Revolusi AMDK Jawa Timur

Menggerakkan Ekonomi Keummatan Melalui Ekosistem Distribusi & Kemitraan Strategis

Khair al-Nas Anfa'uhum li al-Nas - Sebaik-baik manusia adalah yang paling bermanfaat bagi manusia lainnya

20M
Anggota NU Jawa Timur
38
PCNU Target
Rp 12.8T
Market Size AMDK Jatim
60%
Target Market Share

Visi Besar: Dominasi AMDK Jawa Timur

Paradigma baru industri Air Minum dalam Kemasan Indonesia melalui kekuatan jaringan NU

🏭
600K
Liter/Bulan Kapasitas
per PCNU Kabupaten
💰
42%
ROI Setelah BEP
📈
2.8
Tahun Payback
👥
1.5K+
Lapangan Kerja

Investment Model per PCNU Kabupaten

PCNU Lamongan sebagai Pilot Project - Model ini dapat direplikasi ke 37 PCNU lainnya di Jawa Timur

Rp 2.5M
Production
Equipment
Rp 1.2M
Land &
Building
Rp 700Jt
Utility &
Infrastructure
Rp 400Jt
Working
Capital
Rp 100Jt
Legal &
Licensing
Rp 100Jt
Contingency
Production Equipment (50%)
Land & Building (24%)
Infrastructure (14%)

Total Impact Jika 38 PCNU Implement Model Ini

190 Miliar
Total Investasi Potensial
22.8M
Liter/Bulan Kapasitas
60%
Target Market Share Jatim
58K+
Total Lapangan Kerja

Budget Allocation per PCNU Kabupaten

Distribusi investasi Rp 5 miliar untuk mencapai kapasitas 600.000 liter/bulan

50%
Equipment
Investment
24%
Infrastructure
Development
26%
Operations &
Working Capital

Revenue Projection PCNU Lamongan (Pilot Project)

Model ini akan direplikasi ke 37 PCNU lainnya untuk dominasi total

2025
Rp 4.5M
2026
Rp 18M
2027
Rp 24M
Target
Rp 36M

Funding Sources Visualization

Funding
Structure
Primary Investor - 70% (Rp 3.5M)
Secondary Investor - 20% (Rp 1M)
Community Investment - 10% (Rp 500Jt)

Projected Cash Flow per PCNU Kabupaten

Cash flow pattern untuk model PCNU Lamongan - dapat diadaptasi untuk PCNU lainnya

Q1 2025 Q4 2025 Q4 2026 Q4 2027
🏭

Paradigma Baru Industri AMDK

Industri AMDK Indonesia dikuasai korporasi besar dengan model centralized production dan high-cost distribution. NU memiliki peluang merevolusi dengan territorial dominance berbasis organisasi massa.

Centralized → Distributed High Cost → Low Cost
📊

Data Strategis Jawa Timur

Populasi 40.7 juta jiwa terbesar di Indonesia dengan market size AMDK Rp 12.8 triliun per tahun dan growth rate 8.5% annually.

40.7M Jiwa Rp 12.8T Market 8.5% Growth
🛡️

Competitive Moat Tidak Tertiru

99 tahun brand equity NU, struktur organisasi hingga RT/RW, captive market 12.847 lembaga Ma'arif, dan trust factor tertinggi.

99 Tahun Brand 12.847 Lembaga Trust #1

Potensi Market Jawa Timur

Breakdown 4 regional clusters dengan economic multiplier effect masif

🏙️

Cluster A: Metropolitan

Surabaya, Malang, Kediri - Focus premium products, corporate market dengan high purchasing power dan brand consciousness.

Premium Market Corporate Focus High Value
🏭

Cluster B: Industrial Corridor

Gresik, Sidoarjo, Pasuruan - Focus bulk supply, B2B market dengan industrial consumption dan logistics efficiency.

B2B Market Bulk Supply High Volume
🌾

Cluster C: Agricultural Heartland

Ngawi, Madiun, Bojonegoro - Focus rural community, traditional market dengan strong NU presence dan price sensitivity.

Rural Community Traditional Market Strong NU Base
🌊

Cluster D: Eastern Region

Banyuwangi, Jember, Bondowoso - Focus cross-border trade, tourism market dengan border economy dan tourist influx.

Cross-border Tourism Market Export-oriented
Rp 295M
Economic Leakage Per Bulan dari Komunitas NU ke Produk Non-NU
Total Economic Impact: Rp 10.6 Triliun Annually untuk Jawa Timur

Kelemahan Struktural Industri AMDK

Analisis cost structure dan competitive advantages NU

📦

Logistic Cost Burden Massive

National brands menghabiskan 45% untuk logistics vs NU model hanya 15%. Average distance 250km vs NU <50km dengan freight cost 65% lebih rendah.

45% → 15% Logistics 250km → <50km 65% Cost Reduction
📈

Customer Acquisition Cost Tinggi

Aqua spend Rp 2.1T/tahun marketing dengan CAC Rp 125K/customer dan churn rate 35%. NU zero-CAC dengan churn rate <5%.

Rp 125K → Rp 0 CAC 35% → <5% Churn ROI 1:2.3 → 1:12
🎯

Market Penetration Limitations

Pemain existing fokus 70% pada urban market (30% population) dengan rural gap dan last-mile cost Rp 200-300/karton. NU universal coverage 100%.

70% Urban → 100% Coverage Rural Gap → Universal Inconsistent → Guaranteed

Dampak Strategis Total Dominasi

Proyeksi market share dan revenue impact pada kompetitor

💥

Market Disruption Analysis

38 PCNU dengan kapasitas 1 juta liter/hari akan menyebabkan disrupsi besar. Aqua kehilangan 25-30% market share senilai Rp 3.6T revenue loss.

25-30% Aqua Loss Rp 3.6T Revenue Impact Major Disruption
📉

Revenue Impact Kompetitor

VIT Rp 1.2T revenue loss, Club kehilangan dominasi pasar menengah bawah, Le Minerale terpaksa turunkan harga, Cleo kehilangan segmen premium.

VIT: Rp 1.2T Loss Club: Dominasi Hilang Cleo: Premium Terancam
⛓️

Supply Chain Disruption

1.200+ distributor kehilangan revenue source, 15.000+ sales force major brands reallocate, logistics companies lose 40% AMDK revenue.

1.200+ Distributor Impact 15K Sales Force 40% Logistics Loss
Phase 1 (2025)
Dominasi Lokal
5 pilot PCNU operational dengan 8% market share Jawa Timur
Phase 2 (2026)
Rapid Expansion
20 PCNU operational dengan 25% market share Jawa Timur
Phase 3 (2027)
Market Leadership
35 PCNU operational dengan 45% market share Jawa Timur
Phase 4 (2028)
Consolidation
38 PCNU complete network dengan 60% market share - MARKET LEADER

Program Unggulan LPNU Lamongan

3 program strategis dengan metrics dan target spesifik

🏭

Program 1: Membangun/Akuisisi Pabrik AMDK

Target produksi 600.000 liter/bulan dengan skema kemitraan investor. Komitmen distribusi terjamin melalui 500 Ranting NU dan MoU dengan lembaga NU.

600K Liter/Bulan 500 Ranting Investor Partnership
🚚

Program 2: Distribusi AMDK NU

Pembentukan agen di setiap Ranting dengan target 100.000 karton/bulan. Integrasi dengan Toserba Sunan Drajat dan pengadaan logistik di 27 MWC.

327 Agen Ranting 100K Karton/Bulan 27 Gudang MWC
🏫

Program 3: Galonisasi Sekolah Ma'arif

Target 15.000 galon/bulan ke 165 sekolah Ma'arif, 150 pesantren, dan 800 masjid NU dengan sistem kontrak bulanan dan harga khusus.

15K Galon/Bulan 165 Sekolah 800 Masjid

Timeline Implementasi Dominasi AMDK

Roadmap 3 tahun implementasi di Lamongan

Q3 2025
Fondasi & Sosialisasi
Sosialisasi ke 500 Ranting, MoU investor, rekrutmen 100 agen tahap pertama, pembentukan tim bridging
Q4 2025
Soft Launching
Produksi 30% capacity, distribusi ke 50 Ranting prioritas, brand awareness 60%, first revenue Rp 600 juta
Q1 2026
Ekspansi Awal
150 Ranting aktif, 200 sekolah galonisasi, produksi 60% capacity, monthly revenue Rp 900 juta
Q2 2026
Penetrasi Regional
300 Ranting aktif, ekspansi ke 3 kabupaten tetangga, Break Even Point achieved
Q4 2026
Optimalisasi
500 Ranting aktif (100%), 100.000 karton/bulan, customer satisfaction >90%
2027
Konsolidasi & Pengembangan
Revenue Rp 50+ miliar, market share >25%, ekspansi ke 5 provinsi, persiapan IPO

Rencana Anggaran Biaya (RAB)

Model investasi Rp 5 miliar per PCNU Kabupaten untuk pembangunan pabrik AMDK dengan kapasitas 600.000 liter/bulan

Rp 5 Miliar
Target Investasi per PCNU Kabupaten
Kapasitas: 600.000 liter/bulan per PCNU
Total Potensi 38 PCNU Jatim: 22.8 juta liter/bulan
Rp 5M
Total Budget
Production Equipment
Rp 2.5 Miliar 50%
Land & Building
Rp 1.2 Miliar 24%
Utility & Infrastructure
Rp 700 Juta 14%
Working Capital
Rp 400 Juta 8%
Legal & Licensing
Rp 100 Juta 2%
Contingency
Rp 100 Juta 2%
🏗️

Production Equipment Detail

Water Treatment Plant RO system 30.000 L/jam, Filling Line Cup & Bottle semi-automatic, Gallon Filling Line, Packaging Equipment, dan Quality Control Lab.

Water Treatment: Rp 800M Filling Lines: Rp 1.8M QC Lab: Rp 150M
🏢

Land & Building Breakdown

Akuisisi lahan 2 hektar, pembangunan factory building 1.200 m², office building 200 m², warehouse 400 m², dan site preparation.

Land: Rp 400M Factory: Rp 600M Office & Warehouse: Rp 280M

Utility & Infrastructure

Electrical installation 250 KVA, water supply system, waste treatment STP, compressed air system, HVAC, dan IT infrastructure.

Electrical: Rp 200M Water & Waste: Rp 270M HVAC & IT: Rp 150M

Investor Partnership Structure

70%
Rp 3.5 Miliar
Primary Investor
Venture Capital, Private Equity, Islamic Investment Fund, BUMN Strategic
20%
Rp 1 Miliar
Secondary Investor
Regional Bank, Islamic Banking, High Net Worth Individual
10%
Rp 500 Juta
Community Investment
PCNU Lamongan, Koperasi NU, Crowdfunding Internal

Implementation Timeline PCNU Lamongan

Pilot Project - Timeline ini menjadi template untuk implementasi 37 PCNU lainnya

1
Q1 2025: Investment & Setup
3 Bulan
Investment agreement, land acquisition, building permit, equipment procurement planning
2
Q2 2025: Construction
3 Bulan
Factory construction, utility installation, equipment installation, regulatory approval
3
Q3 2025: Commissioning
3 Bulan
Trial production, quality testing, distribution network setup, soft launch
4
Q4 2025: Full Operation
3 Bulan
Market penetration, capacity scale up, optimization, grand launching

Proposal Strategis untuk Investor

Peluang investasi dengan returns menarik dan dampak sosial masif

Rp 5 Miliar
Target Investasi Pembangunan Pabrik AMDK
42%
ROI per tahun setelah BEP
2.8
Tahun Payback Period
31.5%
Internal Rate of Return
1,527+
Lapangan Kerja Tercipta
💰

Skema Bagi Hasil

Sebelum BEP: Investor 70%, Tim Bridging 10%, PCNU 20%. Setelah BEP: PCNU 70%, Tim Bridging 10%, Investor 20%.

Pre-BEP: 70% Post-BEP: 20% Sustainable Returns
📈

Financial Projection

2025: Rp 4.5M revenue, 2026: Rp 18M revenue (BEP), 2027: Rp 24M revenue dengan 40% net margin.

2025: Rp 4.5M 2026: Rp 18M 2027: Rp 24M
🎯

Social Impact

Redistribusi Rp 100+ miliar dari multinasional ke jamaah, 500 agen UMKM, 10% profit untuk beasiswa Ma'arif.

Rp 100M+ Redistribusi 500 UMKM Agen 10% Education Fund

Mari Bersama Membangun Ekonomi Berkah untuk Kemajuan Umat

Contact: Tarmudi, SHI. - Ketua LPNU Lamongan
📧 ketua@lpnulamongan.or.id | 📱 +62 852 0397 5799

🌐 www.lpnulamongan.or.id
Ahlussunnah Wal Jamaah - Moderasi dalam Berbisnis
Nahdlatul Ulama mengajarkan prinsip ekonomi yang berkeadilan, gotong royong, dan saling menguntungkan. Dalam semangat "Hubbul Wathan Minal Iman" (Cinta Tanah Air Sebagian dari Iman), kami membangun kekuatan ekonomi keummatan untuk kemajuan bangsa.

Rencana Anggaran Biaya (RAB)

Breakdown detail investasi Rp 5 miliar untuk pembangunan pabrik AMDK

Rp 5 Miliar
Total Investment Required
Rp 5M
Total Budget
Production Equipment
Rp 2.5 Miliar 50%
Land & Building
Rp 1.2 Miliar 24%
Utility & Infrastructure
Rp 700 Juta 14%
Working Capital
Rp 400 Juta 8%
Legal & Licensing
Rp 100 Juta 2%
Contingency
Rp 100 Juta 2%
🏗️

Production Equipment Detail

Water Treatment Plant RO system 30.000 L/jam, Filling Line Cup & Bottle semi-automatic, Gallon Filling Line, Packaging Equipment, dan Quality Control Lab.

Water Treatment: Rp 800M Filling Lines: Rp 1.8M QC Lab: Rp 150M
🏢

Land & Building Breakdown

Akuisisi lahan 2 hektar, pembangunan factory building 1.200 m², office building 200 m², warehouse 400 m², dan site preparation.

Land: Rp 400M Factory: Rp 600M Office & Warehouse: Rp 280M

Utility & Infrastructure

Electrical installation 250 KVA, water supply system, waste treatment STP, compressed air system, HVAC, dan IT infrastructure.

Electrical: Rp 200M Water & Waste: Rp 270M HVAC & IT: Rp 150M

Funding Sources Target

70%
Rp 3.5 Miliar
Primary Investor
Venture Capital, Private Equity, Islamic Investment Fund, BUMN Strategic
20%
Rp 1 Miliar
Secondary Investor
Regional Bank, Islamic Banking, High Net Worth Individual
10%
Rp 500 Juta
Community Investment
PCNU Lamongan, Koperasi NU, Crowdfunding Internal

Construction & Implementation Timeline

1
Q1 2025: Investment & Setup
3 Bulan
Investment agreement, land acquisition, building permit, equipment procurement planning
2
Q2 2025: Construction
3 Bulan
Factory construction, utility installation, equipment installation, regulatory approval
3
Q3 2025: Commissioning
3 Bulan
Trial production, quality testing, distribution network setup, soft launch
4
Q4 2025: Full Operation
3 Bulan
Market penetration, capacity scale up, optimization, grand launching