Latihan 2016

0
1.000
1
0.909
2
0.826
3
0.751
4
0.683
5
0.621
i = 0,1
Nilai Sekarang
10%
Discount Factor
i = 0,1
Nilai yang akan datang
2016
0
2017
1
2018
2
2019
3
2020
4
100,000
100,000
100,000
100,000
100,000
0.909091 0.826446 0.751315 0.683013
100,000
90,909
82,645
75,131
68,301
1.1
1.21
1.331
1.4641
100,000
110,000
121,000
133,100
146,410
50,000
75,000
100,000
150,000
75,000
75,000
50,000
50,000
50,000
B-C
(75,000)
(25,000)
25,000
50,000
100,000
B-C * DF
(75,000)
(22,727)
20,661
37,566
68,301
NPV
475,006
Compounding factor
BENEFIT
COST
B * DF
45,455
61,983
75,131
102,452
C * DF
75,000
68,182
41,322
37,566
34,151
Gross B/C
2.172983
Net B/C
5.860529
0.1 0.998256
IRR
52.92%
0.43
0.42925
n
2021
5
2022
6
2023
7
2024
8
2025
9
2026
10
100,000
100,000
100,000
100,000
100,000
100,000
0.620921 0.564474 0.513158 0.466507 0.424098 0.385543

62,092
1.61051
56,447
51,316
46,651
42,410
38,554
1.771561 1.948717 2.143589 2.357948 2.593742
161,051
177,156
194,872
214,359
235,795
259,374
200,000
200,000
200,000
200,000
200,000
200,000
50,000
50,000
50,000
50,000
50,000
50,000
150,000
150,000
150,000
150,000
150,000
150,000
93,138
84,671
76,974
69,976
63,615
57,831
124,184
112,895
102,632
93,301
84,820
77,109
31,046
28,224
25,658
23,325
21,205
19,277

Latihan 2016

Transféré par

Informations du document

Titre original

Copyright

Formats disponibles

Partager ce document

Partager ou intégrer le document

Options de partage

Avez-vous trouvé ce document utile ?

Ce contenu est-il inapproprié ?

Droits d'auteur :

Formats disponibles

Latihan 2016

Transféré par

Droits d'auteur :

Formats disponibles

0

Nilai yang akan datang

0.909091 0.826446 0.751315 0.683013

0.620921 0.564474 0.513158 0.466507 0.424098 0.385543

1.771561 1.948717 2.143589 2.357948 2.593742

Vous aimerez peut-être aussi