Nama : Ari Wahyudi

Soal :

Dengan oil price 50 usd/bbl,discount rate 10%, investasi 70% capital,60% government tax, dan umur
projek 10 tahun.tentukan nilai dari NPV,IRR,B/C,POT.

JAWAB :

Perhitungan table

1. Menentukan nilai NPV ,i=10%

 NPV = -1000000 + 635000 (P/F,10%,1) + 189880 (P/F,10%,2) + 162100
(P/F,10%,3) + 155660 (P/F,10%,4) + 149540 (P/F,10%,5) + 143700 (P/F,10%,6) +
138160 (P/F,10%,7) + 132880 (P/F,10%,8) + 127860 (P/F,10%,9) + 123100
(P/F,10%,10)
 = -1000000 + 635000 ( 0.91 ) + 189880 ( 0.83 ) + 162100 ( 0.75 ) + 155660 ( 0.68 ) +
149540 ( 0.62 ) + 143700 ( 0.56 ) + 138160 ( 0.51 ) + 132880 ( 0.47 ) + 127860 ( 0.42 )
+ 123100 ( 0.39 )

= 370844.7559

2. Menentukan IRR
 370844.7559
IRR = 10% + ( 30% - 10% ) {370844.7559+141559.08513}

= 24.475%

3. Menghitung B/C
𝑁𝑃𝑉 𝑃𝑒𝑛𝑑𝑎𝑝𝑎𝑡𝑎𝑛
B/C = 𝐼𝑁𝑉𝐸𝑆𝑇𝐴𝑆𝐼
123100(0.386)
= 1000,000
= 0.0475
4. Menghitung POT
POT
13020
POT = 3 + ( 4 − 3 ) (142640+13020 )
= 3.0836 Tahun