Analisis Usaha Digital Printing

Modal Awal

Mesin Cetak                                                                               Rp 150.000.000

5 Komputer, scanner, printer                                                       Rp   15.000.000+

Total Rp 165.000.000

Peratalan mengalami penyusutan setelah 5 tahun pemakaian :

1/ 60 bulan x Rp 165.000.000 =                                                  Rp 2.750.000

Omzet Per Bulan

Pendapatan (rata-rata order per bulan)

Banner (150 x @ Rp 250.000/ baner) =                                                 Rp 37.500.000

Id card (1.000 x @ Rp 5.500 per pcs) =                                                 Rp 5.500.000

Brosur/ leaflet (1.000 x Rp 3.000/ pcs) =                                      Rp 3.000.000

Kartu nama (100 x Rp 28.000/ box) =                                          Rp 2.800.000+

Total pendapatan =                                                                Rp 48.800.000

Biaya Operasional

Gaji karyawan (8 org x Rp 1.000.000) =                                       Rp 8.000.000

Listrik = Rp 3.000.000

Sewa tempat (Rp 25 juta per th/ 12 bln) =                                   Rp 2.083.300

Bahan baku cetakan ( kertas, _nta, dll) =                                      Rp 20.000.000

Sewa domain internet (Rp 350.000:12Bln)                                    Rp 29.166+

Total biaya =                                                                          Rp 33.112.466

Laba Bersih Per Bulan

Rp 48.800.000 - Rp 33.112.466 =                                               Rp 15.687.534

ROI (Return of Investment)

(Modal awal : Laba Per Bulan) = 11 bulan