Nomor
8-12-2022
064/ACF-DIV/HK//2022 Proposal Big Plan Expansi Bengkel Otoxpert 2023
A Background
a. Meningkatkan Brand Image Kalla Group Palu 75% 85% 100% 105% 110%
kendari 75% 85% 100% 105% 110%
b. Meningkatkan Business Performance Kalla Automotiv e Pinrang 75% 85% 90% 105% 110%
c. Sebagai 2nd Cycle Ekosistem untuk tetap menjaga database pada total ekosistem Toyota
Palopo 75% 75% 100% 105% 110%
Gowa 75% 85% 100% 105% 110%
Bone 75% 85% 105% 110% 115%
Palu 1532 2487 7640 36% 24% 0% 980 1890 7640 25% 15 Operational Expenses (OPEX) 1,548,581,567 2,061,023,300 2,061,023,300 2,061,023,300 2,061,023,300
Depreciation 627,969,183 805,504,725 805,504,725 805,504,725 119,200,000
Kendari 2347 4355 5376 23% 15% 0% 1807 3702 5376 25% 15 Dealer Fee - - 189,290,622 504,774,992
Net Incom e Before Tax (NIBT) (65,812,829) 1,146,003,453 2,323,695,058 2,902,174,349 3,844,116,627
Pinrang 1532 2487 7640 15% 10% 0% 1302 2238 7640 25% 16 Tax - 170,820,212 300,072,002 603,733,876 855,852,843
Net Incom e After Tax (NIAT) (65,812,829) 975,183,242 2,023,623,056 2,298,440,473 2,988,263,784
Palopo 2026 2537 3906 32% 18% 0% 1378 2080 3906 25% 10
NPV 4,516,042,662
Bone 3121 4481 7640 32% 21% 0% 2122 3540 7640 25% 18 IRR 45.12%
Payback Period 28 2.4
Gowa 5904 3793 2552 5% 3% 0% 5609 3679 2552 25% 16 Profitability Index 2.5 5
BOD Comment :
M. Noor Iqbal Yafie Yudi Robby Wijaya Sjaiful Kasim Hariyadi Kaimuddin Imelda Jusuf Kalla Solihin Jusuf Kalla
Aftersales & Cust. First Business Development Dic. Finance Kalla
COO Kalla Toyota CFO GO OTO CEO GO OTO Presiden Directur
Division Head Div. Head Group