Periode

0 1 2 3 4
Project A -1200 500 300 500 400
Project B -1200 250 500 500 300 Project A
WACC 9%
Value Selisih
NPV A £1,380.68 £1,380.68 £180.68
NPV B £1,248.82 £1,248.82 £48.82
IRR A 16%
IRR B 11%
MIRR A 13%
MIRR B 10%
Project B

Periode
0 1 2 3 4 5 6
Project C -1750 500 300 500 450 600 600
Project D -1750 600 500 600 450 350 600
WACC 11%

NPV C $2,032.82
NPV D $2,209.99
IRR C 16.10%
IRR D 20.07%
MIRR C 13.81%
MIRR D 15.40%
Periode
0 1 2 3 4
-1200 500 300 500 400
FVCF3 £545.00
FVCF2 £356.43
FVCF1 £647.51
Terminal value £1,948.94

Periode
0 1 2 3 4
-1200 250 500 500 300
FVCF3 £545.00
FVCF2 $594.05
FVCF1 $323.76
Terminal value 1762.8073

Periode
0 1 2 3 4 5 6
Project C -1750 500 300 500 450 600 600
FVCF5 £666.00
FVCF4 £554.45
FVCF3 £683.82
FVCF2 £455.42
FVCF1 £842.53
Terminal value 3802.21

Periode
 0 1 2 3 4 5 6
Project D -1750 600 500 600 450 350 600
FVCF5 £388.50
FVCF4 £554.45
FVCF3 £820.58
FVCF2 £759.04
FVCF1 £1,011.03
Terminal Value £4,133.59
PT Prima Land Investama adalah perusahaan Real estate yang ada di Yogyakarta
Berikut ini adalah informasi neraca tahun 2023
Neraca
Asset Liability
Current Asset 500,000,000 Current liability 100,000,000
Non Current Asset 2,500,000,000 Non-Current liability 500,000,000
Equity
Common stock 1,700,000,000
Preferred stock 200,000,000

Hitunglah
Jika tahun 2024 perusahaan memutuskan untuk