Evapro Studi Kasus Kelompok 22
Evapro Studi Kasus Kelompok 22
No
1
2
3
4
5
6
7
8
9
Jenis retribusi
- Surat Ijin Gangguan
- Surat Ijin Pemakaian Jalan
- Surat Ijin Usaha Penambangan
- Surat Pengajuan Tenaga Kerja
- Surat Usaha Perdagangan
- Surat Ijin Pengangkutan dan Penggunaan Alat
- Surat Ijin Kepolisian
- Surat Ijin Membangun Bangunan
- Surat Ijin Tempat Usaha
Total
Biaya
40,000,000
70,000,000
200,000,000
60,000,000
80,000,000
80,000,000
70,000,000
80,000,000
100,000,000
780,000,000
Jumlah
a. Biaya Eksplorasi
- Survey
- Eksplorasi
- Studi kelayakan
- Studi AMDAL
- Biaya Pengujian
- Biaya Pemboran
120
Biaya
500,000
Sub Total
b. Pembebasan Lahan
- Pembebasan Tanah/hektar
- Ganti Rugi Rumah
- Ganti tanaman/ hektar
- Ganti Rugi Pohon
kakao
kelapa
10 ha
1 unit
9 ha
75 pohon
80 pohon
Sub Total
Total
50,000,000
10,000,000
5,000,000
75,000
80,000
LORASI
Biaya total
20,000,000
20,000,000
25,000,000
30,000,000
60,000,000
50,000,000
205,000,000
500,000,000
10,000,000
45,000,000
5,625,000
6,400,000
12,025,000
579,050,000
784,050,000
Jumlah
1
1
1
1
1
1
1
2
unit
unit
unit
unit
unit
unit
unit
unit
unit
Sub Total
B. Infrastruktur
- Jalan Tambang
- Instalasi Jaringan Listrik
- Instalasi Jaringan Air
- Instalasi Jaringan Telepon
Sub Total
Total
otal
Biaya(Rupiah)
100,000,000.00
55,000,000.00
50,000,000.00
10,000,000.00
12,000,000.00
75,000,000.00
15,000,000.00
5,000,000.00
5,000,000
100,000,000
55,000,000
50,000,000
10,000,000
12,000,000
75,000,000
15,000,000
10,000,000
5,000,000
332,000,000
50,000,000
20,000,000
20,000,000
10,000,000
100,000,000
432,000,000
Jumlah (unit)
A. Peralatan tambang
Hydrolic Drill
Kompresor
Dump truck
Backhoe
Harga Satuan/Unit
(Rp)
1
1
4
1
106,664,000
42,405,000
237,600,000
371,900,788
2
2
2
300,000,000
17,500,000
6,000,000
Sub Total
B. Pengolahan
Jaw Crusher
Hopper
Belt conveyor
Sub Total
C. Peralatan di Bengkel
- Dongkrak
- Alat bengkel
- Kompresor
Face Protector
5
2
1
3
250,000.00
4,601,808
5,846,000.00
70,400.00
Sub Total
D. Peralatan Pendukung Operasional
- Generator
- Mobil Operasional
- Sepeda Motor
- Bola Lampu Penerangan
- HT
Sub Total
E. Peralatan K3
- Helm pengaman
- Sepatu pengaman
- Rompi Pengaman
- Perlengkapan P3K
Sub Total
TOTAL INVESTASI PERALATAN
3
3
7
50
12
95,295,000.00
135,000,000.00
8,800,000.00
25,000.00
150,000.00
65
65
65
1
62,200.00
392,000.00
42,300.00
550,000.00
Umur Alat
106,664,000
42,405,000
950,400,000
371,900,788
1,471,369,788
5
5
5
5
600,000,000
35,000,000
12,000,000
647,000,000
5
5
5
1,250,000
9,203,617
5,846,000
211,200
16,510,817
5
5
5
5
285,885,000
405,000,000
61,600,000
1,250,000
1,800,000
755,535,000
5
5
5
2
5
4,043,000
25,480,000
2,749,500
550,000
32,822,500
2
1
1
2
2,923,238,105
Jumlah (unit)
Harga Satuan/Unit
(Rp)
1
1
4
1
106,664,000
42,405,000
237,600,000
371,900,788
2
2
2
300,000,000
17,500,000
6,000,000
5
2
1
3
250,000
4,601,808
5,846,000
70,400
3
3
7
50
12
95,295,000
135000000
8800000
25000
150000
65
65
65
1
62,200
392,000
42,300
550,000
Sub Total
B. Pengolahan
Jaw Crusher
Hopper
Bekt Conveyor
Sub Total
C. Peralatan di Bengkel
- Dongkrak
Alat Bengkel
Kompresor
Face Protector
Sub Total
D. Peralatan Pendukung Operasional
Generator
- Mobil Operasional
- Sepeda Motor
- Bola Lampu Penerangan
- HT
Sub Total
E. Peralatan K3
- Helm pengaman
- Sepatu pengaman
- Rompi Pengaman
- Peralatan P3K
Sub Total
TOTAL INVESTASI PERALATAN
Umur Alat
106,664,000
42,405,000
950,400,000
371,900,788
1,471,369,788
5
5
5
5
600,000,000
35,000,000
12,000,000
647,000,000
5
5
5
1,250,000
9,203,617
5,846,000
211,200
16,510,817
5
5
5
5
285885000
405000000
61600000
1250000
1800000
755,535,000
5
5
5
2
5
4,043,000
25,480,000
2,749,500
550,000
32,822,500
2
1
1
2
2,923,238,105
Tahun ke
1
1,250,000
1,250,000
1,250,000
1,250,000
25,480,000
2,749,500
4,043,000
25,480,000
2,749,500
550,000
28,229,500
29,479,500
32,822,500
34,072,500
Tahun ke
3
1,250,000
1,250,000
1,250,000
1,250,000
25,480,000
2,749,500
4,043,000
25,480,000
2,749,500
550,000
28,229,500
29,479,500
32,822,500
34,072,500
BIAYA INVENTARIS
Deskripsi
Jumlah
Harga Satuan
(Rp)
Total (Rp )
1. Inventaris Kantor
- meja
- Kursi
- Meja & kursi untuk rapat
- Lemari arsip
- Rak buku
- Komputer
- Printer
- Televisi
- Mesin Fotokopi
- Dispenser
- White Board
- Telephone
- Genset
- Proyektor
- CCTV
- Tempat Sampah
- AC
15
30
2
4
6
8
2
2
1
2
2
5
1
2
8
10
4
500,000
100,000
1,000,000
500,000
150,000
1,150,000
500,000
450,000
2,000,000
50,000
300,000
115,000
1,200,000
850,000
375,000
25,000
1,150,000
sub total
7,500,000
3,000,000
2,000,000
2,000,000
900,000
9,200,000
1,000,000
900,000
2,000,000
100,000
600,000
575,000
1,200,000
1,700,000
3,000,000
250,000
4,600,000
40,525,000
1
2
1
1
1
12
1
50,000
100,000
115,000
50,000
25,000
150,000
450,000
subtotal
50,000
200,000
115,000
50,000
25,000
1,800,000
450,000
2,690,000
33
12
25
20
5
5
750,000
450,000
600,000
250,000
115,000
50,000
subtotal
24,750,000
5,400,000
15,000,000
5,000,000
575,000
250,000
50,975,000
3. Inventaris Kantin
- Meja + Kursi
15
1,500,000
22,500,000
- Peralatan Masak
- Peralatan Makan
- Dispenser
- Kulkas
- TV
- Tempat Sampah
5
7
2
1
5
3
Total
520,000
130,000
50,000
1,300,000
450,000
25,000
subtotal
2,600,000
910,000
100,000
1,300,000
2,250,000
75,000
29735000
123,925,000
Umur Alat
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
2
5
5
5
5
5
5
5
5
5
5
5
5
5
Jenis Alat
Jumlah (unit)
1
1
4
1
106,664,000
42,405,000
237,600,000
371,900,788
2
2
2
300,000,000
17,500,000
6,000,000
5
2
1
3
250,000
4,601,808
5,846,000
70,400
A. Peralatan tambang
Hydrolic Drill
Kompresor
Dump Truck
Backhoe
Sub Total
B. Pengolahan
Jaw Crusher
Hopper
Bekt Conveyor
Sub Total
C. Peralatan di Bengkel
- Dongkrak
Alat Bengkel
Kompresor
Face Protector
Sub Total
D. Peralatan Pendukung Operasional
Generator
- Mobil Operasional
- Sepeda Motor
- Bola Lampu Penerangan
- HT
3
3
7
75
25
95,295,000
135,000,000
8,800,000
25,000
150,000
250
250
400
400
62,200
392,000
42,300
550,000
Sub Total
E. Peralatan K3
- Helm pengaman
- Sepatu pengaman
- Rompi Pengaman
- Peralatan P3K
Sub Total
TOTAL INVESTASI PERALATAN
Umur Alat
10,666,400
4,240,500
23,760,000
37,190,079
10,666,400
4,240,500
95,040,000
37,190,079
75,856,979
147,136,979
30,000,000
1,750,000
60,000,000
3,500,000
Depresiasi/unit
5
5
5
5
19,199,520
7,632,900
42,768,000
66,942,142
136,542,562
5
5
54,000,000.00
3,150,000.00
5
31,750,000
63,500,000
57,150,000
5
5
5
5
9,529,500
13,500,000
28,588,500
40,500,000
-
23,029,500
69,088,500
5
5
5
2
5
17,153,100
24,300,000
41,453,100
2
1
1
5
130,636,479
279,725,479
235,145,662
Tahun ke
3
19,199,520
7,632,900
171,072,000
66,942,142
19199520
7632900
171072000
66942142
19199520
7632900
171072000
66942142
264,846,562
264,846,562
264,846,562
108,000,000
6,300,000
108,000,000
6,300,000
108,000,000
6,300,000
114,300,000
114,300,000
114,300,000
51,459,300
72,900,000
51,459,300
72,900,000
51,459,300
72,900,000
124,359,300
124,359,300
124,359,300
503,505,862
503,505,862
503,505,862
e
4
19199520
7632900
171072000
66942142
19199520
7632900
171072000
66942142
264,846,562
264,846,562
108,000,000
6,300,000
108,000,000
6,300,000
114,300,000
114,300,000
51,459,300
72,900,000
51,459,300
72,900,000
124,359,300
124,359,300
503,505,862
503,505,862
BIAYA AMORTISASI
No
1
2
3
4
5
6
7
8
9
Jenis retribusi
- Surat Ijin Gangguan
- Surat Ijin Pemakaian Jalan
- Surat Ijin Usaha Penambangan
- Surat Pengajuan Tenaga Kerja
- Surat Usaha Perdagangan
- Surat Ijin Pengangkutan dan Penggunaan Alat
- Surat Ijin Kepolisian
- Surat Ijin Membangun Bangunan
- Surat Ijin Tempat Usaha
Total
BIAYA AMORTISASI
40,000,000
70,000,000
200,000,000
60,000,000
80,000,000
80,000,000
70,000,000
80,000,000
40,000,000
70,000,000
200,000,000
60,000,000
80,000,000
80,000,000
70,000,000
80,000,000
40,000,000
70,000,000
200,000,000
60,000,000
80,000,000
80,000,000
70,000,000
80,000,000
40,000,000
70,000,000
200,000,000
60,000,000
80,000,000
80,000,000
70,000,000
80,000,000
100,000,000
100,000,000
100,000,000
100,000,000
780,000,000
780,000,000
780,000,000
780,000,000
5
40,000,000
70,000,000
200,000,000
60,000,000
80,000,000
80,000,000
70,000,000
80,000,000
100,000,000
780,000,000
JENIS PERAWATAN
1. Biaya Perawatan Peralatan ( 10 % Depresiasi)
- Peralatan Tambang
- Peralatan Pengolahan
- Peralatan Bengkel
- Peralatan Pendukung Operasional
- Peralatan K3
sub total
2. Biaya Perawatan Bangunan (15 % Biaya Kontruksi)
- Kantor
- Tangki Bahan Bakar
- Mess
- Kantin
- Mushola
- Stock Yard
- Bengkel
- Pos Keamanan
sub total
4. Biaya Perawatan Infrastruktur (5 % biaya Infrastruktur)
- Jalan Tambang
- Instalasi Jaringan Listrik
- Instalasi Jaringan Air
- Instalasi Jaringan Telepon
sub total
TOTAL
TAHUN
Total Tereskalasi
eskalasi
26,484,656
11,430,000
0
12,435,930
0
50,350,586
26,484,656
11,430,000
0
12,435,930
0
50,350,586
26,484,656
11,430,000
0
12,435,930
0
50,350,586
26,484,656
11,430,000
0
12,435,930
0
50,350,586
15,000,000
8,250,000
7,500,000
1,500,000
1,800,000
11,250,000
2,250,000
15,000,000
8,250,000
7,500,000
1,500,000
1,800,000
11,250,000
2,250,000
15,000,000
8,250,000
7,500,000
1,500,000
1,800,000
11,250,000
2,250,000
15,000,000
8,250,000
7,500,000
1,500,000
1,800,000
11,250,000
2,250,000
1,500,000
49,050,000
1,500,000
49,050,000
1,500,000
49,050,000
1,500,000
49,050,000
2,500,000
2,500,000
2,500,000
2,500,000
1,000,000
1,000,000
1,000,000
1,000,000
1,000,000
1,000,000
1,000,000
1,000,000
500,000
5,000,000
500,000
5,000,000
500,000
5,000,000
500,000
5,000,000
104,400,586
104,400,586
104,400,586
104,400,586
1
104,400,586
7.0%
TAHUN
3
3
111,708,627
4
119,528,231
127,895,207
5
26,484,656
11,430,000
0
12,435,930
0
50,350,586
15,000,000
8,250,000
7,500,000
1,500,000
1,800,000
11,250,000
2,250,000
1,500,000
49,050,000
2,500,000
1,000,000
1,000,000
500,000
5,000,000
104,400,586
5
136,847,872
Rp
Rp
6,900
5,150
Kebutuhan BBM
back hoe, generator, hydrolic Drill
100 liter/shift
Dump truck
100 liter/shift
Jumlah
Effisiensi
4
1
1
3
3
7
80
80
80
80
80
80
Jenis Alat
Dump truck
Back hoe
Kompresor
Genset
mobil Operasional
Sepeda motor
Kebutuhan/hari
(liter)
130
130
90
50
50
50
30
38
38
38
38
38
Total
ekskalasi:
Kebutuhan /thn
(liter)
19,500
6,175
4,275
7,125
7,125
16,625
Jumlah shift/thn
1
134,550,000
42,607,500
29,497,500
49,162,500
36,693,750
85,618,750
378,130,001
2.0%
total biaya setelah ekskalasi
Rp
378,130,001
Biaya/Tahun
3
134,550,000
42,607,500
29,497,500
49,162,500
36,693,750
85,618,750
378,130,001
134,550,000
42,607,500
29,497,500
49,162,500
36,693,750
85,618,750
378,130,001
Rp
385,692,601.02
Rp
393,406,453
5
134,550,000
42,607,500
29,497,500
49,162,500
36,693,750
85,618,750
378,130,001
Rp
401,274,582.10
134,550,000
42,607,500
29,497,500
49,162,500
36,693,750
85,618,750
378,130,001
Rp
409,300,074
Jumlah
Daya (kilowatt)
10
2
24
1
5
1
12
2
8
4
25
25
0.14
0.8
0.068
0.9
0.394
0.48
0.18
0.18
0.01
0.43
0.005
0.103
1
50
0.348
0.02
TOTAL
Tahun
Biaya Listrik Tereskalasi
Alat Elektronik
- Telephone
Total
Tahun
Biaya Telepon Tereskalasi
Fasilitas
Kantor
Kantin
Mushola
Mess
Bengkel
Pos Keamanan
Total
Tahun
Biaya Air Tereskalasi
7.0%
Jumlah
9
7.0%
kebutuhan air
(m3/hari)
15
5
6
30
2
3
61
7.0%
Tahun 1
25,997,700
biaya/detik
0.16
Tahun 1
9,331,200
tiap m3/Tahun
9,000,000
3,000,000
3,600,000
18,000,000
1,200,000
1,800,000
36,600,000
Tahun 1
36,600,000
8
4
8
6
12
4
24
3
24
8
8
10
11
6
13
5
24
2
52
1
2
14
1
26
5,600
3,200
6,528
2,700
11,820
960
25,920
540
960
6,880
500
12,875
24
8
8
8
4,176
4,000
TOTAL
Dalam 1 Tahun =
Tahun 2
27,817,539.00
pemakaian jam/hr
Tahun 3
29,764,766.73
21,600
Tahun 2
9,984,384
Tahun 3
Tahun 2
39,162,000
Tahun 3
Tahun 4
31,848,300.40
31,104
Dalam 1 Tahun =
10,683,291
Tahun 4
11,431,121
41,903,340
Tahun 4
44,836,574
biaya pertahun
1,680,000
960,000
1,958,400
810,000
3,546,000
288,000
7,776,000
162,000
288,000
2,064,000
150,000
3,862,500
1,252,800
1,200,000
25,997,700
Tahun 5
34,077,681.43
9,331,200
9,331,200
Tahun 5
12,231,300
Tahun 5
47,975,134
K3 DAN LINGKUNGAN
Tahap /tahun :
Diklat/Kursus K3
Safety Campaign
Pemasangan Rambu-rambu
Pemeriksaan kesehatan
Total
Tahap/Tahun
Pengembangan Masyarakat
Perbaikan Sarana Pendidikan
Perpustakaan Keliling
Penyelenggaraan Pertandingan Olahraga
Pengadaan Sarana Olahraga
Perbaikan Sarana Kesehatan
Perbaikan Sarana Keagamaan
Pembangunan Sarana Air Bersih
Total
1
50,000,000
10,000,000
15,000,000
70,000,000
145,000,000
Pengembangan Masyarakat
1
145,000,000
200,000,000
128,000,000
473,000,000
AN LINGKUNGAN
2
50,000,000
10,000,000
15,000,000
70,000,000
145,000,000
mbangan Masyarakat
2
40,000,000
38,000,000
3
50,000,000
10,000,000
15,000,000
70,000,000
145,000,000
40,000,000
4
50,000,000
10,000,000
15,000,000
70,000,000
145,000,000
4
120,000,000
40,000,000
38,000,000
5
50,000,000
10,000,000
15,000,000
70,000,000
145,000,000
40,000,000
150,000,000
110,000,000
78,000,000
190,000,000
198,000,000
150,000,000
Pekerjaan
Project Manager
Deputi Project Manager
Divisi Operasional
Kabag. Operasional
Supervisor Penambangan
Operator Back Hoe
Operator Truck
Operator Rock Breaker
Tenaga Ahli Alat Mekanik
Kabag. Perencanaan
Staf Perencanaan
Divisi Pengolahan
Kabag. Pengolahan
Staf Pengolahan
Divisi Administrasi dan Keuangan
Kabag. Administrasi
Staf Administrasi
Kabag. Keuangan
Staf Keuangan
Personalia
Staf Marketing
Divisi K3, Lingkungan, dan Community
Development
Kabag. K3
Safety Officer
Tenaga Medis
Kabag. Lingkungan
Staf Lingkungan
Staf Humas
Lain-Lain
Satpam
Sopir
Cleaning Service
Juru Masak
Total
1
1
2
6
4
2
1
3
8,000,000
5,000,000
1
2
8,000,000
4,000,000
8,000,000
4,000,000
4,000,000
4,000,000
1
2
1
2
2
2
8,000,000
5,000,000
4,000,000
8,000,000
4,000,000
4,000,000
1
2
2
1
2
2
2,000,000
2,500,000
1,500,000
2,000,000
5
7
5
3
65
yawan
Total Gaji Perbulan
15,000,000
12,000,000
180,000,000
144,000,000
8,000,000
7,000,000
5,000,000
15,000,000
10,000,000
5,000,000
8,000,000
15,000,000
96,000,000
84,000,000
60,000,000
180,000,000
120,000,000
60,000,000
96,000,000
180,000,000
8,000,000
10,000,000
96,000,000
120,000,000
8,000,000
8,000,000
8,000,000
8,000,000
8,000,000
8,000,000
96,000,000
96,000,000
96,000,000
96,000,000
96,000,000
96,000,000
8,000,000
10,000,000
8,000,000
8,000,000
8,000,000
8,000,000
96,000,000
120,000,000
96,000,000
96,000,000
96,000,000
96,000,000
10,000,000
17,500,000
7,500,000
6,000,000
257,000,000
120,000,000
210,000,000
90,000,000
72,000,000
3,084,000,000
TAHUN
Total Tereskalasi
7.0%
1
3,084,000,000
2
3,299,880,000
3
3,530,871,600
4
3,778,032,612
5
4,042,494,895
Biaya Operasi
Komponen
- Biaya Variable
- Biaya Pemaikaian Listrik
- Biaya Pemaikaian Telepon
- Biaya Pemakaian Air
- Kebutuhan BBM
- Perawatan
- Kesehatan dan Keselamatan Kerja
- Pengembangan Masyarakat
-Biaya Tetap
- Depresiasi (UU No. 36 Tahun 2008)
- Amortisasi (UU No. 36 Tahun 2008)
- Gaji Pegawai
- Biaya PBB
Total Biaya Operasi
Biaya
25,997,700
9,331,200
36,600,000
378,130,001
104,400,586
145,000,000
473,000,000
503,505,862
780,000,000
3,084,000,000
43,200,000
MODAL KERJA
Biaya Operasi
Modal Kerja
#VALUE!
Bulan 10
Modal Kerja
#VALUE!
Bulan 11
#VALUE!
Bulan 12
#VALUE!
Total
#VALUE!
KEGIATAN
No
1
Biaya Langsung
a
Tapak Bekas Tambang
1
2
3
4
5
6
b
1
2
3
4
5
Fasilitas Penunjang
1
2
3
4
5
6
7
8
Pemantauan
Lain-Lain
Sub Total 1
KEGIATAN
Biaya Langsung
Tapak Bekas Tambang
Pembongkaran Fasilitas Tambang
Reklamasi lahan bekas fasilitas tambang
Pembongkaran dan reklamasi Jalan Tambang
Reklamasi Tambang Permukaan (pit, waste dump)
Reklamasi lahan bekas kolam pengendap
Pengamanan semua bukaan tambang yang berpotensi bahaya
terhadap manusia (shaft, raise, stope, edit, decline, tunnel, dan lain-lain)
Fasilitas Pengolahan dan atau Pemurnian
Pembongkaran fasilitas pengolahan dan pemurnian
Reklamasi lahan bekas fasilitas pengolahan dan pemurnian
Reklamasi lahan bekas kolam tailing dan upaya stabilisasinya
Reklamasi lahan bekas timbunan konsentrat
Pemulihan (remediasi) tanah yang terkontaminasi bahan kimia
minyak dan Bahan Berbahaya dan Beracun (B3) serta Limbah B3
Fasilitas Penunjang
Reklamasi lahan bekas landfill
Pembongkaran sisa bangunan, transmisi Iistrik, pipa, pelabuhan
(udara dan air), dan fasilitas lainnya
Reklamasi lahan bekas bangunan, transmisi listrik, pipa
pelabuhan (udara dan air), dan fasilitas lainnya
Pembongkaran peralatan, mesin, tangki SBM dan pelumas
Penanganan sisa BBM, pelumas, serta bahan kimia
Reklamasi lahan bekas sarana transportasi
Reklamasi lahan bekas bangunan dan pondasi beton
Pemulihan (remediasi) tanah yang terkontaminasi bahan kimia
minyak dan B3
Sosial dan Ekonomi
Pemeliharaan dan Perawatan
Pemantauan
Lain-Lain
Sub Total 1
PENDAPATAN
Produksi/Hari
433.3333333333 Ton
Produksi/Bulan
25
10833 Ton
Produksi/Tahun
12
130,000 Ton
Tahun
Sasaran produksi
Produk
130,000
Harga/Ton (Rp )
130,000
130,000
Pendapatan
tahun 1
-50 mm
900,000
pendapatan tereskalasi
eskalasi
117,000,000,000.00
Rp
1%
117,000,000,000
117,000,000,000.00
Rp
118,170,000,000
117,000,000,000.00
Rp
119,351,700,000
130,000
130,000
117,000,000,000.00
Rp
120,545,217,000
130,000.00
Rp
121,750,669,170
Bulan
A.
1
PEMBEBASAN LAHAN
- Pembebasan Lahan
- Ganti Rugi Rumah
- Ganti rugi tanaman
- Ganti rugi pohon
sub total
BIAYA PERIJINAN
- Surat Ijin Gangguan
- Surat Ijin Pemakaian Jalan
- Surat Ijin Usaha Penambangan
- Surat Pengajuan Tenaga Kerja
- Surat Usaha Perdagangan
- Surat Ijin Pengangkutan dan Penggunaan Alat
- Surat Ijin Kepolisian
- Surat Ijin Membangun Bangunan
- Surat Ijin Tempat Usaha
sub total
TOTAL
B
1
- Kantor
- Tangki Bahan Bakar
- Mess
- Kantin
- Mushola
- Stock Yard
- Bengkel
- Pos Keamanan
2
Infrastruktur
- Jalan Tambang
- Instalasi Jaringan Listrik
- Instalasi Jaringan Air
C
1
INVESTASI ALAT
Peralatan pengolahan
Peralatan Inventaris
Peralatan bengkel
Peralatan K3
Peralatan Pendukung operasional
4
5
Peralatan tambang
TOTAL
MODAL KERJA
Modal Kerja
D
TOTAL
TOTAL INVESTASI/BLN
MODAL KERJA
KOMULATIF INVESTASI 1 TAHUN
TOTAL INVESTASI
20,000,000
20,000,000
30,000,000
25,000,000
60,000,000
50,000,000
40,000,000
165,000,000
500,000,000
10,000,000
45,000,000
12,025,000
567,025,000
40,000,000
70,000,000
200,000,000
80,000,000
80,000,000
70,000,000
80,000,000
40,000,000
270,000,000
100,000,000
180,000,000
80,000,000
435,000,000
747,025,000
230,000,000
230,000,000
100,000,000
55,000,000
50,000,000
10,000,000
12,000,000
75,000,000
15,000,000
10,000,000
50,000,000
20,000,000
20,000,000
10,000,000
90,000,000
337,000,000
80,000,000
80,000,000
#VALUE!
#REF!
#VALUE!
435,000,000
515,000,000
837,025,000
1,352,025,000
567,000,000
1,919,025,000
#REF!
#REF!
1,471,369,788
647,000,000
123,925,000
16,510,817
1,611,805,605
647,000,000
#REF!
#REF!
1,611,805,605
#REF!
0
#REF!
647,000,000
#REF!
10
11
12
60,000,000
60,000,000
60,000,000
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
32,822,500
755,535,000
32,822,500
32,822,500
#REF!
755,535,000
755,535,000
#REF!
Total
20,000,000
20,000,000
30,000,000
25,000,000
60,000,000
50,000,000
205,000,000
0
500,000,000
10,000,000
45,000,000
12,025,000
567,025,000
0
40,000,000
70,000,000
200,000,000
60,000,000
80,000,000
80,000,000
70,000,000
80,000,000
100,000,000
780,000,000
1,552,025,000
100,000,000
55,000,000
50,000,000
10,000,000
12,000,000
75,000,000
15,000,000
10,000,000
0
50,000,000
20,000,000
20,000,000
10,000,000
0
#REF!
#REF!
1,471,369,788
647,000,000
123,925,000
16,510,817
32,822,500
755,535,000
3,047,163,105
#VALUE!
#REF!
#REF!
INVESTASI TOTAL
No.
Jenis Investasi
1
Investasi Awal
- Biaya Persiapan
- Biaya Kontruksi & Rekayasa
- Investasi Alat
Sub Total
Modal Kerja
Total
Biaya
1,552,025,000
#REF!
3,047,163,105
#REF!
#VALUE!
#REF!
Angsuran Pinjaman
Investasi total
Modal sendiri
Pinjaman
Jangka Waktu Pinjam
Bunga Pinjaman/tahun
#REF!
60%
40%
3
9.0%
Angsuran Pinjaman
Tahun
1
2
3
#REF!
#REF!
(Bank SENdiri)
39.51%
Pokok Pinjaman
#REF!
#REF!
#REF!
Angsuran
#REF!
#REF!
#REF!
Pembayaran Bunga
1
#REF!
#REF!
#REF!
Angsuran Pinjaman
#REF!
#REF!
#REF!
Cicilan
#REF!
#REF!
#REF!
ngsuran Pinjaman
Bunga
Cicilan
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
Sisa Pinjaman
#REF!
#REF!
#REF!
CASH FLOW
Tahun
URAIAN
Pendapatan
Hasil Penjualan
Royalti (7%)
Pendapatan Setelah Royalti
Nilai Sisa
Biaya Operasi
- Biaya Variable
- Biaya Pemaikaian Listrik
- Biaya Pemaikaian Telepon
- Biaya Pemakaian Air
- Kebutuhan BBM
- Perawatan
- Kesehatan dan Keselamatan Kerja
- Pengembangan Masyarakat
- Reklamasi dan Pasca Tambang
-Biaya Tetap
- Depresiasi (UU No. 36 Tahun 2008)
- Amortisasi (UU No. 36 Tahun 2008)
- Bunga Pinjaman
- Gaji Pegawai
- Jaminan Sosial Tenaga Kerja
- Biaya PBB
Total Biaya Operasi
Pendapatan Terpajak
Pajak (25%)
Pendapatan Bersih
Depresiasi
Amortisasi
Investasi Pengganti
Investasi Total
Modal Kerja Kembali
Modal Pinjaman
Angsuran Pinjaman
Jaminan Reklamasi dan Pasca Tambang Kembali
Net Cash Flow
Cumulative Cash Flow
117,000,000,000
-8,190,000,000
108,810,000,000
118,170,000,000
-8,271,900,000
109,898,100,000
119,351,700,000
-8,354,619,000
110,997,081,000
-25,997,700
-9,331,200
-36,600,000
-378,130,001
-104,400,586
-145,000,000
-473,000,000
-551,449,665
-27,817,539
-9,984,384
-39,162,000
-385,692,601
-111,708,627
-145,000,000
-78,000,000
-1,654,348,995
-29,764,767
-10,683,291
-41,903,340
-393,406,453
-119,528,231
-145,000,000
-190,000,000
-2,762,216,340
-503,505,862
-780,000,000
#REF!
-3,084,000,000
-154,200,000
-43,200,000
#REF!
#REF!
#REF!
#REF!
503,505,862
780,000,000
-29,479,500
-503,505,862
-780,000,000
#REF!
-3,299,880,000
-164,994,000
-43,200,000
#REF!
#REF!
#REF!
#REF!
503,505,862
780,000,000
-34,072,500
-503,505,862
-780,000,000
#REF!
-3,530,871,600
-176,543,580
-43,200,000
#REF!
#REF!
#REF!
#REF!
503,505,862
780,000,000
-29,479,500
#REF!
#REF!
#REF!
#REF!
#REF!
12%
#REF!
#REF!
#REF! tahun
bulan
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
i*=
NPV=
IRR=
PBP=
hari
120,545,217,000
-8,438,165,190
112,107,051,810
121,750,669,170
-8,522,546,842
113,228,122,328
279,725,479
-31,848,300
-11,431,121
-44,836,574
-401,274,582
-127,895,207
-145,000,000
-198,000,000
0
-34,077,681
-12,231,300
-47,975,134
-409,300,074
-136,847,872
-145,000,000
-150,000,000
0
-503,505,862
-780,000,000
0
-3,778,032,612
-188,901,631
-43,200,000
-6,253,925,889
105,853,125,921
26,463,281,480
79,389,844,441
503,505,862
780,000,000
-34,072,500
-503,505,862
-780,000,000
0
-4,042,494,895
-202,124,745
-43,200,000
-6,506,757,562
106,721,364,766
26,680,341,191
80,041,023,574
503,505,862
780,000,000
0
#VALUE!
0
80,639,277,802
#REF!
0
4,968,015,000
#VALUE!
#REF!