Penganggaran Modal
Investasi Baru
SOAL!!
Diketahui :
1. Harga perunit produk adalah Rp.55.000
2.Biaya tetap untuk mesin caterpillar adalah Rp15.000.000 (termasuk biaya penyusutan)
3.Biaya variabel adalah Rp.35.000
D
Mesin A B C E D*E
A*B*C
CATERPILLAR UNIT/JAM JAM/HARI HARI/TAH UNIT/TAHU HARGA UNITNILAI JUAL/TAHUN
Tahun 1 0.8 8 300 1920 Rp 55,000 Rp 105,600,000
Tahun 2 0.8 8 300 1920 Rp 55,000 Rp 105,600,000
Tahun 3 0.8 8 300 1920 Rp 55,000 Rp 105,600,000
Tahun 4 0.8 8 300 1920 Rp 55,000 Rp 105,600,000
TOTAL 3.2 32 1200 7680 Rp 220,000 Rp 422,400,000
CATERPILLAR
TAHUN EAT + Penyusutan = Proceed
1 Rp 19,156,500 + Rp10,750,000 = Rp 29,906,500
2 Rp 19,156,500 + Rp10,750,000 = Rp 29,906,500
3 Rp 19,156,500 + Rp10,750,000 = Rp 29,906,500
4 Rp 19,156,500 + Rp10,750,000 = Rp 31,906,500
Rp 121,626,000
TOYOTA
TAHUN EAT + Penyusutan = Proceed
1 Rp 27,101,250 + Rp11,875,000 = Rp 38,976,250
2 Rp 27,101,250 + Rp11,875,000 = Rp 38,976,250
3 Rp 27,101,250 + Rp11,875,000 = Rp 38,976,250
4 Rp 27,101,250 + Rp11,875,000 = Rp 41,476,250
Rp 158,405,000
HYUNDAI
TAHUN EAT + Penyusutan = Proceed
1 Rp 21,928,500 + Rp11,400,000 = Rp 33,328,500
2 Rp 21,928,500 + Rp11,400,000 = Rp 33,328,500
3 Rp 21,928,500 + Rp11,400,000 = Rp 33,328,500
4 Rp 21,928,500 + Rp11,400,000 = Rp 33,328,500
5 Rp 21,928,500 + Rp11,400,000 = Rp 33,628,500
Rp 166,942,500
Analisis Payback Period
15093750
X 12 = 6.0564263323
Caterpilar 29906250
0.05642633 X 25 = 1.41065825
11023750
X 12 = 3.3939899298
Toyota 38976250
0.39398993 X 25 = 9.84974825
26671500
X 12 = 9.6031324542
Hyundai 33328500
0.60313245 X 25 = 15.07831125
Analisis Net Present Value (NPV)
Mesin Caterpilar
Tahun PV of Proced Df 15% PV
1 Rp 29,906,500 0.869565217 Rp 26,005,652
2 Rp 29,906,500 0.756143667 Rp 22,613,611
3 Rp 29,906,500 0.657516232 Rp 19,664,009
4 Rp 31,906,500 0.571753246 Rp 18,242,645
Total Rp 86,525,917
ICO Rp 45,000,000
NPV Rp 41,525,917
Mesin Toyota
Tahun PV of Proced Df 15% PV
1 Rp 38,976,250 0.869565217 Rp 33,892,391
2 Rp 38,976,250 0.756143667 Rp 29,471,645
3 Rp 38,976,250 0.657516232 Rp 25,627,517
4 Rp 41,476,250 0.571753246 Rp 23,714,181
Total Rp 112,705,734
ICO Rp 50,000,000
NPV Rp 62,705,734
Mesin Hyundai
Tahun PV of Proced Df 15% PV
1 Rp 33,328,500 0.869565217 Rp 28,981,304
2 Rp 33,328,500 0.756143667 Rp 25,201,134
3 Rp 33,328,500 0.657516232 Rp 21,914,030
4 Rp 33,328,500 0.571753246 Rp 19,055,678
5 Rp 36,328,500 0.497176735 Rp 18,061,685
Total Rp 113,213,831
ICO Rp 60,000,000
NPV Rp 53,213,831
Analisis Internal Rate Of Return (Irr)
Mesin Caterpilar
Periode Cash Flow DF7 (55%) Present ValueCash Flow DF8 (56%) Present Value
1 29906500 0.64516129 19294516.13 29906500 0.641025641 19170833.33
2 29906500 0.416233091 12448074.92 29906500 0.4109138725 12288995.73
3 29906500 0.268537478 8031016.079 29906500 0.2634063285 7877561.363
4 31906500 0.173249986 5527800.667 31906500 0.1688502106 5387419.244
ICO 45000000 45301407.8 45000000 44724809.67
NPV 301407.7969 -275190.333
Interpolasi
K+ 0.55 IRR 0.555227
NPV+ 301407.8
NPV- -275190
K- 0.56
Mesin Toyota
Periode Cash Flow DF1 (68%) Present ValueCash Flow DF1 (69%) Present Value
1 38976250 0.595238095 23200148.81 38976250 0.5917159763 23062869.82
2 38976250 0.35430839 13809612.39 38976250 0.3501277966 13646668.53
3 38976250 0.210897851 8220007.373 38976250 0.207176211 8074951.795
4 41476250 0.125534435 5206697.62 41476250 0.122589474 5084551.67
ICO 50000000 50436466.19 50000000 49869041.82
NPV 436466.1888 -130958.178
Interpolasi
K+ 0.68 IRR 0.687692
NPV+ 436466.2
NPV- -130958
K- 0.69
Mesin Hyundai
Periode DF6 (41%) Present Value Cash Flow DF6 (42%) Present Value
1 0.70922 23637234.04 33328500 0.704225 23470774.648
2 0.502993 16763995.77 33328500 0.495933 16528714.541
3 0.356732 11889358.71 33328500 0.349249 11639939.817
4 0.253002 8432169.295 33328500 0.24595 8197140.7165
5 0.179434 6518563.537 36328500 0.173204 6292246.7389
ICO 60722757.82 60000000 59836569.723
NPV 722757.8177 -163430.2774
Interpolasi
K+ 0.41 IRR 0.418156
NPV+ 722757.8
NPV- -163430
K- 0.42
Semua mesin layak unuk dibeli, tetapi yang paling layak adalah Toyota karena memiliki
persentase IRR yang tertinggi dibandingkan yang lain yaitu 69%, Caterpillar 56% dan Hyundai 8%
Mesin Caterpilar
Tahun PV of Proced Df 15% PV
1 29906500 0.869565 26005652
2 29906500 0.756144 22613611
3 29906500 0.657516 19664009
4 31906500 0.571753 18242645
Total 86525917
ICO 45000000
NPV 1.922798
Mesin Toyota
Tahun PV of Proced Df 15% PV
1 38976250 0.869565 33892391
2 38976250 0.756144 29471645
3 38976250 0.657516 25627517
4 41476250 0.571753 23714181
Total 1.13E+08
ICO 50000000
NPV 2.254115
Mesin Hyundai
Tahun PV of Proced Df 15% PV
1 33328500 0.869565 28981304
2 33328500 0.756144 25201134
3 33328500 0.657516 21914030
4 33328500 0.571753 19055678
5 36328500 0.497177 18061685
Total 1.13E+08
ICO 60000000
NPV 1.886897
Semua mesin layak unuk dibeli, tetapi yang paling layak adalah Toyota karena memiliki
persentase IRR yang tertinggi dibandingkan yang lain yaitu 2,5, Caterpillar 1,9 dan Hyundai 1,8