1,245,637,800 1,245,637,800

SEWA PERUSAHAAN - 0.0% 1,198,940,146

RAB PENAWARAN 1% 14,947,654 1.2%
SKT/SKA 7 19,250,000 1.5%
0.0%
DUKUNGAN ALAT 0.0%
DUKUNGAN BANK 500,000 0.0%
JAMINAN PENAWARAN 5,000,000 0.4%
JAMINAN PELAKSANAAN 0.0%
JAMINAN PEMELIHARAAN 0.0% PENAWARAN
AKTA NOTARIS 0.0% PPN/PPH
OPERASIONAL 7,000,000 0.6% NET
0.0%
0.0%
0.0%
JUMLAH 701.2% 46,697,654
3.7% 3.7%

9,750,000
14,750,000
 96.3%

239,788,029

155,704,725 12.5%
1,089,933,075 87.5%
130,791,969 10.5%
959,141,106
 803,653,400

SEWA PERUSAHAAN 2.5% 20,091,335 2.5%

RAB PENAWARAN 1.5% 12,054,801 1.5%
SKT 5,000,000 0.6%
SKA 5,000,000 0.6%
DUKUNGAN ALAT 0.0%
DUKUNGAN BANK 1,500,000 0.2%
JAMINAN PENAWARAN 5,000,000 0.6%
JAMINAN PELAKSANAAN 0.0%
JAMINAN PEMELIHARAAN 0.0%
AKTA NOTARIS 500,000 0.1%
OPERASIONAL 7,000,000 0.9%
0.0%
0.0%
0.0%
JUMLAH 4.0% 56,146,136 7.0%
7.0%

TOTAL OPR SKHARJO

TOTAL OPR FAJAR BARU
 803,653,400

747,507,264 93.0%

sukoharjo 224,252,179
fajar baru 359,682,044
583,934,223 profit 20%

56,146,136
46,697,654
102,843,790
 1,245,637,800

SEWA PERUSAHAAN - 0.0%

RAB PENAWARAN 1.0% 12,456,378 1.0%
SKT 9,500,000 0.8%
0.0%
DUKUNGAN ALAT 0.0%
DUKUNGAN BANK 500,000 0.0%
JAMINAN PENAWARAN 1,000,000 0.1%
JAMINAN PELAKSANAAN 0.0%
JAMINAN PEMELIHARAAN 0.0%
AKTA NOTARIS 0.0%
OPERASIONAL 0.0%
0.0%
0.0%
0.0%
JUMLAH 1.0% 23,456,378 1.9%
1.9%
1,245,637,800

1,222,181,422 98.1%

244,436,284
 803,653,400

SEWA PERUSAHAAN - 0.0%

RAB PENAWARAN 1.0% 8,036,534 1.0%
SKT 2,200,000 0.3%
SKA 2,000,000 0.2%
DUKUNGAN ALAT 0.0%
DUKUNGAN BANK 500,000 0.1%
JAMINAN PENAWARAN 1,000,000 0.1%
JAMINAN PELAKSANAAN 0.0%
JAMINAN PEMELIHARAAN 0.0%
AKTA NOTARIS 500,000 0.1%
OPERASIONAL 0.0%
0.0%
0.0%
0.0%
JUMLAH 1.0% 14,236,534 1.8%
1.8%

TOTAL OPR SKHARJO

TOTAL OPR FAJAR BARU

ARI
 803,653,400

789,416,866 98.2%

sukoharjo 236,825,060
fajar baru 244,436,284
481,261,344 profit 20%

original
14,236,534 56,146,136 41,909,602
23,456,378 46,697,654 23,241,276
37,692,912 102,843,790 65,150,878
5,000,000
60,150,878
10,000,000
10,000,000
40,150,878