Page 21 - UNICIMI
P. 21
Rencana Cash Flow & Sharing Profit
SHARING PROFIT
PERIODE PROFIT YCMI 30% INVESTOR 70%
TH-1 Rp 54,676,800,000 Rp 16,403,040,000 Rp 38,273,760,000
TH-2 Rp 65,612,160,000 Rp 19,683,648,000 Rp 45,928,512,000
TH-3 Rp 78,734,592,000 Rp 23,620,377,600 Rp 55,114,214,400
TH-4 Rp 94,481,510,400 Rp 28,344,453,120 Rp 66,137,057,280
TH-5 Rp 113,377,812,480 Rp 34,013,343,744 Rp 79,364,468,736
TH-6 Rp 136,053,374,976 Rp 40,816,012,493 Rp 95,237,362,483
TH-7 Rp 163,264,049,971 Rp 48,979,214,991 Rp 114,284,834,980
TH-8 Rp 195,916,859,965 Rp 58,775,057,990 Rp 137,141,801,976
TH-9 Rp 235,100,231,959 Rp 70,530,069,588 Rp 164,570,162,371
TH-10 Rp 282,120,278,350 Rp 84,636,083,505 Rp 197,484,194,845
TH-11 Rp 338,544,334,020 Rp 101,563,300,206 Rp 236,981,033,814
TH-12 Rp 406,253,200,824 Rp 121,875,960,247 Rp 284,377,240,577
TH-13 Rp 487,503,840,989 Rp 146,251,152,297 Rp 341,252,688,692
TH-14 Rp 585,004,609,187 Rp 175,501,382,756 Rp 409,503,226,431
TH-15 Rp 702,005,531,024 Rp 210,601,659,307 Rp 491,403,871,717
TH-16 Rp 842,406,637,229 Rp 252,721,991,169 Rp 589,684,646,061
TH-17 Rp 1,010,887,964,675 Rp 303,266,389,403 Rp 707,621,575,273
TH-18 Rp 1,213,065,557,610 Rp 363,919,667,283 Rp 849,145,890,327
TH-19 Rp 1,455,678,669,132 Rp 436,703,600,740 Rp 1,018,975,068,393
TH-20 Rp 1,746,814,402,959 Rp 524,044,320,888 Rp 1,222,770,082,071