profit

2
Tahun ke- Cost Benefit Profit bayar bunga TAX 0 1,336,000,000 - - - 1 2,769,680,000 2,955,000,000 185,320,000 55,596,000 2 3,035,300,000 3,250,500,000 215,200,000 64,560,000 3 3,327,482,000 3,575,550,000 248,068,000 74,420,400 4 3,648,882,200 3,933,105,000 284,222,800 85,266,840 5 4,186,922,420 4,407,315,500 220,393,080 66,117,924 6 4,391,316,662 4,759,057,050 367,740,388 110,322,116 7 4,819,100,328 5,234,962,755 415,862,427 124,758,728 8 5,289,662,361 5,758,459,031 468,796,669 140,639,001 9 5,807,280,597 6,334,304,934 527,024,336 158,107,301 10 6,326,660,657 7,055,135,427 728,474,770 218,542,431

Upload: fahad-ha-we

Post on 30-Sep-2015

212 views

Category:

Documents


0 download

DESCRIPTION

Profit

TRANSCRIPT

Sheet1Tahun ke-CostBenefitProfit bayar bungaTAXNet Profit01,336,000,000----12,769,680,0002,955,000,000185,320,00055,596,000129,724,00023,035,300,0003,250,500,000215,200,00064,560,000150,640,00033,327,482,0003,575,550,000248,068,00074,420,400173,647,60043,648,882,2003,933,105,000284,222,80085,266,840198,955,96054,186,922,4204,407,315,500220,393,08066,117,924154,275,15664,391,316,6624,759,057,050367,740,388110,322,116257,418,27274,819,100,3285,234,962,755415,862,427124,758,728291,103,69985,289,662,3615,758,459,031468,796,669140,639,001328,157,66995,807,280,5976,334,304,934527,024,336158,107,301368,917,035106,326,660,6577,055,135,427728,474,770218,542,431509,932,339