RAB RENT

Canter
Type Harga Unit Total Harga
FE 71 N Rp 384,700,000.00 100 Rp 38,470,000,000.00

Bak Truck
Type Bak Harga Jumlah Total Harga
Canter FE 71 Rp 60,000,000.00 100 Rp 6,000,000,000.00

Gaji Operator (Bulan)

Jumlah Driver Salary Total
1 bulan Rp 3,000,000.00 Rp 300,000,000.00
1 Tahun 100 Rp 36,000,000.00 Rp 3,600,000,000.00
3 Tahun Rp 108,000,000.00 Rp 10,800,000,000.00

Estimasi Nilai Sewa

Lama Sewa Harga Sewa Unit Sewa Total
1 Hari Rp 550,000.00 Rp 55,000,000.00
1 Bulan Rp 16,500,000.00 Rp 1,650,000,000.00
100
1 Tahun Rp 198,000,000.00 Rp 19,800,000,000.00
3 Tahun Rp 594,000,000.00 Rp 59,400,000,000.00

Cash Flow 3 Tahun

Variable Out In Margin
Nilai Angka Rp 55,270,000,000.00 Rp 59,400,000,000.00 Rp 4,130,000,000.00
Nilai Hari 1080 75

BEP (Break Even Point)

Varibale Margin Fixed Cost (FC) Price (P)
Angka Rp 4,130,000,000.00 Rp 55,270,000,000.00 Rp 552,700,000.00
Hari
Bulan
Tahun
BEP
Rp 55,270,000,000.00
1005
33.5
2.8