Académique Documents
Professionnel Documents
Culture Documents
KUIS SA Yyy
KUIS SA Yyy
168,000,000.00
1,800,000.00
24,000,000.00
2,000,004.00
27,800,004.00
30,000,000.00
14,400,000.00
3,000,000.00
48,000,000.00
95,400,000.00
44,799,996.00
Perhitungan laba rugi
No. Parameter Tahun 0 Tahun 1
1 Penjualan 0 134,400,000
2 Pengeluaran (biaya tetap + biaya variabel) 123,200,004 123,200,004
3 Laba -123,200,004 11,199,996
Tahun 2 Tahun 3 Tahun 4 Tahun 5
151,200,000 168,000,000 168,000,000 168,000,000
123,200,004 123,200,004 123,200,004 123,200,004
27,999,996 44,799,996 44,799,996 44,799,996
BEP 100% NPV
Biaya variabel / unit 22714.2857142857 Tahun Revenue
BEP unit 1608.2646942149 0 0
Bep rupiah Rp64,330,588 1 134,400,000.00
2 151,200,000.00
90% 3 168,000,000.00
Biaya variabel/unit 25238.0952380952 4 168,000,000.00
BEP unit 1883.2260774194 5 168,000,000.00
BEP rupiah Rp75,329,043
80%
Biaya variabel/unit 28392.8571428571 investasi 40,000,000.00
BEP unit 2395.0772676923 PBP 3.5714298469
BEP rupiah Rp95,803,091 6.84
21
Cost Net Benefit DF 16% NPV 16%
40,000,000.00 -40,000,000.00 1 -40000000
123,200,004.00 11,199,996.00 0.8621 9655168.96551724
124,200,000.00 27,000,000.00 0.7432 20065398.3353151
124,200,000.00 43,800,000.00 0.6407 28060806.1011112
124,200,000.00 43,800,000.00 0.5523 24190350.0871648
124,200,000.00 43,800,000.00 0.4761 20853750.0751421
Total 62825473.5642504
tahun
bulan
hari
IRR NET B/C
DF 60% NPV 60% PV (B) PV ( C )
1 -40000000 0 40000000
0.625 6999997.5 115862068.965517 106206900
0.390625 10546875 112366230.677765 92300832.3424495
0.244140625 10693359.375 107630489.154947 79569683.0538358
0.1525878906 6683349.609375 92784904.4439198 68594554.356755
0.0953674316 4177093.50585937 79986986.589586 59133236.5144439
Total -899325.009765632 508630679.831735 445805206.267484
IRR 59.1532417239 NET B/C 1.1409258409
IRR excel 59% NET B/C > 1 = layak
Harga produk turun 3 Harga produk turun 15% Rp34,000.00
Harga produk awal Rp40,000.00
80%
Biaya variabel/unit 2839.2857142857 investasi
BEP unit 892.1491255014 PBP
BEP rupiah Rp30,333,070
jumlah produk 42,000