Penilaian Kelayakan Ekspansi dengan Metode Penganggaran Modal pada Toko GM.
Universitas Kristen Maranatha
!
"
#
$
Universitas Kristen Maranatha
! "
# $
#
%! &
&
'
(
(
)*)
(
+
")
+
*
)& !
,
Universitas Kristen Maranatha
#
##
& &
#
#
&
#
(
!&. &
#
+
" )
#
,
#
2
#
3
& &
)&
/
0$
&
1
#
0 .0
(
" ""
)$
#(
,
0$
2
$ ') )
-
!
/
"!
4
(
(#
((
&
##
) 5
$
! !
(+
&
##
") .)
#(
&&
#(
(+
#(
(+#
#+
(+(
#,
(++
#,
(+,
'
!
(,
*
)& '
(2
)! ) 4 "
& &
"
#2
#2
#3
Universitas Kristen Maranatha
6
+
+#
& &
)&
7
(
&
(#
+#
)&
&
&)!
(#
+##
)&
&
)
((
+##
"
+###
8
+##(
8 6
+#(
' ) "
+#+
)&
+(
0!0!
*)
(+
.
(,
5
(2
* !
&
(3
&'
(/
& &
(/
+(
9
+(#
:
+1
9
6:
+((
9
+(+
+(,
9 :
!
"
9 4:
+
:
+#
++
++
6
,
,#
.)
+2
+-
,1
Universitas Kristen Maranatha
5
#
& 0
5
##
& 0 ; 0
5
#+
5
#+
5
(
)&
&0
&
"!
)! ) 4 "
#
&0
) )!
!
& &
(
.) )&
& &
,
#
0!0
#-
Universitas Kristen Maranatha
5 #
' ) "
5 +
& &
5 +#
.0
5 +(
"
5 ++
8
5 +,
8 6
5 +2
0
)&
7
&
&0
+
0!0
*)
(#
0!0
0!0!
*)
((
0!0
(+
. 0!0
5
)&
(,
0!0
&
%
* !
"' &
5 +-
%
* !
"
5 +/
)&
&
(2
)
5 +3
0!0
(3
* !
)&
5 8
(-
0!0
(-
& ' 0!0
(/
0!0
+1
5 + 1
5 +
0!0
5 + #
5 ,
&)! 4.
+#
0!0
&
' ) "
" ""
+(
0$
0!0
+-
Universitas Kristen Maranatha
.
& &
.
7
0!0
.0
5
)"
0!0
)
)
.0
5
)"
0!0
)
5)
.
.0
5
)"
0!0
)
.
.0
5
)"
0!0
)
.
.0
5
)"
0!0
)
.
.0
5
)"
0!0
)
)
.
.0
5
)"
0!0
)
) #1 #
.
.0
5
)"
0!0
)
")& )& #1 #
.
.0
5
)"
0!0
)
.
.
.0
5
)"
0!0
)
4! 05
.
.0
5
)"
0!0
)
0
.
.0
5
)"
0!0
)
.
00
.
<
=
0! &
#1 #
#1 #
#1 #
.
#1 #
#1 #
#1 #
&
)!0 ) )! < 5 "
5
#1 #
#1 #
5
#1 #
5
#1 #
) 0!0
Universitas Kristen Maranatha
!
"
#
$
$
$
%
&&
'
$
! (
$
$ $
$
"""
!
1
Universitas Kristen Maranatha
$
"
"""
!
#
$
)
)
$
)
*
+
$
$
*
+
$
,
-
*
(
*
+
$
$
2
Universitas Kristen Maranatha
,
!
" # "
$
#
"
$
.
$
,
/
'
"
0
,
0
,
0
%
&'&
$
/
"
*
+
3
Universitas Kristen Maranatha
(
&
.
,
*
+
"
*
+
,
"
/
/
,
$
$
4
Universitas Kristen Maranatha
!
" #$% &#' &&&
%&'%
" (#% ($) &)'
46
Universitas Kristen Maranatha
*
%&'%
" %#+ $+( ')) ,
" %& $&& +)#
-
.
/,,0
%+ (1
+#'
.
-
!
+ 2
) %#
%&'(
/3,40
3,4
5
" +% (## &#)
/ ""0
""
'1 %$
3
!
+2
%&'(
) %#
/, 0
,
' '6
,
47
,
Universitas Kristen Maranatha
7
/"2 0
"2
& 6%
6%
!
"2
-
!"
!"
%
,,
% #
&
,, 8
3,4
""
&
% (1
3,4 9 &
7
'1 %$ :
7
' '6
7
6%
7
, 9'
"2
;
"2 9
6 '& 6 '%
7
" +% (## &#)
"" 9
,
!#! $
& 6%
'
*
-
7
-
48
Universitas Kristen Maranatha
!
-
49
Universitas Kristen Maranatha
!
"
&
$
"
#
$%
$ ! ' (
)
*
"
+
!
#$ & &
+
,
$
-
/
! !!
'
"
0
"
3 0
4
$ ! '.
+ + ##
112
!!
,
1
"
7 &
$ %
56
!$
7
8 !
!
,
$
*
$
'
50
Universitas Kristen Maranatha
7
!
"
)
6
#
$
! . 0
8
$0
112
#
8 !
" !
#$
#4)$
%
%
#
)
2
!!
"
$
!!
9" 0
)
&
#
"
)
;
8
$
" #
.
&
/
!
$
:
#
3
#
!
+
,
8 !
'
.
3$
1
!
$
'
$
#
(
+ & 0
$%
)
$
$
*
,)
#
&
8 !
)
$
" /
&
#
51
$
Universitas Kristen Maranatha
'
7$
*
$
&
!
,
'
*%
"
$
!
,
'
' (
! < +
)
>>
=
*
)
! >
4
5&
5
5
$ )
5
!
5
%
!
>>000
$5 (
4
>
)
/
>
> >4
!!
5
$
5
= !$ $
) :#
)
>>
) 0
)
>>000 % !
)
>>000
)
)
>>000
4 4
)
>>000 4 $
4
4
> (
>)
!!
;#
%
)
>
$ )
4 > ;4
>
5%
>
$
5 )
5)
5
5
52
Universitas Kristen Maranatha
!
"
#
$
Universitas Kristen Maranatha
! "
# $
#
%! &
&
'
(
(
)*)
(
+
")
+
*
)& !
,
Universitas Kristen Maranatha
#
##
& &
#
#
&
#
(
!&. &
#
+
" )
#
,
#
2
#
3
& &
)&
/
0$
&
1
#
0 .0
(
" ""
)$
#(
,
0$
2
$ ') )
-
!
/
"!
4
(
(#
((
&
##
) 5
$
! !
(+
&
##
") .)
#(
&&
#(
(+
#(
(+#
#+
(+(
#,
(++
#,
(+,
'
!
(,
*
)& '
(2
)! ) 4 "
& &
"
#2
#2
#3
Universitas Kristen Maranatha
6
+
+#
& &
)&
7
(
&
(#
+#
)&
&
&)!
(#
+##
)&
&
)
((
+##
"
+###
8
+##(
8 6
+#(
' ) "
+#+
)&
+(
0!0!
*)
(+
.
(,
5
(2
* !
&
(3
&'
(/
& &
(/
+(
9
+(#
:
+1
9
6:
+((
9
+(+
+(,
9 :
!
"
9 4:
+
:
+#
++
++
6
,
,#
.)
+2
+-
,1
Universitas Kristen Maranatha
5
#
& 0
5
##
& 0 ; 0
5
#+
5
#+
5
(
)&
&0
&
"!
)! ) 4 "
#
&0
) )!
!
& &
(
.) )&
& &
,
#
0!0
#-
Universitas Kristen Maranatha
5 #
' ) "
5 +
& &
5 +#
.0
5 +(
"
5 ++
8
5 +,
8 6
5 +2
0
)&
7
&
&0
+
0!0
*)
(#
0!0
0!0!
*)
((
0!0
(+
. 0!0
5
)&
(,
0!0
&
%
* !
"' &
5 +-
%
* !
"
5 +/
)&
&
(2
)
5 +3
0!0
(3
* !
)&
5 8
(-
0!0
(-
& ' 0!0
(/
0!0
+1
5 + 1
5 +
0!0
5 + #
5 ,
&)! 4.
+#
0!0
&
' ) "
" ""
+(
0$
0!0
+-
Universitas Kristen Maranatha
.
& &
.
7
0!0
.0
5
)"
0!0
)
)
.0
5
)"
0!0
)
5)
.
.0
5
)"
0!0
)
.
.0
5
)"
0!0
)
.
.0
5
)"
0!0
)
.
.0
5
)"
0!0
)
)
.
.0
5
)"
0!0
)
) #1 #
.
.0
5
)"
0!0
)
")& )& #1 #
.
.0
5
)"
0!0
)
.
.
.0
5
)"
0!0
)
4! 05
.
.0
5
)"
0!0
)
0
.
.0
5
)"
0!0
)
.
00
.
<
=
0! &
#1 #
#1 #
#1 #
.
#1 #
#1 #
#1 #
&
)!0 ) )! < 5 "
5
#1 #
#1 #
5
#1 #
5
#1 #
) 0!0
Universitas Kristen Maranatha
!
"
#
$
$
$
%
&&
'
$
! (
$
$ $
$
"""
!
1
Universitas Kristen Maranatha
$
"
"""
!
#
$
)
)
$
)
*
+
$
$
*
+
$
,
-
*
(
*
+
$
$
2
Universitas Kristen Maranatha
,
!
" # "
$
#
"
$
.
$
,
/
'
"
0
,
0
,
0
%
&'&
$
/
"
*
+
3
Universitas Kristen Maranatha
(
&
.
,
*
+
"
*
+
,
"
/
/
,
$
$
4
Universitas Kristen Maranatha
!
" #$% &#' &&&
%&'%
" (#% ($) &)'
46
Universitas Kristen Maranatha
*
%&'%
" %#+ $+( ')) ,
" %& $&& +)#
-
.
/,,0
%+ (1
+#'
.
-
!
+ 2
) %#
%&'(
/3,40
3,4
5
" +% (## &#)
/ ""0
""
'1 %$
3
!
+2
%&'(
) %#
/, 0
,
' '6
,
47
,
Universitas Kristen Maranatha
7
/"2 0
"2
& 6%
6%
!
"2
-
!"
!"
%
,,
% #
&
,, 8
3,4
""
&
% (1
3,4 9 &
7
'1 %$ :
7
' '6
7
6%
7
, 9'
"2
;
"2 9
6 '& 6 '%
7
" +% (## &#)
"" 9
,
!#! $
& 6%
'
*
-
7
-
48
Universitas Kristen Maranatha
!
-
49
Universitas Kristen Maranatha
!
"
&
$
"
#
$%
$ ! ' (
)
*
"
+
!
#$ & &
+
,
$
-
/
! !!
'
"
0
"
3 0
4
$ ! '.
+ + ##
112
!!
,
1
"
7 &
$ %
56
!$
7
8 !
!
,
$
*
$
'
50
Universitas Kristen Maranatha
7
!
"
)
6
#
$
! . 0
8
$0
112
#
8 !
" !
#$
#4)$
%
%
#
)
2
!!
"
$
!!
9" 0
)
&
#
"
)
;
8
$
" #
.
&
/
!
$
:
#
3
#
!
+
,
8 !
'
.
3$
1
!
$
'
$
#
(
+ & 0
$%
)
$
$
*
,)
#
&
8 !
)
$
" /
&
#
51
$
Universitas Kristen Maranatha
'
7$
*
$
&
!
,
'
*%
"
$
!
,
'
' (
! < +
)
>>
=
*
)
! >
4
5&
5
5
$ )
5
!
5
%
!
>>000
$5 (
4
>
)
/
>
> >4
!!
5
$
5
= !$ $
) :#
)
>>
) 0
)
>>000 % !
)
>>000
)
)
>>000
4 4
)
>>000 4 $
4
4
> (
>)
!!
;#
%
)
>
$ )
4 > ;4
>
5%
>
$
5 )
5)
5
5
52
Universitas Kristen Maranatha