Sub Total 3,000 ton Tenaga Manual (Terpal) 3,300 ton 1 month 1,300 /ton 4,290,000
Loco Tambang 3.
a. PT.Kurnia 15% : 1,800 ton/month > Customer PT. TKBI 1,800 ton 1 month 25,000 /ton 45,000,000
b. PT.BDI 15% : 1,800 ton/month > Customer PT.Kurnia 1,800 ton 1 month 29,000 /ton 52,200,000
c. PT.TKBI 10% : 1,200 ton/month > Customer PT.BDI 1,800 ton 1 month 51,000 /ton 91,800,000
d. PT Omya Indonesia 10% : 1,200 ton/month > Customer PT.A Plus 1,800 ton 1 month 65,000 /ton 117,000,000
e. PT.Panca Kalsiumindo Perkasa 15% : 1,800 ton/month > PT Omya Indonesia 1,200 ton 1 month 25,000 /ton 30,000,000
f. PT. Inti Kalsium Indonesia 10% : 1,200 ton/month > PT.Panca Kalsiumindo Perkasa 1,200 ton 1 month 65,500 /ton 78,600,000
75% > PT. Inti Kalsium Indonesia 1,200 ton 1 month 52,000 /ton 62,400,000
1 Harga Matrial
a. Franco stock pile : Rp 117,500 /ton
b. Loco Tambang : Rp 90,000 /ton D Manpower 2 Orang - Staf Administrasi 1 month 3,000,000 /month 6,000,000
2 Jasa Angkut 1 Orang - Pengawas Stockpile 1 month 3,500,000 /month 3,500,000
a. Tujuan TKBI : Rp 25,000 /ton 2 Orang - Keamanan 1 month 2,000,000 /month 4,000,000
b. Tujuan Kurnia : Rp 29,000 /ton 2 Orang - Cecker 1 month 2,500,000 /month 5,000,000
c. Tujuan BDI : Rp 51,000 /ton
d. Tujuan PT.A plus : Rp 65,000 /ton E Others 1 ls - Perlengkapan ATK 1 month 2,000,000 /month 2,000,000
e. PT Omya Indonesia : Rp 25,000 /ton 1 ls - Bina Lingkungan 1 month 2,500,000 /month 2,500,000
f. PT.Panca Kalsiumindo Perkasa : Rp 65,500 /ton 1 ls - Operasional Kantor 1 month 2,000,000 /month 2,000,000
g. PT. Inti Kalsium Indonesia : Rp 52,000 /ton
SPECIFICATION
1 Looses stock pile 10% : 300 ton
2 Refaksi 4% : 360 ton
3 Kebutuhan All Material : 12,660 ton/month
4 Working hrs/days (normal) : 0.0 hours
5 Working hrs/days (lembur) : - hours/day
6 Working Days/month : 24 days
CALCULATION
TOTAL
(Rp)
(f)
1,683,000,000
684,750,000
530,790,000
18,500,000
6,500,000
1,240,540,000
Rp 97,989
Rp 1,683,000,000
Rp 442,460,000
Rp 442,460,000
11,061,500
431,398,500
EXECUTIVE SUMMARY
Waktu Operasional :
Target Penjualan Per Bulan :
HARGA ( Rp )
NO INVESTASI JUML SATUAN
SATUAN
A. BELANJA BAHAN BAKU (BATU)
1 Loco Stockpile, Jalan Provinsi 3,150 Ton 90,000
2 Sewa Stockpile 3,150 Ton 5,000
B. BIAYA LANGSUNG
I. BIAYA LOADING STOCKPILE
1 Biaya Loading Stockpile 3,000 Ton 7,500
24 Hari / Bulan
10,000
HARGA ( Rp )
TOTAL
283,500,000
15,750,000
518,000,000
817,250,000
22,500,000
3,000,000
25,500,000
N
Loco Stockpile
20,000,000
20,000,000
34,500,000
67,500,000
45,000,000
82,500,000
82,500,000
352,000,000
377,500,000
2,500,000
2,000,000
3,780,000
8,280,000
385,780,000
1,203,030,000
Lampiran FS
BIAYA - BIAYA
BPJS KETENAGAKERJAAN DAN BPJS KESEHATAN
BPJS TOTAL BIAYA BPJS
JUMLAH
KETENAGAKERJAAN KESEHATAN
NO BIDANG PEKERJAAN
JHT JKK JKM JP BULAN TAHUN
GAJI (Rp) PEKERJA JUMLAH 4%
3.70% 1.70% 0.30% 2%
A. KANTOR
1 Kepala Teknik Tambang 3,500,000 1 129,500 59,500 10,500 70,000 269,500 140,000 409,500 4,914,000
2 Pemasaran/Marketing 3,500,000 1 129,500 59,500 10,500 70,000 269,500 140,000 409,500 4,914,000
3 Administrasi & Keuangan 2,000,000 3 222,000 102,000 18,000 120,000 462,000 240,000 702,000 8,424,000
4 Staf Kantor 1,660,000 3 184,260 84,660 14,940 99,600 1,001,000 199,200 1,521,000 18,252,000
Sub Total - A 8 665,260 305,660 53,940 359,600 2,002,000 719,200 3,042,000 36,504,000
B. BAGIAN PRODUKSI
1. Tambang
a. Pengawas Tambang 2,500,000 1 92,500 42,500 7,500 50,000 192,500 100,000 292,500 3,510,000
b. Ka. Muat Manual 2,000,000 1 74,000 34,000 6,000 40,000 154,000 80,000 234,000 2,808,000
c. Ka. Alat & Angkutan 2,250,000 1 83,250 38,250 6,750 45,000 173,250 90,000 263,250 3,159,000
d. Operator Alat Berat 3,000,000 2 222,000 102,000 18,000 120,000 462,000 240,000 702,000 8,424,000
e. Pembantu Operator Alat Berat 1,700,000 2 125,800 57,800 10,200 68,000 261,800 136,000 397,800 4,773,600
f. Administrasi Tambang 1,660,000 2 122,840 56,440 9,960 66,400 255,640 132,800 388,440 4,661,280
Sub Total - B 9 553,890 254,490 44,910 299,400 1,152,690 598,800 1,751,490 21,017,880
C. BENGKEL
1 Teknisi 2,000,000 2 148,000 68,000 12,000 80,000 308,000 160,000 468,000 5,616,000
2 Pembantu Teknisi 1,660,000 2 122,840 56,440 9,960 66,400 255,640 132,800 388,440 4,661,280
Sub Total - C 4 270,840 124,440 21,960 146,400 563,640 292,800 856,440 10,277,280
D. KEAMANAN
1 Satpam 1,660,000 4 245,680 112,880 19,920 132,800 511,280 265,600 776,880 9,322,560
Sub Total - D 4 245,680 112,880 19,920 132,800 511,280 265,600 776,880 9,322,560
TOTAL BIAYA BPJS KETENAGAKERJAAN DAN BPJS KESEHATAN = 25 1,735,670 797,470 140,730 938,200 4,229,610 1,876,400 6,426,810 77,121,720
Lampiran FS
Catatan:
1. Data di atas sudah termasuk data perusahaan pemegang izin (Wilayah IUP/KK/PKP2B), perusahaan jasa pertambangan inti dan non inti
2. Apabila realisasi di tahun sebelumnya tidak tercapai sesuai dengan rencana, maka agar dijelaskan di dalam laporan RKTTL alasannya
3. Menggunakan mata uang rupiah atau mata uang asing secara konsisten
4. Biaya per triwulan bukan kumulatif dari triwulan sebelumnya
Lampiran FS
Total - -
Total - -
Total 15 52,500,000.00
RENCANA
PENJUALAN BATU GAMPING
PER BULAN
HARGA (Rp)
NO TUJUAN / BUYER % VOLUME
PER TON
All Size 100% 10,000 Ton
1. PT. Pindo Delli 10% 1,000 Ton 106,000
2. PT. TKBI 10% 1,000 Ton 115,000
3. PT. Omya Indonesia 10% 1,000 Ton 115,000
4. PT. Kurnia 15% 1,500 Ton 125,000
5. PT. BDI 15% 1,500 Ton 150,000
6. PT. Inti Kalsium Indonesia 10% 1,000 Ton 125,000
7. PT. Panca Kalsiumindo Perkasa 15% 1,500 Ton 150,000
8. PT. Aplus Pasific 15% 1,500 Ton 170,000
TOTAL TARGET PENDAPATAN PER BULAN =
TOTAL TARGET PENDAPATAN PER TAHUN =
NG
HARGA (Rp)
TOTAL
106,000,000
115,000,000
115,000,000
187,500,000
225,000,000
125,000,000
225,000,000
255,000,000
1,353,500,000
16,242,000,000
HARGA POKOK PENJUALAN (HPP)
DAN
LABA - RUGI
TRADING BATU GAMPING
NO DISCRIPTIONS JUMLAH
A. PENDAPATAN PENJUALAN
1. PT. Pindo Delli
2. PT. TKBI
3. PT. Omya Indonesia
4. PT. Kurnia
5. PT. BDI
6. PT. Inti Kalsium Indonesia
7. PT. Panca Kalsiumindo Perkasa
8. PT. Aplus Pasific
TOTAL PENDAPATAN PENJUALAN =
JUMLAH
Rp 106,000,000.00
Rp 115,000,000.00
Rp 115,000,000.00
Rp 187,500,000.00
Rp 225,000,000.00
Rp 125,000,000.00
Rp 225,000,000.00
Rp 255,000,000.00
Rp 1,353,500,000.00
1,203,030,000
150,470,000
Rp 7,523,500.00
Rp 142,946,500.00
11.9%
84,000
8 Bulan 5 Hari
Lampiran FS
B. PENDAPATAN PENJUALAN
1 Lumps - A 2,700,000,000 2,970,000,000 3,267,000,000 3,593,700,000 3,953,070,000
2 Lumps - B 3,060,000,000 3,366,000,000 3,702,600,000 4,072,860,000 4,480,146,000
3 Fines #NAME? #NAME? #NAME? #NAME? #NAME?
TOTAL PENDAPATAN PENJUALAN #NAME? #NAME? #NAME? #NAME? #NAME?
C. BIAYA LANGSUNG
1. Biaya Bahan Baku Produksi
a. Bahan Baku (Batu Gamping) #REF! #REF! #REF! #REF! #REF!
b. Biaya Angkut (trucking) ke stockpile #REF! #REF! #REF! #REF! #REF!
TOTAL BIAYA BAHAN BAKU PRODUKSI #REF! #REF! #REF! #REF! #REF!
2. Biaya Overhead Produksi
a. BBM (Solar Industri) Alat Berat #REF! #REF! #REF! #REF! #REF!
b. Biaya Sewa Alat Berat (2 Unit) #REF! #REF! #REF! #REF! #REF!
c. Maintanance & Repair (Oli, Grease, V-Belt, dll) #REF! #REF! #REF! #REF! #REF!
d. Biaya Listrik Crusher #REF! #REF! #REF! #REF! #REF!
e. Gaji Karyawan Produksi #REF! #REF! #REF! #REF! #REF!
TOTAL BIAYA OVERHEAD PRODUKSI #REF! #REF! #REF! #REF! #REF!
TOTAL BIAYA LANGSUNG #REF! #REF! #REF! #REF! #REF!
RATIO ANALISYS
PERHITUNGAN DETERMINISTIK
RENCANA CRUSHING BATU GAMPING
YEARS
NO DISCRIPTION 0 2022 2023 2024 2025 2026 JUMLAH
1 2 3 4 5 6
3 Biaya - Biaya
a. Biaya Produksi Langsung
1. Biaya Produksi #REF! #REF! #REF! #REF! #REF!
b. Biaya Tidak Langsung #REF! #REF! #REF! #REF! #REF!
d. Depresiasi #NAME? #NAME? #NAME? #NAME? #NAME?
Total Biaya = #REF! #REF! #REF! #REF! #REF! #REF!
4 Arus Kas Sebelum Pajak (( -1 + 2 ) - 3) #NAME? #NAME? #NAME? #NAME? #NAME? #NAME?
5 Pajak 30% #NAME? #NAME? #NAME? #NAME? #NAME? #NAME?
6 Arus Kas Setelah Pajak (4 - 5) #NAME? #NAME? #NAME? #NAME? #NAME? #NAME?
7 Depresiasi 0.00 #NAME? #NAME? #NAME? #NAME? #NAME?
8 Arus Kas Bersih #NAME? #NAME? #NAME? #NAME? #NAME? #NAME?
9 Akumulasi Arus Kas Bersih #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME?
B ANALISA KEEKONOMIAN
1 NPV ; Net Present Value = #NAME?
2 IRR ; Internal Rate of Return = #NAME?
3 PI ; Probability Index = #NAME?
4 POT ; Payback Of Time (Payback Period) = #NAME?
5 BEP ; Break Event Point (Waktu) = 2 Tahun 4 Bulan
Break Event Point (Tonase) = 546.000 Ton
6 ROI ; Return On Investment = #NAME?
~ avg. cash in flows : :
~ avg. amount of invested : - BEP Waktu :
CASH FLOW ANALI
LIMESTONE CRUSHING PRO
CAPACITY 240.000 TONS PE
PT. JAYA KATWANG
DISCRIPTIONS
Total Cash In
Total Biaya
Cash OUT
Overhead
Biaya Langsung
Biaya Tidak Langsung
Loan interest @ 15% p.a
Total Cash Out
Net Cash Flow
Cummulative Net Cash Flow
284
518
Positif Cashflow = -
Pay Back Period = #NAME?