73%
73%
AK
AKTIVA LANCAR
PERLENGKAPAN
1 Lampu 5 Unit
3 P3K 1 Paket
Jumlah Biaya Perlengkapan
TOTAL MODAL
Catatan :
Perhitungan persediaan & perlengkapan dalam kurun waktu satu tahun
AKTIVA TETAP
LANCAR
Pasir
1 Truk
Jumlah Biaya Persediaan Rp 217,370,000
GKAPAN
Rp 40,000 Rp 200,000
Rp 50,000 Rp 50,000
apan Rp 250,000
Rp 217,620,000
tu satu tahun
DEPRESIASI NILAI RESIDU
Rp - 10%
Rp 3,000,000
Rp -
Rp -
Rp -
Rp -
Rp 500,000
Rp 225,000
Rp 50,000
Rp 135,000
Rp 3,910,000
Pasir
8 Kubik
AKUMULASI KEBUTUHAN PRODUKSI DAN OPERASIONAL
Harga Total
Rp 45,000 Rp 540,000
Rp 540,000
ASUMSI KENAIKAN
10%
Total Pendapatan
Total Biaya
Totals Tahun
Pendapatan Bersih
Pajak
Pendapatan Setelah Pajak
Pendapatan dari Penyusutan
Arus Kas (Saldo Kas Awal) (Rp 564,606,300.00)
Akumulasi Arus Kas (Saldo Kas Akhir) (Rp 564,606,300.00)
1 2 3
Growth 3% 3%
1 2 3
Rp 758,880,000.00 Rp 781,646,400.00 Rp 805,095,792.00
Rp 0.00 Rp 0.00 Rp 0.00
Rp 0.00 Rp 0.00 Rp 0.00
Rp 758,880,000.00 Rp 781,646,400.00 Rp 805,095,792.00
1 2 3
Rp 55,366,300.00 Rp 55,366,300.00 Rp 55,366,300.00
Rp 3,910,000.00 Rp 4,027,300.00 Rp 4,148,119.00
Rp 540,000.00 Rp 556,200.00 Rp 572,886.00
Rp 217,370,000.00 Rp 223,891,100.00 Rp 230,607,833.00
Rp 1,200,000.00 Rp 1,236,000.00 Rp 1,273,080.00
Rp 1,200,000.00 Rp 1,236,000.00 Rp 1,273,080.00
Rp 600,000.00 Rp 618,000.00 Rp 636,540.00
Rp 36,000,000.00 Rp 36,000,000.00 Rp 36,000,000.00
Rp 37,800,000.00 Rp 38,934,000.00 Rp 40,102,020.00
Rp 26,100,000.00 Rp 26,883,000.00 Rp 27,689,490.00
Rp 1,000,000.00 Rp 1,000,000.00 Rp 1,000,000.00
Rp 141,151,575.00 Rp 141,151,575.00 Rp 141,151,575.00
1 2 3
Rp 236,642,125.00 Rp 250,746,925.00 Rp 265,274,869.00
Rp 83,476,800.00 Rp 27,582,161.75 Rp 29,180,235.59
Rp 153,165,325.00 Rp 223,164,763.25 Rp 236,094,633.41
Rp 141,151,575.00 Rp 141,151,575.00 Rp 141,151,575.00
Rp 294,316,900.00 Rp 364,316,338.25 Rp 377,246,208.41
(Rp 270,289,400.00) Rp 94,026,938.25 Rp 471,273,146.66
(Rp 22,524,116.67)
-5631029.16666667
(ribuan)
3%
4
Rp 829,248,665.76
Rp 0.00
Rp 0.00
Rp 829,248,665.76
4
Rp 55,366,300.00
Rp 4,272,562.57
Rp 590,072.58
Rp 237,526,067.99
Rp 1,311,272.40
Rp 1,311,272.40
Rp 655,636.20
Rp 36,000,000.00
Rp 41,305,080.60
Rp 28,520,174.70
Rp 1,000,000.00
Rp 141,151,575.00
Rp 549,010,014.44
4
Rp 280,238,651.32
Rp 30,826,251.65
Rp 249,412,399.67
Rp 141,151,575.00
Rp 390,563,974.67
Rp 861,837,121.33