BCR Pelindo

NAMA KAPAL
IMO NUMBER
TAHUN
JENIS KAPAL
HOME PORT
DWT
GT
PAYLOAD
LOA
LPP
H
B
T
Vs (Laden)
Vs (Ballast)
KAPAL 1
SWADAYA LESTARI
7509988
1981
BULK CARRIER
SURABAYA
9,084
5,797
3,500
126
118
10.05
17.4
7.7
13.5
14
ton
ton
ton
meter
meter
meter
meter
meter
knot
knot
KAPAL 2
PARNARAYA-38
7631585
1977
BULK CARRIER
JAKARTA
8552 ton
5035 ton
3,000 ton
115 meter
107 meter
9.1 meter
18.4 meter
7.25 meter
13 knot
14 knot
KAPAL 3
PASE JAYA
8625775
1986
BULK CARRIER
BANJARMASIN
5500
3094
1,200
102.75
97.5
7.6
15
6.26
13
14
KAPAL 3
PASE JAYA
8625775
1986
BULK CARRIER
BANJARMASIN
ton
ton
ton
meter
meter
meter
meter
meter
knot
knot
KAPAL 4
PAUS - 1
7228596
1972
BULK CARRIER
SURABAYA
10152.7
6638
5,000
125.09
125
9.6
19.5
7.3
13
14
ton
ton
ton
meter
meter
meter
meter
meter
knot
knot
KAPAL 5
PELITA ANDALAS
6721474
1987
BULK CARRIER
MAKASSAR
5335 ton
3641 ton
1,500 ton
- meter
- meter
- meter
- meter
7 meter
13 knot
14 knot
PERENCANAAN RUTE KAPAL 1 SWADAYA LESTARI

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
32
33
34
35
36
37
38
39
40
41
42
43
44
45
Asal -Tujuan
Surabaya - Banjarmasin
Banjarmasin - Pontianak
Pontianak - Surabaya
Surabaya - Makassar
Makassar - Ambon
Ambon - Papua
Papua - Surabaya
Surabaya -Jakarta
Jakarta - Pontianak
Surabaya - Medan
Medan - Pontianak
Pontianak - Makassar
Makassar - Ambon
Ambon - Papua
Papua - Surabaya
Surabaya - Semarang
Semarang - Jakarta
Jakarta - Serang
Serang - Medan
Medan - Pontianak
Pontianak - Banjarmasin
Banjarmasin - Samarinda
Samarinda - Surabaya
Surabaya -Jakarta
Jakarta - Palembang
Palembang - Banjarmasin
Banjarmasin - Makassar
Makassar - Surabaya
Surabaya - Medan
Medan - Pontianak
Makassar - Ambon
Ambon - Papua
Papua - Surabaya
Surabaya -Jakarta
Jakarta - Palembang
Makassar - Surabaya
Surabaya - Makassar
Makassar - Ambon
Jarak
(nm)
264
300
525
431
630
600
1500
382
410
525
1109
700
884
630
600
1500
184
280
115
620
700
300
285
524
382
331
520
420
431
1109
700
884
630
600
1500
382
331
520
420
431
264
300
525
431
630
Muatan
Beras
Ballast
Biji Jagung
Beras
Biji Kopi
Ballast
Gandum
Beras
Tepung
Biji Jagung
Beras
Tepung
Biji Jagung
Biji Kopi
Ballast
Gandum
Beras
Ballast
Tepung
Beras
Tepung
Biji Jagung
Gandum
Kedelai
Beras
Tepung
Sawit
Tepung
Ballast
Beras
Tepung
Biji Jagung
Biji Kopi
Ballast
Gandum
Beras
Tepung
Sawit
Tepung
Ballast
Beras
Ballast
Biji Jagung
Beras
Biji Kopi
Quantitas
muatan
(ton)
3,000
3,500
2,500
2,500
3,500
3,500
2,000
3,500
3,000
2,500
2,000
2,500
3,500
3,000
3,500
3,000
2,500
2,500
2,000
3,500
3,500
3,000
2,000
2,000
3,000
2,500
2,000
2,500
3,500
3,500
3,000
2,000
2,000
3,000
3,500
2,500
2,500
Vs
13.5
14.0
13.5
13.5
13.5
14.0
13.5
13.5
13.0
13.5
13.5
13.5
13.5
13.5
14.0
13.5
13.5
14.0
13.5
13.5
13.5
13.5
13.5
13.5
13.5
13.5
13.5
13.5
14.0
13.5
13.5
13.5
13.5
14.0
13.5
13.5
13.5
13.5
13.5
14.0
13.5
14.0
13.5
13.5
13.5
46
47
48
49
50
51
52
53
54
55
56
57
58
59
Ambon - Papua
Papua - Surabaya
Surabaya - Medan
Medan - Pontianak
Makassar - Ambon
Ambon - Papua
Papua - Surabaya
Surabaya - Jakarta
Jakarta - Semarang
Semarang - Surabaya
Jumlah
No
1
2
3
4
600
1500
1109
700
884
630
600
1500
264
300
525
382
280
184
Ballast
Gandum
Beras
Tepung
Biji Jagung
Biji Kopi
Ballast
Gandum
Beras
Ballast
Biji Jagung
Beras
Tepung
Ballast
35,197
Perhitungan Waktu Keseluruhan

Kriteria
Jumlah
Satuan
Hari dalam setahun
365 hari
Waktu operasi kapal
241 hari
Waktu menunggu muatan
98 hari
Waktu Docking kapal
26 hari
3,500
3,000
2,500
2,000
2,500
3,500
3,000
3,500
3,500
3,000
14.0
13.5
13.5
13.5
13.5
13.5
14.0
13.5
13.5
14.0
13.5
13.0
13.0
14.0
133,500
Jumlah hari operasi kapal
Keterangan
UTE KAPAL 1 SWADAYA LESTARI

Seatime
(hari)
1
1
2
2
2
2
5
2
2
2
4
3
3
2
2
5
1
1
1
2
3
1
1
2
2
2
2
2
2
4
3
3
2
2
5
2
2
2
2
2
1
1
2
2
2
Waktu
tunggu Port time
muatan
(hari)
(hari)
3
2
Kecepatan muat
(ton/hari)
Kecepatan
bongkar
(ton/hari)
3,000
3,000
3,000
3,000
3,000
3,000
3,000
3,000
1
3
3
3
2
2
3,000
3,000
3,000
3,000
3,000
3,000
3,000
3,000
3,000
3,000
3,000
3,000
3,000
3,000
3,000
3,000
1
1
3
1
1
3
3
3
3
3
2
3
2
2
2
2
3,000
3,000
3,000
3,000
1
1
3
2
3,000
3,000
3,000
3,000
3,000
3,000
3,000
3,000
3,000
3,000
3,000
3,000
3,000
3,000
3,000
3,000
3,000
3,000
3,000
3,000
1
3
3
3
3
1
1
1
3
3
3
2
2
2
2
3
3
2
2
2
3,000
3,000
3,000
3,000
3,000
3,000
3,000
3,000
1
3
3
3
2
2
2
2
3,000
3,000
3,000
3,000
3,000
3,000
3,000
3,000
3,000
3,000
1
1
1
3
3
3
3
2
2
2
3,000
3,000
3,000
3,000
3,000
3,000
3,000
3,000
1
3
3
3
2
2
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
32
33
34
35
36
37
38
39
40
41
42
43
44
45
i operasi kapal
2
5
4
3
3
2
2
5
1
1
2
2
1
1
133
3,000
3,000
3,000
3,000
3,000
3,000
3,000
3,000
3,000
3,000
1
1
3
3
3
3
2
2
2
2
3,000
3,000
3,000
3,000
1
3
3
2
3,000
3,000
3,000
3,000
3,000
3,000
1
1
2
3
2
2
98
108
241
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
Jumlah
Perhitungan Waktu Keseluruh

No
1
2
3
4
PERENCANAAN RUTE KAPAL 2 PARNARAYA-38

Asal -Tujuan
Jakarta - Medan
Medan - Pontianak
Banjarmasin - Surabaya
Surabaya - Jakarta
Jakarta - Semarang
Semarang - Surabaya
Surabaya - Makassar
Makassar - Jakarta
Jakarta -Banjarmasin
Surabaya - Jakarta
Jakarta - Pontianak
Surabaya - Semarang
Semarang - Jakarta
Jakarta - Serang
Serang - Palembang
Palembang - Pontianak
Surabaya - Jakarta
Jakarta - Makassar
Makassar - Surabaya
Surabaya -Banjarmasin
Banjarmasin - Jakarta
Jakarta - Semarang
Semarang - Surabaya
Surabaya - Makassar
Makassar - Jakarta
Jakarta - Serang
Serang - Palembang
Surabaya - Jakarta
Jakarta - Makassar
Makassar - Surabaya
Jakarta - Medan
Medan - Pontianak
Jarak (nm) Muatan

896
650
300
264
382
280
184
431
760
760
184
382
410
300
264
184
280
115
310
325
300
264
382
760
431
264
504
280
184
431
760
115
310
325
300
264
382
760
431
264
504
896
650
300
264
Tepung
Tepung
Ballast
Gandum
Beras
Tepung
Ballast
Beras
Biji Kopi
Tepung
Ballast
Beras
Tepung
Biji Jagung
Gandum
Beras
Ballast
Tepung
Tepung
Sawit
Ballast
Gandum
Beras
Tepung
Biji Kopi
Beras
Ballast
Tepung
Ballast
Beras
Biji Kopi
Tepung
Tepung
Sawit
Ballast
Gandum
Beras
Tepung
Biji Kopi
Beras
Ballast
Tepung
Tepung
Ballast
Gandum
Quantitas
muatan
(ton)
3,000
2,000
3,000
3,000
2,000
2,500
3,000
2,000
3,000
2,000
2,500
3,000
3,000
3,000
3,000
2,000
3,000
3,500
2,500
3,000
3,000
2,000
2,500
3,000
3,000
3,000
2,000
3,000
3,500
2,500
3,000
3,000
3,000
2,000
3,000
Vs
13.0
13.0
14.0
13.0
13.0
13.0
14.0
13.0
13.0
13.0
14.0
13.0
13.0
13.0
13.0
13.0
14.0
13.0
13.0
13.0
14.0
13.0
13.0
13.0
13.0
13.0
14.0
13.0
14.0
13.0
13.0
13.0
13.0
13.0
14.0
13.0
13.0
13.0
13.0
13.0
14.0
13.0
13.0
14.0
13.0
Seatime
(hari)
3
3
1
1
2
1
1
2
3
3
1
2
2
1
1
1
1
1
1
2
1
1
2
3
2
1
2
1
1
2
3
1
1
2
1
1
2
3
2
1
2
3
3
1
1
Kecepatan
muat
(ton/hari)
3,000
3,000
3,000
3,000
3,000
3,000
3,000
3,000
3,000
3,000
3,000
3,000
3,000
3,000
3,000
3,000
3,000
3,000
3,000
3,000
3,000
3,000
3,000
3,000
3,000
3,000
3,000
3,000
3,000
3,000
3,000
3,000
3,000
3,000
3,000
Surabaya - Jakarta
Jakarta - Semarang
Semarang - Surabaya
Surabaya - Makassar
Makassar - Jakarta
Surabaya - Jakarta
Jakarta - Medan
Medan - Pontianak
Surabaya - Jakarta
Surabaya - Jakarta
Jakarta - Medan
Medan - Pontianak
Surabaya - Jakarta
Surabaya - Jakarta
Jumlah
382
280
184
431
760
760
184
382
896
650
300
264
382
760
184
382
896
650
300
264
382
760
184
382
28,985
Beras
Tepung
Ballast
Beras
Biji Kopi
Tepung
Ballast
Beras
Tepung
Tepung
Ballast
Gandum
Beras
Tepung
Ballast
Beras
Tepung
Tepung
Ballast
Gandum
Beras
Tepung
Ballast
Beras
3,000
2,000
2,500
3,000
2,000
3,000
3,000
2,000
3,000
3,000
2,000
3,000
3,000
2,000
3,000
3,000
2,000
3,000
13.0
13.0
14.0
13.0
13.0
13.0
14.0
13.0
13.0
13.0
14.0
13.0
13.0
13.0
14.0
13.0
13.0
13.0
14.0
13.0
13.0
13.0
14.0
13.0
143,000

Kriteria
Jumlah
Satuan
Hari dalam setahun
365 hari
Waktu operasi kapal
231 hari
105 hari
Waktu Docking kapal
29 hari
Keterangan
2
1
1
2
3
3
1
2
3
3
1
1
2
3
1
2
3
3
1
1
2
3
1
2
123
3,000
3,000
3,000
3,000
3,000
3,000
3,000
3,000
3,000
3,000
3,000
3,000
3,000
3,000
3,000
3,000
3,000
3,000
AYA-38
PERENCANAAN RUTE K
Kecepatan
bongkar
(ton/hari)
3,000
3,000
Waktu
tunggu Port time
muatan
(hari)
(hari)
2
2
3
2
3,000
3,000
3,000
1
1
2
2
2
2
3,000
3,000
3,000
3
1
4
2
2
2
3,000
3,000
3,000
3,000
3,000
1
4
3
1
1
2
2
2
2
2
3,000
3,000
3,000
1
1
3
2
2
2
3,000
3,000
3,000
3,000
3,000
1
1
4
1
3
2
3
2
2
2
3,000
3,000
3,000
3,000
3,000
3,000
3
1
1
1
3
2
2
2
2
2
3,000
3,000
3,000
3,000
3,000
1
1
4
1
3
2
3
2
2
2
3,000
3,000
2
3
2
2
3,000
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
32
33
34
35
36
37
38
39
40
41
42
43
44
45
Asal -Tujuan
Surabaya -Jakarta
Jakarta - Pontianak
Makassar - Ambon
Ambon - Papua
Papua - Surabaya
Surabaya - Makassar
Makassar -Banjarmasin
Jakarta - Surabaya
Surabaya - Ambon
Ambon - Papua
Papua - Surabaya
Banjarmasin - Medan
Medan - Pontianak
Pontianak - Jakarta
Surabaya -Jakarta
Jakarta - Palembang
Makassar - Surabaya
Surabaya - Serang
Serang - Pontianak
Surabaya -Jakarta
Jakarta - Pontianak
Makassar - Ambon
Ambon - Papua
Papua - Surabaya
Surabaya - Makassar
Jarak (nm)
264
382
410
300
420
630
600
1500
264
264
431
420
504
382
850
600
1500
264
605
700
410
760
285
524
382
331
520
420
431
350
450
300
264
382
410
300
420
630
600
1500
264
264
431
420
504
3,000
3,000
1
2
2
2
3,000
3,000
3,000
3
1
4
2
2
2
3,000
3,000
3,000
1
2
3
2
2
2
3,000
3,000
3,000
1
1
4
2
2
2
3,000
3,000
3,000
1
2
3
2
2
2
3,000
3,000
3,000
1
1
4
2
2
2
3,000
105
108
231
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
Jakarta - Surabaya
Surabaya - Ambon
Ambon - Papua
Papua - Surabaya
Banjarmasin - Medan
Medan - Pontianak
Pontianak - Jakarta
Surabaya -Jakarta
Jakarta - Palembang
Makassar - Surabaya
Surabaya - Serang
Serang - Pontianak
Surabaya -Jakarta
Jakarta - Pontianak
Makassar - Surabaya
Surabaya - Serang
Serang - Pontianak
Surabaya -Jakarta
Jakarta - Pontianak
Jumlah
382
850
600
1500
264
605
700
410
760
285
524
382
331
520
420
431
350
450
300
264
382
410
300
420
431
350
450
300
264
382
410
300
37,569
Jumlah hari operasi k
No
1
2
3
4

Kriteria
Jumlah
Hari dalam setahun
365
Waktu operasi kapal
221
118
Waktu Docking kapal
26
PERENCANAAN RUTE KAPAL 3 PASE JAYA

Muatan
Gandum
Beras
Tepung
Biji Jagung
Tepung
Biji Kopi
Ballast
Gandum
Beras
Gandum
Beras
Biji Kopi
Ballast
Tepung
Beras
Ballast
Gandum
Beras
Gandum
Tepung
Ballast
Tepung
Gandum
Kedelai
Beras
Tepung
Sawit
Gandum
Biji Kopi
Beras
Ballast
Biji Jagung
Gandum
Beras
Tepung
Biji Jagung
Tepung
Biji Kopi
Ballast
Gandum
Beras
Gandum
Beras
Biji Kopi
Ballast
Quantitas
muatan
(ton)
1,200
1,200
1,000
1,000
1,000
1,000
1,200
1,000
1,200
1,000
1,000
1,200
1,000
1,200
1,000
1,000
1,000
1,000
1,000
1,200
1,200
1,200
1,000
1,000
1,200
1,000
1,000
1,200
1,200
1,000
1,000
1,000
1,000
1,200
1,000
1,200
1,000
1,000
Vs
13.0
13.0
13.0
13.0
13.0
13.0
14.0
13.0
13.0
13.0
13.0
13.0
14.0
13.0
13.0
14.0
13.0
13.0
13.0
13.0
14.0
13.0
13.0
13.0
13.0
13.0
13.0
13.0
13.0
13.0
14.0
13.0
13.0
13.0
13.0
13.0
13.0
13.0
14.0
13.0
13.0
13.0
13.0
13.0
14.0
Seatime
(hari)
1
2
2
1
2
3
2
5
1
1
2
2
2
2
3
2
5
1
2
3
2
3
1
2
2
2
2
2
2
2
2
1
1
2
2
1
2
3
2
5
1
1
2
2
2
Waktu
tunggu Port time
muatan
(hari)
(hari)
1
1
1
1
3
1
2
1
2
1
5
1
Kecepatan
muat
(ton/hari)
Kecepatan
bongkar
(ton/hari)
3,000
3,000
3,000
3,000
3,000
3,000
3,000
3,000
3,000
3,000
3,000
3,000
3,000
3,000
3,000
3,000
3,000
3,000
3,000
3,000
3,000
3,000
1
2
2
2
2
1
1
1
1
1
3,000
3,000
3,000
3,000
1
3
1
1
3,000
3,000
3,000
3,000
3,000
3,000
3,000
3,000
1
2
1
2
1
1
1
1
3,000
3,000
3,000
3,000
3,000
3,000
3,000
3,000
3,000
3,000
3,000
3,000
3,000
3,000
3,000
3,000
3,000
3,000
3
2
1
1
1
2
2
1
1
1
1
1
1
1
1
1
1
1
3,000
3,000
3,000
3,000
3,000
3,000
3,000
3,000
3,000
3,000
3,000
3,000
3,000
3,000
2
1
1
3
2
2
5
1
1
1
1
1
1
1
3,000
3,000
3,000
3,000
3,000
3,000
3,000
3,000
3,000
3,000
1
2
2
2
2
1
1
1
1
1
Tepung
Beras
Ballast
Gandum
Beras
Gandum
Tepung
Ballast
Tepung
Gandum
Kedelai
Beras
Tepung
Sawit
Gandum
Biji Kopi
Beras
Ballast
Biji Jagung
Gandum
Beras
Tepung
Biji Jagung
Gandum
Biji Kopi
Beras
Ballast
Biji Jagung
Gandum
Beras
Tepung
Biji Jagung
1,200
1,000
1,200
1,000
1,000
1,000
1,000
1,000
1,200
1,200
1,200
1,000
1,000
1,200
1,000
1,000
1,200
1,200
1,000
1,000
1,000
1,200
1,000
1,000
1,200
1,200
1,000
1,000
71,000
ngan Waktu Keseluruhan

Satuan
hari
hari
hari
hari
Keterangan
13.0
13.0
14.0
13.0
13.0
13.0
13.0
14.0
13.0
13.0
13.0
13.0
13.0
13.0
13.0
13.0
13.0
14.0
13.0
13.0
13.0
13.0
13.0
13.0
13.0
13.0
14.0
13.0
13.0
13.0
13.0
13.0
2
3
2
5
1
2
3
2
3
1
2
2
2
2
2
2
2
2
1
1
2
2
1
2
2
2
2
1
1
2
2
1
155
3,000
3,000
3,000
3,000
1
3
1
1
3,000
3,000
3,000
3,000
3,000
3,000
3,000
3,000
1
2
1
2
1
1
1
1
3,000
3,000
3,000
3,000
3,000
3,000
3,000
3,000
3,000
3,000
3,000
3,000
3,000
3,000
3,000
3,000
3,000
3,000
3
2
1
1
1
2
2
1
1
1
1
1
1
1
1
1
1
1
3,000
3,000
3,000
3,000
3,000
3,000
3,000
3,000
3,000
3,000
3,000
3,000
3,000
3,000
3,000
3,000
2
1
1
3
2
2
1
1
1
1
1
1
1
1
1
1
3,000
3,000
3,000
3,000
3,000
3,000
3,000
3,000
3,000
3,000
2
1
1
3
2
1
1
1
1
1
118
66
221
PERENCANAAN RUTE KAPAL 4 PAUS - 1

NO
Asal -Tujuan
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
32
33
34
35
36
37
38
39
40
41
42
43
44
45
Surabaya -Jakarta
Jakarta - Pontianak
Surabaya - Medan
Medan - Pontianak
Makassar - Ambon
Ambon - Papua
Papua - Surabaya
Surabaya - Semarang
Semarang - Jakarta
Jakarta - Serang
Serang - Medan
Medan - Pontianak
Surabaya -Jakarta
Jakarta - Palembang
Makassar - Surabaya
Surabaya -Jakarta
Jakarta - Pontianak
Surabaya - Semarang
Semarang - Jakarta
Jakarta - Serang
Serang - Medan
Medan - Pontianak
Semarang - Jakarta
Jakarta - Serang
Serang - Medan
Medan - Pontianak
Surabaya - Semarang
Semarang - Jakarta
Jakarta - Serang
Serang - Medan
Medan - Pontianak
Jarak (nm)
382
410
525
1109
700
884
630
600
1500
184
280
115
620
700
300
285
524
382
331
520
420
431
382
410
525
184
280
115
620
700
300
285
524
280
115
620
700
300
285
524
184
280
115
620
700
Muatan
Beras
Tepung
Biji Jagung
Beras
Tepung
Biji Jagung
Biji Kopi
Ballast
Gandum
Beras
Ballast
Tepung
Beras
Tepung
Biji Jagung
Gandum
Kedelai
Beras
Tepung
Sawit
Tepung
Ballast
Beras
Tepung
Biji Jagung
Beras
Ballast
Tepung
Beras
Tepung
Biji Jagung
Gandum
Kedelai
Ballast
Tepung
Beras
Tepung
Biji Jagung
Gandum
Kedelai
Beras
Ballast
Tepung
Beras
Tepung
Quantitas
muatan
(ton)
5,000
3,000
5,000
4,000
3,500
3,000
3,500
5,000
4,000
5,000
4,000
3,500
3,500
3,000
5,000
5,000
4,000
3,000
3,000
5,000
3,000
5,000
4,000
5,000
4,000
3,500
3,500
3,000
5,000
5,000
4,000
3,500
3,500
3,000
5,000
4,000
5,000
4,000
3,500
Vs
13.0
13.0
13.0
13.0
13.0
13.0
13.0
14.0
13.0
13.0
14.0
13.0
13.0
13.0
13.0
13.0
13.0
13.0
13.0
13.0
13.0
14.0
13.0
13.0
13.0
13.0
14.0
13.0
13.0
13.0
13.0
13.0
13.0
14.0
13.0
13.0
13.0
13.0
13.0
13.0
13.0
14.0
13.0
13.0
13.0
46
47
48
49
50
51
52
53
Surabaya - Semarang
Semarang - Jakarta
Jakarta - Serang
Serang - Medan
Medan - Surabaya
Jumlah
No
1
2
3
4
300
285
524
184
280
115
620
850
24,038
Biji Jagung
Gandum
Kedelai
Beras
Ballast
Tepung
Beras
Ballast
3,500
3,000
5,000
4,000
5,000
4,000
181,000

Kriteria
Jumlah
Satuan
Hari dalam setahun
365 hari
Waktu operasi kapal
238 hari
93 hari
Waktu Docking kapal
34 hari
Keterangan
13.0
13.0
13.0
13.0
14.0
13.0
13.0
14.0
UTE KAPAL 4 PAUS - 1
PER
Seatime
(hari)
2
2
2
4
3
3
3
2
5
1
1
1
2
3
1
1
2
2
2
2
2
2
2
2
2
1
1
1
2
3
1
1
2
1
1
2
3
1
1
2
1
1
1
2
3
Kecepatan Kecepatan
muat
bongkar
(ton/hari) (ton/hari)
Waktu
tunggu Port time
muatan
(hari)
(hari)
1
4
3
2
1
4
1
3
3
3
3
2
3
3
3,000
3,000
3,000
3,000
3,000
3,000
3,000
3,000
3,000
3,000
3,000
3,000
3,000
3,000
3,000
3,000
3,000
3,000
1
1
4
3
3,000
3,000
3,000
3,000
3,000
3,000
3,000
3,000
3,000
3,000
3,000
3,000
3,000
3,000
3,000
3,000
3,000
3,000
3,000
3,000
1
3
3
3
3
1
1
1
3
3
4
3
3
3
2
4
4
3
2
2
3,000
3,000
3,000
3,000
3,000
3,000
3,000
3,000
1
3
1
1
4
2
4
3
3,000
3,000
3,000
3,000
3,000
3,000
3,000
3,000
3,000
3,000
3,000
3,000
1
3
3
3
3
1
4
3
3
3
2
4
3,000
3,000
3,000
3,000
3,000
3,000
3,000
3,000
3,000
3,000
3,000
3,000
3,000
3,000
1
3
3
3
3
1
1
4
3
3
3
2
4
3
3,000
3,000
3,000
3,000
3,000
3,000
1
3
3
4
3
3
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
32
33
34
35
36
37
38
39
40
41
42
43
44
45
asi kapal
1
1
2
1
1
1
2
3
97
3,000
3,000
3,000
3,000
3,000
3,000
3,000
3,000
3
3
1
1
3
2
4
3
3,000
3,000
3,000
3,000
1
3
4
3
93
141
238
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
Jumlah

No
1
2
3
4
PERENCANAAN RUTE KAPAL PELITA 5 ANDALAS

Asal -Tujuan
Makassar - Jakarta
Jakarta - Surabaya
Makassar - Ambon
Ambon - Sorong
Sorong - Kendari
Kendari - Makassar
Makassar - Surabaya
Pontianak - Medan
Medan - Jakarta
Jakarta - Makassar
Makassar - Semarang
Semarang - Jakarta
Jakarta - Palembang
Palembang - Medan
Medan - Pontianak
Makassar - Banjarmasin
Jakarta - Surabaya
Surabaya - Makassar
Makassar - Ambon
Ambon - Kendari
Kendari - Makassar
Makassar - Jakarta
Jakarta - Medan
Medan - Pontianak
Surabaya - Makassar
Makassar - Jakarta
Jakarta - Surabaya
Makassar - Ambon
Ambon - Sorong
Sorong - Kendari
Kendari - Makassar
Makassar - Surabaya
Pontianak - Medan
Jarak (nm)
760
382
264
420
630
400
600
300
431
264
300
600
800
760
430
280
331
650
700
884
400
760
382
431
630
400
300
760
800
700
300
264
431
760
382
264
420
630
400
600
300
431
264
300
600
Muatan
Biji Kopi
Tepung
Beras
Tepung
Biji Kopi
Ballast
Tepung
Gandum
Biji Kopi
Beras
Ballast
Biji Jagung
Gandum
Tepung
Biji Kopi
Ballast
Tepung
Sawit
Gandum
Biji Jagung
Biji Kopi
Ballast
Tepung
Beras
Biji Kopi
Ballast
Gandum
Biji Kopi
Tepung
Gandum
Ballast
Gandum
Beras
Biji Kopi
Tepung
Beras
Tepung
Biji Kopi
Ballast
Tepung
Gandum
Biji Kopi
Beras
Ballast
Biji Jagung
Quantitas
muatan
(ton)
1,500
1,500
1,000
1,200
1,000
1,000
1,000
1,500
1,000
1,500
1,500
1,000
1,000
1,500
1,500
1,000
1,500
1,000
1,500
1,000
1,000
1,200
1,500
1,200
1,000
1,500
1,500
1,500
1,500
1,000
1,200
1,000
1,000
1,000
1,500
1,000
1,500
Vs
13.0
13.0
13.0
13.0
13.0
14.0
13.0
13.0
13.0
13.0
14.0
13.0
13.0
13.0
13.0
14.0
13.0
13.0
13.0
13.0
13.0
14.0
13.0
13.0
13.0
14.0
13.0
13.0
13.0
13.0
14.0
13.0
13.0
13.0
13.0
13.0
13.0
13.0
14.0
13.0
13.0
13.0
13.0
14.0
13.0
Seatime
(hari)
3
2
1
2
3
2
2
1
2
1
1
2
3
3
2
1
2
3
3
3
2
3
2
2
3
2
1
3
3
3
1
1
2
3
2
1
2
3
2
2
1
2
1
1
2
Kecepatan
muat
(ton/hari)
3,000
3,000
3,000
3,000
3,000
3,000
3,000
3,000
3,000
3,000
3,000
3,000
3,000
3,000
3,000
3,000
3,000
3,000
3,000
3,000
3,000
3,000
3,000
3,000
3,000
3,000
3,000
3,000
3,000
3,000
3,000
3,000
3,000
3,000
3,000
3,000
3,000
Medan - Jakarta
Jakarta - Makassar
Makassar - Surabaya
Pontianak - Medan
Medan - Jakarta
Jakarta - Makassar
Makassar - Jakarta
Jakarta - Medan
Medan - Pontianak
Surabaya - Makassar
Makassar - Jakarta
Jakarta - Surabaya
Makassar - Ambon
Ambon - Sorong
Sorong - Kendari
Kendari - Makassar
Makassar - Jakarta
Jakarta - Surabaya
Jumlah
800
760
431
264
300
600
800
760
760
800
700
300
264
431
760
382
264
420
630
400
600
300
760
382
264
420
35,647
Gandum
Tepung
Biji Kopi
Beras
Ballast
Biji Jagung
Gandum
Tepung
Biji Kopi
Tepung
Gandum
Ballast
Gandum
Beras
Biji Kopi
Tepung
Beras
Tepung
Biji Kopi
Ballast
Tepung
Gandum
Biji Kopi
Tepung
Beras
Tepung
1,500
1,000
1,500
1,000
1,500
1,500
1,000
1,500
1,200
1,000
1,500
1,500
1,500
1,500
1,000
1,200
1,000
1,000
1,000
1,500
1,500
1,000
1,200
74,900

Kriteria
Jumlah
Satuan
Hari dalam setahun
365 hari
Waktu operasi kapal
207 hari
127 hari
Waktu Docking kapal
31 hari
Keterangan
13.0
13.0
13.0
13.0
14.0
13.0
13.0
13.0
13.0
13.0
13.0
14.0
13.0
13.0
13.0
13.0
13.0
13.0
13.0
14.0
13.0
13.0
13.0
13.0
13.0
13.0
3
3
2
1
1
2
3
3
3
3
3
1
1
2
3
2
1
2
3
2
2
1
3
2
1
2
147
3,000
3,000
3,000
3,000
3,000
3,000
3,000
3,000
3,000
3,000
3,000
3,000
3,000
3,000
3,000
3,000
3,000
3,000
3,000
3,000
3,000
3,000
3,000
AS
Kecepatan
bongkar
(ton/hari)
Waktu
tunggu
muatan
(hari)
Port time
(hari)
3,000
3,000
3,000
3,000
3,000
1
1
3
3
3
1
1
1
1
1
3,000
3,000
3,000
3,000
4
3
1
3
1
1
1
1
3,000
3,000
3,000
3,000
2
1
2
1
1
1
1
1
3,000
3,000
3,000
3,000
3,000
1
1
3
3
3
1
1
1
1
1
3,000
3,000
3,000
1
2
4
1
1
1
3,000
3,000
3,000
3,000
3
1
1
3
1
1
1
1
3,000
3,000
3,000
3,000
3,000
3,000
3,000
1
2
1
1
3
3
3
1
1
1
1
1
1
1
3,000
3,000
3,000
3,000
4
3
1
3
1
1
1
1
3,000
3,000
3,000
3,000
3,000
1
2
1
3
1
1
1
1
3,000
3,000
3,000
3,000
3,000
3,000
2
1
2
1
1
3
1
1
1
1
1
1
3,000
3,000
3,000
3,000
3,000
3,000
3,000
1
2
1
1
3
3
3
1
1
1
1
1
1
1
3,000
3,000
3,000
3,000
3,000
3,000
4
3
1
1
3
3
1
1
1
1
1
1
127
60
207
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
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
Asal - tujuan
Surabaya - Makassar
Makassar - Ambon
Ambon - Papua
Papua - Surabaya
Surabaya -Jakarta
Jakarta - Pontianak
Surabaya - Medan
Medan - Pontianak
Makassar - Ambon
Ambon - Papua
Papua - Surabaya
Surabaya - Semarang
Semarang - Jakarta
Jakarta - Serang
Serang - Medan
Medan - Pontianak
Surabaya -Jakarta
Jakarta - Palembang
Makassar - Surabaya
Surabaya - Medan
Medan - Pontianak
Makassar - Ambon
Ambon - Papua
Papua - Surabaya
Surabaya -Jakarta
Jakarta - Palembang
Makassar - Surabaya
Surabaya - Makassar
Makassar - Ambon
Ambon - Papua
Papua - Surabaya
PERHITUNGAN PENDAPATAN KAPAL 1

SWADAYA LESTARI
Kuantitas
Freight Rate (Rp/ton)
3,000
350,000
3,500
350,000
2,500
350,000
2,500
350,000
3,500
350,000
3,500
350,000
2,000
350,000
3,500
350,000
3,000
350,000
2,500
350,000
2,000
350,000
2,500
350,000
3,500
350,000
3,000
350,000
3,500
350,000
3,000
350,000
2,500
350,000
2,500
350,000
2,000
350,000
3,500
350,000
3,500
350,000
3,000
350,000
2,000
350,000
2,000
350,000
3,000
350,000
2,500
350,000
2,000
350,000
2,500
350,000
3,500
350,000
3,500
350,000
3,000
350,000
2,000
350,000
2,000
350,000
3,000
350,000
3,500
350,000
2,500
350,000
2,500
350,000
3,500
350,000
48
49
50
51
52
53
54
55
56
57
58
59
Surabaya - Medan
Medan - Pontianak
Makassar - Ambon
Ambon - Papua
Papua - Surabaya
Surabaya - Jakarta
Jakarta - Semarang
Semarang - Surabaya
3,000
2,500
2,000
2,500
3,500
3,000
3,500
3,500
3,000
Total Pendapatan
350,000
350,000
350,000
350,000
350,000
350,000
350,000
350,000
350,000
-
APAL 1
Pendapatan
1,050,000,000
1,225,000,000
875,000,000
875,000,000
1,225,000,000
1,225,000,000
700,000,000
1,225,000,000
1,050,000,000
875,000,000
700,000,000
875,000,000
1,225,000,000
1,050,000,000
1,225,000,000
1,050,000,000
875,000,000
875,000,000
700,000,000
1,225,000,000
1,225,000,000
1,050,000,000
700,000,000
700,000,000
1,050,000,000
875,000,000
700,000,000
875,000,000
1,225,000,000
1,225,000,000
1,050,000,000
700,000,000
700,000,000
1,050,000,000
1,225,000,000
875,000,000
875,000,000
1,225,000,000
Keterangan
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
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
Asal - tujuan
Jakarta - Medan
Medan - Pontianak
Surabaya - Jakarta
Jakarta - Semarang
Semarang - Surabaya
Surabaya - Makassar
Makassar - Jakarta
Surabaya - Jakarta
Jakarta - Pontianak
Surabaya - Semarang
Semarang - Jakarta
Jakarta - Serang
Serang - Palembang
Surabaya - Jakarta
Jakarta - Makassar
Makassar - Surabaya
Jakarta - Semarang
Semarang - Surabaya
Surabaya - Makassar
Makassar - Jakarta
Jakarta - Serang
Serang - Palembang
Surabaya - Jakarta
Jakarta - Makassar
Makassar - Surabaya
Jakarta - Medan
Medan - Pontianak
Surabaya - Jakarta
Jakarta - Semarang

PARNARAYA-38
Kuantitas
3,000
2,000
3,000
3,000
2,000
2,500
3,000
2,000
3,000
2,000
2,500
3,000
3,000
3,000
3,000
2,000
3,000
3,500
2,500
3,000
3,000
2,000
2,500
3,000
3,000
3,000
2,000
3,000
3,500
2,500
3,000
3,000
3,000
2,000
3,000
3,000
2,000
1,050,000,000
875,000,000
700,000,000
875,000,000
1,225,000,000
1,050,000,000
1,225,000,000
1,225,000,000
1,050,000,000
46,725,000,000
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
Semarang - Surabaya
Surabaya - Makassar
Makassar - Jakarta
Surabaya - Jakarta
Jakarta - Medan
Medan - Pontianak
Surabaya - Jakarta
Surabaya - Jakarta
Jakarta - Medan
Medan - Pontianak
Surabaya - Jakarta
Surabaya - Jakarta
2,500
3,000
2,000
3,000
3,000
2,000
3,000
3,000
2,000
3,000
3,000
2,000
3,000
3,000
2,000
3,000
Total Pendapatan

PARNARAYA-38
350,000
350,000
350,000
350,000
350,000
350,000
350,000
350,000
350,000
350,000
350,000
350,000
350,000
350,000
350,000
350,000
350,000
350,000
350,000
350,000
350,000
350,000
350,000
350,000
350,000
350,000
350,000
350,000
350,000
350,000
350,000
350,000
350,000
350,000
350,000
350,000
350,000
PERHITU
Pendapatan
1,050,000,000
700,000,000
1,050,000,000
1,050,000,000
700,000,000
875,000,000
1,050,000,000
700,000,000
1,050,000,000
700,000,000
875,000,000
1,050,000,000
1,050,000,000
1,050,000,000
1,050,000,000
700,000,000
1,050,000,000
1,225,000,000
875,000,000
1,050,000,000
1,050,000,000
700,000,000
875,000,000
1,050,000,000
1,050,000,000
1,050,000,000
700,000,000
1,050,000,000
1,225,000,000
875,000,000
1,050,000,000
1,050,000,000
1,050,000,000
700,000,000
1,050,000,000
1,050,000,000
700,000,000
Keterangan
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
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
tal Pendapatan
350,000
350,000
350,000
350,000
350,000
350,000
350,000
350,000
350,000
350,000
350,000
350,000
350,000
350,000
350,000
350,000
-
875,000,000
1,050,000,000
700,000,000
1,050,000,000
1,050,000,000
700,000,000
1,050,000,000
1,050,000,000
700,000,000
1,050,000,000
1,050,000,000
700,000,000
1,050,000,000
1,050,000,000
700,000,000
1,050,000,000
50,050,000,000
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
Total Pendapat

PASE JAYA
Asal - tujuan
Kuantitas Freight Rate (Rp/ton)
1,200
350,000
Surabaya -Jakarta
1,200
350,000
Jakarta - Pontianak
1,000
350,000
1,000
350,000
1,000
350,000
Makassar - Ambon
1,000
350,000
Ambon - Papua
Papua - Surabaya
1,200
350,000
1,000
350,000
1,200
350,000
Surabaya - Makassar
1,000
350,000
1,000
350,000
Jakarta - Surabaya
1,200
350,000
Surabaya - Ambon
1,000
350,000
Ambon - Papua
Papua - Surabaya
1,200
350,000
1,000
350,000
Banjarmasin - Medan
1,000
350,000
Medan - Pontianak
1,000
350,000
Pontianak - Jakarta
1,000
350,000
1,000
350,000
1,200
350,000
Surabaya -Jakarta
1,200
350,000
Jakarta - Palembang
1,200
350,000
1,000
350,000
1,000
350,000
Makassar - Surabaya
1,200
350,000
Surabaya - Serang
1,000
350,000
Serang - Pontianak
1,000
350,000
1,200
350,000
Surabaya -Jakarta
1,200
350,000
Jakarta - Pontianak
1,000
350,000
1,000
350,000
1,000
350,000
Makassar - Ambon
1,000
350,000
Ambon - Papua
Papua - Surabaya
1,200
350,000
1,000
350,000
1,200
350,000
Surabaya - Makassar
1,000
350,000
1,000
350,000
Jakarta - Surabaya
1,200
350,000
Surabaya - Ambon
1,000
350,000
Pendapatan
420,000,000
420,000,000
350,000,000
350,000,000
350,000,000
350,000,000
420,000,000
350,000,000
420,000,000
350,000,000
350,000,000
420,000,000
350,000,000
420,000,000
350,000,000
350,000,000
350,000,000
350,000,000
350,000,000
420,000,000
420,000,000
420,000,000
350,000,000
350,000,000
420,000,000
350,000,000
350,000,000
420,000,000
420,000,000
350,000,000
350,000,000
350,000,000
350,000,000
420,000,000
350,000,000
420,000,000
350,000,000
350,000,000
420,000,000
350,000,000
Keterangan
Ambon - Papua
Papua - Surabaya
Banjarmasin - Medan
Medan - Pontianak
Pontianak - Jakarta
Surabaya -Jakarta
Jakarta - Palembang
Makassar - Surabaya
Surabaya - Serang
Serang - Pontianak
Surabaya -Jakarta
Jakarta - Pontianak
Makassar - Surabaya
Surabaya - Serang
Total Pendapatan
1,200
1,000
1,000
1,000
1,000
1,000
1,200
1,200
1,200
1,000
1,000
1,200
1,000
1,000
1,200
1,200
1,000
1,000
1,000
1,200
1,000
350,000
350,000
350,000
350,000
350,000
350,000
350,000
350,000
350,000
350,000
350,000
350,000
350,000
350,000
350,000
350,000
350,000
350,000
350,000
350,000
350,000
420,000,000
350,000,000
350,000,000
350,000,000
350,000,000
350,000,000
420,000,000
420,000,000
420,000,000
350,000,000
350,000,000
420,000,000
350,000,000
350,000,000
420,000,000
420,000,000
350,000,000
350,000,000
350,000,000
420,000,000
350,000,000
22,960,000,000
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
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47

PAUS 1
Asal - tujuan
Kuantitas Freight Rate (Rp/ton)
Surabaya -Jakarta
5,000
350,000
Jakarta - Pontianak
3,000
350,000
5,000
350,000
Surabaya - Medan
4,000
350,000
Medan - Pontianak
3,500
350,000
3,000
350,000
Makassar - Ambon
3,500
350,000
Ambon - Papua
Papua - Surabaya
5,000
350,000
Surabaya - Semarang
4,000
350,000
Semarang - Jakarta
Jakarta - Serang
5,000
350,000
Serang - Medan
4,000
350,000
Medan - Pontianak
3,500
350,000
3,500
350,000
3,000
350,000
5,000
350,000
Surabaya -Jakarta
5,000
350,000
Jakarta - Palembang
4,000
350,000
3,000
350,000
3,000
350,000
Makassar - Surabaya
Surabaya -Jakarta
5,000
350,000
Jakarta - Pontianak
3,000
350,000
5,000
350,000
Surabaya - Semarang
4,000
350,000
Semarang - Jakarta
Jakarta - Serang
5,000
350,000
Serang - Medan
4,000
350,000
Medan - Pontianak
3,500
350,000
3,500
350,000
3,000
350,000
5,000
350,000
Semarang - Jakarta
Jakarta - Serang
5,000
350,000
Serang - Medan
4,000
350,000
Medan - Pontianak
3,500
350,000
3,500
350,000
3,000
350,000
5,000
350,000
Surabaya - Semarang
4,000
350,000
Semarang - Jakarta
Jakarta - Serang
5,000
350,000
Serang - Medan
4,000
350,000
Medan - Pontianak
3,500
350,000
3,500
350,000
3,000
350,000
48
49
50
51
52
53
Surabaya - Semarang
Semarang - Jakarta
Jakarta - Serang
Serang - Medan
Medan - Surabaya
5,000
4,000
5,000
4,000
Total Pendapatan
350,000
350,000
350,000
350,000
-
APATAN KAPAL 4
1
Pendapatan
1,750,000,000
1,050,000,000
1,750,000,000
1,400,000,000
1,225,000,000
1,050,000,000
1,225,000,000
1,750,000,000
1,400,000,000
1,750,000,000
1,400,000,000
1,225,000,000
1,225,000,000
1,050,000,000
1,750,000,000
1,750,000,000
1,400,000,000
1,050,000,000
1,050,000,000
1,750,000,000
1,050,000,000
1,750,000,000
1,400,000,000
1,750,000,000
1,400,000,000
1,225,000,000
1,225,000,000
1,050,000,000
1,750,000,000
1,750,000,000
1,400,000,000
1,225,000,000
1,225,000,000
1,050,000,000
1,750,000,000
1,400,000,000
1,750,000,000
1,400,000,000
1,225,000,000
1,225,000,000
1,050,000,000
Keterangan
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
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47

PELITA ANDALAS
Asal - tujuan
Kuantitas
Makassar - Jakarta
1,500
Jakarta - Surabaya
1,500
1,000
1,200
Makassar - Ambon
1,000
Ambon - Sorong
Sorong - Kendari
1,000
Kendari - Makassar
1,000
Makassar - Surabaya
1,500
1,000
Pontianak - Medan
1,500
Medan - Jakarta
1,500
Jakarta - Makassar
1,000
Makassar - Semarang
1,000
Semarang - Jakarta
Jakarta - Palembang
1,500
Palembang - Medan
1,500
Medan - Pontianak
1,000
1,500
Makassar - Banjarmasin
1,000
Jakarta - Surabaya
1,500
Surabaya - Makassar
1,000
Makassar - Ambon
1,000
Ambon - Kendari
Kendari - Makassar
1,200
Makassar - Jakarta
1,500
Jakarta - Medan
1,200
Medan - Pontianak
1,000
1,500
Surabaya - Makassar
1,500
Makassar - Jakarta
1,500
Jakarta - Surabaya
1,500
1,000
1,200
Makassar - Ambon
1,000
Ambon - Sorong
Sorong - Kendari
1,000
Kendari - Makassar
1,000
Makassar - Surabaya
1,500
1,000
Pontianak - Medan
1,500
Medan - Jakarta
1,500
Jakarta - Makassar
1,000
1,750,000,000
1,400,000,000
1,750,000,000
1,400,000,000
63,350,000,000
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
Makassar - Surabaya
1,500
1,000
Pontianak - Medan
1,500
Medan - Jakarta
1,500
Jakarta - Makassar
1,000
Makassar - Jakarta
1,500
Jakarta - Medan
1,200
Medan - Pontianak
1,000
1,500
Surabaya - Makassar
1,500
Makassar - Jakarta
1,500
Jakarta - Surabaya
1,500
1,000
1,200
Makassar - Ambon
1,000
Ambon - Sorong
Sorong - Kendari
1,000
Kendari - Makassar
1,000
Makassar - Jakarta
1,500
Jakarta - Surabaya
1,500
1,000
1,200
Total Pendapatan

PELITA ANDALAS
350,000
350,000
350,000
350,000
350,000
350,000
350,000
350,000
350,000
350,000
350,000
350,000
350,000
350,000
350,000
350,000
350,000
350,000
350,000
350,000
350,000
350,000
350,000
350,000
350,000
350,000
350,000
350,000
350,000
350,000
350,000
350,000
350,000
350,000
350,000
350,000
350,000
350,000
350,000
Pendapatan
525,000,000
525,000,000
350,000,000
420,000,000
350,000,000
350,000,000
350,000,000
525,000,000
350,000,000
525,000,000
525,000,000
350,000,000
350,000,000
525,000,000
525,000,000
350,000,000
525,000,000
350,000,000
525,000,000
350,000,000
350,000,000
420,000,000
525,000,000
420,000,000
350,000,000
525,000,000
525,000,000
525,000,000
525,000,000
350,000,000
420,000,000
350,000,000
350,000,000
350,000,000
525,000,000
350,000,000
525,000,000
525,000,000
350,000,000
Keterangan
tal Pendapatan
350,000
350,000
350,000
350,000
350,000
350,000
350,000
350,000
350,000
350,000
350,000
350,000
350,000
350,000
350,000
350,000
350,000
350,000
350,000
350,000
350,000
525,000,000
350,000,000
525,000,000
525,000,000
350,000,000
525,000,000
420,000,000
350,000,000
525,000,000
525,000,000
525,000,000
525,000,000
350,000,000
420,000,000
350,000,000
350,000,000
350,000,000
525,000,000
525,000,000
350,000,000
420,000,000
26,215,000,000
No
1
2
3
4
5
6
7
DWT
3,600 $
23,000 $
12,214 $
16,800 $
10,800 $
20,800 $
55,000 $
Harga
1,800,000.00
20,000,000.00
12,000,000.00
15,000,000.00
8,000,000.00
17,500,000.00
35,000,000.00
Keterangan
www.alibaba.com
www.alibaba.com
www.alibaba.com
www.alibaba.com
www.alibaba.com
www.alibaba.com
www.alibaba.com
DWT - Harga Kapal
y = 614.98x + 3E+06
R = 0.9491
$40,000,000.00
$35,000,000.00
$30,000,000.00
$25,000,000.00
$20,000,000.00
$15,000,000.00
$10,000,000.00
$5,000,000.00
$-
10,000
20,000
30,000
40,000
50,000
60,000
Persamaan Regresi
1
2
3
4
5
614.9764983
SWADAYA LESTARI
PARNARAYA-38
PASE JAYA
PAUS - 1
PELITA ANDALAS
$
$
$
$
$
x
8,706,694.00
6,502,619.00
6,216,655.00
9,363,920.00
6,401,148.00
+
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
3120247.468
82,713,593,000.00
61,774,880,500.00
59,058,222,500.00
88,957,240,000.00
60,810,906,000.00
9500
NO
1
2
3
4
5
6
7
8
9
10
Jenis
Bunga pinjaman
Discount rate
Modal
Pinjaman
Ekuitas
Tenor
Angsuran
Pendapatan Pelindo III
Pendapatan Cabang Tanjung Perak
Peningkatan Pendapatan
Peningkatan biaya
Besar
10%
6.0%
3,100,000,000,000
1,860,000,000,000
1,240,000,000,000
30
62,000,000,000
1,824,000,000,000
729,600,000,000
10%
5%
Manfaat (Rp)
Tahun
0
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
Pinjaman Awal
Pendapatan
1,860,000,000,000
729,600,000,000
802,560,000,000
882,816,000,000
971,097,600,000
1,068,207,360,000
1,175,028,096,000
1,292,530,905,600
1,421,783,996,160
1,563,962,395,776
1,720,358,635,354
1,892,394,498,889
2,081,633,948,778
2,289,797,343,656
2,518,777,078,021
2,770,654,785,823
3,047,720,264,406
3,352,492,290,846
3,687,741,519,931
4,056,515,671,924
4,462,167,239,116
4,908,383,963,028
5,399,222,359,331
5,939,144,595,264
6,533,059,054,790
7,186,364,960,269
7,905,001,456,296
8,695,501,601,926
28
29
30
Total
9,565,051,762,118
10,521,556,938,330
11,573,712,632,163
PERHITUNGAN CAHSFLOW EKSPANSI PELINDO

satuan
/tahun
/tahun
tahun
/tahun
/tahun pertama
/tahun
/tahun
Biaya (Rp)
62,000,000,000
62,000,000,000
62,000,000,000
62,000,000,000
62,000,000,000
62,000,000,000
62,000,000,000
62,000,000,000
62,000,000,000
62,000,000,000
62,000,000,000
62,000,000,000
62,000,000,000
62,000,000,000
62,000,000,000
62,000,000,000
62,000,000,000
62,000,000,000
62,000,000,000
62,000,000,000
62,000,000,000
62,000,000,000
62,000,000,000
62,000,000,000
62,000,000,000
62,000,000,000
62,000,000,000
Pokok Pinjaman
1,798,000,000,000
1,736,000,000,000
1,674,000,000,000
1,612,000,000,000
1,550,000,000,000
1,488,000,000,000
1,426,000,000,000
1,364,000,000,000
1,302,000,000,000
1,240,000,000,000
1,178,000,000,000
1,116,000,000,000
1,054,000,000,000
992,000,000,000
930,000,000,000
868,000,000,000
806,000,000,000
744,000,000,000
682,000,000,000
620,000,000,000
558,000,000,000
496,000,000,000
434,000,000,000
372,000,000,000
310,000,000,000
248,000,000,000
186,000,000,000
Bunga Pinjaman
Biaya Perawatan
186,000,000,000
179,800,000,000
173,600,000,000
167,400,000,000
161,200,000,000
155,000,000,000
148,800,000,000
142,600,000,000
136,400,000,000
130,200,000,000
124,000,000,000
117,800,000,000
111,600,000,000
105,400,000,000
99,200,000,000
93,000,000,000
86,800,000,000
80,600,000,000
74,400,000,000
68,200,000,000
62,000,000,000
55,800,000,000
49,600,000,000
43,400,000,000
37,200,000,000
31,000,000,000
24,800,000,000
15,500,000,000
16,275,000,000
17,088,750,000
17,943,187,500
18,840,346,875
19,782,364,219
20,771,482,430
21,810,056,551
22,900,559,379
24,045,587,348
25,247,866,715
26,510,260,051
27,835,773,053
29,227,561,706
30,688,939,791
32,223,386,781
33,834,556,120
35,526,283,926
37,302,598,122
39,167,728,028
41,126,114,430
43,182,420,151
45,341,541,159
47,608,618,217
49,989,049,128
52,488,501,584
55,112,926,663
62,000,000,000
62,000,000,000
62,000,000,000
124,000,000,000
62,000,000,000
0
18,600,000,000
12,400,000,000
6,200,000,000
57,868,572,996
60,762,001,646
63,800,101,728
HSFLOW EKSPANSI PELINDO III
Biaya Operasional
155,000,000,000
162,750,000,000
170,887,500,000
179,431,875,000
188,403,468,750
197,823,642,188
207,714,824,297
218,100,565,512
229,005,593,787
240,455,873,477
252,478,667,151
265,102,600,508
278,357,730,533
292,275,617,060
306,889,397,913
322,233,867,809
338,345,561,199
355,262,839,259
373,025,981,222
391,677,280,283
411,261,144,297
431,824,201,512
453,415,411,588
476,086,182,167
499,890,491,276
524,885,015,839
551,129,266,631
Total Biaya (Rp)
2,216,500,000,000
2,156,825,000,000
2,097,576,250,000
2,038,775,062,500
1,980,443,815,625
1,922,606,006,406
1,865,286,306,727
1,808,510,622,063
1,752,306,153,166
1,696,701,460,824
1,641,726,533,866
1,587,412,860,559
1,533,793,503,587
1,480,903,178,766
1,428,778,337,704
1,377,457,254,590
1,326,980,117,319
1,277,389,123,185
1,228,728,579,344
1,181,045,008,312
1,134,387,258,727
1,088,806,621,663
1,044,356,952,747
1,001,094,800,384
959,079,540,403
918,373,517,423
879,042,193,295
Total Manfaat (Rp)
729,600,000,000
802,560,000,000
882,816,000,000
971,097,600,000
1,068,207,360,000
1,175,028,096,000
1,292,530,905,600
1,421,783,996,160
1,563,962,395,776
1,720,358,635,354
1,892,394,498,889
2,081,633,948,778
2,289,797,343,656
2,518,777,078,021
2,770,654,785,823
3,047,720,264,406
3,352,492,290,846
3,687,741,519,931
4,056,515,671,924
4,462,167,239,116
4,908,383,963,028
5,399,222,359,331
5,939,144,595,264
6,533,059,054,790
7,186,364,960,269
7,905,001,456,296
8,695,501,601,926
Faktor
Konversi
1.0000
0.9434
0.8900
0.8396
0.7921
0.7473
0.7050
0.6651
0.6274
0.5919
0.5584
0.5268
0.4970
0.4688
0.4423
0.4173
0.3936
0.3714
0.3503
0.3305
0.3118
0.2942
0.2775
0.2618
0.2470
0.2330
0.2198
0.2074
578,685,729,963
607,620,016,461
638,001,017,284
841,154,302,959
804,782,018,107
770,001,119,013
9,565,051,762,118
10,521,556,938,330
11,573,712,632,163
0.1956
0.1846
0.1741
Total Biaya Sekarang

(Rp)
2,091,037,735,849
1,919,566,571,734
1,761,165,467,131
1,614,900,807,774
1,479,902,827,128
1,355,361,369,329
1,240,521,927,231
1,134,681,937,985
1,037,187,319,693
947,429,233,709
864,841,058,145
788,895,559,046
719,102,246,543
655,004,904,121
596,179,279,860
542,230,929,242
492,793,199,758
447,525,348,164
406,110,781,846
368,255,416,257
333,686,140,934
302,149,387,059
273,409,789,980
247,248,940,544
223,464,219,458
201,867,709,293
182,285,179,061
Total Manfaat Sekarang (Rp)
688,301,886,792
714,275,542,898
741,229,336,969
769,200,255,346
798,226,680,076
828,348,441,588
859,606,873,346
892,044,868,567
925,706,939,079
960,639,276,402
996,889,815,134
1,034,508,298,724
1,073,546,347,733
1,114,057,530,666
1,156,097,437,484
1,199,723,755,879
1,244,996,350,441
1,291,977,344,797
1,340,731,206,865
1,391,324,837,313
1,443,827,661,362
1,498,311,724,055
1,554,851,789,114
1,613,525,441,533
1,674,413,194,044
1,737,598,597,593
1,803,168,355,992
ROI
(0.67)
(0.63)
(0.58)
(0.52)
(0.46)
(0.39)
(0.31)
(0.21)
(0.11)
0.01
0.15
0.31
0.49
0.70
0.94
1.21
1.53
1.89
2.30
2.78
3.33
3.96
4.69
5.53
6.49
7.61
8.89
164,555,136,650
148,527,944,679
134,064,995,633
22,673,953,363,834
1,871,212,444,898
1,941,824,235,271
2,015,100,621,508
37,175,267,091,470
10.37
12.07
14.03
Nett Cash Flow
667,600,000,000.00
740,560,000,000.00
820,816,000,000.00
909,097,600,000.00
1,006,207,360,000.00
1,113,028,096,000.00
1,230,530,905,600.00
1,359,783,996,160.00
1,501,962,395,776.00
1,658,358,635,353.60
1,830,394,498,888.96
2,019,633,948,777.86
2,227,797,343,655.64
2,456,777,078,021.21
2,708,654,785,823.33
2,985,720,264,405.66
3,290,492,290,846.22
3,625,741,519,930.85
3,994,515,671,923.93
4,400,167,239,116.33
4,846,383,963,027.96
5,337,222,359,330.75
5,877,144,595,263.83
6,471,059,054,790.21
7,124,364,960,269.23
7,843,001,456,296.16
8,633,501,601,925.77
Cummulative Cash Flow

1,860,000,000,000.00
1,192,400,000,000.00
451,840,000,000.00
(368,976,000,000.00)
(1,278,073,600,000.00)
(2,284,280,960,000.00)
(3,397,309,056,000.00)
(4,627,839,961,600.00)
(5,987,623,957,760.00)
(7,489,586,353,536.00)
(9,147,944,988,889.60)
(10,978,339,487,778.60)
(12,997,973,436,556.40)
(15,225,770,780,212.10)
(17,682,547,858,233.30)
(20,391,202,644,056.60)
(23,376,922,908,462.30)
(26,667,415,199,308.50)
(30,293,156,719,239.30)
(34,287,672,391,163.30)
(38,687,839,630,279.60)
(43,534,223,593,307.50)
(48,871,445,952,638.30)
(54,748,590,547,902.10)
(61,219,649,602,692.30)
(68,344,014,562,961.60)
(76,187,016,019,257.70)
(84,820,517,621,183.50)
BCR
(Benefit
Cost
9,503,051,762,118.35
10,459,556,938,330.20
11,511,712,632,163.20
(94,323,569,383,301.80)
(104,783,126,321,632.00)
(116,294,838,953,795.00)
1.6396
Adiparwa Baruna Sejahtera PT PBM
Pendapatan Jasa
Beban Jasa
Laba Bruto
Beban Usaha
Pendapatan Operasi Lain
Beban Operasi Lain
Laba Bersih
2011
Rp 253,174,142,311.00
Rp (196,530,771,840.00)
Rp
56,643,370,471.00
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
(14,147,705,466.00)
152,409,430.00
42,648,074,435.00
Rp
2012
264,524,797,313.00
(203,805,631,639.00)
60,719,165,674.00
(15,756,366,662.00)
280,672,332.00
45,243,471,344.00
ASUMSI
Penurunan Pendapatan
Peningkatan Beban Usaha
10%
5%
/Tahun
/Tahun
Adiparwa Baruna Sejahtera PT PBM
Pendapatan Jasa
Beban Jasa
Laba Bruto
Beban Usaha
Pendapatan Operasi Lain
Beban Operasi Lain
Laba Bersih
2011
Rp 253,174,142,311.00
Rp (196,530,771,840.00)
Rp
56,643,370,471.00
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
(14,147,705,466.00)
152,409,430.00
42,648,074,435.00
Rp
ASUMSI
Peningkatan Pendapatan
Peningkatan Beban Usaha
10%
5%
/Tahun
/Tahun
2012
264,524,797,313.00
(203,805,631,639.00)
60,719,165,674.00
(15,756,366,662.00)
280,672,332.00
45,243,471,344.00
Tahun
2011
2012
2013
2014
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
2025
2026
2027
2028
2029
2030
Pendapatan
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Tahun
2011
2012
2013
2014
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
2025
2026
2027
42,648,074,435.00
45,243,471,344.00
40,719,124,209.60
36,647,211,788.64
32,982,490,609.78
29,684,241,548.80
26,715,817,393.92
24,044,235,654.53
21,639,812,089.07
19,475,830,880.17
17,528,247,792.15
15,775,423,012.94
14,197,880,711.64
12,778,092,640.48
11,500,283,376.43
10,350,255,038.79
9,315,229,534.91
8,383,706,581.42
7,545,335,923.28
6,790,802,330.95
Beban Usaha
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Pendapatan
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
42,648,074,435.00
45,243,471,344.00
90,486,942,688.10
180,973,885,376.30
361,947,770,752.70
723,895,541,505.50
1,447,791,083,011.10
2,895,582,166,022.30
5,791,164,332,044.70
11,582,328,664,089.50
23,164,657,328,179.10
46,329,314,656,358.30
92,658,629,312,716.70
185,317,258,625,434.00
370,634,517,250,867.00
741,269,034,501,734.00
1,482,538,069,003,470.00
(14,147,705,466.00)
(15,756,366,662.00)
(16,544,184,995.10)
(17,371,394,244.86)
(18,239,963,957.10)
(19,151,962,154.95)
(20,109,560,262.70)
(21,115,038,275.84)
(22,170,790,189.63)
(23,279,329,699.11)
(24,443,296,184.06)
(25,665,460,993.27)
(26,948,734,042.93)
(28,296,170,745.08)
(29,710,979,282.33)
(31,196,528,246.45)
(32,756,354,658.77)
(34,394,172,391.71)
(36,113,881,011.29)
(37,919,575,061.86)
Beban Usaha
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
(14,147,705,466.00)
(15,756,366,662.00)
(16,544,184,995.10)
(17,371,394,244.86)
(18,239,963,957.10)
(19,151,962,154.95)
(20,109,560,262.70)
(21,115,038,275.84)
(22,170,790,189.63)
(23,279,329,699.11)
(24,443,296,184.06)
(25,665,460,993.27)
(26,948,734,042.93)
(28,296,170,745.08)
(29,710,979,282.33)
(31,196,528,246.45)
(32,756,354,658.77)
2028
2029
2030
Rp 2,965,076,138,006,940.00 Rp
Rp 5,930,152,276,013,880.00 Rp
Rp 11,860,304,552,027,800.00 Rp
(34,394,172,391.71)
(36,113,881,011.29)
(37,919,575,061.86)
Faktor Konversi
1
0.943396226
0.88999644
0.839619283
0.792093663
0.747258173
0.70496054
0.665057114
0.627412371
0.591898464
0.558394777
0.526787525
0.496969364
0.468839022
0.442300964
0.417265061
0.393646284
0.371364419
0.350343791
0.33051301
Faktor Konversi
1
0.943396226
0.88999644
0.839619283
0.792093663
0.747258173
0.70496054
0.665057114
0.627412371
0.591898464
0.558394777
0.526787525
0.496969364
0.468839022
0.442300964
0.417265061
0.393646284
Total Pendapatan Sekarang

Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
42,648,074,435.00
42,682,520,135.85
36,239,875,587.04
30,769,705,687.11
26,125,221,809.81
22,181,792,102.67
18,833,597,068.30
15,990,789,963.65
13,577,085,818.20
11,527,714,373.94
9,787,682,015.61
8,310,296,050.99
7,055,911,741.41
5,990,868,459.68
5,086,586,428.03
4,318,799,797.39
3,666,905,488.35
3,113,410,320.30
2,643,461,592.70
2,244,448,522.11
Total Pendapatan Sekarang

Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
42,648,074,435.00
42,682,520,135.85
80,533,056,860.18
151,949,163,887.22
286,696,535,636.34
540,936,859,691.29
1,020,635,584,323.25
1,925,727,517,591.10
3,633,448,146,398.37
6,855,562,540,374.34
12,935,023,661,083.70
24,405,705,020,912.70
46,048,500,039,458.00
86,883,962,338,600.10
163,932,004,412,453.00
309,305,668,702,742.00
583,595,601,325,928.00
Total Beban Usaha Sekarang

Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
(14,147,705,466.00)
(14,864,496,850.94)
(14,724,265,748.58)
(14,585,357,581.14)
(14,447,759,868.11)
(14,311,460,246.71)
(14,176,446,470.80)
(14,042,706,409.75)
(13,910,228,047.40)
(13,778,999,480.91)
(13,649,008,919.77)
(13,520,244,684.68)
(13,392,695,206.52)
(13,266,349,025.33)
(13,141,194,789.24)
(13,017,221,253.49)
(12,894,417,279.40)
(12,772,771,833.37)
(12,652,273,985.89)
(12,532,912,910.55)
Total Beban Usaha Sekarang

Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
(14,147,705,466.00)
(14,864,496,850.94)
(14,724,265,748.58)
(14,585,357,581.14)
(14,447,759,868.11)
(14,311,460,246.71)
(14,176,446,470.80)
(14,042,706,409.75)
(13,910,228,047.40)
(13,778,999,480.91)
(13,649,008,919.77)
(13,520,244,684.68)
(13,392,695,206.52)
(13,266,349,025.33)
(13,141,194,789.24)
(13,017,221,253.49)
(12,894,417,279.40)
0.371364419
0.350343791
0.33051301
Rp
Rp
Rp
1,101,123,776,086,660.00 Rp
2,077,592,030,352,180.00 Rp
3,919,984,962,928,640.00 Rp
(12,772,771,833.37)
(12,652,273,985.89)
(12,532,912,910.55)
LABA
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
28,500,368,969.00
27,818,023,284.91
21,515,609,838.47
16,184,348,105.97
11,677,461,941.70
7,870,331,855.96
4,657,150,597.51
1,948,083,553.90
(333,142,229.20)
(2,251,285,106.97)
(3,861,326,904.16)
(5,209,948,633.69)
(6,336,783,465.11)
(7,275,480,565.64)
(8,054,608,361.21)
(8,698,421,456.10)
(9,227,511,791.05)
(9,659,361,513.07)
(10,008,812,393.18)
(10,288,464,388.44)
LABA
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
28,500,368,969.00
27,818,023,284.91
65,808,791,111.61
137,363,806,306.08
272,248,775,768.23
526,625,399,444.58
1,006,459,137,852.45
1,911,684,811,181.35
3,619,537,918,350.97
6,841,783,540,893.43
12,921,374,652,163.90
24,392,184,776,228.00
46,035,107,344,251.50
86,870,695,989,574.80
163,918,863,217,664.00
309,292,651,481,488.00
583,582,706,908,648.00
Rp 1,101,111,003,314,820.00
Rp 2,077,579,378,078,190.00
Rp 3,919,972,430,015,730.00

BCR Pelindo

Uploaded by

Copyright:

Available Formats

You might also like

BCR Pelindo

Uploaded by

Document Information

Copyright

Available Formats

Share this document

Share or Embed Document

Sharing Options

Did you find this document useful?

Is this content inappropriate?

Copyright:

Available Formats

BCR Pelindo

Uploaded by

Copyright:

Available Formats

NAMA KAPAL

PERENCANAAN RUTE KAPAL 1 SWADAYA LESTARI

Perhitungan Waktu Keseluruhan

UTE KAPAL 1 SWADAYA LESTARI

Perhitungan Waktu Keseluruh

PERENCANAAN RUTE KAPAL 2 PARNARAYA-38

Jarak (nm) Muatan

Perhitungan Waktu Keseluruhan

Jumlah hari operasi k

Perhitungan Waktu Keseluruhan

PERENCANAAN RUTE KAPAL 3 PASE JAYA

ngan Waktu Keseluruhan

PERENCANAAN RUTE KAPAL 4 PAUS - 1

Perhitungan Waktu Keseluruhan

UTE KAPAL 4 PAUS - 1

Perhitungan Waktu Keseluruhan

PERENCANAAN RUTE KAPAL PELITA 5 ANDALAS

Perhitungan Waktu Keseluruhan

PERHITUNGAN PENDAPATAN KAPAL 1

PERHITUNGAN PENDAPATAN KAPAL 2

PERHITUNGAN PENDAPATAN KAPAL 2

PERHITUNGAN PENDAPATAN KAPAL 3

PERHITUNGAN PENDAPATAN KAPAL 4

PERHITUNGAN PENDAPATAN KAPAL 5

PERHITUNGAN PENDAPATAN KAPAL 5

DWT - Harga Kapal

PERHITUNGAN CAHSFLOW EKSPANSI PELINDO

HSFLOW EKSPANSI PELINDO III

Total Biaya (Rp)

Total Manfaat (Rp)

Total Biaya Sekarang

Total Manfaat Sekarang (Rp)

Nett Cash Flow

Cummulative Cash Flow

Adiparwa Baruna Sejahtera PT PBM

Adiparwa Baruna Sejahtera PT PBM

Total Pendapatan Sekarang

Total Pendapatan Sekarang

Total Beban Usaha Sekarang

Total Beban Usaha Sekarang

You might also like