SKENARIO Skenario 1 Skenario 2 Skenario 3 Skenario 4

Persentase Perubahan
Harga 0% -10% -20% -27%
No Indikator Nilai Nilai Nilai Nilai
1 IRR 20% 16% 12% 7%
2 NPV 173,617,398 109,314,890 45,012,382 625.856461852
R/C (B/C)
3 Ratio 1.5 1.3 1.2 1.1
4 PBP 9 9 9 9

5 HPP Harga 42,098 42,098 42,098 42,098

BEP
6 Produksi 599 665 674 656

161397092 101620606.9 41844121.657 581.80467054

173,617,398 0.6296309652 0.2592619303 0.00
613 1.1109298532 1.012499973 0.9737591094

173617398 109314889.87 45012381.742 625.85646185

42098 42098 42098 42098
599 665.44698206 606.48748385 583.28170654