Index

Bandung Route

Coastal Route

Jakarta-Bandung-Cirebon

Jakarta-Bandung-Gedebage

Jakarta-Cirebon

B/C

1.30

1.91

0.11

EIRR

13.6%

16.2%

Negative

ENPV (JPY million)

127,295

260,079

Negative

FIRR

BOT (AF 50%)

8.5%

8.6%

4.9%

Concession (Gove-S 50%)

8.4%

8.6%

2.3%

DBL (LC 1.4%)

15.5%

15.8%

Negative