Free Essay

Mapala

In: Science

Submitted By imanpraw177
Words 1885
Pages 8
Proyeksi Penjualan | 2015 | 2016 | 2017 | 2018 | 2019 | Unit Terjual (Unit) | 8000 | 8800 | 9680 | 10648 | 11713 | Harga/Unit (Rp) | Rp 400.000 | Rp 424.000 | Rp 449.440 | Rp 476.406 | Rp 504.991 | Harga/Unit (€) | Rp 26 | Rp 28 | Rp 30 | Rp 31 | Rp 33 | Total Penjualan (Rupiah) | Rp 3.200.000.000 | Rp 3.731.200.000 | Rp 4.350.579.200 | Rp 5.072.775.347 | Rp 5.914.856.055 |

Struktur Pendanaan

Investasi Dibutuhkan | | | Rp 800.000.000 | | | | | Struktur Pendanaan | | Presentase | Jumlah | | Modal Pribadi | | 60% | Rp 480.000.000 | | Utang Bank | | 40% | Rp 320.000.000 | | Utang Pihak Lainnya | | 0% | Rp - |

Simulasi Pinjaman Bunga Pinjaman | 10% | Jangka Waktu Pinjaman | 4 Tahun | Pokok Pinjaman | Rp 320.000.000 | Tanggal Peminjaman | 2015 | Angsuran Per Bulan | (Rp100.950.657,19) |

Skema Angsuran | Tahun | Pokok Hutang Awal Tahun | Bunga | Angsuran | Hutang Akhir Tahun | 2015 | Rp 320.000.000 | Rp 32.000.000 | (Rp100.950.657,19) | Rp 251.049.343 | 2016 | Rp 251.049.343 | Rp 5.104.934 | (Rp100.950.657,19) | Rp 175.203.620 | 2017 | Rp 175.203.620 | Rp 17.520.362 | (Rp100.950.657,19) | Rp 91.773.325 | 2018 | Rp 91.773.325 | Rp 9.177.332 | (Rp100.950.657,19) | Rp - |

Komponen Biaya
Rincian Harga Pokok Penjualan | | | 2015 | 2016 | 2017 | 2018 | 2019 | Unit Terjual | 8000 | 8800 | 9680 | 10648 | 11712,8 | Biaya Produk | | | | | | | Harga Produk dari Supplier | Rp 200.000 | Rp 212.000 | Rp 224.720 | Rp 238.203 | Rp 252.495 | | Tambahan Biaya Ekspor per Unit | | | | | | | | Packaging Cost | 18.750 | 19.875 | 21.068 | 22.332 | 23.671 | | | Handling Cost | 5.000 | 5.300 | 5.618 | 5.955 | 6.312 | | | Tax Cost | 40.000 | 42.400 | 44.944 | 47.641 | 50.499 | | | Other Additional Cost | 30.000 | 31.800 | 33.708 | 35.730 | 37.874 | Total Harga Pokok Penjualan per Unit | Rp 293.750 | Rp 311.375 | Rp 330.058 | Rp 349.861 | Rp 370.853 | | | | | | | | | Total Harga Pokok Penjualan | Rp2.350.000.000 | Rp2.740.100.000 | Rp3.194.956.600 | Rp3.725.319.396 | Rp4.343.722.415 |

Rincian Biaya Packaging | 2015 | 2016 | 2017 | 2018 | 2019 | Dimensi per Unit (m3) | 0,0375 | 0,0375 | 0,0375 | 0,0375 | 0,0375 | Harga per m3 (Rupiah) | Rp 500.000 | Rp 530.000 | Rp 561.800 | Rp 595.508 | Rp 631.238 | Packaging Cost per Unit | Rp 18.750 | Rp 19.875 | Rp 21.068 | Rp 22.332 | Rp 23.671 | Unit Terjual | 8.000 | 8.800 | 9.680 | 10.648 | 11.713 | Total Packaging Cost | Rp 150.000.000 | Rp 174.900.000 | Rp 203.933.400 | Rp 237.786.344 | Rp 277.258.878 |

Komponen Biaya
Biaya Pembelian Aset Tetap
Peralatan
Description | Volume (unit) | @ | Total | Meja Kantor Uno Extra | 18 | Rp 600.000 | Rp 10.800.000 | Meja Meeting Aditech FM-11 | 1 | Rp 360.000 | Rp 360.000 | Kursi Kantor Indachi D-3007 | 8 | Rp 510.000 | Rp 4.080.000 | Lemari Arsip Orbitrend OSR-1080 | 2 | Rp 1.216.600 | Rp 2.433.200 | Lemari Arsip Yamanaka Y -304 | 5 | Rp 1.930.000 | Rp 9.650.000 | Brankas Diplomat A120 CCL | 1 | Rp 10.906.000 | Rp 10.906.000 | PC Komputer | 10 | Rp 3.500.000 | Rp 35.000.000 | Printer Canon iR 3045 | 1 | Rp 11.250.000 | Rp 11.250.000 | DSLR Canon 60D | 1 | Rp 8.500.000 | Rp 8.500.000 | Aksesoris DSLR | 1 | Rp 3.500.000 | Rp 3.500.000 | Sofa Set | 1 | Rp 5.500.000 | Rp 5.500.000 | Peralatan Kantor Lainnya | 2 | Rp 3.500.000 | Rp 7.000.000 | Total Biaya Peralatan | | | Rp 63.179.200 |

Aset Tetap Lainnya Tanah | Rp 58.000.000 | Bangunan | Rp 80.000.000 | Kendaraan | Rp 100.000.000 | Mesin Jahit | Rp 50.000.000 | Total | Rp 288.000.000 |

Komponen Biaya
Biaya Lain-lain
Biaya Pemasaran | 2015 | 2016 | 2017 | 2018 | 2019 | Sewa Hosting dan Server | Rp 3.960.000 | Rp 3.960.000 | Rp 3.960.000 | Rp 3.960.000 | Rp 3.960.000 | Internet | Rp 8.400.000 | Rp 8.400.000 | Rp 8.400.000 | Rp 8.400.000 | Rp 8.400.000 | Total Biaya Pemasaran | Rp 12.360.000 | Rp 12.360.000 | Rp 12.360.000 | Rp 12.360.000 | Rp 12.360.000 |

Biaya Lain-lain | 2015 | 2016 | 2017 | 2018 | 2019 | Sewa Bangunan | Rp 30.000.000 | Rp 31.800.000 | Rp 33.708.000 | Rp 35.730.480 | Rp 37.874.309 | Biaya Telepon | Rp 3.600.000 | Rp 3.816.000 | Rp 4.044.960 | Rp 4.287.658 | Rp 4.544.917 | Biaya Listrik | Rp 3.600.000 | Rp 3.816.000 | Rp 4.044.960 | Rp 4.287.658 | Rp 4.544.917 | Biaya Air | Rp 2.400.000 | Rp 2.544.000 | Rp 2.696.640 | Rp 2.858.438 | Rp 3.029.945 | Total Biaya Lain-lain | Rp 39.600.000 | Rp 41.976.000 | Rp 44.494.560 | Rp 47.164.234 | Rp 49.994.088 |

Rincian Beban Gaji Karyawan Rincian Gaji Bulanan (2015) | | Jumlah | Gaji Bulanan | Total Gaji Setahun | CEO | 1 | Rp 7.000.000 | Rp 84.000.000 | Financial Manager | 1 | Rp 5.500.000 | Rp 66.000.000 | Financial Staff | 2 | Rp 4.000.000 | Rp 48.000.000 | Marketing Manager | 1 | Rp 4.500.000 | Rp 54.000.000 | Marketing Staff | 3 | Rp 3.000.000 | Rp 36.000.000 | HR Manager | 1 | Rp 4.000.000 | Rp 48.000.000 | Operation Manager | 1 | Rp 4.500.000 | Rp 54.000.000 | Supply Chain and Transportation Staff | 2 | Rp 2.500.000 | Rp 30.000.000 | Packaging Staff | 6 | Rp 1.500.000 | Rp 18.000.000 | Total Gaji Karyawan | | Rp 36.500.000 | Rp 438.000.000 |

Proyeksi Kenaikan Gaji Tahunan | | 2015 | 2016 | 2017 | 2018 | 2019 | CEO | Rp 84.000.000 | Rp 89.040.000 | Rp 94.382.400 | Rp 100.045.344 | Rp 106.048.065 | Financial Manager | Rp 66.000.000 | Rp 69.960.000 | Rp 74.157.600 | Rp 78.607.056 | Rp 83.323.479 | Financial Staff | Rp 48.000.000 | Rp 50.880.000 | Rp 53.932.800 | Rp 57.168.768 | Rp 60.598.894 | Marketing Manager | Rp 54.000.000 | Rp 57.240.000 | Rp 60.674.400 | Rp 64.314.864 | Rp 68.173.756 | Marketing Staff | Rp 36.000.000 | Rp 38.160.000 | Rp 40.449.600 | Rp 42.876.576 | Rp 45.449.171 | HR Manager | Rp 48.000.000 | Rp 50.880.000 | Rp 53.932.800 | Rp 57.168.768 | Rp 60.598.894 | Operation Manager | Rp 54.000.000 | Rp 57.240.000 | Rp 60.674.400 | Rp 64.314.864 | Rp 68.173.756 | Supply Chain and Transportation Staff | Rp 30.000.000 | Rp 31.800.000 | Rp 33.708.000 | Rp 35.730.480 | Rp 37.874.309 | Packaging Staff | Rp 18.000.000 | Rp 19.080.000 | Rp 20.224.800 | Rp 21.438.288 | Rp 22.724.585 | Total Gaji Karyawan | Rp 438.000.000 | Rp 464.280.000 | Rp 492.136.800 | Rp 521.665.008 | Rp 552.964.908 |

Proyeksi Laporan Laba-Rugi | 2015 | 2016 | 2017 | 2018 | 2019 | Penjualan | Rp 3.200.000.000 | Rp 3.731.200.000 | Rp 4.350.579.200 | Rp 5.072.775.347 | Rp 5.914.856.055 | Harga Pokok Penjualan | 2.350.000.000 | 2.740.100.000 | 3.194.956.600 | 3.725.319.396 | 4.343.722.415 | Gross Profit | Rp 850.000.000 | Rp 991.100.000 | Rp 1.155.622.600 | Rp 1.347.455.952 | Rp 1.571.133.640 | Beban Gaji | 438.000.000 | 464.280.000 | 492.136.800 | 521.665.008 | 552.964.908 | Biaya Pemasaran | 12.360.000 | 12.360.000 | 12.360.000 | 12.360.000 | 12.360.000 | Biaya Lain-lain | 39.600.000 | 41.976.000 | 44.494.560 | 47.164.234 | 49.994.088 | Depresiasi | 23.631.840 | 23.631.840 | 23.631.840 | 23.631.840 | 23.631.840 | Pembayaran Utang | 100.950.657 | 100.950.657 | 100.950.657 | 100.950.657 | - | Laba Sebelum Bunga dan Pajak | Rp 235.457.503 | Rp 347.901.503 | Rp 482.048.743 | Rp 641.684.213 | Rp 932.182.803 | Interest | 32.000.000 | 25.104.934 | 17.520.362 | 9.177.332 | - | Laba Sebelum Pajak | Rp 203.457.503 | Rp 322.796.569 | Rp 464.528.381 | Rp 632.506.880 | Rp 932.182.803 | Pajak | 25.432.188 | 40.349.571 | 58.066.048 | 79.063.360 | 116.522.850 | Laba Bersih | Rp 178.025.315 | Rp 282.446.997 | Rp 406.462.333 | Rp 553.443.520 | Rp 815.659.953 |

NERACA | 31 Desember 2015 | | | | | | Aktiva | | | Passiva | | Aset Lancar | | | Kewajiban Lancar | | Kas | Rp 97.500.000 | | Utang dagang | Rp 114.500.000 | Piutang | 165.000.000 | | Pendapatan diterima dimuka | 23.750.000 | Persediaan | 54.500.000 | | Jumlah kewajiban lancar | Rp 138.250.000 | Perlengkapan | 5.090.800 | | | | Total Aset lancar | Rp 322.090.800 | | | | | | | Kewajiban Jangka Panjang | | Aset Tetap | | | Utang Bank | Rp 320.000.000 | Aset Berwujud | | | Utang Hipotek | 25.000.000 | Tanah dan Gedung | Rp 138.000.000 | | Utang kendaraan | 100.000.000 | Mesin Jahit | 50.000.000 | | Jumlah kewajiban jangka panjang | 445.000.000 | Kendaraan | 100.000.000 | | | | Peralatan | 118.159.200 | | Jumlah Utang | Rp 583.250.000 | Jumlah aset berwujud | Rp 406.159.200 | | | | | | | | | Aset tidak berwujud | | | Modal | | Goodwill | Rp 125.000.000 | | Modal pribadi | Rp 480.000.000 | Hak Paten | 21.500.000 | | Modal sumbangan | 20.000.000 | Merek Dagang | 208.500.000 | | Jumlah Modal | Rp 500.000.000 | Jumlah aset tidak berwujud | Rp 355.000.000 | | | | | | | | | TOTAL AKTIVA | Rp 1.083.250.000 | | TOTAL PASSIVA | Rp 1.083.250.000 |

Proyeksi Laporan Arus Kas Laporan Arus Kas | | | 2015 | 2016 | 2017 | 2018 | 2019 | Kas Masuk | Operasi | Kas Awal Perioda | | Rp (310.457.115) | Rp (114.774.631) | Rp 160.146.501 | Rp 485.267.758 | | Laba Bersih | Rp 178.025.315 | Rp 282.446.997 | Rp 406.462.333 | Rp 553.443.520 | Rp 815.659.953 | | | | | | | | | | | | | | | Pendanaan | | | | | | | | | | | | | | Total | | Rp 178.025.315 | Rp (28.010.118) | Rp 291.687.703 | Rp 713.590.022 | Rp 1.300.927.711 | Kas Keluar | Operasi | | | | | | | Pendanaan | | | | | | | | Investasi Awal | Rp (406.159.200) | | | | | | Angsuran Hutang | Rp (100.950.657) | Rp (100.950.657) | Rp (100.950.657) | Rp (100.950.657) | | Investasi | | | | | | | | Arus Kas | Rp (329.084.542) | Rp (128.960.775) | Rp 190.737.045 | Rp 612.639.364 | Rp 1.300.927.711 | | Diskonto (%) | 1,06 | 1,12 | 1,19 | 1,26 | 1,34 | | Nilai Sekarang | Rp (310.457.115) | Rp (114.774.631) | Rp 160.146.501 | Rp 485.267.758 | Rp 972.128.865 |

Rasio Internal Rate of Return | Tahun 0 | Rp (726.159.200) | Tahun 1 | Rp 178.025.315 | Tahun 2 | Rp 282.446.997 | Tahun 3 | Rp 406.462.333 | Tahun 4 | Rp 553.443.520 | Tahun 5 | Rp 815.659.953 | IRR | 39% |

Net Present Value | Tahun 0 | Rp (726.159.200) | Tahun 1 | Rp 185.550.315 | Tahun 2 | Rp 290.423.497 | Tahun 3 | Rp 414.917.423 | Tahun 4 | Rp 562.405.916 | Tahun 5 | Rp 825.160.092 | NPV | Rp 1.552.298.049 |

Similar Documents

Free Essay

Sfsdsgfhyj Yuyuyuy

...PRESIDENT BENIGNO AQUINO III’S 2015 STATE OF THE NATION ADDRESS BATASANG PAMBANSA COMPLEX, QUEZON CITY JULY 27, 2015 (Original Filipino text)             Bago po ako magsimula, hihingi ako ng paumanhin dahil hindi natin nagawa ang traditional processional walk; hindi na rin natin nakamayan ang lahat ng nag-abang. Medyo masama po kasi ang ating pakiramdam sa kasalukuyan. Bise Presidente Jejomar Binay; mga dating Pangulong Fidel Valdez Ramos at Joseph Ejercito Estrada; Senate President Franklin Drilon at mga miyembro ng Senado; Speaker Feliciano Belmonte, Jr. at mga miyembro ng Kamara de Representante; Chief Justice Maria Lourdes Sereno at ang ating mga mahistrado ng Korte Suprema; mga kagalang-galang na kagawad ng kalipunang diplomatiko; mga miyembro ng Gabinete; mga opisyal ng lokal na pamahalaan; mga kasapi ng militar, pulis, at iba pang kawani mula sa ating unipormadong hanay; mga kapwa ko nagseserbisyo sa taumbayan; at sa aking mga Boss, ang mga minamahal ko pong kababayan: Magandang hapon po sa inyong lahat. Ito ang aking ikaanim na SONA. Muli akong humaharap sa Kongreso at sa sambayanan upang iulat ang lagay ng ating bansa. Mahigit limang taon na ang lumilipas mula nang itinigil natin ang wang-wang, hindi lang sa kalsada, kundi sa buong lipunan; mula nang pormal tayong nanumpang labanan ang katiwalian upang masugpo ang kahirapan; at mula nang natuto muling mangarap ang Pilipino – ang atin pong mga Boss. Mga Boss, ito ang kuwento ng ating paglalakbay sa Daang......

Words: 12396 - Pages: 50

Free Essay

Ah May Kailangan Ka Pa Ba?

...Voiceless (former Stop in the Name of Love!) Written by: Denny R. HaveYouSeenThisGirl Property of http://haveyouseenthisgirl.yolasite.com CREDITS Word Copy Compiled by: Purpleyhan of Wattpad Written year 2011. AUTHOR'S NOTE: Hi! I'm Denny, the epal author of this story. XD Umm... enjoy reading the story kahit sho-shonga shongang katulad ko. XD sa offline readers, sana magkatime po kayong magleave ng comments pagkatapos niyong mabasa ang story. Pede po kayong magpost sa website ko o kaya naman sa facebook page ko: https://www.facebook.com/haveyouseenthisgirlstories I accept any comments from you guys kahit constructive criticisms. That'll be a good help for me to improve. Kung may problems po sa copy na ito, please report it to me sa e-mail ko: ballpennidenny@gmail.com or sa haveyouseenthisgirlstories@gmail.com DO NOT COPY, DO NOT REDISTRIBUTE, DO NOT PLAGIARIZE, DO NOT PRINT AND SELL, DO NOT BUY A DONUT. (pero joke lang yung sa donut XD) Ayun, shaddap na talaga ako para makabasa na kayo XD enjoy! **** Prologue It's so noisy... Can someone turn it off... Please stop making noises... Stop, listen to me please... With all the voices around me, even if I try speaking... I'll end up feeling so... "Voiceless" ...can someone hear me? - - - - - - - - Her name's Momoxhien Clarkson. She loves Syntax...

Words: 74218 - Pages: 297