DAFTAR PUSTAKA. Anderson, Lee, G. (1984). The Economic of Fisheries Management. The John Hopkins University Press. Baltimore and London

59

DAFTAR PUSTAKA

Anderson, Lee, G. (1984). The Economic of Fisheries Management. The John Hopkins University Press. Baltimore and London. Ayala, D, Hayashi, Y. (2006). Japan Fishery Products Japan's Annual Southern Bluefin Tuna Catch Halved 2006. GAIN Report; Number: JA6056. BEI NEWS Edisi 25 Tahun V. 2005. Berburu Yen dari Ikan Tuna. http://www.bexi.co.id. Caton, A. (ed.). (1991). Review of Aspects of Southern Bluefin Tuna Biology, Population and Fisheries. I-ATTC Special Report 7: 181–350 Cascorby, A. (2003). Southern Bluefin Tuna; Thunnus maccoyii. Sea Food Wacth, Sea Food Report: Tunas Volume V.Fishery research Biologist, Monterey Bay Aquarium. http://.www.mbayag.org Cox, Anthony; Stubbs, Matthew and Davies, Luke. (1999). Economic Issues in The International Management of Southern Bluefin Tuna. Conference on the Management of Straddling Fish Stocks and Highly Migratory Fish Stocks and the UN Agreement Bergen, Norway, 19–21 May 1999. ABARE Conference Paper 99.18. Commision for the Conservation of Southern Bluefin Tuna. (2007). Estimated Total Global Catch of Southern Bluefin Tuna. http://.www.ccsbt.org Commision for the Conservation of Southern Bluefin Tuna. (2007). Catch and Effort Data. http://.www.ccsbt.org Commision for the Conservation of Southern Bluefin Tuna. (2007). Catch at Size Data. http://.www.ccsbt.org Commision for the Conservation of Southern Bluefin Tuna. (2007). Trade Information Scheme (TIS) Data. http://.www.ccsbt.org DGCF, RCCF, IOTC, OFCF-CSIRO, ACIAR, & DAFF. (2005). Preliminary Results of the Multilateral Catch Monitoring Programme on Fresh-Tuna Longliners Operating from Ports in Indonesia. IOTC-2005-WPTT-06. Departemen Kelautan dan Perikanan. (2005). Potensi dan Pemanfaatan Sumberdaya Ikan Tuna. http://.www.dkp.go.id Departemen Kelautan dan Perikanan. (2006). Jumlah Alokasi Unit dan GT Izin Usaha Berdasarkan Alat Tangkap dan Wilayah Pengelolaan Perikanan. http://.www.dkp.go.id

60

Departemen Kelautan dan Perikanan. (2004). Perkembangan Pasar Tuna Jepang. http://.www.dkp.go.id Departemen Kelautan dan Perikanan. (2006). Teknologi Penangkapan Ikan Tuna. http://.www.dkp.go.id Fauzi, A. (2004). Ekonomi Sumber Daya Alam dan Lingkungan: Teori dan Aplikasi. Jakarta. PT Gramedia Pustka Utama. Fisheries Resources Monitoring System. (2005). Marine Resource Fact Sheet, Stock Status Report, Southern Bluefin Tuna – Global 2005. http://firms.fao.org. Fishery Information, Data and Statistics Unit (FIDI). (2007). INDIAN OCEAN, EASTERN (Major Fishing Area 57). Fishery Information; FIGIS-FAO. http://.www.fao.org , Data and Statistics Unit (FIDI) Farley, J, Proctor, C, Davis, T. (2006). Up Date of The Length and Age Distribution SBT in The Indonesia Longline Cacth. Prepared for The CCSBT 7th Meeting of The Stock Assessment Goup (SAG 7) and The 11th Meeting of The Extended Scientific Committee (ESC 11), 4-11 September, and 12-15 September 2006, Tokyo, Japan. CSIRO. CCSBTESC/0609/01. Herrera, M. (2002). Catches of Artisanal and Industrial Fleet in Indonesia: an Up Date. WPTT02-02. IOTC Proceedings no. 5. Josupeit, H, Catarci, C. 2004. The World Tuna Industry (an Analysis of Imports, Prices, and of Their Combined Impact on Tuna Catches and Fishing Capacity). FAO. Lipton, D.W, Wellman, K.F. Sheifer, I.C, Weiher, R.F. (1995). Economic Valuation of Natural Resources; A handbook for Coastal Resources Policymaker. U.S. Departemen Of Commerce. Moses, Boniface, S. (1999). A Review of Artisanal Marine and Brackishwater Sheries of South-Eastern Nigeria. Department of Zoology, University of Uyo, P.M.B. 1017, Uyo, Akwa Ibom State, Nigeria. Fisheries Research 47 (2000) 81-92. Proctor, C, Andamari, R, Retnowati, D, Harera, M, Poison, F, Fujiwara, S, Davis, T.L. (2006). The Catch of SBT by The Indonesia Longline Fisheries Operating Out of Benoa, Bali in 2005. Prepared for The CCSBT 7th Meeting of The Stock Assessment Goup (SAG 7) and the 11th Meeting of The Extended Scientific Committee (ESC 11), 4-11 September, and 1215 September 2006, Tokyo, Japan. DKP, FAO, IOTC & CTOI. CSIRO. CCSBT-ESC/0609/01.

61

Tika, P.M. (2005). Metode Penelitian Geografi. Jakarta. PT Gramedia Pustaka Utama.

62

LAMPIRAN

63

Lampiran 1. Sebaran Kapal Tuna Long Line Indonesia Keterangan : 1

76 543 5 4

6

RA

3

7 1098

2

2 13

-8° LS

12 11 810 54 9 3 67

-10° LS

1 101112 2541 3

JAWA 12 3

5412 10611 789 132 5 4 6 13 19 107 115121 6 23 8 4 378429 56 89 10 7 116 7 12 8 13 7 614 13 14 94 14 8 165 15 152 11 16 1817103 12 119 20 2 2221

-12° LS

-14° LS

SA MU

-16° LS

3

DE RA

-18° LS

: Cilacap - Desember 2002 : Muara Baru - Agustus 2002

1 9

2 87 6

5

43

1

45 7 6

HI

8 10 9

ND

11

IA 1 432 5 678 9

-20° LS

88° BT

90° BT

92° BT

Benoa - Agustus 2001 Benoa - Desember 2001 Cilacap - Mei 2001 Cilacap - Agustus 2001 Cilacap - Oktober 2001

Muara Baru - Mei 2001 Muara Baru - Nopember 2001 : Benoa - Juni, Juli 2002 : Cilacap - Mei,Juni 2002 : Cilacap - September 2002

1

-6° LS

-22° LS 86° BT

: : : : : : :

TE

-4° LS

KALIMANTAN

MA

2

SU

-2° LS

94° BT

Sumber : BRKP (2006)

96° BT

98° BT

100° BT 102° BT 104° BT 106° BT 108° BT 110° BT 112° BT 114° BT 116° BT 118° BT

U

64

Lampiran 2. Jumlah Tangkapan Southern Bluefin Tuna Dunia Menurut Negara (Ton) Tahun 1952 1953 1954 1955 1956 1957 1958 1959 1960 1961 1962 1963 1964 1965 1966 1967 1968 1969 1970 1971 1972 1973 1974 1975 1976 1977 1978 1979 1980 1981 1982 1983 1984 1985 1986 1987 1988 1989 1990 1991 1992 1993 1994 1995 1996

Australia

Jepang

264 509 424 322 964 1,264 2,322 2,486 3,545 3,678 4,636 6,199 6,832 6,876 8,008 6,357 8,737 8,679 7,097 6,969 12,397 9,890 12,672 8,833 8,383 12,569 12,190 10,783 11,195 16,843 21,501 17,695 13,411 12,589 12,531 10,821 10,591 6,118 4,586 4,489 5,248 5,373 4,700 4,508 5,128

565 3,890 2,447 1,964 9,603 22,908 12,462 61,892 75,826 77,927 40,397 59,724 42,838 40,689 39,644 59,281 49,657 49,769 40,929 38,149 39,458 31,225 34,005 24,134 34,099 29,600 23,632 27,828 33,653 27,981 20,789 24,881 23,328 20,396 15,182 13,964 11,422 9,222 7,056 6,477 6,121 6,318 6,063 5,867 6,392

Selandia Baru 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 130 173 305 132 93 94 82 59 94 437 529 164 279 217 277 436 139

Korea Selatan 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 246 41 92 137 365 1,320

Taiwan 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 80 130 30 70 90 100 15 15 5 80 53 64 92 182 161 244 241 514 710 856 1,395 1,177 1,460 1,222 958 1,020 1,431 1,467

Indonesia

Lainnya

0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 12 4 6 5 5 1 2 5 11 3 7 14 180 568 517 759 1,232 1,370 904 829 1,614

0 0 0 0 0 0 0 0 0 93 467 398 197 3 85 16 0 0 0 0 0 0 0 0 0 0 0 4 7 14 9 7 3 2 3 7 2 103 4 97 73 15 54 201 295

65

Tahun 1997 1998 1999 2000 2001 2002 2003 2004 2005

Australia

Jepang

5,316 4,897 5,552 5,257 4,853 4,711 5,827 5,062 5,244

5,588 7,500 7,554 6,000 6,674 6,192 5,762 5,846 7,327

Sumber : CCSBT, 2007

Selandia Baru 334 337 461 380 358 450 390 393 264

Korea Selatan 1,424 1,796 1,462 1,135 845 746 254 131 38

Taiwan 872 1,446 1,513 1,448 1,580 1,137 1,128 1,298 941

Indonesia

Lainnya

2,210 1,324 2,504 1,203 1,632 1,691 564 677 1,799

333 476 483 52 84 300 126 99 77

66

Lampiran 3. Laporan CCSBT Tentang Informasi Skema Perdagangan SBT Periode 2001 Jan-Jun 2001 Jan-Jun 2001 Jan-Jun 2001 Jan-Jun 2001 Jan-Jun 2001 Jan-Jun 2001 Jan-Jun 2001 Jan-Jun 2001 Jan-Jun 2001 Jan-Jun 2001 Jan-Jun 2001 Jul-Dec 2001 Jul-Dec 2001 Jul-Dec 2001 Jul-Dec 2001 Jul-Dec 2001 Jul-Dec 2001 Jul-Dec 2001 Jul-Dec 2001 Jul-Dec 2001 Jul-Dec 2001 Jul-Dec 2001 Jul-Dec 2001 Jul-Dec 2002 Jan-Jun 2002 Jan-Jun 2002 Jan-Jun 2002 Jan-Jun 2002 Jan-Jun 2002 Jan-Jun 2002 Jan-Jun 2002 Jan-Jun 2002 Jan-Jun 2002 Jan-Jun 2002 Jan-Jun 2002 Jan-Jun 2002 Jul-Dec 2002 Jul-Dec 2002 Jul-Dec 2002 Jul-Dec 2002 Jul-Dec 2002 Jul-Dec 2002 Jul-Dec 2002 Jul-Dec 2002 Jul-Dec 2002 Jul-Dec

Negara Pengimpor Jepang Jepang Jepang Jepang Jepang Jepang Jepang Jepang Jepang Jepang Jepang Jepang Jepang Jepang Jepang Jepang Jepang Jepang Jepang Jepang Jepang Jepang Jepang Jepang Jepang Jepang Jepang Jepang Jepang Jepang Jepang Jepang Jepang Jepang Jepang Korea Selatan Jepang Jepang Jepang Jepang Jepang Jepang Jepang Jepang Jepang Jepang

Negara Pengekspor Australia Australia Indonesia Indonesia Indonesia Indonesia Korea Selatan Selandia Baru Seychelles Taiwan Taiwan Australia Australia Indonesia Indonesia Indonesia Indonesia Korea Selatan Korea Selatan Selandia Baru Filipina Seychelles Taiwan Taiwan Australia Australia Indonesia Indonesia Indonesia Indonesia Indonesia Korea Selatan Selandia Baru Seychelles Taiwan Australia Australia Australia CCSBT Indonesia Indonesia Indonesia Indonesia Indonesia Korea Selatan Selandia Baru

Tahun Tangkapan 2001

2001 2001 2000 2001 2001 2000 2001 2001

2001 2001 2000 2001 2001 2001 2001 2000 2001 2002

2001 2002 2002 2001 2002 2001 2002

2002 2002

2002 2002 2002 2002 2002

Kode Kapal FARM LL LL UNCL LL UNCL LL LL LL LL LL FARM LL LL UNCL LL UNCL LL LL LL LL LL LL LL FARM LL LL UNCL LL LL UNCL LL LL LL LL FARM FARM LL LL LL UNCL LL PS UNCL LL LL

Jumlah Netto (kg) 2,188,508 25,142 542 5,012 23,856 20,680 699,358 315,435 5,050 262,336 274,744 5,629,069 47,527 17,590 40,615 33,274 6,415 90,000 566,531 4,744 37,254 73,900 13,013 925,664 1,617,185 3,027 20,121 47,549 52,256 20,468 11,734 72,172 206,974 81,555 31,129 535 6,591,502 15,234 8,021 11,744 32,752 6,863 496 13,229 485,654 36,089

67

Periode Ekspor 2002 Jul-Dec 2002 Jul-Dec 2002 Jul-Dec 2002 Jul-Dec 2003 Jan-Jun 2003 Jan-Jun 2003 Jan-Jun 2003 Jan-Jun 2003 Jan-Jun 2003 Jan-Jun 2003 Jan-Jun 2003 Jan-Jun 2003 Jan-Jun 2003 Jan-Jun 2003 Jan-Jun 2003 Jan-Jun 2003 Jan-Jun 2003 Jan-Jun 2003 Jan-Jun 2003 Jul-Dec 2003 Jul-Dec 2003 Jul-Dec 2003 Jul-Dec 2003 Jul-Dec 2003 Jul-Dec 2003 Jul-Dec 2003 Jul-Dec 2003 Jul-Dec 2003 Jul-Dec 2003 Jul-Dec 2003 Jul-Dec 2003 Jul-Dec 2003 Jul-Dec 2003 Jul-Dec 2004 Jan-Jun 2004 Jan-Jun 2004 Jan-Jun 2004 Jan-Jun 2004 Jan-Jun 2004 Jan-Jun 2004 Jan-Jun 2004 Jan-Jun 2004 Jan-Jun 2004 Jan-Jun 2004 Jan-Jun 2004 Jan-Jun 2004 Jan-Jun 2004 Jan-Jun

Negara Pengimpor Jepang Jepang Jepang Korea Selatan Jepang Jepang Jepang Jepang Jepang Jepang Jepang Jepang Jepang Jepang Jepang Jepang Jepang Korea Selatan Korea Selatan Jepang Jepang Jepang Jepang Jepang Jepang Jepang Jepang Jepang Jepang Jepang Jepang Jepang Jepang Jepang Jepang Jepang Jepang Jepang Jepang Jepang Jepang Jepang Jepang Jepang Jepang Jepang Jepang Korea Selatan

Negara Pengekspor Filipina Seychelles Taiwan Australia Australia Australia China Indonesia Indonesia Indonesia Indonesia Korea Selatan Selandia Baru Filipina Filipina Taiwan Taiwan Australia Japan Australia Australia CCSBT China Indonesia Indonesia Indonesia Korea Selatan Korea Selatan Selandia Baru Filipina Afrika Selatan Afrika Selatan Taiwan Taiwan Australia Australia Australia Australia CCSBT Indonesia Indonesia Indonesia Indonesia Korea Selatan Selandia Baru Taiwan Taiwan Australia

Tahun Tangkapan 2002 2002 2002

2003 2003

2003 2003 2002 2003 2002 2002 2002 2003 2002 2003 2003

2003 2002 2003 2003 2003 2003 2003 2002 2003 2003 2004 2004 2004 2003 2004 2004 2003 2004 2003 2004

Kode Kapal LL LL LL FARM FARM LL LL LL UNCL LL UNCL LL LL LL UNCL LL LL FARM LL FARM LL LL LL LL UNCL LL LL LL LL LL LL UNCL LL LL FARM LL LL PS LL LL LL LL PS LL LL LL LL FARM

Jumlah Netto (kg) 45,149 52,010 671,240 633 704,843 897 22,760 12,213 21,485 16,046 7,110 141,460 236,242 13,846 12,123 189,418 16,809 431 8,020 7,376,806 27,931 7,325 13,460 216 117 17,240 212,813 127,000 26,565 58,980 873 3,844 3,882 832,579 2,002,107 206 26,641 11,590 270 954 2,614 13,620 369 44,397 125,175 149,306 22,058 199

68

Periode Ekspor 2004 Jan-Jun 2004 Jul-Dec 2004 Jul-Dec 2004 Jul-Dec 2004 Jul-Dec 2004 Jul-Dec 2004 Jul-Dec 2004 Jul-Dec 2004 Jul-Dec 2004 Jul-Dec 2004 Jul-Dec 2004 Jul-Dec 2005 Jan-Jun 2005 Jan-Jun 2005 Jan-Jun 2005 Jan-Jun 2005 Jan-Jun 2005 Jan-Jun 2005 Jan-Jun 2005 Jan-Jun 2005 Jan-Jun 2005 Jan-Jun 2005 Jan-Jun 2005 Jan-Jun 2005 Jan-Jun 2005 Jan-Jun 2005 Jul-Dec 2005 Jul-Dec 2005 Jul-Dec 2005 Jul-Dec 2005 Jul-Dec 2005 Jul-Dec 2005 Jul-Dec 2005 Jul-Dec 2005 Jul-Dec 2005 Jul-Dec 2005 Jul-Dec 2005 Jul-Dec 2005 Jul-Dec 2005 Jul-Dec 2005 Jul-Dec 2006 Jan-Jun 2006 Jan-Jun 2006 Jan-Jun 2006 Jan-Jun 2006 Jan-Jun 2006 Jan-Jun 2006 Jul-Dec

Negara Pengimpor Korea Selatan Jepang Jepang Jepang Jepang Jepang Jepang Jepang Jepang Jepang Jepang Korea Selatan Jepang Jepang Jepang Jepang Jepang Jepang Jepang Jepang Jepang Jepang Jepang Jepang Jepang Jepang Jepang Jepang Jepang Jepang Jepang Jepang Jepang Jepang Jepang Jepang Jepang Jepang Jepang Korea Selatan Korea Selatan Jepang Jepang Jepang Jepang Korea Selatan Korea Selatan Australia

Negara Pengekspor Indonesia Australia Australia CCSBT China Indonesia Indonesia Korea Selatan Selandia Baru Filipina Taiwan Australia Australia Australia Indonesia Indonesia Indonesia Indonesia Indonesia Korea Selatan Selandia Baru Filipina Taiwan Taiwan Australia Jepang Selandia Baru Australia Australia CCSBT Indonesia Korea Selatan Korea Selatan Selandia Baru Selandia Baru Filipina Filipina Taiwan Taiwan Australia Jepang Australia Selandia baru Taiwan Taiwan Australia Jepang Selandia baru

Tahun Tangkapan 2004 2004 2004

2004 2004 2004 2004 2004

2005

2004 2005 2005 2004 2005 2005 2004 2005 2004 2005 2005 2005 2005 2004 2005 2005 2005 2005 2004 2005 2004 2006 2005 2006 2005 2006

Kode Kapal UNCL FARM LL LL LL LL LL LL LL LL LL FARM FARM LL LL UNCL LL LL PS LL LL LL LL LL FARM LL LL FARM LL LL LL LL LL HAND LL LL LL LL LL FARM LL FARM LL LL LL FARM LL LL

Jumlah Netto (kg) 3 5,624,055 161,975 4,024 1,615 383 15,931 111,980 214,363 61,000 869,564 480 897,703 4,977 294 1,339 7,440 13,248 205 43,119 34,798 24,000 126,887 23,759 2,134 37,601 232 8,031,888 21,076 561 16,781 12,000 16,705 340 190,179 2,400 19,119 21,224 478,690 1,075 31,617 906,118 23,052 150,146 47,220 226 25,088 1,133

69

Periode Ekspor 2006 Jul-Dec 2006 Jul-Dec 2006 Jul-Dec 2006 Jul-Dec 2006 Jul-Dec 2006 Jul-Dec 2006 Jul-Dec 2006 Jul-Dec 2006 Jul-Dec 2006 Jul-Dec 2006 Jul-Dec

Negara Pengimpor Australia Jepang Jepang Jepang Jepang Jepang Jepang Jepang Jepang Korea Selatan Korea Selatan

Sumber : CCSBT (2007)

Negara Pengekspor Selandia baru Australia Australia CCSBT Korea Selatan Selandia baru Selandia baru Filipina Taiwan Australia Jepang

Tahun Tangkapan 2006 2006 2006 2006 2006 2006 2006 2006 2005

Kode Kapal TROL FARM LL LL LL LL TROL LL LL FARM LL

Jumlah Netto (kg) 42 7,559,586 1,765 986 110,342 81,329 1,543 2,222 539,608 263 42,721

70

Lampiran 4. Harga Tuna di Pasar Jepang

Tahun Bulan 2006

2007

7 8 9 10 11 12 1 2 3 4 5 6 7

Bluefin Tuna

Albacore

Big Eye

Segar Frozen Segar Frozen Segar Frozen 1,295 2,665 280 307 474 804 1,263 2,383 264 296 730 738 1,518 1,839 592 320 991 712 1,913 2,256 618 282 1,308 766 2,182 2,356 370 442 1,150 783 2,907 3,020 368 272 1,267 722 5,236 1,363 321 275 1,212 792 6,391 2,624 358 285 1,206 720 7,558 2,219 358 278 1,432 769 4,084 2,215 268 296 1,085 821 1,887 2,486 189 208 482 793 1,317 2,942 174 270 608 790 1,224 2,705 248 314 638 787

Source: Ministry of Agriculture, Forestry and Fisheries of Japan * Includes Bluefin and Southern bluefin tuna. Unit: Yen/Kg

Yellowfin Tuna Segar Frozen 527 435 705 394 565 290 833 324 855 281 845 226 958 452 824 521 901 579 642 542 699 457 653 439 686 539

71

Lampiran 5. Estimasi Jumlah Kapal Long Line Indonesia Beroperasi di Samudera Hindia Tahun 1973-2000

Tahun

Jakarta no

Benoa no

no

trip

Estimasi Jumlah Kapal Tuna Long Line Total Sabang Bungus Bengkulu IO no no no no no

1973

1974

1975 1976

Total IO/PO no

no

no

Indonesia no

no

3

3

3

27

12

12

12

33

18

18

18

20

18

18

18

1977

18

18

18

18

1978

18

18

18

18

18

1979

19

17

18

18

18

372

17

17

18

17

1981

20

20

20

20

17

1982

73

20

19

39

34

1980

17

1983

170

20

19

39

34

1984

20

277

20

17

39

34

1985

21

395

20

15

39

34

1986

9

34

74

17

17

39

34

1987

46

111

17

17

48

46

1988

71

233

17

17

106

71

1989

112

874

17

17

139

112

1990

132

879

17

19

284

132

1991

158

218 3.311

17

21

528

158

12

1992

269

94

625

266

308

1.321

14

266

1993

212

535

127

761

346

423

2.171

14

346

1994

193

391

369

351

388

2.152

17

371

1995

72

640

376

1.629

29

116

5

1.549

24

1996

76

2.042

470

2.719

2.790

709

1997

600

563

561

3.613

1998

172

674

502

5.088

646

485

1999 2000

3.009

861

846

2.285

846

6.440

1.095

1.095

7.013

1.247

1.247

Sumber : Harera (2002) IOTC Procceding No. 5

909

396

134

117

72

Lampiran 6. Jumlah Tangkapan Tuna di Pelabuhan Benoa Menurut Jenis Ikan Periode Januari 2003 – Desember 2005 (Ton) Tahun

BLN

Dest

Kapal

2003

1

E-R

34,485

2003

1

ByC

Ton

YFT

BET

SKJ

ALB

SBF

SWO

MARL

OBIL

SKH

Lainnya

1,483

819

493

0

1

129

18

18

0

0

3

14,871

389

5

1

3

34

0

122

150

28

13

34

2003

2

E-R

27,661

1,185

551

471

0

0

134

15

15

0

0

0

2003

2

ByC

18,171

367

9

1

2

115

0

53

109

12

16

51

2003

3

E-R

24,818

1,014

567

334

0

0

71

14

22

2

3

1

2003

3

ByC

19,400

378

2

1

2

142

0

48

90

24

16

52

2003

4

E-R

33,546

1,295

731

505

0

1

43

10

5

0

0

0

2003

4

ByC

30,750

568

13

5

2

255

0

48

154

16

3

78

2003

5

E-R

26,228

927

499

396

0

1

5

22

5

0

0

0

2003

5

ByC

26,258

611

3

2

6

237

0

84

100

10

117

54

2003

6

E-R

36,236

1,220

669

520

0

1

2

24

4

0

0

0

2003

6

ByC

37,203

790

1

0

6

515

0

119

69

9

16

55

2003

7

E-R

36,811

1,127

644

446

0

0

0

32

5

0

0

0

2003

7

ByC

31,527

582

7

1

5

384

0

47

62

6

14

56

2003

8

E-R

24,613

780

314

425

0

5

1

28

7

0

0

0

2003

8

ByC

47,820

1,101

5

4

16

605

0

152

73

11

184

52

2003

9

E-R

23,998

922

454

412

0

0

23

27

5

0

0

0

2003

9

ByC

48,619

958

1

8

0

778

0

76

51

4

1

38

2003

10

E-R

23,547

1,084

471

532

0

1

48

24

8

0

0

0

2003

10

ByC

26,076

536

1

1

2

348

0

34

80

4

14

52

2003

11

E-R

26,718

1,272

587

597

0

2

43

26

17

0

0

0

2003

11

ByC

8,150

247

0

0

1

77

0

47

102

1

3

15

2003

12

E-R

33,847

1,571

1,001

448

0

0

56

29

37

0

0

0

2003

12

ByC

13,269

263

48

0

3

7

0

35

127

13

8

22

2004

1

E-R

28,334

1,341

889

315

0

0

102

25

10

0

0

0

2004

1

ByC

16,843

499

3

0

1

121

0

61

215

16

47

36

2004

2

E-R

11,094

517

203

238

0

0

63

6

7

0

0

0

2004

2

ByC

9,857

306

0

0

1

41

32

99

74

4

14

41

2004

3

E-R

17,975

768

389

284

0

0

60

16

19

0

0

0

2004

3

ByC

8,248

244

1

1

0

69

6

51

80

2

6

29

2004

4

E-R

17,147

713

426

266

0

0

5

7

8

0

0

0

2004

4

ByC

5,944

160

0

0

0

49

0

27

47

2

19

17

2004

5

E-R

16,023

580

274

292

0

0

4

7

3

0

0

0

2004

5

ByC

16,342

437

0

0

1

133

0

138

73

6

40

45

2004

6

E-R

25,294

1,020

587

401

0

0

0

31

1

0

0

0

2004

6

ByC

32,637

718

30

31

4

287

10

143

100

4

18

91

2004

7

E-R

25,655

897

430

442

0

1

1

15

9

0

0

0

2004

7

ByC

19,584

352

0

1

7

161

0

41

55

6

17

62

2004

8

E-R

17,847

623

222

355

0

9

4

27

6

0

0

0

73

Tahun

BLN

Dest

Kapal

Ton

YFT

BET

SKJ

ALB

SBF

SWO

MARL

OBIL

SKH

Lainnya

2004

8

ByC

20,568

522

19

4

1

241

0

125

69

3

13

46

2004

9

E-R

16,624

649

293

303

0

5

16

23

8

0

0

0

2004

9

2004

10

ByC

28,757

759

22

28

2

342

0

72

55

7

184

46

E-R

15,596

712

233

335

0

4

70

46

22

0

0

0

2004

10

ByC

12,736

290

1

1

0

162

0

33

59

0

3

31

2004

11

E-R

2004

11

ByC

12,305

577

144

360

0

1

39

17

16

0

0

0

18,136

515

52

7

5

180

11

151

80

1

5

23

2004

12

E-R

21,076

1,094

263

588

0

0

217

10

16

0

0

0

2004

12

ByC

22,311

467

2005

1

E-R

24,207

1351

3

4

0

203

1

76

111

3

12

55

331

452

0

0

542

5

0

21

0

0

2005

1

ByC

21,853

575

2005

2

E-R

20,856

1111

2

2

0

89

20

166

0

153

55

88

299

379

0

0

411

7

0

15

0

0

2005

2

ByC

11,724

313

8

1

0

125

1

39

0

89

21

29

2005

3

E-R

19,854

1004

318

360

0

0

288

17

0

21

0

0

2005

3

ByC

15,282

329

7

7

0

121

12

32

0

60

36

54

2005

4

E-R

14,863

637

301

285

0

0

22

11

0

18

0

0

2005

4

ByC

14,881

431

24

16

0

101

69

41

0

114

30

36

2005

5

E-R

24,880

953

501

403

0

4

2

35

0

8

0

0

2005

5

ByC

23,814

430

7

5

7

196

0

35

0

72

40

68

2005

6

E-R

21,997

745

409

314

0

3

-

13

0

6

0

0

2005

6

ByC

30,585

629

5

5

5

323

1

46

0

82

80

82

2005

7

E-R

23,756

832

470

333

0

0

-

19

0

9

0

1

2005

7

ByC

20,616

396

7

3

5

208

0

36

0

39

52

46

2005

8

E-R

14,516

525

236

248

0

1

0

36

0

4

0

0

2005

8

ByC

17,041

332

3

3

1

185

0

32

0

21

33

54

2005

9

E-R

14,154

559

264

240

0

0

24

23

0

8

0

0

2005

9

ByC

17,108

332

4

6

1

144

-

52

0

38

32

55

2005

10

E-R

16,928

819

302

361

0

1

98

33

0

24

0

0

2005

10

ByC

16,023

377

1

5

2

79

0

57

0

130

51

52

2005

11

E-R

13,839

652

210

277

0

0

139

16

0

10

0

0

2005

11

ByC

3,539

82

0

0

1

9

-

18

0

32

6

16

2005

12

E-R

21,314

826

484

231

0

0

78

14

0

19

0

0

2005

12

ByC

5,998

171

3

1

0

21

0

33

0

61

29

23

Sumber : IOTC-2005-WPTT-06 dan CCSBT-ESC/0609/01 M = Month Dest = Type of fish unloaded, fish going through processing plants (e-R for Export-Reject) or not (ByC for By-Catch) Number = Total number of specimens unloaded estimated Catch (t) = Total catch estimated (in metric tons) Catches of yellowfin tuna (YFT), bigeye tuna (BET), skipjack tuna (SKJ), albacore (ALB), Southern bluefin tuna (SBT), swordfish (SWO), marlins (MARL), other billfish (OBIL), sharks (SKH) or other non IOTC species (OTHR) in metric tons

74

Lampiran 7. Hasil Perhitungan Regresi

SUMMARY OUTPUT Regression Statistics Multiple R

0.417148922

R Square Adjusted R Square Standard Error

0.174013223 0.082236914 0.805514347

Observations

11

ANOVA df

SS

MS

F

Significance F

1.896058

0.201799611

Regression

1

1.230264

1.230264

Residual

9

5.83968

0.648853

10

7.069944

Coefficients

Standard Error

t Stat

P-value

Lower 95%

0.824721

3.755345

0.004517

0.001031

-1.37697

0.2018

1.231464039 0.003752819

SS

MS

F

Significance F

1.230264

1.230264

1.896058

0.201799611

0.648853

Total

Intercept X Variable 1

3.097113334 0.001419991

Upper 95%

Lower 95.0%

Upper 95.0%

4.962763

1.231464

4.962763

0.000913

-0.00375

0.000913

Upper 95%

Lower 95.0%

Upper 95.0%

4.962763

1.231464

4.962763

0.000913

-0.00375

0.000913

SUMMARY OUTPUT Regression Statistics Multiple R

0.417148922

R Square Adjusted R Square Standard Error

0.174013223 0.082236914 0.805514347

Observations

11

ANOVA df Regression Residual Total

Intercept X Variable 1

1 9

5.83968

10

7.069944

Coefficients

Standard Error

t Stat

P-value

Lower 95%

0.824721

3.755345

0.004517

0.001031

-1.37697

0.2018

1.231464039 0.003752819

3.097113334 0.001419991

75

Lampiran 8. Investasi dan Biaya Rata-rata Per Trip kapal penangkapan Tuna di Samudera Hindia Berdasarkan sumber penelitian di Pelabuhan Benoa – Bali, investasi kapal mencapai Rp. 1.291.400.000 untuk umur kapal 18 – 20 Tahun. Sedangkan biaya rata-rata per Trip untuk penangkapan di Samudera Hindia mencapai Rp192.196.513,- dengan rincian sebagai berikut : 1. 2. 3. 4.

Biaya operasional Rp140.197.240,Biaya tenaga kerja Rp25.034.273,Biaya penyusutan Rp19.115.000,Biaya lainnya Rp7.850.000,-

Investasi Kapal Tuna Long Line No

Keterangan

1. Kapal 2. Kuralon 3. Multifilamen rope 4. Branch line 5. Radio buoy Jumlah

Unit

Harga

Nilai

1 72 48 2.016 5

1.005.000.000 1.500.000 1.200.000 50.000 4.000.000

1.005.000.000 108.000.000 57.600.000 100.800.000 20.000.000 1.291.400.000

Umur Ekonomi 18 Tahun 4 Tahun 4 tahun 2 Tahun 3 tahun

76

Rincian atas biaya rata-rata tersebut adalah sebagai berikut : 1. Biaya Operasional Rincian Biaya Operasional No 1 2 3 4 5 6 7 8 9 10 11 12 13 14

Keterangan Umpan Layang Umpan Lemuru Cadangan Umpan L Cadangan Umpan LM Solar*) Solar (Cadangan)*) Oli Meditran S 40 Minyak clavus S 32 Elpiji Pastik D/E supplay Fishing gear Air twar Bahan makanan Jumlah

Satuan 50 dozen 300 dozen 50 dozen 30 dozen 20,046 Lt 1,200 Lt 210 Lt 30 Lt 7 Tabung 32 kg

Harga 10,000 55,000 55,000 15,000 4,517 4,517 10,500 10,000 51,000 14,000

Jumlah 5,500,000 16,500,000 2,750,000 450,000 87,400,560 5,232,000 2,205,000 300,000 357,000 448,000 4,245,500 4,761,140 165,000 6,554,500 140.197.240

Sumber : Penelitian Lapangan. Keterangan : *) harga rata-rata solar industri tahun 2005

2. Biaya Tenaga Kerja Gaji awak kapal selama operasi penangkapan ikan sekitar Rp. 25.034.273,- dengan rincian : 1. Gaji sebelas awak kapal : Rp. 10.145.000,2. Premi : Rp. 11.909.978,3. Tambahan biaya lain-lain : Rp. 2.977.495,3. Biaya Penyusutan a. Penyusutan kapal = (Rp. 1.005.000.000 – ( Rp. 1.005.000.000 x 25 % )) : 18 = (Rp. 1.005.000.000 – Rp. 251.250.000 ) : 18 = Rp. 753.750.000 : 18 = Rp. 41.875.000 per tahun = Rp. 41.875.000 : 5 = Rp 8.375.000 per trip. b. Penyusutan rawai tuna = (Rp. 286.400.000 – ( Rp. 286.400.000 x 25 %)) : 4 = (Rp. 286.400.000 – Rp. 71.600.000) : 4 = Rp. 214.800.000 : 4 = Rp. 53.700.000 per tahun

77

= Rp. 53.700.000 : 5 = Rp. 10.740.000 per trip. 4. Biaya Lainnya Biaya lain yang dikeluarkan terdiri atas biaya-biaya yang tergolong sebagai biaya tetap dengan nilai nominal sekitar Rp. 7.850.000,- dan terdiri dari : a. Biaya pengurusan dokumen : Rp. 500.000,b. Biaya perawatan : Rp. 1.500.000,c. Biaya dock/overhead : Rp. 5.850.000,-

78

Lampiran 9. NPV dan IRR dengan Status Non Member CCSBT (dikenai sanksi embargo)

Keterangan Penerimaan Produksi x harga domestik

Tahun 0

1

-

2

3

4

5

26,982,900,000.00 26,982,900,000.00 26,982,900,000.00 26,982,900,000.00 26,982,900,000.00

Pengeluaran Investasi (seluruh kapal Indonesia) Biaya operasional Biaya transaksi Total pengeluaran

129,398,280,000.00

Rent ( R ) Present Value of Rent (PVR) Net Present Value (NPV) IRR

(129,398,280,000.00) 26,954,070,523.01 26,954,070,523.01 26,954,070,523.01 26,954,070,523.01 26,954,070,523.01 (129,398,280,000.00) 24,503,700,475.47 22,276,091,341.33 20,250,992,128.48 18,409,992,844.08 16,736,357,130.98 100,076,916,904.53 19.75

Catatan : Sanksi : embargo tuna Rata-rata produksi saat ini (ton) Harga domestik (/kg) Investasi per unit kapal Jumlah kapal Total Investasi Investasi untuk SBT Biaya operasional Biaya operasional untuk SBT Discount rate initial point Discount factor Discount rate 1 Discount factor PVR 1 NPV Discount rate 2 Discount factor PVR 2 NPV 2

1,798.86 15,000.00 1,291,400,000.00 668.00 862,655,200,000.00 0.15 192,196,513.25 0.15 0.10 1.00 0.91 0.826446281 0.751314801 0.683013455 0.620921323 0.16 1.00 0.862068966 0.743162901 0.640657674 0.552291098 0.476113015 (129,398,280,000.00) 23,236,267,692.25 20,031,265,251.94 17,268,332,113.74 14,886,493,201.50 12,833,183,794.40 30,408,115,726.25 0.17 1.00 0.854700855 0.730513551 0.624370556 0.533650048 0.456111152 (129,398,280,000.00) 23,037,667,113.69 19,690,313,772.38 16,829,328,010.58 14,384,041,034.69 12,294,052,166.40 22,292,957,667.32

129,398,280,000.00 28,829,476.99

28,829,476.99

28,829,476.99

28,829,476.99

28,829,476.99

28,829,476.99

28,829,476.99

28,829,476.99

28,829,476.99

28,829,476.99

79

Lampiran 9. Lanjutan

Keterangan Penerimaan Produksi x harga domestik Pengeluaran ( p Indonesia) Biaya operasional Biaya transaksi Total pengeluaran Rent ( R ) Present Value of Rent (PVR) Net Present Value (NPV) IRR

Tahun 0

6

-

7

8

26,982,900,000.00 26,982,900,000.00 26,982,900,000.00

9

10

26,982,900,000.00 26,982,900,000.00

129,398,280,000.00

129,398,280,000.00

28,829,476.99 28,829,476.99

28,829,476.99 28,829,476.99

28,829,476.99 28,829,476.99

(129,398,280,000.00) 26,954,070,523.01 26,954,070,523.01 26,954,070,523.01 (129,398,280,000.00) 15,214,870,119.07 13,831,700,108.25 12,574,272,825.68 100,076,916,904.53 19.75

Catatan : Sanksi : embargo tuna Rata-rata produksi saat ini (ton) 1,798.86 Harga domestik (/kg) 15,000.00 Investasi per unit kapal 1,291,400,000.00 Jumlah kapal 668.00 Total Investasi 862,655,200,000.00 Investasi untuk SBT 0.15 Biaya operasional 192,196,513.25 Biaya operasional untuk SBT 0.15 Discount rate initial point 0.10 Discount factor 1.00 0.56447393 0.513158118 0.46650738 Discount rate 1 0.16 Discount factor 1.00 0.410442255 0.35382953 0.305025457 PVR 1 (129,398,280,000.00) 11,063,089,477.93 9,537,146,101.66 8,221,677,673.85 NPV 30,408,115,726.25 Discount rate 2 0.17 Discount factor 1.00 0.389838592 0.333195378 0.284782374 PVR 2 (129,398,280,000.00) 10,507,736,894.36 8,980,971,704.58 7,676,044,191.95 NPV 2 22,292,957,667.32

28,829,476.99 28,829,476.99

28,829,476.99 28,829,476.99

26,954,070,523.01 26,954,070,523.01 11,431,157,114.25 10,391,961,012.96

0.424097618

0.385543289

0.26295298 0.226683603 7,087,653,167.11 6,110,045,833.72

0.243403738 0.208037383 6,560,721,531.58 5,607,454,300.49

80


Keterangan Penerimaan Produksi x harga domestik Pengeluaran ( p Indonesia) Biaya operasional Biaya transaksi Total pengeluaran Rent ( R ) Present Value of Rent (PVR) Net Present Value (NPV) IRR

Tahun 0

11

-

12

26,982,900,000.00 26,982,900,000.00

13

26,982,900,000.00

14

15

26,982,900,000.00 26,982,900,000.00

129,398,280,000.00 28,829,476.99 28,829,476.99

28,829,476.99 28,829,476.99

(129,398,280,000.00) 26,954,070,523.01 26,954,070,523.01 (129,398,280,000.00) 9,447,237,284.51 8,588,397,531.37 100,076,916,904.53 19.75

26,954,070,523.01 7,807,634,119.43

129,398,280,000.00

28,829,476.99 28,829,476.99

Catatan : Sanksi : embargo tuna Rata-rata produksi saat ini (ton) 1,798.86 Harga domestik (/kg) 15,000.00 Investasi per unit kapal 1,291,400,000.00 Jumlah kapal 668.00 Total Investasi 862,655,200,000.00 Investasi untuk SBT 0.15 Biaya operasional 192,196,513.25 Biaya operasional untuk SBT 0.15 Discount rate initial point 0.10 Discount factor 1.00 0.350493899 0.318630818 Discount rate 1 0.16 Discount factor 1.00 0.1954169 0.168462844 PVR 1 (129,398,280,000.00) 5,267,280,891.13 4,540,759,388.91 NPV 30,408,115,726.25 Discount rate 2 0.17 Discount factor 1.00 0.177809729 0.151974128 PVR 2 (129,398,280,000.00) 4,792,695,983.33 4,096,321,353.27 NPV 2 22,292,957,667.32

28,829,476.99 28,829,476.99

28,829,476.99 28,829,476.99

26,954,070,523.01 26,954,070,523.01 7,097,849,199.48 6,452,590,181.34

0.28966438

0.263331254

0.239392049

0.14522659 3,914,447,749.06

0.125195336 3,374,523,921.60

0.107927014 2,909,072,346.21

0.129892417 3,501,129,361.77

0.11101916 2,992,418,257.92

0.094888171 2,557,622,442.67

81


Keterangan Penerimaan Produksi x harga domestik Pengeluaran ( p Indonesia) Biaya operasional Biaya transaksi Total pengeluaran Rent ( R ) Present Value of Rent (PVR) Net Present Value (NPV) IRR Catatan : Sanksi : embargo tuna Rata-rata produksi saat ini (ton) Harga domestik (/kg) Investasi per unit kapal Jumlah kapal Total Investasi Investasi untuk SBT Biaya operasional Biaya operasional untuk SBT Discount rate initial point Discount factor Discount rate 1 Discount factor PVR 1 NPV Discount rate 2 Discount factor PVR 2 NPV 2

Tahun 0

16

-

17

18

19

20

26,982,900,000.00

26,982,900,000.00

26,982,900,000.00

26,982,900,000.00

26,982,900,000.00

28,829,476.99 28,829,476.99

28,829,476.99 28,829,476.99

28,829,476.99 28,829,476.99

28,829,476.99 28,829,476.99

28,829,476.99 28,829,476.99

26,954,070,523.01 5,865,991,073.95

26,954,070,523.01 5,332,719,158.14

26,954,070,523.01 4,847,926,507.40

26,954,070,523.01 4,407,205,915.82

26,954,070,523.01 4,006,550,832.56

0.217629136

0.197844669

0.17985879

0.163507991

0.15

0.093040529 2,507,820,988.11

0.080207353 2,161,914,644.92

0.06914427 1,863,719,521.49

0.059607129 1,606,654,759.90

0.051385456 1,385,047,206.81

0.081101001 2,186,002,087.75

0.069317094 1,868,377,852.78

0.05924538 1,596,904,147.68

0.050637077 1,364,875,339.89

0.043279553 1,166,560,119.57

129,398,280,000.00

129,398,280,000.00 (129,398,280,000.00) (129,398,280,000.00) 100,076,916,904.53 19.75

1,798.86 15,000.00 1,291,400,000.00 668.00 862,655,200,000.00 0.15 192,196,513.25 0.15 0.10 1.00 0.16 1.00 (129,398,280,000.00) 30,408,115,726.25 0.17 1.00 (129,398,280,000.00) 22,292,957,667.32

82

Lampiran 10.

NPV dan IRR dengan Status Cooperating Member CCSBT (ekspor diperbolehkan dengan asumsi jumlah ekspor berdasarkan rata-rata)

Keterangan Penerimaan Produksi x harga domestik Ekspor (10 % dari produksi) Total Penerimaan Pengeluaran Investasi (seluruh kapal Indonesia) Biaya operasional Biaya transaksi Total pengeluaran Rent ( R ) Present Value of Rent (PVR) Net Present Value (NPV) IRR Catatan : Investasi per unit kapal Jumlah kapal Total Investasi Investasi yang dibutuhkan untuk SBT Produksi/Kouta (ton) Ekspor (rata-rata) Harga rata-rata di pasar internasional (/kg) Kurs harga rata-rata di pasar domestik (/kg) Biaya operasional Biaya operasional untuk SBT Discount rate initial point Discount factor Discount rate 1 Discount factor PVR 1 NPV Discount rate 2 Discount factor PVR 2 NPV 2

Tahun 0

1

3

4

5

10,461,600,000.00 10,461,600,000.00 15,332,720,000.00 15,332,720,000.00 25,794,320,000.00 25,794,320,000.00

10,461,600,000.00 15,332,720,000.00 25,794,320,000.00

10,461,600,000.00 15,332,720,000.00 25,794,320,000.00

10,461,600,000.00 15,332,720,000.00 25,794,320,000.00

28,829,476.99 1,000,000,000.00 1,028,829,476.99

28,829,476.99 1,000,000,000.00 1,028,829,476.99

28,829,476.99 1,000,000,000.00 1,028,829,476.99

28,829,476.99 1,000,000,000.00 1,028,829,476.99

28,829,476.99 1,000,000,000.00 1,028,829,476.99

(129,398,280,000.00) 24,765,490,523.01 24,765,490,523.01 (129,398,280,000.00) 22,514,082,293.65 20,467,347,539.68 81,444,301,618.74 17.79

24,765,490,523.01 18,606,679,581.53

24,765,490,523.01 16,915,163,255.93

24,765,490,523.01 15,377,421,141.76

0.75

0.68

0.62

0.55 13,638,526,199.89

0.45 11,179,119,835.97

0.37 9,163,212,980.31

0.54 13,308,576,337.27

0.44 10,819,980,762.01

0.36 8,796,732,326.84

-

2

129,398,280,000.00

129,398,280,000.00

1,291,400,000.00 668 862,655,200,000.00 0.15 800.00 0.13 14.95 10,000.00 15,000.00 192,196,513.25 0.15 0.10 1.00 0.91 0.83 0.22 1.00 0.82 0.67 (129,398,280,000.00) 20,299,582,395.91 16,639,001,963.86 (18,937,602,231.10) 0.23 1.00 0.81 0.66 (129,398,280,000.00) 20,134,545,140.66 16,369,548,894.85 (23,436,258,132.78)

83

Lampiran 10. Lanjutan Keterangan Penerimaan Produksi x harga domestik Ekspor (10 % dari produksi) Total Penerimaan Pengeluaran Investasi (seluruh kapal Indonesia) Biaya operasional Biaya transaksi Total pengeluaran Rent ( R ) Present Value of Rent (PVR) Net Present Value (NPV) IRR Catatan : Investasi per unit kapal Jumlah kapal Total Investasi Investasi yang dibutuhkan untuk SBT Produksi/Kouta (ton) Ekspor (rata-rata) Harga rata-rata di pasar internasional (/kg) Kurs harga rata-rata di pasar domestik (/kg) Biaya operasional Biaya operasional untuk SBT Discount rate initial point Discount factor Discount rate 1 Discount factor PVR 1 NPV Discount rate 2 Discount factor PVR 2 NPV 2

Tahun 0

11

-

12

13

14

15

10,461,600,000.00 10,461,600,000.00 10,461,600,000.00 10,461,600,000.00 10,461,600,000.00 15,332,720,000.00 15,332,720,000.00 15,332,720,000.00 15,332,720,000.00 15,332,720,000.00 25,794,320,000.00 25,794,320,000.00 25,794,320,000.00 25,794,320,000.00 25,794,320,000.00

129,398,280,000.00

129,398,280,000.00

28,829,476.99 1,000,000,000.00 1,028,829,476.99

28,829,476.99 1,000,000,000.00 1,028,829,476.99

28,829,476.99 1,000,000,000.00 1,028,829,476.99

28,829,476.99 28,829,476.99 1,000,000,000.00 1,000,000,000.00 1,028,829,476.99 1,028,829,476.99

(129,398,280,000.00) 24,765,490,523.01 24,765,490,523.01 24,765,490,523.01 24,765,490,523.01 24,765,490,523.01 (129,398,280,000.00) 8,680,153,345.98 7,891,048,496.35 7,173,680,451.22 6,521,527,682.93 5,928,661,529.94 81,444,301,618.74 17.79 1,291,400,000.00 668 862,655,200,000.00 0.15 800.00 0.13 14.95 10,000.00 15,000.00 192,196,513.25 0.15 0.10 1.00 0.35 0.22 0.11 1.00 (129,398,280,000.00) 2,779,001,600.69 (18,937,602,231.10) 0.23 1.00 0.10 (129,398,280,000.00) 2,540,333,342.75 (23,436,258,132.78)

0.32

0.29

0.26

0.24

0.09 2,277,870,164.50

0.08 1,867,106,692.21

0.06 0.05 1,530,415,321.49 1,254,438,788.10

0.08 2,065,311,660.77

0.07 1,679,115,171.36

0.06 0.04 1,365,134,285.66 1,109,865,272.89

84


Keterangan Penerimaan Produksi x harga domestik Ekspor (10 % dari produksi) Total Penerimaan Pengeluaran Investasi (seluruh kapal Indonesia) Biaya operasional Biaya transaksi Total pengeluaran Rent ( R ) Present Value of Rent (PVR) Net Present Value (NPV) IRR Catatan : Investasi per unit kapal Jumlah kapal Total Investasi Investasi yang dibutuhkan untuk SBT Produksi/Kouta (ton) Ekspor (rata-rata) Harga rata-rata di pasar internasional (/kg) Kurs harga rata-rata di pasar domestik (/kg) Biaya operasional Biaya operasional untuk SBT Discount rate initial point Discount factor Discount rate 1 Discount factor PVR 1 NPV Discount rate 2 Discount factor PVR 2 NPV 2

Tahun 0

16

17

18

19

20

10,461,600,000.00 15,332,720,000.00 25,794,320,000.00

10,461,600,000.00 15,332,720,000.00 25,794,320,000.00

10,461,600,000.00 15,332,720,000.00 25,794,320,000.00

10,461,600,000.00 15,332,720,000.00 25,794,320,000.00

10,461,600,000.00 15,332,720,000.00 25,794,320,000.00

28,829,476.99 1,000,000,000.00 1,028,829,476.99

28,829,476.99 1,000,000,000.00 1,028,829,476.99

28,829,476.99 1,000,000,000.00 1,028,829,476.99

28,829,476.99 1,000,000,000.00 1,028,829,476.99

28,829,476.99 1,000,000,000.00 1,028,829,476.99

(129,398,280,000.00) 24,765,490,523.01 (129,398,280,000.00) 5,389,692,299.94 81,444,301,618.74 17.79

24,765,490,523.01 4,899,720,272.67

24,765,490,523.01 4,454,291,156.98

24,765,490,523.01 4,049,355,597.25

24,765,490,523.01 3,681,232,361.14

0.22

0.20

0.18

0.16

0.15

0.04 1,028,228,514.84

0.03 842,810,258.06

0.03 690,828,080.38

0.02 566,252,524.90

0.02 464,141,413.85

0.04 902,329,490.16

0.03 733,601,211.51

0.02 596,423,749.20

0.02 484,897,357.07

0.02 394,225,493.55

-

129,398,280,000.00

129,398,280,000.00

1,291,400,000.00 668 862,655,200,000.00 0.15 800.00 0.13 14.95 10,000.00 15,000.00 192,196,513.25 0.15 0.10 1.00 0.22 1.00 (129,398,280,000.00) (18,937,602,231.10) 0.23 1.00 (129,398,280,000.00) (23,436,258,132.78)

85

Lampiran 11.

NPV dan IRR dengan Status Member CCSBT (ekspor diperbolehkan dengan asumsi jumlah ekpsor 10% dari produksi

Keterangan Penerimaan Produksi x harga domestik Ekspor (10 % dari produksi) Total Penerimaan Pengeluaran Investasi (seluruh kapal Indonesia) Biaya operasional Biaya transaksi Total pengeluaran

Tahun 0

1

-

2

3

4

5

18,846,000,000.00 18,846,000,000.00 18,846,000,000.00 18,846,000,000.00 18,846,000,000.00 20,870,200,000.00 20,870,200,000.00 20,870,200,000.00 20,870,200,000.00 20,870,200,000.00 39,716,200,000.00 39,716,200,000.00 39,716,200,000.00 39,716,200,000.00 39,716,200,000.00

123,199,560,000.00

123,199,560,000.00

Rent ( R ) (123,199,560,000.00) Present Value of Rent (PVR) (123,199,560,000.00) Net Present Value (NPV) 206,167,834,097.57 IRR 29.02 Catatan : 1,291,400,000.00 Investasi per unit kapal Jumlah kapal 636 Total Investasi 821,330,400,000.00 Investasi yang dibutuhkan untuk SBT 0.15 1,396.00 Produksi MEY (ton) Ekspor 0.10 Harga rata-rata di pasar internasional (/kg) 14.95 Kurs 10,000.00 harga rata-rata di pasar domestik (/kg) 15,000.00 192,196,513.25 Biaya operasional Biaya operasional untuk SBT 0.15 0.10 Discount rate initial point Discount factor 1.00 0.22 Discount rate 1 Discount factor 1.00 PVR 1 (123,199,560,000.00) NPV 49,356,407,147.01 0.23 Discount rate 2 Discount factor 1.00 PVR 2 (123,199,560,000.00) NPV 2 42,328,839,186.57

28,829,476.99 1,000,000,000.00 1,028,829,476.99

28,829,476.99 1,000,000,000.00 1,028,829,476.99

28,829,476.99 1,000,000,000.00 1,028,829,476.99

28,829,476.99 1,000,000,000.00 1,028,829,476.99

28,829,476.99 1,000,000,000.00 1,028,829,476.99

38,687,370,523.01 38,687,370,523.01 38,687,370,523.01 38,687,370,523.01 38,687,370,523.01 35,170,336,839.10 31,973,033,490.09 29,066,394,081.90 26,423,994,619.91 24,021,813,290.83

0.91

0.83

0.75

0.68

0.62

0.82 0.67 0.55 0.45 0.37 31,710,959,445.09 25,992,589,709.09 21,305,401,400.89 17,463,443,771.23 14,314,298,173.14

0.81 0.66 0.54 0.44 0.36 31,453,146,766.68 25,571,664,037.95 20,789,970,762.56 16,902,415,254.11 13,741,801,019.60

86


Keterangan Penerimaan Produksi x harga domestik Ekspor (10 % dari produksi) Total Penerimaan Pengeluaran Investasi (seluruh kapal Indonesia) Biaya operasional Biaya transaksi Total pengeluaran Rent ( R ) Present Value of Rent (PVR) Net Present Value (NPV) IRR Catatan : Investasi per unit kapal Jumlah kapal Total Investasi Investasi yang dibutuhkan untuk SBT Produksi MEY (ton) Ekspor Harga rata-rata di pasar internasional (/kg) Kurs harga rata-rata di pasar domestik (/kg) Biaya operasional Biaya operasional untuk SBT Discount rate initial point Discount factor Discount rate 1 Discount factor PVR 1 NPV Discount rate 2 Discount factor PVR 2 NPV 2

Tahun 0

6

-

7

8

9

10

18,846,000,000.00 18,846,000,000.00 18,846,000,000.00 18,846,000,000.00 18,846,000,000.00 20,870,200,000.00 20,870,200,000.00 20,870,200,000.00 20,870,200,000.00 20,870,200,000.00 39,716,200,000.00 39,716,200,000.00 39,716,200,000.00 39,716,200,000.00 39,716,200,000.00

123,199,560,000.00

123,199,560,000.00

28,829,476.99 1,000,000,000.00 1,028,829,476.99

28,829,476.99 1,000,000,000.00 1,028,829,476.99

28,829,476.99 1,000,000,000.00 1,028,829,476.99

28,829,476.99 1,000,000,000.00 1,028,829,476.99

28,829,476.99 1,000,000,000.00 1,028,829,476.99

(123,199,560,000.00) 38,687,370,523.01 38,687,370,523.01 38,687,370,523.01 38,687,370,523.01 38,687,370,523.01 (123,199,560,000.00) 21,838,012,082.57 19,852,738,256.88 18,047,943,869.89 16,407,221,699.90 14,915,656,090.82 206,167,834,097.57 29.02 1,291,400,000.00 636 821,330,400,000.00 0.15 1,396.00 0.10 14.95 10,000.00 15,000.00 192,196,513.25 0.15 0.10 1.00 0.56 0.22 1.00 0.30 (123,199,560,000.00) 11,733,031,289.46 49,356,407,147.01 0.23 1.00 0.29 (123,199,560,000.00) 11,172,195,950.90 42,328,839,186.57

0.51

0.47

0.42

0.39

0.25 9,617,238,761.85

0.20 7,882,982,591.68

0.17 6,461,461,140.72

0.14 5,296,279,623.54

0.23 9,083,086,138.94

0.19 7,384,622,877.19

0.16 6,003,758,436.74

0.13 4,881,104,420.11

87

Lampiran 11. Lanjutan Keterangan Penerimaan Produksi x harga domestik Ekspor (10 % dari produksi) Total Penerimaan Pengeluaran Investasi (seluruh kapal Indonesia) Biaya operasional Biaya transaksi Total pengeluaran Rent ( R ) Present Value of Rent (PVR) Net Present Value (NPV) IRR Catatan : Investasi per unit kapal Jumlah kapal Total Investasi Investasi yang dibutuhkan untuk SBT Produksi MEY (ton) Ekspor Harga rata-rata di pasar internasional (/kg) Kurs harga rata-rata di pasar domestik (/kg) Biaya operasional Biaya operasional untuk SBT Discount rate initial point Discount factor Discount rate 1 Discount factor PVR 1 NPV Discount rate 2 Discount factor PVR 2 NPV 2

Tahun 0

11

-

12

13

14

15

18,846,000,000.00 18,846,000,000.00 18,846,000,000.00 18,846,000,000.00 18,846,000,000.00 20,870,200,000.00 20,870,200,000.00 20,870,200,000.00 20,870,200,000.00 20,870,200,000.00 39,716,200,000.00 39,716,200,000.00 39,716,200,000.00 39,716,200,000.00 39,716,200,000.00

123,199,560,000.00

123,199,560,000.00

28,829,476.99 1,000,000,000.00 1,028,829,476.99

28,829,476.99 28,829,476.99 1,000,000,000.00 1,000,000,000.00 1,028,829,476.99 1,028,829,476.99

28,829,476.99 28,829,476.99 1,000,000,000.00 1,000,000,000.00 1,028,829,476.99 1,028,829,476.99

(123,199,560,000.00) 38,687,370,523.01 38,687,370,523.01 38,687,370,523.01 38,687,370,523.01 38,687,370,523.01 (123,199,560,000.00) 13,559,687,355.29 12,326,988,504.81 11,206,353,186.19 10,187,593,805.63 9,261,448,914.21 206,167,834,097.57 29.02 1,291,400,000.00 636 821,330,400,000.00 0.15 1,396.00 0.10 14.95 10,000.00 15,000.00 192,196,513.25 0.15 0.10 1.00 0.35 0.22 1.00 0.11 (123,199,560,000.00) 4,341,212,806.18 49,356,407,147.01 0.23 1.00 0.10 (123,199,560,000.00) 3,968,377,577.33 42,328,839,186.57

0.32

0.29

0.26

0.24

0.09 0.08 3,558,371,152.61 2,916,697,666.07

0.06 0.05 2,390,735,791.86 1,959,619,501.53

0.08 0.07 3,226,323,233.60 2,623,027,019.19

0.06 0.04 2,132,542,292.02 1,733,774,221.16

88


Tahun 0

16

-

17

18

19

20

18,846,000,000.00 20,870,200,000.00 39,716,200,000.00

18,846,000,000.00 20,870,200,000.00 39,716,200,000.00

18,846,000,000.00 20,870,200,000.00 39,716,200,000.00

18,846,000,000.00 20,870,200,000.00 39,716,200,000.00

18,846,000,000.00 20,870,200,000.00 39,716,200,000.00

28,829,476.99 1,000,000,000.00 1,028,829,476.99

28,829,476.99 1,000,000,000.00 1,028,829,476.99

28,829,476.99 1,000,000,000.00 1,028,829,476.99

28,829,476.99 1,000,000,000.00 1,028,829,476.99

28,829,476.99 1,000,000,000.00 1,028,829,476.99

(123,199,560,000.00) 38,687,370,523.01 (123,199,560,000.00) 8,419,499,012.92 206,167,834,097.57 29.02

38,687,370,523.01 7,654,090,011.74

38,687,370,523.01 6,958,263,647.04

38,687,370,523.01 6,325,694,224.58

38,687,370,523.01 5,750,631,113.25

0.22

0.20

0.18

0.16

0.15

0.04 1,606,245,493.05

0.03 1,316,594,666.44

0.03 1,079,175,956.10

0.02 884,570,455.82

0.02 725,057,750.67

0.04 1,409,572,537.52

0.03 1,145,993,932.95

0.02 931,702,384.51

0.02 757,481,613.42

0.02 615,838,710.10

123,199,560,000.00

123,199,560,000.00

1,291,400,000.00 636 821,330,400,000.00 0.15 1,396.00 0.10 14.95 10,000.00 15,000.00 192,196,513.25 0.15 0.10 1.00 0.22 1.00 (123,199,560,000.00) 49,356,407,147.01 0.23 1.00 (123,199,560,000.00) 42,328,839,186.57

89

Lampiran 12.

Keterangan Penerimaan Produksi x harga domestik Ekspor (20 % dari produksi) Total Penerimaan Pengeluaran Investasi (seluruh kapal Indonesia) Biaya operasional Biaya transaksi Total pengeluaran

NPV dan IRR dengan Status Member CCSBT (ekpsor diperbolehkan dengan asumsi jumlah ekspor 20% dari produksi) Tahun 0

1

-

2

3

4

5

16,752,000,000.00 16,752,000,000.00 16,752,000,000.00 16,752,000,000.00 16,752,000,000.00 41,740,400,000.00 41,740,400,000.00 41,740,400,000.00 41,740,400,000.00 41,740,400,000.00 58,492,400,000.00 58,492,400,000.00 58,492,400,000.00 58,492,400,000.00 58,492,400,000.00

123,199,560,000.00

123,199,560,000.00

28,829,476.99 1,000,000,000.00 1,028,829,476.99

28,829,476.99 1,000,000,000.00 1,028,829,476.99

Rent ( R ) (123,199,560,000.00) 57,463,570,523.01 57,463,570,523.01 Present Value of Rent (PVR) (123,199,560,000.00) 52,239,609,566.37 47,490,554,151.25 Net Present Value (NPV) 366,020,209,212.50 IRR 43.02 Catatan : 1,291,400,000.00 Investasi per unit kapal Jumlah kapal 636 Total Investasi 821,330,400,000.00 Investasi yang dibutuhkan untuk SBT 0.15 1,396.00 Produksi MEY (ton) Ekspor 0.20 Harga rata-rata di pasar internasional (/kg) 14.95 Kurs 10,000.00 harga rata-rata di pasar domestik (/kg) 15,000.00 192,196,513.25 Biaya operasional Biaya operasional untuk SBT 0.15 0.10 Discount rate initial point Discount factor 1.00 0.91 0.83 0.33 Discount rate 1 0.57 0.75 Discount factor 1.00 PVR 1 (123,199,560,000.00) 43,205,692,122.57 32,485,482,798.92 NPV 50,351,913,574.58 0.34 Discount rate 2 Discount factor 1.00 0.75 0.56 PVR 2 (123,199,560,000.00) 42,883,261,584.34 32,002,434,018.16 NPV 2 45,325,856,674.73

28,829,476.99 1,000,000,000.00 1,028,829,476.99

28,829,476.99 1,000,000,000.00 1,028,829,476.99

28,829,476.99 1,000,000,000.00 1,028,829,476.99

57,463,570,523.01 57,463,570,523.01 57,463,570,523.01 43,173,231,046.59 39,248,391,860.54 35,680,356,236.85

0.75

0.68

0.62

0.43 0.32 0.24 24,425,175,036.78 18,364,793,260.74 13,808,115,233.64

0.42 0.31 0.23 23,882,413,446.39 17,822,696,601.78 13,300,519,852.08

90


Tahun 0

6

-

7

8

9

10

16,752,000,000.00 16,752,000,000.00 16,752,000,000.00 16,752,000,000.00 16,752,000,000.00 41,740,400,000.00 41,740,400,000.00 41,740,400,000.00 41,740,400,000.00 41,740,400,000.00 58,492,400,000.00 58,492,400,000.00 58,492,400,000.00 58,492,400,000.00 58,492,400,000.00

123,199,560,000.00 28,829,476.99 1,000,000,000.00 123,199,560,000.00 1,028,829,476.99

28,829,476.99 1,000,000,000.00 1,028,829,476.99

28,829,476.99 1,000,000,000.00 1,028,829,476.99

28,829,476.99 1,000,000,000.00 1,028,829,476.99

28,829,476.99 1,000,000,000.00 1,028,829,476.99

(123,199,560,000.00) 57,463,570,523.01 57,463,570,523.01 57,463,570,523.01 57,463,570,523.01 57,463,570,523.01 (123,199,560,000.00) 32,436,687,488.05 29,487,897,716.41 26,807,179,742.19 24,370,163,401.99 22,154,694,001.81 366,020,209,212.50 43.02 1,291,400,000.00 636 821,330,400,000.00 0.15 1,396.00 0.20 14.95 10,000.00 15,000.00 192,196,513.25 0.15 0.10 1.00 0.56 0.33 0.18 1.00 (123,199,560,000.00) 10,382,041,529.05 50,351,913,574.58 0.34 1.00 0.17 (123,199,560,000.00) 9,925,761,083.64 45,325,856,674.73

0.51

0.47

0.42

0.39

0.14 0.10 7,806,046,262.44 5,869,207,716.12

0.08 4,412,938,132.42

0.06 3,317,998,595.81

0.13 0.10 7,407,284,390.78 5,527,824,172.22

0.07 4,125,241,919.57

0.05 3,078,538,745.95

91


Tahun 0

11

-

12

13

14

15

16,752,000,000.00 16,752,000,000.00 16,752,000,000.00 16,752,000,000.00 16,752,000,000.00 41,740,400,000.00 41,740,400,000.00 41,740,400,000.00 41,740,400,000.00 41,740,400,000.00 58,492,400,000.00 58,492,400,000.00 58,492,400,000.00 58,492,400,000.00 58,492,400,000.00

123,199,560,000.00

123,199,560,000.00

28,829,476.99 1,000,000,000.00 1,028,829,476.99

28,829,476.99 1,000,000,000.00 1,028,829,476.99

28,829,476.99 1,000,000,000.00 1,028,829,476.99

28,829,476.99 1,000,000,000.00 1,028,829,476.99

28,829,476.99 1,000,000,000.00 1,028,829,476.99

(123,199,560,000.00) 57,463,570,523.01 57,463,570,523.01 57,463,570,523.01 57,463,570,523.01 57,463,570,523.01 (123,199,560,000.00) 20,140,630,910.73 18,309,664,464.30 16,645,149,513.00 15,131,954,102.73 13,756,321,911.57 366,020,209,212.50 43.02 1,291,400,000.00 636 821,330,400,000.00 0.15 1,396.00 0.20 14.95 10,000.00 15,000.00 192,196,513.25 0.15 0.10 1.00 0.35 0.33 1.00 0.04 (123,199,560,000.00) 2,494,735,786.32 50,351,913,574.58 0.34 1.00 0.04 (123,199,560,000.00) 2,297,416,974.59 45,325,856,674.73

0.32

0.29

0.26

0.24

0.03 1,875,741,192.72

0.02 1,410,331,723.85

0.02 1,060,399,792.37

0.01 797,293,076.97

0.03 1,714,490,279.54

0.02 1,279,470,357.87

0.02 954,828,625.27

0.01 712,558,675.58

92

Lampiran 12. Lanjutan Keterangan

Tahun 16

17

18

19

20

16,752,000,000.00 41,740,400,000.00 58,492,400,000.00

16,752,000,000.00 41,740,400,000.00 58,492,400,000.00

16,752,000,000.00 41,740,400,000.00 58,492,400,000.00

16,752,000,000.00 41,740,400,000.00 58,492,400,000.00

16,752,000,000.00 41,740,400,000.00 58,492,400,000.00

28,829,476.99 1,000,000,000.00 1,028,829,476.99

28,829,476.99 1,000,000,000.00 1,028,829,476.99

28,829,476.99 1,000,000,000.00 1,028,829,476.99

28,829,476.99 1,000,000,000.00 1,028,829,476.99

28,829,476.99 1,000,000,000.00 1,028,829,476.99

Rent ( R ) (123,199,560,000.00) 57,463,570,523.01 Present Value of Rent (PVR) (123,199,560,000.00) 12,505,747,192.34 Net Present Value (NPV) 366,020,209,212.50 IRR 43.02 Catatan : 1,291,400,000.00 Investasi per unit kapal Jumlah kapal 636 Total Investasi 821,330,400,000.00 Investasi yang dibutuhkan untuk SBT 0.15 1,396.00 Produksi MEY (ton) Ekspor 0.20 Harga rata-rata di pasar internasional (/kg) 14.95 Kurs 10,000.00 harga rata-rata di pasar domestik (/kg) 15,000.00 192,196,513.25 Biaya operasional Biaya operasional untuk SBT 0.15 0.10 Discount rate initial point Discount factor 1.00 0.22 0.33 Discount rate 1 Discount factor 1.00 0.01 PVR 1 (123,199,560,000.00) 599,468,478.92 NPV 50,351,913,574.58 0.34 Discount rate 2 Discount factor 1.00 0.01 PVR 2 (123,199,560,000.00) 531,760,205.66 NPV 2 45,325,856,674.73

57,463,570,523.01 11,368,861,083.94

57,463,570,523.01 10,335,328,258.13

57,463,570,523.01 9,395,752,961.94

57,463,570,523.01 8,541,593,601.76

0.20

0.18

0.16

0.15

0.01 450,728,179.64

0.01 338,893,368.15

0.00 254,807,043.72

0.00 191,584,243.40

0.01 396,835,974.37

0.01 296,146,249.53

0.00 221,004,663.83

0.00 164,928,853.60

Penerimaan Produksi x harga domestik Ekspor (20 % dari produksi) Total Penerimaan Pengeluaran Investasi (seluruh kapal Indonesia) Biaya operasional Biaya transaksi Total pengeluaran

0

-

123,199,560,000.00

123,199,560,000.00

93

Lampiran 13.

NPV dan IRR dengan Status Member CCSBT (ekspor diperbolehkan dengan asumsi jumlah ekspor 30% dari produksi)

Keterangan Penerimaan Produksi x harga domestik Ekspor (30 % dari produksi) Total Penerimaan Pengeluaran Investasi (seluruh kapal Indonesia) Biaya operasional Biaya transaksi Total pengeluaran Rent ( R ) Present Value of Rent (PVR) Net Present Value (NPV) IRR Catatan : Investasi per unit kapal Jumlah kapal Total Investasi Investasi yang dibutuhkan untuk SBT Produksi MEY (ton) Ekspor Harga rata-rata di pasar internasional (/kg Kurs harga rata-rata di pasar domestik (/kg) Biaya operasional Biaya operasional untuk SBT Discount rate initial point Discount factor Discount rate 1 Discount factor PVR 1 NPV Discount rate 2 Discount factor PVR 2 NPV 2

Tahun 0

1

-

2

3

4

5

14,658,000,000.00 14,658,000,000.00 14,658,000,000.00 14,658,000,000.00 14,658,000,000.00 62,610,600,000.00 62,610,600,000.00 62,610,600,000.00 62,610,600,000.00 62,610,600,000.00 77,268,600,000.00 77,268,600,000.00 77,268,600,000.00 77,268,600,000.00 77,268,600,000.00

123,199,560,000.00

123,199,560,000.00

28,829,476.99 1,000,000,000.00 1,028,829,476.99

28,829,476.99 1,000,000,000.00 1,028,829,476.99

28,829,476.99 1,000,000,000.00 1,028,829,476.99

28,829,476.99 1,000,000,000.00 1,028,829,476.99

28,829,476.99 1,000,000,000.00 1,028,829,476.99

(123,199,560,000.00) 76,239,770,523.01 76,239,770,523.01 76,239,770,523.01 76,239,770,523.01 76,239,770,523.01 (123,199,560,000.00) 69,308,882,293.65 63,008,074,812.41 57,280,068,011.28 52,072,789,101.16 47,338,899,182.87 525,872,584,327.43 57.03 1,291,400,000.00 636 821,330,400,000.00 0.15 1,396.00 0.30 14.95 10,000.00 15,000.00 192,196,513.25 0.15 0.10 1.00 0.91 0.83 0.75 0.68 0.62 0.44 1.00 0.69 0.48 0.33 0.23 0.16 (123,199,560,000.00) 52,944,285,085.42 36,766,864,642.66 25,532,544,890.73 17,730,933,951.90 12,313,148,577.71 49,954,755,165.60 0.45 1.00 0.69 0.48 0.33 0.23 0.16 (123,199,560,000.00) 52,579,152,084.84 36,261,484,196.44 25,007,920,135.47 17,246,841,472.74 11,894,373,429.48 46,121,781,095.20

94


Tahun 0

6

-

7

8

9

10

14,658,000,000.00 14,658,000,000.00 14,658,000,000.00 14,658,000,000.00 14,658,000,000.00 62,610,600,000.00 62,610,600,000.00 62,610,600,000.00 62,610,600,000.00 62,610,600,000.00 77,268,600,000.00 77,268,600,000.00 77,268,600,000.00 77,268,600,000.00 77,268,600,000.00

123,199,560,000.00

123,199,560,000.00

28,829,476.99 1,000,000,000.00 1,028,829,476.99

28,829,476.99 28,829,476.99 28,829,476.99 1,000,000,000.00 1,000,000,000.00 1,000,000,000.00 1,028,829,476.99 1,028,829,476.99 1,028,829,476.99

28,829,476.99 1,000,000,000.00 1,028,829,476.99

(123,199,560,000.00) 76,239,770,523.01 76,239,770,523.01 76,239,770,523.01 76,239,770,523.01 76,239,770,523.01 (123,199,560,000.00) 43,035,362,893.52 39,123,057,175.93 35,566,415,614.48 32,333,105,104.07 29,393,731,912.79 525,872,584,327.43 57.03 1,291,400,000.00 636 821,330,400,000.00 0.15 1,396.00 0.30 14.95 10,000.00 15,000.00 192,196,513.25 0.15 0.10 1.00 0.56 0.44 1.00 0.11 (123,199,560,000.00) 8,550,797,623.41 49,954,755,165.60 0.45 1.00 0.11 (123,199,560,000.00) 8,203,016,158.26 46,121,781,095.20

0.51

0.47

0.42

0.39

0.05 0.04 0.08 5,938,053,905.14 4,123,648,545.24 2,863,644,823.08

0.03 1,988,642,238.25

0.07 0.05 0.04 5,657,252,522.94 3,901,553,464.10 2,690,726,526.96

0.02 1,855,673,466.87

95


Tahun 0

11

-

12

13

14

15

14,658,000,000.00 14,658,000,000.00 14,658,000,000.00 14,658,000,000.00 14,658,000,000.00 62,610,600,000.00 62,610,600,000.00 62,610,600,000.00 62,610,600,000.00 62,610,600,000.00 77,268,600,000.00 77,268,600,000.00 77,268,600,000.00 77,268,600,000.00 77,268,600,000.00

123,199,560,000.00

123,199,560,000.00

28,829,476.99 1,000,000,000.00 1,028,829,476.99

28,829,476.99 1,000,000,000.00 1,028,829,476.99

28,829,476.99 1,000,000,000.00 1,028,829,476.99

28,829,476.99 28,829,476.99 1,000,000,000.00 1,000,000,000.00 1,028,829,476.99 1,028,829,476.99

(123,199,560,000.00) 76,239,770,523.01 76,239,770,523.01 76,239,770,523.01 76,239,770,523.01 76,239,770,523.01 (123,199,560,000.00) 26,721,574,466.18 24,292,340,423.80 22,083,945,839.82 20,076,314,399.83 18,251,194,908.94 525,872,584,327.43 57.03 1,291,400,000.00 636 821,330,400,000.00 0.15 1,396.00 0.30 14.95 10,000.00 15,000.00 192,196,513.25 0.15 0.10 1.00 0.35 0.44 1.00 0.02 (123,199,560,000.00) 1,381,001,554.34 49,954,755,165.60 0.45 1.00 0.02 (123,199,560,000.00) 1,279,774,804.74 46,121,781,095.20

0.32

0.29

0.26

0.24

0.01 959,028,857.18

0.01 665,992,261.93

0.01 462,494,626.34

0.00 321,176,823.85

0.01 882,603,313.61

0.01 608,691,940.42

0.01 419,787,545.12

0.00 289,508,651.81

96


Tahun 0

16

17

18

19

20

14,658,000,000.00 62,610,600,000.00 77,268,600,000.00

14,658,000,000.00 62,610,600,000.00 77,268,600,000.00

14,658,000,000.00 62,610,600,000.00 77,268,600,000.00

14,658,000,000.00 62,610,600,000.00 77,268,600,000.00

14,658,000,000.00 62,610,600,000.00 77,268,600,000.00

28,829,476.99 1,000,000,000.00 1,028,829,476.99

28,829,476.99 1,000,000,000.00 1,028,829,476.99

28,829,476.99 1,000,000,000.00 1,028,829,476.99

28,829,476.99 1,000,000,000.00 1,028,829,476.99

28,829,476.99 1,000,000,000.00 1,028,829,476.99

(123,199,560,000.00) 76,239,770,523.01 (123,199,560,000.00) 16,591,995,371.76 525,872,584,327.43 57.03

76,239,770,523.01 15,083,632,156.15

76,239,770,523.01 13,712,392,869.23

76,239,770,523.01 12,465,811,699.30

76,239,770,523.01 11,332,556,090.27

0.22

0.20

0.18

0.16

0.15

0.00 223,039,461.01

0.00 154,888,514.59

0.00 107,561,468.46

0.00 74,695,464.21

0.00 51,871,850.15

0.00 199,661,139.18

0.00 137,697,337.36

0.00 94,963,680.94

0.00 65,492,193.75

0.00 45,167,030.17

-

123,199,560,000.00

123,199,560,000.00

1,291,400,000.00 636 821,330,400,000.00 0.15 1,396.00 0.30 14.95 10,000.00 15,000.00 192,196,513.25 0.15 0.10 1.00 0.44 1.00 (123,199,560,000.00) 49,954,755,165.60 0.45 1.00 (123,199,560,000.00) 46,121,781,095.20

DAFTAR PUSTAKA. Anderson, Lee, G. (1984). The Economic of Fisheries Management. The John Hopkins University Press. Baltimore and London

Recommend Documents