Scribd Logo
Upload

Welcome to Scribd!

  • Calculation Profit: Jember

    Uploaded by

    Andhika Parawestra
    4 views6 pages
    1) The document discusses the profits from a project tender in Jember, Indonesia. The project cost 138,443,000 but earned 198,750,000 in revenue, resulting in a post-tax, post-commission profit of 55,307,000. 2) According to company standards, profits are split 60% to the company and 40% to investors based on capital invested. Two investment plans are proposed, splitting the profit differently between investors. 3) The first plan with 50,000,000 capital invested would return 50,000,000 capital to investors and split the remaining profit of 33,184,200 to the company and 15,485,960 and 6,636,840 to investors

    Original Description:

    Original Title

    Calculation Profit 2

    Copyright

    © © All Rights Reserved

    Available Formats

    PDF, TXT or read online from Scribd

    Did you find this document useful?

    Is this content inappropriate?

    Report this Document
    1) The document discusses the profits from a project tender in Jember, Indonesia. The project cost 138,443,000 but earned 198,750,000 in revenue, resulting in a post-tax, post-commission profit of 55,307,000. 2) According to company standards, profits are split 60% to the company and 40% to investors based on capital invested. Two investment plans are proposed, splitting the profit differently between investors. 3) The first plan with 50,000,000 capital invested would return 50,000,000 capital to investors and split the remaining profit of 33,184,200 to the company and 15,485,960 and 6,636,840 to investors

    Copyright:

    © All Rights Reserved
    Download as PDF, TXT or read online from Scribd
    Flag for inappropriate content
    4 views6 pages

    Calculation Profit: Jember

    Uploaded by

    Andhika Parawestra
    1) The document discusses the profits from a project tender in Jember, Indonesia. The project cost 138,443,000 but earned 198,750,000 in revenue, resulting in a post-tax, post-commission profit of 55,307,000. 2) According to company standards, profits are split 60% to the company and 40% to investors based on capital invested. Two investment plans are proposed, splitting the profit differently between investors. 3) The first plan with 50,000,000 capital invested would return 50,000,000 capital to investors and split the remaining profit of 33,184,200 to the company and 15,485,960 and 6,636,840 to investors

    Copyright:

    © All Rights Reserved
    Download as PDF, TXT or read online from Scribd
    Flag for inappropriate content
    of 6

    Calculation

    Profit
    PROJECT UNIT - JEMBER
    Plan Progress – Project tender (Jember)

    PMT Investor (1) Investor (2)

    Project Jember memakan Modal sebesar 138,443,000 – namun hasil tender setelah perhitungan Tax dan Government dapat
    pemasukan Dana sebesar 198,750,000 sehingga memiliki Profit after share commission di angka 55,307,000, -

    Sesuai standart Perusahaan untuk Pembagian profit dengan Investor yakni 60% (Company) dan 40% (Investor) -> Menyesuaikan
    pembagian Besar/Kecilnya modal yang di tanamkan pada masing – masing Investor.
    Plan 1 :
    Sisa 43,443,000
    Goods Income for Cust. 198,750,000
    Success Team Commission 5,000,000 Capital Plan
    Total Final HPP 138,443,000 Profit 55,307,000
    Share Profit 50,000,000
    Pabean 7.5% PT PMT (60%) 33,184,200
    Modal Investor 50,000,000 Investor (28%) 15,485,960
    PPH (23) 2% Investor (12%) 6,636,840
    Pengembalian Modal 50,000,000

    A. Breakdown HPP Calculation Cost


    1. Unit Printonix 40,000,000 I. HPP 102,000,000
    2. Suttle IC 50,000,000 II. Biaya Pabean 7,650,000
    3. Warehouse Storage 5,000,000 III. KSWP 5,000,000
    4. Shipping (CIF) & Insurance 7,000,000 IV. Production Cost 21,600,000

    Total 102,000,000 Total 136,250,000


    PPH 23 - (I+II*2%) 2,193,000 *Note : Modal Para Investor terkumpul
    B. Biaya Pabean 7,650,000
    Grand Total 138,443,000 125,000,000
    Plan 2 :
    Sisa 43,443,000
    Goods Income for Cust. 198,750,000
    Success Team Commission 5,000,000 Capital Plan
    Total Final HPP 138,443,000 Profit 55,307,000
    Share Profit 25,000,000
    Pabean 7.5% PT PMT (60%) 33,184,200
    Modal Investor 25,000,000 Investor (30%) 16,592,100
    PPH (23) 2% Investor (10%) 5,530,700
    Pengembalian Modal 25,000,000

    A. Breakdown HPP Calculation Cost


    1. Unit Printonix 40,000,000 I. HPP 102,000,000
    2. Suttle IC 50,000,000 II. Biaya Pabean 7,650,000
    3. Warehouse Storage 5,000,000 III. KSWP 5,000,000
    4. Shipping (CIF) & Insurance 7,000,000 IV. Production Cost 21,600,000

    Total 102,000,000 Total 136,250,000


    *Note : Modal Para Investor terkumpul
    PPH 23 - (I+II*2%) 2,193,000
    B. Biaya Pabean 7,650,000 100,000,000
    Grand Total 138,443,000
    Comparison chart

    Pengembalian modal tanam + Profit : Pengembalian modal tanam + Profit :


    25,000,000 30,530,700 50,000,000 56,636,840
    Finish

    You might also like