Scribd Logo
Upload

Welcome to Scribd!

  • THN Pengeluaran Penerimaan Ke C B

    Uploaded by

    AdamJordan
    7 views15 pages
    The document appears to be an analysis of costs and benefits over 10 years for a potential project or investment. It includes tables showing costs and benefits each year as well as calculations to determine the net present value and internal rate of return for the project using different discount rates. Based on the calculations, the conclusion is that the project is feasible with an internal rate of return of 25.76%.

    Original Description:

    t

    Original Title

    Latihan IRR - Copy

    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
    The document appears to be an analysis of costs and benefits over 10 years for a potential project or investment. It includes tables showing costs and benefits each year as well as calculations to determine the net present value and internal rate of return for the project using different discount rates. Based on the calculations, the conclusion is that the project is feasible with an internal rate of return of 25.76%.

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd
    Flag for inappropriate content
    7 views15 pages

    THN Pengeluaran Penerimaan Ke C B

    Uploaded by

    AdamJordan
    The document appears to be an analysis of costs and benefits over 10 years for a potential project or investment. It includes tables showing costs and benefits each year as well as calculations to determine the net present value and internal rate of return for the project using different discount rates. Based on the calculations, the conclusion is that the project is feasible with an internal rate of return of 25.76%.

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd
    Flag for inappropriate content
    of 15

    Thn

    Ke

    Pengeluaran Penerimaan
    C
    B

    0 511550,695,00
    1 48,656,022,00
    135,630,496,00
    248,756,022,00
    160,351,963,00
    348,756,022,00
    203,288,680,00
    448,656,022,00
    246,205,397,00
    551,656,022,00
    253,021,614,00
    642,458,549,00
    259,902,831,00
    745,808,549,00
    265,000,368,00
    835,808,549,00
    268,762,905,00
    935,808,549,00
    273,525,442,00
    10

    Thn
    Ke

    Total Cost
    [C]

    Benefit
    [B]

    0 511550,695,00
    1 48,656,022,00
    135,630,496,00
    248,756,022,00
    160,351,963,00
    348,756,022,00
    203,288,680,00
    448,656,022,00
    246,205,397,00
    551,656,022,00
    253,021,614,00
    642,458,549,00
    259,902,831,00
    745,808,549,00
    265,000,368,00
    835,808,549,00
    268,762,905,00
    935,808,549,00
    273,525,442,00
    1080,448,549,00
    282,751,979,00

    Net Benefit
    [B - C]
    #VALUE!

    ,496,00
    ,963,00
    ,680,00
    ,397,00
    ,614,00
    ,831,00
    ,368,00
    ,905,00
    ,442,00
    80,448,549,00

    Net Benefit
    [B - C]

    #VALUE!
    #VALUE!
    #VALUE!
    #VALUE!
    #VALUE!
    #VALUE!
    #VALUE!
    #VALUE!
    #VALUE!
    #VALUE!
    #VALUE!

    Disc. Factor
    23%

    PV1

    282,751,979,00

    Disc. Factor
    23%

    PV1

    1.0000
    0.8130
    0.6610
    0.5374
    0.4369
    0.3552
    0.2888
    0.2348
    0.1909
    0.1552
    0.1262

    #VALUE!
    #VALUE!
    #VALUE!
    #VALUE!
    #VALUE!
    #VALUE!
    #VALUE!
    #VALUE!
    #VALUE!
    #VALUE!
    #VALUE!

    Kesimpulan

    Disc. Factor
    24%

    PV2

    NPV1

    Disc. Factor
    24%

    PV2

    1.0000
    0.8065
    0.6504
    0.5245
    0.4230
    0.3411
    0.2751
    0.2218
    0.1789
    0.1443
    0.1164

    #VALUE!
    #VALUE!
    #VALUE!
    #VALUE!
    #VALUE!
    #VALUE!
    #VALUE!
    #VALUE!
    #VALUE!
    #VALUE!
    #VALUE!

    NPV1 ### NPV2


    IRR
    #VALUE!
    Kesimpulan

    Feasible

    - V2 IRR ###
    Kesimpulan Feasible

    ###

    Perhitungan IRR
    Thn
    Ke

    0
    1
    2
    3
    4
    5
    6
    7
    8
    9
    10

    Investasi
    20,000
    15,000
    -

    Biaya
    Operasi

    5,000
    6,000
    6,000
    7,000
    7,000
    8,000
    9,000
    10,000
    11,000

    IRR
    Total Cost
    [C]
    516,050,695.00
    53,156,022.00
    53,156,022.00
    53,256,022.00
    53,156,022.00
    56,156,022.00
    46,958,549.00
    50,308,549.00
    40,308,549.00
    40,308,549.00
    84,948,549.00

    Benefit
    [B]
    131130496.00
    155851963.00
    198788680.00
    241705397.00
    248521614.00
    255402831.00
    260500368.00
    264262905.00
    269025442.00
    278251979.00

    Net Benefit
    [B - C]
    (516,050,695)
    77,974,474
    102,695,941
    145,532,658
    188,549,375
    192,365,592
    208,444,282
    210,191,819
    223,954,356
    228,716,893
    193,303,430

    Kesim

    dlm Rp.000

    Disc. Factor
    25%
    1.0000
    0.8000
    0.6400
    0.5120
    0.4096
    0.3277
    0.2621
    0.2097
    0.1678
    0.1342
    0.1074

    PV1
    (516,050,695)
    62,379,579
    65,725,402
    74,512,721
    77,229,824
    63,034,357
    54,642,418
    44,080,419
    37,573,306
    30,697,862
    20,755,798

    NPV1 14,580,991
    IRR
    25.76%
    Kesimpulan

    Feasible

    76%

    sible

    dlm Rp.000

    Disc. Factor
    26%
    1.0000
    0.7937
    0.6299
    0.4999
    0.3968
    0.3149
    0.2499
    0.1983
    0.1574
    0.1249
    0.0992

    NPV2

    PV2
    (516,050,695)
    61,884,503
    64,686,282
    72,752,652
    74,807,117
    60,572,384
    52,091,482
    41,689,049
    35,252,925
    28,573,493
    19,166,116

    ###

    You might also like