Economic Feasibility Study

	B	C	D	E	F	G	H
1	Total pembelian aset aktif	300.000.000
2	Total pembelian bahan baku	75.000.000
3	Biaya lain-lain	50.000.000
4	Total	425.000.000
5
6	Indicator	2016	2017	2018	2019	2020	Total
7	Benefit	0	125.000.000	200.000.000	225.000.000	300.000.000	850.000.000
8	Yearly Benefit	0	125.000.000	325.000.000	550.000.000	850.000.000	850.000.000
9	Total Development Cost	300.000.000	0	0	0	0	550.000.000
10	Total Operational Cost	50.000.000	50.000.000	50.000.000	50.000.000	50.000.000
11	Total Cost	350.000.000	400.000.000	450.000.000	500.000.000	550.000.000
12	Yearly PV of Cost	0	113.636.364	181.818.182	204.545.455	272.727.273	772.727.273
13	PV of Cost	0	113.636.364	295.454.545	500.000.000	772.727.273	772.727.273
14	Total Project-Benefit Cost	0,00	0,31	0,44	0,45	0,55	0,55
15	Yearly NPV of Cost	-0,04545454545	0,06198347107	0,1126972201	0,1195273547	0,1552303308	0,40
16	NPV of Cost	-0,05	0,02	0,13	0,25	0,40	0,40
17	Return Of Investment	0,00%	-68,75%	-27,78%	10,00%	54,55%	0,55
18	Break-even point Unit	3.667					Unit
19	Break-even point waktu	37					Bulan
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100