Page 2 - Boom Marina
P. 2
Tourism – 61
MARINA, RESORT, COMMERCIAL ZONE
Boom Marina Banyuwangi is a vast beach which located near Bali Island have big
potential developed to integrated tourism location as Marina (Yacht Port, Yacht
Club) , Marina Resort, and Commercial Zone (Gifts, Etc)
2
Total Sub-Area 130.000 M / 13 Acres
Capacity 74 Dry Berth + 118 Wet Berth
Investment USD 19,940,336
Business Revenue Sharing
MARINA ZONE
Financial
Indicator Unit Pessimist Moderate Optimist
NPV USD 58,226,081.7 77,184,023.1 102,510,682.6
IRR % 21,61% 23,45% 25,43%
NPVI 2,92 3,87 5,14
Year-
BEP Month 7 Year ‐ 9 Mo 6 Year ‐ 11 Mo 6 Year ‐ 5 Mo
Terminal Value USD 586,946,587 762,767,939 1,016,766,120
Installment Interest 10,50%
