EV-Ekonomi 1,5 Ton
EV-Ekonomi 1,5 Ton
3 Labor (Operator)
Cleaning servis 2 Org @ Rp. 750.000/Bln Rp 18,000,000.00 Org/Thn
Operator 6 Org @ Rp. 2.000.000/bln Rp 144,000,000 Org/Thn
Administrasi 1 Org @ Rp. 1.500.000/bln Rp 18,000,000 Org/Thn
Marketing 1 Org @ Rp. 1.500.000/Bln Rp 18,000,000 Org/Thn
Analist 1 Org @ Rp. 1.500.000 Rp 18,000,000 Org/Thn
Sopir 1 Org, Rp. 1000000/Bln Rp 12,000,000 Org/Thn
Teknisi 1 Org @ Rp. 1.500.000 Rp 18,000,000 Org/Thn
Total gaji Rp 246,000,000 Org/Thn
4 Manager & Kepala seksi
Kepala Seksi 3 Orang x @ Rp. 4.000.000/Bln 144,000,000 Org/Thn
Manager 60,000,000 Org/Thn
Total gaji Rp 204,000,000 Org/Thn
5 Perawatan/Maintenance
Biaya perawatan diasumsikan 1% dari Sales pertahun 14,850,000 /Thn
6 Transfortasi (Sewa Angkutan Bahan baku dan Produk)
Bahan Baku disuaikan di tempat @Rp. 2.000.000,- 32,000,000 /Thn
Jadi direct Manufacturing Cost/Biaya Produksi Lansung 10,741,700,000 /Thn
1 Adminitrsi
Administrasi = 1% dari Total Manufacturing Cost Rp. 12,733,876 /Bln
2 Promosi 152,806,508 /Thn
1% dari penjualan total Rp. 1,237,500 /Bln
Jadi 14,850,000 /Thn
Biaya General Expence Rp. 13,971,376 /Bln
Rp. 167,656,508 /Thn
Analisa Kelayakan
Pb .
PSb = x 100 %
=S
=
Per cent Profit On Sales Setelah Pajak (Psa)
Pa .
PSb = x 100 %
S
=
II Percent Return On Investment (ROI)
ROI sebelum pajak
Pb .
ROI b = x 100 %
FC
Ra = Regulated Expanse
Karyawan = 246,000,000
Supervision = 204,000,000
Laboratorium = 2,880,000
General Expanse = 13,971,376
Maintenance = 14,850,000
Ra 481,701,376
Sa = Sales Prices
Sales Prices = 1,485,000,000.00
Va = Variabel Expanse
Bahan Baku = 9,900,000,000
Utilitas = 344,850,000
Va 10,244,850,000
BEP = -12%
FC + WC
[ ( 1+ i ) ] n =[ ( 1+i )n−1 + .. . . .. . .+ ( 1+i )+1 ]+ WC +SV
C C
FC : Fixed Cost = Rp 5,520,000,000.00
WC : Working Capital = Rp 1,273,387,566.67 /Thn
SV : Salve Volue = Rp 300,000,000.00
C : Annual Cash Flow = Profit afte Tax + Finance + Depresiasi
Propit afte tax = #REF! Rp./Thn
C : Annual Cash Flow = #REF!
n : Umur Pabrik = 15 thn
i : interest
VI ANALISA KEUNTUNGAN
1 Keuntungan Sebelum Pajak (P.b) Rp./Bln 2,593,948,624
2 Keuntungan Setelah pajak (P.a) = 10% dari Sales Rp./Bln 1,686,066,606
VI ANALISA KELAYAKAN
1 Per cent Profit On Sales
Per cent Profit On Sales Sebelum Pajak (Psb) % -
Per cent Profit On Sales Setelah Pajak (Psa) % -
2 Percent Return On Investment (ROI)
Sebelum Pajak (ROI.b) % -
Setelah Pajak (ROI. a) % 30.54
3 Pay Out Time (POT)
Sebelum Pajak (POT.b) Thn 2.7
Setelah Pajak (POT. a) Thn #REF!
4 Break Event Point (BEP) % (11.60)
5 Shut Down Poin (SDP) % (1.59)
Tabel. Estimasi Kapasitas Keuntungan dan Kerugian untuk Kapasitas Pabrik CPO 50 Ton TBS/Hari