Professional Documents
Culture Documents
Honda
Mazda
$
-35,000.00 $ -30,000.00 <- Cara Cepat
$
-3,200.00 $
-4,000.00 Cara Lengkap ->
$
20,000.00 $
15,000.00
PV
A
Salvage
i
n
15%
5
NPV
AW
-10,674.73 $
-10,724.73
Honda is suggested
A
$
$
$
AW
SV
PV
i
n
12%
3
$
$
$
$ -800,000.00
$ -60,000.00
$ -60,000.00
$ -60,000.00
$ -60,000.00
$ -60,000.00
$ 190,000.00
$ -920,026.66
$ -223,774.15
A is Selected
-190,000.00
-136,353.15 $ -223,774.15 $
cash flow
$ -110,000.00
$
-95,000.00
$
-95,000.00
$ -190,000.00
$
-95,000.00
$
-95,000.00
$
-80,000.00
$ -560,603.35
$ -136,353.15
3
CF0
A
SV
G(/n=2)
B
C
-95,000.00 $ -60,000.00 $
15,000.00 $ 250,000.00
-110,000.00 $ -800,000.00
$
$
$
$
$
$
$
$
$
1
2
-130,000.00 $ -900,000.00 $
-95,000.00 $ -60,000.00 $
25,000.00 $ 300,000.00
-190,000.00
-190,000.00
-190,000.00
-190,000.00
-190,000.00
-190,000.00
-190,000.00
-781,167.39
-190,000.00
3
-120,000.00
20%
0
1
2
3
4
5
n
i
3
10%
$
-139,722.05 $ -227,764.43
CF
0
1
2
3
4
5
6
1 is Selected
4P
A
SV
i
n
/n=10
$
$
$
-650,000.00
-13,000.00
10,000.00
10%
infinite
$
-80,000.00
???
$
$
$
$
$
$
$
-120,000.00
-120,000.00
-144,000.00
-144,000.00
-172,800.00
-172,800.00
$
$
-619,644.03
-142,274.84
CF Honda
$ -35,000.00
$ -3,200.00
$ -3,200.00
$ -3,200.00
$ -3,200.00
$ 16,800.00
CF Mazda
$ -30,000.00
$ -4,000.00
$ -4,000.00
$ -4,000.00
$ -4,000.00
$ 11,000.00
$ -35,783.36 $ -35,950.97
$ 10,674.73 $ 10,724.73