Scribd Logo
Upload

Welcome to Scribd!

  • Indonesia

    Uploaded by

    eirenz04313
    5 views2 pages

    Copyright

    © © All Rights Reserved

    Available Formats

    PDF, TXT or read online from Scribd

    Did you find this document useful?

    Is this content inappropriate?

    Report this Document

    Copyright:

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

    Indonesia

    Uploaded by

    eirenz04313

    Copyright:

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

    PABRIK INDONESIA

    MESIN A 10% 27% 28%


    Tahun Investasi Biaya Operasi Biaya Maintenance Total Cost Benefit Net Benefit df PV 10% df PV 27% df PV 28%
    1 13.000.000.000 2.500.000.000 500.000.000 16.000.000.000 7.500.000.000 (8.500.000.000) 0,909 (7.727.272.727,27) 0,787 (6.692.913.385,83) 0,781 (6.640.625.000,00)
    2 2.500.000.000 500.000.000 3.000.000.000 7.500.000.000 4.500.000.000 0,826 3.719.008.264,46 0,620 2.790.005.580,01 0,610 2.746.582.031,25
    3 2.500.000.000 500.000.000 3.000.000.000 7.500.000.000 4.500.000.000 0,751 3.380.916.604,06 0,488 2.196.854.787,41 0,477 2.145.767.211,91
    4 2.500.000.000 500.000.000 3.000.000.000 7.500.000.000 4.500.000.000 0,683 3.073.560.549,14 0,384 1.729.806.919,22 0,373 1.676.380.634,31
    Total NPV 2.446.212.690,39 23.753.900,82 (71.895.122,53)
    atau menggunakan cara lain:
    (Total Periode)
    4 10% 27% 28%
    Tahun Investasi Biaya Operasi Biaya Maintenance Total Cost Benefit Net Benefit df PV 8% df PV 27% df PV 28%
    1 13.000.000.000 2.500.000.000 500.000.000 16.000.000.000 7.500.000.000 (8.500.000.000) 0,909 (7.727.272.727,27) 0,787 (6.692.913.385,83) 0,781 (6.640.625.000,00)
    2-4 2.500.000.000 500.000.000 3.000.000.000 7.500.000.000 4.500.000.000 2,261 10.173.485.417,66 1,493 6.716.667.286,64 1,460 6.568.729.877,47
    Total NPV 2.446.212.690,39 23.753.900,82 (71.895.122,53)

    NPV = 2.446.212.690
    IRR = 27% + 23.753.900,82 x (28%-27%)
    23.753.900,82 - (71.895.122,53)
    IRR= 27,25%

    MESIN B 10% 35% 36%


    Tahun Investasi Biaya Operasi Biaya Maintenance Total Cost Benefit Net Benefit df PV 10% df PV 35% df PV 36%
    1 14.000.000.000 2.000.000.000 300.000.000 16.300.000.000 7.500.000.000 (8.800.000.000) 0,909 (8.000.000.000,00) 0,741 (6.518.518.518,52) 0,735 (6.470.588.235,29)
    2 2.000.000.000 300.000.000 2.300.000.000 7.500.000.000 5.200.000.000 0,826 4.297.520.661,16 0,549 2.853.223.593,96 0,541 2.811.418.685,12
    3 2.000.000.000 300.000.000 2.300.000.000 7.500.000.000 5.200.000.000 0,751 3.906.836.964,69 0,406 2.113.498.958,49 0,398 2.067.219.621,41
    4 2.000.000.000 300.000.000 2.300.000.000 7.500.000.000 5.200.000.000 0,683 3.551.669.967,90 0,301 1.565.554.784,07 0,292 1.520.014.427,51
    Total NPV 3.756.027.593,74 13.758.818,01 (71.935.501,25)
    atau menggunakan cara lain:
    (Total Periode)
    4 10% 35% 36%
    Tahun Investasi Biaya Operasi Biaya Maintenance Total Cost Benefit Net Benefit df PV 10% df PV 35% df PV 36%
    1 14.000.000.000 2.000.000.000 300.000.000 16.300.000.000 7.500.000.000 (8.800.000.000) 0,909 (8.000.000.000,00) 0,741 (6.518.518.518,52) 0,735 (6.470.588.235,29)
    2-4 2.000.000.000 300.000.000 2.300.000.000 7.500.000.000 5.200.000.000 2,261 11.756.027.593,74 1,256 6.532.277.336,52 1,231 6.398.652.734,04
    Total NPV 3.756.027.593,74 13.758.818,01 (71.935.501,25)

    NPV = 3.756.027.594
    IRR = 35% + 13.758.818,01 x (36%-35%)
    13.758.818,01 - (71.935.501,25)
    IRR= 35,16%

    MESIN C 10% 13% 14%


    Tahun Investasi Biaya Operasi Biaya Maintenance Total Cost Benefit Net Benefit df PV 10% df PV 13% df PV 14%
    1 12.000.000.000 3.000.000.000 900.000.000 15.900.000.000 7.500.000.000 (8.400.000.000) 0,909 (7.636.363.636,36) 0,885 (7.433.628.318,58) 0,877 (7.368.421.052,63)
    2 3.000.000.000 900.000.000 3.900.000.000 7.500.000.000 3.600.000.000 0,826 2.975.206.611,57 0,783 2.819.328.060,15 0,769 2.770.083.102,49
    3 3.000.000.000 900.000.000 3.900.000.000 7.500.000.000 3.600.000.000 0,751 2.704.733.283,25 0,693 2.494.980.584,20 0,675 2.429.897.458,33
    4 3.000.000.000 900.000.000 3.900.000.000 7.500.000.000 3.600.000.000 0,683 2.458.848.439,31 0,613 2.207.947.419,65 0,592 2.131.488.998,53
    Total NPV 502.424.697,77 88.627.745,41 (36.951.493,28)
    atau menggunakan cara lain:
    (Total Periode)
    4 10% 13% 14%
    Tahun Investasi Biaya Operasi Biaya Maintenance Total Cost Benefit Net Benefit df PV 8% df PV 13% df PV 14%
    1 12.000.000.000 3.000.000.000 900.000.000 15.900.000.000 7.500.000.000 (8.400.000.000) 0,909 (7.636.363.636,36) 0,885 (7.433.628.318,58) 0,877 (7.368.421.052,63)
    2-4 3.000.000.000 900.000.000 3.900.000.000 7.500.000.000 3.600.000.000 2,261 8.138.788.334,13 2,090 7.522.256.063,99 2,037 7.331.469.559,35
    Total NPV 502.424.697,77 88.627.745,41 (36.951.493,28)

    NPV = 502.424.698
    IRR = 13% + 88.627.745,41 x (14%-13%)
    88.627.745,41 - (36.951.493,28)
    IRR= 13,71%

    You might also like