Scribd Logo
Upload

Welcome to Scribd!

  • Forum Analisa Investasi - Asfianingsih (43118210060)

    Uploaded by

    Asfianingsih 28
    12 views1 page
    This document contains a cash flow analysis over 10 years to calculate the net present value (NPV) and payback period of an investment. It shows the cash flows, present value factors at a 10% discount rate, and present value of cash flows each year. The NPV is calculated as $5,723 by taking the present value of benefits ($30,723) and subtracting the present value of costs ($25,000). The payback period is calculated as 7 years 8 months 230 days.

    Original Description:

    Original Title

    Forum Analisa Investasi- Asfianingsih (43118210060)

    Copyright

    © © All Rights Reserved

    Available Formats

    DOCX, PDF, TXT or read online from Scribd

    Did you find this document useful?

    Is this content inappropriate?

    Report this Document
    This document contains a cash flow analysis over 10 years to calculate the net present value (NPV) and payback period of an investment. It shows the cash flows, present value factors at a 10% discount rate, and present value of cash flows each year. The NPV is calculated as $5,723 by taking the present value of benefits ($30,723) and subtracting the present value of costs ($25,000). The payback period is calculated as 7 years 8 months 230 days.

    Copyright:

    © All Rights Reserved
    Download as DOCX, PDF, TXT or read online from Scribd
    Flag for inappropriate content
    12 views1 page

    Forum Analisa Investasi - Asfianingsih (43118210060)

    Uploaded by

    Asfianingsih 28
    This document contains a cash flow analysis over 10 years to calculate the net present value (NPV) and payback period of an investment. It shows the cash flows, present value factors at a 10% discount rate, and present value of cash flows each year. The NPV is calculated as $5,723 by taking the present value of benefits ($30,723) and subtracting the present value of costs ($25,000). The payback period is calculated as 7 years 8 months 230 days.

    Copyright:

    © All Rights Reserved
    Download as DOCX, PDF, TXT or read online from Scribd
    Flag for inappropriate content
    of 1

    ASFIANINGSIH (43118210060)

    Forum Simulasi Bisnis

    KELAS SENIN JAM 7.30 (D2-101)

    PRESENT VALUE
    PRESENT VALUE ECUMULATIVE ECUMULATIVE PV
    YEAR CASH FLOWS ($) INTEREST FACTOR
    CASH FLOW ($) CASH FLOW CASH FLOW
    ($)

    0 (25000) 1,0000  (25000) ( 25000 ) (25.000)


    1 5000 0,9091 4.545 ( 20000 ) (20.455)
    2 5000 0,8264 4.132 ( 15000 ) (16.323)
    3 5000 0,7513 3.757 ( 10000 ) (12.566)
    4 5000 0,6830 3.415 ( 5000 ) (9.151)
    5 5000 0,6209 3.105 0 (6.046)
    6 5000 0,5645 2.822 5000 (3.224)
    7 5000 0,5132 2.566 10.000 (658)
    8 5000 0,4665 2.333 15.000 1.675
    9 5000 0,4241 2.120 20.000 3.795
    10 5000 0,3855 1.928  25.000 5.723
             
    Cost of Capital ( suku bunga ) 10%  
    Present Value of benefits ( PV ) 30.723  
    Present value of cost ( investasi ) 25.000  
    Net present value ( NPV ) 5.723  
    Payback period ( PP ) 5 tahun  
    8+ (-658/2.333) = 8- 0, 2820 =
    Present value payback periode 7,718=7,72
      7,72 tahun = 7 tahun 8,64 bulan =
          7 tahun 8 bulan 230 hari.

    You might also like