Professional Documents
Culture Documents
Bep Campuran
Bep Campuran
Jumlah Modal
3
Rp
Rp
Rp
2. Biaya Keluar
a. Modal Kerja
1. Biaya untuk pendirian bangunan
No.
Jenis Pengeluaran
1
2
1 Pembelian lahan seluas 1,5 Ha
2
Pendirian Kantor
Rp
Harga Satuan
3
300,000
Volume
4
15000
Rp
1,200,000
1000
Rp
Rp
Rp
1,200,000
2,500,000
4,500,000
Rp
Rp
Rp
Rp
Rp
Rp
3,500,000
6,000,000
8,000,000
5,500,000
10,000,000
15,000,000
1
1
1
1
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Harga Satuan
3
1,800,000
75,000,000
150,000,000
75,000,000
125,000,000
185,000,000
185,000,000
200,000,000
200,000
Volume
4
3
10
5
10
8
8
5
5
10
Rp
Rp
Rp
Rp
Rp
Harga Satuan
3
100,000,000
350,000,000
4,000,000
8,000,000
20,000,000
Volume
4
6
6
5
1
2
1
1
1
1
1
TOTAL
No.
1
1
2
3
4
5
6
7
8
9
No.
1
1
2
3
4
5
Rp
40,000,000
TOTAL
b. Modal Tetap
1. Biaya Langsung
No.
Jenis Pengeluaran
1
2
1 Upah Karyawan
Production Manager
Finance Manager
Production Superintendent
Rotary Supervisor
Operator Rotary Machine
Hotpress and Dryer Supervisor
Operator Hotpress and Dryer Machine
Glue Supervisor
Operator Glue
Blockboard Supervisor
Operator Blockboard
Balken Supervisor
Gradeng Supervisor
Packing Supervisor
HRD Manager
HRD Superitendent
Payroll Supervisor
Administration and General Affairs Superviser
LPPIC Manager
LPPIC Superitendent
Log Supervisor
Finish Goods Warehouse Supervisor
Spareparts & Production Material Warehouse
Engineering Manager
Engineering Administration
Engineering Superitendent
Maintenance Supervisor
Automotive Supervisor
Boiler Supervisor
Employe (Karyawan)
2
3
4
5
6
Transport Truck
Transport Forclift
Makan dan Minum
Asuransi Perusahaan & Karywan
Peralatan Administrasi
Alat tulis
Kertas
Tinta Printer
Biaya Komunikasi
Telepon
Internet
Domain Website
Listrik
Harga Satuan
3
Volume
4
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
5,000,000
5,000,000
3,750,000
3,000,000
2,500,000
3,000,000
2,500,000
3,000,000
2,500,000
3,000,000
2,500,000
3,000,000
3,000,000
3,000,000
5,000,000
3,750,000
3,000,000
3,000,000
5,000,000
3,750,000
3,000,000
3,000,000
3,000,000
5,000,000
3,750,000
3,750,000
3,000,000
3,000,000
3,000,000
2,050,000
30,000,000
20,000,000
6,667
8,000,000
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
200
6
6
200
1
Rp
Rp
Rp
300,000
30,000
30,000
1
5
4
Rp
Rp
Rp
Rp
1,000,000
500,000
350,000
20,000,000
1
1
1
1
9
10
11
12
Rp
Rp
Rp
Rp
800,000
15,000,000
5,000,000
160,000,000
Rp
Rp
Rp
Harga Satuan
3
2,000,000
400,000
40,000,000
1000
4
1
1
TOTAL
1. Biaya Tak Langsung
No.
Jenis Pengeluaran
1
2
1 Pajak
2 Promosi Usaha Lewat Media Cetak
4 Biaya Tak terduga
Volume
4
1
1
1
TOTAL
BIAYA ANGSURAN BANK
1 Rencana jangka panjang 5 tahun
2 Bunga per tahun 12%
3 Besar pinjaman bank (P) =
60 bulan
0.12
Rp
6,000,000,000
Besar pinjaman bank / 5
Ap =
tahun (60 bulan)
Ap = Rp
6,000,000,000
60
Rp
100,000,000
= Rp
= Rp
6,000,000,000
60,000,000
Ap
+
+
=
Keterangan :
P = Besar pinjaman bank
A = Angsuran tiap bulan
n = Jumlah bulan
i = Suku bunga bank
Ap = Angsuran Pokok
B = Angsuran Bunga
Pengembalian Pinjaman Bunga
B=
A=
= Rp
= Rp
= Rp
100,000,000
160,000,000
160,000,000 (pembulatan)
Jumlah Modal
3
12,000,000,000
6,000,000,000
18,000,000,000
Satuan
5
m2
Rp
Jumlah Biaya
6
4,500,000,000
Rp
1,200,000,000
paket
paket
paket
paket
Rp
Rp
Rp
Rp
1,200,000
2,500,000
4,500,000
3,500,000
paket
paket
paket
paket
paket
Rp
Rp
Rp
Rp
Rp
Rp
6,000,000
8,000,000
5,500,000
10,000,000
15,000,000
5,756,200,000
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Jumlah Biaya
6
5,400,000
750,000,000
750,000,000
750,000,000
1,000,000,000
1,480,000,000
925,000,000
1,000,000,000
2,000,000
6,662,400,000
Rp
Rp
Rp
Rp
Rp
Jumlah Biaya
6
600,000,000
2,100,000,000
20,000,000
8,000,000
40,000,000
Satuan
5
unit
unit
unit
unit
unit
unit
unit
unit
unit
Satuan
5
unit
unit
unit
unit
unit
No
Modal
1 Biaya Masuk
1. Modal Sendiri
2. Dana Pinjaman dari Bank
TOTAL
2 Biaya Keluar
a. Modal Kerja
1. Biaya untuk pendirian bangunan
2. Biaya untuk pembelian alat produksi
3. Biaya untuk kebutuhan operasional kantor
b. Modal tetap
1. Biaya Langsung
2. Biaya tak langsung
GRAND TOTAL (GT)
set
Rp
Rp
Satuan
5
40,000,000
2,808,000,000
Jumlah Biaya
6
org/bln
org/bln
org/bln
org/bln
org/bln
org/bln
org/bln
org/bln
org/bln
org/bln
org/bln
org/bln
org/bln
org/bln
org/bln
org/bln
org/bln
org/bln
org/bln
org/bln
org/bln
org/bln
org/bln
org/bln
org/bln
org/bln
org/bln
org/bln
org/bln
org/bln
unit/bln
unit/bln
bulan
bulan
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
5,000,000
5,000,000
3,750,000
3,000,000
2,500,000
3,000,000
2,500,000
3,000,000
2,500,000
3,000,000
2,500,000
3,000,000
3,000,000
3,000,000
5,000,000
3,750,000
3,000,000
3,000,000
5,000,000
3,750,000
3,000,000
3,000,000
3,000,000
5,000,000
3,750,000
3,750,000
3,000,000
3,000,000
3,000,000
410,000,000
180,000,000
120,000,000
40,002,000
8,000,000
set
rim
botol
Rp
Rp
Rp
300,000
150,000
120,000
bulan
bulan
bulan
bulan
Rp
Rp
Rp
Rp
1,000,000
500,000
350,000
20,000,000
m3
drum
bulan
bulan
Satuan
5
bulan
bulan
bulan
0.01
B
Rp 60,000,000
(pembulatan)
Rp
Rp
Rp
Rp
Rp
800,000,000
60,000,000
5,000,000
160,000,000
1,905,000,000
Rp
Rp
Rp
Rp
Jumlah Biaya
6
2,000,000
400,000
40,000,000
42,400,000
Jumlah
Rp
Rp
Rp
12,000,000,000
6,000,000,000
18,000,000,000
Rp
Rp
Rp
5,756,200,000
6,662,400,000
2,808,000,000
Rp
1,905,000,000
Rp
Rp
42,400,000
17,174,000,000
Koefisien
3
Harga satuan
4
Aspal
0.50
Rp
Pasir
0.50
Rp
Batu Split
Filler
Uji Mutu
1.30
Rp
0.10
1.00
TOTAL
Rp
Rp
Koefisien
3
No.
Tipe
1
2
2 HRS (Hot Rolled System)
1.67
Rp
Pasir
1.25
Rp
Batu Split
1.34
Rp
1.24
1.00
TOTAL
Rp
Rp
Filler
Uji Mutu
Jumlah
6
50,000.00 m3
60,000.00 m3
Rp
25,000
Rp
30,000
Rp
52,000
Rp
Rp
Rp
3,000
150,000
260,000
40,000.00 m
30,000.00 m3
150,000.00 bh
Harga satuan
5
Aspal
Satuan
5
Satuan
6
Jumlah
8
50,000.00 m3
60,000.00 m3
Rp
83,500
Rp
75,000
Rp
53,600
Rp
Rp
Rp
37,200
150,000
400,000
40,000.00 m
30,000.00 m3
150,000.00 bh
Tipe
1
2
1 Latasir
2 HRS (Hot Rolled System)
Harga Satuan
satuan
Volum
Rp
Rp
260,000 m3
400,000 m3
1 Rp
1 Rp
3 Rp
Rp
TOTAL
Rata Rata semua Produk
Jumlah
6
260,000
400,000
660,000
220,000
Tipe
1
2
1 Latasir
2 HRS (Hot Rolled System)
satuan
Rp
Rp
260,000 lembar
400,000 lembar
TOTAL
Rata Rata semua Produk
Volum
Rp
220,000
Catatan :
1
v
=
470000 lembar
2 Grand Total (GT) = Modal Kerja + Modal Tetap
GT
=
Rp
17,174,000,000
3 Biaya Variabel
=
=
=
(v x cv)
(120000 x Rp. 672.000)
Rp
103,400,000,000
4 Total Biaya
=
=
=
GT + ( v x cv)
Rp 19.362.400.000 + ( 120000 x Rp.672.000)
Rp
120,574,000,000
=
=
7 Total Pendapatan
=
=
=
(v x P)
( 120000 x Rp 840.000)
Rp
646,250,000,000
8 Profit (Z)
=
=
=
(v x P) - (GT+(v x cv))
(120000 x Rp.840.000) - (Rp. 19.362.400.000 + (120000 x Rp. 672.000))
Rp
525,676,000,000
=
=
=
GT x (P - cv)
Rp. 19.362.400.000 x (Rp.840.000 - Rp. 672.000)
14869 m3
Rp
Rp
220,000
1,375,000
10 Rumus BEP untuk mengitung berapa uang penjualan yang perlu diterima agar terjadi BEP
=
GT / (P - cv) x P
=
Rp. 19.362.400.000 / (Rp.840.000 - Rp.672.000) x Rp. 840.000
=
Rp
20,445,238,095
11 Menghitung terjadinya BEP
=
=
=
12 Laju IRR
=
=
=
GT / profit
Rp. 19.362.400.000/Rp.797.600.000
0 bulan
(profit/GT) x 100%
(Rp.797.600.000 /Rp.19.362.400.000) x 100%
3061 %
> 2 % (suku bunga bank)
(LAYAK)
Varibel
2
Biaya Masuk
(Cash In )
2 Biaya Keluar
(Cash Out )
Sub Variabel
3
1) Modal Sendiri
2) Dana Pinjaman dari Bank
1. Biaya untuk
2.1 Modal Kerja pendirian
bangunan
2. Biaya untuk
pembelian alat
produksi
No.
1
Varibel
2
Indikator
4
Sub Variabel
3
3. Biaya untuk
Operasional
kantor
1
2
3
4
5
6
7
Batching Plant
Dump Truck
Wheel Loader
Cement Truck
Concrete Mixer Truck
Benda uji silinder
Kerucut Abrams
Indikator
4
1 Mobil Operaional
2 Perangkat komputer
1 Upah Karyawan
1. Direktur Utama
2. Wakil Direktur
3. Staff Ahli
4. Administrasi
5. Staff Divisi
6. Driver
2 Bahan Bakar Alat
Batching Plant
Dump Truck
Wheel Loader
Cement Truck
Concrete Mixer Truck
Mobil Operasional
3 Pengetesan Benda Uji
4 Peralatan Administrasi
Alat tulis
Kertas
5 Tinta Printer
6 Biaya Komunikasi
Telepon
Internet
Listrik
7 Biaya Angsuran Bank
No.
1
Varibel
2
Sub Variabel
3
2. Biaya tak
Langsung
Indikator
4
1 Pajak
2 Biaya Pemasaran
Media Koran
Media Siaran Radio
Media Siaran Televisi
Sponsor kegiatan
Media Cetak
3 Perbaikan Alat
4 Biaya Tak terduga