Scribd Logo
Upload

Welcome to Scribd!

  • Investasi Mot Metro

    Uploaded by

    arif_mz
    6 views2 pages
    The document contains a financial analysis of a project over 12 months. It shows the projected cash flows in columns 1-7, and calculates the net present value (NPV), internal rate of return (IRR) and benefit-cost ratio in columns 8-14. The analysis finds that the project has an NPV of Rp2,072,883,000, an IRR of 23.79% and a benefit-cost ratio of 1.332, indicating the project is viable and financially feasible.

    Original Description:

    Original Title

    investasi mot metro

    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
    The document contains a financial analysis of a project over 12 months. It shows the projected cash flows in columns 1-7, and calculates the net present value (NPV), internal rate of return (IRR) and benefit-cost ratio in columns 8-14. The analysis finds that the project has an NPV of Rp2,072,883,000, an IRR of 23.79% and a benefit-cost ratio of 1.332, indicating the project is viable and financially feasible.

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd
    Flag for inappropriate content
    6 views2 pages

    Investasi Mot Metro

    Uploaded by

    arif_mz
    The document contains a financial analysis of a project over 12 months. It shows the projected cash flows in columns 1-7, and calculates the net present value (NPV), internal rate of return (IRR) and benefit-cost ratio in columns 8-14. The analysis finds that the project has an NPV of Rp2,072,883,000, an IRR of 23.79% and a benefit-cost ratio of 1.332, indicating the project is viable and financially feasible.

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd
    Flag for inappropriate content
    of 2

    Column1 Column2 Column3 Column5 Column6 Column7 Column8 Column9 Column10 Column11 Column12

    tahun inv fc c rbulan r tahun π 10% trial kumulatif cashflow


    0 6,240,000,000 -6240000000 -6240000000 -6240000000 -6240000000 npv
    1 84000000 84000000 197000000 2364000000 2280000000 2072727272.72727 1841788828.40438 -4167272727.27273 IRR
    2 84,000,000 84000000 216700000 2600400000 2516400000 2079669421.4876 1642062379.37408 -2087603305.78512 net B/C
    3 96,000,000 96000000 238370000 2860440000 2764440000 2076964688.20436 1457209958.34706 -10638617.5807664 pp1
    4 96,000,000 96000000 262207000 3146484000 3050484000 2083521617.37586 1298938833.87448 2072882999.7951
    5 0 0 0 0 0 bulan
    6 0 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 360000000 360000000 914277000 10971324000 10611324000 0 0

    bulan npv = 2072882999.80


    garantifi 10% 10% 12 npv= Rp2,072,883,000
    trial 23.79%

    irr 23.79% Net B/c 1.3321927884287


    Column13 Column14
    kategorik
    Rp2,072,883,000 layak
    23.7926935400% layak
    1.3321927884287 layak
    3.0051060749704

    36.0612728996448

    You might also like