Lampiran Fci Dan Bep
Lampiran Fci Dan Bep
Rp
2.548.751.330.286,120
50%E
30%E
80%E
65%E
Total DC (TDC)
2. Indirect cost
Teknisi & supervisi
Kontruksi
Legal Expanded
Kontingensi
Kontraktor free
Rp
Rp
Rp
Rp
423.080.738.281
Rp
211.540.369.141
Rp
126.924.221.484
296.156.516.797
139.616.643.633
232.694.406.055
Rp
338.464.590.625
Rp
275.002.479.883
+
15%GK
Rp
Rp
5%TDC
44%E
Rp
4%E
5%E
Total IC
Rp
Rp
2.217.442.616
16.923.229.531
102.173.998.295
Rp
306.521.994.885
186.155.524.844
+
613.992.190.171
Rp
2.657.472.156.069
Rp
3.321.840.195.086
Checked
Approved
WCI
Rp
664.368.039.017
C.2 Perhitungan Biaya Produksi (Total Production Cost, TPC)
A. Manufacturing Cost (MC)
1. Direct Production Cost (DPC)
Bahan baku
Rp
Gaji karyawan (GK)
Rp
Pengawasan & perburuhan (P)
10%GK
Utilitas
Rp
Perawatan & perbaikan (M) 2%FCI
Rp
Operating supplier
15%M
Biaya laboratorium
10%GK
Rp
Patent & royalti
1%TPC
2.590.534.699.200
14.782.950.776
Rp
1.478.295.078
27.800.873.921
53.149.443.121
Rp
7.972.416.468
147.829.508
0,01TPC
+
2%FCI
Rp
0,5%FCI
5%FCI
Rp
53.149.443.121
Rp
13.287.360.780
166.092.009.754
+
Rp
232.528.813.656
5%TPC
0,06TPC
TMC = MC+FC+POC
Total Manufacturing Cost
2.928.395.321.728+0,06TPC
B. General Expenses (GE)
Administrasi
2%TPC
Biaya distribusi & penjualan
2%TPC
Biaya penelitian & penegmbangan
5%TPC
0,02TPC
0,07TPC
0,05TPC
+
= MC +GE
= Rp 2.928.395.321.728+ (0,06TPC + 0,09 TPC)
= Rp 2.928.395.321.728
Checked
Approved
TPC
= Rp 3.253.772.579.698
GE
Rp
292.839.532.173
LAMPIRAN E
PERHITUNGAN BREAK EVENT POINT (BEP)
1. Keuntungan
Laba bersih dari perhitungan cash flow
Keuntungan per tahun
= Rp.5.840.579.835.692
= Rp.292.028.991.785
2. ROI (Return Of Investment)
ROI = Keuntungan per tahun/TCI
ROI = Rp.292.028.991.785/3.321.840.195.086
ROI = 8,79%
3. PBP (Pay Back Periode)
Annual Taxable Income
= Rp.31.254.938.700
= Rp.8.432.763.787.958
PBP
PBP
= 2,54 tahun
Paten royalti
Utilitas
Rp
Rp
Rp
2.590.534.699.200,00
34.451.709.667,39
27.800.873.921,27
Rp
2.652.787.282.788,66
Bahan baku
Checked
Approved
b. Regulated Cost
Gaji karyawan
Plant overhead
General expenses
Supervisi
Maintance
Plant supplier
Laboratorium
Rp
Rp
Rp
Rp
Rp
Rp
Rp
14.782.950.776,00
172.258.548.336,95
Rp
559.854.870.294,41
c.
Fixed Cost
Rp.
232.528.813.656,01
d.
Rp. 4.035.146.047.200,00
292.839.532.173
1.478.295.077,60
53.149.443.121,37
7.972.416.468,21
147.829.507,76
e.
BEP
BEP
K-3
= (Fa + 0,3Ra)/(Sa-Va-0,7Ra)
= 0.39 = 39 %
Tabel E.1 Variabel Biaya
Kapasita
s
produksi
0%
10%
20%
30%
40%
50%
60%
Va
Fixed cost
Regulated
cost
0
265.087.329.89
2
530.174.659.78
4
795.261.989.67
5
1.060.349.319.
567
1.325.436.649.
459
1.590.523.979.
351
232.528.813.6
56
232.528.813.6
56
232.528.813.6
56
232.528.813.6
56
232.528.813.6
56
232.528.813.6
56
232.528.813.6
56
533.059.096.
109
533.059.096.
109
533.059.096.
109
533.059.096.
109
533.059.096.
109
533.059.096.
109
533.059.096.
109
Pendapatan
Produksi
0
403.514.604.7
20
807.029.209.4
40
1.210.543.814.
160
1.614.058.418.
880
2.017.573.023.
600
2.421.087.628.
320
765.587.909.76
5
1.030.675.239.
657
1.295.762.569.
548
1.560.849.899.
440
1.825.937.229.
332
2.091.024.559.
224
2.356.111.889.
116
Checked
Approved
70%
80%
90%
100%
1.855.611.309.
243
2.120.698.639.
135
2.385.785.969.
026
2.650.873.298.
918
232.528.813.6
56
232.528.813.6
56
232.528.813.6
56
232.528.813.6
56
533.059.096.
109
533.059.096.
109
533.059.096.
109
533.059.096.
109
2.824.602.233.
040
3.228.116.837.
760
3.631.631.442.
480
4.035.146.047.
200
2.621.199.219.
007
2.886.286.548.
899
3.151.373.878.
791
3.416.461.208.
683
Checked
Approved
LAMPIRAN F
CASH FLOW
Salah satu cara yang dipakai untuk mengevaluasi keuntungan dalam suatu
perusahaan adalah dengan metode cash flow. Metode ini didasarkan pada investasi
yang tidak dapat dikembalikan pada akhir masing-masing tahun selama umur suatu
proyek diperkirakan (Peter et al, 2003). Data perhitungan adalah sebagai berikut :
1.
Rp.
3.321.840.195.086
- Modal sendiri, 60% TCI
: Rp. 1.993.104.117.052
: Rp. 1.328.736.078.034
2. Bunga pinjaman
3. Pajak
4. Pengembalian pinjaman
: 5 tahun
: 20 tahun
6. Depresiasi
: 80 %
tahun ke-2
: 90 %
: 100 %
: 90 %
: 80 %
: Rp. 1.993.104.117.052
Pra-Rancangan Pabrik RBD Palm Olein dari CPO Kelompok 8/S. Ganjil/20142015
By
Checked
Approved
: Rp. 1.328.736.078.034
Pra-Rancangan Pabrik RBD Palm Olein dari CPO Kelompok 8/S. Ganjil/20142015
By
Checked
Approved
2. DEPRESIASI
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
Pra-Rancangan Pabrik RBD Palm Olein dari CPO Kelompok 8/S. Ganjil/20142015
By
Checked
Approved
3. Waktu Pengembalian
Tabel F.2. Perhitungan Pengembalian Pinjaman
PENGEMBALIAN PINJAMAN
Th
(1+i)^(j-1)
1.0000
1.1500
1.3225
1.5209
1.7490
6.74
Rp. 2.657.472.156.069
Rp. 3.321.840.195.086
Working Capital
Rp. 3.321.840.195.086
Pra-Rancangan Pabrik RBD Palm Olein dari CPO Kelompok 8/S. Ganjil/20142015
By
Checked
Approved
(n
)
0
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
Estimated
cash flow to
project
3.321.840.195.
086
141.417.327.07
8
225.174.818.76
6
266.295.827.18
1
260.980.882.86
9
256.048.614.54
8
525.003.041.88
0
520.782.976.09
7
516.892.436.86
0
516.254.643.54
3
516.244.013.65
4
516.254.643.54
3
516.244.013.65
4
516.254.643.54
3
469.361.605.60
4
469.372.235.49
3
469.361.605.60
4
469.372.235.49
3
Trial i = 15%
Discoun Present value
t factor,
1/(1+i)n
Trial i =25%
Discoun Present value
t factor,
1/(1+i)n
Trial i =33%
Discou Present value
nt
factor,
1/
(1+i)n
0,8695
0,8
0,7501
0,7561
0,6575
0,5717
0,4971
0,4323
0,3759
0,3269
0,2842
0,2471
0,2149
0,1869
0,1625
0,1413
0,1229
0,1068
0,0929
Rp122.971.588.7
63
Rp277.196.329.5
60
Rp416.134.115.5
75
Rp511.072.419.4
92
Rp571.712.213.8
17
Rp724.114.358.4
35
Rp825.446.269.9
85
Rp886.752.419.7
02
Rp917.840.850.8
10
Rp925.730.103.7
68
Rp915.948.135.7
53
Rp892.966.337.1
78
Rp860.398.279.4
55
Rp814.506.662.7
48
Rp765.949.922.5
09
Rp716.201.630.7
87
Rp666.400.857.9
63
0,64
0,512
0,4096
0,3276
0,2621
0,2097
0,1678
0,1342
0,1074
0,0859
0,0687
0,0549
0,0439
0,0352
0,0282
0,0226
Rp113.133.861.6
62
Rp234.618.973.3
40
Rp324.038.642.1
89
Rp366.128.683.3
74
Rp376.804.956.7
14
Rp439.070.362.7
82
Rp460.472.396.2
14
Rp455.098.077.5
91
Rp433.368.987.3
99
Rp402.126.468.8
04
Rp366.047.111.2
52
Rp328.313.707.4
88
Rp291.032.365.1
64
Rp253.468.633.8
51
Rp219.289.474.4
62
Rp188.642.934.2
70
Rp161.483.670.5
41
0,5626
0,4220
0,3166
0,2375
0,1781
0,1336
0,1002
0,0752
0,0564
0,0423
0,0317
0,0238
0,0178
0,0134
0,0100
0,0075
Rp106.075.808.
676
Rp206.257.908.
644
Rp267.096.393.
204
Rp282.962.389.
045
Rp273.045.678.
133
Rp298.316.010.
780
Rp293.338.981.
871
Rp271.828.457.
297
Rp242.700.956.
881
Rp211.154.362.
983
Rp180.217.982.
293
Rp151.556.265.
240
Rp125.965.004.
868
Rp102.862.383.
400
Rp83.439.921.2
71
Rp67.300.824.0
55
Rp54.017.215.2
39
Pra-Rancangan Pabrik RBD Palm Olein dari CPO Kelompok 8/S. Ganjil/20142015
By
Checked
Approved
18
422.479.197.55
4
19
422.489.827.44
2
20
422.479.197.55
4
TOTAL
0,0808
0,0703
0,0611
Rp613.617.488.7
15
Rp563.266.808.2
22
Rp515.610.821.3
58
Rp13.503.837.61
4.595
4,06
0,0180
0,0144
0,0115
Rp136.797.645.0
59
Rp115.526.836.1
42
Rp97.292.322.43
4
Rp5.762.756.110
.732
1,73
0,0056
0,0042
0,0032
Rp42.904.805.7
28
Rp33.973.003.0
70
Rp26.825.842.4
08
3.321.840.195.0
86
1,00
Jadi IRR yang didapat dalam perhitungan prancangan pabrik RBD Palm
Olein dari CPO adalah 33%.
Pra-Rancangan Pabrik RBD Palm Olein dari CPO Kelompok 8/S. Ganjil/20142015
By
Checked
Approved