Scribd Logo
Upload

Welcome to Scribd!

  • Jenis Usaha

    Uploaded by

    Mochammad Ilham Ramadhan
    12 views4 pages

    Copyright

    © Attribution Non-Commercial (BY-NC)

    Available Formats

    DOCX, PDF, TXT or read online from Scribd

    Did you find this document useful?

    Is this content inappropriate?

    Report this Document

    Copyright:

    Attribution Non-Commercial (BY-NC)
    Download as DOCX, PDF, TXT or read online from Scribd
    Flag for inappropriate content
    12 views4 pages

    Jenis Usaha

    Uploaded by

    Mochammad Ilham Ramadhan

    Copyright:

    Attribution Non-Commercial (BY-NC)
    Download as DOCX, PDF, TXT or read online from Scribd
    Flag for inappropriate content
    of 4

    Jenis Usaha

    : Travel

    Tujuan

    : Malang Surabaya, Surabaya Malang

    Tahun

    Keterangan
    Tiket penumpang
    Pengadaan 2 mobil
    Bahan bakar kendaraan
    Servis kendaraan
    Gaji 2 supir + tunjangan
    Ganti ban
    Cuci kendaraan
    Total

    Pemasukan
    Rp.972.000.000,-

    Tiket penumpang
    Bahan bakar kendaraan
    Servis kendaraan
    Gaji 2 supir + tunjangan
    Ganti ban
    Cuci kendaraan
    Total

    Rp.972.000.000,-

    Rp.972.000.000,-

    Rp.972.000.000,-

    Pengeluaran
    Rp.314.000.000,Rp.87.480.000,Rp.12.000.000,Rp. 48.000.000,Rp.14.400.000,Rp.1.200.000,Rp.477.080.000,-

    Rp.87.480.000,Rp.12.000.000,Rp. 48.000.000,Rp.14.400.000,Rp.1.200.000,Rp.163.080.000,-

    Investasi

    = Rp.314.000.000,-

    Penerimaan per tahun

    = Rp.972.000.000,-

    Pengeluaran per tahun

    = Rp.163.080.000,-

    N tahun

    = 2 tahun

    i (%)

    = 12 %

    1. Analisis Nilai Sekarang


    NSB

    = 972.000.000 (P/A,12%,2) -163.080.000 (P/A,12%,2) - 314.000.000


    = 972.000.000 (1,69) - 163.080.000 (1,69) - 314.000.000
    = 1.642.680.000 275.605.200 - 314.000.000
    = 1.053.074.800

    2. Analisis Nilai Tahunan


    NTB

    = NSB (A/P,12%,2)
    = 1.053.074.800 (0,59170)
    = 623.104.359

    3. Analisis Laju Pengembalian


    Menghitung IRR
    NSB
    972.000.000 (P/A,i,2) -163.080.000 (P/A,i,2) - 314.000.000
    972.000.000 (P/A,i,2) -163.080.000 (P/A,i,2)

    =0
    =0
    = 314.000.000

    [972.000.000 - 163.080.000] (P/A,i,2)

    = 314.000.000

    808.920.000 (P/A,i,2)

    = 314.000.000

    (P/A,i,2)

    = 0,388

    i
    0.6
    0.65
    0.7
    0.75
    0.8
    0.85
    0.9
    0.95
    1
    1.05
    1.1
    1.15
    1.2
    1.25
    1.3
    1.35
    1.4
    1.45
    1.5
    1.55
    1.6
    1.65
    1.7
    1.75
    1.8
    1.85
    1.9
    1.95
    2
    2.05
    2.1
    2.15
    2.2
    2.25
    2.3
    2.35
    2.4
    2.45
    2.5

    (P/A,i,2)
    1.015625
    0.97337
    0.934256
    0.897959
    0.864198
    0.832725
    0.803324
    0.775805
    0.75
    0.725758
    0.702948
    0.681449
    0.661157
    0.641975
    0.623819
    0.606609
    0.590278
    0.574761
    0.56
    0.545944
    0.532544
    0.519758
    0.507545
    0.495868
    0.484694
    0.473992
    0.463734
    0.453893
    0.444444
    0.435367
    0.426639
    0.418241
    0.410156
    0.402367
    0.394858
    0.387614
    0.380623
    0.373871
    0.367347

    Sehingga dapat dinyatakan bahwa investasi tersebut memiliki IRR = 235%

    4. Analisis Rasio Manfaat Biaya


    RMB

    = NS manfaat / NS biaya
    = 972.000.000 (P/A,12%,2) / (163.080.000 (P/A,12%,2) + 314.000.000)
    = 1.642.680.000 / (275.605.200 + 314.000.000)
    =2,786

    You might also like