Scribd Logo
Upload

Welcome to Scribd!

  • 17 views

    Sampah NVP-BCR

    Uploaded by

    Rahayu Santoso Putri
    The document presents a net present value (NPV) analysis of a waste management project over a range of discount rates from 5-25%. It shows the expenses, revenues, NPV and benefit-cost ratio for the project. The positive NPV and BCR above 1 at lower discount rates indicate the project is financially viable. The NPV decreases as the discount rate increases.

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd
    Flag for inappropriate content

    You might also like

    Sampah NVP-BCR

    Uploaded by

    Rahayu Santoso Putri
    17 views8 pages
    The document presents a net present value (NPV) analysis of a waste management project over a range of discount rates from 5-25%. It shows the expenses, revenues, NPV and benefit-cost ratio for the project. The positive NPV and BCR above 1 at lower discount rates indicate the project is financially viable. The NPV decreases as the discount rate increases.

    Original Description:

    Original Title

    sampah NVP-BCR

    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
    The document presents a net present value (NPV) analysis of a waste management project over a range of discount rates from 5-25%. It shows the expenses, revenues, NPV and benefit-cost ratio for the project. The positive NPV and BCR above 1 at lower discount rates indicate the project is financially viable. The NPV decreases as the discount rate increases.

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd
    Flag for inappropriate content
    Download as xlsx, pdf, or txt
    17 views8 pages

    Sampah NVP-BCR

    Uploaded by

    Rahayu Santoso Putri
    The document presents a net present value (NPV) analysis of a waste management project over a range of discount rates from 5-25%. It shows the expenses, revenues, NPV and benefit-cost ratio for the project. The positive NPV and BCR above 1 at lower discount rates indicate the project is financially viable. The NPV decreases as the discount rate increases.

    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 8

    NET PRESENT VALUE DISCOUNT RATE 5%-25%

    N URAIAN EXP REV 0.06


    E R
    pembelian truck (arm roll dan dump),
    1 pembuatan TPS, bak sampah, TPA, garasi, 4546 2046.06 4288.7 1930.2
    dan biaya operasional lainnya
    2 Biaya operasional 750 2387 667.5 2124.4
    Pembelian pick up, eskavator, dan biaya
    3
    operasional 2910.6 3069.09 2443.8 2576.9
    4 Biaya operasional 1466 3069.09 1161.2 2431.0
    5 Biaya operasional 1466 3069.09 1095.5 2293.4
    JUMLAH 11138.6 13640.33 9656.7 11355.9

    NPV 2501.73 1699.28


    BCR 1.2 1.18

    NPV DISC.RT
    NPV NPV
    2501.73 0 #REF!
    #REF! 1 #REF!
    #REF! 2 #REF!
    #REF! 3 #REF!
    #REF! 4 1699.28101
    #REF! 5 #REF!
    1699.28100514704 6 1588.77243
    1588.77242527693 7 1483.87399
    1483.87398550635 8 1384.25845
    1384.25845061994 9 1199.67517
    #REF! 10 #REF!
    1199.67517388421 11 1114.15614
    1114.15613775661 12 1032.8145
    1032.81450267335 13 955.417439
    955.417439145285 14 811.599164
    #REF! 15 #REF!
    811.599164447102 16 744.782601
    744.782600838817 17 681.118
    681.117999505848 18 620.43711
    620.437109650648 19 507.404292
    #REF! 20 #REF!
    507.404291896372 21 454.764606
    454.764605668099 22 404.531847
    404.531846518747 23 356.582695
    356.582694776732 24 0
    #REF! 25 #REF!
    0.07 0.08 0.09 0.11 0.12
    E R E R E R E R E

    4248.6 1912.2 4209.3 1894.5 4170.6 1877.1 4095.5 1843.3 4058.9

    655.1 2084.9 643.0 2046.5 631.3 2009.1 608.7 1937.3 597.9

    2375.9 2505.3 2310.5 2436.3 2247.5 2369.9 2128.2 2244.1 2071.7


    1118.4 2341.4 1077.6 2255.9 1038.6 2174.2 965.7 2021.7 931.7
    1045.2 2188.2 997.7 2088.8 952.8 1994.7 870.0 1821.4 831.8
    9443.2 11032.0 9238.1 10722.0 9040.8 10425.0 8668.1 9867.8 8492.0

    1588.77 1483.87 1384.26 1199.68 1114.16


    1.17 1.16 1.15 1.14 1.13
    0.13 0.14 0.16 0.17
    R E R E R E R E R

    1826.8 4023.0 1810.7 3987.7 1794.8 3919.0 1763.8 3885.5 1748.8

    1902.9 587.4 1869.4 577.1 1836.7 557.4 1773.9 547.9 1743.7

    2184.5 2017.2 2127.0 1964.6 2071.5 1864.7 1966.2 1817.3 1916.2


    1950.5 899.1 1882.3 868.0 1817.1 809.7 1695.0 782.3 1637.8
    1741.5 795.7 1665.8 761.4 1594.0 698.0 1461.2 668.7 1399.8
    9606.2 8322.4 9355.2 8158.8 9114.2 7848.7 8660.3 7701.6 8446.4

    1032.81 955.42 811.60 744.78


    1.12 1.12 1.10 1.10
    0.18 0.19 0.21 0.22 0.23
    E R E R E R E R E

    3852.5 1733.9 3820.2 1719.4 3757.0 1691.0 3726.2 1677.1 3695.9

    538.6 1714.3 529.6 1685.6 512.3 1630.4 503.9 1603.7 495.7

    1771.5 1867.9 1727.2 1821.2 1643.0 1732.4 1602.9 1690.2 1564.1


    756.1 1583.0 731.0 1530.5 683.9 1431.8 661.8 1385.4 640.5
    640.8 1341.5 614.3 1286.1 565.2 1183.3 542.4 1135.6 520.7
    7559.6 8240.7 7422.4 8042.8 7161.3 7668.8 7037.2 7491.9 6917.0

    681.12 620.44 507.40 454.76 404.53


    1.09 1.08 1.07 1.06 1.06
    0.24 Tabel DISCOUNT RATE
    R E R N 0.05 0.1 0.15 0.2 0.25 0.01 0.02

    1663.5 3666.1 1650.0 1 0.952 0.90909 0.8696 0.83 0.8 0.990099 0.980392

    1577.8 487.8 1552.4 2 0.907 0.82645 0.7561 0.69 0.64 0.980296 0.961169

    1649.3 1526.6 1609.7 3 0.864 0.75131 0.6575 0.58 0.512 0.97059 0.942322
    1340.9 620.1 1298.1 4 0.823 0.68301 0.5718 0.48 0.4096 0.96098 0.923845
    1090.1 500.1 1046.9 5 0.784 0.62092 0.4972 0.4 0.3277 0.951466 0.905731
    7321.5 6800.6 7157.2

    356.58
    1.05
    0.03 0.04 0.06 0.07 0.08 0.09 0.11 0.12 0.13 0.14

    0.970874 0.961538 0.943396 0.934579 0.925926 0.917431 0.900901 0.892857 0.884956 0.877193

    0.942596 0.924556 0.889996 0.873439 0.857339 0.84168 0.811622 0.797194 0.783147 0.769468

    0.915142 0.888996 0.839619 0.816298 0.793832 0.772183 0.731191 0.71178 0.69305 0.674972
    0.888487 0.854804 0.792094 0.762895 0.73503 0.708425 0.658731 0.635518 0.613319 0.59208
    0.862609 0.821927 0.747258 0.712986 0.680583 0.649931 0.593451 0.567427 0.54276 0.519369
    0.16 0.17 0.18 0.19 0.21 0.22 0.23 0.24

    0.862069 0.854701 0.847458 0.840336 0.826446 0.819672 0.813008 0.806452

    0.743163 0.730514 0.718184 0.706165 0.683013 0.671862 0.660982 0.650364

    0.640658 0.624371 0.608631 0.593416 0.564474 0.550707 0.537384 0.524487


    0.552291 0.53365 0.515789 0.498669 0.466507 0.451399 0.436897 0.422974
    0.476113 0.456111 0.437109 0.419049 0.385543 0.369999 0.355201 0.341108

    You might also like