NIM : 1401200
KELAS : TEKNIK PERMINYAKAN E
Proyek A Proyek B
Tahun
Lajur Kas Lajur Kas
0 -100 -100
1 30 40
2 30 40
3 30 30
4 30 20
5 30 20
Jawab :
Discount Rate = 10%
NPVA = -100 + 30 (P/A,10%,5) = -100 + 30 (3.8) = 13.7
NPVB = -100 + 40 (P/A,10%,1) + 40 (P/A,10%,2) + 30 (P/A,10%,3) + 20 (P/A,10%,4) +
20 (P/A,10%,5)
= -100 + 40 ( 0.91 ) + 40 ( 0.83 ) + 30 ( 0.75 ) + 20 ( 0.68 ) + 20 ( 0.62 )
= 18.04
Discount Rate = 20%
NPVA = -100 + 30 (P/A,20%,5) = -100 + 30 (2.99) = -10.28
NPVB = -100 + 40 (P/A,20%,1) + 40 (P/A,20%,2) + 30 (P/A,20%,3) + 20 (P/A,20%,4) +
20 (P/A,20%,5)
= -100 + 40 ( 0.83 ) + 40 ( 0.69 ) + 30 ( 0.58 ) + 20 ( 0.48 ) + 20 ( 0.40 )
= -3.85
13.72
IRRA = 10% + ( 20% - 10% ) {13.72+10.28}
= 15.72%
IRR A
15
10
5
NPV
0
10% 15% 20% 25%
-5
-10
-15
DISCOUNT RATE
18.04
IRRB = 10% + ( 20% - 10% ) {18.04+3.85}
= 18.24%
IRR B
20
15
10
NPV
0
10% 12% 14% 16% 18% 20% 22%
-5
DISCOUNT RATE