Parameter Analisa Kelayakan

Indikator Harga, $ Indikator Harga, $

Fixed Capital 142,420,000 Finance 25,350,000
Working Capital 55,000,000 Fixed Cost 16,280,000
Manufacturing Cost 171,700,000 Regulated Cost 73,418,000
General Expenses 53,500,000 Variable Cost 135,440,000
Income Tax 50% Sales 281,100,000
Umur Pabrik 10 tahun Income tax 50%
Resiko High risk Depreciation 10%
Salvage Value 10%