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
   16   17   18   19   20   21   22   23