Professional Documents
Culture Documents
Analisa
Analisa
Investment : I= 10 M, (iI=10%)
Cost=2 M (ic=10%), Benefit=6 M (ib=10%), calculate NPV this Project and what your opinient?
I And what NBC value?
C C C C C
1 2 3 4 5 6
0 1 2 3 4 4 5 6
B B B B B
Cost Benefit Disc fc: 1/(1+i)n PVc PVb PVb-PVc Jml (-)
Th
I C B 10% I C B Jml (+)
1 2 3 4 5 6=2x5
7=3x5 8=4x5 9=8-6-7 10
0 10 1 10 0 0 -10
-11.8182
1 2 0.9091 1.8182 0 -1.8182
2 2 6 0.8264 1.6529 4.9587 3.3058
3 2 6 0.7513 1.5026 4.5079 3.0053
4 2 6 0.6830 1.3660 4.0981 2.7321 14.9136
5 2 6 0.6209 1.2418 3.7255 2.4837
6 6 0.5645 0.0000 3.3868 3.3868
10.0000 7.5816 20.677 3.10 3.10
Sum ( - ) =
Sum (+ ) =
NPV : ( + ) -( - ):
IRR
IRR=15+((0-0.79)/(-1.03-0.79))*(20-15)
17.1703
Coba dengan I=17%
1 I,C B Df PVc PVb PVb-PVc
0 10 1.0000 10 0 -10
1 2 0.8547 1.7094 0 -1.7094 -11.709
2
3
4
2
2
2
6
6
6
0.7305 1.46103 4.38308 2.92205
0.6244 1.24874 3.74622 2.49748
0.5337 1.0673 3.2019 2.1346
Kembali
5 2 6 0.4561 0.91222 2.73667 1.82444
6 6 0.3898 2.33903 2.33903 11.7176
16.3987 16.4069 0.00821
NPV 0.00821 mendekati NOL
IRR 17%
adalah: I yang membuat NPV=0
PVb-PVc
10% 15% 20%
11=10-8-9
-10 -10 -10
-1.81818 -1.73913 -1.66667
3.305785 3.02457 2.777778
3.005259 2.63006 2.314815
2.732054 2.28701 1.929012
2.483685 1.98871 1.60751
3.386844 2.59397 2.009388
3.10 0.79 -1.03
15% 20% i
?
-1.03
Kembali
Kembali
IRR= 15+((0-0,79)/(-1,03-0,79))x(20-15)
15+((-0,79)/-1,82)x5= 17.17