Rp12,450,000 Rp149,400,000
Rp12,450,000 Rp149,400,000
Rp4,150,000 Rp49,800,000
Rp348,600,000
Rp3,112,500 Rp37,350,000
Rp4,668,750 Rp56,025,000
Rp1,556,250 Rp18,675,000
Rp112,050,000
Rp634,950,000
Tabel 3. Biaya Kebutuhan Bahan Baku dan Bahan Penolong
Biaya Variabel/Unit
biaya variabel/Kapasitas Produksi
Biaya Variabel : Rp478,560,000
Kapasitas Produksi : 108000
Biaya Variabel/Unit = Rp4,431
Variable Cost/Unit
(Variable cost/Kapasitas Produksi)
Rp4,649 per unit
BEP
Rp. 598.975.055
Variable Cost
rugi
Rp 316.496.500
Fixed Cost
7 BULAN 1 HARI
Total Cost
Variable Cost
Fixed Cost
X
C. ANALISA KELAYAKAN FINANSIAL
1. BCR(Benefit Cost Ratio)
benefit BC-AC
Rp202,950,275
cost I(A/P. I . N)
Rp125,227,410
BCR 1.6
2. APP
TAHUN BUNGA 5% POKOK PINJAMAN
0 - -
1 Rp27,105,500 Rp108,422,000
2 Rp21,684,400 Rp108,422,000
3 Rp16,263,300 Rp108,422,000
4 Rp10,842,200 Rp108,422,000
5 Rp5,421,100 Rp108,422,000
n= 4
a. Investasi awal = Rp542,110,000
b. Flow cast ke 3 = Rp482,912,543
c. Flow cast ke 4 = Rp654,725,590
PBP = n + a
c
4 Rp542,110,000
Rp654,725,590
4 Rp 59,197,458
Rp171,813,048
4 Rp 0.344545763
4 Rp 0.344545763
PBP = 4.3
Jadi, waktu untuk kembalikan pinjaman yaitu 4 tahun 3 bulan
IRR
25%
7. UJI SENSITIVITAS
1 2
Hasil Usaha Rp1,014,751,375 Rp1,014,751,375
Biaya Produksi Rp811,801,100 Rp811,801,100
Laba Kotor Rp202,950,275 Rp202,950,275
Laba Bersih Rp182,655,248 Rp182,655,248
Bunga Bank Rp27,105,500 Rp21,684,400
* PPH 10%) Cash Flow Rp155,549,748 Rp160,970,848
- b
X 1
- b
- Rp482,912,543
X 1
- Rp482,912,543
X 1
X 1
Komulatif
Rp155,549,748
Rp316,520,595
Rp482,912,543
Rp654,725,590
Rp831,959,738