Scribd Logo
Upload

Welcome to Scribd!

  • Perhitungan NPV

    Uploaded by

    maria sriyanti83
    3 views4 pages
    This document presents a net present value (NPV) analysis of an investment project over 10 years. It shows the annual investment, operating costs, total costs, benefits, and net benefits in nominal terms. It then calculates the NPV of the net benefits using a discount factor of 18%, resulting in a positive NPV of Rp1,007,468,858.13 which indicates the investment project is financially viable.

    Original Description:

    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 presents a net present value (NPV) analysis of an investment project over 10 years. It shows the annual investment, operating costs, total costs, benefits, and net benefits in nominal terms. It then calculates the NPV of the net benefits using a discount factor of 18%, resulting in a positive NPV of Rp1,007,468,858.13 which indicates the investment project is financially viable.

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd
    Flag for inappropriate content
    Download as xlsx, pdf, or txt
    3 views4 pages

    Perhitungan NPV

    Uploaded by

    maria sriyanti83
    This document presents a net present value (NPV) analysis of an investment project over 10 years. It shows the annual investment, operating costs, total costs, benefits, and net benefits in nominal terms. It then calculates the NPV of the net benefits using a discount factor of 18%, resulting in a positive NPV of Rp1,007,468,858.13 which indicates the investment project is financially viable.

    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 4

    NPV

    Tahun Investasi Biaya Operasi Total Cost Benefit Net Benefit


    0 20000000 20000000
    1 10000000 10000000
    2 5000000 15000000 10000000 Rp25,000,000.00
    3 6000000 6000000 12000000 Rp18,000,000.00
    4 6000000 6000000 14000000 Rp20,000,000.00
    5 7000000 7000000 17000000 Rp24,000,000.00
    6 8000000 8000000 22000000 Rp30,000,000.00
    7 8000000 8000000 26000000 Rp34,000,000.00
    8 9000000 9000000 32000000 Rp41,000,000.00
    9 10000000 10000000 38000000 Rp48,000,000.00
    10 11000000 11000000 45000000 Rp56,000,000.00
    Jumlah NPV
    D.F 18% Present Value
    3600000
    1800000
    1.3924 Rp34,810,000.00
    1.643032 Rp29,574,576.00
    1.93877776 Rp38,775,555.20
    2.2877577568 Rp54,906,186.16
    2.699554153024 Rp80,986,624.59
    3.18547390056832 Rp108,306,112.62
    3.75885920267062 Rp154,113,227.31
    4.43545385915133 Rp212,901,785.24
    5.23383555379857 Rp293,094,791.01
    Rp1,007,468,858.13
    NPV

    Tahun Investasi Biaya Operasi Total Cost Benefit Net Benefit


    0 20000000
    1 10000000
    2 5000000 10000000
    3 6000000 12000000
    4 6000000 14000000
    5 7000000 17000000
    6 8000000 22000000
    7 8000000 26000000
    8 9000000 32000000
    9 10000000 38000000
    10 11000000 45000000
    Jumlah NPV
    D.F 18% Present Value

    You might also like