Post on 06-Oct-2015
description
TUGAS ANALISIS KELAYAKAN BISNISDiajukan Untuk Memenuhi Salah Satu Tugas
Mata Kuliah Analisis Kelayakan BisnisDisusun Oleh:
Ricky Resa Simpani10070210028
POGRAM STUDI TEKNIK INDUSTRI
FAKULTAS TEKNIK
UNIVERSITAS ISLAM BANDUNG
1435 H / 2014 M
Perhitungan suatu usaha penggilingan padi sebelum terjadi perubahan biaya O&M (dalam Rp 000,-)
tHasil KotorBiaya KotorNet BenefitDF=
15%NPVDisc. BenefitDis CostTrial ITrial II
DF 20%NPVDF 40%NPV
1234567891011
0-5000500010005000-50001000500010005000
14000300010000.870.875348026100.8330.8330.714714
24000250015000.7561134302418900.69410410.51765
35000250025000.6581645329016450.57814450.364910
45000200030000.497149124859940.48214460.26780
55000200030000.432129621608640.40212060.186558
65000200030000.376112818807520.33510050.133399
75000200030000.32798116356540.2798370.095285
87000200050000.284142019885680.23311650.068340
591519942149773978-249
Terjadi perubahan biaya O&M sebesar 40%tHasil KotorBiaya KotorNet BenefitDF 15%NPVDisc. BenefitDis. CostTrial ITrial II
DF 20%NPVDF 40%NPV
1234567891011
0500050001000500050001000500010005000
140004200-2000.873654348036540.833-166.60.714-142.8
2400035005000.7562646302426460.6943470.51255
35000350015000.6582303329023030.5788670.364546
45000280022000.497139224851391.60.4821060.40.26572
55000280022000.432121021601209.60.402884.40.186409.2
65000280022000.376105318801052.80.3357370.133292.6
75000280022000.3279161635915.60.279613.80.095209
87000280042000.2847951988795.20.233978.60.068285.6
199421896810321.67426.6