Professional Documents
Culture Documents
DEDY ISNANDA
RULITA MAULIDYA
IRFAN FAUZI S
SOFIA RAHMI
RINI OCTAVIANI
NUR AL QADRI
MIRZA ALFISYAHRIN
1005105020017
1005105010064
1005105010038
1005105010056
1005105010001
1005105010050
1005105010052
Asumsi
Periode Proyek
Nilai/Jumlah
Harga/Satuan
Tahun
Biaya Investasi
6.941.935.320,-
Rp.
1.680.865.320,-
Rp.
Keterangan
Sumber Dana
- Kredit
4.187.008.724,-
Rp.
- Biaya Sendiri
2.754.926.724-
Rp.
Tahun
Jumlah hari/bulan
25
Hari
12
Bulan
300
Karton 25kg/Hari
250.000
Kg/Hari
Jumlah Pekerja
25
Orang
300
Karung/Hari
6.310,-
Kg/Hari
180.000,-
Karton 25kg/hari
13
Bahan Baku
BIAYA INVESTASI
No
Jenis Biaya
Nilai
Perijinan
3.150.000.000
Peralatan
2.097.000.000
Jumlah
4
Penyusutan
14.070.000
5.247.000.000
3.682.749.000
b. Sendiri
1.578.321.000
Jumlah
6.927.865.320
Jumlah Total
12.201.865.320
631.671.429
1 Chain Conveyor
Juml
ah
Satuan
3 Unit
Harga (Rp)
Nilai Akhir
Total
Penyusutan Penyusutan
Nilai
Sisa
Rp
Rp
100.000.000 10.000.000
50.000.0 150.000.0
10.000.000 30.000.000 00
00
Rp
9.000.000
Rp
5.000.000
Rp
8.000.000
Rp
15.000.000
Rp
7.800.000
Rp
7.500.000
22.500.0 22.500.00
13.500.000 13.500.000 00
0
9.000.000 9.000.000 -
14.400.000 14.400.000 -
27.000.000 54.000.000 -
14.040.000 28.080.000 -
13.500.000 40.500.000 -
2 Flow Balancer
1 Unit
3 Aspirator
1 Unit
4 Combi cleaner
1 Unit
5 Turbolizer
2 Unit
6 Moisture control
2 Unit
7 Rebolt sifter
3 Unit
Rp
90.000.000
Rp
50.000.000
Rp
80.000.000
Rp
150.000.000
Rp
78.000.000
Rp
75.000.000
3 Unit
Rp
50.000.000
Rp
5.000.000
17.857.1 53.571.42
6.428.571 19.285.714 43
9
Rp
28.000.000
Rp
60.000.000
Rp
2.800.000
Rp
6.000.000
(3.500.0 (10.500.0
6.300.000 18.900.000 00)
00)
10.800.000 32.400.000 -
8 Entoleter
9 Hammer mill
3 Unit
10 Bran Finisher
3 Unit
12 Microdozer
2 Unit
Rp
30.000.000
Rp
3.000.000
2 Unit
Rp
60.000.000
Rp
6.000.000
Rp
70.000.000
Rp
6.000.000
Rp
3.000.000
Rp
80.000.000
Rp
2.000.000
Rp
7.500.000
Rp
7.000.000
Rp
600.000
Rp
300.000
Rp
8.000.000
Rp
200.000
Rp
750.000
13 Carousel
3 Unit
14 CarouselChondrometer
1 Unit
2 Unit
17 Alveograph
PH Meter (Hanna HI
18 99161)
1 Unit
Total
1 Unit
1 Unit
6.750.000
13.125.00
0
26.250.000
12.000.000
30.000.00
0
60.000.000
7.000.000
21.000.000
35.000.00 105.000.00
0
0
540.000
540.000
3.300.000 3.300.000
10
450.000
900.000
750.000
1.500.000
14.400.000
14.400.000
180.000
180.000
1.100.000 1.100.000
10
1.350.000
315.835.714 -
631.671.429
412.721.42
9
3.375.000
6.000.000
BIAYA OPERASIONAL
No Input
1 Tenaga Kerja
Jumlah
Satuan
25
Orang
Sub Jumlah
Per Bulan
Per Tahun
750.000.000
Rp
750.000.000
2 Bahan Baku
a. Gabah Kering
b. Karung Tepung 25 kg
Sub Jumlah
300 pcs
Rp
480.000 Rp
5.760.000
Rp 1.075.480.000 Rp 12.905.760.000
3 Biaya Overhead
ATK
1 bln
Rp
300.000 Rp
3.600.000
1 bln
Rp
2.000.000 Rp
24.000.000
1 bln
Rp
300.000 Rp
3.600.000
Rp
13.000.000 Rp
156.000.000
Rp
15.600.000 Rp
187.200.000
1.000.000 Rp
12.000.000
Bahan Bakar
2000 Liter
Sub Jumlah
4. Biaya Perawatan/Pemeliharaan
bln
Rp
5. Biaya Transportasi
1
Total Biaya Operasional
bln
Rp
28.496.880 Rp
341.962.560
Rp 1.120.576.880 Rp 14.196.922.560
PEMBIAYAAN DANA
1 Investasi
Rp
5.261.070.000
Modal sendiri
30% Rp
1.578.321.000
Kredit
70% Rp
3.682.749.000
Rp
1.680.865.320
70% Rp
30% Rp
1.176.605.724
504.259.596
Rp
6.941.935.320
2 Biaya Operasional
Modal sendiri
Kredit
Total Biaya Investasi
1 Total Modal sendiri
2 Total Kredit
Rp 2.754.926.724
Rp 4.187.008.596
ANGSURAN POKOK
Tahun
Kredit
Angsuran
pokok
Angsuran
bunga
Saldo awal
Saldo akhir
0 4.187.008.596
1
1.424.946.846
459.408.035 4.187.008.596
2.762.061.750
920.687.250
304.210.412 2.762.061.750
1.841.374.500
920.687.250
184.521.070 1.841.374.500
920.687.250
920.687.250
64.831.727
920.687.250
PROYEKSI PENDAPATAN
Produksi/ Bln
Produksi
Bngks/Thn
Harga
Jual/karton
Pendapatan/Bln
Pendapatan/Th
n
187.500 kg
2.250.000 kg
180.000,-
1.406.250.000
16.875.000.000
Uraian
1 Pendapatan
nilai sisa
16.875.000.000
16.875.000.000 16.875.000.000
-
16.875.000.000
16.875.000.000
412.721.429
jumlah
2 Pengeluaran
16.875.000.000
16.875.000.000 16.875.000.000
-
16.875.000.000
17.287.721.429
14.196.922.560
14.196.922.560 14.196.922.560
14.196.922.560
14.196.922.560
631.671.429
a. Biaya operasional
b. Penyusutan
c.Angsuran pokok
d.Bunga bank (Bunga per thn)
Jumlah
Laba sebelum pajak(laba kotor)
e. Pajak 20%
3 Laba rugi (sesudah pajak)/laba bersih
4 Profit margin %
631.671.429
631.671.429
631.671.429
631.671.429
1.424.946.846
920.687.250
920.687.250
920.687.250
459.408.035
304.210.412
184.521.070
64.831.727
16.053.491.651 15.933.802.308
15.814.112.966
14.828.593.989
16.712.948.869
162.051.131
821.508.349
941.197.692
1.060.887.034
2.459.127.440
32.410.226
164.301.670
188.239.538
212.177.407
491.825.488
129.640.905
657.206.679
752.958.153
848.709.627
1.967.301.952
0,77
3,89
4,46
5,03
11,38
2.645.667.214
2.513.775.770
2.489.837.902
2.465.900.033
3.011.694.809
Tahun
3
Rp
Rp
Rp
Rp
Rp
16.875.000.000 16.875.000.000 16.875.000.000 16.875.000.000 16.875.000.000
Rp
412.721.429
Rp
Rp
Rp
Rp
Rp
16.875.000.000 16.875.000.000 16.875.000.000 16.875.000.000 17.287.721.429
Pendapatan
nilai sisa
jumlah
Outflow
a. Biaya Investasi
Rp
6.941.935.320
b. Biaya operasional
c. Angsuran pokok
d. Bunga bank
e. Pajak 20%
jumlah
Uraian
Inflow
Rp
6.941.935.320
0
Rp
14.196.922.560
Rp
1.424.946.846
Rp
459.408.035
Rp
32.410.226
Rp
16.113.687.667
Rp
14.196.922.560
Rp
920.687.250
Rp
304.210.412
Rp
164.301.670
Rp
15.586.121.892
Rp
14.196.922.560
Rp
920.687.250
Rp
184.521.070
Rp
188.239.538
Rp
15.490.370.418
Tahun
3
Rp
14.196.922.560
Rp
920.687.250
Rp
64.831.727
Rp
212.177.407
Rp
15.394.618.944
Rp
14.196.922.560
Rp
Rp
Rp
491.825.488
Rp
14.688.748.048
NPV
Tahun
Discount Factor(13%)
Present Value
(6.941.935.320)
1,000
(6.941.935.320)
2.645.667.214
0,885
2.341.298.419
2.513.775.770
0,783
1.968.655.157
2.489.837.902
0,693
1.725.582.562
2.465.900.033
0,613
1.512.382.671
3.011.694.809
0,543
1.634.627.282
NPV
2.240.610.771
IRR
Tahun Net Cash Flow
0 (6.941.935.320)
Discount
Factor(13%)
Present Value
Discount
Factor(26%)
Present Value
1,000 (6.941.935.320)
(6.941.935.320
1,000 )
2.645.667.214
0,885 2.341.298.419
0,794 2.099.735.884
2.513.775.770
0,783 1.968.655.157
0,630 1.583.381.060
2.489.837.902
0,693 1.725.582.562
0,500 1.244.684.950
2.465.900.033
0,613 1.512.382.671
0,397 978.347.830
3.011.694.809
0,543 1.634.627.282
0,315 948.327.260
2.240.610.771
(87.458.336)
NPV
IRR
Pendapatan/kg
BEP (Rp)
BEP (jumlah satuan produk)
BEP (%)
5.971
5.971
762.000.000
762.000.000
5.971 5.971
762.000.000
5.971
762.000.000
5.971
762.000.000
762.000.000
7.200
7.200
7.200 7.200
7.200
7.200
4.464.395.760
4.464.395.760
4.464.395.760
4.464.395.760
620.055
620.055
620.055
620.055
620.055
620.055
618,82
618,82
618,82
618,82
618,82
618,82
4.464.395.760 4.464.395.760