Qty/M3
SAT
Rp/satuan
REVENUE Nilai Kontrak
25,000
150!T " # $a% " 25 !ari k&r'a
30,000
(&)an *istrik &r (ulan Untuk +50KVA
s
10,000,000
(iaya &%&li-aran
1
(ulan
1#,000,000
S&.a *a-an &r (ulan
1
(ulan
+,200,000
Ton
10,000
(iaya rouksi TENAA KER$A a'i &na.as
2
oran
3,000,000
a'i T&knisi
2
oran
+,000,000
A%in
2
oran
2,500,000
TOTAL EXPENSES SISA USAHA
Shere Proft Pengelola Dan Investor Setelah BEP
&n&lola-
0
n4&stor
1 &%)&lian &%)&lian %&sin ston& ston& ras-&r ras-&r ap6150 ap6150 T!7 T!7 nstall nstall
+0
+,200,000,000
8R
1,300,000,000
8R
1,000,000,000
8R
+ S&.a la-an la-an 10 10 T- ,506000 ,5060006000,9 6000,9/T/T- an an p&ri'ina p&ri'inan n lokasi lokasi
:00,000,000
8R
5 aa aarr ar&a ar&a an an 8ir&ks 8ir&ksii k&&t k&&t <*s= <*s=
200,000,000
8R
&r)a &r)aik ikan an apur apura a 8&sa 8&sa// aks&s aks&s <*s= <*s=
100,000,000
8R
p&l&)ar p&l&)aran an &r) &r)an an
: )iaya )iaya prou prouks ksii s&la s&la%a %a 3 )ln
>00,000,000
8R
(i (iaya rouksi as
"#$%%#%%%#%%%
8R
2 &%) &%)&l &lia ian n .-&l .-&lll *oa *oa&r &r 3 nsta nstalas lasii *N / &l&t &l&tri rial al +50 +50 K4a K4a
Total o!al
T& T&%pat Ston& ;ru
PROJECT PENGADAAN STONE CRUSHER $AN
@E(
MAR
AR
ME
$UN
$U*
:50,000,000
:50,000,000
:50,000,000
:50,000,000
:50,000,000
:50,000,000
:50,000,000
10000000
10000000
10000000
10000000
10000000
10000000
10000000
+,200,000
+,200,000
+,200,000
+,200,000
+,200,000
+,200,000
+,200,000
300,000,000
300,000,000
300,000,000
300,000,000
300,000,000
300,000,000
300,000,000
,000,000
3,000,000
3,000,000
3,000,000
3,000,000
3,000,000
3,000,000
#,000,000
#,000,000
#,000,000
#,000,000
#,000,000
#,000,000
#,000,000
5,000,000
5,000,000
5,000,000
5,000,000
5,000,000
5,000,000
5,000,000
351,200,000
351,200,000
351,200,000
351,200,000
351,200,000
351,200,000
351,200,000
3>#,#00,000
3>#,#00,000
3>#,#00,000
3>#,#00,000
3>#,#00,000
3>#,#00,000
3>#,#00,000
1#000000
Share Proft Pengelolah !an Investor Se&el'( BEP
&n&lola-
+0
n4&stor
0
s-&r &sa an 'alan %asuk lokasi %si 10,000 8R/T?N " 150T! " # $a% " 25 !ar " 3 (ulan
AUST
SE
?KT
N?
8ES
T?TA*
:50,000,000
:50,000,000
:50,000,000
:50,000,000
:50,000,000
>,000,000,000
10000000
10000000
10000000
10000000
10000000
120000000
+,200,000
+,200,000
+,200,000
+,200,000
+,200,000
50,+00,000
300,000,000
300,000,000
300,000,000
300,000,000
300,000,000
3,00,000,000
3,000,000
3,000,000
3,000,000
3,000,000
3,000,000
3>,000,000
#,000,000
#,000,000
#,000,000
#,000,000
#,000,000
>,000,000
5,000,000
5,000,000
5,000,000
5,000,000
5,000,000
0,000,000
351,200,000
351,200,000
351,200,000
351,200,000
351,200,000
+,21+,+00,000
3>#,#00,000
3>#,#00,000
3>#,#00,000
3>#,#00,000
3>#,#00,000
+,:#5,00,000
