1.

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

NPV = (+) - (-) =11.6078-8.5124 = 3.10

NPV positif, Proyek menguntungkan.

NBC = (+)/(-) = 11.6078/8.5124 = 1.26192

NBC more than 1, is feseable
2. Investment : I= 10 M,
Cost=2 M , Benefit=6 M , Find IRR ?
I1
C C C C C
1 2 3 4 5 6
0 1 2 3 4 5 6
B B B B B

Cost Benefit Disc Fac: 1/(1+i)n PVc: I,C PVb

Th
I C B 10% 15% 20% 10% 15% 20% 10% 15% 20%
1 2 3 4 5 6 7 8=2x6 9=3x7 10=4x5
0 10 1 1 1 10 10 10
1 2 0.9091 0.8696 0.8333 1.8182 1.7391 1.6667
2 2 6 0.8264 0.7561 0.6944 1.6529 1.5123 1.3889 4.9587 4.5369 4.1667
3 2 6 0.7513 0.6575 0.5787 1.5026 1.3150 1.1574 4.5079 3.9451 3.4722
4 2 6 0.6830 0.5718 0.4823 1.3660 1.1435 0.9645 4.0981 3.4305 2.8935
5 2 6 0.6209 0.4972 0.4019 1.2418 0.9944 0.8038 3.7255 2.9831 2.4113
6 6 0.5645 0.4323 0.3349 3.3868 2.5940 2.0094
11.8182 16.704 14.953

Sum ( - ) =
Sum (+ ) =

IRR= i(+) +((0-NPV+)/(NPV- - NPV+))*(i- - i+) NPV : ( + ) -( - ):

IRR=15+((0-0.79)/(-1.03-0.79))*(20-15) IRR
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 1.709402 0 -1.709402 -11.709
2 2 6 0.7305 1.461027 4.38308 2.9220542
3 2 6 0.6244 1.248741 3.74622 2.4974822
4 2 6 0.5337 1.0673 3.2019 2.1346002
5 2 6 0.4561 0.912222 2.73667 1.8244446
6 6 0.3898 2.33903 2.3390316 11.7176

NPV 0.00821
IRR 17%
 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

-11.8182 -11.7391 -11.6667

14.91363 12.5243 10.6385

3.10 0.79 -1.03

20%