Tabel 1.

Nilai Waktu Dasar Berdasarkan PDRB

Nilai Waktu / tahun
Total
No. Tahun Gol.I Gol.II Gol.III Gol.IV Gol.V
(Rupiah) (Rupiah) (Rupiah) (Rupiah) (Rupiah) (Rupiah)
1 2021 19.994 24.627 24.627 24.627 24.627 118.503
2 2022 21.328 26.271 26.271 26.271 26.271 126.411
3 2023 22.751 28.024 28.024 28.024 28.024 134.847
4 2024 24.269 29.894 29.894 29.894 29.894 143.845
5 2025 25.889 31.889 31.889 31.889 31.889 153.444
6 2026 27.617 34.017 34.017 34.017 34.017 163.683
7 2027 29.459 36.287 36.287 36.287 36.287 174.606
8 2028 31.425 38.708 38.708 38.708 38.708 186.258
9 2029 33.522 41.291 41.291 41.291 41.291 198.687
10 2030 35.759 44.046 44.046 44.046 44.046 211.945
11 2031 38.146 46.986 46.986 46.986 46.986 226.088
12 2032 40.691 50.121 50.121 50.121 50.121 241.175
13 2033 43.406 53.466 53.466 53.466 53.466 257.269
14 2034 46.303 57.033 57.033 57.033 57.033 274.437
15 2035 49.393 60.839 60.839 60.839 60.839 292.750
16 2036 52.689 64.899 64.899 64.899 64.899 312.285
17 2037 56.205 69.230 69.230 69.230 69.230 333.124
18 2038 59.955 73.850 73.850 73.850 73.850 355.354
19 2039 63.956 78.778 78.778 78.778 78.778 379.067
20 2040 68.224 84.035 84.035 84.035 84.035 404.362
21 2041 72.776 89.642 89.642 89.642 89.642 431.346
22 2042 77.633 95.624 95.624 95.624 95.624 460.130
23 2043 82.813 102.005 102.005 102.005 102.005 490.834
24 2044 88.340 108.812 108.812 108.812 108.812 523.588
25 2045 94.235 116.073 116.073 116.073 116.073 558.527
26 2046 100.523 123.819 123.819 123.819 123.819 595.798
27 2047 107.231 132.081 132.081 132.081 132.081 635.556
28 2048 114.386 140.895 140.895 140.895 140.895 677.967
29 2049 122.019 150.297 150.297 150.297 150.297 723.208
30 2050 130.162 160.327 160.327 160.327 160.327 771.468
31 2051 138.848 171.025 171.025 171.025 171.025 822.949
32 2052 148.113 182.438 182.438 182.438 182.438 877.864
33 2053 157.997 194.612 194.612 194.612 194.612 936.445
34 2054 168.540 207.599 207.599 207.599 207.599 998.934
35 2055 179.787 221.452 221.452 221.452 221.452 1.065.594
36 2056 191.784 236.229 236.229 236.229 236.229 1.136.701
37 2057 204.582 251.993 251.993 251.993 251.993 1.212.554
38 2058 218.234 268.809 268.809 268.809 268.809 1.293.469
39 2059 232.796 286.747 286.747 286.747 286.747 1.379.782
40 2060 248.331 305.881 305.881 305.881 305.881 1.471.856

1
41 2061 264.902 326.293 326.293 326.293 326.293 1.570.074
42 2062 282.579 348.067 348.067 348.067 348.067 1.674.846
43 2063 301.436 371.293 371.293 371.293 371.293 1.786.609
44 2064 321.551 396.070 396.070 396.070 396.070 1.905.831

2
 Tabel 2. Nilai Waktu Jalan Nasional Tuban - Gresik (Jalur Selatan Lewat Kota Lamongan) Without Project

Nilai Waktu Jalan Existing (Without Project) / tahun

No. Tahun Gol.I Gol.II Gol.III Gol.IV Gol.V
(Rupiah) (Rupiah) (Rupiah) (Rupiah) (Rupiah)
1 2021 66.316.359.329 46.708.209.053 89.257.244.100 61.318.904.988 191.303.548.802
2 2022 74.275.783.114 52.778.594.691 100.857.472.489 69.288.155.099 216.166.123.040
3 2023 83.190.513.065 59.637.911.922 113.965.312.950 78.293.120.824 244.259.936.854
4 2024 93.175.206.963 67.388.693.452 128.776.700.776 88.468.407.906 276.004.935.061
5 2025 104.358.284.050 76.146.797.545 145.513.035.796 99.966.115.989 311.875.640.184
6 2026 116.883.576.701 86.043.139.870 164.424.491.845 112.958.112.194 352.408.245.595
7 2027 130.912.180.350 97.225.650.420 185.793.756.350 127.638.600.182 398.208.630.498
8 2028 146.624.525.426 109.861.484.761 209.940.255.928 144.227.023.098 449.961.416.582
9 2029 164.222.697.988 124.139.522.664 237.224.931.154 162.971.343.793 508.440.201.708
10 2030 183.933.038.869 140.273.191.472 268.055.631.886 184.151.751.367 574.519.123.611
11 2031 206.009.054.790 158.503.656.399 302.893.213.780 208.084.849.410 649.185.926.458
12 2032 230.734.678.861 179.103.425.451 342.258.427.134 235.128.388.585 733.556.725.600
13 2033 258.427.922.421 202.380.422.870 386.739.701.040 265.686.614.261 828.892.691.204
14 2034 289.444.965.172 228.682.591.960 437.001.939.186 300.216.309.150 936.618.900.154
15 2035 324.184.736.225 258.403.096.129 493.796.458.804 339.233.621.273 1.058.345.638.023
16 2036 363.094.044.973 291.986.195.874 557.972.221.317 383.321.779.313 1.195.892.469.539
17 2037 406.673.327.775 329.933.889.563 630.488.522.570 433.139.810.683 1.351.315.437.339
18 2038 455.483.084.380 372.813.417.280 712.429.332.331 489.432.392.636 1.526.937.795.581
19 2039 510.151.086.846 421.265.739.897 805.019.497.416 553.040.983.658 1.725.384.737.826
20 2040 571.380.453.710 476.015.120.125 909.643.050.630 624.916.401.544 1.949.622.638.289
21 2041 639.958.693.219 537.879.948.755 1.027.863.899.216 706.133.036.173 2.203.003.393.040
22 2042 716.767.831.953 607.784.977.915 1.161.449.202.059 797.904.909.430 2.489.314.523.965
23 2043 802.795.759.112 686.775.144.220 1.312.395.785.075 901.603.822.337 2.812.835.794.444
24 2044 899.148.932.357 776.031.188.425 1.482.959.989.667 1.018.779.860.666 3.178.403.183.019
25 2045 1.007.066.608.638 876.887.305.076 1.675.691.400.386 1.151.184.565.530 3.591.481.171.342

3
26 2046 1.127.936.783.038 990.851.085.977 1.893.470.955.988 1.300.797.115.335 4.058.244.426.956
27 2047 1.263.314.040.617 1.119.626.055.594 2.139.554.013.552 1.469.853.910.423 4.585.670.101.889
28 2048 1.414.939.550.887 1.265.137.135.243 2.417.619.009.380 1.660.882.002.671 5.181.642.126.748
29 2049 1.584.763.462.049 1.429.559.416.712 2.731.822.444.068 1.876.736.869.722 5.855.069.059.293
30 2050 1.774.969.983.044 1.615.350.675.416 3.086.861.013.650 2.120.645.098.515 6.616.017.249.072
31 2051 1.988.005.475.994 1.825.288.109.095 3.488.041.815.559 2.396.252.616.127 7.475.861.308.681
32 2052 2.226.609.920.356 2.062.509.851.208 3.941.361.678.834 2.707.679.188.902 8.447.454.140.853
33 2053 2.493.852.153.476 2.330.561.879.594 4.453.596.804.398 3.059.580.004.491 9.545.319.062.963
34 2054 2.793.169.340.772 2.633.451.021.547 5.032.404.055.345 3.457.215.257.351 10.785.866.900.790
35 2055 3.128.411.183.218 2.975.704.847.664 5.686.435.411.316 3.906.528.777.844 12.187.641.296.659
36 2056 3.503.889.430.699 3.362.439.349.719 6.425.467.297.827 4.414.236.880.297 13.771.595.898.809
37 2057 3.924.433.338.055 3.799.435.414.241 7.260.546.723.750 4.987.928.758.105 15.561.407.575.401
38 2058 4.395.451.777.074 4.293.225.234.886 8.204.156.411.406 5.636.179.926.587 17.583.830.335.066
39 2059 4.923.002.803.294 4.851.189.955.322 9.270.401.387.632 6.368.680.409.327 19.869.095.244.389
40 2060 5.513.871.572.349 5.481.670.002.166 10.475.219.824.958 7.196.379.584.125 22.451.362.320.262
41 2061 6.175.657.607.998 6.194.089.757.233 11.836.621.284.552 8.131.649.853.707 25.369.231.151.984
42 2062 6.916.872.544.236 6.999.098.432.684 13.374.955.922.175 9.188.471.587.735 28.666.317.885.839
43 2063 7.747.049.598.612 7.908.729.254.884 15.113.218.681.213 10.382.642.100.623 32.391.907.196.909
44 2064 8.676.866.184.757 8.936.579.336.414 17.077.393.019.850 11.732.011.788.938 36.601.688.993.740

4
 40,000,000,000,000

35,000,000,000,000

30,000,000,000,000
Nilai Waktu (Rp)

25,000,000,000,000

20,000,000,000,000

15,000,000,000,000

10,000,000,000,000

5,000,000,000,000

-
2021
2022
2023
2024
2025
2026
2027
2028
2029
2030
2031
2032
2033
2034
2035
2036
2037
2038
2039
2040
2041
2042
2043
2044
2045
2046
2047
2048
2049
2050
2051
2052
2053
2054
2055
2056
2057
2058
2059
2060
2061
2062
2063
2064
Gol.I Gol.II Gol.III Gol.IV Gol.V

Tahun

Grafik 1. Nilai Waktu Jalan Nasional Tuban - Gresik (Jalur Selatan Lewat Kota Lamongan) Without Project

5
 Tabel 3. Nilai Waktu Jalan Nasional Tuban - Gresik (Jalur Selatan Lewat Kota Lamongan) With Project
Nilai Waktu Jalan Existing (With Project) / tahun
No. Tahun Gol.I Gol.II Gol.III Gol.IV Gol.V
(Rupiah) (Rupiah) (Rupiah) (Rupiah) (Rupiah)
1 2021 12.592.538.478 9.186.069.798 17.859.144.151 5.095.440.988 15.828.079.619
2 2022 14.103.920.455 10.379.928.164 20.180.189.945 5.757.664.875 17.885.160.144
3 2023 15.796.701.558 11.728.945.139 22.802.888.132 6.505.954.028 20.209.587.081
4 2024 17.692.653.679 13.253.285.754 25.766.442.664 7.351.493.831 22.836.105.837
5 2025 19.816.161.814 14.975.735.771 29.115.152.595 8.306.923.369 25.803.977.475
6 2026 22.194.537.696 16.922.042.281 32.899.074.259 9.386.524.349 29.157.565.580
7 2027 24.858.371.071 19.121.298.568 37.174.769.516 10.606.434.591 32.946.999.406
8 2028 27.841.923.123 21.606.378.997 42.006.151.227 11.984.889.247 37.228.923.206
9 2029 31.183.567.136 24.414.430.417 47.465.438.626 13.542.493.382 42.067.342.947
10 2030 34.926.282.032 27.587.427.429 53.634.236.847 15.302.529.979 47.534.583.066
11 2031 39.118.205.152 31.172.799.822 60.604.756.755 17.291.307.971 53.712.367.576
12 2032 43.813.251.377 35.224.141.549 68.481.193.305 19.538.555.504 60.693.041.666
13 2033 49.071.806.561 39.802.011.849 77.381.283.048 22.077.864.313 68.580.952.076
14 2034 54.961.504.189 44.974.840.480 87.438.064.046 24.947.191.850 77.494.006.868
15 2035 61.558.095.259 50.819.950.606 98.801.864.521 28.189.428.669 87.565.437.905
16 2036 68.946.422.551 57.424.714.620 111.642.549.950 31.853.039.550 98.945.792.395
17 2037 77.221.511.851 64.887.860.177 126.152.062.207 35.992.787.952 111.805.183.266
18 2038 86.489.794.132 73.320.945.977 142.547.288.703 40.670.554.612 126.335.832.000
19 2039 96.870.474.428 82.850.029.332 161.073.304.399 45.956.262.534 142.754.941.953
20 2040 108.497.065.001 93.617.550.467 182.007.035.183 51.928.922.195 161.307.945.096
21 2041 121.519.102.526 105.784.461.708 205.661.397.334 58.677.812.591 182.272.170.722
22 2042 136.104.071.375 119.532.633.392 232.389.974.986 66.303.815.773 205.960.990.949
23 2043 152.439.557.729 135.067.572.447 262.592.305.479 74.920.924.824 232.728.504.985
24 2044 170.735.662.247 152.621.494.307 296.719.851.624 84.657.947.828 262.974.832.190
25 2045 191.227.702.292 172.456.794.051 335.282.750.145 95.660.433.281 297.152.093.037

6
26 2046 214.179.238.494 194.869.968.672 378.857.437.173 108.092.845.743 335.771.167.380
27 2047 239.885.464.564 220.196.049.100 428.095.264.786 122.141.024.247 379.409.331.065
28 2048 268.677.003.961 248.813.608.220 483.732.237.380 138.014.960.208 428.718.885.015
29 2049 300.924.162.240 281.150.419.768 546.600.013.430 155.951.936.369 484.436.905.788
30 2050 337.041.689.778 317.689.852.661 617.638.337.067 176.220.073.682 547.396.263.362
31 2051 377.494.116.136 358.978.096.377 697.909.085.331 199.122.339.174 618.538.070.825
32 2052 422.801.724.651 405.632.325.361 788.612.141.049 225.001.074.677 698.925.752.087
33 2053 473.547.244.119 458.349.924.517 891.103.328.615 254.243.114.138 789.760.937.881
34 2054 530.383.343.631 517.918.913.681 1.006.914.680.787 287.285.565.987 892.401.427.678
35 2055 594.041.026.939 585.229.726.897 1.137.777.339.425 324.622.347.018 1.008.381.485.995
36 2056 665.339.034.350 661.288.522.580 1.285.647.432.508 366.811.565.424 1.139.434.776.504
37 2057 745.194.373.041 747.232.223.514 1.452.735.314.232 414.483.863.372 1.287.520.276.738
38 2058 834.634.111.245 844.345.511.516 1.641.538.605.260 468.351.843.806 1.454.851.560.787
39 2059 934.808.588.008 954.080.030.790 1.854.879.527.028 529.220.722.399 1.643.929.887.681
40 2060 1.047.006.208.397 1.078.076.087.025 2.095.947.088.155 598.000.363.873 1.857.581.590.076
41 2061 1.172.670.014.466 1.218.187.166.597 2.368.344.753.571 675.718.882.607 2.099.000.322.122
42 2062 1.313.416.245.098 1.376.507.642.384 2.676.144.308.923 763.538.010.838 2.371.794.798.035
43 2063 1.471.055.123.442 1.555.404.080.339 3.023.946.725.401 862.770.464.169 2.680.042.734.962
44 2064 1.647.614.139.297 1.757.550.614.791 3.416.950.934.810 974.899.563.972 3.028.351.806.478

7
 3,500,000,000,000

3,000,000,000,000
Nilai Waktu (Rp)

2,500,000,000,000

2,000,000,000,000

1,500,000,000,000

1,000,000,000,000

500,000,000,000

-
2021

2030
2022
2023
2024
2025
2026
2027
2028
2029

2031
2032
2033
2034
2035
2036
2037
2038
2039
2040
2041
2042
2043
2044
2045
2046
2047
2048
2049
2050
2051
2052
2053
2054
2055
2056
2057
2058
2059
2060
2061
2062
2063
2064
Gol.I Gol.II Gol.III Gol.IV Gol.V

Tahun

Grafik 2. Nilai Waktu Jalan Nasional Tuban - Gresik (Jalur Selatan Lewat Kota Lamongan) With Project

8
 Tabel 4. Nilai Waktu Jalan Nasional Tuban - Gresik (Jalur Utara/Pantura) Without Project
Nilai Waktu Jalan Existing (Without Project) / tahun
No. Tahun Gol.I Gol.II Gol.III Gol.IV Gol.V
(Rupiah) (Rupiah) (Rupiah) (Rupiah) (Rupiah)
1 2021 148.465.266.659 95.568.658.908 167.549.096.806 34.375.311.897 97.811.936.100
2 2022 166.284.368.712 107.989.144.006 189.324.447.468 38.842.864.901 110.523.966.472
3 2023 186.242.155.489 122.023.845.017 213.929.809.783 43.891.038.959 124.888.103.148
4 2024 208.595.316.265 137.882.551.897 241.732.983.382 49.595.293.905 141.119.060.470
5 2025 233.631.348.677 155.802.319.744 273.149.568.610 56.040.896.636 159.459.457.914
6 2026 261.672.256.416 176.051.012.282 308.649.178.891 63.324.195.674 180.183.446.754
7 2027 293.078.690.705 198.931.305.879 348.762.460.489 71.554.061.382 203.600.808.060
8 2028 328.254.588.858 224.785.213.931 394.089.024.580 80.853.513.349 230.061.583.289
9 2029 367.652.369.563 253.999.199.265 445.306.410.204 91.361.559.283 259.961.306.686
10 2030 411.778.751.717 287.009.950.962 503.180.212.086 103.235.272.889 293.746.917.707
11 2031 461.201.271.644 324.310.911.963 568.575.524.702 116.652.141.798 331.923.441.847
12 2032 516.555.582.530 366.459.655.023 642.469.873.666 131.812.720.647 375.061.539.734
13 2033 578.553.629.940 414.086.217.288 725.967.827.730 148.943.628.950 423.806.037.336
14 2034 647.992.808.590 467.902.518.047 820.317.509.818 168.300.938.605 478.885.564.778
15 2035 725.766.218.126 528.713.000.468 926.929.253.902 190.174.001.633 541.123.447.874
16 2036 812.874.149.822 597.426.656.369 1.047.396.686.594 214.889.775.405 611.450.015.150
17 2037 910.436.951.935 675.070.613.782 1.183.520.548.597 242.817.709.976 690.916.504.351
18 2038 1.019.709.439.193 762.805.490.404 1.337.335.612.075 274.375.270.609 780.710.776.280
19 2039 1.142.097.031.726 861.942.742.450 1.511.141.096.320 310.034.178.024 882.175.070.883
20 2040 1.279.173.831.038 973.964.268.228 1.707.535.036.357 350.327.459.648 996.826.070.975
21 2041 1.432.702.865.482 1.100.544.559.479 1.929.453.118.235 395.857.417.288 1.126.377.573.537
22 2042 1.604.658.765.645 1.243.575.731.584 2.180.212.561.500 447.304.630.301 1.272.766.107.457
23 2043 1.797.253.161.280 1.405.195.806.808 2.463.561.704.816 505.438.128.857 1.438.179.880.663
24 2044 2.012.963.126.421 1.587.820.673.338 2.783.736.035.931 571.126.889.366 1.625.091.489.337
25 2045 2.254.563.038.545 1.794.180.197.852 3.145.521.503.517 645.352.823.885 1.836.294.878.146

9
26 2046 2.525.160.261.535 2.027.359.031.418 3.554.326.057.277 729.225.457.689 2.074.947.103.983
27 2047 2.828.235.111.380 2.290.842.718.692 4.016.260.485.681 823.998.514.394 2.344.615.527.476
28 2048 3.167.685.618.648 2.588.569.799.655 4.538.229.759.709 931.088.656.553 2.649.331.137.710
29 2049 3.547.877.663.429 2.924.990.682.691 5.128.036.247.981 1.052.096.661.847 2.993.648.807.229
30 2050 3.973.701.127.585 3.305.134.169.058 5.794.496.346.147 1.188.831.351.430 3.382.715.378.029
31 2051 4.450.632.786.506 3.734.682.623.133 6.547.572.263.892 1.343.336.628.082 3.822.346.596.275
32 2052 4.984.806.749.259 4.220.056.912.095 7.398.520.939.510 1.517.922.028.366 4.319.114.045.760
33 2053 5.583.093.353.106 4.768.512.384.695 8.360.062.308.016 1.715.197.245.449 4.880.443.379.589
34 2054 6.253.187.527.105 5.388.247.323.828 9.446.569.438.044 1.938.111.138.662 5.514.725.318.437
35 2055 7.003.707.761.287 6.088.525.494.013 10.674.283.379.710 2.189.995.812.886 6.231.441.074.597
36 2056 7.844.306.954.317 6.879.814.615.658 12.061.555.934.948 2.474.616.426.676 7.041.304.076.623
37 2057 8.785.796.565.310 7.773.942.835.972 13.629.123.979.267 2.796.227.473.653 7.956.420.113.093
38 2058 9.840.285.666.603 8.784.275.535.481 15.400.419.435.440 3.159.636.378.439 8.990.468.289.275
39 2059 11.021.336.685.930 9.925.915.113.009 17.401.919.532.633 3.570.275.357.790 10.158.905.501.666
40 2060 12.344.139.841.069 11.215.926.735.530 19.663.542.586.597 4.034.282.621.071 11.479.197.486.842
41 2061 13.825.708.510.511 12.673.593.427.361 22.219.095.217.044 4.558.594.123.886 12.971.079.898.352
42 2062 15.485.098.052.896 14.320.704.311.774 25.106.777.687.179 5.151.047.246.366 14.656.853.314.204
43 2063 17.343.650.889.609 16.181.880.313.639 28.369.754.919.178 5.820.497.945.904 16.561.716.584.708
44 2064 19.425.271.002.685 18.284.942.191.679 32.056.801.721.125 6.576.953.135.536 18.714.143.503.529

10
 35,000,000,000,000

30,000,000,000,000
Nilai Waktu (Rp)

25,000,000,000,000

20,000,000,000,000

15,000,000,000,000

10,000,000,000,000

5,000,000,000,000

-
2031

2036

2058
2021
2022
2023
2024
2025
2026
2027
2028
2029
2030

2032
2033
2034
2035

2037
2038
2039
2040
2041
2042
2043
2044
2045
2046
2047
2048
2049
2050
2051
2052
2053
2054
2055
2056
2057

2059
2060
2061
2062
2063
2064
Gol.I Gol.II Gol.III Gol.IV Gol.V

Tahun

Grafik 3. Nilai Waktu Jalan Nasional Tuban - Gresik (Jalur Utara/Pantura) Without Project

11
 Tabel 5. Nilai Waktu Jalan Nasional Tuban - Gresik (Jalur Utara/Pantura) With Project
Nilai Waktu Jalan Existing (With Project) / tahun
No. Tahun Gol.I Gol.II Gol.III Gol.IV Gol.V
(Rupiah) (Rupiah) (Rupiah) (Rupiah) (Rupiah)
1 2021 54.833.935.633 22.166.777.326 22.282.939.522 3.912.477.444 26.326.730.753
2 2022 61.415.215.665 25.047.660.354 25.178.919.453 4.420.958.659 29.748.257.964
3 2023 68.786.394.259 28.302.954.460 28.451.272.518 4.995.524.126 33.614.460.534
4 2024 77.042.276.640 31.981.319.608 32.148.913.673 5.644.762.419 37.983.130.252
5 2025 86.289.046.748 36.137.739.799 36.327.115.059 6.378.378.317 42.919.569.756
6 2026 96.645.632.936 40.834.344.981 41.048.332.207 7.207.337.870 48.497.568.680
7 2027 108.245.237.577 46.141.339.754 46.383.137.616 8.144.032.322 54.800.506.651
8 2028 121.237.050.266 52.138.052.791 52.411.275.670 9.202.463.332 61.922.599.647
9 2029 135.788.166.630 58.914.122.636 59.222.854.652 10.398.452.267 69.970.308.330
10 2030 152.085.737.457 66.570.837.615 66.919.693.679 11.749.876.708 79.063.929.416
11 2031 170.339.375.749 75.222.649.893 75.616.844.686 13.276.937.674 89.339.393.866
12 2032 190.783.852.686 84.998.886.294 85.444.312.219 15.002.461.589 100.950.298.767
13 2033 213.682.117.159 96.045.681.473 96.548.996.733 16.952.241.493 114.070.203.302
14 2034 239.328.677.720 108.528.162.331 109.096.890.454 19.155.422.591 128.895.223.098
15 2035 268.053.390.432 122.632.916.319 123.275.558.624 21.644.937.915 145.646.961.753
16 2036 300.225.701.351 138.570.780.542 139.296.943.210 24.458.000.606 164.575.823.355
17 2037 336.259.398.199 156.579.993.335 157.400.531.008 27.636.660.174 185.964.755.508
18 2038 376.617.932.337 176.929.755.444 177.856.933.474 31.228.431.051 210.133.478.820
19 2039 421.820.379.497 199.924.254.016 200.971.931.811 35.287.002.835 237.443.266.067
20 2040 472.448.115.932 225.907.209.579 227.091.047.770 39.873.042.839 268.302.342.477
21 2041 529.152.295.852 255.267.013.954 256.604.708.491 45.055.102.941 303.171.987.865
22 2042 592.662.226.312 288.442.535.919 289.954.082.587 50.910.644.298 342.573.431.814
23 2043 663.794.747.279 325.929.681.389 327.637.674.707 57.527.195.227 387.095.644.988
24 2044 743.464.737.507 368.288.806.198 370.218.777.158 65.003.659.573 437.404.143.034
25 2045 832.696.881.351 416.153.092.264 418.333.889.968 73.451.795.126 494.250.934.672

12
26 2046 932.638.847.858 470.238.012.361 472.702.235.255 82.997.884.159 558.485.762.687
27 2047 1.044.576.051.639 531.352.024.962 534.136.508.118 93.784.621.099 631.068.805.829
28 2048 1.169.948.185.370 600.408.659.040 603.555.024.763 105.973.245.508 713.085.031.523
29 2049 1.310.367.736.561 678.440.169.445 681.995.449.440 119.745.952.289 805.760.413.898
30 2050 1.467.640.726.735 766.612.966.997 770.630.305.397 135.308.615.121 910.480.259.580
31 2051 1.643.789.939.781 866.245.053.927 870.784.501.692 152.893.863.851 1.028.809.915.190
32 2052 1.841.080.938.204 978.825.725.310 983.955.137.860 172.764.561.830 1.162.518.166.052
33 2053 2.062.051.201.914 1.106.037.830.965 1.111.833.882.483 195.217.735.184 1.313.603.675.904
34 2054 2.309.542.764.297 1.249.782.930.600 1.256.332.260.152 220.589.012.737 1.484.324.862.818
35 2055 2.586.738.765.345 1.412.209.718.231 1.419.610.224.843 249.257.642.984 1.677.233.657.910
36 2056 2.897.204.391.959 1.595.746.140.738 1.604.108.446.785 281.652.163.065 1.895.213.651.467
37 2057 3.244.932.731.994 1.803.135.690.690 1.812.584.795.472 318.256.804.524 2.141.523.196.705
38 2058 3.634.396.131.798 2.037.478.415.919 2.048.155.564.145 359.618.731.571 2.419.844.115.451
39 2059 4.070.603.717.790 2.302.277.258.872 2.314.342.051.980 406.356.220.067 2.734.336.733.822
40 2060 4.559.165.821.885 2.601.490.418.403 2.615.123.200.273 459.167.899.474 3.089.702.070.555
41 2061 5.106.366.139.401 2.939.590.516.723 2.954.995.069.442 518.843.195.934 3.491.252.107.580
42 2062 5.719.242.547.497 3.321.631.455.906 3.339.038.045.900 586.274.132.568 3.944.989.193.245
43 2063 6.405.677.623.607 3.753.323.963.354 3.772.992.783.394 662.468.663.388 4.457.695.765.089
44 2064 7.174.500.028.073 4.241.120.955.438 4.263.346.013.988 748.565.740.141 5.037.035.733.359

13
 8,000,000,000,000

7,000,000,000,000

6,000,000,000,000
Nilai Waktu (Rp)

5,000,000,000,000

4,000,000,000,000

3,000,000,000,000

2,000,000,000,000

1,000,000,000,000

2040

2062
2021
2022
2023
2024
2025
2026
2027
2028
2029
2030
2031
2032
2033
2034
2035
2036
2037
2038
2039

2041
2042
2043
2044
2045
2046
2047
2048
2049
2050
2051
2052
2053
2054
2055
2056
2057
2058
2059
2060
2061

2063
2064
Gol.I Gol.II Gol.III Gol.IV Gol.V

Tahun

Grafik 4. Nilai Waktu Jalan Nasional Tuban - Gresik (Jalur Utara/Pantura) With Project

14
 Tabel 6. Nilai Waktu Jalan Tol Tuban - Gresik
Nilai Waktu Jalan Tol / tahun
No. Tahun Gol.I Gol.II Gol.III Gol.IV Gol.V
(Rupiah) (Rupiah) (Rupiah) (Rupiah) (Rupiah)
1 2021 46.586.084.946 46.325.473.686 74.501.048.657 26.741.722.624 69.822.211.567,33
2 2022 52.177.441.232 52.346.117.505 84.183.502.876 30.217.183.838 78.896.585.406,57
3 2023 58.439.883.425 59.149.228.271 95.124.327.565 34.144.329.891 89.150.301.159,01
4 2024 65.453.956.616 66.836.498.519 107.487.065.585 38.581.863.549 100.736.630.815,98
5 2025 73.309.873.080 75.522.837.151 121.456.514.476 43.596.116.827 113.828.766.209,71
6 2026 82.108.672.552 85.338.087.088 137.241.488.811 49.262.042.514 128.622.407.875,59
7 2027 91.963.521.761 96.428.966.159 155.077.941.535 55.664.334.561 145.338.690.373,17
8 2028 103.001.169.935 108.961.260.227 175.232.490.985 62.898.694.087 164.227.487.793,74
9 2029 115.363.579.001 123.122.301.350 198.006.406.280 71.073.259.907 185.571.148.864,72
10 2030 129.209.749.447 139.123.768.008 223.740.110.682 80.310.224.991 209.688.717.483,28
11 2031 144.717.765.318 157.204.849.265 252.818.270.218 90.747.662.997 236.940.701.767,37
12 2032 162.087.084.668 177.635.820.148 285.675.543.654 102.541.592.186 267.734.462.911,63
13 2033 181.541.104.912 200.722.081.713 322.803.079.744 115.868.307.578 302.530.304.400,61
14 2034 203.330.036.075 226.808.726.154 364.755.858.900 130.927.016.196 341.848.352.600,53
15 2035 227.734.118.893 256.285.695.229 412.160.989.007 147.942.814.808 386.276.331.580,16
16 2036 255.067.229.167 289.593.609.086 465.727.079.399 167.170.054.654 436.478.348.378,59
17 2037 285.680.914.706 327.230.352.628 526.254.833.113 188.896.143.481 493.204.820.041,56
18 2038 319.968.916.797 369.758.517.872 594.649.015.755 213.445.841.697 557.303.690.815,01
19 2039 358.372.234.357 417.813.813.546 671.931.979.885 241.186.116.869 629.733.107.170,07
20 2040 401.384.795.885 472.114.567.621 759.258.947.095 272.531.629.138 711.575.740.124,98
21 2041 449.559.812.178 533.472.464.848 857.935.276.189 307.950.929.534 804.054.968.953,17
22 2042 503.516.891.516 602.804.679.774 969.435.975.626 347.973.463.853 908.553.168.190,83
23 2043 563.950.008.818 681.147.586.616 1.095.427.751.862 393.197.486.786 1.026.632.371.297,07
24 2044 631.636.431.279 769.672.250.930 1.237.793.923.186 444.299.004.593 1.160.057.619.846,07
25 2045 707.446.715.277 869.701.934.634 1.398.662.571.469 502.041.880.013 1.310.823.347.273,46

15
26 2046 792.355.903.130 982.731.876.058 1.580.438.352.607 567.289.250.441 1.481.183.191.560,09
27 2047 887.456.063.711 1.110.451.640.685 1.785.838.441.196 641.016.430.058 1.673.683.682.491,24
28 2048 993.970.338.212 1.254.770.376.683 2.017.933.146.708 724.325.488.778 1.891.202.307.046,84
29 2049 1.113.268.671.705 1.417.845.352.752 2.280.191.808.311 818.461.725.928 2.136.990.521.921,99
30 2050 1.246.885.432.849 1.602.114.204.859 2.576.534.654.367 924.832.284.916 2.414.722.356.126,72
31 2051 1.396.539.148.334 1.810.331.373.890 2.911.391.401.792 1.045.027.187.133 2.728.549.330.173,87
32 2052 1.564.154.605.909 2.045.609.278.883 3.289.767.471.229 1.180.843.099.510 3.083.162.512.784,39
33 2053 1.751.887.610.242 2.311.464.841.303 3.717.318.807.802 1.334.310.190.998 3.483.862.642.730,09
34 2054 1.962.152.710.050 2.611.872.055.789 4.200.436.425.884 1.507.722.479.420 3.936.639.363.991,59
35 2055 2.197.654.253.073 2.951.321.393.220 4.746.341.941.633 1.703.672.122.334 4.448.260.758.634,27
36 2056 2.461.421.168.350 3.334.886.924.025 5.363.195.521.323 1.925.088.164.458 5.026.374.515.734,73
37 2057 2.756.845.923.114 3.768.302.165.119 6.060.217.859.072 2.175.280.320.874 5.679.622.248.625,64
38 2058 3.087.728.155.392 4.258.045.784.204 6.847.828.007.275 2.457.988.450.474 6.417.768.669.266,79
39 2059 3.458.323.543.462 4.811.438.442.545 7.737.799.120.047 2.777.438.459.167 7.251.847.550.634,03
40 2060 3.873.398.540.728 5.436.752.223.819 8.743.434.437.693 3.138.405.468.492 8.194.326.658.964,00
41 2061 4.338.291.679.990 6.143.334.284.782 9.879.766.142.826 3.546.285.193.882 9.259.294.121.252,93
42 2062 4.858.982.235.568 6.941.746.576.059 11.163.780.060.629 4.007.174.599.523 10.462.669.013.820,90
43 2063 5.442.167.126.397 7.843.923.721.618 12.614.669.562.052 4.527.963.035.451 11.822.439.319.808,00
44 2064 6.095.347.049.190 8.863.351.416.883 14.254.122.465.289 5.116.435.219.182 13.358.930.812.578,50

16
 Nilai Waktu (Rp)

10,000,000,000,000
12,500,000,000,000
15,000,000,000,000

2,500,000,000,000
5,000,000,000,000
7,500,000,000,000

-
2021
2022
2023
2024
2025

Gol.I
2026
2027
2028
2029
2030
2031
2032

Gol.II
2033
2034
2035
2036
2037
2038
Gol.III 2039
2040
Tahun 2041
2042
2043
2044
2045
2046
2047
Gol.IV

Grafik 5. Nilai Waktu Jalan Tol Tuban - Gresik

2048
2049
2050
2051
2052
2053
2054
Gol.V

2055
2056
2057
2058
2059
2060
2061
2062
2063
2064
17
 Tabel 7. Saving Nilai Waktu Berdasarkan PDRB
Nilai Waktu
Jalan Eksisting Penghematan Nilai
No. Tahun
Jalan Tol Waktu
(Without Project) (With Project)

1 2021 998.674.536.642 190.084.133.711 263.976.541.481 544.613.861.451

2 2022 1.126.330.919.991 214.117.875.678 297.820.830.857 614.392.213.456
3 2023 1.270.321.748.010 241.194.681.835 336.008.070.311 693.118.995.864
4 2024 1.432.739.150.076 271.700.384.356 379.096.015.085 781.942.750.635
5 2025 1.615.943.465.144 306.069.800.703 427.714.107.744 882.159.556.696
6 2026 1.822.597.656.223 344.792.960.841 482.572.698.841 995.231.996.541
7 2027 2.055.706.144.316 388.422.127.073 544.473.454.390 1.122.810.562.853
8 2028 2.318.658.629.802 437.579.707.504 614.321.103.027 1.266.757.819.271
9 2029 2.615.279.542.310 492.967.177.022 693.136.695.403 1.429.175.669.885
10 2030 2.949.883.842.566 555.375.134.230 782.072.570.611 1.612.436.137.724
11 2031 3.327.339.992.790 625.694.639.144 882.429.249.565 1.819.216.104.080
12 2032 3.753.141.017.232 704.929.994.956 995.674.503.569 2.052.536.518.707
13 2033 4.233.484.693.040 794.213.158.008 1.123.464.878.348 2.315.806.656.684
14 2034 4.775.364.045.459 894.819.983.628 1.267.669.989.925 2.612.874.071.906
15 2035 5.386.669.472.456 1.008.188.542.002 1.430.399.949.517 2.948.080.980.937
16 2036 6.076.303.994.356 1.135.939.768.129 1.614.036.320.684 3.326.327.905.542
17 2037 6.854.313.316.571 1.279.900.743.679 1.821.267.063.969 3.753.145.508.922
18 2038 7.732.032.610.769 1.442.130.946.551 2.055.125.982.936 4.234.775.681.281
19 2039 8.722.252.165.045 1.624.951.846.871 2.319.037.251.827 4.778.263.066.347
20 2040 9.839.404.330.545 1.830.980.276.538 2.616.865.679.863 5.391.558.374.144
21 2041 11.099.774.504.423 2.063.166.053.987 2.952.973.451.703 6.083.634.998.734
22 2042 12.521.739.241.809 2.324.834.407.404 3.332.284.178.961 6.864.620.655.444
23 2043 14.126.034.987.613 2.619.733.809.053 3.760.355.205.379 7.745.945.973.182
24 2044 15.936.061.368.526 2.952.089.911.666 4.243.459.229.834 8.740.512.227.025
25 2045 17.978.223.492.917 3.326.666.366.187 4.788.676.448.666 9.862.880.678.064
26 2046 20.282.318.279.194 3.748.833.399.781 5.403.998.573.796 11.129.486.305.616
27 2047 22.881.970.479.699 4.224.645.145.409 6.098.446.258.142 12.558.879.076.148
28 2048 25.815.124.797.204 4.760.926.840.990 6.882.201.657.427 14.171.996.298.787
29 2049 29.124.601.315.022 5.365.373.159.228 7.766.758.080.618 15.992.470.075.176
30 2050 32.858.722.391.946 6.046.659.090.381 8.765.088.933.117 18.046.974.368.448
31 2051 37.072.020.223.343 6.814.564.982.284 9.891.838.441.324 20.365.616.799.735
32 2052 41.826.035.455.143 7.680.117.547.081 11.163.536.968.316 22.982.380.939.746
33 2053 47.190.218.575.778 8.655.748.875.719 12.598.844.093.074 25.935.625.606.985
34 2054 53.242.947.321.881 9.755.475.762.368 14.218.823.035.134 29.268.648.524.379
35 2055 60.072.675.039.194 10.995.101.935.586 16.047.250.468.894 33.030.322.634.714
36 2056 67.779.226.865.575 12.392.446.125.380 18.110.966.293.890 37.275.814.446.305
37 2057 76.475.262.776.846 13.967.599.270.280 20.440.268.516.805 42.067.394.989.761
38 2058 86.287.928.990.258 15.743.214.591.498 23.069.359.066.612 47.475.355.332.147
39 2059 97.360.721.990.990 17.744.834.738.436 26.036.847.115.854 53.579.040.136.700
40 2060 109.855.592.574.967 20.001.260.748.114 29.386.317.329.696 60.468.014.497.157
41 2061 123.955.320.832.626 22.544.968.168.443 33.166.971.422.733 68.243.381.241.450

18
42 2062 139.866.196.985.089 25.412.576.380.394 37.434.352.485.600 77.019.268.119.094
43 2063 157.821.047.485.279 28.645.377.927.145 42.251.162.765.326 86.924.506.792.809
44 2064 178.082.650.878.251 32.289.935.530.348 47.688.186.963.122 98.104.528.384.782

Grafik 6. Rekapitulasi Nilai Waktu Berdasarkan PDRB

Grafik 6. Pengehematan Nilai Waktu Berdasarkan PDRB

19
 Tabel 8. Saving Nilai Waktu Tiap Golongan Berdasarkan PDRB
Saving Nilai Waktu / tahun
Total
No. Tahun Gol.I Gol.II Gol.III Gol.IV Gol.V
(Rupiah) (Rupiah) (Rupiah) (Rupiah) (Rupiah) (Rupiah)
1 2021 100.769.066.931 64.598.547.152 142.163.208.576 59.944.575.830 177.138.462.962 544.613.861.451
2 2022 112.863.574.474 72.994.032.674 160.639.307.683 67.735.212.627 200.160.085.998 614.392.213.456
3 2023 126.409.689.312 82.480.629.068 181.516.634.517 76.538.351.738 226.173.691.229 693.118.995.864
4 2024 141.581.636.293 93.200.141.468 205.107.262.237 86.485.582.012 255.568.128.625 781.942.750.635
5 2025 158.574.551.085 105.312.804.567 231.763.822.276 97.725.594.112 288.782.784.656 882.159.556.696
6 2026 177.606.989.933 118.999.677.802 261.884.775.459 110.426.403.135 326.314.150.213 995.231.996.541
7 2027 198.923.740.646 134.465.351.817 295.920.368.173 124.777.860.089 368.723.242.128 1.122.810.562.853
8 2028 222.798.970.961 151.941.006.676 334.379.362.627 140.994.489.782 416.643.989.225 1.266.757.819.271
9 2029 249.539.754.783 171.687.867.526 377.836.641.801 159.318.697.521 470.792.708.254 1.429.175.669.885
10 2030 279.490.021.649 194.001.109.382 426.941.802.764 180.024.392.577 531.978.811.351 1.612.436.137.724
11 2031 313.034.980.215 219.214.269.381 482.428.866.822 203.421.082.567 601.116.905.095 1.819.216.104.080
12 2032 350.606.072.660 247.704.232.483 545.127.251.621 229.858.499.952 679.240.461.990 2.052.536.518.707
13 2033 392.686.523.729 279.896.865.123 615.974.169.244 259.731.829.827 767.517.268.761 2.315.806.656.684
14 2034 439.817.555.778 316.273.381.042 696.028.635.604 293.487.617.117 867.266.882.365 2.612.874.071.906
15 2035 492.605.349.768 357.377.534.442 786.487.300.554 331.630.441.515 979.980.354.659 2.948.080.980.937
16 2036 551.728.841.725 403.823.747.996 888.702.335.352 374.730.459.908 1.107.342.520.561 3.326.327.905.542
17 2037 617.948.454.955 456.306.297.205 1.004.201.644.838 423.431.929.051 1.251.257.182.873 3.753.145.508.922
18 2038 692.115.880.306 515.609.688.391 1.134.711.706.474 478.462.835.885 1.413.875.570.225 4.234.775.681.281
19 2039 775.185.030.291 582.620.385.454 1.282.183.377.640 540.645.779.443 1.597.628.493.520 4.778.263.066.347
20 2040 868.224.307.930 658.340.060.687 1.448.821.056.940 610.910.267.020 1.805.262.681.567 5.391.558.374.144
21 2041 972.430.348.144 743.900.567.723 1.637.115.635.437 690.306.608.395 2.039.881.839.036 6.083.634.998.734
22 2042 1.089.143.408.395 840.580.860.415 1.849.881.730.359 780.021.615.807 2.304.993.040.468 6.864.620.655.444
23 2043 1.219.864.606.566 949.826.110.576 2.090.299.757.844 881.396.344.358 2.604.559.153.837 7.745.945.973.182
24 2044 1.366.275.227.745 1.073.269.310.328 2.361.963.473.630 995.946.138.037 2.943.058.077.286 8.740.512.227.025
25 2045 1.530.258.348.264 1.212.755.681.978 2.668.933.692.321 1.125.383.280.995 3.325.549.674.506 9.862.880.678.064

20
26 2046 1.713.923.055.090 1.370.370.260.304 3.015.798.988.229 1.271.642.592.680 3.757.751.409.313 11.129.486.305.616
27 2047 1.919.631.572.083 1.548.469.059.540 3.407.744.285.132 1.436.910.349.414 4.246.123.809.980 12.558.879.076.148
28 2048 2.150.029.641.992 1.749.714.290.955 3.850.628.360.238 1.623.656.964.729 4.797.967.040.873 14.171.996.298.787
29 2049 2.408.080.554.973 1.977.114.157.438 4.351.071.420.868 1.834.673.916.984 5.421.530.024.913 15.992.470.075.176
30 2050 2.697.103.261.267 2.234.067.819.958 4.916.554.062.966 2.073.115.476.226 6.126.133.748.032 18.046.974.368.448
31 2051 3.020.815.058.248 2.524.416.208.034 5.555.529.090.635 2.342.545.854.051 6.922.310.588.767 20.365.616.799.735
32 2052 3.383.379.400.851 2.852.499.433.749 6.277.547.868.206 2.646.992.481.249 7.821.961.755.691 22.982.380.939.746
33 2053 3.789.459.450.306 3.223.221.667.505 7.093.403.093.515 2.991.006.209.622 8.838.535.186.037 25.935.625.606.985
34 2054 4.244.278.049.899 3.642.124.445.304 8.015.290.126.567 3.379.729.337.869 9.987.226.564.740 29.268.648.524.379
35 2055 4.753.684.899.148 4.115.469.503.329 9.056.989.285.126 3.818.972.478.394 11.285.206.468.717 33.030.322.634.714
36 2056 5.324.231.790.358 4.650.332.378.034 10.234.071.832.160 4.315.301.414.027 12.751.877.031.727 37.275.814.446.305
37 2057 5.963.256.875.216 5.254.708.170.890 11.564.132.734.242 4.876.135.242.988 14.409.161.966.426 42.067.394.989.761
38 2058 6.678.979.045.242 5.937.631.058.727 13.067.053.670.166 5.509.857.279.175 16.281.834.278.837 47.475.355.332.147
39 2059 7.480.603.639.964 6.709.309.336.125 14.765.300.221.209 6.225.940.365.485 18.397.886.573.917 53.579.040.136.700
40 2060 8.378.440.842.408 7.581.278.008.449 16.684.257.685.434 7.035.088.473.357 20.788.949.487.509 60.468.014.497.157
41 2061 9.384.038.284.653 8.566.571.216.492 18.852.610.535.756 7.949.396.705.170 23.490.764.499.380 68.243.381.241.450
42 2062 10.510.329.568.970 9.679.917.070.109 21.302.771.193.901 8.982.532.091.171 26.543.718.194.943 77.019.268.119.094
43 2063 11.771.800.614.776 10.937.957.803.211 24.071.364.529.544 10.149.937.883.519 29.993.445.961.758 86.924.506.792.809
44 2064 13.184.675.970.882 12.359.498.540.981 27.199.775.326.888 11.469.064.401.178 33.891.514.144.853 98.104.528.384.782

21
 35,000,000,000,000

30,000,000,000,000
Nilai Waktu (Rp)

25,000,000,000,000

20,000,000,000,000

15,000,000,000,000

10,000,000,000,000

5,000,000,000,000

-
2026

2038

2063
2021
2022
2023
2024
2025

2027
2028
2029
2030
2031
2032
2033
2034
2035
2036
2037

2039
2040
2041
2042
2043
2044
2045
2046
2047
2048
2049
2050
2051
2052
2053
2054
2055
2056
2057
2058
2059
2060
2061
2062

2064
Gol.I Gol.II Gol.III Gol.IV Gol.V

Tahun

Grafik 7. Saving Nilai Waktu Tiap Golongan Berdasarkan PDRB

22