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