Rp12,300,000 Rp147,600,000
Rp19,200,000 Rp230,400,000
Rp6,400,000 Rp76,800,000
Rp454,800,000
Rp3,112,500 Rp37,350,000
Rp4,668,750 Rp56,025,000
Rp1,556,250 Rp18,675,000
Rp112,050,000
Rp745,650,000
Tabel 3. Biaya Kebutuhan Bahan Baku dan Bahan Penolong
Biaya Variabel/Unit
biaya variabel/Kapasitas Produksi
Biaya Variabel : Rp478,560,000
Kapasitas Produksi : 180000
Biaya Variabel/Unit = Rp2,659
Variable Cost/Unit
(Variable cost/Kapasitas Produksi)
Rp3,566 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
Rp239,246,674
cost I(A/P. I . N)
Rp136,141,698
BCR 1.8
2. APP
n= 4
a. Investasi awal = Rp589,358,000
b. Flow cast ke 3 = Rp575,243,060
c. Flow cast ke 4 = Rp778,777,907
PBP = n + a
c
4 Rp589,358,000
Rp778,777,907
4 Rp 14,114,940
Rp203,534,847
4 Rp 0.069349007
4 Rp 0.069349007
PBP = 4.1
Jadi, waktu untuk kembalikan pinjaman yaitu 4 tahun 3 bulan
IRR
29%
7. UJI SENSITIVITAS
1 2
Hasil Usaha Rp1,196,233,371 Rp1,196,233,371
Biaya Produksi Rp956,986,697 Rp956,986,697
Laba Kotor Rp239,246,674 Rp239,246,674
Laba Bersih Rp215,322,007 Rp215,322,007
Bunga Bank Rp29,467,900 Rp23,574,320
* PPH 10%) Cash Flow Rp185,854,107 Rp191,747,687
- b
X 1
- b
- Rp575,243,060
X 1
- Rp575,243,060
X 1
X 1
Komulatif
Rp185,854,107
Rp377,601,794
Rp575,243,060
Rp778,777,907
Rp988,206,334