Anda di halaman 1dari 3

TUGAS 4

STUDI KELAYAKAN AGROINDUSTRI SECARA TEKNIS DAN


FINANSIAL PENGEMBANGAN USAHA ABON LELE
Mata Kuliah Perencanaan Industri Pangan dan Hasil Pertanian

Disusun oleh:
Kelompok 5, THP A
Niti Rahayu

(131710101083)

Dini Gerisa

(131710101025)

Umi Hanik

(131710101016)

Diyana Dwi C

(131710101034)

JURUSAN TEKNOLOGI HASIL PERTANIAN


FAKULTAS TEKNOLOGI PERTANIAN
UNIVERSITAS JEMBER
2016

1. NPV
Tahun
0
1
2
3
4
5
Jumlah

Revenue
0
2.910.060.000
2.910.060.000
2.910.060.000
2.910.060.000
2.910.060.000

Cost
1.318.705.000
1.409.995.520
1.409.995.520
1.409.995.520
1.409.995.520
1.409.995.520

IRR
96,27170228
IRR>I = layak
Net B/C
Tahun

Revenue
0
1
2
3
4
5

0
2.910.060.000
2.910.060.000
2.910.060.000
2.910.060.000
2.910.060.000

Net B/C
1,605337423
Net B/C >1 = Layak

Net Benefit
-1.318.705.000
1500064480
1500064480
1500064480
1500064480
1500064480

DF 16%
1
0,862068966
0,743162901
0,640657674
0,552291098
0,476113015

NPV16%
-1318705000
1293159034
1114792271
961027819,9
828472258,6
714200222,9
3592946607

Layak !!

Cost
1.318.705.000
1.409.995.520
1.409.995.520
1.409.995.520
1.409.995.520
1.409.995.520

Net Benefit
1.318.705.000
1500064480
1500064480
1500064480
1500064480
1500064480

DF 16%

PV (B)

1
0,862068966
0,743162901
0,640657674
0,552291098
0,476113015

0
2508672414
2162648633
1864352269
1607200232
1385517442
9528390990

Payback Period (PBP)


PBP
0,879098877
PBP = 0,87
Rentabilitas
ROI
ROI

87,90988771
87,90%

Net Profit Margin (NPM)


NPM
193,9956608
NPM
193,99%

Beri Nilai