Scribd Logo
Upload

Welcome to Scribd!

  • NPV Irr Pak Yuli Wibowo

    Uploaded by

    Ahmad Saiful Anam
    9 views3 pages
    NPV

    Original Title

    Npv Irr Pak Yuli Wibowo

    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
    NPV

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd
    Flag for inappropriate content
    9 views3 pages

    NPV Irr Pak Yuli Wibowo

    Uploaded by

    Ahmad Saiful Anam
    NPV

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd
    Flag for inappropriate content
    of 3

    tahun ke- net benefit DF 21%

    0
    -600000000
    1
    1
    150000000 0.826446
    2
    250000000 0.683013
    3
    300000000 0.564474
    4
    400000000 0.466507

    i = 21%

    NPV 21%
    -600000000
    123966942.14876
    170753363.841268
    169342179.016133
    186602952.083893
    50665437.0900546

    manual

    Rp41,872,262.06

    excel

    tahun ke0
    1
    2
    3
    4

    net benefit
    -600000000
    150000000
    250000000
    300000000
    400000000

    IRR

    DF 21%
    1
    0.826446281
    0.6830134554
    0.5644739301
    0.4665073802

    -0.0279756741
    27%

    NPV 21%
    -600000000
    123966942.15
    170753363.84
    169342179.02
    186602952.08
    50665437.09

    DF 30%
    1
    0.8
    0.64
    0.512
    0.4096

    NPV 30%
    -600000000
    120000000
    160000000
    153600000
    163840000
    -2560000

    0.25

    IRR

    IRR EXCEL

    25%

    0.248076

    25.00%

    You might also like