PERKIRAAN BIAYA INVESTASI PT.

DAMIN ENERGI TALAGA

SUKABUMI, JAWA BARAT

No. Komponen Sat. Jumlah Harga/Sat. Nilai Umur Teknis Penyusutan/

(Rp) (Rp) (thn) thn (Rp)
A. Pra Investasi :
- Perizinan Paket 1 3,625,000,000 3,625,000,000 5 725,000,000
- Rekrutmen dan pelatihan SDM Paket 1 60,000,000 60,000,000 5 12,000,000
Total A 3,685,000,000 737,000,000
B. Investasi
1. Tanah & Bangunan
- Pembelian Tanah Rp/m2 - 5,000,000,000 5,000,000,000 5 1,000,000,000
- Pembangunan Rp/m2 - 15,003,000,000 15,003,000,000 5 3,000,600,000
Total 1 20,003,000,000 4,000,600,000
2 Pembelian tabung 4,500,000,000 5 900,000,000
3 Genset Unit 1 120,000,000 120,000,000 5 24,000,000
4 Kendaraan :
- Mobil Colt Diesel Mitsubishi (Double) Unit 1 350,000,000 219,000,000 10 21,900,000
- Mobil Colt Diesel Mitsubishi (Angkle) Unit 1 310,000,000 310,000,000 10 31,000,000

Total 4 529,000,000 52,900,000

Total 1 s/d 4 25,152,000,000 4,975,400,000
Total A + B 28,837,000,000 5,712,400,000