7Huga Sepurahr CauhiAod kaptils 250ft S 3A655, 44

Aane Uawe CS%) dori Hagn Aua

Syo x 3aLSS, 44 1982-,77a
N26

pregog aua 3q6ss, 44- ( 1482,2 = 3761a, 67 Mado. SOYD_

Degnerah Co 2033 2028
200 sth12,b7 (7/28) =6 9H18,
y 262 $ 3T6t2,67 (6f28)
807.t =

4224 SP67a,6 (/28): 671,2

2625 3t612 ,62 (4/a8) f Sz81,81
262 71a,t (3(2) 4o,3
263 S6 7a,L7 (2/8) f 2 30,go
2018 S78 12t (l/28)
145,45 t
Toh eprego 3t67,67
Toon
Oegrega AtuMuo Deyrorgi
2020
940,I7 9418,17
2023 8o7a 740,88
024 C7942- 24218,4
2025
5 B1,6 29 5 ,9
Ao%,3
2024 2go.g0 3327 21
2028
1945,45
Depneho V-Vs s96S5,44 -{1g62, F12) 5381,81/eton Cuedo 3trai Lne

Tollun epnehes tuawlog Dantjoi

5381,8 381,81
202 $ 5381,81 o113,6
209.4
s38,31 1L145,43
202S
5381,3 21S27,24
302b
51,8 2 bg09,05
$581,8 32-9g0,8
2028 3767,6

GiD)
keeohus Gji kanhuan l booo.ob /felun
r 2 00o.0o0 /tahut
P200.000/unit
hia Lewbr karfawor fe p.000/Uni t
torn Joal Prcd poo00 unie
laya: aJ GEP
b) Funye kowkgn tp lo.00000 pr thn , benpa
uit diprdota 7
C) Pye 20% peralen n vt prouk
auvo
.)-Fixe ost Gak Farystuovn t Enfa Prbika
glo.cocc0o tFR 20.00o.c00 Pp 30.c00.o0O ahur

baa per Uwt Horga Jnt Pradok -

Eiaya bhon buku

Pp. oo.CDo - 200.000

Fp. 300.00O /dut

bioy Variabelep.$o.0oo

BEP
CBio perUut- hrtu Variabe
o.000. coO
30o.00d - Fp. So.000
2o it 7
|WiA. Vdlm pooue% fadwan
raol Cost + Laba

goyn prb - biatr larabel

Lp 3o.00b. 0Cd + P-loCco.oDO
e S0o.0oo - eto.000

i t arlue Yo los Aluikv

C.Pak 0va 20o per talkorn- ao% x Py lo.bco.coDRp.2 co0.coo

kal Cast+ Laba + Piae Takuouw

P0000oc Hb.pooco0 +2.00o.co0

Pe oo.0o0 -Pp.So.000

SID
Mekd Parcantoge of delk er eaigmou t
Ade in Serim digonutan htvk relimnary CPmd
E MOMper+Ankan inweghahi Molal elp atot tota| Yar MMerlukeyn penkuan biaga peralataun

Molede, ini apat d gho dorjan pritulo

-

toal biHotPlavt Coxt

-

pl nditeet plant ast

Cn(ESE tfE 4,E tinE
heento tota| apital nveStaNt
onkek peikngan:
Tofal hanga Permlatan 250.0O e

High au4oma ion, fond Pmass, Sebagjan perdatan dapet dikapattn dUar
CoMpbuaS
. Purchesed oipmantE) 29D 000
.
Porehagel e4pipnant lhjalatton 3o.b 97SoO
3 struman hefton livstallad ) 280. E
4.
Ppninstallaed) 31 /%. 77 SDO

S. Eelrdal Ciwlalud ) ley.E_ 25.000

6. Buildng (inclubng
Serinte) 22 0. E SS,000
7. Yard lmpro vewurns loYo.E 2s.o0o
8 Seruite Puothes istalad) ST%. E 137.5OD
. Lond GY G s.00o
Total iec Pluw Cost (D) =
753.SDo
lo.ENgiwoeriv Sipervítion 329/p E 80.co0
t . Corstrcion txRnGeS, AYE 8S.oDO

Tohul Drec osd lwkrec Cost (D+I) 917.500

1. Contrackor's fee SYo Dr T) 45.875
CoxtHgonct, 107o OT) 1.7sO+
ed Capita_laWeshmont 0SS. 135
l4. Worbim Capitul 8btoE 215.000
Total Capihl hvgMaMt_ t.210.125

iD)
 Demejos/hori karya x ila n VestontSolvmeU alue
CMolosle Shraih line) Uur alat x kari e
x(20.000 2000) 6x hme
l0 x Soo harH

Bp etap (tda lwateE x.lnai-tay luwSaut lo bicya ebap

dugragoss 300 hart

X. Socwo x0,a0 13,333 x/hari

3o0 har

Sanet ar yong relaon ort MaDHXkons.Qua Cio/-atla0 a auia(o/t

4so.000 35355,33
Al6.G66,7
(A6e 0,50)
xLO,45) (1oDo
219,30 Per dey
Total Cos
Steam ost xeel Chorge DoprectiaHon
perd per Day Per Dary
Pepreciatenfda
13-7 L88,63
214,30
2 l09, 6S 198,31
13, 80
49-99 8 S6 181,09
S4,8 $3,3
SO 82,14
SO 190, SI
45,84 6b,65
SO 203, S3
6,5 79718

wD E{fect with C Elech

Ptteten (203,63-198.31) (32o)(100)
40.0002o.000

15,4+
Tee Cot uith tuo Efect
Portan rekum C198,31 181,0g) (c0) (l00
60.0ob- 40.000

2s,83 %

Pertan aum Cl1,0g - l82,14)(00) (o)

Coo00 Co.000

IDU -,58 %
o Threftc Vaurator Shoold Be usad