STUDI KELAYAKAN
EKONOMI DAN
FINANSIAL
KAWASAN INDUSTRI
AMARTO
(3)
BIAYA
Biaya pengembangan kawasan Industri Amarto terdiri atas biaya pembangunan fasilitas jalan,
instalasi listrik, air, dan telepon. Dalam kegiatan industri di wilyah Amarto, batas beban
pemerintah hanya sampai pada tersedianya fasilitas publik tersebut, sementara operasional
kegiatan dan pemanfaatan fasilitas tersebut (seperti biaya pemakaian listrik, air, dan telepon)
merupakan beban yang akan ditanggung oleh masyarakat pengguna.
Rencana Investasi di Kawasan Industri Amarto
No. Investasi
Harga Sekarang
Harga disesuaikan
127,621,920,000.00
127,621,920,000.00
2006
95,716,440,000.00
140,138,439,804.00
2010
95,716,440,000.00
186,524,263,379.12
2013
319,054,800,000.00
454,284,623,183.12
Total
Th. ke Tahun
(4)
Panjang (km)
Blok
Desa
Kebutuhan (SST)
Bangunraharjo
7.00
Bangunraharjo
2,450.00
Sukmono
7.00
Sukmono
3,500.00
G1
Salaman
7.00
G1
Salaman
3,500.00
G2
Salaman
7.00
G2
Salaman
3,500.00
Tukrana
12.00
Tukrana
6,000.00
Ngemplak
7.00
Ngemplak
3,500.00
Gulusari
7.00
Gulusari
3,500.00
Panjang Jalan
Harga Satuan (per m2)
54.00
500,000.00
25,950.00
Biaya Pemasangan
(per ha)
Biaya Total
162,000,000,000.00
500,000.00
12,975,000,000.00
Desa
Bangunraharjo
189.28
Sukmono
346.90
G1
Salaman
232.27
G2
Salaman
291.99
Tukrana
912.99
Ngemplak
480.06
Gulusari
528.70
Total
Biaya Pemasangan
(satuan ha)
Biaya Total
(5)
2,982.19
45,000,000.00
134,198,550,000.00
(6)
Analisis Ekonomi
Asumsi Moderat
Biaya
Manfaat
Investasi
O&M
Total Cost
Penyerapan TK
Tambahan PDRB
0 127,621,920,000.00 15,000,000,000.00 142,621,920,000.00
1
6,381,096,000.00
6,381,096,000.00 13,336,077,509.77
66,680,387,548.86
2
6,381,096,000.00
6,381,096,000.00 14,037,976,326.08
70,189,881,630.38
3
6,381,096,000.00
6,381,096,000.00 14,776,817,185.34
73,884,085,926.72
4 140,138,439,804.00 13,388,017,990.20 153,526,457,794.20 15,554,544,405.63
77,772,722,028.13
5
13,388,017,990.20
13,388,017,990.20 16,373,204,637.50
81,866,023,187.50
6
13,388,017,990.20
13,388,017,990.20 17,234,952,250.00
86,174,761,250.00
7 186,524,263,379.12 22,714,231,159.16 209,238,494,538.28 18,142,055,000.00
90,710,275,000.00
8
22,714,231,159.16
22,714,231,159.16 19,096,900,000.00
95,484,500,000.00
9
22,714,231,159.16
22,714,231,159.16 20,102,000,000.00 100,510,000,000.00
10
23,849,942,717.11
23,849,942,717.11 21,160,000,000.00 105,800,000,000.00
11
25,042,439,852.97
25,042,439,852.97 21,160,000,000.00 105,800,000,000.00
12
26,294,561,845.62
26,294,561,845.62 21,160,000,000.00 105,800,000,000.00
13
27,609,289,937.90
27,609,289,937.90 21,160,000,000.00 105,800,000,000.00
14
28,989,754,434.79
28,989,754,434.79 21,160,000,000.00 105,800,000,000.00
15
30,439,242,156.53
30,439,242,156.53 21,160,000,000.00 105,800,000,000.00
16
31,961,204,264.36
31,961,204,264.36 21,160,000,000.00 105,800,000,000.00
17
33,559,264,477.58
33,559,264,477.58 21,160,000,000.00 105,800,000,000.00
18
35,237,227,701.46
35,237,227,701.46 21,160,000,000.00 105,800,000,000.00
19
36,999,089,086.53
36,999,089,086.53 21,160,000,000.00 105,800,000,000.00
20
38,849,043,540.86
38,849,043,540.86 21,160,000,000.00 105,800,000,000.00
21
40,791,495,717.90
40,791,495,717.90 21,160,000,000.00 105,800,000,000.00
22
42,831,070,503.79
42,831,070,503.79 21,160,000,000.00 105,800,000,000.00
23
44,972,624,028.98
44,972,624,028.98 21,160,000,000.00 105,800,000,000.00
24
47,221,255,230.43
47,221,255,230.43 21,160,000,000.00 105,800,000,000.00
Biaya operasional dan perawatan sebesar 5% dari biaya investasi
Biaya operasional dan perawatan mulai tahun ke 10 mengalami kenaikan 5% setiap tahunnya.
Manfaat berkaitan dengan Penyerapan Tenaga Kerja dan Tambahan PDRB baru tercapai 100% pada tahun ke 10.
sehingga diperkirakan penyerapan TK awal sebesar 13 milyar dan tambahan PDRB 66 milyar.
Pertumbuhan Penyerapan TK dan PDRB setiap tahunnya 10% sampai dengan tahun ke 10.
Biya di kolom O&M pada tahun ke 0 adalah biaya pembebasan tanah seluas 25 ha.
Tahun
Total Manfaat
80,016,465,058.64
84,227,857,956.46
88,660,903,112.06
93,327,266,433.75
98,239,227,825.00
103,409,713,500.00
108,852,330,000.00
114,581,400,000.00
120,612,000,000.00
126,960,000,000.00
126,960,000,000.00
126,960,000,000.00
126,960,000,000.00
126,960,000,000.00
126,960,000,000.00
126,960,000,000.00
126,960,000,000.00
126,960,000,000.00
126,960,000,000.00
126,960,000,000.00
126,960,000,000.00
126,960,000,000.00
126,960,000,000.00
126,960,000,000.00
d.f (15%)
1.000
0.870
0.756
0.658
0.572
0.497
0.432
0.376
0.327
0.284
0.247
0.215
0.187
0.163
0.141
0.123
0.107
0.093
0.081
0.070
0.061
0.053
0.046
0.040
0.035
Present Value
Cost
Benefit
142,621,920,000.00
5,548,779,130.43
69,579,534,833.60
4,825,025,330.81
63,688,361,403.75
4,195,674,200.71
58,295,982,978.26
87,779,250,528.24
53,360,167,485.82
6,656,211,076.48
48,842,258,568.26
5,788,009,631.72
44,706,872,831.36
78,660,500,274.69
40,921,622,728.93
7,425,322,457.48
37,456,862,909.78
6,456,802,136.94
34,285,458,040.99
5,895,341,081.55
31,382,570,289.23
5,382,702,726.64
27,289,191,555.85
4,914,641,619.97
23,729,731,787.70
4,487,281,479.10
20,634,549,380.61
4,097,083,089.62
17,943,086,417.92
3,740,814,994.87
15,602,683,841.67
3,415,526,734.44
13,567,551,166.67
3,118,524,409.71
11,797,870,579.71
2,847,348,374.08
10,259,017,895.40
2,599,752,863.29
8,920,885,126.44
2,373,687,396.92
7,757,291,414.29
2,167,279,797.19
6,745,470,795.04
1,978,820,684.39
5,865,626,778.29
1,806,749,320.53
5,100,545,024.60
1,649,640,683.96
4,435,256,543.13
NPV
EIRR
Benefit-Cost
(142,621,920,000.00)
64,030,755,703.16
58,863,336,072.94
54,100,308,777.55
(34,419,083,042.41)
42,186,047,491.78
38,918,863,199.63
(37,738,877,545.75)
30,031,540,452.30
27,828,655,904.05
25,487,229,207.68
21,906,488,829.22
18,815,090,167.73
16,147,267,901.50
13,846,003,328.30
11,861,868,846.80
10,152,024,432.22
8,679,346,170.00
7,411,669,521.32
6,321,132,263.14
5,383,604,017.37
4,578,190,997.85
3,886,806,093.90
3,293,795,704.07
2,785,615,859.17
261,735,760,353.53
23.10%
(7)
Analisis Ekonomi
Asumsi Konservatif
Biaya
Manfaat
Investasi
O&M
Total Cost
Penyerapan TK
Tambahan PDRB
0 127,621,920,000.00 15,000,000,000.00 142,621,920,000.00
1
6,381,096,000.00
6,381,096,000.00 10,319,202,558.08 51,596,012,790.42
2
6,381,096,000.00
6,381,096,000.00 10,862,318,482.19 54,311,592,410.97
3
6,381,096,000.00
6,381,096,000.00 11,434,019,454.94 57,170,097,274.71
4 140,138,439,804.00 13,388,017,990.20 153,526,457,794.20 12,035,809,952.57 60,179,049,762.85
5
13,388,017,990.20 13,388,017,990.20 12,669,273,634.28 63,346,368,171.42
6
13,388,017,990.20 13,388,017,990.20 13,336,077,509.77 66,680,387,548.86
7 186,524,263,379.12 22,714,231,159.16 209,238,494,538.28 14,037,976,326.08 70,189,881,630.38
8
22,714,231,159.16 22,714,231,159.16 14,776,817,185.34 73,884,085,926.72
9
22,714,231,159.16 22,714,231,159.16 15,554,544,405.63 77,772,722,028.13
10
23,849,942,717.11 23,849,942,717.11 16,373,204,637.50 81,866,023,187.50
11
25,042,439,852.97 25,042,439,852.97 17,234,952,250.00 86,174,761,250.00
12
26,294,561,845.62 26,294,561,845.62 18,142,055,000.00 90,710,275,000.00
13
27,609,289,937.90 27,609,289,937.90 19,096,900,000.00 95,484,500,000.00
14
28,989,754,434.79 28,989,754,434.79 20,102,000,000.00 100,510,000,000.00
15
30,439,242,156.53 30,439,242,156.53 21,160,000,000.00 105,800,000,000.00
16
31,961,204,264.36 31,961,204,264.36 21,160,000,000.00 105,800,000,000.00
17
33,559,264,477.58 33,559,264,477.58 21,160,000,000.00 105,800,000,000.00
18
35,237,227,701.46 35,237,227,701.46 21,160,000,000.00 105,800,000,000.00
19
36,999,089,086.53 36,999,089,086.53 21,160,000,000.00 105,800,000,000.00
20
38,849,043,540.86 38,849,043,540.86 21,160,000,000.00 105,800,000,000.00
21
40,791,495,717.90 40,791,495,717.90 21,160,000,000.00 105,800,000,000.00
22
42,831,070,503.79 42,831,070,503.79 21,160,000,000.00 105,800,000,000.00
23
44,972,624,028.98 44,972,624,028.98 21,160,000,000.00 105,800,000,000.00
24
47,221,255,230.43 47,221,255,230.43 21,160,000,000.00 105,800,000,000.00
Biaya operasional dan perawatan sebesar 5% dari biaya investasi
Biaya operasional dan perawatan mulai tahun ke 10 mengalami kenaikan 5% setiap tahunnya.
Manfaat berkaitan dengan Penyerapan Tenaga Kerja dan Tambahan PDRB baru tercapai 100% pada tahun ke 15.
sehingga diperkirakan penyerapan TK awal sebesar 10 milyar dan tambahan PDRB 50 milyar.
Pertumbuhan Penyerapan TK dan PDRB setiap tahunnya 5% sampai dengan tahun ke 15.
Biya di kolom O&M pada tahun ke 0 adalah biaya pembebasan tanah seluas 25 ha.
Tahun
Total Manfaat
61,915,215,348.51
65,173,910,893.17
68,604,116,729.65
72,214,859,715.42
76,015,641,805.70
80,016,465,058.64
84,227,857,956.46
88,660,903,112.06
93,327,266,433.75
98,239,227,825.00
103,409,713,500.00
108,852,330,000.00
114,581,400,000.00
120,612,000,000.00
126,960,000,000.00
126,960,000,000.00
126,960,000,000.00
126,960,000,000.00
126,960,000,000.00
126,960,000,000.00
126,960,000,000.00
126,960,000,000.00
126,960,000,000.00
126,960,000,000.00
d.f (15%)
1.000
0.870
0.756
0.658
0.572
0.497
0.432
0.376
0.327
0.284
0.247
0.215
0.187
0.163
0.141
0.123
0.107
0.093
0.081
0.070
0.061
0.053
0.046
0.040
0.035
Present Value
Cost
Benefit
142,621,920,000.00
5,548,779,130.43
53,839,317,694.35
4,825,025,330.81
49,280,839,994.83
4,195,674,200.71
45,108,320,361.40
87,779,250,528.24
41,289,080,422.34
6,656,211,076.48
37,793,208,624.56
5,788,009,631.72
34,593,325,972.14
78,660,500,274.69
31,664,371,599.21
7,425,322,457.48
28,983,406,498.14
6,456,802,136.94
26,529,433,865.57
5,895,341,081.55
24,283,234,659.56
5,382,702,726.64
22,227,217,079.69
4,914,641,619.97
20,345,278,791.48
4,487,281,479.10
18,622,680,816.00
4,097,083,089.62
17,045,932,097.02
3,740,814,994.87
15,602,683,841.67
3,415,526,734.44
13,567,551,166.67
3,118,524,409.71
11,797,870,579.71
2,847,348,374.08
10,259,017,895.40
2,599,752,863.29
8,920,885,126.44
2,373,687,396.92
7,757,291,414.29
2,167,279,797.19
6,745,470,795.04
1,978,820,684.39
5,865,626,778.29
1,806,749,320.53
5,100,545,024.60
1,649,640,683.96
4,435,256,543.13
NPV
EIRR
Benefit-Cost
(142,621,920,000.00)
48,290,538,563.92
44,455,814,664.02
40,912,646,160.70
(46,490,170,105.90)
31,136,997,548.08
28,805,316,340.42
(46,996,128,675.47)
21,558,084,040.66
20,072,631,728.63
18,387,893,578.01
16,844,514,353.05
15,430,637,171.51
14,135,399,336.89
12,948,849,007.41
11,861,868,846.80
10,152,024,432.22
8,679,346,170.00
7,411,669,521.32
6,321,132,263.14
5,383,604,017.37
4,578,190,997.85
3,886,806,093.90
3,293,795,704.07
2,785,615,859.17
141,225,157,617.79
10.61%
(8)
500,000.00
400,000.00
300,000.00
200,000.00
100,000.00
0
10
12
14
16
18
20
Tahun
Kumultif Biaya
Kumulatif Manfaat
600,000.00
600,000.00
500,000.00
400,000.00
300,000.00
200,000.00
100,000.00
0
10
12
14
16
Tahun
Kumultif Biaya
Kumulatif Manfaat
18
20
Pendekatan
Konservatif
Moderat
(1)
NPV
Nilai (Rupiah)
IRR
Keterangan
141,225,157,617.79
Nilai Positif
Layak
261,735,760,353.53
Nilai Positif
Layak
Nilai
Keterangan
10.61%
< discount
rate (15%)
Tidak Layak
23.10%
< discount
rate (15%)
Tidak Layak
Analisis Finansial
PERKIRAAN MODAL
INVESTASI
No.
1
2
3
4
5
6
Kebutuhan Investasi
Biaya Pra Investasi
Biaya Pembebasan Lahan
Biaya Penyiapan Lahan
Biaya Prasarana Kawasan
Biaya Gedung Kantor
Biaya Inventaris Kantor
Volume
1
2.000.000
2.000.000
500.000
500
500
LS
m2
m2
m2
m2
m2
Biaya Satuan
(Rupiah)
250.000.000
75.000
50.000
200.000
1.500.000
250.000
Total
Jumlah (Rupiah)
250.000.000
150.000.000.000
100.000.000.000
100.000.000.000
750.000.000
125.000.000
351.125.000.000
PERKIRAAN BIAYA
OPERASIONAL DAN
PERAWATAN
No.
1
2
3
Komponen
Biaya Operasional dan
Perawatan Prasarana Kawasan
Biaya Overhead dan
Pemelihraan Kantor Pengelola
Biaya Pemasaran
Biaya
Satuan
(Rupiah)
Volume
500.000
m2
6.000
3.000.000.000
12
bln
25.000.000
300.000.000
12
bln
15.000.000
180.000.000
Total Biaya OP
3
Jumlah
(Rupiah)
3.480.000.000
11.704.166.667
18.664.166.667
PERKIRAAN
PENDAPATAN
Pendapatan
Alternatif A
Alternatif B
Alternatif C
2
Rp.500.000,-/m
Rp.750.000,-/m
Rp.1.000.000,-/m
Harga sewa
Rp.20.000,-/m2
Rp.30.000,-/m2
Rp.40.000,-/m2
kapling/tahun
SKENARIO INVESTASI
Skenario
Pendapatan
Jual Kapling
Sewa Kapling
100% kapling
100% kapling
70% kapling
30% kapling
50% kapling
50% kapling
30% kapling
70% kapling
DASAR ASUMSI
1. Luas lahan kapling yang disewakan atau dijual diasumsikan 75% dari
keseluruhan lahan 75% x 2000.000 m2 = 1.500.000 m2.
2. Discount rate pertahun untuk perhitungan Present Value (PV) adalah
10%.
3. Pajak Penghasilan 15%.
4. Umur ekonomis kawasan 30 tahun.
METODE ANALISIS
1.Internal Rate of Return (IRR) (layak >
Discount Rate 10%)
2.Net Present Value (NPV) (layak nilai
positif)
3.Profitability Index (PI) (layak > 100%)
Ta hun Ke Ka s Ma suk
Pendapatan Jual Kapling Per Tahun
Pesimis
Moderat
Optimis
Pendapatan Sewa Kapling Per Tahun
Pesimis
Moderat
Optimis
Pendapatan Jasa Pemeliharaan
Pesimis
Moderat
Optimis
Total Pendapatan
Pesimis
Moderat
Optimis
Ka s Ke lua r
- Biaya Operasional dan Pemeliharaan
- Biaya Penyusutan
Tota l Ka s Ke lua r
La ba Se be lum Pa ja k
Pesimis
Moderat
Optimis
- Pajak (15%)
Pesimis
Moderat
Optimis
La ba Se te la h Pa ja k
Pesimis
Moderat
Optimis
Biaya Penyusutan
Alira n Ka s Be rsih
Pesimis
Moderat
Optimis
Sa ldo Akhir
Pesimis
Moderat
Optimis
Discount Factor (10%)
Alira n Ka s Be rsih PV
Pesimis
Moderat
Optimis
Sa ldo Akhir PV
Pesimis
Moderat
Optimis
Cashflow
1
180,000,000,000
240,000,000,000
300,000,000,000
180,000,000,000
240,000,000,000
300,000,000,000
180,000,000,000
240,000,000,000
300,000,000,000
7,200,000,000
9,600,000,000
12,000,000,000
14,400,000,000
19,200,000,000
24,000,000,000
21,600,000,000
28,800,000,000
36,000,000,000
540,000,000
720,000,000
900,000,000
1,080,000,000
1,440,000,000
1,800,000,000
1,620,000,000
2,160,000,000
2,700,000,000
187,740,000,000
250,320,000,000
312,900,000,000
195,480,000,000
260,640,000,000
325,800,000,000
203,220,000,000
270,960,000,000
338,700,000,000
3,750,000,000
43,416,666,667
47,166,666,667
3,750,000,000
43,416,666,667
47,166,666,667
3,750,000,000
43,416,666,667
47,166,666,667
140,573,333,333
203,153,333,333
265,733,333,333
148,313,333,333
213,473,333,333
278,633,333,333
156,053,333,333
223,793,333,333
291,533,333,333
21,086,000,000
30,473,000,000
39,860,000,000
22,247,000,000
32,021,000,000
41,795,000,000
23,408,000,000
33,569,000,000
43,730,000,000
119,487,333,333
172,680,333,333
225,873,333,333
43,416,666,667
126,066,333,333
181,452,333,333
236,838,333,333
43,416,666,667
132,645,333,333
190,224,333,333
247,803,333,333
43,416,666,667
162,904,000,000
216,097,000,000
269,290,000,000
162,904,000,000
216,097,000,000
269,290,000,000
0.9091
169,483,000,000
224,869,000,000
280,255,000,000
332,387,000,000
440,966,000,000
549,545,000,000
0.8264
176,062,000,000
233,641,000,000
291,220,000,000
508,449,000,000
674,607,000,000
840,765,000,000
0.7513
148,094,545,455
196,451,818,182
244,809,090,909
148,094,545,455
196,451,818,182
244,809,090,909
140,068,595,041
185,842,148,760
231,615,702,479
288,163,140,496
382,293,966,942
476,424,793,388
132,277,986,476
175,537,941,397
218,797,896,319
420,441,126,972
557,831,908,340
695,222,689,707
ANALISIS PENILAIAN
INVESTASI
ALTERNATIF A: Harga Jual Kapling Rp.500.000,m2 dan
Harga Sewa Kapling Rp. 20.000,-/m2
Skenario
Proyeksi
Pendapatan
Pesimis
Moderat
Optimis
Pesimis
Moderat
Optimis
Pesimis
Moderat
Optimis
Pesimis
Moderat
Optimis
Pesimis
Moderat
Optimis
NPV
(76.835.243.945)
51.376.789.392
141.540.446.167
(244.345.113.265)
(180.296.318.971)
(132.032.921.329)
(121.664.516.126)
(14.021.430.279)
67.818.443.927
(154.815.700.845)
(60.223.501.640)
11.781.298.207
(185.812.799.626)
(107.018.446.993)
(45.273.873.079)
PI
78,1%
114,6%
140,3%
30,4%
48,7%
62,4%
65,4%
96,0%
119,3%
55,9%
82,8%
103,4%
47,1%
69,5%
87,1%
PP
(tahun)
11,0
5,5
2,7
22,5
17,1
14,5
13,5
7,6
3,8
15,8
9,0
4,8
18,5
12,5
10,0
ANALISIS PENILAIAN
INVESTASI
ALTERNATIF B: Harga Jual Kapling Rp.750.000,m2 dan
Harga Sewa Kapling Rp. 30.000,-/m2
Skenario
Proyeksi
Pendapatan
Pesimis
Moderat
Optimis
Pesimis
Moderat
Optimis
Pesimis
Moderat
Optimis
Pesimis
Moderat
Optimis
Pesimis
Moderat
Optimis
NPV
58.849.677.839
249.403.546.889
383.203.102.717
(189.547.183.478)
(99.727.309.978)
(31.855.300.431)
(10.350.201.612)
148.956.021.669
270.494.108.209
(60.775.977.434)
77.140.893.163
182.124.990.650
(117.872.477.878)
6.948.475.133
96.542.233.722
PI
116,8%
171,0%
209,1%
46,0%
71,6%
90,9%
97,1%
142,4%
177,0%
82,7%
122,0%
151,9%
66,4%
102,0%
127,5%
PP
(tahun)
7,5
3,4
1,8
18,5
13,6
10,6
9,5
5,0
2,5
11,7
6,4
3,7
14,6
8,6
10,3
ANALISIS PENILAIAN
INVESTASI
ALTERNATIF C: Harga Jual Kapling Rp.1.000.000,m2 dan
Harga Sewa Kapling Rp. 40.000,-/m2
Skenario
Proyeksi
Pendapatan
Pesimis
Moderat
Optimis
Pesimis
Moderat
Optimis
Pesimis
Moderat
Optimis
Pesimis
Moderat
Optimis
Pesimis
Moderat
Optimis
NPV
194.534.599.623
447.430.304.387
624.865.759.266
(134.749.253.691)
(19.158.300.985)
68.322.320.467
100.964.112.903
311.933.473.617
473.169.772.490
33.263.745.977
214.505.287.966
352.468.683.093
(49.932.156.129)
120.915.397.259
238.358.340.522
PI
155,4%
227,4%
278,0%
61,6%
94,5%
119,5%
128,8%
188,8%
234,8%
109,5%
161,1%
200,4%
85,8%
134,4%
167,9%
PP
(tahun)
7,5
3,3
1,7
16,0
11,3
8,5
7,5
3,8
1,8
9,3
4,9
2,7
12,0
6,6
3,8
1.200.000.000.000
1.000.000.000.000
Rupiah
800.000.000.000
Pesimis
600.000.000.000
Moderat
Optimis
400.000.000.000
200.000.000.000
11
13
15
17
Tahun ke-
19
21
23
25
27
29
REKOMENDASI
SKENARIO INVESTASI
Rekomendasi Skenario Investasi Terbaik Pertama:
Alternatif C Skenario 1 (menjual seluruh kapling, dengan
harga jual kapling: Rp.1.000.000,-/m2)
Rekomendasi
Skenario
Investasi
Terbaik
Kedua:
Alternatif B Skenario 1 (menjual seluruh kapling, dengan
harga jual kapling: Rp.750.000,-/m2)
Rekomendasi Skenario Investasi Terbaik Ketiga: Alternatif C
Skenario 3 (menjual 70% kapling, dengan harga jual:
Rp.1.000.000,-/m2, dan menyewakan 30% kapling dengan
harga sewa: Rp.40.000,-/m2 )