Professional Documents
Culture Documents
Jawaban CBA 2017 C
Jawaban CBA 2017 C
Reguler KB IUD
Gedung 402,628
Honor 3,600,000
Biaya tetap 4,000,000
Biaya variabel 600,000,000
608,002,628
Hasil 40,000
Efektifitas (95%) 38,000
CER 16,000
MRI
Th-0 Th-1 Th-2 Th-3
Cost 2017 2018 2019 2020
Harga Alat 1,500,000,000
Gedung 200,000,000
Biaya Pemeliharaan 15,000,000 15,000,000 15,000,000 15,000,000
Gaji 60,000,000 60,000,000 60,000,000
Biaya Tetap 15,000,000 15,000,000 15,000,000 15,000,000
Biaya BHP 0 2,250,000,000 3,000,000,000 3,750,000,000
Total 1,730,000,000 2,340,000,000 3,090,000,000 3,840,000,000
Discount Factor 1.000 0.870 0.756 0.658
PV Cost 1,730,000,000 2,034,782,609 2,336,483,932 2,524,862,333
TOTAL PV Cost 8,626,128,873
NPV 4,454,069,615
NPV 1,126,851,389
Bila... Berarti...
investasi yang dilakukan memberikan manfaat
NPV > 0
bagi perusahaan
investasi yang dilakukan akan mengakibatkan
NPV < 0
kerugian bagi perusahaan
proyek ditolak