Scribd Logo
Upload

Welcome to Scribd!

  • Kriteia Investasi

    Uploaded by

    Nobi Chank
    11 views3 pages
    1) The document presents an analysis of financial benefits and costs over 10 years for a project, showing the net benefit decreasing from a loss of Rp95 million in year 1 to a gain of Rp30 million in year 10. 2) It also includes net present value (NPV) calculations using discount rates of 10%, 13%, and 15%, with the NPV at 10% being Rp34.89 million. 3) A second project is presented, with NPV calculations at discount rates of 12%, 15%, and 20%, and the highest NPV of Rp13,500 million occurs at a discount rate of 15%.

    Original Description:

    Copyright

    © Attribution Non-Commercial (BY-NC)

    Available Formats

    XLS, PDF, TXT or read online from Scribd

    Did you find this document useful?

    Is this content inappropriate?

    Report this Document
    1) The document presents an analysis of financial benefits and costs over 10 years for a project, showing the net benefit decreasing from a loss of Rp95 million in year 1 to a gain of Rp30 million in year 10. 2) It also includes net present value (NPV) calculations using discount rates of 10%, 13%, and 15%, with the NPV at 10% being Rp34.89 million. 3) A second project is presented, with NPV calculations at discount rates of 12%, 15%, and 20%, and the highest NPV of Rp13,500 million occurs at a discount rate of 15%.

    Copyright:

    Attribution Non-Commercial (BY-NC)
    Download as XLS, PDF, TXT or read online from Scribd
    Flag for inappropriate content
    Download as xls, pdf, or txt
    11 views3 pages

    Kriteia Investasi

    Uploaded by

    Nobi Chank
    1) The document presents an analysis of financial benefits and costs over 10 years for a project, showing the net benefit decreasing from a loss of Rp95 million in year 1 to a gain of Rp30 million in year 10. 2) It also includes net present value (NPV) calculations using discount rates of 10%, 13%, and 15%, with the NPV at 10% being Rp34.89 million. 3) A second project is presented, with NPV calculations at discount rates of 12%, 15%, and 20%, and the highest NPV of Rp13,500 million occurs at a discount rate of 15%.

    Copyright:

    Attribution Non-Commercial (BY-NC)
    Download as XLS, PDF, TXT or read online from Scribd
    Flag for inappropriate content
    Download as xls, pdf, or txt
    of 3

    Analisis Finansial (dalam jutaan rupiah)

    Th Benefit Cost

    Net
    Benefit

    (2 - 3)
    4

    0
    1
    2
    3
    4
    5
    6
    7
    8
    9
    10
    Jml

    0
    6
    20
    25
    32
    60
    68
    70
    70
    65
    60
    476

    95
    33
    22
    12
    13
    15
    17
    19
    20
    28
    30
    304

    -95
    -27
    -2
    13
    19
    45
    51
    51
    50
    37
    30
    172

    DF
    10%

    NPV
    10%

    (4 x 5)
    6

    1,000
    0,909
    0,826
    0,751
    0,683
    0,621
    0,564
    0,513
    0,467
    0,424
    0,385

    PV (B) PV (C)
    (2 x 5)
    7

    (3 x 5)
    8

    -95.00
    -24.55
    -1.75
    9.76
    12.98
    27.94
    28.76
    26.16
    23.35
    15.69
    11.55
    34.89 257.48 222.48

    DF
    13%

    NPV
    13%

    (4 x 9)
    10

    10,92

    DF
    15%

    NPV
    15%

    11

    (4 x 11)
    12

    -2.74

    Cas Flow Proyek A (dalam jutaan rupiah)


    Th
    0
    1
    2

    Net Benefit DF 12%


    -10000
    1,000
    2000
    0,893
    12000
    0,797

    Jml.

    NPV 12% DF 15%


    -10000
    1786
    9564
    1350

    NPV 15% DF 20%

    NPV 20%

    812

    -60

    Cas Flow Proyek A (dalam jutaan rupiah)


    Th
    0
    1
    2
    Jml.

    Net Benefit DF 12%


    -10000
    1,000
    10500
    0,893

    NPV 12% DF 4%
    -10000
    9376,5 0,962
    (623,5)

    NPV 4% DF 6%
    -10000
    10101 0,943
    101

    NPV 6%
    -10000
    9901,5
    (98,5)

    Kriteria Investasi
    NPV
    Net B/C
    IRR

    Proyek A

    Proyek B

    100 jt
    1.5
    18%

    80 jt
    1.25
    25%

    You might also like