Skema Investasi 3 Anyarr (Harga Jual Lahan 90%,operasi 100%)
Skema Investasi 3 Anyarr (Harga Jual Lahan 90%,operasi 100%)
Nilai
640,000
200,000
128,000,000,000
500,000,000
500,000,000
250,000,000
129,250,000,000
51%
124,181,372,549
49%
Komponen
Aokasi Dana Cash
Peruntukan Dana
Pembebasan Lahan
Luas Lahan
Harga Lahan
Alokasi Operasionan & Penyiapan Infrastruktur
Luas Lahan Akuisisi Awal
Nilai
124,181,372,549
82,500,000,000
1,100,000
75,000
41,681,372,549
1,740,000
120,977
Total Investasi
PEMDA (Total)
Investor (Total)
129,250,000,000
124,181,372,549
Satuan
m2
Rp/m2
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Satuan
Rp
Rp
m2
Rp/m2
Rp
m2
Rp/m2
Rp
Rp
Komponen
Komposisi
Nilai Penyertaan
PEMDA
51%
129,250,000,000
Investor
49%
124,181,372,549
Weighted Average Cost of Capital
Cost of Fund
7.60%
12.00%
Komponen
Harga Pembebasan Tanah
Kenaikan Harga Beli Tanah
Biaya Pematangan tanah
Kenaikan Biaya
No
Asumsi Keuangan
Keterangan
Operasi Usaha
1 Harga Rata2 Pembebasan Tanah
2 Fasilitas Publik
3 Harga Jual Lahan Matang
4 Kenaikan Harga Jual per Tahun
5 Harga Sewa BPSP
6 Harga Sewa Tanah Lahan
7 Pendapatan Retribusi dan Jasa Maintenance
Biaya Bangunan
8 Bangunan BPSP
9 Bangunan Kantor
10 Kenaikan biaya-biaya
Biaya Umum/Administrasi
11 Biaya Pemeliharaan Kawasan dan Asuransi
12 Biaya Pemeliharaan Bangunan
13 Biaya Kantor
14 Biaya Perjalanan Dinas
15 Biaya Tamu
16 Biaya Telepon, Listrik dan Air
17 Biaya Lain-lain
Biaya Pemasaran
18 Biaya Transaksi Penjuaan (Komisi, Notaris, Bea Legal)
19 Biaya Pengurusan Ijin
20 Biaya Promosi/Advertensi
Transaksi Keuangan Lainnya
21 Pajak Pendapatan
22 Pembagian Keuntungan
Nilai
Satuan
75,000
15%
180,000
0
Unit
rupiah per m2
30% dari lahan
1,125,000 rupiah per m2
9% per tahun
450,000 rupiah per m2 per tahun
75,000 rupiah per m2 per tahun
1,000 rupiah/m2 lahan terpakai
2,500,000 rupiah per m2
3,500,000 rupiah per m2
6% per tahun
3% dari Total Pendapatan
15.0% dari pendapatan Gudang/BPSP
40,000,000 rupiah per bulan
40,000,000 rupiah per bulan
40,000,000 rupiah per bulan
20,000,000 rupiah per bulan
10,000,000 rupiah per bulan
2.5% dari omset penjualan
1.5% dari omset penjualan
40,000,000 rupiah per bulan
25% dari pendapatan kena pajak
55% dari laba tahun sebelumnya
90%
Keterangan
Cash Outflow
Investasi Tanah dan Pematangan
Jalan dan Drainase
Investasi Bangunan Gudang
Investasi Bangunan Pabrik Siap Pakai
Fasum, Kantor, Kendaraan
Pra Operasi dan DED
Utilitas dan RTH
Net Cash Income
Laba Setelah Pajak
Biaya Penyusutan
Biaya Amortisasi
Biaya Bunga
Residual Value
Total Cash Flow
Discounted Cash Flow
Cum. Discounted Cash Flow
Payback Period =
NPV =
IRR =
0
(216,722,600)
(10,412,317)
(6,255,408)
(9,750,000)
(3,750,000)
0
0
0
(246,890,325)
(246,890,325)
(246,890,325)
12.08
982,046,419
21.593%
PEMDA
No
Keterangan
Keterangan
Cash Outflow - Investor
Investasi PEMDA
Net Cash Income
0
(129,250,000)
0
0
0
(129,250,000)
(129,250,000)
(129,250,000)
11.02
460,000,281
19.589%
0
(124,181,373)
2
3
4
5
6
7
8
9
10
0
0
(124,181,373)
(124,181,373)
(124,181,373)
12.98
184,537,664
19.589%
(32,470,956)
(11,037,056)
(1,697,325)
(27,295,000)
(36,747,963)
(23,398,559)
###
(7,078,680)
-
(60,303,446)
(32,408,563)
(7,375,009)
-
(86,575,809)
###
-
57,766,241
1,077,591
1,950,000
-
64,258,766
2,601,453
1,950,000
###
71,016,465
4,590,632
1,950,000
-
79,752,805
4,590,632
1,950,000
###
(11,706,504)
(10,665,936)
(257,556,261)
tahun
Disc. Factor
1,585,017
1,315,762
(256,240,499)
3
-
(129,250,000)
4
-
(129,250,000)
5,432,760
543,276
4,889,484
3,647,656
(125,602,344)
7.60%
2
-
(282,373)
(194,585)
(273,475,292)
9.76%
(129,250,000)
tahun
Disc. Factor
(22,529,922)
(17,040,208)
(273,280,706)
3
-
4
-
(124,181,373)
tahun
Disc. Factor
(124,181,373)
12.00%
(124,181,373)
5,219,710
521,971
4,697,739
2,985,498
(121,195,874)
Tahun
5
(115,190,426)
(9,367,579)
89,336,430
4,590,632
1,950,000
(28,680,943)
(18,007,444)
(291,482,736)
(51,066,688)
(20,776,566)
###
(33,455,639)
-
(54,130,689)
(22,023,160)
(35,462,978)
-
(57,378,531)
(23,344,549)
###
(37,590,756)
-
126,855,460
5,629,460
###
145,100,513
8,071,028
-
163,962,668
11,011,404
###
27,186,027
15,551,637
(275,931,098)
41,554,713
21,658,202
(254,272,897)
56,660,235
26,906,190
(227,366,707)
Tahun
5
6
-
6,101,090
610,109
5,490,981
3,807,050
(121,795,294)
7
-
25,058,869
2,505,887
22,552,982
14,532,166
(107,263,128)
8
-
35,582,957
3,558,296
32,024,661
19,177,794
(88,085,335)
40,700,694
4,070,069
36,630,624
20,386,663
(67,698,671)
Tahun
5
6
-
7
-
8
-
5,861,831
586,183
5,275,648
2,993,544
(118,202,330)
24,076,168
2,407,617
21,668,551
10,977,962
(107,224,368)
34,187,547
3,418,755
30,768,792
13,918,239
(93,306,129)
39,104,588
3,910,459
35,194,129
14,214,319
(79,091,810)
Tahun
10
11
12
13
(39,846,202)
-
(42,236,974)
-
(79,272,948)
(70,795,964)
(44,771,192)
-
(84,029,325)
(75,043,722)
(47,457,464)
-
(89,316,797)
(79,546,345)
(50,304,912)
-
188,506,992
12,890,942
-
216,081,157
14,883,252
-
285,384,595
20,534,899
-
314,619,323
26,525,645
-
344,326,770
32,875,835
-
161,551,732
69,896,782
(157,469,925)
188,727,435
74,396,470
(83,073,455)
111,079,390
39,895,371
(43,178,085)
134,614,457
44,050,663
872,579
158,034,551
47,117,748
47,990,327
Tahun
10
9
45,991,528
4,599,153
41,392,375
21,409,667
(46,289,004)
11
-
52,876,211
5,287,621
47,588,590
22,876,002
(23,413,002)
Tahun
10
9
-
12
-
60,610,765
6,061,076
54,549,688
24,370,099
957,096
11
-
13
-
80,050,379
8,005,038
72,045,341
29,912,909
30,870,005
12
-
88,250,720
8,825,072
79,425,648
30,647,937
61,517,941
13
-
44,187,939
4,418,794
39,769,145
14,341,152
(64,750,658)
50,802,634
5,080,263
45,722,371
14,721,380
(50,029,278)
58,233,872
5,823,387
52,410,485
15,066,762
(34,962,516)
76,911,148
7,691,115
69,220,033
17,767,059
(17,195,458)
84,789,907
8,478,991
76,310,917
17,488,493
293,035
14
15
16
17
-
18
(53,323,207)
-
(56,522,599)
-
390,661,727
35,391,081
-
442,192,157
38,057,241
-
410,714,438
40,883,371
-
398,145,115
40,883,371
-
439,979,807
40,883,371
-
372,729,602
101,250,713
149,241,040
423,726,799
104,872,559
254,113,599
451,597,809
101,835,568
355,949,167
439,028,486
90,201,154
446,150,321
480,863,178
90,014,535
536,164,856
8,437,559
14
15
-
96,583,659
9,658,366
86,925,293
31,172,696
92,690,637
14
16
-
109,580,614
10,958,061
98,622,553
32,869,430
125,560,067
15
-
17
-
124,034,900
12,403,490
111,631,410
34,577,220
160,137,287
16
-
18
-
115,205,400
11,520,540
103,684,860
29,847,416
189,984,703
17
-
111,679,705
11,167,970
100,511,734
26,890,315
216,875,017
18
-
92,796,065
9,279,606
83,516,458
17,089,122
17,382,157
105,283,335
10,528,334
94,755,002
17,311,385
34,693,542
119,170,786
11,917,079
107,253,708
17,495,403
52,188,945
110,687,541
11,068,754
99,618,787
14,508,913
66,697,857
107,300,109
10,730,011
96,570,098
12,557,936
79,255,793
19
20
-
485,614,606
40,883,371
526,497,977
89,796,531
625,961,387
19
662,305,049
40,883,371
1,588,307,764
2,291,496,184
356,085,032
982,046,419
20
-
123,414,336
12,341,434
111,072,902
27,616,902
244,491,920
19
136,214,897
13,621,490
810,036,960
932,630,367
215,508,362
460,000,281
20
-
118,574,558
11,857,456
106,717,102
12,390,579
91,646,372
130,873,136
13,087,314
778,270,804
896,056,627
92,891,292
184,537,664
No
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
Keterangan
Transaksi Operasi:
PENERIMAAN:
Penjualan/Piutang Dagang
Penerimaan Retribusi
Jumlah Penerimaan Operasi
PENGELUARAN:
Pemeliharaan Kawasan
Biaya Pemeliharaan Bangunan
Biaya Umum/Adm. Cash
Biaya Pemasaran
Biaya Bunga
Pajak Penghasilan
Jumlah Pengeluaran Operasi
Surplus (Defisit) Operasionil
Transaksi Investasi:
Tanah dan Pematangan
Jalan & Drainase
Fasum dan Bangunan Kantor
Kendaraan + Inventaris Kantor
Utilitas & RTH
Detail Engineering
Biaya Pra Operasi
BPSP
Gudang
Jumlah Transaksi Investasi
Transaksi Keuangan:
Setoran Modal Sendiri
Penerimaan Pinjaman Bank
Biaya Provisi KI
Biaya Bunga Masa Konstruksi/IDC
Cicilan Pokok Pinjaman Bank/KI
Deviden
Jumlah Transasksi Keuangan
Arus Kas Bersih
Saldo Awal Kas
Saldo Akhir Kas
(216,722,600)
(10,412,317)
(2,740,935)
(3,514,473)
(3,750,000)
(1,000,000)
(8,750,000)
(246,890,325)
253,431,373
253,431,373
6,541,048
6,541,048
-
113,100,000
108,000
113,208,000
123,933,000
235,440
124,168,440
135,799,830
384,944
136,184,774
148,798,832
559,453
149,358,285
163,037,676
762,254
163,799,930
3,396,240
6,000,950
5,008,320
19,255,414
33,660,924
79,547,076
3,725,053
6,487,036
5,475,538
1
21,419,589
37,107,216
87,061,224
4,085,543
4,480,749
7,013,629
7,584,181
5,986,719
6,546,019
2
3
23,672,155
26,584,268
40,758,048
45,195,220
95,426,726 104,163,065
4,913,998
8,202,442
7,157,986
4
29,778,810
50,053,240
113,746,690
(32,470,956)
(11,037,056)
(1,697,325)
(36,747,963)
(23,398,559)
(7,078,680)
(60,303,446)
(32,408,563)
(7,375,009)
(115,190,426)
-
(27,295,000)
(86,575,809)
-
(9,367,579)
###
###
(72,500,337) (67,225,202) (100,087,019) (86,575,809) (124,558,005)
###
7,046,739
6,541,048
13,587,787
1
19,836,022
13,587,787
33,423,809
2
(10,652,470)
(10,652,470)
(4,660,293)
6,934,786
33,423,809
28,763,517
28,763,517
35,698,302
3
4
(11,962,921)
(11,962,921)
(22,774,236)
35,698,302
12,924,066
5
Tahun
10
222,485,024
1,077,037
223,562,061
253,577,537
1,455,723
255,033,260
288,464,573
1,893,849
290,358,422
327,577,298
2,399,045
329,976,344
371,393,751
2,979,838
374,373,588
6,706,862
830,857
8,872,488
9,584,831
5
42,285,153
68,280,196
155,281,864
7,650,998
1,811,268
9,598,748
10,882,220
6
48,366,838
78,310,077
176,723,183
8,710,753
2,961,423
10,386,035
12,336,079
7
54,654,223
89,048,520
201,309,901
9,899,290
4,303,935
11,239,583
13,964,101
8
62,835,664
102,242,581
227,733,763
11,231,208
5,864,112
12,165,077
15,785,893
9
72,027,052
117,073,351
257,300,237
(51,066,688)
(20,776,566)
-
(54,130,689)
(22,023,160)
-
(57,378,531)
(23,344,549)
-
(33,455,639)
(35,462,978)
(37,590,756)
(105,298,893) (111,616,827) (118,313,837)
(49,135,037)
(49,135,037)
847,934
12,924,066
13,772,000
6
(69,770,503)
(69,770,503)
(4,664,148)
13,772,000
9,107,853
7
(79,805,282)
(79,805,282)
3,190,783
9,107,853
12,298,636
8
(39,846,202)
(39,846,202)
(42,236,974)
(42,236,974)
(90,179,467) (103,678,846)
(90,179,467) (103,678,846)
97,708,094 111,384,417
12,298,636 110,006,729
110,006,729 221,391,147
9
10
Tahun
11
12
13
14
15
497,501,476
3,678,883
501,180,359
556,210,912
4,479,620
560,690,532
621,458,284
5,394,691
626,852,975
693,944,874
6,438,190
700,383,064
774,445,239
7,625,821
782,071,060
15,035,411
7,670,258
13,168,702
20,906,821
10
95,128,198
151,909,401
349,270,958
16,820,716
9,754,012
14,257,180
23,338,805
11
104,873,108
169,043,831
391,646,701
18,805,589
12,150,712
15,437,818
26,039,973
12
114,775,590
187,209,694
439,643,280
21,011,492
14,899,810
16,718,563
29,039,128
13
130,220,576
211,889,582
488,493,482
23,462,132
18,045,326
18,108,055
32,368,076
14
147,397,386
239,380,989
542,690,071
(79,272,948)
(70,795,964)
-
(84,029,325)
(75,043,722)
-
(89,316,797)
(79,546,345)
-
(44,771,192)
(194,840,104)
(47,457,464)
(206,530,510)
(50,304,912)
(219,168,054)
(53,323,207)
(53,323,207)
(56,522,599)
(56,522,599)
(118,844,636)
(118,844,636)
35,586,218
221,391,147
256,977,365
11
(156,961,527)
(156,961,527)
28,154,664
256,977,365
285,132,029
12
(173,040,627)
(173,040,627)
47,434,599
285,132,029
332,566,627
13
(189,379,724)
(189,379,724)
245,790,551
332,566,627
578,357,179
14
(214,863,950)
(214,863,950)
271,303,522
578,357,179
849,660,700
15
16
17
18
19
20
721,211,527
8,778,383
729,989,910
696,788,682
9,965,468
706,754,150
759,499,664
11,295,123
770,794,787
827,854,633
12,783,396
840,638,030
1,099,382,940
14,623,198
1,114,006,138
21,899,697
19,669,405
19,615,691
30,349,944
15
136,904,813
228,439,566
501,550,344
21,202,624
21,439,652
21,251,690
29,489,535
16
132,715,038
226,098,555
480,655,595
23,123,844
23,369,220
23,027,163
32,124,322
17
146,659,936
248,304,502
522,490,285
25,219,141
25,472,450
24,954,197
34,995,604
18
161,871,535
272,512,946
568,125,084
33,420,184
27,764,971
27,045,941
46,012,533
19
220,768,350
355,011,998
758,994,140
(243,205,686)
(225,892,941)
(218,979,813)
(241,988,894)
(267,088,033)
(243,205,686) (225,892,941) (218,979,813) (241,988,894) (267,088,033)
258,344,657
254,762,654
303,510,472
326,136,190
491,906,107
849,660,700 1,108,005,358 1,362,768,012 1,666,278,483 1,992,414,673
1,108,005,358 1,362,768,012 1,666,278,483 1,992,414,673 2,484,320,780
16
17
18
19
20
No
A
B
C
D
E
F
G
H
Komponen Investasi
Pembebasan Lahan
Pematangan Lahan
Biaya Pra Operasi
Biaya Jalan & Drainase
Biaya Fasilitas Umum dan Penunjang
Biaya Bangunan Permanen Siap Pakai
Biaya Utilitas dan Rung Terbuka Hijau
Biaya Kantor Pengelola, Kendaraan, dan Inventaris
Total
Kumulatif
520,789,716
442,416,464
9,750,000
368,786,800
16,151,014
440,971,923
40,412,579
6,255,408
1,845,533,904
Tahun 0
210,500,000
6,222,600
9,750,000
10,412,317
3,750,000
6,255,408
246,890,325
Tahun 1
25,875,000
6,595,956
Tahun 2
29,756,250
6,991,713
Tahun 3
52,892,230
7,411,216
11,037,056
1,697,325
27,295,000
23,398,559
7,078,680
-
32,408,563
7,375,009
-
72,500,337
67,225,202
100,087,019
Tahun 4
86,575,809
86,575,809
Tahun 5
115,190,426
-
Tahun 6
Tahun 7
Tahun 8
51,066,688
54,130,689
57,378,531
9,367,579
20,776,566
33,455,639
22,023,160
35,462,978
23,344,549
37,590,756
124,558,005
105,298,893
111,616,827
118,313,837
Tahun 9
Tahun 10
-
Tahun 11
-
Tahun 12
Tahun 13
79,272,948
84,029,325
89,316,797
39,846,202
42,236,974
70,795,964
44,771,192
75,043,722
47,457,464
79,546,345
50,304,912
39,846,202
42,236,974
194,840,104
206,530,510
219,168,054
Tahun 14
Tahun 15
-
53,323,207
56,522,599
53,323,207
56,522,599
Dalam ribuan
Komponen
Pembebasan Lahan
Tanah Tahun 0
Tanah Tahun 1
Ukuran
Harga (Rp/m2)
1,740,000 m2
300,000 m2
120,977
86,250
Tanah Tahun 2
300,000 m2
99,188
Tanah Tahun 3
463,700 m
114,066
Tanah Tahun 4
660,000 m2
131,175
Tanah Tahun 5
763,600 m
150,852
Komponen
Pematangan Lahan
Tanah Tahun 0
Tanah Tahun 1
Tanah Tahun 2
Tanah Tahun 3
Tanah Tahun 4
Tanah Tahun 5
Tanah Tahun 6
Tanah Tahun 7
Tanah Tahun 8
Tanah Tahun 9
Tanah Tahun 10
Tanah Tahun 11
Tanah Tahun 12
Tanah Tahun 13
Tanah Tahun 14
Tanah Tahun 15
Sub Total Pematangan Lahan
Komponen
Pembangunan BPSP
BPSP Tahun 1
BPSP Tahun 2
4,227,300 m2
Ukuran
34,570
34,570
34,570
34,570
Harga (Rp/m3)
m3
m3
m3
m3
200,000 m3
200,000 m3
200,000 m3
232,000 m3
232,000 m3
232,640 m3
180,000
190,800
202,248
214,383
227,246
240,881
255,333
270,653
286,893
304,106
322,353
341,694
362,195
383,927
406,963
431,380
1,434,920
1,434,920
Ukuran
Harga (Rp/m2)
m2
m2
2,500,000
2,650,000
BPSP Tahun 3
m2
2,809,000
BPSP Tahun 4
m2
2,977,540
BPSP Tahun 5
m2
3,156,192
BPSP Tahun 6
10,000 m
3,345,564
BPSP Tahun 7
10,000 m
3,546,298
2
2
BPSP Tahun 8
10,000 m2
3,759,076
BPSP Tahun 9
10,000 m2
3,984,620
BPSP Tahun 10
10,000 m
4,223,697
BPSP Tahun 11
10,000 m
4,477,119
BPSP Tahun 12
10,000 m2
4,745,746
BPSP Tahun 13
10,000 m
5,030,491
BPSP Tahun 14
10,000 m
5,332,321
BPSP Tahun 15
10,000 m2
5,652,260
100,000 m
Komponen
Utilitas dan RTH
WWTP
WTP
Jaringan Air Bersih
Jaringan Listrik
Penghijauan dan Taman
Sub Total
Ukuran
Harga (Rp/m2)
20,000,000,000
5,000,000,000
4,000,000,000
6,000,000,000
1,500,000,000
Tahun 0
Tahun 1
Tahun 2
Tahun 3
Tahun 4
Tahun 5
210,500,000
25,875,000
###
###
###
115,190,426
210,500,000
Tahun 0
25,875,000
Tahun 1
###
Tahun 2
###
Tahun 3
### 115,190,426
Tahun 4
Tahun 5
6,222,600
6,595,956
6,991,713
7,411,216
6,222,600
Tahun 0
6,595,956
Tahun 1
6,991,713 7,411,216
Tahun 2
Tahun 3
Tahun 4
Tahun 5
Tahun 0
Tahun 1
Tahun 2
Tahun 3
Tahun 4
Tahun 5
21,200,000
5,300,000
1,200,000
1,800,000
750,000
3,750,000
3,747,032
5,620,547
795,000
27,295,000
9,367,579
Tahun 6
Tahun 7
Tahun 8
Tahun 9
Tahun 10
51,066,688
54,130,689
57,378,531
51,066,688
54,130,689
57,378,531
Tahun 6
Tahun 7
Tahun 8
33,455,639
35,462,978
Tahun 9
Tahun 10
37,590,756
39,846,202
42,236,974
33,455,639
35,462,978
37,590,756
39,846,202
42,236,974
Tahun 11
Tahun 12
Tahun 13
Tahun 14
Tahun 15
79,272,948
84,029,325
89,316,797
79,272,948
Tahun 11
84,029,325
Tahun 12
89,316,797
Tahun 13
Tahun 14
Tahun 15
44,771,192
47,457,464
50,304,912
53,323,207
56,522,599
44,771,192
47,457,464
50,304,912
53,323,207
56,522,599
Komponen
Saldo Awal Tanah Matang (m2)
Pengadaan Tanah Matang (m2)
Jumlah
Pemakaian
Fasilitas Publik (RTH)
Bangunan Kantor
Bangunan BPSP untuk sewa
Bangunan Lain-Lain
Penjualan Lahan (m2)
Penyewaan Lahan (m2)
Total Pemakaian (m2)
Tahun 0
726,425
726,425
217,928
600
218,528
507,898
Tahun 0
140,704,475
140,704,475
42,211,343
116,217
42,327,559
98,376,916
Tahun 0
140,704,475
140,704,475
726,425
193.7
Tahun 1
507,898
86,425
594,323
Tahun 2
457,920
86,425
544,345
Tahun 3
406,618
86,425
493,043
Tahun 4
354,941
Tahun 5
244,941
354,941
244,941
25,928
25,928
25,928
475
100,000
10,000
136,403
1,800
100,000
10,000
137,728
2,174
100,000
10,000
138,102
100,000
10,000
110,000
100,000
10,000
110,000
457,920
406,618
354,941
244,941
134,941
Tahun 1
98,376,916
13,077,831
111,454,747
Tahun 2
85,874,854
13,473,588
99,348,442
Tahun 3
74,211,787
13,893,091
88,104,878
Tahun 4
63,426,649
63,426,649
Tahun 5
43,770,054
43,770,054
4,862,247
89,078
18,753,244
1,875,324
25,579,893
85,874,854
4,732,030
328,518
18,251,007
1,825,101
25,136,655
74,211,787
4,633,149
388,486
17,869,632
1,786,963
24,678,229
63,426,649
17,869,632
1,786,963
19,656,595
43,770,054
17,869,632
1,786,963
19,656,595
24,113,459
Tahun 1
Tahun 2
Tahun 3
Tahun 4
Tahun 5
98,376,916
85,874,854
74,211,787
63,426,649
43,770,054
13,077,831
13,473,588
13,893,091
111,454,747
99,348,442
88,104,878
63,426,649
43,770,054
594,323
544,345
493,043
354,941
244,941
187.5
182.5
178.7
178.7
178.7
Tahun 6
134,941
500,000
634,941
Tahun 7
304,941
500,000
804,941
Tahun 8
474,941
500,000
974,941
Tahun 9
644,941
644,941
150,000
150,000
150,000
10,000
10,000
10,000
10,000
###
120,000
50,000
330,000
120,000
50,000
330,000
120,000
50,000
330,000
120,000
50,000
180,000
120,000
###
180,000
304,941
474,941
644,941
464,941
284,941
Tahun 6
24,113,459
96,509,188
120,622,648
Tahun 7
57,931,037
100,049,689
157,980,727
Tahun 8
93,213,694
120,752,031
213,965,725
Tahun 9
141,542,174
141,542,174
Tahun 10
102,038,419
102,038,419
28,496,186
1,899,746
22,796,949
9,498,729
62,691,610
57,931,037
29,439,560
1,962,637
23,551,648
9,813,187
64,767,032
93,213,694
32,919,796
2,194,653
26,335,837
10,973,265
72,423,551
141,542,174
2,194,653
26,335,837
10,973,265
39,503,755
102,038,419
2,194,653
26,335,837
10,973,265
39,503,755
62,534,664
Tahun 10
464,941
464,941
-
Tahun 6
Tahun 7
Tahun 8
Tahun 9
Tahun 10
24,113,459
57,931,037
93,213,694
141,542,174
102,038,419
96,509,188
100,049,689
120,752,031
120,622,648
157,980,727
213,965,725
141,542,174
102,038,419
634,941
804,941
974,941
644,941
464,941
190.0
196.3
219.5
219.5
219.5
Tahun 11
284,941
580,000
864,941
Tahun 12
500,941
580,000
1,080,941
Tahun 13
716,941
581,600
1,298,541
Tahun 14
934,061
934,061
174,000
174,000
174,480
10,000
10,000
10,000
10,000
10,000
150,000
30,000
364,000
150,000
30,000
364,000
150,000
30,000
364,480
150,000
30,000
190,000
150,000
30,000
190,000
500,941
716,941
934,061
744,061
554,061
Tahun 11
62,534,664
187,441,788
249,976,452
Tahun 12
144,776,873
219,152,505
363,929,378
Tahun 13
241,378,477
299,166,801
540,545,278
Tahun 14
388,822,735
388,822,735
Tahun 15
309,731,199
309,731,199
50,287,710
2,890,098
43,351,475
8,670,295
105,199,578
144,776,873
58,582,024
3,366,783
50,501,745
10,100,349
122,550,901
241,378,477
72,631,007
4,162,712
62,440,687
12,488,137
151,722,543
388,822,735
4,162,712
62,440,687
12,488,137
79,091,536
309,731,199
4,162,712
62,440,687
12,488,137
79,091,536
230,639,662
Tahun 15
744,061
744,061
-
Tahun 11
Tahun 12
Tahun 13
Tahun 14
Tahun 15
62,534,664
144,776,873
241,378,477
388,822,735
309,731,199
187,441,788
219,152,505
299,166,801
249,976,452
363,929,378
540,545,278
388,822,735
309,731,199
864,941
1,080,941
1,298,541
934,061
744,061
289.0
336.7
416.3
416.3
416.3
Tahun 16
554,061
Tahun 17
434,061
Tahun 18
334,061
Tahun 19
234,061
Tahun 20
134,061
554,061
434,061
334,061
234,061
134,061
###
120,000
100,000
100,000
134,061
120,000
100,000
100,000
100,000
434,061
334,061
234,061
134,061
Tahun 16
230,639,662
230,639,662
Tahun 17
180,687,113
180,687,113
Tahun 18
139,059,988
139,059,988
Tahun 19
97,432,864
97,432,864
Tahun 20
55,805,739
55,805,739
49,952,549
49,952,549
180,687,113
41,627,124
41,627,124
139,059,988
41,627,124
41,627,124
97,432,864
41,627,124
41,627,124
55,805,739
55,805,739
55,805,739
-
134,061
-
Tahun 16
Tahun 17
Tahun 18
Tahun 19
Tahun 20
230,639,662
180,687,113
139,059,988
97,432,864
55,805,739
230,639,662
180,687,113
139,059,988
97,432,864
55,805,739
554,061
434,061
334,061
234,061
134,061
416.3
416.3
416.3
416.3
416.3
Jumlah (Rp)
500,000,000
500,000,000
500,000,000
1,000,000,000
250,000,000
4,500,000,000
2,000,000,000
500,000,000
9,750,000,000
Infrastruktur
Jumlah
Jalan
306,270
Saluran
37,286
Jumlah
343,556
Harga Rata-Rata Jalan dan Drainase (Rp)/m2
Komponen
Pembangunan Jalan & Drainase
Jalan & Drainase tahun 0
Jalan & Drainase tahun 1
Jalan & Drainase tahun 2
Jalan & Drainase tahun 3
Jalan & Drainase tahun 4
Jalan & Drainase tahun 5
Jalan & Drainase tahun 6
Jalan & Drainase tahun 7
Jalan & Drainase tahun 8
Jalan & Drainase tahun 9
Jalan & Drainase tahun 10
Jalan & Drainase tahun 11
Jalan & Drainase tahun 12
Jalan & Drainase tahun 13
Sub Total Pematangan Lahan
Satuan
m2
m2
m2
Ukuran
15,000
15,000
30,000
39,200
m3
m3
m3
m3
21,100 m3
21,100 m3
21,100 m3
60,367 m3
60,367 m3
60,367 m3
343,601
Harga/unit (Rp)
Jmlah
750,000
229,702,500,000
235,435
8,778,429,410
238,480,929,410
694,154
Harga (Rp/m2)
694,154
735,804
779,952
826,749
876,354
928,935
984,671
1,043,752
1,106,377
1,172,759
1,243,125
1,172,759
1,243,125
1,317,712
Tahun 0
Tahun 1
Tahun 2
Tahun 3
10,412,317
11,037,056
23,398,559
32,408,563
10,412,317
11,037,056
23,398,559
32,408,563
Tahun 4
Tahun 5
Tahun 6
Tahun 7
Tahun 8
Tahun 9
20,776,566
22,023,160
23,344,549
20,776,566
22,023,160
23,344,549
Tahun 10
Tahun 11
Tahun 12
Tahun 13
Tahun 14
70,795,964
75,043,722
-
70,795,964
75,043,722
79,546,345
79,546,345
Tahun 15
Jenis Bangunan
Bangunan
Bangunan
Bangunan
Bangunan
Bangunan
Halte Bus
Terminal
Parkir
Jumlah
Poliklinik
Gudang
Pos Keamanan
Kantin
Masjid
Jumlah
300
50
25
100
1,800
24
150
2,000
Satuan
m2
m2
m2
m2
m2
m2
m2
m2
Harga/Unit
Satuan
3,500,000
3,150,000
3,150,000
3,150,000
3,500,000
2,800,000
3,500,000
2,800,000
Biaya
(Baseline
Tahun 0)
1,050,000,000
157,500,000
78,750,000
315,000,000
6,300,000,000
67,200,000
525,000,000
5,600,000,000
14,093,450,000
Tahun 1
Rencana Realisasi
Tahun 2
Tahun 3
1,113,000,000
166,950,000
83,475,000
333,900,000
7,078,680,000
1,697,325,000
7,078,680,000
80,036,275
625,283,400
6,669,689,600
7,375,009,275
No
Keterangan
1 Penjualan Lahan Matang (m2)
2 Harga Jual (Rp^000/m2)
3 Total Penjualan (Rp^000)
1
100,000
1,125
2
100,000
1,226
112,500,000
122,625,000
3
100,000
1,337
4
100,000
1,457
5
100,000
1,588
6
120,000
1,731
7
120,000
1,887
133,661,250
145,690,763
158,802,931
207,714,234
226,408,515
8
120,000
2,057
9
120,000
2,242
246,785,281
268,995,957
Tahun
10
120,000
2,443
293,205,593
11
150,000
2,663
12
150,000
2,903
399,492,620
435,446,956
13
150,000
3,164
14
150,000
3,449
15
150,000
3,759
16
120,000
4,098
17
100,000
4,467
474,637,182
517,354,528
563,916,436
491,735,132
446,659,412
18
100,000
4,869
19
100,000
5,307
20
134,061
5,784
486,858,759
530,676,047
775,458,281
No
Komponen Biaya
1 Kantor Pengelola
2 Mebelair Kantor Pengelola
3 Utilitas Kantor Pengelola
4 Peralatan Kantor
5 Kendaraan Kantor
6 Pendukung Administrasi + Modal Kerja
Jumlah
Luas
600
Harga Satuan
Total Biaya
3,500,000
2,100,000,000
379,442,000
70,000,000
191,493,400
1,090,924,500
2,423,548,000
6,255,407,900
No
Keterangan
Bangunan:
1 BPSP Tahun 1
2 BPSP Tahun 2
3 BPSP Tahun 3
4 BPSP Tahun 4
5 BPSP Tahun 5
6 BPSP Tahun 6
7 BPSP Tahun 7
8 BPSP Tahun 8
9 BPSP Tahun 9
10 BPSP Tahun 10
11 BPSP Tahun 11
12 BPSP Tahun 12
13 BPSP Tahun 13
14 BPSP Tahun 14
15 BPSP Tahun 15
Fasum:
16 Fasum + Jalan & Drainase Tahun
17 Fasum + Jalan & Drainase Tahun
18 Fasum + Jalan & Drainase Tahun
19 Fasum + Jalan & Drainase Tahun
20 Fasum + Jalan & Drainase Tahun
21 Fasum + Jalan & Drainase Tahun
22 Fasum + Jalan & Drainase Tahun
23 Fasum + Jalan & Drainase Tahun
24 Fasum + Jalan & Drainase Tahun
25 Fasum + Jalan & Drainase Tahun
26 Fasum + Jalan & Drainase Tahun
27 Fasum + Jalan & Drainase Tahun
28 Fasum + Jalan & Drainase Tahun
Kantor:
29 Bangunan Kantor
30 Kendaraan
31 Inventaris Kantor
32 Total Biaya Penyusutan
1
2
3
4
5
6
7
8
9
10
11
12
13
Nilai Perolehan
% Bi.
Penyusutan
33,455,639
35,462,978
37,590,756
39,846,202
42,236,974
44,771,192
47,457,464
50,304,912
53,323,207
56,522,599
5%
5%
5%
5%
5%
5%
5%
5%
5%
5%
5%
5%
5%
5%
5%
12,734,381
30,477,239
39,783,573
20,776,566
22,023,160
23,344,549
70,795,964
75,043,722
79,546,345
5%
5%
5%
5%
5%
5%
5%
5%
5%
5%
5%
5%
5%
2,170,000
1,090,925
570,935
5%
20%
20%
Keterangan
% Bi.
Penyusutan
1,000,000
20%
Nilai Perolehan
8,750,000
20%
636,719
###
###
-
636,719
1,523,862
-
636,719
1,523,862
1,989,179
-
636,719
1,523,862
1,989,179
-
636,719
1,523,862
1,989,179
-
636,719
1,523,862
1,989,179
1,038,828
-
108,500
218,185
114,187
1,077,591
108,500
218,185
114,187
2,601,453
108,500
218,185
114,187
4,590,632
108,500
218,185
114,187
4,590,632
108,500
218,185
114,187
4,590,632
108,500
218,185
114,187
5,629,460
200,000
200,000
200,000
200,000
200,000
1,750,000
1,950,000
1,750,000
1,950,000
1,750,000
1,950,000
1,750,000
1,950,000
1,750,000
1,950,000
1,672,782
-
1,672,782
1,773,149
-
1,672,782
1,773,149
1,879,538
-
636,719
1,523,862
1,989,179
1,038,828
1,101,158
-
636,719
1,523,862
1,989,179
1,038,828
1,101,158
1,167,227
-
108,500
8,071,028
Tahun
10
11
12
1,672,782
1,773,149
1,879,538
1,992,310
-
1,672,782
1,773,149
1,879,538
1,992,310
2,111,849
-
1,672,782
1,773,149
1,879,538
1,992,310
2,111,849
2,238,560
-
636,719
1,523,862
1,989,179
1,038,828
1,101,158
1,167,227
-
636,719
1,523,862
1,989,179
1,038,828
1,101,158
1,167,227
-
636,719
1,523,862
1,989,179
1,038,828
1,101,158
1,167,227
3,539,798
-
636,719
1,523,862
1,989,179
1,038,828
1,101,158
1,167,227
3,539,798
3,752,186
-
108,500
108,500
108,500
108,500
108,500
11,011,404
12,890,942
14,883,252
20,534,899
26,525,645
13
14
15
16
17
18
1,672,782
1,773,149
1,879,538
1,992,310
2,111,849
2,238,560
2,372,873
-
1,672,782
1,773,149
1,879,538
1,992,310
2,111,849
2,238,560
2,372,873
2,515,246
-
1,672,782
1,773,149
1,879,538
1,992,310
2,111,849
2,238,560
2,372,873
2,515,246
2,666,160
-
1,672,782
1,773,149
1,879,538
1,992,310
2,111,849
2,238,560
2,372,873
2,515,246
2,666,160
2,826,130
1,672,782
1,773,149
1,879,538
1,992,310
2,111,849
2,238,560
2,372,873
2,515,246
2,666,160
2,826,130
1,672,782
1,773,149
1,879,538
1,992,310
2,111,849
2,238,560
2,372,873
2,515,246
2,666,160
2,826,130
636,719
1,523,862
1,989,179
1,038,828
1,101,158
1,167,227
3,539,798
3,752,186
3,977,317
636,719
1,523,862
1,989,179
1,038,828
1,101,158
1,167,227
3,539,798
3,752,186
3,977,317
636,719
1,523,862
1,989,179
1,038,828
1,101,158
1,167,227
3,539,798
3,752,186
3,977,317
636,719
1,523,862
1,989,179
1,038,828
1,101,158
1,167,227
3,539,798
3,752,186
3,977,317
636,719
1,523,862
1,989,179
1,038,828
1,101,158
1,167,227
3,539,798
3,752,186
3,977,317
636,719
1,523,862
1,989,179
1,038,828
1,101,158
1,167,227
3,539,798
3,752,186
3,977,317
108,500
108,500
108,500
108,500
108,500
108,500
32,875,835
35,391,081
38,057,241
40,883,371
40,883,371
40,883,371
19
20
1,672,782
1,773,149
1,879,538
1,992,310
2,111,849
2,238,560
2,372,873
2,515,246
2,666,160
2,826,130
1,672,782
1,773,149
1,879,538
1,992,310
2,111,849
2,238,560
2,372,873
2,515,246
2,666,160
2,826,130
636,719
1,523,862
1,989,179
1,038,828
1,101,158
1,167,227
3,539,798
3,752,186
3,977,317
636,719
1,523,862
1,989,179
1,038,828
1,101,158
1,167,227
3,539,798
3,752,186
3,977,317
108,500
108,500
40,883,371
40,883,371
Tenaga Kerja
Komisaris Utama
Komisaris
Direktur Utama
Sekretaris Direksi
Manajer Operasi dan Perencanaan
Manajer Pemasaran
Staf Pemasaran
Manajer Keuangan
Kasir
Anggaran
Cost Accounting
Internal Audit
Manajer Adm. Umum dan SDM
Kasi Adm. Personalia
Staf Adm. Gaji dan Upah
Kasi Adm. Umum
Staf Adm. Umum
Kasi Kesehatan
Tenaga Kesehatan
Resepsionis
Office Boy
Sopir
Kepala Keamanan
Anggota Keamanan
Jumlah
Jumlah
1
1
1
1
1
1
2
1
1
1
1
1
1
1
1
1
2
1
1
1
2
1
1
9
35
Tunjangan/Bulan (Rp)
Total Gaji per Tahun
Total Tunjangan per Bulan
1,875,000
162,500,000
24,375,000
1,687,500
146,250,000
21,937,500
3,750,000
325,000,000
48,750,000
900,000
78,000,000
11,700,000
2,812,500
243,750,000
36,562,500
2,812,500
243,750,000
36,562,500
1,350,000
234,000,000
35,100,000
2,812,500
243,750,000
36,562,500
1,125,000
97,500,000
14,625,000
1,125,000
97,500,000
14,625,000
1,125,000
97,500,000
14,625,000
1,125,000
97,500,000
14,625,000
2,812,500
243,750,000
36,562,500
1,687,500
146,250,000
21,937,500
1,125,000
97,500,000
14,625,000
1,687,500
146,250,000
21,937,500
1,125,000
195,000,000
29,250,000
1,687,500
146,250,000
21,937,500
750,000
65,000,000
9,750,000
450,000
39,000,000
5,850,000
300,000
52,000,000
7,800,000
450,000
39,000,000
5,850,000
750,000
65,000,000
9,750,000
450,000
351,000,000
52,650,000
3,653,000,000
547,950,000
No
Keterangan
2
-
0%
450.00
-
0%
490.50
-
4
-
0%
534.65
-
5
-
0%
582.76
-
6
-
0%
635.21
-
7
5
5
5
2,000
10,000
80%
8,000
692.38
5,539,046
8
5
5
10
10
2,000
20,000
80%
16,000
754.70
12,075,121
10
5
15
15
2,000
30,000
80%
24,000
822.62
19,742,823
Tahun
9
10
15
5
20
20
2,000
40,000
80%
32,000
896.65
28,692,902
11
20
5
25
25
2,000
50,000
80%
40,000
977.35
39,094,079
12
25
5
30
30
2,000
60,000
80%
48,000
1,065.31
51,135,055
13
30
5
35
35
2,000
70,000
80%
56,000
1,161.19
65,026,745
35
5
40
40
2,000
80,000
80%
64,000
1,265.70
81,004,746
14
15
40
5
45
45
2,000
90,000
80%
72,000
1,379.61
99,332,069
16
45
5
50
50
2,000
100,000
80%
80,000
1,503.78
120,302,173
17
50
50
50
2,000
100,000
80%
80,000
1,639.12
131,129,369
18
50
50
50
2,000
100,000
80%
80,000
1,786.64
142,931,012
50
50
50
2,000
100,000
80%
80,000
1,947.44
155,794,803
19
20
50
50
50
2,000
100,000
80%
80,000
2,122.70
169,816,335
50
50
50
2,000
100,000
80%
80,000
2,313.75
185,099,805
No
Keterangan
1
10,000
80%
8,000
75.00
600,000
2
20,000
80%
16,000
81.75
1,308,000
3
30,000
80%
24,000
89.11
2,138,580
4
40,000
80%
32,000
97.13
3,108,070
5
50,000
80%
40,000
105.87
4,234,745
6
100,000
80%
80,000
115.40
9,231,744
7
150,000
80%
120,000
125.78
15,093,901
8
200,000
80%
160,000
137.10
21,936,469
9
250,000
80%
200,000
149.44
29,888,440
Tahun
10
300,000
80%
240,000
162.89
39,094,079
11
330,000
80%
264,000
177.55
46,873,801
12
360,000
80%
288,000
193.53
55,737,210
13
390,000
80%
312,000
210.95
65,816,356
14
420,000
80%
336,000
229.94
77,258,276
15
450,000
80%
360,000
250.63
90,226,630
16
450,000
80%
360,000
273.19
98,347,026
17
450,000
80%
360,000
297.77
107,198,259
18
450,000
80%
360,000
324.57
116,846,102
19
450,000
80%
360,000
353.78
127,362,251
20
450,000
80%
360,000
385.62
138,824,854
No
Keterangan
1
108,000
1,000
2
216,000
1,090
108,000
235,440
3
324,000
1,188
4
432,000
1,295
5
540,000
1,412
6
700,000
1,539
7
868,000
1,677
8
1,036,000
1,828
384,944
559,453
762,254
1,077,037
1,455,723
1,893,849
9
1,204,000
1,993
10
1,372,000
2,172
Tahun
11
1,554,000
2,367
2,399,045
2,979,838
3,678,883
12
1,736,000
2,580
13
1,918,000
2,813
14
2,100,000
3,066
4,479,620
5,394,691
6,438,190
15
2,282,000
3,342
16
2,410,000
3,642
17
2,510,000
3,970
18
2,610,000
4,328
19
2,710,000
4,717
7,625,821
8,778,383
9,965,468
11,295,123
12,783,396
20
2,844,061
5,142
14,623,198
No
Keterangan
Pendapatan
1 Penjualan Lahan Matang
2 Pendapatan Sewa BPSP
3 Pendapatan Sewa Tanah
4 Pendapatan Retribusi dan jasa Perawatan
Total Pendapatan
5 Biaya Langsung
6 HPP Lahan
7 Pemeliharaan Kawasan
8 Biaya Pemeliharaan BPSP
9 Total Harga Pokok Penjualan
10 Laba Kotor
BIAYA OPERASI:
Bi. Umum/Administrasi Cash:
11 Gaji Karyawan
12 Biaya Kantor
13 Biayay Perjalanan Dinas
14 Biaya Tamu
15 Biaya Telepon, Listrik, dan Air
16 Biaya Lain2
17 Total Biaya Umum/Administrasi Cash
Bi. Umum/Administrasi Non Cash
18 Biaya Amortisasi
19 Biaya Penyusutan
20 Total Bi. Umum/Administrasi Non Cash
21 Total Biaya Umum/Administrasi
Biaya Pemasaran:
22 Biaya Transaksi Penjualan (Komisi, Notaris, Bea Legal)
23 Biaya Pengurusan Ijin
24 Biaya Promosi /Advertensi
25 Total Biaya Pemasaran
26 Jumlah Biaya Operasi
27 Laba Operasi
Biaya Lain-Lain:
28 Biaya Bunga Kredit Investasi
29 Laba Bersih Sebelum Pajak
30 Pajak Penghasilan
31 Laba Setelah Pajak
112,500,000
600,000
108,000
113,208,000
122,625,000
1,308,000
235,440
124,168,440
133,661,250
2,138,580
384,944
136,184,774
145,690,763
3,108,070
559,453
149,358,285
158,802,931
4,234,745
762,254
163,799,930
18,753,244
3,396,240
22,149,484
91,058,516
18,251,007
3,725,053
21,976,060
102,192,380
17,869,632
4,085,543
21,955,175
114,229,600
17,869,632
4,480,749
22,350,380
127,007,905
17,869,632
4,913,998
22,783,629
141,016,301
4,200,950
480,000
480,000
480,000
240,000
120,000
6,000,950
4,579,036
508,800
508,800
508,800
254,400
127,200
6,487,036
4,991,149
539,328
539,328
539,328
269,664
134,832
7,013,629
5,440,352
571,688
571,688
571,688
285,844
142,922
7,584,181
5,929,984
605,989
605,989
605,989
302,994
151,497
8,202,442
1,950,000
1,077,591
3,027,591
9,028,541
1,950,000
2,601,453
4,551,453
11,038,488
1,950,000
4,590,632
6,540,632
13,554,260
1,950,000
4,590,632
6,540,632
14,124,812
1,950,000
4,590,632
6,540,632
14,743,074
2,830,200
1,698,120
480,000
5,008,320
14,036,861
77,021,655
3,104,211
1,862,527
508,800
5,475,538
16,514,026
85,678,354
3,404,619
2,042,772
539,328
5,986,719
19,540,979
94,688,620
3,733,957
2,240,374
571,688
6,546,019
20,670,832
106,337,073
4,094,998
2,456,999
605,989
7,157,986
21,901,060
119,115,241
77,021,655
19,255,414
57,766,241
85,678,354
21,419,589
64,258,766
6,492,524
11%
14%
94,688,620
23,672,155
71,016,465
6,757,700
11%
106,337,073
26,584,268
79,752,805
8,736,339
12%
119,115,241
29,778,810
89,336,430
9,583,626
12%
Tahun
6
10
207,714,234
5,539,046
9,231,744
1,077,037
223,562,061
226,408,515
12,075,121
15,093,901
1,455,723
255,033,260
246,785,281
19,742,823
21,936,469
1,893,849
290,358,422
268,995,957
28,692,902
29,888,440
2,399,045
329,976,344
293,205,593
39,094,079
39,094,079
2,979,838
374,373,588
22,796,949
6,706,862
830,857
30,334,668
193,227,393
23,551,648
7,650,998
1,811,268
33,013,914
222,019,346
26,335,837
8,710,753
2,961,423
38,008,013
252,350,409
26,335,837
9,899,290
4,303,935
40,539,062
289,437,281
26,335,837
11,231,208
5,864,112
43,431,156
330,942,432
6,463,682
642,348
642,348
642,348
321,174
160,587
8,872,488
7,045,414
680,889
680,889
680,889
340,445
170,222
9,598,748
7,679,501
721,743
721,743
721,743
360,871
180,436
10,386,035
8,370,656
765,047
765,047
765,047
382,524
191,262
11,239,583
9,124,015
810,950
810,950
810,950
405,475
202,737
12,165,077
5,629,460
5,629,460
14,501,948
8,071,028
8,071,028
17,669,776
11,011,404
11,011,404
21,397,440
12,890,942
12,890,942
24,130,525
14,883,252
14,883,252
27,048,329
5,589,052
3,353,431
642,348
9,584,831
24,086,779
169,140,614
6,375,831
3,825,499
680,889
10,882,220
28,551,996
193,467,350
7,258,961
4,355,376
721,743
12,336,079
33,733,519
218,616,890
8,249,409
4,949,645
765,047
13,964,101
38,094,625
251,342,656
9,359,340
5,615,604
810,950
15,785,893
42,834,223
288,108,209
169,140,614
42,285,153
126,855,460
37,519,030
42%
193,467,350
48,366,838
145,100,513
18,245,052
14%
218,616,890
54,654,223
163,962,668
18,862,155
13%
251,342,656
62,835,664
188,506,992
24,544,324
15%
288,108,209
72,027,052
216,081,157
27,574,165
15%
Tahun
11
12
13
14
15
399,492,620
51,135,055
46,873,801
3,678,883
501,180,359
435,446,956
65,026,745
55,737,210
4,479,620
560,690,532
474,637,182
81,004,746
65,816,356
5,394,691
626,852,975
517,354,528
99,332,069
77,258,276
6,438,190
700,383,064
563,916,436
120,302,173
90,226,630
7,625,821
782,071,060
43,351,475
15,035,411
7,670,258
66,057,144
435,123,216
50,501,745
16,820,716
9,754,012
77,076,473
483,614,059
62,440,687
18,805,589
12,150,712
93,396,988
533,455,987
62,440,687
21,011,492
14,899,810
98,351,989
602,031,075
62,440,687
23,462,132
18,045,326
103,948,144
678,122,915
9,945,176
859,607
859,607
859,607
429,803
214,902
13,168,702
10,840,242
911,183
911,183
911,183
455,592
227,796
14,257,180
11,815,864
965,854
965,854
965,854
482,927
241,464
15,437,818
12,879,292
1,023,806
1,023,806
1,023,806
511,903
255,951
16,718,563
14,038,428
1,085,234
1,085,234
1,085,234
542,617
271,308
18,108,055
20,534,899
20,534,899
33,703,601
26,525,645
26,525,645
40,782,824
32,875,835
32,875,835
48,313,653
35,391,081
35,391,081
52,109,644
38,057,241
38,057,241
56,165,296
12,529,509
7,517,705
859,607
20,906,821
54,610,423
380,512,793
14,017,263
8,410,358
911,183
23,338,805
64,121,629
419,492,430
15,671,324
9,402,795
965,854
26,039,973
74,353,626
459,102,361
17,509,577
10,505,746
1,023,806
29,039,128
81,148,772
520,882,303
19,551,776
11,731,066
1,085,234
32,368,076
88,533,373
589,589,543
380,512,793
95,128,198
285,384,595
69,303,438
32%
419,492,430
104,873,108
314,619,323
29,234,728
10%
459,102,361
114,775,590
344,326,770
29,707,448
9%
520,882,303
130,220,576
390,661,727
46,334,957
13%
589,589,543
147,397,386
442,192,157
51,530,430
13%
16
17
18
19
20
491,735,132
131,129,369
98,347,026
8,778,383
729,989,910
446,659,412
142,931,012
107,198,259
9,965,468
706,754,150
486,858,759
155,794,803
116,846,102
11,295,123
770,794,787
530,676,047
169,816,335
127,362,251
12,783,396
840,638,030
775,458,281
185,099,805
138,824,854
14,623,198
1,114,006,138
49,952,549
21,899,697
19,669,405
91,521,652
638,468,258
41,627,124
21,202,624
21,439,652
84,269,401
622,484,749
41,627,124
23,123,844
23,369,220
88,120,188
682,674,598
41,627,124
25,219,141
25,472,450
92,318,716
748,319,314
55,805,739
33,420,184
27,764,971
116,990,894
997,015,244
15,301,887
1,150,348
1,150,348
1,150,348
575,174
287,587
19,615,691
16,679,056
1,219,369
1,219,369
1,219,369
609,684
304,842
21,251,690
18,180,172
1,292,531
1,292,531
1,292,531
646,265
323,133
23,027,163
19,816,387
1,370,083
1,370,083
1,370,083
685,041
342,521
24,954,197
21,599,862
1,452,288
1,452,288
1,452,288
726,144
363,072
27,045,941
40,883,371
40,883,371
60,499,062
40,883,371
40,883,371
62,135,061
40,883,371
40,883,371
63,910,534
40,883,371
40,883,371
65,837,569
40,883,371
40,883,371
67,929,312
18,249,748
10,949,849
1,150,348
30,349,944
90,849,007
547,619,251
17,668,854
10,601,312
1,219,369
29,489,535
91,624,595
530,860,154
19,269,870
11,561,922
1,292,531
32,124,322
96,034,856
586,639,742
21,015,951
12,609,570
1,370,083
34,995,604
100,833,173
647,486,141
27,850,153
16,710,092
1,452,288
46,012,533
113,941,845
883,073,398
547,619,251
136,904,813
410,714,438
(31,477,719)
-7%
530,860,154
132,715,038
398,145,115
(12,569,323)
-3%
586,639,742
146,659,936
439,979,807
41,834,691
11%
647,486,141
161,871,535
485,614,606
45,634,799
10%
883,073,398
220,768,350
662,305,049
176,690,443
36%
21 (khusus)
201,758,788
151,319,091
15,939,286
369,017,164
35,425,395
29,430,869
304,160,900
23,543,849
1,539,425
1,539,425
1,539,425
769,713
384,856
29,316,693
39,805,780
39,805,780
69,122,473
30,356,667
17,712,698
1,539,425
49,608,790
118,731,263
185,429,637
185,429,637
46,357,409
139,072,228
1,588,307,764