BISNIS
MARITIM
ANALISA INVESTASI JANGKA
PANJANG
Oleh Kelompok 5 :
1. Indra Wahyu W.
4211100071
2. Eko Haryanto
3. Dewi Yuni Astutik
4211100086
4. Nanie Permatasari
4211100087
5. Dinny Safita R.
6. Ahmad Hanafi
4211100076
4211100096
4211100097
DAFTAR ISI
DAFTAR ISI.................................................................................................................. 0
BAB 1.......................................................................................................................... 1
PENDAHULUAN........................................................................................................... 1
1.1 Latar Belakang........................................................................................................ 1
1.2 Tujuan.................................................................................................................. 1
1.3 Rumusan Masalah.................................................................................................... 1
BAB 2.......................................................................................................................... 2
TINJAUAN PUSTAKA..................................................................................................... 2
2.1 Penentuan Alur Pelayaran.......................................................................................... 2
2.2 Penentuan Kapal...................................................................................................... 3
2.3 Potensi Pasar.......................................................................................................... 3
2.4 Regulasi Kapal........................................................................................................ 4
BAB 3.......................................................................................................................... 5
ANALISA DATA............................................................................................................. 5
3.1 Peninjauan Kapal Terhadap Regulasi............................................................................. 5
3.2 Perhitungan Ekonomi Kapal....................................................................................... 5
BAB 4........................................................................................................................ 21
KESIMPULAN............................................................................................................. 21
DAFTAR PUSTAKA...................................................................................................... 22
Lampiran..................................................................................................................... 23
BAB 1
PENDAHULUAN
1.1 Latar Belakang
Untuk membangkitkan industri maritim bukanlah perkara mudah. Sebab letak
geografis Indonesia yang terbuka menjadi ancaman bagi para pengusaha di sektor maritim.
Pertahanan laut yang lemah karena tidak didukung dengan alat pertahanan yang canggih.
Sementara, kucuran kredit di sektor maritime belum optimal.
Namun hal itu semua bukanlah menjadi alasan untuk menuju Negara maritime.
Membangkitkan industry maritime di sektor makanan, hasil laut dan perikanan menjadi
prioritas bagi Kementrian Perindustrian. Selain itu semua, di sektor galangan kapal nasional
tidak kalah pentingnya untuk dibangkitkan kembali.
Sungguh ironis, Negara Indonesia yang merupakan Negara kepulauan sampai
sekarang kita tidak punya perusahaan pelayaran nasional yang bisa disejajarkan dengan
Neptune Orient Line (NOL)-nya Singapura untuk trayek luar negeri. Djakarta Lloyd, yang
disebut-sebut sebagai flag carrier (BUMN) ternyata hanya memiliki beberapa gelintir kapal
pengangkut peti kemas. Itu pun bertonase kecil. Jangan lupa, di Negara kepulauan terbesar
di dunia ini, sampai sekarang sektor perbankannya masih menganggap bisnis maritime,
khususnya pelayaran, sebagai bidang usaha yang berisiko tinggi.
1.2 Tujuan
Tujuan dari analisa investasi jangka panjang adalah :
1. Mengetahui faktor-faktor yang mempengaruhi dalam pemilihaninvestasi kapal dalam
bidang pelayaran.
2. Mengetahui investasi kapal yang paling menguntungkan pada rute pelayaran
domestic.
1.3 Rumusan Masalah
1. Faktor apa saja yang mempengaruhi dalam pemilihan investasi kapal dalam bidang
pelayaran?
2. Bagaimana cara menentukan investasi kapal yang paling mnguntungkan dalam
bidang pelayaran?
BAB 2
TINJAUAN PUSTAKA
2.1 Penentuan Alur Pelayaran
Rute domestik yang dipilih adalah Pelabuhan Merak Bakauheni. Bakauheni
adalah sebuah pelabuhan penyeberangan yang terletak di Kecamatan Bakauheni,
Kabupaten Lampung Selatan. Terletak di ujung selatan dari Jalan Raya Lintas Sumatera,
pelabuhan Bakauheni menghubungkan Sumatera dengan Jawa via perhubungan laut.
KMP Port Link adalah kapal bekas yang sebelumnya bernama Stena Caledonia
milik Stena Line. Pada era 1980 hingga 1990-an, kapal ini melayani pelayaran di lintasan
Belfast, Irlandia UtaraStranraer, Skotlandia.
Kapal ini dibangun di galangan Harland and Wolff, sama dengan produsen kapal
Titanic. Kapal ini berukuran panjang 122,51 meter, lebar 21 meter, dan draf 5,02 meter.
Desain awal kapal ini mampu mengangkut 1.154 penumpang, 309 mobil, dan 62
truk (panjang 12 meter) dengan kecepatan maksimal 19 knot atau 36 kilometer per jam.
Namun, setelah dimodifikasi di bagian interiornya pada 1999, kapasitas penumpangnya
berkurang menjadi 1.000 orang..
KMP Port Link merupakan satu dari empat kapal yang didatangkan oleh ASDP
pada tahun ini. Dia bilang, total harga 4 kapal tersebut Rp 350 miliar. Jadi harga satu
kapalnya sekitar Rp 75 miliar dan harga ini sudah termasuk biaya perbaikannya.
BAB 3
ANALISA DATA
3.1 Peninjauan Kapal Terhadap Regulasi
Sesuai surat keputusan menteri perhubungan Republik Indonesia nomor 57 tahun 1984,
maka kami memutuskan :
1. Kapal yang dipilih adalah jenis kapal Ro-Ro Ferry yang beroperasi 25 tahun. Hal ini
mempertimbangkan usia kapal yang sesuai usia penutupan kapal. Sehingga kapal tidak
perlu melakukan perbaikan yang lebih intensif demi mempertahankan agar kapal dapat
beroperasi lagi setelah usia 25 tahun. Tidak adanya perbaikan yang lebih intensif akan
menghemat biaya yang akan dikeluarkan.
2. Kapal kedua tidak dipilih karena kapal berjenis penyeberangan ini beroperasi selama
35 tahun yang tidak sesuai dengan peraturan surat keputusan menteri perhubungan
Republik Indonesia dan kapal yang telah beroperasi lama atau tua cenderung biaya
perawatan lebih sehingga biaya pengeluaran membengkak.
3.2 Perhitungan Ekonomi Kapal
Pilihan kasus yang terjadi :
1. Saudara dan tim dalam kelompok yang terdiri dari lima orang diminta untuk
menyediakan 3 unit kapal Ro-Ro Ferry untuk suatu rute domestic yang ditentukan
sendiri dengan lama operasi 25 tahun.
Solusi dari kasus tersebut :
a. Kapal
b. Rute Kapal
c. Biaya kapal per satuan waktu
2. Perhitungan
a. Data Kapal
1. Ukuran Utama
Panjang
kapal
Lebar kapal
Sarat air
kapal
Kecepatan
Kapal
12 met
2 er
met
21 er
met
5 er
15 knot
100 oran
Mobil
Truk (12 m)
0 g
309 unit
62 unit
3. Waktu Pengoperasian
Lama
Pelayaran
Lama Bongkar Muat
Lama Pelayaran
(badai)
Total lama
operasi
ja
2 m
ja
8 m
ja
4 m
10 - 12
Jam
1 x 30 =
30
Rp
75.000.000.000,0
0
3 unit
Rp
225.000.000.000
,00
Total Biaya
Pembelian
B.
225,000,000,00
0
Rp
10.000.000.000,0
0
3 unit
Rp
30,000,000,000.
ulang
30.000.000.000,00
TOTAL BIAYA
AWAL
00
255,000,000,0
00
Jumla
h
Total
20000000
60000000
720000000
17000000
51000000
612000000
15000000
45000000
540000000
8000000
24000000
288000000
6000000
Juru mudi
17000000
Kelasi
Juru Masak
pelayan
Kepala
Kamar
Mesin
(Chief
Engineer)
Masinis
Masinis II
Mandor
mesin
Juru
minyak
(oiler)
Pembantu
2
1
1
6
3
3
6000000
5000000
3000000
18000000
15300000
0
36000000
15000000
9000000
216000000
183600000
0
432000000
180000000
108000000
17000000
51000000
612000000
1
1
3
3
12000000
10000000
36000000
30000000
432000000
360000000
6000000
18000000
216000000
12000000
10800000
0
129600000
0
3000000
9000000
108000000
Posisi Kru
Kapal
Nakhoda
(Master)
Muliam I
(Chief
Officer)
Mualim
Operator
radio
Serang
Besar Gaji
Gaji/bulan/
Gaji per
ABK
bulan
Gaji per
tahun
di kamar
mesin
(wiper)
TOTAL GAJI
/TAHUN
IDR
7,956,000,000
B.
880
0
kondisi 15
knots
kondisi 19
knots
kondisi 4 knots
10 - 12 Jam
60
% dari total waktu operasi
C.
D.
biaya/h
ari
biaya/bulan
543840
00
163152000
0
20
20
0
80
0
1200
800
60
total
2060
biaya/liter x
konsumsi
18,128,0 liter/tri
00
p
biaya/tahun
IDR
19,578,240,000.0
0
BIAYA KLASIFIKASI
(RINA)
Biaya Per
tahun
jml
100000000
Total biaya
IDR
300,000,000.00
PREMI ASURANSI
Premi
0.005
E.
BIAYA
PELUMAS
kebutuhan dari minyak pelumas adalah 3.9 m3 = 3.51 ton =
3900 liter
harga minyak per ton =
78,000,000.00
untuk minyak pelumas 3.51 ton
=
Rp
273,780,000.00
pergantian minyak pelumas 1
jadi setiap tahun untuk 3
tahun
kapal=
821,340,
000.00
F.
G.
20,000,000
.00
sewa per
bulan
600,000,000.0
0
sewa per
tahun
IDR
7,200,000,000.00
BIAYA BONGKAR
MUAT
H.
500 lite
0 r
IDR
750,000.00
N
o
1
Keterangan
IDR
IDR
270,000,000.00
270,000,000.00
/hari (Rp)
/bulan (Rp)
/tahun (Rp)
54,384,000.
00
2,281,500.0
0
20,000,000.
00
-
1,631,520,000.
00
19,578,240,00
0.00
821,340,000.0
0
7,200,000,000.
00
-
68,445,000.00
600,000,000.0
0
-
10
Fresh water
750,000.00
22,500,000.00
Premi Asuransi
30,902,777.
78
927,083,333.3
3
270,000,000.0
0
11,125,000,00
0.00
Perawatan
&perbaikan rutin 3
KAPAL
83,333,333.
33
2,500,000,000.
00
30,000,000,00
0.00
Biaya klasifikasi
833,333.33
25,000,000.00
22,100,000.
00
214,584,944
.44
663,000,000.0
0
6,437,548,333.
33
300,000,000.0
0
7,956,000,000.
00
77,250,580,00
0.00
6,666.67
6,666.67
3,333.33
5,000.00
200,000.00
200,000.00
100,000.00
150,000.00
2,400,000.00
2,400,000.00
1,200,000.00
1,800,000.00
150,000.00
4,500,000.00
54,000,000.00
150,001.00
3,000,000.0
0
3,321,667.6
7
217,906,612
.11
2,000,000.00
24,000,000.00
1,080,000,000.
00
1,165,800,000.
00
78,416,380,00
0.00
90,000,000.00
97,150,000.00
6,534,698,333.
33
KETERANGAN
BIAYA RUTIN
operasional kapal
operasional kantor
TOTAL
2014
2015
2016
2017
77,250,580,0
00
1,165,800,00
0
78,416,380,0
00
77,250,580,
000
1,165,800,0
00
78,416,380,
000
77,250,580,
000
1,165,800,0
00
78,416,380,
000
77,250,580,
000
1,165,800,0
00
78,416,380,
000
2018
2019
2020
2021
2022
79,568,097,40
0
79,568,097,40
0
1,200,774,000
80,768,871,40
0
1,200,774,000
80,768,871,40
0
79,568,097,4
00
1,200,774,00
0
80,768,871,4
00
79,568,097,
400
1,200,774,0
00
80,768,871,
400
79,568,097,
400
1,200,774,0
00
80,768,871,
400
11
2023
2024
2025
2026
2027
81,955,140,32
2
81,955,140,32
2
1,236,797,220
83,191,937,54
2
1,236,797,220
83,191,937,54
2
81,955,140,3
22
1,236,797,22
0
83,191,937,5
42
81,955,140,
322
1,236,797,2
20
83,191,937,
542
81,955,140,
322
1,236,797,2
20
83,191,937,
542
2028
2029
2030
2031
2032
84,413,794,53
2
84,413,794,53
2
1,273,901,137
85,687,695,66
8
1,273,901,137
85,687,695,66
8
84,413,794,5
32
1,273,901,13
7
85,687,695,6
68
84,413,794,
532
1,273,901,1
37
85,687,695,
668
84,413,794,
532
1,273,901,1
37
85,687,695,
668
2033
2034
2035
2036
2037
86,946,208,36
8
86,946,208,36
8
1,312,118,171
88,258,326,53
8
1,312,118,171
88,258,326,53
8
86,946,208,3
68
1,312,118,17
1
88,258,326,5
38
86,946,208,
368
1,312,118,1
71
88,258,326,
538
86,946,208,
368
1,312,118,1
71
88,258,326,
538
2038
89,554,594,61
9
1,351,481,716
90,906,076,33
4
Dewas
a
Biaya/or
g
jmlh
13000
800
Total
104000
00
12
Anak anak
8000
200
TOTA
L
Biaya untuk 3
kapal
36000000
160000
0
120000
00
1080000000
12,960,000,000
2 Mobil
Jumlah
Biaya/u
nit
109
275000
sedan
200
242000
barang
TOTAL
299750
00
484000
00
IDR
78,375,000.00
84,645,000,000.
00
Truck 12
3 meter
62
11260
00
698120
00
TOTAL
209,436,
000.00
IDR
6,283,080,000.00
Pendapatan 3
kapal
pendapatan per
bulan
480561000
14416830000
75,396,960,000.
00
pendapatan per
tahun
173,001,960,00
0
186,040,33
5,000
13
PENDAPAT
AN
No
1
KETERANGAN
Penumpang (3
kapal)
Mobil (kapal)
Truk (kapal)
TOTAL
2014
12,960,000,0
00
84,645,000,0
00
75,396,960,
000
173,001,960,
000
2015
12,960,000,0
00
84,645,000,0
00
75,396,960,0
00
173,001,960,
000
2016
12,960,000,0
00
84,645,000,0
00
75,396,960,0
00
173,001,960,
000
2017
12,960,000,0
00
84,645,000,0
00
75,396,960,0
00
173,001,960,
000
2018
13,348,800,0
00
87,184,350,0
00
77,658,868,
800
178,192,018,
800
2019
13,348,800,0
00
87,184,350,0
00
77,658,868,8
00
178,192,018,
800
2020
13,348,800,0
00
87,184,350,0
00
77,658,868,8
00
178,192,018,
800
2021
13,348,800,0
00
87,184,350,0
00
77,658,868,8
00
178,192,018,
800
2022
13,348,800,0
00
87,184,350,0
00
77,658,868,8
00
178,192,018,
800
2023
13,749,264,0
00
89,799,880,5
00
79,988,634,8
64
183,537,779,
364
2024
13,749,264,0
00
89,799,880,5
00
79,988,634,8
64
183,537,779,
364
2025
13,749,264,0
00
89,799,880,5
00
79,988,634,8
64
183,537,779,
364
2026
13,749,264,0
00
89,799,880,5
00
79,988,634,8
64
183,537,779,
364
2027
13,749,264,0
00
89,799,880,5
00
79,988,634,8
64
183,537,779,
364
2028
14,161,741,9
20
92,493,876,9
15
82,388,293,9
10
189,043,912,
745
2029
14,161,741,9
20
92,493,876,9
15
82,388,293,9
10
189,043,912,
745
2030
14,161,741,9
20
92,493,876,9
15
82,388,293,9
10
189,043,912,
745
2031
14,161,741,9
20
92,493,876,9
15
82,388,293,9
10
189,043,912,
745
2032
14,161,741,9
20
92,493,876,9
15
82,388,293,9
10
189,043,912,
745
14
2033
14,586,594,1
78
95,268,693,2
22
84,859,942,7
27
194,715,230,
127
2034
14,586,594,1
78
95,268,693,2
22
84,859,942,7
27
194,715,230,
127
2035
14,586,594,1
78
95,268,693,2
22
84,859,942,7
27
194,715,230,
127
2036
14,586,594,1
78
95,268,693,2
22
84,859,942,7
27
194,715,230,
127
2037
14,586,594,1
78
95,268,693,2
22
84,859,942,7
27
194,715,230,
127
2038
15,024,192,0
03
98,126,754,0
19
87,405,741,0
09
200,556,687,
031
PERHITUNGAN
1 LABA
Perhitungan
Laba=
=
No
KETERANGA
N
Pendapatan
173,001,960,
000
94,585,580,0
00
78,416,380,
000
2014
173,001,960,
000
78,416,380,0
00
2015
173,001,960,
000
78,416,380,0
00
2016
173,001,960,
000
78,416,380,0
00
2017
173,001,960,
000
78,416,380,0
00
TOTAL
94,585,580,0
00
94,585,580,0
00
94,585,580,0
00
94,585,580,0
00
2018
178,192,018,
800
80,768,871,4
00
2019
178,192,018,
800
80,768,871,4
00
2020
178,192,018,
800
80,768,871,4
00
2021
178,192,018,
800
80,768,871,4
00
2022
178,192,018,
800
80,768,871,4
00
2 pengeluaran
15
97,423,147,4
00
97,423,147,4
00
97,423,147,4
00
97,423,147,4
00
97,423,147,4
00
2023
183,537,779,
364
83,191,937,5
42
2024
183,537,779,
364
83,191,937,5
42
2025
183,537,779,
364
83,191,937,5
42
2026
183,537,779,
364
83,191,937,5
42
2027
183,537,779,
364
83,191,937,5
42
100,345,841,
822
100,345,841,
822
100,345,841,
822
100,345,841,
822
100,345,841,
822
2028
189,043,912,
745
85,687,695,6
68
2029
189,043,912,
745
85,687,695,6
68
2030
189,043,912,
745
85,687,695,6
68
2031
189,043,912,
745
85,687,695,6
68
2032
189,043,912,
745
85,687,695,6
68
103,356,217,
077
103,356,217,
077
103,356,217,
077
103,356,217,
077
103,356,217,
077
2033
194,715,230,
127
88,258,326,5
38
2034
194,715,230,
127
88,258,326,5
38
2035
194,715,230,
127
88,258,326,5
38
2036
194,715,230,
127
88,258,326,5
38
2037
194,715,230,
127
88,258,326,5
38
106,456,903,
589
106,456,903,
589
106,456,903,
589
106,456,903,
589
106,456,903,
589
2038
200,556,687,
031
90,906,076,3
34
109,650,610,
697
16
e. Investasi kapal
Biaya Perencanaan
=
Modal Sendiri 45%
=
Bank Loan
55% =
Hutang
Bank
Pembayara
n 20%
Bunga 15%
Total
Pembayara
n
255,000,000,000
.00
114,750,000,000
.00
140,250,000,000
.00
2016
140,250,000,00
0.00
28,050,000,000
.00
4,207,500,000.
00
2017
112,200,000,00
0.00
28,050,000,000
.00
4,207,500,000.
00
2018
84,150,000,00
0.00
28,050,000,00
0.00
4,207,500,000
.00
2019
56,100,000,00
0.00
28,050,000,00
0.00
4,207,500,000
.00
2020
28,050,000,00
0.00
28,050,000,00
0.00
4,207,500,000.
00
32,257,500,000
.00
32,257,500,000
.00
32,257,500,00
0.00
32,257,500,00
0.00
32,257,500,00
0.00
Hutang Bank
Pembayaran
20%
Bunga 15%
Total
Pembayaran
2016
15,683,276,00
0.00
3,136,655,200
.00
470,498,280.0
0
3,607,153,480
.00
78,416,380,0
00
62,733,104,0
00
15,683,276,0
00
2017
12,546,620,80
0.00
3,136,655,200
.00
470,498,280.0
0
3,607,153,480
.00
2018
9,409,965,60
0.00
3,136,655,20
0.00
470,498,280.
00
3,607,153,48
0.00
2019
6,273,310,40
0.00
3,136,655,20
0.00
470,498,280.
00
3,607,153,48
0.00
2020
3,136,655,20
0.00
3,136,655,20
0.00
470,498,280.
00
3,607,153,48
0.00
f. Model Kerjasama
17
Year 1
2013
COST
FIXED COST
INCOME
M Rp / year
M Rp / year
Container
M Rp / year
Total Revenue
M Rp / year
M Rp / year
M Rp / year
M Rp / year
Insurance
Crews Wage
Ground Crews Wage + incentives
M Rp / year
M Rp / year
M Rp / year
M Rp / year
Classification
M Rp / year
M Rp / year
17,300,196,000
-
173,001,960,000
17,300,196,000
-
190,302,156,000
190,302,156,000
11,125,000,000.00
7,956,000,000
-
11,125,000,000
7,956,000,000
-
1,165,800,000.00
300,000,000.00
1,165,800,000
300,000,000
30,000,000,000
30,000,000,000
50,546,800,000.00
50,546,800,000.00
19,578,240,000
821,340,000
270,000,000
19,578,240,000
821,340,000
270,000,000
7,200,000,000
7,200,000,000
M Rp / year
1,080,000,000
1,080,000,000
M Rp / year
M Rp / year
28,949,580,000
28,949,580,000
79,496,380,000.00
79,496,380,000.00
Year 3
2015
Year 5
2017
173,001,960,000
Year 2
2014
M Rp / year
Fuel Oil
M Rp / year
Lubrication Oil
Fresh Water
Passenger Charges
Port Charges
Voyage incentive for crews (3.6%
Revenue)
Sales & Marketing
M Rp / year
M Rp / year
M Rp / year
M Rp / year
173,001,960,000
Year 4
2016
173,001,960,000
M Rp / year
173,001,960,000
Year 6
2018
178,192,018,800
Year 7
2019
178,192,018,800
18
17,300,196,000
-
17,300,196,000
-
17,300,196,000
-
17,819,201,880
196,011,220,680
17,819,201,880
-
190,302,156,000
190,302,156,000
190,302,156,000
11,125,000,000
11,125,000,000
11,125,000,000
11,458,750,000
11,458,750,000
7,956,000,000
-
7,956,000,000
-
7,956,000,000
-
8,194,680,000
-
8,194,680,000
-
1,165,800,000
1,165,800,000
1,165,800,000
1,200,774,000
1,200,774,000
300,000,000
300,000,000
300,000,000
309,000,000
309,000,000
30,000,000,000
30,000,000,000
30,000,000,000
30,900,000,000
30,900,000,000
50,546,800,000.00
50,546,800,000.00
50,546,800,000.00
19,578,240,000
19,578,240,000
19,578,240,000
821,340,000
821,340,000
270,000,000
52,063,204,000.00
196,011,220,680
52,063,204,000.00
20,165,587,200
20,165,587,200
821,340,000
845,980,200
845,980,200
270,000,000
270,000,000
278,100,000
278,100,000
7,200,000,000
7,200,000,000
7,200,000,000
7,416,000,000
7,416,000,000
1,080,000,000
1,080,000,000
1,080,000,000
1,112,400,000
1,112,400,000
28,949,580,000
28,949,580,000
28,949,580,000
29,818,067,400
29,818,067,400
79,496,380,000.00
79,496,380,000.00
79,496,380,000.00
81,881,271,400.00
81,881,271,400.00
Year 8
2020
Year 9
2021
Year 10
2022
Year 11
2023
Year 12
2024
178,192,018,800
178,192,018,800
178,192,018,800
183,537,779,364
183,537,779,364
17,819,201,880
-
17,819,201,880
-
17,819,201,880
-
18,353,777,936
-
18,353,777,936
-
196,011,220,680
196,011,220,680
196,011,220,680
201,891,557,300
201,891,557,300
19
11,458,750,000
11,458,750,000
11,458,750,000
11,802,512,500
11,802,512,500
8,194,680,000
-
8,194,680,000
-
8,194,680,000
-
8,440,520,400
-
8,440,520,400
-
1,200,774,000
1,200,774,000
1,200,774,000
1,236,797,220
1,236,797,220
309,000,000
309,000,000
309,000,000
318,270,000
318,270,000
30,900,000,000
30,900,000,000
30,900,000,000
31,827,000,000
31,827,000,000
52,063,204,000.00
52,063,204,000.00
52,063,204,000.00
53,625,100,120.00
53,625,100,120.00
20,165,587,200
20,165,587,200
20,165,587,200
20,770,554,816
20,770,554,816
845,980,200
845,980,200
845,980,200
871,359,606
871,359,606
278,100,000
278,100,000
278,100,000
286,443,000
286,443,000
7,416,000,000
7,416,000,000
7,416,000,000
7,638,480,000
7,638,480,000
1,112,400,000
1,112,400,000
1,112,400,000
1,145,772,000
1,145,772,000
29,818,067,400
29,818,067,400
29,818,067,400
30,712,609,422
30,712,609,422
81,881,271,400.00
81,881,271,400.00
81,881,271,400.00
84,337,709,542.00
84,337,709,542.00
Year 13
2025
Year 14
2026
Year 15
2027
Year 16
2028
Year 17
2029
183,537,779,364
183,537,779,364
183,537,779,364
189,043,912,744.92
189,043,912,744.92
18,353,777,936
-
18,353,777,936
-
18,353,777,936
-
18,904,391,274
-
18,904,391,274
-
201,891,557,300
201,891,557,300
201,891,557,300
207,948,304,019
207,948,304,019
11,802,512,500
11,802,512,500
11,802,512,500
12,156,587,875.00
12,156,587,875.00
8,440,520,400
-
8,440,520,400
-
8,440,520,400
-
8,693,736,012.00
-
8,693,736,012.00
-
1,236,797,220
1,236,797,220
1,236,797,220
1,273,901,136.60
1,273,901,136.60
318,270,000
318,270,000
318,270,000
327,818,100.00
327,818,100.00
20
31,827,000,000
53,625,100,120.00
31,827,000,000
53,625,100,120.00
31,827,000,000
53,625,100,120.00
32,781,810,000.00
55,233,853,123.60
32,781,810,000.00
55,233,853,123.60
20,770,554,816
20,770,554,816
20,770,554,816
21,393,671,460.48
21,393,671,460.48
871,359,606
871,359,606
871,359,606
897,500,394.18
897,500,394.18
286,443,000
286,443,000
286,443,000
295,036,290.00
295,036,290.00
7,638,480,000
7,638,480,000
7,638,480,000
7,867,634,400.00
7,867,634,400.00
1,145,772,000
1,145,772,000
1,145,772,000
1,180,145,160.00
1,180,145,160.00
30,712,609,422
30,712,609,422
30,712,609,422
31,633,987,705
31,633,987,705
84,337,709,542.00
84,337,709,542.00
84,337,709,542.00
86,867,840,828.26
86,867,840,828.26
Year 18
2030
Year 19
2031
Year 20
2032
Year 21
2033
Year 22
2034
189,043,912,744.92
189,043,912,744.92
189,043,912,744.92
194,715,230,127.27
194,715,230,127.27
18,904,391,274
-
18,904,391,274
-
18,904,391,274
-
19,471,523,013
-
19,471,523,013
-
207,948,304,019
207,948,304,019
207,948,304,019
214,186,753,140
214,186,753,140
12,156,587,875.00
12,156,587,875.00
12,156,587,875.00
12,521,285,511.25
12,521,285,511.25
8,693,736,012.00
-
8,693,736,012.00
-
8,693,736,012.00
-
8,954,548,092.36
-
8,954,548,092.36
-
1,273,901,136.60
1,273,901,136.60
1,273,901,136.60
1,312,118,170.70
1,312,118,170.70
327,818,100.00
327,818,100.00
327,818,100.00
337,652,643.00
337,652,643.00
32,781,810,000.00
32,781,810,000.00
32,781,810,000.00
33,765,264,300.00
33,765,264,300.00
55,233,853,123.60
55,233,853,123.60
55,233,853,123.60
56,890,868,717.31
56,890,868,717.31
21,393,671,460.48
21,393,671,460.48
21,393,671,460.48
22,035,481,604.29
22,035,481,604.29
897,500,394.18
897,500,394.18
897,500,394.18
924,425,406.01
924,425,406.01
21
295,036,290.00
295,036,290.00
295,036,290.00
303,887,378.70
303,887,378.70
7,867,634,400.00
7,867,634,400.00
7,867,634,400.00
8,103,663,432.00
8,103,663,432.00
1,180,145,160.00
1,180,145,160.00
1,180,145,160.00
1,215,549,514.80
1,215,549,514.80
31,633,987,705
31,633,987,705
31,633,987,705
32,583,007,336
32,583,007,336
86,867,840,828.26
86,867,840,828.26
86,867,840,828.26
89,473,876,053.11
89,473,876,053.11
Year 23
2035
Year 24
2036
Year 25
2037
194,715,230,127.27
194,715,230,127.27
194,715,230,127.27
200,556,687,031.09
19,471,523,013
-
19,471,523,013
-
19,471,523,013
-
20,055,668,703
-
214,186,753,140
214,186,753,140
214,186,753,140
Year 26
2038
220,612,355,734
12,521,285,511.25
12,521,285,511.25
12,521,285,511.25
12,896,924,076.59
8,954,548,092.36
-
8,954,548,092.36
-
8,954,548,092.36
-
9,223,184,535.13
-
1,312,118,170.70
1,312,118,170.70
1,312,118,170.70
1,351,481,715.82
337,652,643.00
337,652,643.00
337,652,643.00
347,782,222.29
33,765,264,300.00
33,765,264,300.00
33,765,264,300.00
34,778,222,229.00
56,890,868,717.31
56,890,868,717.31
56,890,868,717.31
58,597,594,778.83
22,035,481,604.29
22,035,481,604.29
22,035,481,604.29
22,696,546,052.42
924,425,406.01
924,425,406.01
924,425,406.01
952,158,168.19
303,887,378.70
303,887,378.70
303,887,378.70
313,004,000.06
8,103,663,432.00
8,103,663,432.00
8,103,663,432.00
8,346,773,334.96
1,215,549,514.80
1,215,549,514.80
1,215,549,514.80
1,252,016,000.24
32,583,007,336
32,583,007,336
32,583,007,336
33,560,497,556
22
89,473,876,053.11
P
I
89,473,876,053.11
89,473,876,053.11
92,158,092,334.70
PELNI
Investor
BAB 4
KESIMPULAN
23
DAFTAR PUSTAKA
24
Istianur P, Ilyas. 2013. Kapal Termewah RI Dibikin di Tempat yang sama dengan Titanic.
http://bisnis.liputan6.com/read/612230/kapal-termewah-ri-dibikin-di-tempat-yang-sama-dengantitanic. Diakses pada 25 Oktober 2013, pukul 23.00 WIB.
Jpnn5/p5/c2/ary.
2013.
KMP
Port
Link
Arungi
Selat
Sunda.
http://www.radarlampung.co.id/read/berita-utama/59353-kmp-port-link-arungi-selat-sunda.
Diakses pada 25 Oktober 2013, pukul 23.00 WIB.
Prayogo, Oginawa R. 2013. PERESMIAN KAPAL MOTOR KMP PORT LINK ASDP resmi
luncurkan KMP Port Link. http://industri.kontan.co.id/news/asdp-resmi-luncurkan-kmp-portlink.
Diakses pada 25 Oktober 2013, pukul 23.00 WIB.
PT. Ocean Petro Energi. 2013. http://supplierbahanbakar.blogspot.com/p/update-harga.html.
Diakses pada 25 Oktober 2013, pukul 23.00 WIB.
Wikipedia
bahasa
Indonesia,
ensiklopedia
bebas.
2013.
http://id.wikipedia.org/wiki/Pelabuhan_Bakauheni. Diakses pada 25 Oktober 2013, pukul 23.00
WIB.
Lampiran
1. Daftar Tiket penyeberangan 2013
25
26
27