10,10 2.124,00 2.225,95 4.302.391,50 4.510.197,01 4.728.039,52 4.956.403,83 5.195.798,14 5.446.755,19 5.709.833,46 5.985.618,42 6.274.723,79 6.577.

792,95
10,50 - - - - - - - - - - - -
15,90 1.812,00 1.898,98 5.778.157,27 6.057.242,26 6.349.807,06 6.656.502,75 6.978.011,83 7.315.049,80 7.668.366,70 8.038.748,82 8.427.020,38 8.834.045,47
19,80 - - - - - - - - - - - -
20,70 - - - - - - - - - - - -
24,50 - - - - - - - - - - - -
Jumlah ESA4 20.243,00 21.214,66 17.446.511,99 18.289.178,52 19.172.545,84 20.098.579,81 21.069.341,21 22.086.990,39 23.153.792,03 24.272.120,18 25.444.463,59 26.673.431,18
CESA
4(‘18-‘22) 217.748.412,41

VDF4 ESA4 (2017) ESA4 (2019) ESA4 (2030) ESA4 (2031) ESA4 (2032) ESA4 (2033) ESA4 (2034) ESA4 (2035) ESA4 (2036) ESA4 (2037) ESA4 (2038)
faktual
(1) (2) (3) (4) (5) (6) (7) (7) (7) (7) (7) (7)
1,00 2.937,00 944.047,50 989.644,99 1.037.444,84 1.087.553,43 1.140.082,26 1.195.148,23 1.252.873,89 1.313.387,70 1.376.824,33 1.443.324,94
0,55 6.677,00 1.180.412,95 1.237.426,89 1.297.194,61 1.359.849,11 1.425.529,82 1.494.382,91 1.566.561,61 1.642.226,53 1.721.546,07 1.804.696,75
4,50 6.693,00 9.681.067,25 10.148.662,80 10.638.843,21 11.152.699,34 11.691.374,72 12.256.068,12 12.848.036,21 13.468.596,36 14.119.129,56 14.801.083,52
10,10 2.124,00 6.895.500,35 7.228.553,01 7.577.692,12 7.943.694,65 8.327.375,10 8.729.587,32 9.151.226,39 9.593.230,62 10.056.583,66 10.542.316,65
10,50 - - - - - - - - - - -
15,90 1.812,00 9.260.729,86 9.708.023,12 10.176.920,63 10.668.465,90 11.183.752,80 11.723.928,06 12.290.193,79 12.883.810,15 13.506.098,18 14.158.442,72
19,80 - - - - - - - - - - -
20,70 - - - - - - - - - - -
24,50 - - - - - - - - - - -
Jumlah ESA4 20.243,00 27.961.757,91 29.312.310,81 30.728.095,42 32.212.262,43 33.768.114,71 35.399.114,65 37.108.891,89 38.901.251,37 40.780.181,81 42.749.864,59
CESA
4(‘18-‘22) 566.690.501,00

IRI = e0.023 [IRI(to) + 263 ( 1 + SNC) -5 NE4(t)]

Tahun SNC CESA 4 Prediksi Nilai IRI Kondisi Tahun SNC CESA 4 Prediksi Nilai IRI Kondisi

2018 2,81 2,12E+04 3,96 Baik 2029 2,81 2,80E+07 13,32 Rusak Berat
2019 2,81 1,74E+07 9,80 Rusak Ringan 2030 2,81 2,93E+07 13,78 Rusak Berat
2020 2,81 1,83E+07 10,08 Rusak Ringan 2031 2,81 3,07E+07 14,25 Rusak Berat
2021 2,81 1,92E+07 10,38 Rusak Ringan 2032 2,81 3,22E+07 14,75 Rusak Berat
2022 2,81 2,01E+07 10,69 Rusak Ringan 2033 2,81 3,38E+07 15,27 Rusak Berat
2023 2,81 2,11E+07 11,01 Rusak Ringan 2034 2,81 3,54E+07 15,82 Rusak Berat
2024 2,81 2,21E+07 11,35 Rusak Ringan 2035 2,81 3,71E+07 16,39 Rusak Berat
2025 2,81 2,32E+07 11,71 Rusak Ringan 2036 2,81 3,89E+07 16,99 Rusak Berat
2026 2,81 2,43E+07 12,09 Rusak Berat 2037 2,81 4,08E+07 17,62 Rusak Berat
2027 2,81 2,54E+07 12,48 Rusak Berat 2038 2,81 4,27E+07 18,28 Rusak Berat
2028 2,81 2,67E+07 12,89 Rusak Berat