|
COSTING
INVESTMENT
OF USD39,800.- = 45% OF LAND, BUILDING AND FUTURE PROFITS
VALUE OF LAND &
BUILDING
1. Land: 750 sq m @
50,000
= 37,500,000
2. Building:
4x128 m = 512 sq m @ 650,000
= 332,800,000
3. Facilities: Fence
= 25,000,000
Guard house
= 70,000,000
Water supply
= 10,000,000
Other expenses
= 10,000,000
4. Licence & permits
= 30,000,000
---------------------
Rp
515,300,000 USD 56,011
MAINTENANCE IN 1 &
5 YEAR PERIOD
1.
Taxes & levies:
10,000,000 x 5 = 10,000,000
50,000,000
2. Electricity,
Water, Guard,
= 12,000,000
60,000,000
Cleaning Chemicals: 1,000,000 x 12
x 5
3.
Transportation:
1,500,000 x 12 x 5 = 18,000,000 90,000,000
4. Driver: 1,500,000 x
12 x 5 =
18,000,000
90,000,000
5. Management:
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
/ History / Survey
/ Guarantee / Pic-Bldg
/ Pic-Nests |