Legalitas Perusahaan
No URAIAN KETERANGAN
3 SIUP -
4 TDP 0220303212447
Persetujuan Dokumen
15 Nomor : 10/KPPA- Tanggal : 12 MEI 2010
Lingkungan AB/V/2010
SK. BUPATI ACEH BARAT NOMOR: 45 TAHUN
16 Persetujuan Studi Kelayakan
2009
Kesampaian Daerah
Lokasi Penelitian
Peta Indeks
Lokasi Penelitian
Komoditas
- Bijih Mineral Emas (Au) 35.316 5.692 < 0,32 ppm (Au)
Tahun 1 2 3 4 5 6 Komulatif
Produksi (gr/tahun)
5,692.76 5,692.76 5,692.76 5,692.76 5,692.76 3,320.78 31,785
Harga Jual per gram 935,000 963,050 991,942 1,021,700 1,052,351 1,083,921
Pendapatan Kotor
5,322,727,929 5,482,409,766 5,646,882,059 5,816,288,521 5,990,777,177 3,599,458,620 31,858,544,073
(-) Royalti (3.75%)
199,602,297 205,590,366 211,758,077 218,110,820 224,654,144 134,979,698 1,194,695,403
(=) Pendapatan Bersih
5,123,125,631 5,276,819,400 5,435,123,982 5,598,177,702 5,766,123,033 3,464,478,922 30,663,848,670
(-) Total Cost
926,134,104 926,134,104 926,134,104 926,134,104 926,134,104 926,134,104 5,556,804,624
(-) Deprt & Amort
601,607,143 408,607,143 312,107,143 263,857,143 239,732,143 137,833,333 1,963,744,048
(=) Penghasilan belum pajak
3,595,384,384 3,942,078,153 4,196,882,735 4,408,186,455 4,600,256,786 2,400,511,485 23,143,299,998
(-) Pajak Penghasilan (35%)
1,258,384,535 1,379,727,354 1,468,908,957 1,542,865,259 1,610,089,875 840,179,020 8,100,154,999
(=) PenghasilanBersih
2,336,999,850 2,562,350,800 2,727,973,778 2,865,321,196 2,990,166,911 1,560,332,465 15,043,144,999
(+) Deprt & Amort
601,607,143 408,607,143 312,107,143 263,857,143 239,732,143 137,833,333 1,963,744,048
(=) Annual Cash Flow
2,938,606,993 2,970,957,942 3,040,080,921 3,129,178,338 3,229,899,054 1,698,165,798 17,006,889,046
PV
2,671,461,170 2,455,336,308 2,284,058,397 2,100,225,228 1,913,026,144 871,836,057 12,295,943,303
Capital Cost
772,000,000