Ari Sandhyavitri, Dewi Herlina


The objectives of this research study were to : (i) investigate how much water tariffs should be paid by consumer in order to serve the project investement and operation based on the full cost recovery schemes, and (ii) investigate sensitivity factors affeted to project NPV.  This study fokus on the Dumai,water development project, Riau Province. The project investment was approximatelly Rp. 82,34 billion  (Alternative 1 for water treatment facility of 80 l/sec) and Rp. 134,308 million (Alter-native 2 for watar treatment facility of 160 l/sec) for 25 years. Based on the  economic analysis, it was revealed that; the Net Present Value (NPV) of  the alternative 1 project was Rp. 4.4 billion (with water tariffs of Rp. 7.000,-/m3 for a household and Rp 9.000,-/m3 for an industrial sector), BCR =  1,135, and IRR = 16,829 %.  This IRR value is higher then bank interst rate (12%). Alternative 2 will yield NPV of 40 billion (with tariff of Rp. 5.700,-/m3 for Household and Rp . 8.000, -/m3 for an industrial sector), BCR= 1,122 and IRR = 16,433 % . Based on these economic analysis, this project was considered feasible to proceed. The factors that are relatively sensitive for the NPV of project were; chemicals, electricity and fuel, staff salaries, and interest rates.

Full Text:



Anonim., 2012, Laporan Akhir Penyusunan Studi Air Bersih Kota Dumai, CV. Renawijaya, Dumai.

Anonim., 2012, Laporan Antara Paket FS Kajian Ulang Dan Appraisal Pembangunan Infrastruktur Air Minum Kota Dumai, PT. Holistika prima grahita dan PT. U tekno (kso), Dumai.

Ervianto, Wolfram. 2006. Manajemen Proyek Konstruksi Edisi Revisi, Penerbit Andi, Bandung

Giatman, M., 2005, Ekonomi Teknik, Penerbit PT. Raja Grafindo Persada, Jakarta.

Halim, Abdul., 2012, Definisi Investasi. Google. Available at: [Accessed 13 January 2013], Jakarta.

Kasumo, Arasy., 2009, Penyediaan Air Bersih [online]. Google. Available at: [Accessed 4 July 2013], Brebes:

Rikudo, Ferdian., 2011, Bunga (Interest), Google. Available at: [Accessed 22 January 2013], Bandung.

Sandhyavitri, Ari., 2012, FS Kajian Ulang dan Appraisal Pembangunan Infrastruktur Air Minum Kota Dumai. PT. Duta Consultant Engineering, unpublished, Pekanbaru.

Article Metrics

Abstract view(s): 86 time(s)
PDF: 39 time(s)


  • There are currently no refbacks.