I. RENCANA PENERIMAAN
A. PENJUALAN HAK PAKAI UNIT SELAMA 25 TAHUN SEBANYAK 70 PERSEN DARI 700 UNIT
TOTAL OMSET
HARGA JUMLAH
3,990,000,000 418,950,000,000
5,999,000,000 1,679,720,000,000
7,999,000,000 559,930,000,000
3,727,484,250,000
280,000,000,000
18,471,337,400
20,890,000,000
870,000,000,000
20,000,000,000
5,000,000,000
10,000,000,000
50,000,000,000
35,000,000,000
3,504,000,000
10,000,000,000
200,000,000,000
1,522,865,337,400
2,204,618,912,600
280,000,000,000
3,504,000,000
18,471,337,400
20,890,000,000
870,000,000,000
50,000,000,000
35,000,000,000
10,000,000,000
1,287,865,337,400