Financial Feasibility Analysis of Chocolate Spread with Coconut Ingredients as Agroindustrial Product
Abstract
Chocolate spread is a type of paste which is mostly spread on breads and pastries. This research was conducted by calculating financial feasibility of chocolate spread with addition of coconut flour and coconut sugar produced by Yayasan Suren untuk Indonesia. The aim of this research is to observe the financial feasibility of chocolate spread with addition of coconut flour and coconut sugar in order to obtain its development strategy on production management and marketing. The results showed BEP value of 16659,4; PBP (year) value of 1,9; NPV value of 20389635,9; IRR value of 1526% and B/C ratio of 1,05. Therefore, based on financial feasibility analysis, this business is feasible to execute. Furthermore, based on sensitivity analysis using four scenarios, this business is not feasible to execute while undergoes increasing of price of raw material as big as 4% and decreasing of selling price as big as 3%. Based on those scenario, NPV value of this business was Rp -194.353.160,28 (<0); followed by value of IRR, Net B/C, payback period and BEP were 10,94%; 1,00; 7,88 and 155.020,62 respectively.
References
Abrar, A., Damayanti, L., & Kalaba, Y. (2018). Financial Feasibility Analysis of Processed Chocolate Businessat Twins Chocolate Home Industry in Palu City. AGROLAND: The Agricultural Sciences Journal, 4(1), 1. https://doi.org/10.22487/j24077593.2017.v4.i1.9396
Alnasser, D. N., Shaban, D. O. S., & Zubi, D. Z. A.-. (2014). The Effect of Using Break-Even-Point in Planning, Controlling, and Decision Making in the Industrial Jordanian Companies. International Journal of Academic Research in Business and Social Sciences, 4(5). https://doi.org/10.6007/ijarbss/v4-i5/888
Aničić, D., & Aničić, J. (2019). Cost management concept and project evaluation methods. Journal of Process Management. New Technologies, 7(4), 54–59. https://doi.org/10.5937/jouproman7-21143
Chan, L. K., & Wu, M. L. (2002). Quality function deployment: A literature review. In European Journal of Operational Research (Vol. 143, Issue 3). https://doi.org/10.1016/S0377-2217(02)00178-9
Coleman, S. (2007). The role of human and financial capital in the profitability and growth of women-owned small firms. Journal of Small Business Management, 45(3), 303–319. https://doi.org/10.1111/j.1540-627X.2007.00214.x
Crane, M. (2015). Going Coconut: Coconut Sugar is on the Rise. 18(5).
Erdil, N. O., & Arani, O. M. (2019). Quality function deployment: more than a design tool. International Journal of Quality and Service Sciences, 11(2), 142–166. https://doi.org/10.1108/IJQSS-02-2018-0008
Gunathilake K. D. P. P, & Yalegama C, K. A. A. N. (2009). Use of coconut flour as a source of protein and dietary fiber in wheat bread. Asian Journal of Food and Agro-Industry, 2(03), 382–391.
Hariyanto, B., Sugiatmi, Gantina, A., & Maulad, A. (2018). Perkembangan Konsumsi Pangan (Vol. 4, Issue 2018).
Jeyarani, T., Banerjee, T., Ravi, R., & Krishna, A. G. G. (2013). Omega-3 fatty acids enriched chocolate spreads using soybean and coconut oils. Journal of Food Science and Technology, 52(2), 1082–1088. https://doi.org/10.1007/s13197-013-1053-4
Kurniawati, F. A. (2014). Analisis Kelayakan Investasi Atas Rencana Penambahan Aktiva Tetap dengan Menggunakan Teknik Capital Budgeting (Studi pada Perusahaan Indah Cemerlang Singosari-Malang). Jurnal Administrasi Bisnis (JAB), 8(2), 1–8.
Kusuma, I., Mada, U. G., Purwanto, R. E., & Malang, P. N. (2017). Financial Feasibility Analysis of Tunjungan City Surabaya Post Operational Renovation Project. July.
Lili, W. (2016). Analisis Sensitivitas Usaha Pengolahan Kerupuk Ikan Pipih Di Kecamatan Seruyan Hilir Kabupaten Seruyan (Sensitivity Analysis of Flat Fish Cracker Processing Busines in Seruyan Hilir Sub District of Seruyan Regency). 41, 177–182.
Manzocco, L., Calligaris, S., Camerin, M., Pizzale, L., & Nicoli, M. C. (2014). Prediction of firmness and physical stability of low-fat chocolate spreads. Journal of Food Engineering, 126, 120–125. https://doi.org/10.1016/j.jfoodeng.2013.10.042
Owens, J., & Cooper, R. (2001). The importance of a structured new product development (NPD) process: A methodology. IEE Colloquium (Digest), 46 I, 57–62. https://doi.org/10.1049/ic:20010040
Pogorelov, Y., Kozachenko, G., Ovcharenko, I., & Illiashenko, O. (2018). Use of methods of operational cost management in the planning and accounting organization at the enterprises in Ukraine. Problems and Perspectives in Management, 16(3), 488–500. https://doi.org/10.21511/ppm.16(3).2018.39
Purba, H. H., Syamsul Maarif, M., Yuliasih, I., & Hermawan, A. (2018). Product development of chocolate with quality function deployment approach: A case study in SMEs chocolate industry in Indonesia. IOP Conference Series: Earth and Environmental Science, 209(1). https://doi.org/10.1088/1755-1315/209/1/012011
Rifin, A. (2013). Competitiveness of Indonesia’s Cocoa Beans Export in the World Market. International Journal of Trade, Economics and Finance, 4(5), 279–281. https://doi.org/10.7763/ijtef.2013.v4.301
Rustandi Kartawinata, B., Wardhana, A., & Kartawinata, B. R. (2015). Marketing Strategies and Their Impact on Marketing Performance of Indonesian Ship Classification Society. Article in International Journal of Science and Research, 4(2), 69–74. https://www.ijsr.net/archive/v4i2/SUB151008.pdf
Sari, R. P. (2017). Marketing Mix Implementation in Small Medium Enterprises: A Study of Galeristorey Online Business. Etikonomi, 16(1), 115–126. https://doi.org/10.15408/etk.v16i1.3950
Shakerardekani, A., Karim, R., Ghazali, H. M., & Chin, N. L. (2013). Textural , Rheological and Sensory Properties and Oxidative Stability of Nut Spreads — A Review. 4223–4241. https://doi.org/10.3390/ijms14024223
Shively, G., & Galopin, M. (2014). An Overview of Benefit-Cost Analysis by. January 2012, 1–8.
Susilowati, E., & Kurniati, H. (2018). Analisis Kelayakan dan Sensitivitas: Studi Kasus Industri Kecil Tempe Kopti Semanan, Kecamatan Kalideres, Jakarta Barat. BISMA (Bisnis Dan Manajemen), 10(2), 102. https://doi.org/10.26740/bisma.v10n2.p102-116
Thabit, T. H., & Raewf, M. (2018). The Evaluation of Marketing Mix Elements: A Case Study. International Journal of Social Sciences & Educational Studies, 4(4). https://doi.org/10.23918/ijsses.v4i4p100
Yassin, E.-T., & Derar, E.-O. (2014). Internal Rate of Return: A suggested Alternative Formula and its Macro-economics Implications. Journal of American Science 2014;10(11), 10(11), 216–221.
Žižlavský, O. (2014). Net Present Value Approach: Method for Economic Assessment of Innovation Projects. Procedia - Social and Behavioral Sciences, 156(November 2014), 506–512. https://doi.org/10.1016/j.sbspro.2014.11.230
Copyright (c) 2021 Journal La Bisecoman
This work is licensed under a Creative Commons Attribution-ShareAlike 4.0 International License.
