No Uraian Jumlah (Rp)

1 Mesin Penggilingan Daging 1,235,000,000

2 Masin Mixer 652,500,000
3 Mesin Pencetakan Daging 265,090,000
4 Kopressor 15,000,000
5 Pendingin (Cold Stored) 45,870,000
6 Mesin Cacah (Pisau, gergaji, alat cincang) 75,950,000
7 Mesin Vacuum 15,480,000
8 Kipas Angin 5,600,000
9 Packiging dan mesin lackband 7,500,000
10 Print coding expired 5,000,000
11 Konveyor Pengering 245,500,000
12 Bak Rebus Baso 25,750,000
13 Boillier (mesin pemanas) 150,750,000
14 Kendaraan (2 bh truck colt Diesel) 784,500,000
15 Palet 25,450,000
16 Tanah dan Bangunan 2,565,000,000

17 Produksi baso/hari (0.5 ton @ Rp.18.000) 9,000,000

TOTAL 6,119,940,000
Bulan Cashflow Present Value Interest
0 6,119,940,000
1
NPV 8,714,404,932
IRR

Tahun cashflow pv bunga

0 6,119,940,000 12%
1 -Rp963,338,114.90 -Rp5,464,232,147.32
2 -Rp963,338,114.90 Rp963,338,114.90
3 -Rp963,338,114.90 Rp963,338,114.90
4 -Rp963,338,114.90 Rp963,338,114.90
5 -Rp963,338,114.90 Rp963,338,114.90

NPV -Rp2,266,283,708.45
IRR -13%
12%
12%

Periode
5
 Plafon Rp. 6.119.940.000
Tenor 12 bulan
Suku Bunga 12%

Bulan Pokok Saldo Pinjaman

Rp. 6.119.940.000
1
2
3
4
5