AR
Proses Refermentasi Kakao dan Pengolahan Kakao As
Uraian
A. Biaya Investasi
1
2
3
4
6
7
8
9
10
11
3
4
5
6
7
8
9
10
11
12
C. Biaya Produksi
1
2
3
4
TAB]
5
6
7
8
9
10
11
12
13
Biaya Telpon
Transportasi/Pemasaran
Pajak 15% (Terserap ke masing-masing komp. biaya)
Upah Tenaga Kerja Harian (Fermentasi)
Gaji Direktur
Gaji Manajer Produksi
Gaji Manajer Operasional
Gaji Manajer Keuangan
Gaji Tenaga Administrasi
E. Keuntungan (D-(A+B+C))
Page PAGE]
TAB]
akao dan Pengolahan Kakao Asalan Menjadi Produk Turunan Dalam Upaya Peningkatan Nilai Tambah Ekonominya
Satuan
Tahun 0
Tahun 1
100,000,000
Rp/Paket
Rp/Paket
Rp/Paket
100,000,000
-
Tahun 2
51,650,000
150,850,000
5,100,000
17,000,000
8,000,000
15,300,000
34,000,000
16,000,000
Rp/Paket
5,500,000
11,000,000
Rp/Paket
7,000,000
14,000,000
Rp/buah
2,300,000
5,500,000
1,250,000
13,800,000
53,040,000
180,500,000
Rp/Th
7,500,000
18,000,000
Rp/Th
7,500,000
18,000,000
Rp/Th
Rp/Th
Rp/Paket
Rp/Paket
Rp/Ton
Rp/Ton
Rp/Paket
Rp/Paket
Paket
bln
8,000,000
1,000,000
4,000,000
1,000,000
1,440,000
90,850,000
198,900,000
4,000,000
12,000,000
2,250,000
9,000,000
4,000,000
40,000,000
9,000,000
18,000,000
paket
Paket
Rp/Paket
Rp/Paket
Rp/Kg
Lt
10,500,000
8,000,000
1,100,000
3,000,000
Page PAGE]
20,000,000
20,000,000
5,500,000
1,250,000
9,000,000
36,000,000
35,000,000
24,000,000
25,000,000
4,000,000
2,000,000
2,000,000
1,500,000
6,000,000
TAB]
-
Rp/Ton
1,800,000
18,000,000
7,200,000
8,400,000
6,900,000
6,900,000
6,900,000
7,500,000
2,800,000
48,000,000
10,000,000
20,000,000
11,700,000
11,700,000
11,700,000
12,000,000
195,540,000
530,250,000
126,000,000
595,000,000
14,000,000
40,000,000
105,000,000
225,000,000
100,000,000
(100,000,000)
7,000,000
(69,540,000)
200,000,000
30,000,000
100,000,000
64,750,000
2.06
9,565,705.00
16%
Dari ketiga kriteria investasi diatas menunjukkan bahwa usulan proyek Ib IKK layak
Page PAGE]
TAB]
Tahun 3
Tahun 4
Tahun 5
326,350,000
685,850,000
1,187,100,000
200,000,000
15,300,000
34,000,000
16,000,000
500,000,000
15,300,000
34,000,000
16,000,000
1,000,000,000
15,300,000
34,000,000
16,000,000
11,000,000
11,000,000
11,000,000
14,000,000
14,000,000
14,000,000
13,800,000
11,000,000
1,250,000
13,800,000
25,000,000
50,000,000
5,500,000
1,250,000
13,800,000
25,000,000
50,000,000
5,500,000
2,500,000
334,250,000
574,250,000
777,250,000
27,000,000
36,000,000
45,000,000
27,000,000
36,000,000
45,000,000
9,000,000
18,000,000
27,000,000
54,000,000
75,000,000
36,000,000
75,000,000
4,000,000
10,000,000
5,000,000
3,250,000
9,000,000
100,000,000
150,000,000
50,000,000
125,000,000
10,000,000
20,000,000
10,000,000
4,250,000
15,000,000
100,000,000
200,000,000
75,000,000
175,000,000
15,000,000
50,000,000
15,000,000
5,250,000
25,000,000
415,650,000
816,500,000
1,269,000,000
4,000,000
136,000,000
29,250,000
30,000,000
15,000,000
240,000,000
60,000,000
55,000,000
30,000,000
400,000,000
100,000,000
75,000,000
10,000,000
Page PAGE]
TAB]
3,800,000
72,000,000
65,000,000
15,000,000
11,700,000
11,700,000
11,700,000
25,500,000
7,500,000
150,000,000
50,000,000
60,000,000
48,000,000
48,000,000
48,000,000
35,000,000
10,000,000
300,000,000
100,000,000
60,000,000
48,000,000
48,000,000
48,000,000
50,000,000
1,076,250,000
2,076,600,000
3,233,350,000
1,777,500,000
3,500,000,000
5,450,000,000
130,000,000
300,000,000
450,000,000
750,000,000
1,500,000,000
2,250,000,000
600,000,000
1,200,000,000
1,800,000,000
97,500,000
200,000,000
200,000,000
300,000,000
350,000,000
600,000,000
701,250,000
1,423,400,000
2,216,650,000
Page PAGE]