Você está na página 1de 7

kendaraan LHR 2 arah (kendaraan /jam) emp LHRT 2016

1 1736 1 63364 63364


2 1270 1.3 46355 60261.5
3 965 1.3 35222.5 45789.25
4 687 1.3 25075.5 32598.15
5 249 1.3 9088.5 11815.05
6 167 1.3 6095.5 7924.15
Q (smp/tahun) 221752.1
Q (smp/jam) 60.754
C (smp/jam) 2945
DS 0.02063
GF 5%
2017 2018 2019 2020 2021 2022 2023

66532.2 73351.75 84913.82 103213.3 131729.2052 176529.7 248395.1


63274.58 69760.22 80756.17 98159.63 125279.3305 167886.3 236232.9
48078.71 53006.78 61361.97 74585.86 95192.56214 127567.1 179499.8
34228.06 37736.43 43684.64 53098.95 67769.21263 90817.23 127789
12405.8 13677.4 15833.3 19245.47 24562.64039 32916.29 46316.52
8320.358 9173.194 10619.12 12907.61 16473.73873 22076.39 31063.69
232839.7 256705.8 297169 361210.8 461006.6895 617793.1 869296.9
63.7917 70.33035 81.41617 98.96186 126.3032026 169.2584 238.1635
2945 2945 2945 2945 2945 2945 2945
0.021661 0.023881 0.027646 0.033603 0.042887335 0.057473 0.08087
5% 5% 5% 5% 5% 5% 5%

1
0.9
0.8
0.7
0.6
0.5
0.4
0.3
0.2
0.1
0
2014 2016 2018 2020 2022
2024 2025 2026 2027 2028 2029 2030

366992.6 569326 927372.1 1586121 2848445 2848445.49 2848445.49


349023.5 541450 881965.1 1508460 2708977 2708976.67 2708976.67
265202.9 411416.8 670154.6 1146192 2058396 2058395.66 2058395.66
188802.5 292894.6 477094.5 815993.5 1465407 1465407.07 1465407.07
68430.6 106158.3 172920.7 295753.1 531130.1 531130.072 531130.072
45895.22 71198.55 115974.9 198356.5 356219.8 356219.767 356219.767
1284347 1992444 3245482 5550875 9968575 9968574.73 9968574.73
351.876 545.8752 889.1731 1520.788 2731.116 2731.11636 2731.11636
2945 2945 2945 2945 2945 2945 2945
0.119483 0.185357 0.301926 0.516397 0.927374 0.92737398 0.92737398
5% 5% 5% 5% 5% 0% 0%

Row 12

2018 2020 2022 2024 2026 2028


2031 2032 2033 2034 2035

2848445.49 2848445.489 2848445.489124 2848445.489 2848445.4891


2708976.67 2708976.672 2708976.671972 2708976.672 2708976.672
2058395.66 2058395.66 2058395.660199 2058395.66 2058395.6602
1465407.07 1465407.066 1465407.065862 1465407.066 1465407.0659
531130.072 531130.0719 531130.0719064 531130.0719 531130.07191
356219.767 356219.7671 356219.7671019 356219.7671 356219.7671
9968574.73 9968574.726 9968574.726167 9968574.726 9968574.7262
2731.11636 2731.116363 2731.116363333 2731.116363 2731.1163633
2945 2945 2945 2945 2945
0.92737398 0.927373977 0.9273739774 0.927373977 0.9273739774
0% 0% 0% 0% 0%
2036 2037 2038 total (smp/tahun)

2848445.489124 2848445.48912418 2848445.48912418 35730741.252


2708976.671972 2708976.67197236 2708976.67197236 33981252.193
2058395.660199 2058395.66019948 2058395.66019948 25820400.289
1465407.065862 1465407.06586222 1465407.06586222 18381984.454
531130.0719064 531130.071906393 531130.071906393 6662465.981
356219.7671019 356219.767101878 356219.767101878 4468400.879
9968574.726167 9968574.72616651 9968574.72616651
2731.116363333 2731.116 2731.116
2945 2945 2945
0.9273739774 0.9273739774 0.9273739774
0% 0% 0%
total(kendaraan /tahun) E DA DL CESA

35,730,741.252 0.000892 0.5 1 15932.338


26,139,424.764 0.219 0.5 1 2862267.012
19,861,846.376 3.634 0.5 1 36088974.865
14,139,988.042 3.964 0.5 1 28025456.299
5,124,973.832 2.54 0.5 1 6508716.766
3,437,231.445 7.762 0.5 1 13339895.239
total

86841242.519

Você também pode gostar