Nama : Miftah Ramadhanty

NIM : 506566

No. 1
Tahun Projek A Cumulatif A Projek B Cumulatif B
0 - 25,000,000 - 25,000,000 - 25,000,000 - 25,000,000
1 5,000,000 - 20,000,000 20,000,000 - 5,000,000
2 10,000,000 - 10,000,000 10,000,000 5,000,000
3 15,000,000 5,000,000 8,000,000 13,000,000
4 20,000,000 25,000,000 6,000,000 19,000,000

Projek A Projek B Projek C

Payback
Period 2.67 1.50 2.50 Years

No. 2
Tahun Projek A PV CF A Cumulatif A Projek B
0 - 25,000,000 - 25,000,000 - 25,000,000 - 25,000,000
1 5,000,000 4,464,286 - 20,535,714 20,000,000
2 10,000,000 7,971,939 - 12,563,776 10,000,000
3 15,000,000 10,676,704 - 1,887,072 8,000,000
4 20,000,000 12,710,362 10,823,290 6,000,000
Cost of 12%
capital
Projek A Projek B Projek c
Discounted PB 3.15 1.90 3.15

No.3
Projek A Projek B Projek C
Cum NPV 35,823,289.78 35,336,432.09 30,373,493.47
NPV 10,823,289.78 10,336,432.09 5,373,493.47

No. 4
Projek A Projek B Projek C
IRR 27.27% 36.15% 21.86%

No. 5
Projek A Projek B Projek C
Terminal
Value - 56,368,640 - 55,602,560 - 47,793,280

No. 6
 Projek A Projek B Projek C
MIRR
manual 22.54% 22.12% 17.59%
MIRR Excel 22.54% 22.12% 17.59%

Projek yang akan diterima ketika mutually exclusive adalah projeck A

No. 7

No. 8 Jika 3 projek tersebut independen maka investasi total untuk perusahaan tersebut adalah 75.000.000
 Project C Cumulatif C
- 25,000,000 - 25,000,000
10,000,000 - 15,000,000
10,000,000 - 5,000,000
10,000,000 5,000,000
10,000,000 15,000,000

PV CF B Cumulatif B Project C PV CF C Cumulatif C

- 25,000,000 - 25,000,000 - 25,000,000 - 25,000,000 - 25,000,000
17,857,143 - 7,142,857 10,000,000 8,928,571 - 16,071,429
7,971,939 829,082 10,000,000 7,971,939 - 8,099,490
5,694,242 6,523,324 10,000,000 7,117,802 - 981,687
3,813,108 10,336,432 10,000,000 6,355,181 5,373,493

Years
ebut adalah 75.000.000