable Cost $ 12,389,491.90
D.3 Regulated Cost (Ra)
Regulated Cost Biaya
Labour $ 104,681.59
Supervision $ 122,564.70
Laboratorium $ 20,936.32
Maintenance $ 2,903,665.98
Payroll Overhead $ 20,936.32
Plant Supplies $ 435,549.90
Plant Overhead $ 52,340.80
General Expanses $ 9,825,164.92
Total Regulated cost $ 13,485,840.53

D.4 Sales (Sa)

Penjualan produk selama 1 tahun $ 39,108,330.07

D.5 Break Event Point (BEP)

BEP 44.55%

E. Shutdown Point (SDP)

SDP 23.41%

F. Discounted Cash Flow-Rate of Return (DCF-ROR)

Fixed Capital Invesment $ 41,480,942.59
Working Capital Invesment $ 13,955,201.03
Nilai sisa pabrik $ 2,074,047.13
Umur pabrik 13
Cash Flow $ 17,183,099.46
Discounted Cash Flow 43.81%

n 1/(1+i)^n
1 1
2 1
3 1
4 1
5 1
6 1
7 1
8 1
9 1
10 1
10
$ 55,436,143.62 $ 172,254,762.71

Tahun Cash Flow

0 $ (55,436,143.62)
1 $ -
2 $ -
 3 $ -
4 $ -
5 $ -
6 $ -
7 $ -
8 $ -
9 $ -
10 $ -

Interest 4.25%
Net Present Value ($55,436,143.62)
Net Present Value ($55,436,143.62)
IRR Err:523
 Gaji Total Gaji
Rp 55,000,000.00 Rp 55,000,000.00
Rp 40,000,000.00 Rp 40,000,000.00
 Rp 40,000,000.00 Rp 40,000,000.00
Rp 25,000,000.00 Rp 50,000,000.00
Rp 6,000,000.00 Rp 12,000,000.00
Rp 5,000,000.00 Rp 20,000,000.00
Rp 5,000,000.00 Rp 40,000,000.00
Rp 5,000,000.00 Rp 10,000,000.00
Rp 5,000,000.00 Rp 10,000,000.00
Rp 5,000,000.00 Rp 10,000,000.00
Rp 5,000,000.00 Rp 10,000,000.00
Rp 5,000,000.00 Rp 50,000,000.00
Rp 5,000,000.00 Rp 10,000,000.00
Rp 5,000,000.00 Rp 10,000,000.00
Rp 5,000,000.00 Rp 10,000,000.00
Rp 5,000,000.00 Rp 40,000,000.00
Rp 10,000,000.00 Rp 10,000,000.00
Rp 3,000,000.00 Rp 12,000,000.00
Rp 3,000,000.00 Rp 12,000,000.00
Rp 451,000,000.00
Rp 5,412,000,000.00
$ 393,428.32

cost + supervise cost + maintenance cost)

$ 93,927.37
Rp 1,292,064,877.16

ies & Newton)

$ 3,910,833.01

$ 1,955,416.50

merhaus, hal 211)

$ 3,326,168.62
(UU 36 tahun 2008)

Tahun
Tahun
Tahun

Present Value
($55,436,143.62) $ 55,436,143.62
$0.00
$0.00
 $0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00

(Suku bunga Bank Indonesia per 19 Februari 2018)