Tugas Evaluasi Proyek-kriteria Investasi
This document was uploaded by user and they confirmed that they have the permission to share it. If you are author or own the copyright of this book, please report to us by using this DMCA report form. Report DMCA
Overview
Download & View Tugas Evaluasi Proyek-kriteria Investasi as PDF for free.
More details
- Words: 322
- Pages: 2
KRITERIA INVESTASI I. TAHUN 0 1 2 3 4 5
BENEFIT
TAHUN 0 1 2 3 4 5
BENEFIT
TAHUN 0 1 2 3 4 5
BENEFIT
RpRpRp25,000.000 Rp42,000.000 Rp35,000.000 Rp71,000.000
RpRpRp25,000.000 Rp42,000.000 Rp35,000.000 Rp71,000.000
RpRpRp25,000.000 Rp42,000.000 Rp35,000.000 Rp71,000.000
COST NET BENEFIT DF (12%) NPV (12%) Rp(50,000.000) Rp50,000.000 1.000 Rp50,000.000 Rp10,000.000 Rp(10,000.000) 0.893 Rp(8,930.000) Rp15,000.000 Rp10,000.000 0.797 Rp7,970.000 Rp27,000.000 Rp15,000.000 0.712 Rp10,680.000 Rp15,000.000 Rp20,000.000 0.636 Rp12,720.000 Rp12,000.000 Rp59,000.000 0.567 Rp33,453.000 Rp29,000.000 Rp144,000.000 Rp105,893.000 COST NET BENEFIT DF (40%) NPV (40%) Rp(50,000.000) Rp50,000.000 1.000 Rp50,000.000 Rp10,000.000 Rp(10,000.000) 0.714 Rp(7,140.000) Rp15,000.000 Rp10,000.000 0.510 Rp5,100.000 Rp27,000.000 Rp15,000.000 0.364 Rp5,460.000 Rp15,000.000 Rp20,000.000 0.260 Rp5,200.000 Rp12,000.000 Rp59,000.000 0.186 Rp10,974.000 Rp29,000.000 Rp144,000.000 Rp69,594.000 COST NET BENEFIT DF (90000%) NPV(90000%) Rp(50,000.000) Rp50,000.000 1.000 Rp50,000.000 Rp10,000.000 Rp(10,000.000) 0.001 Rp(11.099) Rp15,000.000 Rp10,000.000 0.000 Rp0.980 Rp27,000.000 Rp15,000.000 0.000 Rp3.053 Rp15,000.000 Rp20,000.000 0.000 Rp0.239 Rp12,000.000 Rp59,000.000 0.000 Rp18.880 Rp29,000.000 Rp144,000.000 Rp50,012.054
II. TAHUN 0 1 2 3 4 5
BENEFIT
TAHUN 0 1 2 3 4 5
BENEFIT
RpRpRp25,000.000 Rp42,000.000 Rp35,000.000 Rp71,000.000
RpRpRp25,000.000 Rp42,000.000 Rp35,000.000 Rp71,000.000
COST NET BENEFIT DF (12%) NPV (12%) Rp(50,000.000) Rp(50,000.000) 1.000 Rp(50,000.000) Rp10,000.000 Rp(10,000.000) 0.893 Rp(8,930.000) Rp15,000.000 Rp10,000.000 0.797 Rp7,970.000 Rp27,000.000 Rp15,000.000 0.712 Rp10,680.000 Rp15,000.000 Rp20,000.000 0.636 Rp12,720.000 Rp12,000.000 Rp59,000.000 0.567 Rp33,453.000 Rp29,000.000 Rp44,000.000 Rp5,893.000 COST NET BENEFIT DF (90000%) NPV(90000%) Rp(50,000.000) Rp(50,000.000) 1.000 Rp(50,000.000) Rp10,000.000 Rp(10,000.000) 0.870 Rp(8,695.652) Rp15,000.000 Rp10,000.000 0.756 Rp7,561.437 Rp27,000.000 Rp15,000.000 0.996 Rp14,932.702 Rp15,000.000 Rp20,000.000 0.994 Rp19,880.449 Rp12,000.000 Rp59,000.000 0.993 Rp58,559.484 Rp29,000.000 Rp44,000.000 Rp42,238.419
PV B (12%) PV C (12%) RpRp50,000.000 RpRp8,930.000 Rp19,925.000 Rp11,955.000 Rp29,904.000 Rp19,224.000 Rp22,260.000 Rp9,540.000 Rp40,257.000 Rp6,804.000 Rp112,346.000 Rp106,453.000 PV B (40%) PV C (40%) RpRp50,000.000 RpRp7,140.000 Rp12,750.000 Rp7,650.000 Rp15,288.000 Rp9,828.000 Rp9,100.000 Rp3,900.000 Rp13,206.000 Rp2,232.000 Rp50,344.000 Rp80,750.000 PV B (90000%) PV C (90000%) RpRp50,000.000 RpRp11.099 Rp2.451 Rp1.470 Rp8.549 Rp5.496 Rp0.419 Rp0.180 Rp22.720 Rp3.840 Rp34.139 Rp50,022.084
PV B (12%) PV C (12%) RpRp50,000.000 RpRp8,930.000 Rp19,925.000 Rp11,955.000 Rp29,904.000 Rp19,224.000 Rp22,260.000 Rp9,540.000 Rp40,257.000 Rp6,804.000 Rp112,346.000 Rp106,453.000 PV B (90000%) PV C (90000%) RpRp50,000.000 RpRp8,695.652 Rp18,903.592 Rp11,342.155 Rp41,811.566 Rp26,878.864 Rp34,790.785 Rp14,910.336 Rp70,469.888 Rp11,910.404 Rp165,975.830 Rp123,737.411
BENEFIT
TAHUN 0 1 2 3 4 5
BENEFIT
TAHUN 0 1 2 3 4 5
BENEFIT
RpRpRp25,000.000 Rp42,000.000 Rp35,000.000 Rp71,000.000
RpRpRp25,000.000 Rp42,000.000 Rp35,000.000 Rp71,000.000
RpRpRp25,000.000 Rp42,000.000 Rp35,000.000 Rp71,000.000
COST NET BENEFIT DF (12%) NPV (12%) Rp(50,000.000) Rp50,000.000 1.000 Rp50,000.000 Rp10,000.000 Rp(10,000.000) 0.893 Rp(8,930.000) Rp15,000.000 Rp10,000.000 0.797 Rp7,970.000 Rp27,000.000 Rp15,000.000 0.712 Rp10,680.000 Rp15,000.000 Rp20,000.000 0.636 Rp12,720.000 Rp12,000.000 Rp59,000.000 0.567 Rp33,453.000 Rp29,000.000 Rp144,000.000 Rp105,893.000 COST NET BENEFIT DF (40%) NPV (40%) Rp(50,000.000) Rp50,000.000 1.000 Rp50,000.000 Rp10,000.000 Rp(10,000.000) 0.714 Rp(7,140.000) Rp15,000.000 Rp10,000.000 0.510 Rp5,100.000 Rp27,000.000 Rp15,000.000 0.364 Rp5,460.000 Rp15,000.000 Rp20,000.000 0.260 Rp5,200.000 Rp12,000.000 Rp59,000.000 0.186 Rp10,974.000 Rp29,000.000 Rp144,000.000 Rp69,594.000 COST NET BENEFIT DF (90000%) NPV(90000%) Rp(50,000.000) Rp50,000.000 1.000 Rp50,000.000 Rp10,000.000 Rp(10,000.000) 0.001 Rp(11.099) Rp15,000.000 Rp10,000.000 0.000 Rp0.980 Rp27,000.000 Rp15,000.000 0.000 Rp3.053 Rp15,000.000 Rp20,000.000 0.000 Rp0.239 Rp12,000.000 Rp59,000.000 0.000 Rp18.880 Rp29,000.000 Rp144,000.000 Rp50,012.054
II. TAHUN 0 1 2 3 4 5
BENEFIT
TAHUN 0 1 2 3 4 5
BENEFIT
RpRpRp25,000.000 Rp42,000.000 Rp35,000.000 Rp71,000.000
RpRpRp25,000.000 Rp42,000.000 Rp35,000.000 Rp71,000.000
COST NET BENEFIT DF (12%) NPV (12%) Rp(50,000.000) Rp(50,000.000) 1.000 Rp(50,000.000) Rp10,000.000 Rp(10,000.000) 0.893 Rp(8,930.000) Rp15,000.000 Rp10,000.000 0.797 Rp7,970.000 Rp27,000.000 Rp15,000.000 0.712 Rp10,680.000 Rp15,000.000 Rp20,000.000 0.636 Rp12,720.000 Rp12,000.000 Rp59,000.000 0.567 Rp33,453.000 Rp29,000.000 Rp44,000.000 Rp5,893.000 COST NET BENEFIT DF (90000%) NPV(90000%) Rp(50,000.000) Rp(50,000.000) 1.000 Rp(50,000.000) Rp10,000.000 Rp(10,000.000) 0.870 Rp(8,695.652) Rp15,000.000 Rp10,000.000 0.756 Rp7,561.437 Rp27,000.000 Rp15,000.000 0.996 Rp14,932.702 Rp15,000.000 Rp20,000.000 0.994 Rp19,880.449 Rp12,000.000 Rp59,000.000 0.993 Rp58,559.484 Rp29,000.000 Rp44,000.000 Rp42,238.419
PV B (12%) PV C (12%) RpRp50,000.000 RpRp8,930.000 Rp19,925.000 Rp11,955.000 Rp29,904.000 Rp19,224.000 Rp22,260.000 Rp9,540.000 Rp40,257.000 Rp6,804.000 Rp112,346.000 Rp106,453.000 PV B (40%) PV C (40%) RpRp50,000.000 RpRp7,140.000 Rp12,750.000 Rp7,650.000 Rp15,288.000 Rp9,828.000 Rp9,100.000 Rp3,900.000 Rp13,206.000 Rp2,232.000 Rp50,344.000 Rp80,750.000 PV B (90000%) PV C (90000%) RpRp50,000.000 RpRp11.099 Rp2.451 Rp1.470 Rp8.549 Rp5.496 Rp0.419 Rp0.180 Rp22.720 Rp3.840 Rp34.139 Rp50,022.084
PV B (12%) PV C (12%) RpRp50,000.000 RpRp8,930.000 Rp19,925.000 Rp11,955.000 Rp29,904.000 Rp19,224.000 Rp22,260.000 Rp9,540.000 Rp40,257.000 Rp6,804.000 Rp112,346.000 Rp106,453.000 PV B (90000%) PV C (90000%) RpRp50,000.000 RpRp8,695.652 Rp18,903.592 Rp11,342.155 Rp41,811.566 Rp26,878.864 Rp34,790.785 Rp14,910.336 Rp70,469.888 Rp11,910.404 Rp165,975.830 Rp123,737.411
Related Documents
Tugas Evaluasi Proyek-kriteria Investasi
June 2020 14
Investasi
June 2020 45
Tugas Evaluasi Pakzamsir.docx
April 2020 21
Tugas Ekonomi Power Point Investasi
May 2020 2
Tugas Manajemen Investasi Dan Portofolio.docx
June 2020 14