Scribd Logo
Upload

Welcome to Scribd!

  • Investasi Usg

    Uploaded by

    arif_mz
    6 views1 page
    This document contains a table with 14 columns showing cash flow projections for an investment project over 10 years. The table includes details of initial investment costs in year 0, cash inflows and outflows in each year, and key performance metrics calculated such as net present value (NPV), internal rate of return (IRR) and benefit-cost ratio. The summary shows that the total initial investment is Rp375 billion with additional costs of Rp75 billion in year 1. Positive cash flows begin in year 1 and continue each year afterwards. Calculations at the bottom of the table determine that the project NPV is Rp465.7 million, the IRR is 29.05% and the benefit-cost ratio

    Original Description:

    Original Title

    investasi usg

    Copyright

    © © All Rights Reserved

    Available Formats

    XLSX, PDF, TXT or read online from Scribd

    Did you find this document useful?

    Is this content inappropriate?

    Report this Document
    This document contains a table with 14 columns showing cash flow projections for an investment project over 10 years. The table includes details of initial investment costs in year 0, cash inflows and outflows in each year, and key performance metrics calculated such as net present value (NPV), internal rate of return (IRR) and benefit-cost ratio. The summary shows that the total initial investment is Rp375 billion with additional costs of Rp75 billion in year 1. Positive cash flows begin in year 1 and continue each year afterwards. Calculations at the bottom of the table determine that the project NPV is Rp465.7 million, the IRR is 29.05% and the benefit-cost ratio

    Copyright:

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

    Investasi Usg

    Uploaded by

    arif_mz
    This document contains a table with 14 columns showing cash flow projections for an investment project over 10 years. The table includes details of initial investment costs in year 0, cash inflows and outflows in each year, and key performance metrics calculated such as net present value (NPV), internal rate of return (IRR) and benefit-cost ratio. The summary shows that the total initial investment is Rp375 billion with additional costs of Rp75 billion in year 1. Positive cash flows begin in year 1 and continue each year afterwards. Calculations at the bottom of the table determine that the project NPV is Rp465.7 million, the IRR is 29.05% and the benefit-cost ratio

    Copyright:

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

    Column1 Column2 Column3 Column5 Column6 Column7 Column8 Column9 Column10 Column11 Column12 Column13 Column14

    tahun inv fc c rbulan r tahun π 0% trial kumulatif cashflow kategorik


    0 375,000,000 -375000000 -375000000 -375000000 -375000000 npv Rp465,765,000 layak
    1 75000000 75000000 12500000 150000000 75000000 75000000 58117757.0783424 -300000000 IRR 29.0483387012% layak
    2 0 13750000 165000000 165000000 165000000 99078428.1759718 -135000000 net B/C 2.24204 layak
    3 0 15125000 181500000 181500000 181500000 84453834.9663819 46500000.0000001 pp1 2.74380165289256
    4 0 0 16637500 199650000 199650000 199650000 71987922.8186889 246150000
    5 0 18301250 219615000 219615000 219615000 61362056.960615 465765000 bulan 32.9256198347107
    6 0 0 0 0 0
    7 0 0 0 0 0 0
    8 0 0 0 0 0 0
    9 0 0 0 0 0 0
    10 0 0 0 0 0 0
    total 75000000 75000000 76313750 915765000 840765000 0 0

    bulan npv = 465765000.00


    garantifi 10%/th 0% 12 npv= Rp465,765,000
    trial 29.05%

    irr 29.05% Net B/c 2.24204

    You might also like