page 2 - npv

di eveluasi menggunakan metode Net Present Value (NPV) LS S ALTERNATIF A AB PWB = AB (P/A,i,n) + LS (P/F,i,n) + S (P/F,i,n) = 250 (P/A,10,15) + 200 (P/F,10,7) + 300 (F/P,10,15) = 250 7,6061 + 200 0,5132 + 300 0,2394 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 = 2075,985 Juta I AC PWC = I + AC (P/A,i,n) = 500 + 150 (P/A,10,15) = 500 + 150 7,6061 = 1640,915 Juta NPV = PWB ‐ PWC = 2075,985 ‐ 1640,92 = 435,07 karena nilai NPV lebih besar dari 1 maka Alternatif A LAYAK LS S ALTERNATIF B AB PWB = AB (P/A,i,n) + LS (P/F,i,n) + S (P/F,i,n) = 350 (P/A,10,15) + 150 (P/F,10,5) + 100 (F/P,10,15) = 350 7,6061 + 150 0,6209 + 100 0,2394 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 = 2779,21 Juta I AC PWC = I + AC (P/A,i,n) = 250 + 200 (P/A,10,15) = 250 + 200 7,6061 = 1771,22 Juta NPV = PWB ‐ PWC = 2779,21 ‐ 1771,22 = 1007,99 karena nilai NPV lebih besar dari 1 maka Alternatif B LAYAK LS S ALTERNATIF C AB PWB = AB (P/A,i,n) + LS (P/F,i,n) + S (P/F,i,n) = 400 (P/A,10,15) + 150 (P/F,10,8) + 250 (F/P,10,15) = 400 7,6061 + 150 0,4665 + 250 0,2394 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 = 3172,265 Juta I AC PWC = I + AC (P/A,i,n)

Upload: aries-pambudi

Post on 16-Sep-2015

215 views

Category:

Documents

2 download

Report

Download

Embed Size (px):

DESCRIPTION

net present value - calculation sheet

TRANSCRIPT

dieveluasimenggunakanmetodeNetPresentValue(NPV)LS S

ALTERNATIFA ABPWB = AB (P/A,i,n) + LS (P/F,i,n) + S (P/F,i,n)

= 250 (P/A,10,15) + 200 (P/F,10,7) + 300 (F/P,10,15)= 250 7,6061 + 200 0,5132 + 300 0,2394 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15= 2075,985 Juta

I ACPWC = I + AC (P/A,i,n)

= 500 + 150 (P/A,10,15)= 500 + 150 7,6061= 1640,915 Juta

NPV = PWB PWC= 2075,985 1640,92= 435,07

karenanilaiNPVlebihbesardari1makaAlternatifALAYAK

LS SALTERNATIFB ABPWB = AB (P/A,i,n) + LS (P/F,i,n) + S (P/F,i,n)

= 350 (P/A,10,15) + 150 (P/F,10,5) + 100 (F/P,10,15)= 350 7,6061 + 150 0,6209 + 100 0,2394 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15= 2779,21 Juta

I ACPWC = I + AC (P/A,i,n)

= 250 + 200 (P/A,10,15)= 250 + 200 7,6061= 1771,22 Juta

NPV = PWB PWC= 2779,21 1771,22= 1007,99

karenanilaiNPVlebihbesardari1makaAlternatifBLAYAK

LS SALTERNATIFC ABPWB = AB (P/A,i,n) + LS (P/F,i,n) + S (P/F,i,n)

= 400 (P/A,10,15) + 150 (P/F,10,8) + 250 (F/P,10,15)= 400 7,6061 + 150 0,4665 + 250 0,2394 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15= 3172,265 Juta

I ACPWC = I + AC (P/A,i,n)
= 800 + 100 (P/A,10,15)= 800 + 100 7,6061= 1560,61 Juta

NPV = PWB PWC= 3172,265 1560,61= 1611,655

karenanilaiNPVlebihbesardari1makaAlternatifCLAYAK

LS SALTERNATIFD ABPWB = AB (P/A,i,n) + LS (P/F,i,n) + S (P/F,i,n)

= 450 (P/A,10,15) + 300 (P/F,10,4) + 250 (F/P,10,15)= 450 7,6061 + 300 0,683 + 250 0,2394 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15= 3687,495 Juta

I ACPWC = I + AC (P/A,i,n)

= 850 + 200 (P/A,10,15)= 850 + 200 7,6061= 2371,22 Juta

NPV = PWB PWC= 3687,495 2371,22= 1316,275

karenanilaiNPVlebihbesardari1makaAlternatifDLAYAK

LS SALTERNATIFE ABPWB = AB (P/A,i,n) + LS (P/F,i,n) + S (P/F,i,n)

= 200 (P/A,10,15) + 100 (P/F,10,6) + 200 (F/P,10,15)= 200 7,6061 + 100 0,5645 + 200 0,2394 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15= 1625,55 Juta

I ACPWC = I + AC (P/A,i,n)

= 250 + 150 (P/A,10,15)= 250 + 150 7,6061= 1390,915 Juta

NPV = PWB PWC= 1625,55 1390,92= 234,635

karenanilaiNPVlebihbesardari1makaAlternatifELAYAK