7 Mesin/Peralatan
a. Tangki Pembilasan 2 unit
b. Alat Pencampuran 2 unit
c. Alat Pemasakan 7 unit
d. Mesin penghalusan 3 buah
i. Wadah Penyimpanan 30 buah
total mesin/peralatan
8 Inventaris kantor:
a. Meja 6 buah
b. Kursi 6 buah
c. Rak keranjang 2 buah
d. Kalkulator 4 buah
total inventaris kantor
Total kebutuhan investasi
HARGA/UNIT (Rp) TOTAL HARGA (Rp) UMUR (TAHUN) PENYUSUTAN (Rp)
Rp3,000,000 Rp3,000,000
Rp18,000,000 Rp18,000,000
Rp420,000,000 Rp420,000,000 3 Rp140,000,000
Rp2,400,000 Rp2,400,000
Rp2,000,000 Rp2,000,000
Rp800,000 Rp800,000
Rp446,200,000 Rp140,000,000
VARIABLE COST
FIXED COST
Total gaji / Tahun (Rp)
Rp78,000,000
Rp60,000,000
Rp60,000,000
Rp198,000,000
Rp144,000,000
Rp99,600,000
Rp49,800,000
Rp293,400,000
Rp72,000,000
Rp72,000,000
Rp144,000,000
Rp635,400,000
Rp293,400,000
Rp342,000,000
Tabel 3. Biaya Kebutuhan Bahan Baku dan Bahan Penolong
bungkus/bulan
bungkus/tahun
Bedak Lotong
Column B Linear (Column B) Linear (Column B)
37,500
JUMLAH PRODUKSI (Y)
37,000
37,000 36,800
f(x) = 200 x − 367400 36,600
R² = 1 36,400
36,500 36,200
36,000
36,000
35,500
2016 2017 2018 2019 2020 2021 2022 202
TAHUN (X)
PERAMALAN PRODUKSI
Column B Linear (Column B) Linear (Column B) Linear (Column B)
38,000
37,800
37,800
37,600
JUMLAH PRODUKSI (Y)
37,000
36,800
36,600
DUKSI
Column B) Linear (Column B)
37,800
37,600
Biaya Variabel/Unit
biaya variabel/Kapasitas Produksi
Biaya Variabel : Rp426,501,600
Kapasitas Produksi : 36000
Biaya Variabel/Unit = Rp11,847
Variable Cost/Unit
(Variable cost/Kapasitas Produksi)
Rp11,847 per unit
Perhitungan BEP (Break Even Point) TOTAL PENJUALAN PER TAHUN Rp 1,256,713,400
(BEP Rp) BIAYA PRODUKSI (FC + VC)
Rp 1,047,261,167
(Fixed Cost/1-(Variable cost /Total Penjualan Pertahun)
Fixed Cost : Rp635,793,167
BEP RUPIAH
Rp 945,299,190
(BEP Unit)
(Fixed Cost/(Harga Jual/Unit - Variable cost Unit)
Fixed Cost : Rp635,793,167
Harga Jual/Unit : Rp35,410
Variabel Cost/Unit : Rp11,847
(BEP Unit) = Rp26,983
272.624583333333
273
Y Total Revenue
Rp 1,256,713,400
(Tota Penjualan/Tahun)
laba
Rp 1,047,261,167
BEP
Rp1,047,261,167 BIAYA PRODUKSI (FC + VC)
Rp 945,299,190
Rp411,468,000 VARIABLE COST
rugi
Rp635,793,167
Rp635,793,167 FIXED COST
0 X
Rp27,079
36.000
120 HARI 365 HARI
8 BULAN 1 HARI
A PRODUKSI (FC + VC)
C. ANALISA KELAYAKAN FINANSIAL
1. BCR(Benefit Cost Ratio)
Column1 Column2
annual cost (AC) Rp1,062,294,767
Annual benefit (AB) Rp1,274,753,720
investasi awal (I) Rp476,430,000
nilai A/P ( i :10%, n : 5 tahun) 0.263797
benefit AB-AC
Rp212,458,953
cost I(A/P. I . N)
Rp125,680,805
BCR 1.7
2. APP
3. Perhitungan Laba-Rugi
Column1 Column2
n= 4
a. Investasi awal = Rp476,430,000
b. Flow cast ke 3 = Rp459,295,974
c. Flow cast ke 4 = Rp631,451,832
PBP = n +
4
4
PBP = 4.1
Jadi, waktu untuk kembalikan pinjaman yaitu 4 tahun 1 bulan
MARR
IRR :
POKOK PINJAMAN JUMLAH ANGSURAN SISA
- - - Rp476,430,000
Rp95,286,000 Rp524,073,000 Rp142,929,000 Rp381,144,000
Rp95,286,000 Rp419,258,400 Rp133,400,400 Rp285,858,000
Rp95,286,000 Rp314,443,800 Rp123,871,800 Rp190,572,000
Rp95,286,000 Rp209,629,200 Rp114,343,200 Rp95,286,000
Rp95,286,000 Rp104,814,600 Rp104,814,600 Rp0
Ket: Asumsi hasil usaha tetap selam 5 tahun
1
Hasil Usaha Rp1,274,753,720
total biaya produksi Biaya Produksi Rp1,062,294,767
Rp1,062,294,767 Laba Kotor Rp212,458,953
Laba Bersih Rp191,213,058
Bunga Bank Rp47,643,000
(laba kotor * PPH 10%) Cash Flow Rp143,570,058
Rp21,245,895
Tahun Cash Flow
1 Rp143,570,058
bunga bank (10%) 2 Rp153,098,658
Rp47,643,000 3 Rp162,627,258
4 Rp172,155,858
5 Rp181,684,458
a - b X
c - b
Rp476,430,000 - Rp459,295,974 X
Rp631,451,832 - Rp459,295,974
Rp 17,134,026 X 1
Rp172,155,858
Rp 0.099526244 X 1
Rp 0.099526244
an pinjaman yaitu 4 tahun 1 bulan
: 1.27%
: 10.00%
: 11.40%
Rp 476,430,000
Rp 1,274,753,720
Rp 1,062,294,767
3.791
2.991
2.035
Rp 328,956,638
Rp 159,034,729
-Rp 44,076,030
20%
40%
20
0.31
31.32%
am 5 tahun
2 3 4 5
Rp1,274,753,720 Rp1,274,753,720 Rp1,274,753,720 Rp1,274,753,720
Rp1,062,294,767 Rp1,062,294,767 Rp1,062,294,767 Rp1,062,294,767
Rp212,458,953 Rp212,458,953 Rp212,458,953 Rp212,458,953
Rp191,213,058 Rp191,213,058 Rp191,213,058 Rp191,213,058
Rp38,114,400 Rp28,585,800 Rp19,057,200 Rp9,528,600
Rp153,098,658 Rp162,627,258 Rp172,155,858 Rp181,684,458
Kumulatif
Rp143,570,058
Rp296,668,716
Rp459,295,974
Rp631,451,832
Rp813,136,290
Column7