1 Biaya Investasi
3 Biaya Perawatan
- Perbaikan / pergantian komponen yang rusak 3.00%
No Kelompok Tarif
1 Sewa Komersial max
min
2 Sewa Dasar max
min
3 Sewa Sosial max
min
Rumus
Sesuai Ketetapan Pemerintah Daerah
B. Investasi+B. Operasional+B. Perawatan+B.Pemeliharaan
B. Investasi+B. Operasional+B. Perawatan+B.Pemeliharaan
B. Operasional + B. Perawatan + B.Pemeliharaan
B. Operasional + B. Perawatan + B.Pemeliharaan
B. Perawatan + B.Pemeliharaan
(15,553,500.00)
(186,642,000.00)
Harga sewa per Unit
per bulan
216,020.83
737,000.00
187,500.00
90,000.00
Biaya-Biaya
- Gaji Pegawai 15,000,000.00
- Pembayaran Air, Listrik, Telp bersama 150,000,000.00
- Pajak Bumi & Bangunan (per bulan) 75,000,000.00
- Asuransi (Kebakaran) - per bulan 25,000,000.00
- Biaya Lainnya 3,000,000.00
- Biaya Perawatan 75,000,000.00
- Iuran kebersihan 3,000,000.00
- Pemeliharaan pompa air 30,000,000.00
- Penyedotan tinja, dll 3,000,000.00
Pemasukan 476,654,833.33
EBITDA 97,654,833.33
Depresiasi (86,408,333.33)
EBIT 11,246,500.00
Interest 0% - dari APBD
EBT 11,246,500.00
Tax 30% (3,373,950.00)
EAT 7,872,550.00
26.52 tahun
Tingkat Diskonto
EAT+Dep
Tahun Tahun ke 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
Total PV dari Proceed
Total PV dari Outlay (Investasi)
P1 - C1
==> P1 =
P2 =
C1 =
C2 =
IRR
per bulan
dari APBD
per bulan
per tahun
tahun 0.82%
0.805566% 0.83%
1,131,370,600.00 1,131,370,600.00
0.99200872 1,122,329,500.25 0.9918119 1,122,106,872.29
0.9840813 1,113,360,650.46 0.9836909 1,112,918,996.51
0.97621723 1,104,463,473.26 0.9756364 1,103,806,351.59
0.968416 1,095,637,395.91 0.9676478 1,094,768,321.53
0.96067712 1,086,881,850.21 0.9597247 1,085,804,295.39
0.95300008 1,078,196,272.53 0.9518664 1,076,913,667.21
0.94538439 1,069,580,103.74 0.9440725 1,068,095,836.00
0.93782956 1,061,032,789.18 0.9363423 1,059,350,205.70
0.9303351 1,052,553,778.60 0.9286755 1,050,676,185.13
0.92290053 1,044,142,526.17 0.9210715 1,042,073,187.94
0.91552537 1,035,798,490.42 0.9135297 1,033,540,632.59
0.90820915 1,027,521,134.19 0.9060497 1,025,077,942.29
0.9009514 1,019,309,924.65 0.8986309 1,016,684,544.99
0.89375164 1,011,164,333.18 0.8912728 1,008,359,873.31
0.88660942 1,003,083,835.42 0.883975 1,000,103,364.52
0.87952428 995,067,911.18 0.876737 991,914,460.50
0.87249575 987,116,044.44 0.8695582 983,792,607.70
0.8655234 979,227,723.29 0.8624382 975,737,257.10
0.85860676 971,402,439.94 0.8553765 967,747,864.17
0.85174539 963,639,690.61 0.8483727 959,823,888.85
0.84493885 955,938,975.60 0.8414261 951,964,795.50
0.83818671 948,299,799.15 0.8345365 944,170,052.86
0.83148852 940,721,669.51 0.8277033 936,439,134.02
0.82484387 933,204,098.83 0.820926 928,771,516.40
0.81825231 925,746,603.16 0.8142042 921,166,681.66
0.81171342 918,348,702.44 0.8075374 913,624,115.75
0.80522679 911,009,920.41 0.8009253 906,143,308.81
0.798792 903,729,784.65 0.7943673 898,723,755.15
0.79240863 896,507,826.49 0.7878629 891,364,953.21
0.78607627 889,343,581.03 0.7814119 884,066,405.58
Total PV dari Proceed 30,044,360,828.88 29,955,731,074.24
PV dari Outlay (Investasi) 30,000,000,000.00 30,000,000,000.00
NPV 44,360,828.88 (44,268,925.76)
P2 - P1
C2 - C1
0.81%
0.83%
44,360,829
(44,268,926)
0.806%