2013
1
2014
5
2018
Project Overview
Luas Lahan
Luas Bangunan
Harga
Harga Sewa Tempat
Biaya Konstruksi Bangunan
Biaya Interior
Private Investment
Equity Ratio
Debt Ratio
Interest Rate for Debt
Return on Equity needed
Grace Period
Tahun
Tahun
200
150
120.000.000,00
200.000.000,00
67.000.000,00
30,00%
70,00%
14,00%
18,00%
-
m
2
m
per Tahun
Tahun
Kenaikan Operasional
Kenaikan Pendapatan Operasional
Kenaikan Pengeluaran Operasional
195.000.000,00
200.000.000,00
40.000.000,00
95.000.000,00
10,00%
10,00%
per Tahun
per Tahun
34
Target Penjualan
Jumlah Pengunjung
Penjualan Produk Coffee & Beverage
Penjualan Produk Cake
Penjualan Produk Sandwich
320
100,00%
12,50%
20,00%
11.300,00
9.200,00
10.700,00
3.300,00
2.600,00
3.450,00
Financial Assumption
Social Discount Rate
Inflasi
13,00%
7,00%
Pajak
Pajak Penghasilan:
1. Taxable Income < 5.000.000
2. 5.000.000 < TI < 100.000.000
3. 100.000.000 < TI
10,00%
15,00%
30,00%
Project Cost
Biaya Sewa Tempat
120.000.000,00
200.000.000,00
67.000.000,00
Biaya Peralatan
195.000.000,00
200.000.000,00
40.000.000,00
Modal Kerja
95.000.000,00
Total Investasi
917.000.000,00
per Tahun
35
6.3. Perkiraan Biaya Operasional
Biaya Manajemen
Jumlah
Personil
Jumlah
Bulan
Manajer
13,00
4.750.000,00
61.750.000,00
Barista
13,00
2.000.000,00
104.000.000,00
Staf
13,00
1.250.000,00
130.000.000,00
Lain-lain
13,00
1.000.000,00
Posisi
Gaji /Bulan
Total
Gaji /Tahun
78.000.000,00
373.750.000,00
Biaya Operasional
Item
Satuan
Jumlah Bulan
Biaya /Bulan
Biaya /Tahun
Ls
1,00
120.000.000,00
120.000.000,00
Ls
12,00
1.000.000,00
12.000.000,00
Ls
12,00
1.000.000,00
12.000.000,00
Internet
Ls
12,00
1.170.000,00
14.040.000,00
Listrik
Ls
12,00
2.500.000,00
30.000.000,00
Air
Ls
12,00
1.330.000,00
15.960.000,00
Biaya Pemasaran
Ls
12,00
5.000.000,00
60.000.000,00
Ls
12,00
300.000,00
3.600.000,00
Sewa Tempat
Total
267.600.000,00
36
6.4. Proyeksi Laporan Keuangan
RENCANA PENERIMAAN
Tahun
Target
Penjualan /Hari
Jumlah Hari
/Tahun
Penerimaan Operasional
Penjualan Produk Coffee & Beverage
Penjualan Produk Cake
Penjualan Produk Sandwich
Total Penerimaan
320
40
64
360
360
360
Target
Penjualan /Hari
Jumlah Hari
/Tahun
320
40
64
360
360
360
Harga
Satuan
2013
11.300
9.200
10.700
2014
-
2015
1.301.760.000
132.480.000
246.528.000
1.680.768.000
2016
1.431.936.000
145.728.000
271.180.800
1.848.844.800
2017
1.575.129.600
160.300.800
298.298.880
2.033.729.280
2018
1.732.642.560
176.330.880
328.128.768
2.237.102.208
1.905.906.816
193.963.968
360.941.645
2.460.812.429
2013
275.100.000,00
Pinjaman
Saldo Awal
Peminjaman
Pembayaran Bunga
Pembayaran Pokok Pinjaman
Saldo Akhir
Debt Service Payment
641.900.000,00
641.900.000,00
-
Harga
Satuan
2013
3.300
2.600
3.450
2014
-
2014
2015
380.160.000
37.440.000
79.488.000
497.088.000
2015
2016
418.176.000
41.184.000
87.436.800
546.796.800
2017
459.993.600
45.302.400
96.180.480
601.476.480
2016
2018
505.992.960
49.832.640
105.798.528
661.624.128
2017
556.592.256
54.815.904
116.378.381
727.786.541
2018
641.900.000,00
(58.594.523,34)
(128.380.385,15)
513.519.614,85
(186.974.908,49)
513.519.614,85
(58.594.523,34)
(128.380.385,15)
385.139.229,70
(186.974.908,49)
385.139.229,70
(58.594.523,34)
(128.380.385,15)
256.758.844,55
(186.974.908,49)
256.758.844,55
(58.594.523,34)
(128.380.385,15)
128.378.459,40
(186.974.908,49)
128.378.459,40
(58.594.523,34)
(128.380.385,15)
(1.925,76)
(186.974.908,49)
37
DEPRESIASI & AMORTISASI
Asset Base
Rate
Biaya
2013
2014
2015
2016
2017
2018
SL
467.000.000,00
467.000.000,00
420.300.000,00
373.600.000,00
326.900.000,00
280.200.000,00
233.500.000,00
SL
235.000.000,00
235.000.000,00
188.000.000,00
141.000.000,00
94.000.000,00
47.000.000,00
467.000.000,00
702.000.000,00
608.300.000,00
514.600.000,00
420.900.000,00
327.200.000,00
233.500.000,00
Biaya Depresiasi/Amortisasi
Aset Bangunan & Kendaraan
10
46.700.000,00
46.700.000,00
46.700.000,00
46.700.000,00
46.700.000,00
47.000.000,00
47.000.000,00
47.000.000,00
47.000.000,00
47.000.000,00
93.700.000,00
93.700.000,00
93.700.000,00
93.700.000,00
93.700.000,00
INCOME STATEMENT
Tahun
Penerimaan
Equity
Pinjaman
Penjualan Produk Coffee & Beverage
Penjualan Produk Cake
Penjualan Produk Sandwich
Total Penerimaan
Pengeluaran Operasional
Biaya Investasi
Biaya Bahan Baku
Biaya Manajemen
Biaya Operasional
Total Pengeluaran
2013
2014
2015
2016
2017
2018
275.100.000,00
641.900.000,00
917.000.000,00
1.301.760.000,00
132.480.000,00
246.528.000,00
1.680.768.000,00
1.431.936.000,00
145.728.000,00
271.180.800,00
1.848.844.800,00
1.575.129.600,00
160.300.800,00
298.298.880,00
2.033.729.280,00
1.732.642.560,00
176.330.880,00
328.128.768,00
2.237.102.208,00
1.905.906.816,00
193.963.968,00
360.941.644,80
2.460.812.428,80
(917.000.000,00)
(917.000.000,00)
(497.088.000,00)
(373.750.000,00)
(267.600.000,00)
(1.138.438.000,00)
(546.796.800,00)
(411.125.000,00)
(294.360.000,00)
(1.252.281.800,00)
(601.476.480,00)
(452.237.500,00)
(323.796.000,00)
(1.377.509.980,00)
(661.624.128,00)
(497.461.250,00)
(356.175.600,00)
(1.515.260.978,00)
(727.786.540,80)
(547.207.375,00)
(391.793.160,00)
(1.666.787.075,80)
38
Tahun
Earnings Before Interest, Taxes, Depreciation,
and Amortization (EBITDA)
2013
2014
2015
2016
2017
2018
542.330.000,00
596.563.000,00
656.219.300,00
721.841.230,00
794.025.353,00
(93.700.000,00)
(93.700.000,00)
(93.700.000,00)
(93.700.000,00)
(93.700.000,00)
448.630.000,00
502.863.000,00
562.519.300,00
628.141.230,00
700.325.353,00
Pembayaran Bunga
(58.594.523,34)
(58.594.523,34)
(58.594.523,34)
(58.594.523,34)
(58.594.523,34)
390.035.476,66
444.268.476,66
503.924.776,66
569.546.706,66
641.730.829,66
Pembayaran Pajak
(117.010.643,00)
(133.280.543,00)
(151.177.433,00)
(170.864.012,00)
(192.519.248,90)
273.024.833,66
310.987.933,66
352.747.343,66
398.682.694,66
449.211.580,76
Penyesuaian Depresiasi
Pembayaran Pokok Pinjaman
93.700.000,00
(128.380.385,15)
93.700.000,00
(128.380.385,15)
93.700.000,00
(128.380.385,15)
93.700.000,00
(128.380.385,15)
93.700.000,00
(128.380.385,15)
Net Income
238.344.448,51
276.307.548,51
318.066.958,51
364.002.309,51
414.531.195,61
2013
(917.000.000,00)
(917.000.000,00)
36,55%
2014
366.724.833,66
366.724.833,66
2015
404.687.933,66
404.687.933,66
2016
446.447.343,66
446.447.343,66
2017
492.382.694,66
492.382.694,66
2018
542.911.580,76
542.911.580,76
39
Tahun
Net Present Value & BCR
PV Penerimaan
PV Pengeluaran Investasi
PV Penerimaan
PV Pengeluaran Investasi
NPV
Internal Rate of Return Investor
Equity Inflow
Cash Flow available for Equity
Net Flows
IRR Investor
Debt Service Covearge Ratio (DSCR)
Cash Flow available for Debt Service (CADS)
Debt Service Payment
DSCR
IRR Proyek Per Tahun
Tingkat Pengembalian Minimum
IRR Investor Per Tahun
Tingkat Pengembalian Minimum
Payback Period Proyek
Kumulatif Kas Proyek
2013
2014
(917.000.000,00)
1.547.533.850,70
(917.000.000,00)
630.533.850,70
2015
316.930.013,05
-
309.410.403,97
238.344.448,51
238.344.448,51
276.307.548,51
276.307.548,51
366.724.833,66
(186.974.908,49)
1,96
0,00%
2017
2018
301.987.527,82
-
294.670.654,83
-
318.066.958,51
318.066.958,51
364.002.309,51
364.002.309,51
414.531.195,61
414.531.195,61
404.687.933,66
(186.974.908,49)
2,16
446.447.343,66
(186.974.908,49)
2,39
492.382.694,66
(186.974.908,49)
2,63
542.911.580,76
(186.974.908,49)
2,90
0,00%
-10,63%
0,00%
15,09%
0,00%
28,77%
0,00%
36,55%
0,00%
18,00%
-13,36%
18,00%
52,50%
18,00%
78,90%
18,00%
90,43%
18,00%
95,88%
18,00%
2,33
(917.000.000,00)
Tahun
(550.275.166,34)
(145.587.232,68)
(275.100.000,00)
(275.100.000,00)
95,88%
324.535.251,03
2016
300.860.110,98
793.242.805,64
1.336.154.386,40
40
6.6. Grafik Tahunan Keuangan Proyek
2013
2014
2015
2016
2017
2018
Total Penerimaan
1.680.768.000,00
1.848.844.800,00
2.033.729.280,00
2.237.102.208,00
2.460.812.428,80
Pengeluaran
1.138.438.000,00
1.252.281.800,00
1.377.509.980,00
1.515.260.978,00
1.666.787.075,80
Pokok Pinjaman
128.380.385,15
128.380.385,15
128.380.385,15
128.380.385,15
128.380.385,15
Bunga
58.594.523,34
58.594.523,34
58.594.523,34
58.594.523,34
58.594.523,34
Pajak
117.010.643,00
133.280.543,00
151.177.433,00
170.864.012,00
192.519.248,90
Laba Bersih
238.344.448,51
276.307.548,51
318.066.958,51
364.002.309,51
414.531.195,61
Persentase Laba
14,18%
14,94%
15,64%
16,27%
16,85%