Professional Documents
Culture Documents
Note : Merujuk MoM permintaan PT. Pertamina EP Aset V di Tanjung Field (Kalimantan) dengan Kajian sebagai berikut
Harga
No Komponen Biaya Satuan Jumlah Fisik per Satuan
Rp
1 DRUPS Unit kVA 4 12,500,000
2 MPB (MAIN PANEL BOARD) Set 4 2,196,908,000
3 UTP Set 4 380,000,000
4 ATP (Auxiliary Transformer Panel) Set 4 108,000,000
5 RSP (Redundant Starting Panel) Set 4 98,000,000
6 DC Panel 110 V 20A Set 4 100,700,000
7 Vertical Remote Radiator Set 4 350,000,000
8 Exhaust Silencer Set 4 100,095,000
9 Attenuator & louver Set 4 118,000,000
10 Bulk Tank Set 4 350,000,000
11 Daily tank Set 4 52,300,000
12 Grounding System Set 4 52,500,000
13 Fuel Polishing Lot 1 50,000,000
14 Cabling System Set 4 460,215,000
15 Floor Epoxy m2 200 325,000
16 Battery Starter Set 4 25,000,000
17 Bulk material + Consumable Parts Set 4 150,000,000
18 Rental Load Bank Set 4 92,000,000
19 Operational Project Management Lot 4 175,000,500
20 Shipment Tax and Custom clearence Lot 4 1,200,000,000
21 Site Handling Lot 4 245,000,000
22 Power House m2 800 5,500,000
Biaya per
No Struktur biaya Satuan Jumlah Fisik satuan
Rp
1 Scope Perawatan Harian
2 a. Cek temperatur Diesel Engine
3 b. Sistem Bahan Bakar
4 c. Sistem Pendingin
Lot 1 Rp -
5 d. Freewheel Clutch
6 e. Perubahan Sound Level Comparasion
7 f. Cleaning debu dan pasir
8 g. Cek sistem alarm indikator UCP/BCP
9 Scope Perawatan Mingguan
10 a. Auto Mode Logging
11 b. Cek UCP Panel
12 c. Lamp Test UCP/BCP
13 d. Cek Baterai dan Oil Level Diesel
14 e. Cek Pre-Heating & Pre Lubrication
Lot 1 Rp -
15 f. Cek Induction Coupling
16 g. Cek GMN Freewheel Clutch
17 h. Cek Generator
18 i. Cek Sistem Pendingin
19 j. Cek Sistem Bahan Bakar
20 g. Cek sistem alarm indikator UCP/BCP
21 Scope Perawatan Bulanan
Lot 1 Rp -
22 a. System Test Logging
23 b. Diesel Test Logging
24 c. Lamp Test UCP/BCP Lot 1 Rp -
25 d. Cek Baterai dan Oil Level Diesel
26 e. Cek Pre-Heating & Pre Lubrication
27 f. Cek Induction Coupling
28 Scope Perawatan Minor (6 Bulan)
29 a. Greasing setiap 3 Bulan Drum 1 Rp 10,000,000
30 b. Greasing setiap 6 Bulan
31 Scope Perawatan Major (12 Bulan)
kVA 1 Rp 50,000
32 a. Perawatan Mesin Interval 1 Tahun
33 Scope Perawatan Major (5 Tahun)
kVA 1 Rp 75,000
34 a. Overhaul
35 Karyawan Engineer Orang/Bulan 1 Rp 5,000,000
Operasional Cost Orang/Bulan 1 Rp 4,500,000
36
37 Listrik, Telepon, Air Bulan 1 Rp 3,000,000
38 Sewa Kantor SPV Bulan 1 Rp 10,000,000
n Kajian sebagai berikut
Umur
Ekonomis
(tahun)
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
Keterangan
UMK + Tunjangan
Akomodasi (Penginapan,
Makan, Transport)
Cost untuk keperluan
kantor
Asumsi Untuk Analisis Keuangan
2 Bahan Pengasin
a. Garam kg 1,500 300 450,000
b. Tanah liat kg 4,500 250 1,125,000
3 Bahan Pembantu
a. Minyak tanah liter 150 1,200 180,000
b. Sabun bungkus 30 2,000 60,000
c. Alas jerami Kg 250 25 6,250
d. Bensin liter 350 2,800 980,000
4 Bahan Pengemasan
a. Pengemas plastik unit 6,250 150 937,500
b. Peti Kemas Kayu Unit 500 15,000 7,500,000
b. Biaya Tetap -
5,400,000
13,500,000
2,160,000
720,000
75,000
11,760,000
11,250,000
90,000,000
6,000,000
6,000,000
12,000,000
9,600,000
1,293,465,000
Total Biaya
1 Tahun
###
###
###
###
###
###
###
###
###
###
###
###
49,920,000
Biaya Per Tahun
9,000,000
9,000,000
1,343,385,000
9,000,000
1,352,385,000
kan adalah sama dengan biaya operasional dan over head cost untuk
ama (kecuali biaya overhead panci, kompor minyak dan peti kemas yang
n), karena pendapatan dari penjualan produk baru diterima setelah 30 hari.
Proyeksi Produksi Dan Pendapatan Kotor
PENJUALAN
HARGA
NO Produk VOLUME UNIT 1
JUAL
BULAN
1 Telur asin 148,500 butir 800 ###
TOTAL ###
PENJULAN
1 TAHUN
1,425,600,000
1,425,600,000
Angsuran Kredit Investasi
Tahun
No Uraian
1 2 3
A Penerimaan ###
Total Penerimaan ### ### ###
B Pengeluaran ###
i. Biaya Variabel ### ### 1,293,465,000
ii. Biaya Tetap 49,920,000 49,920,000 49,920,000
iii. Depresiasi 27,996,429 27,996,429 27,996,429
iv. Angsuran Bunga 28,443,085 17,252,363 6,061,641
v. Biaya Pemasaran/Distribu 9,000,000 9,000,000 9,000,000
Total Pengeluaran ### ### ###
B Arus Keluar
1. Biaya Investasi 173,525,000 - - 15,000,000
2. Biaya Variabel 1,293,465,000 1,293,465,000 1,293,465,000
3. Biaya Tetap 49,920,000 49,920,000 49,920,000
4. Angsuran Pokok 79,933,729 79,933,729 79,933,729
5. Angsuran Bunga 28,443,085 17,252,363 6,061,641
6. Pajak 2,516,323 4,194,931 5,873,540
7. Biaya Pemasaran/Distribusi 9,000,000 9,000,000 9,000,000
Total Arus Keluar 173,525,000 1,463,278,138 1,453,766,024 1,459,253,910
Arus Keluar unt Menghitung IRR 173,525,000 1,354,901,323 1,356,579,931 1,373,258,540
Tahun Ke . . .
URAIAN 0 1 2 3
AKTIVA LANCAR
1. Kas 52,057,500
2. Bank 118,333,688 0 0 0
3. Piutang 0 128,399,242 108,683,025 128,399,242
4. Persediaan 0 55,028,246 55,028,246 55,028,246
Jumlah Aktiva lancar 170,391,188 183,427,488 163,711,271 183,427,488
AKTIVA TETAP
1. Kendaraan, mesin & peralatan 121,467,500 121,467,500 121,467,500 121,467,500
2. Akumulasi Penyusutan 0 27,996,429 55,992,857 83,989,286
Jumlah Aktiva tetap 121,467,500 93,471,071 65,474,643 37,478,214
HUTANG
1. Hutang dagang
2. Bank 239,801,188 159,867,459 79,933,729 0
Jumlah Hutang 239,801,188 159,867,459 79,933,729 0
MODAL
1. Modal sendiri 52,057,500 102,771,938 102,771,938 102,771,938
2. Laba ditahan 0 14,259,163 38,030,440 71,313,831
Rasio Likuiditas
- Current Ratio 71.1 114.7 204.8 NA
Rasio Profitabilitas
- Net Profit Margin 1.0 1.7 2.3
- Return on Investment 8.2 13.7 19.2
- Return on Equty 27.4 20.3 23.6
B Arus Keluar
1. Biaya Investasi 173,525,000 - - 15,000,000
2. Biaya Variabel - - -
3. Biaya Tetap 49,920,000 49,920,000 49,920,000
4. Angsuran Pokok 79,933,729 79,933,729 79,933,729
5. Angsuran Bunga 28,443,085 17,252,363 6,061,641
6. Pajak 2,516,323 4,194,931 5,873,540
7. Biaya Pemasaran/Distribusi 9,000,000 9,000,000 9,000,000
Total Arus Keluar 173,525,000 169,813,138 160,301,024 165,788,910
Arus Keluar unt Menghitung IRR 173,525,000 61,436,323 63,114,931 79,793,540
B Arus Keluar
1. Biaya Investasi 173,525,000 - - 15,000,000
2. Biaya Variabel - - -
3. Biaya Tetap 49,920,000 49,920,000 49,920,000
4. Angsuran Pokok 79,933,729 79,933,729 79,933,729
5. Angsuran Bunga 28,443,085 17,252,363 6,061,641
6. Pajak 2,516,323 4,194,931 5,873,540
7. Biaya Pemasaran/Distribusi 9,000,000 9,000,000 9,000,000
Total Arus Keluar 173,525,000 169,813,138 160,301,024 165,788,910
Arus Keluar unt Menghitung IRR 173,525,000 61,436,323 63,114,931 79,793,540
B Arus Keluar
1. Biaya Investasi 173,525,000 - - 15,000,000
2. Biaya Variabel 1,293,465,000 1,293,465,000 1,293,465,000
3. Biaya Tetap 49,920,000 49,920,000 49,920,000
4. Angsuran Pokok 79,933,729 79,933,729 79,933,729
5. Angsuran Bunga 28,443,085 17,252,363 6,061,641
6. Pajak 2,516,323 4,194,931 5,873,540
7. Biaya Pemasaran/Distribusi 9,000,000 9,000,000 9,000,000
Total Arus Keluar 173,525,000 1,463,278,138 1,453,766,024 1,459,253,910
Arus Keluar unt Menghitung IRR 173,525,000 ### ### ###
B Arus Keluar
1. Biaya Investasi 173,525,000 - - 15,000,000
2. Biaya Variabel 1,293,465,000 1,293,465,000 1,293,465,000
3. Biaya Tetap 49,920,000 49,920,000 49,920,000
4. Angsuran Pokok 79,933,729 79,933,729 79,933,729
5. Angsuran Bunga 28,443,085 17,252,363 6,061,641
6. Pajak 2,516,323 4,194,931 5,873,540
7. Biaya Pemasaran/Distribusi 9,000,000 9,000,000 9,000,000
Total Arus Keluar 173,525,000 1,463,278,138 1,453,766,024 1,459,253,910
Arus Keluar unt Menghitung IRR 173,525,000 ### ### ###
B Arus Keluar
1. Biaya Investasi 173,525,000 - - 15,000,000
2. Biaya Variabel - - -
3. Biaya Tetap 49,920,000 49,920,000 49,920,000
4. Angsuran Pokok 79,933,729 79,933,729 79,933,729
5. Angsuran Bunga 28,443,085 17,252,363 6,061,641
6. Pajak 2,516,323 4,194,931 5,873,540
7. Biaya Pemasaran/Distribusi 9,000,000 9,000,000 9,000,000
Total Arus Keluar 173,525,000 169,813,138 160,301,024 165,788,910
Arus Keluar unt Menghitung IRR 173,525,000 61,436,323 63,114,931 79,793,540
B Arus Keluar
1. Biaya Investasi 173,525,000 - - 15,000,000
2. Biaya Variabel - - -
3. Biaya Tetap 49,920,000 49,920,000 49,920,000
4. Angsuran Pokok 79,933,729 79,933,729 79,933,729
5. Angsuran Bunga 28,443,085 17,252,363 6,061,641
6. Pajak 2,516,323 4,194,931 5,873,540
7. Biaya Pemasaran/Distribusi 9,000,000 9,000,000 9,000,000
Total Arus Keluar 173,525,000 169,813,138 160,301,024 165,788,910
Arus Keluar unt Menghitung IRR 173,525,000 61,436,323 63,114,931 79,793,540
r = 14%
(konst ###
ParameteThn 0 Thn 1 Thn 2 Thn 3 Thn 4 Thn 5 Thn 6 Thn 7 Thn 8 Thn 9 Thn 10
n 0 1 2 3 4 5 6 7 8 9 10
r 14% ### 14% 14% 0.14 0.14 0 0 14% 14% 14%
1+r 1.14 1.14 1.14 1.14 1.14 1.14 1 1 1.14 1.14 1.14
(1+r)n 1.00 1.14 1.30 1.48 1.69 1.93 2.19 2.50 2.85 3.25 3.71
DF *)
1/(1+r)n ### ### ### ### ### ### ### ### ### ### ###
Keterangan *)
: Nilai DF akan berubah jika r thn 1, 2 .. n diganti sesuai dengan nilai r yang diinginkan
uk per tahun
11 12 13 14 15 16 17 18 19 20 21 22 23
11 12 13 14 15 16 17 18 19 20 21 22 23
14% 14% 14% 14% 14% 14% 14% 14% 14% 14% 14% 14% 14%
1.14 1.14 1.14 1.14 1.14 1.14 1.14 1.14 1.14 1.14 1.14 1.14 1.14
4.23 4.82 5.49 6.26 7.14 8.14 9.28 10.58 12.06 13.74 15.67 17.86 20.36
### ### ### ### ### ### ### ### ### ### ### ### ###
### 0.0378