PDRB dan PMTDB Harga Konstan 2000Tahun PDRB Δ PDRB % PMTDB ICOR

2005 11,752,236 826,771 7.57 2,075,781

2.4

t1 2006 12,671,549 919,313 7.82 2,241,246 2007 13,683,882 1,012,333 7.99 2,500,597 2008 14,748,592 1,064,710 7.78 2,920,471 2009 15,856,059 1,107,467 7.51 3,158,348

t2 2010 17,090,843 1,234,784 7.79 3,393,571 Sumber : RPJMD 2011 Propinsi Sul-Teng, Bab IX

Perhitungan ICOR dan Kebutuhan Investasi Berdasarkan Proyeksi PDRB pada RPJMD 2011Tahun Estimasi PDRB Δ PDRB % PMTDB ICOR Kbutuhn Invstasi

2011 18,423,929 1,333,086 7.8 3,220,328 2.55 3,666,6752012 19,860,995 1,437,066 7.8 3,666,675 2.39 3,959,5102013 21,519,388 1,658,393 8.35 3,959,510 2.22 4,261,1322014 23,434,614 1,915,226 8.9 4,261,132 2.13 4,725,9452015 25,649,185 2,214,571 9.45 4,725,945 1.99 5,105,6452016 28,214,103 2,564,918 10 5,105,645 1.88 -

12,896,443

5,338,607

2.4

Tahun PDRB Δ PDRB % PMTDB ICOR INVESTASI2005 11,752,236 0 2,075,781 - 2006 12,671,549 919,313 7.82 2,241,246 - 2007 13,683,882 1,012,333 7.99 2,500,597 - 2008 14,748,592 1,064,710 7.78 2,920,471 - 2009 15,856,059 1,107,467 7.51 3,158,348 - 2010 17,090,843 1,234,784 7.79 3,393,571 -

2005-2006 2.26 2,075,781 2006-2007 2.21 2,241,246 2,241,246 2007-2008 2.35 2,500,597 1,012,333 2008-2009 2.64 2,920,471 2009-2010 2.56 3,158,348