Scribd Logo
Upload

Welcome to Scribd!

  • Tugas Investasi

    Uploaded by

    aulia PP
    5 views2 pages
    Tu

    Original Title

    tugas investasi

    Copyright

    © © All Rights Reserved

    Available Formats

    XLSX, PDF, TXT or read online from Scribd

    Did you find this document useful?

    Is this content inappropriate?

    Report this Document
    Tu

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd
    Flag for inappropriate content
    Download as xlsx, pdf, or txt
    5 views2 pages

    Tugas Investasi

    Uploaded by

    aulia PP
    Tu

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd
    Flag for inappropriate content
    Download as xlsx, pdf, or txt
    of 2

    Variabel Data 0 1.00 2.00 3.00 4.00 5.

    00
    Mrr 9.6%
    IC 57,400.00 - 57,400
    Penerimaan hutang 40,180.00 40,180
    Pembayaran hutang 10,329.97 - 10,329.97 - 10,329.97 - 10,329.97 - 10,329.97 - 10,329.97
    Revenue 7,425.60 7,425.60 7,425.60 7,425.60 7,425.60 7,425.60
    Biaya 1,600.00 - 1,600.00 - 1,600.00 - 1,600.00 - 1,600.00 - 1,600.00
    Terminal value 77,674.67
    Jumlah Cash Flow - 17,220 - 4,504 - 4,504 - 4,504 - 4,504 73,170
    discount faktor 1 0.91 0.83 0.76 0.69 0.63
    DCF - 17,220 - 4,110 - 3,750 - 3,421 - 3,122 46,268
    NPV 14,645.36
    7.50%

    You might also like