|
PEMBIAYAAN
INVESTASI USD39,800.- = 45% DARI
TANAH, BANGUNAN & KEUNTUNGAN DIKELAK HARI
NILAI TANAH DAN BANGUNAN
1. Tanah: 750 m persegi @
50,000
= 37,500,000
2.
Bangunan:
4x128 m = 512 m persegi @ 650,000
= 332,800,000
3.
Fasilitas:
Pagar
tembok
=
25,000,000
Rumah jaga
= 70,000,000
Kebutuhan perairan
= 10,000,000
Lain2 perongkosan
= 10,000,000
4.
Ijin2
= 30,000,000
------------------
Rp 515,300,000
USD 56,011
ONGKOS2 PERAWATAN DALAM WAKTU 1 & 5 TAHUN
1.
Pajak dan ijin2: 10,000,000 x 5
= 10,000,000
50,000,000
2.
Listrik, air, penjagaan, obat2
= 12,000,000 60,000,000
utk
kebersihan 1,000,000
x 12 x 5
3.
Transportasi: 1,500,000 x 12 x 5 =
18,000,000
90,000,000
4. Sopir: 1,500,000 x 12 x 5 =
18,000,000
90,000,000
5.
Managemen: 100,000,000 x 5
=
100,000,000
500,000,000
-----------------
-----------------
Rp158,000,000 Rp790,000,000 = USD
85,869
(=USD17,173)
---------------------
TOTAL: Rp673,300,000
Rp1,305,300,000
= USD141,880
(=USD73,184)
==========
Homepage
/ Sejarah / Hasil-Survey
/ Garansi / Gambar-Gedung
/ Gambar-Sarang
|