cost estimation (18 may 2014)

Upload: aditiqbaliskandar

Post on 14-Oct-2015

36 views

Category:

Documents


1 download

DESCRIPTION

cost estimation

TRANSCRIPT

  • 5/24/2018 Cost Estimation (18 May 2014)

    1/93

    Cost

    Estimationand Indirect

    Costs

    Diah Agustina P, ST.,MT

    Chemical Engineering

    University of Brawijaya

  • 5/24/2018 Cost Estimation (18 May 2014)

    2/93

    Cash flow for industrial operations

  • 5/24/2018 Cost Estimation (18 May 2014)

    3/93

    Factor affecting investment and production cost

    Source of equipment : If new equipment must bebought, several independent quotations shouldbe obtained from different manufacturers. Whenthe specifications are given to the manufacturers,the chances for a low cost estimate areincreased if the engineer does not place overlystrict limitations on the design.

  • 5/24/2018 Cost Estimation (18 May 2014)

    4/93

    Price fluctuations: prices may vary widely from

    one period to another, and this factor must beconsidered when the costs for an industrialprocess are determined.Company policy : Policies of individual

    companies have a direct effect on costs

    Factor affecting investment and production cost

  • 5/24/2018 Cost Estimation (18 May 2014)

    5/93

    Operating time and rate production: The ideal plant should operate under a time

    schedule which gives the maximum production ratewhile maintaining economic operating methods.

    If the production capacity of the process is greaterthan the sales demand, the operation can becarried on at reduced capacity or periodically at fullcapacity.

    Factor affecting investment and production cost

  • 5/24/2018 Cost Estimation (18 May 2014)

    6/93

    Break-even chart for chemical processing plant

  • 5/24/2018 Cost Estimation (18 May 2014)

    7/93

    Govermental policy: The national government has many regulations and

    restrictions which have a direct effect on industrialcosts.

    Some examples of these are import and export tariffregulations, restrictions on permissible depreciationrates, income-tax rules, and environmentalregulations.

    Factor affecting investment and production cost

  • 5/24/2018 Cost Estimation (18 May 2014)

    8/93

    Capital Investment

    Fixed capital

    investment (FCI)

    Manufacturing capitalinvestment

    Non manufacturingcapital investment

    Equipment

    Piping Instrument Insulation Foundation, etc

    Land

    Processing building Administrative and other

    office

    Laboartories, etc

  • 5/24/2018 Cost Estimation (18 May 2014)

    9/93

    Working capital investment

    Rawmaterial

    Monthlypayment

    Taxespayable

    Accountpayable

  • 5/24/2018 Cost Estimation (18 May 2014)

    10/93

    Capital Investment

    Fixed capitalInvestment

    (FCI)

    Working capitalinvestment

    (WCI)

    Total capital investment (TCI) = WCI + FCI

  • 5/24/2018 Cost Estimation (18 May 2014)

    11/93

    Direct and Indirect Cost Estimates

    2012 by McGraw-Hill All Rights Reserved15-3

    Direct cost examples Physical assets

    Maintenance and

    operating costs (M&O)

    Materials

    Direct human labor (costs

    and benefits)

    Scrapped and reworked

    product Direct supervision of

    personnel

    Indirect costexamples Utilities

    IT systems and networks

    Purchasing

    Management

    Taxes

    Legal functions

    Warranty and guarantees

    Quality assurance

    Accounting functions

    Marketing and publicity

  • 5/24/2018 Cost Estimation (18 May 2014)

    12/93

    Estimation of capital investment

  • 5/24/2018 Cost Estimation (18 May 2014)

    13/93

  • 5/24/2018 Cost Estimation (18 May 2014)

    14/93

  • 5/24/2018 Cost Estimation (18 May 2014)

    15/93

  • 5/24/2018 Cost Estimation (18 May 2014)

    16/93

    Cost Indexes

    2012 by McGraw-Hill All Rights Reserved15-8

    Definition: Cost Index is ratio of cost today to cost inthe past

    Indicates change in cost over time; therefore, theyaccount for theimpact of inflation

    Index is dimensionless

    CPI (Consumer Price Index) is a good example

    Formula for total

    cost is

  • 5/24/2018 Cost Estimation (18 May 2014)

    17/93

    Cost Indexes as annual average

  • 5/24/2018 Cost Estimation (18 May 2014)

    18/93

    The most common cost index

    Marshall and swift equipment costindexes

    Engineering news record constructioncost indexes

    Nelson-farrar construction cost index

    Chemical engineering plant cost index

  • 5/24/2018 Cost Estimation (18 May 2014)

    19/93

    Finding Cost Indexes

    2012 by McGraw-Hill All Rights Reserved15-10

    Cost indexes are maintained in areas such as construction,chemical and mechanical industries

    Updated monthly and annually; many include regionalizedand international project indexes.

    Indexes in these areas are often subdivided into smallercomponents and can be used in preliminary, as well asdetailed design stages

    Examples are:Chemical Engineering Plant Cost Index (CEPCI)

    www.che.com/pci

    McGraw-Hill Construction Indexwww.construction.comUS Department of Labor, Bureau of Labor Statistics

    www.bls.gov

    http://www.che.com/pcihttp://www.construction.com/http://www.bls.gov/http://www.bls.gov/http://www.construction.com/http://www.che.com/pci
  • 5/24/2018 Cost Estimation (18 May 2014)

    20/93

    Example: Cost Index Method

    2012 by McGraw-Hill All Rights Reserved15-9

    Estimate the total cost of labor today in US dollars for amaritime construction project using data from a similarproject in Europe completed in 1998.

    Labor index, 1998: 789.6 Cost in 1998:3.9 millionLabor index, current: 1165.8 Currently, 1= 1.5 US$

  • 5/24/2018 Cost Estimation (18 May 2014)

    21/93

    Year Cost index

    1999 390.6

    2000 394.1

    2001 394.3

    2002 390.4

    2003 401.72004 444.2

    2005 468.2

    2006 499.5

    2007 525.42008 575.4

    2009

    Estimate the purchased

    cost of 100 gal reactor in2009. Use the annualaverage Marshall and swiftequipment cost index.

    Cost in 2008 : $ 4.3 million

  • 5/24/2018 Cost Estimation (18 May 2014)

    22/93

    y = 20.51x - 40644

    0

    100

    200

    300

    400

    500

    600

    700

    1998 2000 2002 2004 2006 2008 2010

    Cos

    tindex

    Year

  • 5/24/2018 Cost Estimation (18 May 2014)

    23/93

    CHEMICAL ENGINEERING PLANT COST

    INDEX (CEPCI)

  • 5/24/2018 Cost Estimation (18 May 2014)

    24/93

    Cost factor in capital investment

    Capital investment, as

    defined earlier, is the totalamount of money neededto supply the necessaryplant and manufacturingfacilities plus the amountof money required asworking capital foroperation of the facilities.

  • 5/24/2018 Cost Estimation (18 May 2014)

    25/93

  • 5/24/2018 Cost Estimation (18 May 2014)

    26/93

    Purchased equipment

    Sources of equipment prices, methods of adjustingequipment prices for capacity, and methods ofestimating auxiliary process equipment.

    The various types of equipment can often be dividedconveniently into (1) processing equipment, (2) raw-materials handling and storage equipment, and (3)finished-products handling and storage equipment.

  • 5/24/2018 Cost Estimation (18 May 2014)

    27/93

    Cost-Estimating Relationships (CER)

    2012 by McGraw-Hill All Rights Reserved15-11

    CER equations are used in early design stages toestimate plant, equipment and construction costs

    CERs are generically different from index relations,because they estimate based on design variables(weight, thrust, force, pressure, speed, etc.)

    Commonly used CERs

    Cost-capacity equation (relates cost tocapacity)

  • 5/24/2018 Cost Estimation (18 May 2014)

    28/93

    Cost-Capacity Equation

    2012 by McGraw-Hill All Rights Reserved15-12

    Also called Estimation Equipment Cost by Scalling

    Exponent defines relation between capacities

  • 5/24/2018 Cost Estimation (18 May 2014)

    29/93

    Typical exponent for equipment cost Vs capacity

  • 5/24/2018 Cost Estimation (18 May 2014)

    30/93

    Typical exponent for equipment cost Vs capacity

  • 5/24/2018 Cost Estimation (18 May 2014)

    31/93

    Example

    A 100 hp air compressor costs $3000 five years agowhen the cost index was 130. Estimate the cost of a300 hp compressor today when the cost index is 255.The exponent for air compressor is 0.9.

  • 5/24/2018 Cost Estimation (18 May 2014)

    32/93

    Purchased equipment installation

    The installation of equipmentinvolves costs for labor,foundations, supports, platforms,construction expenses, and otherfactors directly related to theerection of purchased equipment.

    Installation costs for equipment,therefore, are estimated to vary from25 to 55 percent of the purchased-

    equipment cost.

  • 5/24/2018 Cost Estimation (18 May 2014)

    33/93

    Insulation cost

    The total cost for the labor and materials required for insulatingequipment and piping in ordinary chemical plants is approximately 8 to9 percent of the purchased-equipment cost.

    Instrumentation and control

    Total instrumentation cost depends on the amount ofcontrol required and may amount to 6 to 30 percent ofthe purchased cost for all equipment.

    the normal solid-fluid chemical processing plant, a valueof 13 percent of the purchased equipment is normallyused to estimate the total instrumentation cost.

  • 5/24/2018 Cost Estimation (18 May 2014)

    34/93

    Piping

  • 5/24/2018 Cost Estimation (18 May 2014)

    35/93

    Electrical installation

    The cost for electrical installations consists primarily ofinstallation labor and materials for power and lighting,with building-service lighting usually included under theheading of building-and-services costs.

    electrical-installations cost amounts to 10 to 15 percentof the value of all purchased equipment.

  • 5/24/2018 Cost Estimation (18 May 2014)

    36/93

    Building

    The cost for buildings including services consists ofexpenses for labor, materials, and supplies involved inthe erection of all buildings connected with the plant.

  • 5/24/2018 Cost Estimation (18 May 2014)

    37/93

    Yard improvment

    Costs for fencing, grading, roads, sidewalks, railroadsidings, landscaping, and similar items constitute theportion of the capital investment included in yardimprovements.

    Yard-improvements cost for chemical plantsapproximates 10 to 20 percent of the purchased-equipment cost

  • 5/24/2018 Cost Estimation (18 May 2014)

    38/93

    Service facilities

    steam, water, power, compressed air, and fuel, wastedisposal, fire protection, and miscellaneous serviceitems, such as shop, first aid, and cafeteria equipmentand facilities, require capital investments which areincluded under the general heading of service-facilitiescost.

    The total cost for service facilities in chemical plantsgenerally ranges from 30 to 80 percent of the

    purchased-equipment

  • 5/24/2018 Cost Estimation (18 May 2014)

    39/93

    Land

    land costs for industrial plants amount to 4 to 8 percent ofthe purchased-equipment

    Engineering and supervision

    The costs for construction design and engineering, drafting,

    purchasing, accounting, construction and cost engineering,

    travel, reproductions, communications, and home office

    expense including overhead constitute the capital investmentfor engineering and supervision

    The cost is 30 percent of the purchased equipment

  • 5/24/2018 Cost Estimation (18 May 2014)

    40/93

    Contruction expense

    Another expense which is included under indirect plantcost is the item of construction or field expense andincludes temporary construction and operation,construction tools and rentals, home office personnel

    located at the construction site, construction payroll,travel and living, taxes and insurance, and otherconstruction overhead.

  • 5/24/2018 Cost Estimation (18 May 2014)

    41/93

    Contractorsfee

    2 to 8 percent of direct plant costItsvaries for different situation

    Contingencies

    A contingency factor is usually included in an

    estimate of capital investment to compensate for

    unpredictable events (storm, floods, strikes etc) Its ranging from 5 to 15 percent of the direct and

    indirect plant cos

  • 5/24/2018 Cost Estimation (18 May 2014)

    42/93

    Ratio factor estimating capital invesment

  • 5/24/2018 Cost Estimation (18 May 2014)

    43/93

  • 5/24/2018 Cost Estimation (18 May 2014)

    44/93

    Example

    Prepare a study estimate of the FCI and TCI for theprocess plant (solid-fluid) if the delivered-equipmentcost is $800,000.

  • 5/24/2018 Cost Estimation (18 May 2014)

    45/93

    Estimation of total production cost

    1

    Manufacturing cost Operating cost Production cost

    2

    General expense

  • 5/24/2018 Cost Estimation (18 May 2014)

    46/93

    Manufacturing cost

    Direct production cost

    Fixed charged

    Plant over head cost

  • 5/24/2018 Cost Estimation (18 May 2014)

    47/93

    Direct production cost

    Raw materials (including transportation, unloading,etc.,)

    Direct operating labor Plant maintenance and repairs

    Operating supplies Laboratories charges Power Utilities Patent and royalties Catalysts.

  • 5/24/2018 Cost Estimation (18 May 2014)

    48/93

    Fixed charged

    Fixed charges are expenses which remain practicallyconstant from year to year and do not vary widely withchanges in production rate.

    Depreciation : 10 % of the FCI Local taxes : 2 % of FCI Insurance : 1 % of FCI

  • 5/24/2018 Cost Estimation (18 May 2014)

    49/93

    Plant over head

    Costs are for hospital and medical services; general plantmaintenance and overhead; safety services; payrolloverhead including pensions, vacation allowances, social

    security, and life insurance; packaging, restaurant andrecreation facilities, salvage services, control laboratories,property protection, plant superintendence, warehouseand storage facilities, and special employee benefits.

  • 5/24/2018 Cost Estimation (18 May 2014)

    50/93

    General expense

    Administrative

    expense

    Distributingandmarketing

    Researchanddevelopment

    Grossearningexpense

  • 5/24/2018 Cost Estimation (18 May 2014)

    51/93

    Administrative expenses

    executive and clerical wagesoffice suppliesengineering and legal expenses

    upkeep on office buildingsgeneral communications

  • 5/24/2018 Cost Estimation (18 May 2014)

    52/93

    Distribution and marketing expenses

    costs incurred in the process of selling and distributingthe various products : Expenditures for materials handling Containers Shipping sales offices Salesmen Technical sales service, and advertising

  • 5/24/2018 Cost Estimation (18 May 2014)

    53/93

    Research and development expenses

    These costs are for salaries Wages Special equipment Research facilities and consultant fees related to

    developing new ideas or improved processes.

    Financ ing expenses include the extra costs involved inprocuring the money necessary for the capitalinvestment. Financing expense is usually limited tointerest on borrowed money, and this expense issometimes listed as a fixed charge.

  • 5/24/2018 Cost Estimation (18 May 2014)

    54/93

    Direct production cost

    Raw Material : Material balance Chemical marketing reporter Freight or transportation charges should be included

    in the raw-material costs, and these charges shouldbe based on the form in which the raw materials areto be purchased for use in the final plant.

  • 5/24/2018 Cost Estimation (18 May 2014)

    55/93

    Operating Labor :

    Operating labor may be divided into skilled andunskilled labor.

    Bureau of Labor Month ly Labor Review. If a flow sheet and drawings of the process are

    available, the operating labor may be estimated froman analysis of the work to be done.

    Another method of estimating labor requirements asa function of plant capacity is based on adding up thevarious principal processing steps

  • 5/24/2018 Cost Estimation (18 May 2014)

    56/93

  • 5/24/2018 Cost Estimation (18 May 2014)

    57/93

    Direct Supervisory and Clerical Labor : The cost for direct supervisory and clerical labor

    averages about 15 percent of the cost for operatinglabor.

    A certain amount of direct supervisory and clericallabor is always required for a manufacturingoperation

  • 5/24/2018 Cost Estimation (18 May 2014)

    58/93

    Utilities :

    Electrical power must be supplied for lighting,motors, and various process equipment demands.

    Maintenance and Repairs : In the process industries, the total plant cost peryear for maintenance and repairs is roughly equal toan average of 6 percent of the fixed-capitalinvestment

  • 5/24/2018 Cost Estimation (18 May 2014)

    59/93

    Operating Supplies :

    In any manufacturing operation, many miscellaneoussupplies are needed to keep the process functioningefficiently.

    The annual cost for this type of supplies is about 15

    percent of the total cost for maintenance and repairs.Laboratory Charges :

    The cost of laboratory tests for control of operationsand for product-quality control is covered in this

    manufacturing cost. 10 to 20 percent of the operating labor

  • 5/24/2018 Cost Estimation (18 May 2014)

    60/93

    Patents and Royalties :

    Many manufacturing processes are covered bypatents.

    6 percent of the total product cost

    Catalysts and Solvents : Costs for catalysts and solvents can be significant and

    depend upon the specific manufacturing processeschosen

  • 5/24/2018 Cost Estimation (18 May 2014)

    61/93

    Fixed charged

    These include costs for :

    Depreciation

    Local property taxes

    Insurancerent.

    10 to 20 percent of the total product cost

  • 5/24/2018 Cost Estimation (18 May 2014)

    62/93

    Depreciation :

    Machinery and equipment : 10 percent of the fixedcapital investment

    Buildings : 3 percent of the initial cost.Local taxes:

    in highly populated : 2 to 4 percent of the fixed-capitalinvestment.

    In less populated areas : 1 to 2percent of the fixed

    capital investment.

  • 5/24/2018 Cost Estimation (18 May 2014)

    63/93

    Insurance :

    o Itsdepend on the type of process being carried out inthe manufacturing operation and on the extent of

    available protection facilities.o 1 percent of the fixed-capital investment.Rent :

    Annual costs for rented land and buildings amount to

    about 8 to 12 percent of the value of the rentedproperty

  • 5/24/2018 Cost Estimation (18 May 2014)

    64/93

    Plant overhead cost

    50 to 70 percent of the total expense for operatinglabor, supervision, and maintenance.

    Hospital and medical service General engineering Safety service

    Cafetaria and recreation facilities General plant maintenance Shop Interpalnt communications and transportation

  • 5/24/2018 Cost Estimation (18 May 2014)

    65/93

    Administrative cost

    Salaries and wages for :

    Administrators

    Secretaries

    Accountants Stenographers

    Typists, and similar workers are part of the

    administrative expenses.

  • 5/24/2018 Cost Estimation (18 May 2014)

    66/93

    Distribution and Marketing Cost

    salaries, wages, supplies, and other expenses for salesoffices; salaries, commissions, and traveling expenses forsalesmen; shipping expenses; cost of containers;advertising expenses; and technical sales service.

    The cost for chemical plants are in the range of 2 to 20percent of the total product cost

  • 5/24/2018 Cost Estimation (18 May 2014)

    67/93

    Research and Development

    Research and development costs include salariesand wages for all personnel directly connected with thistype of work, fixed and operating expenses for allmachinery and equipment involved, costs for materials

    and supplies, direct overhead expenses, andmiscellaneous costs.

    The cost amount to about 2 to 5 percent of everysales dollar.

  • 5/24/2018 Cost Estimation (18 May 2014)

    68/93

  • 5/24/2018 Cost Estimation (18 May 2014)

    69/93

  • 5/24/2018 Cost Estimation (18 May 2014)

    70/93

  • 5/24/2018 Cost Estimation (18 May 2014)

    71/93

    ANALISIS PROFITABILITAS TRADITIONAL

    Indeksprofitabilitas

    Rate of return,Paybackperiod, BEP

  • 5/24/2018 Cost Estimation (18 May 2014)

    72/93

    Rate of return on investment (ROI)

    Profit tahunan yang dihasilkan oleh satu unit kapitalyang diinvestasikan,

    Kapital yang diinvestasikan: original total capitalinvestment, fixed-capital, depreciated investment,average investment, dll;

    Disebut juga engineers method, du Pont method,

    capitalized earning rate.

  • 5/24/2018 Cost Estimation (18 May 2014)

    73/93

    Sebagai pembanding (investasi pabrik atau disimpan??).ROI setelah pajak = 15-20%

    ROI sebelum pajak = 30-40%.

    Digunakan untuk menilai proyek kecil.

  • 5/24/2018 Cost Estimation (18 May 2014)

    74/93

    PAYBACK PERIOD

    Waktu minimum untuk merekoveri investasi kapitalawal

    Berdasarkan profit rata-rata dan depresiasi rata-rata;

    Profit rata-rata = income - operating cost (tidaktermasuk depresiasi)

    Investasi kapital awal = biaya kapital tetap awal yangmengalami depresiasi;

    Disebut juga payback time, payout period, payoffperiod, cash recovery period dan years to pay out.

  • 5/24/2018 Cost Estimation (18 May 2014)

    75/93

    Minimum pay out priod (POP)

    Payback period < 5 tahun

  • 5/24/2018 Cost Estimation (18 May 2014)

    76/93

    Break event point (BEP)

    Hasil penjualan = ongkos yang dikeluarkanOngkos terdiri dari :

    Pengeluaran tetap (fixed cost)

    Biaya variabel (V) :

    Bahan baku

    Packing

    Utilitas

    Royaliti

    shipping

  • 5/24/2018 Cost Estimation (18 May 2014)

    77/93

    Biaya semi variabel (SV):

    Biaya umum

    Opertaing suplies

    Biaya overhead pabrik

    Dapat ditentukan dengan grafik

    BEP Ch t

  • 5/24/2018 Cost Estimation (18 May 2014)

    78/93

    BEP Chart

  • 5/24/2018 Cost Estimation (18 May 2014)

    79/93

    Example 1

    Sebuah pabrik didirikan dengan FCI Rp. 220,000,000dimana setiap tahun dapat menghasilkan 9,000,000 lbproduk. Informasi biaya produksi sebagai berikut :

    Bahan baku : Rp. 16,- / lb produk

    Utilitas :

    Steam : 50 lb/lb produk dengan harga Rp. 50/1000 lb

    Listrik : kwh/lb produk dengan harga Rp. 1,50/kwh

    Air : 10 gallon/lb produk dengan harga Rp 15/1000

    gallon

  • 5/24/2018 Cost Estimation (18 May 2014)

    80/93

    Hasil produksi dijual dalam kantong @ 50 lb seharga Rp.70/lb. Pabrik beroperasi secara kontinyu 350 hari dalam 1tahun dan 24 jam/hari. Didalam 1 group bekerja 30 orangburuh pabrik dengan upah rata-rata Rp. 100/jam kerja.Besar pajak penghasilan pabrik adalah 48 %.

    Hitunglah :

    a. Rate dalam keadaan break even point

    b. ROI & POP

    c. Pada kapasitas produksi berapakah tiik BEP tercapai?

  • 5/24/2018 Cost Estimation (18 May 2014)

    81/93

    INDEKS PROFITABILITAS MODERN

    Menggunakan cash flow di seluruh lifecycle proyek;

    Net present value (NPV)

    Discounted cash flow rate of return (DCFRR)

  • 5/24/2018 Cost Estimation (18 May 2014)

    82/93

    NET PRESENT VALUE

    Untuk menilai profitabilitas jangka panjang; Merupakan profit sesungguhnya setiap tahun;

    Cash flow CFnyang diterima di tahun ndibawa ke presentvalue CFn,o:

    Cumulative cash flow dalam net present value (NPV):

  • 5/24/2018 Cost Estimation (18 May 2014)

    83/93

    NET PRESENT VALUE

    Analisis net present value Objektif: memaksimalkan NPV,

    Merekoveri initial investment,

    Menghasilkan nilai tambah setelah break-even point,

    Tergantung pada asumsi suku bunga. Proyek profitable:

    NPV positif dengan suku bunga cukup tinggi (misal10%);

    Proyek terbaik: NPVpaling tinggi

    Evolusi NPV dapat mengusulkan proyek retrofit ataupenghentian proyek.

  • 5/24/2018 Cost Estimation (18 May 2014)

    84/93

    DISCOUNTED CASH FLOW RATE OF RETURN (DCFRR)

    Perhitungan NPV pada berbagai suku bungamemungkinkan diperolehnya suku bunga dimana netpresent value akumulatif di akhir proyek bernilai nol

    DCFRR: ukuran suku bunga maksimum yang dibayarsebuah proyek dan masih break even di akhir umur

    proyek; Disebut pula internal rate of return (IRR), investorsreturn on investment, profitability index, interest rateof return, atau discounted cashflow.

  • 5/24/2018 Cost Estimation (18 May 2014)

    85/93

    DISCOUNTED CASH FLOW RATE OF RETURN (DCFRR)

    DCFRR dihitung sebagai suku bunga dimana net presentvalue di akhir proyek menjadi nol:

    i= DCFRR

    Menggunakan nilai setelah pajak yang dikoreksi denganinflasi;

    Untuk membandingkan kinerja kapital berbagai proyek; Ukuran profitabilitas maksimum;

    Proyek dengan DCFRR terbesar paling disukai.

  • 5/24/2018 Cost Estimation (18 May 2014)

    86/93

    Pajak

  • 5/24/2018 Cost Estimation (18 May 2014)

    87/93

    Worksheet for calculating present value

    Tahun ke

    Kapasitas INVESTASIProduksi Modal Sendiri Modal Pinjaman Investasi Total

    (4) + (6)Jumlah Akumulasi Jumlah Akumulasi(1) (2) (3) (4) (5) (6) (7)-2-101 60%2 80%3 100%4 100%5 100%6 100%7 100%8 100%9 100%10 100%

  • 5/24/2018 Cost Estimation (18 May 2014)

    88/93

    Pengembalian Sisa Hasil PRODUCTION COST (Rp)Pinjaman Pinjaman Penjualan Biaya Operasi Depresiasi Bunga dari(9) - (8) sisa pinjaman

    (8) (9) (10) (11) (12) (13)

  • 5/24/2018 Cost Estimation (18 May 2014)

    89/93

    LABA (Rp) Actual Net Cumulative

    Sebelum Pajak Pajak Sesudah Pajak Cash Flow (Rp) Cash Flow (Rp)Net Cash Flow

    (Rp)(10)-(11)-(12)-(13) (14)-(15) (16)+(12) (17)-(8)(14) (15) (16) (17) (18) (19)

  • 5/24/2018 Cost Estimation (18 May 2014)

    90/93

    Pay out time (POT)

    Tahun Net Cash Flow Cummulative Cash Flow12

    3

    DataTCI

    456789

    10

    POT dapat terlihat pada tahun ke n

  • 5/24/2018 Cost Estimation (18 May 2014)

    91/93

    BEP

  • 5/24/2018 Cost Estimation (18 May 2014)

    92/93

    Example 2

    Berdasarkan data example 1 lakukan analisa ekonomimenggunakan metode discounted cash flow denganinformasi berikut :

    a. Modal 60 % milik sendiri dan 40 % pinjaman bank

    b. Bunga pinjaman bank 17 %c. Pengembalian pinjaman selama 10 tahun sebesar

    10%/tahun

    d. Pembayaran modal selama masa konstruksi dilakukan

    secara diskrit yaitu sebesar 50%.e. Pajak penghasilan mengikuti aturan pemerintah

    f. Umur pabrik 10 tahun

  • 5/24/2018 Cost Estimation (18 May 2014)

    93/93

    g. Kapasitas produksi :

    - Tahun ke-1 = 60%- Tahun ke-2 = 80 %

    - Tahun ke-3 = 100%