jumlah hari 29 hari luas 160

omset/hari 700,000 20,300,000 bangunan 95

hpp 50% 10,150,000
x luas 250,000
harga
tenaga kerja - bangunan 600,000
pajak -
listrik 150,000 luas 32,000,000
liquiditas
rumah tangga 1,500,000 bangunan 45,600,000
lain-lain 300,000
total 77,600,000
total 8,200,000
rpc
lama 75% 6,150,000
baru 50% 4,100,000 20
20.00

acen
40.352.158.6.408.000 200
150

0
200
150
 1000
40,000,000 6,000,000
57,000,000

3000000 60,000,000.00
150000 3,000,000.00 90,000,000.00

3000000 12000000

4000 28 22,400,000
2000 28 8,400,000
30,800,000

5000 28 28,000,000
5000 28 21,000,000
49,000,000