Академический Документы
Профессиональный Документы
Культура Документы
ASUMSI
Tahun-1 Tahun-2
No Uraian
1 2
1 Investasi 9,026,000.000
2 Pendapatan 25,000,000.000
3 Biaya
- Biaya Pemeliharaan -
- Biaya Operasi 15,099,000.000 1,579,500.000
-Deprisiasi 1,805,200.000 1,805,200.000
Sub Total Biaya 16,904,200.000 3,384,700.000
NPV 16,356,455.911
IRR 48.96%
PI 2.993
POI 2.624
naan Bisnis
Tahun-3 Tahun-4
Jumlah
3 4
25,000,000.000 25,000,000.000
- -
1,579,500.000 1,579,500.000
1,805,200.000 1,805,200.000
3,384,700.000 3,384,700.000
21,615,300.000 21,615,300.000
6,484,590.000 6,484,590.000
15,130,710.000 15,130,710.000
1,805,200.000 1,805,200.000
16,935,910.000 16,935,910.000 -
9,746,820.000 26,682,730.000
0.751 0.683
12,724,199.850 11,567,454.409 16,356,455.911
4,789,001.503 16,356,455.911
1.000 2.000
2.624 -