Alterative proyek

AB(i)x = - 10 M (A/P, i, n) + 4 M - G (A/G, i, n)

-1E+10 (10,000,000)
G= 200 juta 4000000000 4,000,000
i= 10 % 200000000 200,000
i= 3%
10%
15%
20%
tentukan alternatif yang terbaik pada i = 17%
ALTERNATIF PROYEK 1
n PV (A/P, i, n) PV(A/P, i, n) KONSTAN G (A/G, i, n)
5 -10,000,000 0.26380 -2,638,000 4,000,000 200,000 1.8100
10 -10,000,000 0.16275 -1,627,500 4,000,000 200,000 3.7250
15 -10,000,000 0.13147 -1,314,700 4,000,000 200,000 5.2790
20 -10,000,000 0.11746 -1,174,600 4,000,000 200,000 6.5080

5,000,000

4,000,000

3,000,000

2,000,000

1,000,000

0
5 10 1
-1,000,000

-2,000,000
G(A/G, i, n) 1 2 3
362,000 1,000,000 613,600 -957,000
745,000 1,627,500 2,815,500 558,750
1,055,800 1,629,500 3,689,340 1,027,950
1,301,600 1,523,800 4,187,320 1,238,100

PROYEK 1
PROYEK 2
PROYEK 3

15 20
Alterative proyek
AB(i)x = - 18 M (A/P, i, n) + 5 M + G (A/G, i, n)
-1.8E+10 (18,000,000)
G= 200 juta 5000000000 5,000,000
i= 10 % 200000000 200,000
ALTERNATIF PROYEK 2
n PV (A/P, i, n) PV(A/P, i, n) KONSTAN G (A/G, i, n)
5 -18,000,000 0.26380 -4,748,400 5,000,000 200,000 1.8100
10 -18,000,000 0.16275 -2,929,500 5,000,000 200,000 3.7250
15 -18,000,000 0.13147 -2,366,460 5,000,000 200,000 5.2790
20 -18,000,000 0.11746 -2,114,280 5,000,000 200,000 6.5080
 4,500,000
4,000,000
3,500,000
3,000,000
2,500,000
G(A/G, i, n) TOTAL 2,000,000
362,000 613,600 #REF! #REF! 1,500,000
745,000 2,815,500 #REF! #REF! 1,000,000
500,000
1,055,800 3,689,340 #REF! #REF! 0
1,301,600 4,187,320 #REF! #REF! 1
2 3
 Column I
Column J
Column K

4
Alterative proyek
AB(i)x = - 15 M (A/P, i, n) + 3 M
-1.5E+10 (15,000,000)
G= 200 juta 3000000000 3,000,000
i= 10 % 0 -
i= 3%
10%
15%
20%
tentukan alternatif yang terbaik pada i = 17%
ALTERNATIF PROYEK 1
n PV (A/P, i, n) PV(A/P, i, n) KONSTAN G (A/G, i, n)
5 -15,000,000 0.26380 -3,957,000 3,000,000 0 1.8100
10 -15,000,000 0.16275 -2,441,250 3,000,000 0 3.7250
15 -15,000,000 0.13147 -1,972,050 3,000,000 0 5.2790
20 -15,000,000 0.11746 -1,761,900 3,000,000 0 6.5080
 1,500,000

1,000,000

500,000

0
1
G(A/G, i, n) TOTAL -500,000
0 -957,000 #REF! #REF!
0 558,750 #REF! #REF! -1,000,000
0 1,027,950 #REF! #REF!
0 1,238,100 #REF! #REF! -1,500,000
2 3
 Column I
Column J
4 Column K