NO

1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42

NAMA ALAT
Bin 01
Bin 02
Bin 03
Ball Mill 01
Ball Mill 02
Bucket Elevator 01
Bucket Elevator 02
Bucket Elevator 03
Centrifuge 01
Centrifuge 02
Crystallizer
Furnace 01
Furnace 02
Hidraulic Separator
Mixer Padat
Magnetic Separator
Screen
Reaktor 01
Reaktor 02
Reaktor 03
Filter 01
Filter 02
Filter 03
Anion Exchanger
Pompa 01
Pompa 02
Pompa 03
Pompa 04
Pompa 05
Pompa 06
Pompa 07
Pompa 08
Pompa 09
Tangki Penyimpan 01
Tangki Penyimpan 02
Tangki Penyimpan 03
Tangki Penyimpan Sementara
Tangki Penyampuran 01
Tangki Penyampuran 02
Tangki Penyampuran 03
Belt Conveyor 01
Belt Conveyor 02

HARGA SATUAN ($)

169,097.00
7,307.00
18,628.00
656,900.00
510,170.00
40,535.00
11,452.00
8,439.00
27,377.00
31,905.00
68,133.00
813,900.00
1,208,200.00
90,400.00
21,201.00
47,500.00
50,100.00
610,417.00
517,800.00
290,500.00
200,642.00
200,642.00
666,539.00
27,000.00
5,300.00
3,700.00
10,900.00
5,600.00
11,100.00
7,200.00
6,700.00
4,500.00
4,900.00
430,600.00
687,900.00
188,300.00
106,419.00
257,093.00
496,073.00
1,147,170.30
46,854.00
27,051.23

43
44
45
46
47
48
49
50
51
52
53
54

Belt Conveyor 03
Belt Conveyor 04
Belt Conveyor 05
Belt Conveyor 06
Belt Conveyor 07
Belt Conveyor 08
Belt Conveyor 09
Belt Conveyor 10
Belt Conveyor 11
Belt Conveyor 12
Belt Conveyor 13
Belt Conveyor 14

14,816.57
14,816.57
20,953.80
29,633.14
22,632.69
40,123.47
51,326.11
39,300.96
17,208.70
65,248.00
39,200.96
40,123.47

JUMLAH HARGA PERALATAN ($)

BIAYA TAMBAHAN (asuransi, pengiriman, bea masuk, PPN, PPh) ($)

i 1 i n
I P .i . n A P

n
1 i 1
DALAM RUPIAH
TOTAL PINJAMAN
360,021,709,878.01
CICILAN/BULAN
8,008,484,090.81
30% CICILANNYA
2,402,545,227.24
30% CICILAN SELAMA 6 BULAN (I)
14,415,271,363.46
UANG YANG HARUS DIDEPOSITOKAN (P)
144,152,713,634.58
N
1
Bunga Deposito diambil tiap 6 bulan sekali untuk membayar 30% cicilan

KEBUTUHAN
1
1
1
1
1
1
1
1
1
1
1
10
6
1
1
1
1
4
1
1
1
1
1
20
3
1
1
1
4
1
1
1
1
2
2
1
1
1
1
1
1
1

TOTAL HARGA ($)

169,097.00
7,307.00
18,628.00
656,900.00
510,170.00
40,535.00
11,452.00
8,439.00
27,377.00
31,905.00
68,133.00
8,139,000.00
7,249,200.00
90,400.00
21,201.00
47,500.00
50,100.00
2,441,668.00
517,800.00
290,500.00
200,642.00
200,642.00
666,539.00
540,000.00
15,900.00
3,700.00
10,900.00
5,600.00
44,400.00
7,200.00
6,700.00
4,500.00
4,900.00
861,200.00
1,375,800.00
188,300.00
106,419.00
257,093.00
496,073.00
1,147,170.30
46,854.00
27,051.23

TOTAL HARGA IDR

1,690,970,000.00
73,070,000.00
186,280,000.00
6,569,000,000.00
5,101,700,000.00
405,350,000.00
114,520,000.00
84,390,000.00
273,770,000.00
319,050,000.00
681,330,000.00
81,390,000,000.00
72,492,000,000.00
904,000,000.00
212,010,000.00
475,000,000.00
501,000,000.00
24,416,680,000.00
5,178,000,000.00
2,905,000,000.00
2,006,420,000.00
2,006,420,000.00
6,665,390,000.00
5,400,000,000.00
159,000,000.00
37,000,000.00
109,000,000.00
56,000,000.00
444,000,000.00
72,000,000.00
67,000,000.00
45,000,000.00
49,000,000.00
8,612,000,000.00
13,758,000,000.00
1,883,000,000.00
1,064,190,000.00
2,570,930,000.00
4,960,730,000.00
11,471,703,011.54
468,540,000.00
270,512,300.00

1
1
1
1
1
1
1
1
1
1
1
1

N, PPh) ($)

TOTAL PINJAMAN
Biaya asuransi
Biaya Pengiriman
Bea Masuk Barang
PPN
PPh

14,816.57
148,165,700.00
14,816.57
148,165,700.00
20,953.80
209,538,000.00
29,633.14
296,331,400.00
22,632.69
226,326,900.00
40,123.47
401,234,700.00
51,326.11
513,261,100.00
39,300.96
393,009,600.00
17,208.70
172,087,000.00
65,248.00
652,480,000.00
39,200.96
392,009,600.00
40,123.47
401,234,700.00
27,010,279.97
270,102,799,711.54
8,991,891.02
89,918,910,166.47
36,002,170.99 360,021,709,878.01
44,735.78
447,357,762.02
4,051,542.00 40,515,419,956.73
1,350,514.00 13,505,139,985.58
2,836,079.40 28,360,793,969.71
709,019.85
7,090,198,492.43