Professional Documents
Culture Documents
Kesimpulannya :
Bahwa usaha tersebut layak dijalankan karena hasil : 1. NPV 6% 197,612.2
2. B/C 6% 1.13167014012
3. Net B/C 6% 1.4300162271
4. IRR > Bunga Bank = 20.770388374
on Keripik Sukun (dalam ribuan rupiah)
PV PV Penerimaan DF PV Penerimaan
Penerimaan . Bersih Bersih
6% 6% 21%
(9=5x7) (10=6x7 or 9-8) 11 (12=6x11)
0 -459546 1 -459546
380377.35849 147176.415094 0.826446281 128931.404958678
358846.56461 138845.674617 0.6830134554 106554.880131139
338534.49492 130986.485488 0.5644739301 88061.8844058997
319372.16502 123572.156121 0.4665073802 72778.4168643799
301294.4953 116577.505774 0.3855432894 60147.451954033
1698425.0783 197612.237095 Jumlah -3071.96168587119