8/17/2019 Anisa Revisi
1/21
8/17/2019 Anisa Revisi
2/21
Tabel Biaya Pengurusan Perijinan dan Eksplorasi
Jenis !egiatan Jumlah +iaa +iaa t(tal
a +iaa .ks'l(rasi
- Sur/e 4"0,000,000
- .ks'l(rasi 200,000,000
- Stui kelaakan )"0,000,000
- Stui %*% &00,000,000
- +iaa Pengujian $0 1,400,000 )4,000,000
- +iaa Pemb(ran "00,000,000
Sub Total 2,&)4,000,000
b Pembebasan ahan
- Pembebasan anahhektar 2" ha 1,000,000,000 2",000,000,000
- Ganti ugi umah 30 unit 400,000,000 12,000,000,000
- Ganti tanaman hektar 40 ha "0,000,000 2,000,000,000
- Ganti ugi P(h(n
Jati 2)0 '(h(n 1,$00,000 44),000,000
kaka( 3"0 '(h(n &00,000 24",000,000
*ah(ni 2)0 '(h(n )00,000 224,000,000
kela'a 3"0 '(h(n 900,000 31",000,000
(tal 1,232,000,000
Sub Total 40,232,000,000
total 43,01$,000,000
8/17/2019 Anisa Revisi
3/21
Tabel Biaya onstruksi dan !ekayasa
eskri'si Jumlah +iaau'iah5 +iaa t(tal u'iah5
a Sarana Penukung ambang
- !ant(r 2 unit &$0,000,00000 1,"20,000,00000
- angki +ahan +akar 1 unit ")0,000,00000 ")0,000,00000
- *ess 2 unit 900,000,00000 1,)00,000,00000
- !antin 2 unit ""0,000,00000 1,100,000,00000
- *ush(la 2 unit 320,000,00000 $40,000,00000
- St(6k 7ar 1 unit 1)",000,00000 1)",000,00000
- +engkel 1 unit 10",000,00000 10",000,00000
- P(s !eamanan " unit 3&,000,00000 1)",000,00000
Sub Total $,11",000,00000
b Sarana aanan ambang
- Settling P(n 900 m2 1,000,00000 900,000,00000
Sub Total 900,000,00000
6 In8rastruktur
- Jalan ambang 1,400,000,00000
- Instalasi Jaringan istrik )00,000,00000
- Instalasi Jaringan %ir $00,000,00000
- Instalasi Jaringan ele'(n "00,000,00000
Sub Total 3,300,000,00000
(tal 10,31",000,00000
8/17/2019 Anisa Revisi
4/21
Tabel Biaya Pe"belian Peralatan #perasi $%n&estasi a'al peralatan(
Jenis )lat Ju"la* $unit(arga SatuanUnit '5 arga (tal '5 Umur %lat
)+ Peralatan ta"bang
Ja6k hammer & ""0,000,000 3,)"0,000,000 "
ra6k l(aer " 4"0,000,000 2,2"0,000,000 "
+a6k h(e $ "00,000,000 3,000,000,000 "
um' tru6k 20 )00,000,000 1$,000,000,000 "
Sub (tal 2",100,000,000
B+ Pengola*an
Ja: ;rusher 2 ""0,000,000 1,100,000,000 "
(''er 2 12",000,000 2"0,000,000 "
8/17/2019 Anisa Revisi
5/21
Tabel Biaya Pe"belian Peralatan #perasi $%n&estasi peralatan ta*unan(
Jenis )lat Ju"la* $unit( arga Satuan56nit $!p( arga Total $!p( 6"ur )latTa*un ke
2 3 4
)+ Peralatan ta"bang
Ja6k hammer & ""0,000,000 3,)"0,000,000 "
ra6k l(aer " 4"0,000,000 2,2"0,000,000 "
+a6k h(e $ "00,000,000 3,000,000,000 "
um' tru6k 20 )00,000,000 1$,000,000,000 "
Sub (tal 2",100,000,000 0 0 0 0
B+ Pengola*an
Ja: ;rusher 2 ""0000000 1100000000 "
(''er 2 12"000000 2"0000000 "
8/17/2019 Anisa Revisi
6/21
Tabel Biaya %n&entaris
-eskripsi Ju"la* arga Satuan $!p(Total $!p ( 6"ur )lat
1 In/entaris !ant(r
- *eja 40 "00,000 20,000,000 "
- !ursi 100 200,000 20,000,000 "
- *eja > kursi untuk ra'at 2 4,000,000 ),000,000 "
- emari arsi' " 2,"00,000 12,"00,000 "
- ak buku & 2,"00,000 1&,"00,000 "
- !(m'uter 1" $,000,000 90,000,000 "
- Printer ke6il & 1,000,000 &,000,000 "
- Printer besar " 2,"00,000 12,"00,000 "
- ele/isi " 1,000,000 ",000,000 "
-
8/17/2019 Anisa Revisi
7/21
Tabel Biaya )"ortisasi
No Jenis retribusi 2 3 4
1 - Surat Ijin Gangguan )),000,000 )),000,000 )),000,000 )),000,000 )),000,000
2 - Surat Ijin Pemakaian Jalan ### 100,000,000 100,000,000 100,000,000 100,000,000
3 - Surat Ijin Usaha Penambangan 90,000,000 90,000,000 90,000,000 90,000,000 90,000,000
4 - Surat Pengajuan enaga !erja ### 12",000,000 12",000,000 12",000,000 12",000,000
" - Surat Usaha Peragangan ### 230,000,000 230,000,000 230,000,000 230,000,000
$ - Surat Ijin Pengangkutan an Penggunaan %lat ### 210,000,000 210,000,000 210,000,000 210,000,000
& - Surat Ijin !e'(lisian ### 3"0,000,000 3"0,000,000 3"0,000,000 3"0,000,000
) - Surat Ijin *embangun +angunan ### 4"0,000,000 4"0,000,000 4"0,000,000 4"0,000,000
9 - Surat Ijin em'at Usaha ### 400,000,000 400,000,000 400,000,000 400,000,000
Total 2,043,000,000 2,043,000,000 2,043,000,000 2,043,000,000 2,043,000,000
8/17/2019 Anisa Revisi
8/21
Tabel 3 -an .ingkungan
Ta*ap 5ta*un 9 : 2 3 4
iklat!ursus !3 "0,000,000 "0,000,000 "0,000,000 "0,000,000 "0,000,000
Sa8et ;am'aign 10,000,000 10,000,000 10,000,000 10,000,000 10,000,000
Pemasangan ambu-rambu 1",000,000 1",000,000 1",000,000 1",000,000 1",000,000
Pemeriksaan kesehatan &0,000,000 &0,000,000 &0,000,000 &0,000,000 &0,000,000
Total 4,000,000 4,000,000 4,000,000 4,000,000 4,000,000
Penge"bangan ;asyarakat
Ta*ap5Ta*un 2 3 4
Penge"bangan ;asyarakat -
Perbaikan Sarana Peniikan 120,000,000
Per'ustakaan !eliling 14",000,000 40,000,000 40,000,000 40,000,000 40,000,000
Penelenggaraan Pertaningan =lahraga 3),000,000 3),000,000
Pengaaan Sarana =lahraga 1"0,000,000
Perbaikan Sarana !esehatan 200,000,000
Perbaikan Sarana !eagamaan 110,000,000
Pembangunan Sarana %ir +ersih 12),000,000
Total : 413,000,000 1,000,000 70,000,000 7,000,000 0,000,000
8/17/2019 Anisa Revisi
9/21
B%)
8/17/2019 Anisa Revisi
10/21
Tabel Biaya Pe"belian Peralatan #perasi $%n&estasi peralatan ta*unan(
Jenis )lat Ju"la* $unit( Nilai Sisa Total 6"ur )lat -epresiasi5unit
Ta*un ke
2 3 4
)+ Peralatan ta"bang
Ja6k hammer & ""0,000,000 "",000,000 3)",000,000 " 99,000,00000 $93,000,00000 $93,000,00000 $93,000,00000 $93,000,00
ra6k l(aer " 4"0,000,000 4",000,000 22",000,000 " )1,000,00000 40",000,00000 40",000,00000 40",000,00000 40",000,00
+a6k h(e $ "00,000,000 "0,000,000 300,000,000 " 90,000,00000 "40,000,00000 "40,000,00000 "40,000,00000 "40,000,00
um' tru6k 20 )00,000,000 )0,000,000 1,$00,000,000 " 144,000,00000 2,))0,000,00000 2,))0,000,00000 2,))0,000,00000 2,))0,000,00
Sub (tal 230,000,000 2,"10,000,000 414,000,00000 4,"1),000,00000 4,"1),000,00000 4,"1),000,00000 4,"1),000,00
B+ Pengola*an -
Ja: ;rusher 2 ""0,000,000 "",000,000 110,000,000 " 99,000,00000 19),000,00000 19),000,00000 19),000,00000 19),000,00
(''er 2 12",000,000 12,"00,000 2",000,000 " 22,"00,00000 4",000,00000 4",000,00000 4",000,00000 4",000,00
8/17/2019 Anisa Revisi
11/21
Tabel Biaya Pera'atan
J.CIS P.%@%%CT)6N
2 3 4
1 +iaa Pera:atan Peralatan 10 D e'resiasi5
- Peralatan ambang 4"1,)00,00000 4"1,)00,00000 4"1,)00,00000 4"1,)00,00000 4"1,)00,00000
- Peralatan Peng(lahan 44,2)0,00000 44,2)0,00000 44,2)0,00000 44,2)0,00000 44,2)0,00000
- Peralatan +engkel 2,4$$,00000 2,4$$,00000 2,4$$,00000 2,4$$,00000 2,4$$,00000
- Peralatan Penukung ='erasi(nal "2,920,00000 "2,920,00000 "2,920,00000 "2,920,00000 "2,920,00000
- Peralatan !3 3,$00,00000 3,$00,00000 3,$00,00000 3,$00,00000 3,$00,00000
sub total ,088,000+00 ,088,000+00 ,088,000+00 ,088,000+00 ,088,000+00
2 +iaa Pera:atan +angunan 1" D +iaa !(ntruksi5
- !ant(r 22),000,00000 22),000,00000 22),000,00000 22),000,00000 22),000,00000
- angki +ahan +akar )&,000,00000 )&,000,00000 )&,000,00000 )&,000,00000 )&,000,00000
- *ess 2&0,000,00000 2&0,000,00000 2&0,000,00000 2&0,000,00000 2&0,000,00000
- !antin 1$",000,00000 1$",000,00000 1$",000,00000 1$",000,00000 1$",000,00000
- *ush(la 9$,000,00000 9$,000,00000 9$,000,00000 9$,000,00000 9$,000,00000
- St(6k 7ar 2&,&"0,00000 2&,&"0,00000 2&,&"0,00000 2&,&"0,00000 2&,&"0,00000
- +engkel 1",&"0,00000 1",&"0,00000 1",&"0,00000 1",&"0,00000 1",&"0,00000
- P(s !eamanan 2&,&"0,00000 2&,&"0,00000 2&,&"0,00000 2&,&"0,00000 2&,&"0,00000
sub total 71,20,000 71,20,000 71,20,000 71,20,000 71,20,000
4 +iaa Pera:atan In8rastruktur " D biaa In8rastruktur5
- Jalan ambang &0,000,00000 &0,000,00000 &0,000,00000 &0,000,00000 &0,000,00000
- Instalasi Jaringan istrik 40,000,00000 40,000,00000 40,000,00000 40,000,00000 40,000,00000
- Instalasi Jaringan %ir 30,000,00000 30,000,00000 30,000,00000 30,000,00000 30,000,00000
- Instalasi Jaringan ele'(n 2",000,00000 2",000,00000 2",000,00000 2",000,00000 2",000,00000
sub total 8,000,000 8,000,000 8,000,000 8,000,000 8,000,000
T#T). ,831,38,000+00 ,831,38,000+00 ,831,38,000+00 ,831,38,000+00 ,831,38,000+00
%UC 1 2 3 4 "
Total Tereskalasi ,831,38,000 ,143,14,40 ,1,04,140 ,711,17,24 2,08,3,737
eskalasi $"0D
8/17/2019 Anisa Revisi
12/21
Biaya ebutu*an BB;
arga ++* S(larlt ' &1"0
arga ++* Premiumlt harga 1 es200&5 ' &""0
ebutu*an BB;
ra6k l(aer, m(t(r graer > ba6k h(e E 100 litershi8t
um' tru6k E 100 litershi8t
Jenis )lat Ju"la* E??isiensiebutu*an5*ari
Ju"la* s*i?t5t*nebutu*an 5t*n Biaya5Ta*un
$liter( $liter( 2 3 4
ra6k l(aer " )0 110 30 20,$2" 14&,4$),&"0 14&,4$),&"0 14&,4$),&"0 14&,4$
+a6k h(e $ )0 120 30 2&,000 193,0"0,000 193,0"0,000 193,0"0,000 193,0"
um' tru6k 20 )0 110 3) 104,"00 &4&,1&",000 &4&,1&",000 &4&,1&",000 &4&,1&
!(m'res(r 1 )0 90 3) 4,2&" 30,"$$,2"0 30,"$$,2"0 30,"$$,2"0 30,"$$
Genset 3 )0 $" 3) 9,2$3 $$,22$,)&" $$,22$,)&" $$,22$,)&" $$,22$
m(bil ='erasi(nal $ )0 $0 3) 1&,100 129,10",000 129,10",000 129,10",000 129,10
Se'ea m(t(r ) )0 $" 3) 24,&00 1)$,4)",000 1)$,4)",000 1)$,4)",000 1)$,4)
%mbulan6e 1 )0 30 3) 1,42" 10,&"),&"0 10,&"),&"0 10,&"),&"0 10,&")
(tal 1,"10,)3",$2" 1,"10,)3",$2" 1,"10,)3",$2" 1,"10,)
ekskalasiF 20D
total biaya setela* ekskalasi ' 1,"10,)3",$2" ' 1,"41,0"2,33) ' 1,"&1,)&3,3)4 ' 1
8/17/2019 Anisa Revisi
13/21
abel +iaa istrik )lat Elektronik Ju"la* -aya $kilo'att( pe"akaian ja"5*r total daya per *ari $k'( biaya per *ari biaya perta*un
- !(m'uter 1" 014 ) 1& &,0"$ 2,11$,)00
- Printer ke6il 2 04) 4 4 1,$13 4)3,)40
- Printer besar 1 0) 4 3 1,344 403,200
- ele/isi 39 00$) ) 21 ),911 2,$&3,21$
- 2,44,800 3,20,304 4,,14 ,02,28 8,00,100
8/17/2019 Anisa Revisi
14/21
Tabel .a"piran =aji arya'an
Pekerjaan =aji per Bulan Total =aji Perbulan Total =aji per Ta*un
Project Manager 2",000,000 1 2",000,000 300,000,000
20,000,000 1 20,000,000 240,000,000
-i&isi #perasional
!abag ='erasi(nal 1",000,000 1 1",000,000 1)0,000,000
Su'er/is(r Penambangan ),000,000 1 ),000,000 9$,000,000
",000,000 2 10,000,000 120,000,000
",000,000 2 10,000,000 120,000,000
",000,000 $ 30,000,000 3$0,000,000
",000,000 & 3",000,000 420,000,000
enaga %hli %lat *ekanik ",000,000 2 10,000,000 120,000,000
!abag Peren6anaan 1",000,000 1 1",000,000 1)0,000,000
Sta8 Peren6anaan ),"00,000 $ "1,000,000 $12,000,000
-i&isi Pengola*an
!abag Peng(lahan 1",000,000 1 1",000,000 1)0,000,000
Sta8 Peng(lahan $,000,000 2 12,000,000 144,000,000
-i&isi )d"inistrasi dan euangan
!abag %ministrasi 10,000,000 1 10,000,000 120,000,000
Sta8 %ministrasi 4,000,000 3 12,000,000 144,000,000
!abag !euangan 1",000,000 1 1",000,000 1)0,000,000
Sta8 !euangan 4,000,000 " 20,000,000 240,000,000
Pers(nalia 4,000,000 4 1$,000,000 192,000,000
4,000,000 3 12,000,000 144,000,000
!abag !3 1",000,000 1 1",000,000 1)0,000,000
Safety Officer ",000,000 2 10,000,000 120,000,000
enaga *eis $,000,000 2 12,000,000 144,000,000
!abag ingkungan 13,000,000 1 13,000,000 1"$,000,000
Sta8 ingkungan ","00,000 3 1$,"00,000 19),000,000
Sta8 umas ",000,000 " 2",000,000 300,000,000
.ain:.ain
Sat'am 2,900,000 " 14,"00,000 1&4,000,000
S('ir 3,000,000 1$ 4),000,000 "&$,000,000
Cleaning Service 2,000,000 $ 12,000,000 144,000,000
Juru *asak 3,000,000 4 12,000,000 144,000,000
Total 23,700,000 7 7,000,000 8,22,000,000
Gaji erekskalasi
%UC 1 2 3 4 "
Total Tereskalasi 8+0> 8,22,000,000 8,832,20,000 1,083,73,300 1,23,0,28 ,02,2,432
Ju"la*Pekerja
e'uti Project Manager
='erat(r Back Hoe
='erat(r Wheel Loader
='erat(r Truck
='erat(r Rock Breaker
Sta8 Marketing
-i&isi 3, .ingkungan, dan Community
8/17/2019 Anisa Revisi
15/21
Tabel Biaya #perasi
o"ponen Biaya
: Biaya /ariable
- +iaa Pemaikaian istrik 2&,02),$3)
- +iaa Pemaikaian ele'(n 12,441,$00
- +iaa Pemakaian %ir 3),340,000
- !ebutuhan ++* 1,"10,)3",$2"
- Pera:atan 1,$3&,31$,000
- !esehatan an !eselamatan !erja 14",000,000
- Pengembangan *asarakat 4&3,000,000
:Biaya Tetap
- e'resiasi UU C( 3$ ahun 200)5 ",""0,$$0,000
- %m(rtisasi UU C( 3$ ahun 200)5 2,043,000,000
- Gaji Pega:ai $,22),000,000
- +iaa P++ 10D k(nstruksi5 1,031,"00,000
Total Biaya #perasi 1),$9&,121,)$3
8/17/2019 Anisa Revisi
16/21
T)BE. ;#-). E!J)
+iaa ='erasi ,871,2,83
*(al !erja ,807,38,7
+ulan 1 +ulan 2 +ulan 3 (tal
*(al !erja ,87,12,8 ,87,12,8 ,87,12,8 ,807,38,7
8/17/2019 Anisa Revisi
17/21
T)BE. PEN-)P)T)N
Pr(uksiari 3$$$$$$$$$$$& (n
Pr(uksi+ulan 2" 91$$& (n
Pr(uksiahun 12 110,000 (n
ahun 1 2 3 4 "
Sasaran 'r(uksi 110000 110000 110000 110000 110000
Pr(uk arga(n ' 5Pena'atan
2 3 4
tahun 1
-"0 mm )0",00000 ' )),""0,000,000 ' )),""0,000,000 ' )),""0,000,000 ' )),""0,000,000 ' )),""0,000,000
'ena'atan tereskalasi ' )),""0,000,000 ' )9,43","00,000 ' 90,329,)"",000 ' 91,233,1"3,""0 ' 92,14",4)",0)$
eskalasi 10D
8/17/2019 Anisa Revisi
18/21
T)BE. B%)
8/17/2019 Anisa Revisi
19/21
T)BE. %N/EST)S% T#T).
No+ Jenis %n&estasi Biaya
%n&estasi )'al
- +iaa Persia'an 4",0"9,000,000
- +iaa !(ntruksi > ekaasa 10,31",000,000
- In/estasi %lat 31,$$0,020,000
Sub Total )&,034,020,000
2 ;odal erja ",$09,13$,""9
Total 72,843,8,7
8/17/2019 Anisa Revisi
20/21
Tabel )ngsuran Pinja"an
%n&estasi total 92,$43,1"$,""9 0
;odal sendiri $0D "",")",)93,93"
Pinja"an 40D 3&,0"&,2$2,$24
Jangka aktu Pinja" 3
Bunga Pinja"an5ta*un 12D +ank akat In(nesia5
)ngsuran Pinja"an 42D
Ta*un Pokok Pinja"an )ngsuran Bunga iCilan Sisa Pinja"an
1 3&,0"&,2$2,$24 1",42),&"3,"1$ 4,44$,)&1,"1" 10,9)1,))2,001 2$,0&",3)0,$23
2 2$,0&",3)0,$23 1",42),&"3,"1$ 3,129,04",$&" 12,299,&0&,)41 13,&&",$&2,&)2
3 13,&&",$&2,&)2 1",42),&"3,"1$ 1,$"3,0)0,&34 13,&&",$&2,&)2 0
Pe"bayaran Bunga
1 2 3 4 "
4,448,1, 3,27,04,81 ,83,00,134 0 0
)ngsuran Pinja"an
1 2 3 4 "
,42,13,8 ,42,13,8 ,42,13,8 0 0
Bunga D )ngsuran Pinja"an
1 2 3 4 "
0,7,2,00 2,277,101,4 3,11,812,12 0 0
8/17/2019 Anisa Revisi
21/21
)S A.#
6!)%)N0 2 3 4
Pendapatan
asil Penjualan )),""0,000,000 )9,43","00,000 90,329,)"",000 91,233,1"3,""0 92,14",4)",0)$(alti &D5 -$,19),"00,000 -$,2$0,4)",000 -$,323,0)9,)"0 -$,3)$,320,&49 -$,4"0,1)3,9"$
Pendapatan Setela* !oyalti )2,3"1,"00,000 )3,1&",01",000 )4,00$,&$",1"0 )4,)4$,)32,)02 )",$9",301,130
Nilai Sisa 3,0)3,&00,000
Biaya #perasi
: Biaya /ariable
- +iaa Pemaikaian istrik -2&,02),$3) -2),&)",499 -30,$"$,""& -32,$49,233 -34,&&1,433
- +iaa Pemaikaian ele'(n -12,441,$00 -13,2"0,304 -14,111,"&4 -1",02),)2$ -1$,00",&00
- +iaa Pemakaian %ir -3),340,000 -40,)32,100 -43,4)$,1)& -4$,312,&)9 -49,323,120
- !ebutuhan ++* -1,"10,)3",$2" -1,"41,0"2,33) -1,"&1,)&3,3)4 -1,$03,310,)"2 -1,$3",3&&,0$9
- Pera:atan -1,$3&,31$,000 -1,&43,&41,"40 -1,)"&,0)4,&40 -1,9&&,&9",24) -2,10$,3"1,939
- !esehatan an !eselamatan !erja -14",000,000 -14",000,000 -14",000,000 -14",000,000 -14",000,000
- Pengembangan *asarakat -4&3,000,000 -&),000,000 -190,000,000 -19),000,000 -1"0,000,000
- eklamasi an Pas6a ambang -""1,449,$$" -1,$"4,34),99" -2,&$2,21$,340 0 0
:Biaya Tetap
- e'resiasi UU C( 3$ ahun 200)5 -",""0,$$0,000 -",""0,$$0,000 -",""0,$$0,000 -",""0,$$0,000 -",""0,$$0,000
- %m(rtisasi UU C( 3$ ahun 200)5 -2,043,000,000 -2,043,000,000 -2,043,000,000 -2,043,000,000 -2,043,000,000
- +unga Pinjaman -4,44$,)&1,"1" -3,129,04",$&" -1,$"3,0)0,&34 0 0
- Gaji Pega:ai -$,22),000,000 -$,$32,)20,000 -&,0$3,9"3,300 -&,"23,110,2$" -),012,112,432
- Jaminan S(sial enaga !erja "D ari gaji5 -311,400,000 -331,$41,000 -3"3,19&,$$" -3&$,1"","13 -400,$0",$22
- +iaa P++ -1,031,"00,000 -1,031,"00,000 -1,031,"00,000 -1,031,"00,000 -1,031,"00,000
Total Biaya #perasi -24,00$,)43,043 -23,9$3,$&&,4"1 -24,309,)20,4)0 -20,"42,"22,&2$ -21,1&4,&0&,31"
Pendapatan Terpajak "),344,$"$,9"& "9,211,33&,"49 "9,$9$,944,$&0 $4,304,310,0&$ $&,$04,293,)1"
Pajak
2> -14,")$,1$4,239 -14,)02,)34,3)& -14,924,23$,1$& -1$,0&$,0&&,"19 -1$,901,0&3,4"4
Pendapatan Bersi* 43,&"),492,&1) 44,40),"03,1$2 44,&&2,&0),"02 4),22),232,""& "0,&03,220,3$1
-epresiasi ",""0,$$0,000 ",""0,$$0,000 ",""0,$$0,000 ",""0,$$0,000 ",""0,$$0,000
)"ortisasi 2,043,000,000 2,043,000,000 2,043,000,000 2,043,000,000 2,043,000,000
%n&estasi Pengganti -1"9,2"0,000 -1)",2"0,000 -1"9,2"0,000 -1)",2"0,000
%n&estasi Total -92,$43,1"$,""9;odal erja e"bali ",$09,13$,""9
;odal Pinja"an 3&,0"&,2$2,$24
)ngsuran Pinja"an -1",42),&"3,"1$ -1",42),&"3,"1$ -1",42),&"3,"1$ 0 0
Ja"inan !ekla"asi dan PasCa Ta"bang e"bali 4,9$),01",000
Net as* Alo' :,,73,73 3,184,47,202 38,3,7,848 38,11,384,71 ,838,842,1 8,14,03,720
u"ulati&e as* Alo' :,,73,73 :7,2,144,133 8,88,44,73 3,344,117,700 0,7,422,41 11,,44,311
i@ 2>
NP/@ 0,71,7,01+0
%!!@ 88>
PBP@ + ta*un
8 bulan
0 *ari
, ta*un 8 bulan 0 *ari