Scribd Logo
Upload

Welcome to Scribd!

  • Latihan Hitungan Sesi 8

    Uploaded by

    catharina arnita
    12 views2 pages
    This document contains financial information and calculations for two investment projects. It includes cash flows, net present values, internal rates of return, payback periods, accounting rates of return, and other metrics. The metrics show Project L has a cumulative NPV of $118.78, an IRR of 18.13%, and a discounted payback period of 2.6875 years. Project S has a cumulative NPV of $119.98, an IRR of 23.56%, and a discounted payback period of 1.88 years.

    Original Description:

    Original Title

    latihan hitungan sesi 8.xlsx

    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
    This document contains financial information and calculations for two investment projects. It includes cash flows, net present values, internal rates of return, payback periods, accounting rates of return, and other metrics. The metrics show Project L has a cumulative NPV of $118.78, an IRR of 18.13%, and a discounted payback period of 2.6875 years. Project S has a cumulative NPV of $119.98, an IRR of 23.56%, and a discounted payback period of 1.88 years.

    Copyright:

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

    Latihan Hitungan Sesi 8

    Uploaded by

    catharina arnita
    This document contains financial information and calculations for two investment projects. It includes cash flows, net present values, internal rates of return, payback periods, accounting rates of return, and other metrics. The metrics show Project L has a cumulative NPV of $118.78, an IRR of 18.13%, and a discounted payback period of 2.6875 years. Project S has a cumulative NPV of $119.98, an IRR of 23.56%, and a discounted payback period of 1.88 years.

    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

    project selisih cumulative presnt value

    l s L S L
    0 -100 -100 0 -100 -100 -100.00
    1 10 70 -60 -90 -30 9.09
    2 60 50 10 -30 20 49.59
    3 80 20 60 50 40 60.11
    WACC 0.1 0.1

    payback period (PP) 2.375 1.6 years


    disconted PP 2.6875 1.88 years

    Average cash flow 50 46.666667


    Average depreciation 33.333333 33.333333
    average income 16.666667 13.333333
    average investment 50 50
    accounting rate of return (ARR) 33.33% 26.67%

    cum NPV 118.78 119.98


    npv 18.78 19.98
    IRR 18.13% 23.56%
    crossover point 8.68%
    Terminal value (FV dari cum PV inflow) -158.10 -159.70
    MIRR manual 16.50% 16.89%
    MIRR EXCEL 16.50% 16.89%
    presnt value CUM PV CF
    S L S
    -100.00 -100 -100.00
    63.64 -90.91 -36.36
    41.32 -41.32 4.96
    15.03 18.78 19.98

    You might also like