No Jenis Kend LHR LHRT EMP 2016 2017 2018 2019

1 KR 1792 654080 1 654,080 693,325 734,924 779,020

2 TS2s 1165 425225 1.2 510,270 540,886 573,339 607,740
3 TB2s 864 315360 1.2 378,432 401,138 425,206 450,719
4 T3s 411 150015 1.2 180,018 190,819 202,268 214,404
5 T4s 309 112785 1.2 135,342 143,463 152,070 161,194
6 TR4s 182 66430 1.2 79,716 84,499 89,569 94,943
Q 531 563 597 632
k 10% C 2900 2900 2900 2900
Ds 0.18307586 0.19406041 0.20570404 0.21804628
i 6% 6% 6% 6%
 2020 2021 2022 2023 2024 2025 2026 2027 2028 2029
825,761 875,307 927,825 983,494 1,042,504 1,105,054 1,171,358 1,241,639 1,316,137 1,395,106
644,204 682,856 723,828 767,257 813,293 862,090 913,816 968,645 1,026,763 1,088,369
477,762 506,427 536,813 569,022 603,163 639,353 677,714 718,377 761,480 807,168
227,269 240,905 255,359 270,681 286,921 304,137 322,385 341,728 362,232 383,965
170,866 181,118 191,985 203,504 215,715 228,657 242,377 256,920 272,335 288,675
100,640 106,678 113,079 119,863 127,055 134,679 142,759 151,325 160,404 170,029
670 710 753 798 846 897 951 1,008 1,068 1,132
2900 2900 2900 2900 2900 2900 2900 2900 2900 2900
0.23112906 0.2449968 0.25969661 0.27527841 0.29179511 0.309302817 0.327860986 0.347532645 0.368384604 0.39048768
6% 6% 6% 6% 6% 6% 6% 6% 6% 6%
 2030 2031 2032 2033 2034 2035 2036 2037 2038
1,478,812 1,567,541 1,661,593 1,761,289 1,866,966 1,978,984 2,097,723 2,223,587 2,357,002
1,153,671 1,222,892 1,296,265 1,374,041 1,456,484 1,543,873 1,636,505 1,734,695 1,838,777
855,598 906,934 961,350 1,019,031 1,080,173 1,144,984 1,213,683 1,286,504 1,363,694
407,003 431,424 457,309 484,748 513,832 544,662 577,342 611,983 648,702
305,995 324,355 343,816 364,445 386,312 409,491 434,060 460,104 487,710
180,230 191,044 202,507 214,657 227,536 241,189 255,660 271,000 287,260
1,200 1,272 1,349 1,430 1,515 1,606 1,703 1,805 1,913
2900 2900 2900 2900 2900 2900 2900 2900 2900
0.413916941 0.438751957 0.465077075 0.492981699 0.522560601 0.553914237 0.587149091 0.622378037 0.659720719
6% 6% 6% 6% 6% 6% 6% 6% 6%
 2039 2040 Total SMP/Tahun Total Kend/Tahun Ekuivalen CESA
2,498,422 2,648,327 33,024,431 33,024,431 0 44,253 DA = 0.5
1,949,104 2,066,050 25,763,479 21,469,566 0 2,232,835 DL = 1
1,445,516 1,532,246 19,106,992 15,922,494 2 13,629,655
687,624 728,881 9,089,090 7,574,242 3 12,353,588
516,973 547,991 6,833,404 5,694,503 2 6,058,951
304,495 322,765 4,024,853 3,354,044 4 7,130,697
2,028 2,150 26,806 87,039,279 41,449,979 W18
2900 2900
0.699303962 0.7412622
6% 6%