Contoh Tabel Keekonomian
Contoh Tabel Keekonomian
INVESTASI
Tanah dan Bangunan
Modal Awal
Mobil Tanki
KEUNTUNGAN BERSIH
Return On Investment (ROI)
= (( Pendapatan - ( Biaya Overhaed & PPN 10 %)) : Investasi)) x 100%
= ((1.467.180 - (1.111.074+146.718)) : 1.055.000)) x 100%
= ( 209.388 : 1.055.000) x 100%
= 19,8%
Break Even Point (BEP)
= Investasi : (( Pendapatan - ( Biaya Overhead & PPN 10 %)) x 12 Bulan
= (((1.055.000 : (1.467.180-(1.111.074+146.718)) x 12 Bulan
= (1.055.000/209.388) x 12 Bulan
= 60.5 Bulan ( 5 Tahun)
NILAI (000)
510,000
300,000
245,000
1,055,000
2,230,800
223,080
2,007,720
612,144
70,650
534,796
11,580
8,695
5,000
15,000
12,000
1,269,865
737,855