Scribd Logo
Upload

Welcome to Scribd!

  • 11 views

    Tugas 5MNKS Muhamad Akbar

    Uploaded by

    Muhamad Akbar
    1) The document outlines a construction project with a total value of Rp484 billion and down payment of Rp52.8 billion. 2) It analyzes the contractor's cash flow over 20 months and calculates a capital need of Rp104.6 billion. 3) It compares taking a bank loan at 16% interest over 2 years, which would result in Rp36.15 billion in interest payments, versus a mudarobah profit-sharing agreement that would yield Rp32 billion profit for the contractor and Rp8 billion for the investor.

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd
    Flag for inappropriate content

    You might also like

    Tugas 5MNKS Muhamad Akbar

    Uploaded by

    Muhamad Akbar
    11 views1 page
    1) The document outlines a construction project with a total value of Rp484 billion and down payment of Rp52.8 billion. 2) It analyzes the contractor's cash flow over 20 months and calculates a capital need of Rp104.6 billion. 3) It compares taking a bank loan at 16% interest over 2 years, which would result in Rp36.15 billion in interest payments, versus a mudarobah profit-sharing agreement that would yield Rp32 billion profit for the contractor and Rp8 billion for the investor.

    Original Description:

    Tugas.

    Copyright

    © © All Rights Reserved

    Available Formats

    XLSX, PDF, TXT or read online from Scribd

    Did you find this document useful?

    Is this content inappropriate?

    Report this Document
    1) The document outlines a construction project with a total value of Rp484 billion and down payment of Rp52.8 billion. 2) It analyzes the contractor's cash flow over 20 months and calculates a capital need of Rp104.6 billion. 3) It compares taking a bank loan at 16% interest over 2 years, which would result in Rp36.15 billion in interest payments, versus a mudarobah profit-sharing agreement that would yield Rp32 billion profit for the contractor and Rp8 billion for the investor.

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd
    Flag for inappropriate content
    Download as xlsx, pdf, or txt
    11 views1 page

    Tugas 5MNKS Muhamad Akbar

    Uploaded by

    Muhamad Akbar
    1) The document outlines a construction project with a total value of Rp484 billion and down payment of Rp52.8 billion. 2) It analyzes the contractor's cash flow over 20 months and calculates a capital need of Rp104.6 billion. 3) It compares taking a bank loan at 16% interest over 2 years, which would result in Rp36.15 billion in interest payments, versus a mudarobah profit-sharing agreement that would yield Rp32 billion profit for the contractor and Rp8 billion for the investor.

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd
    Flag for inappropriate content
    Download as xlsx, pdf, or txt
    of 1

    Nama Muhamad Akbar

    Kelas 3A KSI
    NIM 171121021
    Pekerjaan Bobot (%) Bulan
    1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20
    A 20 10 10
    B 15 5 5 5
    C 20 2.5 2.5 2.5 2.5 2.5 2.5 2.5 2.5
    D 12 2 2 2 2 2 2
    E 24 6 6 6 6
    F 9 3 3 3

    Prestasi 10 10 5 5 5 4.5 4.5 4.5 4.5 4.5 4.5 2.5 2.5 6 6 6 6 3 3 3


    Uang Muka 52.8
    Cash Outflow 40 40 20 20 20 18 18 18 18 18 18 10 10 24 24 24 24 12 12 12
    c/o Kumulatif 40 80 100 120 140 158 176 194 212 230 248 258 268 292 316 340 364 376 388 400 400 400 400 400
    Cash In 52.8 73.04 109.56 109.56 73.04 22
    c/i Kumulatif 52.8 52.8 125.84 125.84 125.84 125.84 125.84 125.84 125.84 235.4 235.4 235.4 235.4 235.4 235.4 235.4 344.96 344.96 344.96 344.96 418 418 418 440
    c/flow tanpa modal 12.8 -27.2 25.84 5.84 -14.16 -32.16 -50.16 -68.16 -86.16 5.4 -12.6 -22.6 -32.6 -56.6 -80.6 -104.6 -19.04 -31.04 -43.04 -55.04 18 18 18 40
    cash in modal 104.6
    c/flow + modal 117.4 77.4 130.44 110.44 90.44 72.44 54.44 36.44 18.44 110 92 82 72 48 24 0 85.56 73.56 61.56 49.56 122.6 122.6 122.6 144.6
    Profit Kotor 40
    Biaya Modal 20% 8
    Net Profit 32

    Y 400 Milyar
    Keuntungan Kontraktor 40 Milyar
    X 440 Milyar
    Pajak 10% 44 Milyar
    Nilai Total Proyek 484 Milyar
    Retensi 5%
    Uang Muka 52.8 Milyar

    Modal yang dibutuhkan


    kontraktor sebesar Rp. 104.6 Milyar

    Jika pinjam ke bank Co 104.6 Milyar


    i 16%
    n 2 tahun
    Cn 140.75 Milyar
    Bunga 36.15 Milyar
    Jumlah Bayar 140.75 tahun
    keuntungan 3.85 Milyar

    Jika dengan Mudarobah untuk kontraktor 32 Milyar


    untuk investor 8 Milyar

    Sebaiknya menggunakan cara mudarobah, jauh dari riba dan mendapatkan untung lebih besar serta lebih terjamin apabila rugi

    You might also like