Scribd Logo
Upload

Welcome to Scribd!

  • Latihan PBP

    Uploaded by

    faridfadhilah48
    7 views4 pages
    This document contains cash flow projections and calculations for an investment project over a 10 year period. It includes calculations for net present value (NPV), internal rate of return (IRR), benefit-cost ratio (B/C), and payback period (PBP). The key results are: - The NPV is positive at Rp428,000, so the project is feasible. - The IRR of 22% is greater than the minimum attractive rate (MARR) of 14.5%, so the project is acceptable. - The B/C ratio of 1.16 is greater than 1, so the project is feasible. - The PBP of 7.2 years is greater than

    Original Description:

    Original Title

    latihan pbp

    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 cash flow projections and calculations for an investment project over a 10 year period. It includes calculations for net present value (NPV), internal rate of return (IRR), benefit-cost ratio (B/C), and payback period (PBP). The key results are: - The NPV is positive at Rp428,000, so the project is feasible. - The IRR of 22% is greater than the minimum attractive rate (MARR) of 14.5%, so the project is acceptable. - The B/C ratio of 1.16 is greater than 1, so the project is feasible. - The PBP of 7.2 years is greater than

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd
    Flag for inappropriate content
    7 views4 pages

    Latihan PBP

    Uploaded by

    faridfadhilah48
    This document contains cash flow projections and calculations for an investment project over a 10 year period. It includes calculations for net present value (NPV), internal rate of return (IRR), benefit-cost ratio (B/C), and payback period (PBP). The key results are: - The NPV is positive at Rp428,000, so the project is feasible. - The IRR of 22% is greater than the minimum attractive rate (MARR) of 14.5%, so the project is acceptable. - The B/C ratio of 1.16 is greater than 1, so the project is feasible. - The PBP of 7.2 years is greater than

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd
    Flag for inappropriate content
    of 4

    perhitungan net cash flow

    tahun pengeluaran pendapatan net cashflow


    0 75 0 -75
    1 42.5 0 -42.5
    2 0 45 45
    3 10.5 45 34.5
    4 10.5 45 34.5
    5 16.65 16.65
    6 7.5 36.5 29
    7 7.5 36.5 29
    8 7.5 36.5 29
    9 5.5 36.5 31
    10 5.5 24.275 18.775

    tahun investasi biaya operasi total cost benefit net benefitd.f 14,5% persen value
    0 75 75 0 -75 1.000 -75
    1 42.5 42.5 0 -42.5 0.873 -37.1179
    2 0 0 45 45 0.763 34.32429
    3 10.5 10.5 45 34.5 0.666 22.98278
    4 10.5 10.5 45 34.5 0.582 20.0723
    5 0 16.65 16.65 0.508 8.46032
    6 7.5 7.5 36.5 29 0.444 12.8696
    7 7.5 7.5 36.5 29 0.388 11.23983
    8 7.5 7.5 36.5 29 0.338 9.816442
    9 5.5 5.5 36.5 31 0.296 9.164575
    10 5.5 5.5 24.275 18.775 0.258 4.847581
    npv 21.65981
    kesimpulan
    npv = 428 > 0 maka rencana usaha feasible/layak

    perhitungan irr
    tahun investasi biaya operasi total cost benefit net benefitd.f 18% persen val d.f 19% persen value
    0 75 75 0 -75 1.000 -75 1.000 -75
    1 42.5 42.5 0 -42.5 0.840 -35.71429 0.833 -35.41667
    2 0 0 45 45 0.706 31.77742 0.694 31.25
    3 10.5 10.5 45 34.5 0.593 20.47285 0.579 19.96528
    4 10.5 10.5 45 34.5 0.499 17.20407 0.482 16.63773
    5 0 16.65 16.65 0.419 6.977172 0.402 6.691262
    6 7.5 7.5 36.5 29 0.352 10.21213 0.335 9.712041
    7 7.5 7.5 36.5 29 0.296 8.58162 0.279 8.093368
    8 7.5 7.5 36.5 29 0.249 7.211445 0.233 6.744473
    9 5.5 5.5 36.5 31 0.209 6.477972 0.194 6.008008
    10 5.5 5.5 24.275 18.775 0.176 3.296935 0.162 3.032267
    npv 1 1.497319 npv2 -2.282239
    irr 0.222822
    irr % 22%
    kesimpulan
    irr 22%>marr 14,5% maka proyek layak dilanjutkn
    perhitunga b/c
    tahun investasi biaya operasi total cost benefit net benefitd.f 14,5% persen val pv b pv c
    0 75 75 0 -75 1.000 -75 0 75
    1 42.5 42.5 0 -42.5 0.873 -37.1179 0 37.1179
    2 0 0 45 45 0.763 34.32429 34.32429 0
    3 10.5 10.5 45 34.5 0.666 22.98278 29.97754 6.99476
    4 10.5 10.5 45 34.5 0.582 20.0723 26.18126 6.108961
    5 0 16.65 16.65 0.508 8.46032 8.46032 0
    6 7.5 7.5 36.5 29 0.444 12.8696 16.19795 3.328345
    7 7.5 7.5 36.5 29 0.388 11.23983 14.14668 2.906852
    8 7.5 7.5 36.5 29 0.338 9.816442 12.35518 2.538735
    9 5.5 5.5 36.5 31 0.296 9.164575 10.79055 1.625973
    10 5.5 5.5 24.275 18.775 0.258 4.847581 6.267645 1.420064
    21.65981 158.7014 137.0416
    kesimpulan b/c 1.16
    b/c = 2,89 > 1 (feasible)
    perhutungan pbp
    tahun investasi biaya operasi total cost benefit net benefitd.f 14,5% persen val pv akumulasi
    0 75 75 0 -75 1.000 -75 -75 -75
    1 42.5 42.5 0 -42.5 0.873 -37.1179 -37.1179 -112.1179
    2 0 0 45 45 0.763 34.32429 34.32429 -77.79362
    3 10.5 10.5 45 34.5 0.666 22.98278 22.98278 -54.81083
    4 10.5 10.5 45 34.5 0.582 20.0723 20.0723 -34.73853
    5 0 16.65 16.65 0.508 8.46032 8.46032 -26.27821
    6 7.5 7.5 36.5 29 0.444 12.8696 12.8696 -13.40861
    7 7.5 7.5 36.5 29 0.388 11.23983 11.23983 -2.168784
    8 7.5 7.5 36.5 29 0.338 9.816442 9.816442 7.647658
    9 5.5 5.5 36.5 31 0.296 9.164575 9.164575 16.81223
    10 5.5 5.5 24.275 18.775 0.258 4.847581 4.847581 21.65981
    7.2
    jika waktu preferensi ditetapkan 6,5 taun maka pbp = 7,2 tahun > waktu preferensi artimya usaha tersebut tidak layyak
    persen value
    ebut tidak layyak

    You might also like