Download as docx, pdf, or txt
Download as docx, pdf, or txt
You are on page 1of 1

Rp1,400,000,000.

00

Rp1,200,000,000.00

Rp1,000,000,000.00

Rp800,000,000.00
Cost

Rp600,000,000.00

Rp400,000,000.00

Rp200,000,000.00

Rp-
109
121
133
145
157
169
181
193
205
217
229
241
253
265
277
289
301
313
1
13
25
37
49
61
73
85
97

Time (day)

PPN 10%
PPh 2%
Equity 18%
Margin 30%

Project cost (before margin) Rp 1,236,148,600.00


Project cost (after margin) Rp 1,606,993,180.00

Skema Penagihan

Milestone Time of Percentage Billing


1 0 25% Rp 401,748,295.00
2 76 30% Rp 482,097,954.00
3 259 35% Rp 562,447,613.00
4 314 10% Rp 160,699,318.00

You might also like