CH 13-2 1 PP ORIGINAL INVESTMENT CH 13-3 1

ANNUAL CASH FLOWS

$ 200,000
$ 60,000

3.33

2 $ 125,000 2
$ 175,000
$ 200,000
$ 500,000

3 INVESTMENT ANNUAL CASH FLOWS * PP

$ 360,000.00

4 ANNUAL CF ORIGINAL INVESTMENT

PAYBACK PERIOD
3
$ 250,000.00
2.5

$ 100,000.00

4
 ARR AVERAGE INCOME CH 13-4 1
ORIGINAL INVESTMENT

$ 200,000.00
$ 1,500,000.00

13%

PROJECT A $ 8,800 2
$ 20,000

44%

PROJECT B $ 5,600
$ 20,000

28% 3

AVERAGE INVESTMENT ARR

ORIGINAL INVESTMENT

$ 100,000
0.25

$ 400,000.00
INVESTMENT $ 800,000.00

AVERAGE NET INCOME AVERAGE INVESMENT * AVERAGE INCOME

$ 100,000.00
 NPV = P-I CH 13-5 1 df INVESTMENT
(5,650*$240.000) - $1.360.000 ANNUAL CASH FLOWS

$ -4,000.00 $ 1,563,500
$ 500,000
KESIMPULAN = TIDAK LAYAK KARENA
HASIL NPV NEGATIF
3.127
NPV = P-I
(4,623*$9.000) - $30.000 IRR = 18%

$ 11,607.00 2 df INVESTMENT
ANNUAL CASH FLOWS
KESIMPULAN = LAYAK KARENA HASIL
NPV POSITIF $ 521,600
$ 100,000
I = P-NPV
4,355 * $10.000 - $3.550 5.216

$ 40,000.00 IRR = 14%

3 CF INVESTMENT
df

$ 2,400,000
4.001

$ 599,850
CH 13-7 1 PP ORIGINAL INVESTMENT
ANNUAL CASH FLOWS

$ 800,000
$ 300,000

2.67 YEARS

2 ARR AVERAGE INCOME

ORIGINAL INVESTMENT

$ 140,000
$ 800,000

18%

3 YEAR CF
0 $ -800,000.00
1 $ 300,000.00
2 $ 300,000.00
3 $ 300,000.00
4 $ 300,000.00
5 $ 300,000.00
NPV

4 df INVESTMENT
ANNUAL CASH FLOWS

$ 800,000
$ 300,000

2.67

IRR = 26%
DISCOUNT FACTOR PV
1.000 $ -800,000.000
0.909 $ 272,700.000
0.826 $ 247,800.000
0.751 $ 225,300.000
0.683 $ 204,900.000
0.621 $ 186,300.000
$ 337,000.000