Location via proxy:   [ UP ]  
[Report a bug]   [Manage cookies]                
0% found this document useful (0 votes)
9 views5 pages

CAST FLOW PT. PANCARINDO (1) en

Download as pdf or txt
Download as pdf or txt
Download as pdf or txt
You are on page 1/ 5

Subscribe to DeepL Pro to edit this document.

Visit www.DeepL.com/pro for more information.

Quick Count Budget Plan PT.PANCARINDO USAHA MANDIRI MINING


Investor Investment PREPARATION MONTH 1 MONTH 2 MONTH 3 MONTH 4 MONTH 5 MONTH MONTH 7 MONTH 8 MONTH 9 MONTH 10 MONTH 11 MONTH 12
6

Beginning Cash Balance 339,691,523,751 336,700,023,751 1,323,573,135,004 1,324,647,910,804 1,335,630,126,704 1,368,924,163,784 1,418,229,895,364 1,418,229,895,364 1,418,229,895,364 1,418,229,895,364 1,418,229,895,364 1,418,229,895,364 1,418,229,895,364
TPN Mine Operational Cost - - (2,903,370,000) (3,057,063,000) (3,652,047,000) (4,334,223,000) (4,164,879,000) (4,164,879,000) (4,164,879,000) (4,164,879,000) (4,164,879,000) (4,164,879,000) (4,164,879,000) (4,164,879,000)
ATOZ Mine Operational Cost - - (2,903,370,000) (3,057,063,000) (3,652,047,000) (4,334,223,000) (4,164,879,000) (4,164,879,000) (4,164,879,000) (4,164,879,000) (4,164,879,000) (4,164,879,000) (4,164,879,000) (4,164,879,000)
Nett Income TPN - - - 6,054,139,800 14,582,988,900 20,981,241,540 27,301,021,380 27,453,430,980 27,453,430,980 27,453,430,980 27,453,430,980 27,453,430,980 27,453,430,980 27,453,430,980
Nett Income ATOZ - - - 6,726,822,000 16,203,321,000 20,981,241,540 30,334,468,200 30,503,812,200 30,503,812,200 30,503,812,200 30,503,812,200 30,503,812,200 30,503,812,200 30,503,812,200
Road + Bridge + Camp ATOZ & TPN Renovation - (1,000,000,000) - - - - - - - - - - - -
Road + Bridge + Camp LUMPO & PPA Renovation - (1,000,000,000) - - - - - - - - - - - -
Estimated Operational Expense TPN - (1,000,000,000) - - - - - - - - - - - -
Estimated Operational Expense ATOZ - (1,000,000,000) - - - - - - - - - - - -
Port Rental 5,592,060,000 - - (5,592,060,000) - - - - - - - - - -
TAKE OVER (TO) PT. ATOZ & TPN - 85,175,005,938 - - (2,500,000,000) - - - - - - - - -
TAKE OVER (TO) PT. LUMPO + PT. PPA - 170,350,011,875 - - (10,000,000,000) - - - - - - - - -
TAKE OVER (TO) PT. KSN 85,175,005,938

TOTAL 345,283,583,751 336,700,023,751 1,323,573,135,004 1,324,647,910,804 1,335,630,126,704 1,368,924,163,784 1,418,229,895,364 1,467,857,380,544 1,467,857,380,544 1,467,857,380,544 1,467,857,380,544 1,467,857,380,544 1,467,857,380,544 1,467,857,380,544

USD 23,018,906 23,018,906 88,238,210 88,309,861 89,042,009 91,261,611 94,548,660 97,857,159 97,857,159 97,857,159 97,857,159 97,857,159 97,857,159 97,857,159

NOTE :
- TAKE OVER (TO) PT. ATOZ & TPN MINING (100%) 85,175,005,938
- TAKE OVER (TO) PT. KSN (100%) 85,175,005,938
- TAKE OVER (TO) PT. LUMPO MINING (100%) 85,175,005,938
- TAKE OVER (TO) PT. PPA MINING (100%) 85,175,005,938
- Cashflow PT Pancarindo 340,700,023,752
- RAB PT Pancarindo 274,219,819,680
- grand TOTAL 614,919,843,432
Quick Count Budget Plan PT.PANCARINDO USAHA MANDIRI MINING
Investor Investment PREPARATION MONTH 1 MONTH 2 MONTH 3 MONTH 4 MONTH 5 MONTH 6 MONTH 7 MONTH 8 MONTH 9 MONTH 10 MONTH 11 MONTH 12

Beginning Cash Balance 339,691,523,751 339,691,523,751 1,414,195,895,364 1,414,195,895,364 1,414,195,895,364 1,414,195,895,364 1,486,074,956,544 1,557,954,017,724 1,629,833,078,904 1,629,833,078,904 1,629,833,078,904 1,629,833,078,904 1,629,833,078,904 1,629,833,078,904

Mine Operational Cost TPN & ATOZ & PPA - - 4,164,879,000 4,164,879,000 4,164,879,000 4,164,879,000 4,164,879,000 4,164,879,000 4,164,879,000 4,164,879,000 4,164,879,000 4,164,879,000 4,164,879,000 4,164,879,000
LUMPO & KSN Mine Operational Costs - - 4,164,879,000 4,164,879,000 4,164,879,000 4,164,879,000 4,164,879,000 4,164,879,000 4,164,879,000 4,164,879,000 4,164,879,000 4,164,879,000 4,164,879,000 4,164,879,000
Nett Income TPN & ATOZ & PPA - - 27,453,430,980 27,453,430,980 27,453,430,980 27,453,430,980 27,453,430,980 27,453,430,980 54,906,861,960 54,906,861,960 54,906,861,960 54,906,861,960 54,906,861,960 54,906,861,960

Nett Income LUMPO & KSN - - 30,503,812,200 30,503,812,200 30,503,812,200 30,503,812,200 30,503,812,200 30,503,812,200 152,519,061,000 152,519,061,000 152,519,061,000 152,519,061,000 152,519,061,000 152,519,061,000
Road + Bridge + Camp ATOZ & TPN Renovation - (1,000,000,000) - - - - - - - - - - - -

Road + Bridge + Camp LUMPO & PPA Renovation - (1,000,000,000) - - - - - - - - - - - -

Estimated Operational Expense TPN & ATOZ & PPA - (1,000,000,000) - - - - - - - - - - - -


Estimated Operational Expense LUMPO & KSN - (1,000,000,000) - - - - - - - - - - - -
Port Rental 5,592,060,000 - 5,592,060,000 (5,592,060,000) 5,592,060,000 5,592,060,000 5,592,060,000 5,592,060,000 5,592,060,000 5,592,060,000 5,592,060,000 5,592,060,000 5,592,060,000 5,592,060,000
- - - - - - - - - - - -
- - - - - - - - - - - -

TOTAL 345,283,583,751 335,691,523,751 1,486,074,956,544 1,474,890,836,544 1,486,074,956,544 1,486,074,956,544 1,557,954,017,724 1,629,833,078,904 1,851,180,819,864 1,851,180,819,864 1,851,180,819,864 1,851,180,819,864 1,851,180,819,864 1,851,180,819,864

USD 23,018,906 23,018,906 97,857,159 97,857,159 97,857,159 97,857,159 97,857,159 97,857,159 123,412,055 123,412,055 123,412,055 123,412,055 123,412,055 123,412,055

NOTE :
- BEGINNING CASH345 ,283,583,751 BEGINNING CASH OF YEAR

- PPH & PPN TAX 16% ANNUALLY16% PRODUCTION VALUE


- INVESTOR LOAN INTEREST 3.5%3 .5% PRODUCTION VALUE
- BANK LOAN INTEREST 10%10% PRODUCTION VALUE

- EXPORT TAX 22 %22% OF PRODUCTION VALUE


- PRODUCTION TAX FOR PLN 20%20% PRODUCTION VALUE
Quick Count Budget Plan PT.PANCARINDO USAHA MANDIRI MINING
Investor Investment PREPARATION MONTH 1 MONTH 2 MONTH 3 MONTH 4 MONTH 5 MONTH 6 MONTH 7 MONTH 8 MONTH 9 MONTH 10 MONTH 11 MONTH 12

Beginning Cash Balance 339,691,523,751 339,691,523,751 1,629,833,078,904 1,414,195,895,364 1,414,195,895,364 1,414,195,895,364 2,299,586,859,204 2,299,586,859,204 2,299,586,859,204 2,299,586,859,204 2,299,586,859,204 2,299,586,859,204 2,299,586,859,204 2,299,586,859,204

Mine Operational Cost TPN & ATOZ & PPA - - 4,164,879,000 4,164,879,000 4,164,879,000 4,164,879,000 4,164,879,000 4,164,879,000 4,164,879,000 4,164,879,000 4,164,879,000 4,164,879,000 4,164,879,000 4,164,879,000
LUMPO & KSN Mine Operational Costs - - 4,164,879,000 4,164,879,000 4,164,879,000 4,164,879,000 4,164,879,000 4,164,879,000 4,164,879,000 4,164,879,000 4,164,879,000 4,164,879,000 4,164,879,000 4,164,879,000
Nett Income TPN & ATOZ & PPA - - 54,906,861,960 54,906,861,960 54,906,861,960 54,906,861,960 54,906,861,960 54,906,861,960 54,906,861,960 54,906,861,960 54,906,861,960 54,906,861,960 54,906,861,960 54,906,861,960

Nett Income LUMPO & KSN - - 152,519,061,000 152,519,061,000 152,519,061,000 152,519,061,000 152,519,061,000 152,519,061,000 152,519,061,000 152,519,061,000 152,519,061,000 152,519,061,000 152,519,061,000 152,519,061,000
Road + Bridge + Camp ATOZ & TPN Renovation - (1,000,000,000) - - - - - - - - - - - -

Road + Bridge + Camp LUMPO & PPA Renovation - (1,000,000,000) - - - - - - - - - - - -

Estimated Operational Expense TPN & ATOZ & PPA - (1,000,000,000) - - - - - - - - - - - -


Estimated Operational Expense LUMPO & KSN - (1,000,000,000) - - - - - - - - - - - -
Port Rental 5,592,060,000 - 5,592,060,000 (5,592,060,000) 5,592,060,000 5,592,060,000 5,592,060,000 5,592,060,000 5,592,060,000 5,592,060,000 5,592,060,000 5,592,060,000 5,592,060,000 5,592,060,000
- - - - - - - - - - - -
- - - - - - - - - - - -

TOTAL 345,283,583,751 335,691,523,751 2,299,586,859,204 2,299,586,859,204 2,299,586,859,204 2,299,586,859,204 2,299,586,859,204 2,299,586,859,204 2,520,934,600,164 2,520,934,600,164 2,520,934,600,164 2,520,934,600,164 2,520,934,600,164 2,520,934,600,164

USD 23,018,906 23,018,906 123,412,055 123,412,055 123,412,055 123,412,055 123,412,055 123,412,055 123,412,055 123,412,055 123,412,055 123,412,055 123,412,055 123,412,055

NOTE :
- BEGINNING CASH345 ,283,583,751 BEGINNING CASH OF YEAR

- PPH & PPN TAX 16% ANNUALLY16% PRODUCTION VALUE


- INVESTOR LOAN INTEREST 3.5%3 .5% PRODUCTION VALUE
- BANK LOAN INTEREST 10%10% PRODUCTION VALUE

- EXPORT TAX 22 %22% OF PRODUCTION VALUE


- PRODUCTION TAX FOR PLN 20%20% PRODUCTION VALUE
Quick Count Budget Plan PT.PANCARINDO USAHA MANDIRI MINING
Investor Investment PREPARATION MONTH 1 MONTH 2 MONTH 3 MONTH 4 MONTH 5 MONTH 6 MONTH 7 MONTH 8 MONTH 9 MONTH 10 MONTH 11 MONTH 12

Beginning Cash Balance 339,691,523,751 339,691,523,751 1,629,833,078,904 1,414,195,895,364 1,414,195,895,364 1,414,195,895,364 2,299,586,859,204 2,299,586,859,204 2,299,586,859,204 2,299,586,859,204 2,299,586,859,204 2,299,586,859,204 2,299,586,859,204 2,299,586,859,204

Mine Operational Cost TPN & ATOZ & PPA - - 4,164,879,000 4,164,879,000 4,164,879,000 4,164,879,000 4,164,879,000 4,164,879,000 4,164,879,000 4,164,879,000 4,164,879,000 4,164,879,000 4,164,879,000 4,164,879,000
LUMPO & KSN Mine Operational Costs - - 4,164,879,000 4,164,879,000 4,164,879,000 4,164,879,000 4,164,879,000 4,164,879,000 4,164,879,000 4,164,879,000 4,164,879,000 4,164,879,000 4,164,879,000 4,164,879,000
Nett Income TPN & ATOZ & PPA - - 54,906,861,960 54,906,861,960 54,906,861,960 54,906,861,960 54,906,861,960 54,906,861,960 54,906,861,960 54,906,861,960 54,906,861,960 54,906,861,960 54,906,861,960 54,906,861,960

Nett Income LUMPO & KSN - - 152,519,061,000 152,519,061,000 152,519,061,000 152,519,061,000 152,519,061,000 152,519,061,000 152,519,061,000 152,519,061,000 152,519,061,000 152,519,061,000 152,519,061,000 152,519,061,000
Road + Bridge + Camp ATOZ & TPN Renovation - (1,000,000,000) - - - - - - - - - - - -

Road + Bridge + Camp LUMPO & PPA Renovation - (1,000,000,000) - - - - - - - - - - - -

Estimated Operational Expense TPN & ATOZ & PPA - (1,000,000,000) - - - - - - - - - - - -


Estimated Operational Expense LUMPO & KSN - (1,000,000,000) - - - - - - - - - - - -
Port Rental 5,592,060,000 - 5,592,060,000 (5,592,060,000) 5,592,060,000 5,592,060,000 5,592,060,000 5,592,060,000 5,592,060,000 5,592,060,000 5,592,060,000 5,592,060,000 5,592,060,000 5,592,060,000
- - - - - - - - - - - -
- - - - - - - - - - - -

TOTAL 345,283,583,751 335,691,523,751 2,299,586,859,204 2,299,586,859,204 2,299,586,859,204 2,299,586,859,204 2,299,586,859,204 2,299,586,859,204 2,520,934,600,164 2,520,934,600,164 2,520,934,600,164 2,520,934,600,164 2,520,934,600,164 2,520,934,600,164

USD 23,018,906 23,018,906 123,412,055 123,412,055 123,412,055 123,412,055 123,412,055 123,412,055 123,412,055 123,412,055 123,412,055 123,412,055 123,412,055 123,412,055

NOTE :
- BEGINNING CASH345 ,283,583,751 BEGINNING CASH OF YEAR

- PPH & PPN TAX 16% ANNUALLY16% PRODUCTION VALUE


- INVESTOR LOAN INTEREST 3.5%3 .5% PRODUCTION VALUE
- BANK LOAN INTEREST 10%10% PRODUCTION VALUE

- EXPORT TAX 22 %22% OF PRODUCTION VALUE


- PRODUCTION TAX FOR PLN 20%20% PRODUCTION VALUE
Quick Count Budget Plan PT.PANCARINDO USAHA MANDIRI MINING
Investor Investment PREPARATION MONTH 1 MONTH 2 MONTH 3 MONTH 4 MONTH 5 MONTH 6 MONTH 7 MONTH 8 MONTH 9 MONTH 10 MONTH 11 MONTH 12

Beginning Cash Balance 339,691,523,751 339,691,523,751 1,629,833,078,904 1,414,195,895,364 1,414,195,895,364 1,414,195,895,364 2,299,586,859,204 2,299,586,859,204 2,299,586,859,204 2,299,586,859,204 2,299,586,859,204 2,299,586,859,204 2,299,586,859,204 2,299,586,859,204

Mine Operational Cost TPN & ATOZ & PPA - - 4,164,879,000 4,164,879,000 4,164,879,000 4,164,879,000 4,164,879,000 4,164,879,000 4,164,879,000 4,164,879,000 4,164,879,000 4,164,879,000 4,164,879,000 4,164,879,000
LUMPO & KSN Mine Operational Costs - - 4,164,879,000 4,164,879,000 4,164,879,000 4,164,879,000 4,164,879,000 4,164,879,000 4,164,879,000 4,164,879,000 4,164,879,000 4,164,879,000 4,164,879,000 4,164,879,000
Nett Income TPN & ATOZ & PPA - - 54,906,861,960 54,906,861,960 54,906,861,960 54,906,861,960 54,906,861,960 54,906,861,960 54,906,861,960 54,906,861,960 54,906,861,960 54,906,861,960 54,906,861,960 54,906,861,960

Nett Income LUMPO & KSN - - 152,519,061,000 152,519,061,000 152,519,061,000 152,519,061,000 152,519,061,000 152,519,061,000 152,519,061,000 152,519,061,000 152,519,061,000 152,519,061,000 152,519,061,000 152,519,061,000
Road + Bridge + Camp ATOZ & TPN Renovation - (1,000,000,000) - - - - - - - - - - - -

Road + Bridge + Camp LUMPO & PPA Renovation - (1,000,000,000) - - - - - - - - - - - -

Estimated Operational Expense TPN & ATOZ & PPA - (1,000,000,000) - - - - - - - - - - - -


Estimated Operational Expense LUMPO & KSN - (1,000,000,000) - - - - - - - - - - - -
Port Rental 5,592,060,000 - 5,592,060,000 (5,592,060,000) 5,592,060,000 5,592,060,000 5,592,060,000 5,592,060,000 5,592,060,000 5,592,060,000 5,592,060,000 5,592,060,000 5,592,060,000 5,592,060,000
- - - - - - - - - - - -
- - - - - - - - - - - -

TOTAL 345,283,583,751 335,691,523,751 2,299,586,859,204 2,299,586,859,204 2,299,586,859,204 2,299,586,859,204 2,299,586,859,204 2,299,586,859,204 2,520,934,600,164 2,520,934,600,164 2,520,934,600,164 2,520,934,600,164 2,520,934,600,164 2,520,934,600,164

USD 23,018,906 23,018,906 123,412,055 123,412,055 123,412,055 123,412,055 123,412,055 123,412,055 123,412,055 123,412,055 123,412,055 123,412,055 123,412,055 123,412,055

NOTE :
- BEGINNING CASH345 ,283,583,751 BEGINNING CASH OF YEAR

- PPH & PPN TAX 16% ANNUALLY16% PRODUCTION VALUE


- INVESTOR LOAN INTEREST 3.5%3 .5% PRODUCTION VALUE
- BANK LOAN INTEREST 10%10% PRODUCTION VALUE

- EXPORT TAX 22 %22% OF PRODUCTION VALUE


- PRODUCTION TAX FOR PLN 20%20% PRODUCTION VALUE

You might also like