Professional Documents
Culture Documents
Cashflow 04
Cashflow 04
Rp 1,747,000,000
Rp 129,500,000
Investasi Bulan
Kolam 1 42
Kolam 2 30
Harga Satuan Jumlah Per Month
Rp 40 Rp 48,000,000 Rp 48,000,000
Rp 40 Rp 40,000,000 Rp 40,000,000
10.0%
Rp 174,700,000
Per Siklus 3 Wulan
Rp 36,000,000
Rp 93,500,000
Rp 129,500,000
3
709,166,667 839,166,667 989,166,667
KEPALA 5 KEPALA 3
YANG DIHARAPKAN
Siklus ke 1/ 3 Month Siklus ke 1 / 5 Month
Kepala 5 Kepala 3
3 5
Rp 250,000,000 Rp 250,000,000
Rp 250,000,000 Rp 250,000,000
Rp 48,000,000 Rp 48,000,000
Rp 40,000,000 Rp 40,000,000
Rp 10,000,000 Rp 10,000,000
Rp 10,000,000 Rp 10,000,000
Rp 12,000,000 Rp 20,000,000
Rp 9,000,000 Rp 15,000,000
Rp 12,000,000 Rp 20,000,000
Rp 18,000,000 Rp 30,000,000
Rp 9,000,000 Rp 15,000,000
Rp 45,000,000 Rp 75,000,000
Siklus ke 1/ 3 Month Siklus ke 1 / 5 Month
Kepala 5 Kepala 3
Rp 1,193,000,000 Rp 1,583,000,000
30,000 32,000
26,000 28,000
56,000 60,000
Rp 110,000 Rp 120,000
Rp 6,160,000,000 Rp 7,200,000,000
Rp 1,583,000,000 Rp 1,583,000,000
Rp 4,577,000,000 Rp 5,617,000,000
MASA PANEN 5 BULANAN
Rp 4,577,000,000 Rp 5,617,000,000
Rp 129,500,000 Rp 129,500,000
Rp 4,447,500,000 Rp 5,487,500,000
1,482,500,000 1,829,166,667
KEPALA 3
Rp 735,000,000
Rp 109,500,000
Investasi Bulan
Kolam 1 42
Kolam 2 30
Harga Satuan Jumlah Per Month
Rp 50 Rp 60,000,000 Rp 60,000,000
Rp 50 Rp 50,000,000 Rp 50,000,000
10.0%
Rp 73,500,000
Per Siklus 3 Wulan
Rp 36,000,000
Rp 73,500,000
Rp 109,500,000
3
345,166,667 465,166,667 358,500,000
KEPALA 5 KEPALA 3
YANG DIHARAPKAN
Siklus ke 1/ 3 Month Siklus ke 1 / 5 Month
Kepala 5 Kepala 3
3 5
Rp 200,000,000 Rp 200,000,000
Rp 200,000,000 Rp 200,000,000
Rp 180,000,000 Rp 180,000,000
Rp 150,000,000 Rp 150,000,000
Rp 9,000,000 Rp 9,000,000
Rp 6,000,000 Rp 6,000,000
Rp 12,000,000 Rp 20,000,000
Rp 9,000,000 Rp 15,000,000
Rp 12,000,000 Rp 20,000,000
Rp 18,000,000 Rp 30,000,000
Rp 9,000,000 Rp 15,000,000
Rp 105,000,000 Rp 175,000,000
Siklus ke 1/ 3 Month Siklus ke 1 / 5 Month
Kepala 5 Kepala 3
Rp 1,855,000,000 Rp 2,595,000,000
24,000 26,000
22,000 24,000
46,000 50,000
Rp 110,000 Rp 120,000
Rp 5,060,000,000 Rp 6,000,000,000
Rp 2,595,000,000 Rp 2,595,000,000
Rp 2,465,000,000 Rp 3,405,000,000
MASA PANEN 5 BULANAN
Rp 2,465,000,000 Rp 3,405,000,000
Rp 109,500,000 Rp 109,500,000
AN
Rp 2,355,500,000 Rp 3,295,500,000
785,166,667 1,098,500,000
KEPALA 3
3
Rp 33,333,333 Rp 100,000,000
Rp 33,333,333 Rp 100,000,000
333,500,000 3 111,166,667