RUSMANTO
Direktur
CV.ABDI GRAFIKA MANDIRI
ANALISA USAHA TRADING LOGAM MULIA Ex IMPORT DUBAI
PERSENTASE
NO SUMBER ANGGARAN JUMLAH
%
1 Pagu Pinjaman Modal Usaha 100% Rp 100,000,000,000
2 Discounto 25% Rp 25,000,000,000
3 Sewa Collateral 10% Rp 10,000,000,000
4 Fee Mediator 2.50% Rp 2,500,000,000
5 Total Biaya Penyusutan /Potongan 37.50% Rp 37,500,000,000
6 Total Penerimaan Bersih Modal Usaha 62.50% Rp 62,500,000,000
100% Rp 100,000,000,000
RUSMANTO
Direktur CV
CV. ABDI GRAFIKA MANDIRI
General Trade Procurement Of Goods Service
Jl.Yudistir No.74 Kepuh Ibnu Siena RT.004 RW.014 Kelurahan. Karangpawitan Kecamatan. Karawang Barat
Kabupaten. Karawang Provinsi. Jawa Barat 41315 Email. Cv.abdigrafikamandiri@gmail.com
NO NAMA PERUSAHAAN JENIS KEGIATAN USAHA LOKASI USAHA PELAKSANA KEGIATAN USAHA JENIS ANGGARAN JANGKA WAKTU KERJASAMA PAGU ANGGARAN
SECDJULE KUOTA DISTRIBUSI PENJUALAN GKR PER BULAN TOTAL PER TAHUN
NO URAIAN VOLUME HARGA SATUAN JUMLAH HARGA
0 1 2 3 4 5 6 7 8 9 10 11 12
BULAN OKTOBER - 21 NOVEMEBR - 21 DESEMBER-21 JANUARI-22 FEBRUARI-22 MARET-22 Apr-22 MEI-22 JUNI-22 JULI-22 AGUSTUS-22 SEPTEMBER
A MODAL PEMBELIAN GKR KPSU.SGC ke PABRIK KUOTAGKR 1,000 1,000 1,000 1,000 1,000 1,000 1,000 1,000 1,000 1,100 1,200 1,200 12,500
1 Harga Pokok Pembelian 12500 MT 9,200,000 Rp 115,000,000,000 9,200,000 9,200,000,000 9,200,000,000 9,200,000,000 9,200,000,000 9,200,000,000 9,200,000,000 9,200,000,000 9,200,000,000 9,200,000,000 10,120,000,000 11,040,000,000 11,040,000,000 115,000,000,000
2 Biaya Expedisi 12500 MT 300,000 Rp 3,750,000,000 300,000 300,000,000 300,000,000 300,000,000 300,000,000 300,000,000 300,000,000 300,000,000 300,000,000 300,000,000 330,000,000 360,000,000 360,000,000 3,750,000,000
3 Total Biaya Perolehan GKR s.d Lokasi Pengiriman 12500 MT 9,500,000 Rp 118,750,000,000 9,500,000 9,500,000,000 9,500,000,000 9,500,000,000 9,500,000,000 9,500,000,000 9,500,000,000 9,500,000,000 9,500,000,000 9,500,000,000 10,450,000,000 11,400,000,000 11,400,000,000 118,750,000,000
Harga Pokok Penjulan 12500 MT 9,800,000 Rp 122,500,000,000 9,800,000 9,800,000,000 9,800,000,000 9,800,000,000 9,800,000,000 9,800,000,000 9,800,000,000 9,800,000,000 9,800,000,000 9,800,000,000 10,780,000,000 11,760,000,000 11,760,000,000 122,500,000,000
Margin Penjualan Perbulan 12500 MT 300,000 Rp 3,750,000,000 300,000 300,000,000 300,000,000 300,000,000 300,000,000 300,000,000 300,000,000 300,000,000 300,000,000 300,000,000 330,000,000 360,000,000 360,000,000 3,750,000,000
2
B BEBAN BIAYA TETAP OPS KPSU.SGC
1 Gaji Pengurus 5 Org 12 bln 25,000,000 Rp 300,000,000 25,000,000 25,000,000 25,000,000 25,000,000 25,000,000 25,000,000 25,000,000 25,000,000 25,000,000 25,000,000 25,000,000 25,000,000 300,000,000
2 Gaji Karyawan 4 Org 12 bln 15,000,000 Rp 180,000,000 15,000,000 15,000,000 15,000,000 15,000,000 15,000,000 15,000,000 15,000,000 15,000,000 15,000,000 15,000,000 15,000,000 15,000,000 180,000,000
3 Gaji Marketing 6 Org 12 bln 20,000,000 Rp 240,000,000 20,000,000 20,000,000 20,000,000 20,000,000 20,000,000 20,000,000 20,000,000 20,000,000 20,000,000 20,000,000 20,000,000 20,000,000 240,000,000
4 Oprasional Kantor 12 bln 24,000,000 Rp 288,000,000 24,000,000 24,000,000 24,000,000 24,000,000 24,000,000 24,000,000 24,000,000 24,000,000 24,000,000 24,000,000 24,000,000 24,000,000 288,000,000
C TOTAL BEBAN BIAYA TETAP PER BULAN 84,000,000 84,000,000 84,000,000 84,000,000 84,000,000 84,000,000 84,000,000 84,000,000 84,000,000 84,000,000 84,000,000 84,000,000 84,000,000 1,008,000,000
D SISA HASIL USAHA PENJUALAN GKR PER BULAN 216,000,000 216,000,000 216,000,000 216,000,000 216,000,000 216,000,000 216,000,000 216,000,000 216,000,000 246,000,000 276,000,000 276,000,000 2,742,000,000
E KUOTA PENJUALAN PER TRIWULAN 3,000 3,000 3,000 3,500
F MODAL PENJUALAN PERTRIWULAN 28,500,000,000 28,500,000,000 28,500,000,000 33,250,000,000
G PENDAPATAN PENJUALAN PER TRIWULAN 29,400,000,000 29,400,000,000 29,400,000,000 34,300,000,000
H MARGIN PENJUALAN PER TRIWULAN 900,000,000 900,000,000 900,000,000 1,050,000,000
I BIAYA TETAP PER TRIWULAN 252,000,000 252,000,000 252,000,000 252,000,000
J PENERIMAAN BERSIH HASIL USAHA / CADANGAN KAS 648,000,000 648,000,000 648,000,000 798,000,000
Keteranangan : Ciamis, 01 Agustus 2021 Ciamis, 05 Agustus 2021 Karawang, 26 Agustus 2021 Bandung , September 2021
a KPSU.Sinar Galuh Ciamis Telah Mendapatkan Kuota Gula Rafinasi Untuk 1 Tahun Minimal 12.500 Meterik Ton Di Buat Oleh, Di Periksa Oleh DiSetujui Oleh, Disetujui Oleh Aproved /Disetujui
b Minimal Pembelian Ke Pabrik 1.000 Meterik Ton PT. Supindo Bhakti
c Modal Usaha Yang di Butuhkan Rp. 10.000.000.000.00,- (sepuluh milyar rupiah)
d Cara Pembayara KPSU.Sinar Galuh Ciamis ke Pabrik GKR
1. Dp. 25% Dari 1000 Meterik Ton pada Saat GKR sedang di Loading di Pabrik
2. Sisa Pembayaran Di Bayarkan dengan Bank Garansi Senilai 75% Dari 1000 Meterik Ton GILANG ADIYASA GANI ADAM ROCHMAN PARMONO CECEP SUJANA RUSMANTO,.S.Sos Ir. AGUS YAYAN RUSTIANA
3. Cara Pembayaran GKR antara Anghota IKM KPSU.SGC Ke KPSU.SGC Cash Delivery Order (COD) Bendahara KPSU.SGC Manager Pemasaran Pengawas KPSU.SGC Ketua KPSU.SGC Personal Guarante Investor KPSU.SGC
CV. LEGIT MAKMUR JAYA
DISTRIBUTOR GULA MERAH
830,000,000
990,000,000
160,000,000 12 1,920,000,000
10000000
10,000,000
20,000,000
5,000,000
45,000,000 12 540,000,000
115,000,000 12 1,380,000,000
57,500,000 12 690,000,000
57,500,000 12 690,000,000