Alterative proyek

AB(i)x = - 10 M (A/P, i, n) + 4 M - G (A/G, i, n)

-1E+10 (10,000,000)
G= 200 juta 4000000000 4,000,000
i= 10 % 200000000 200,000
i= 3%
10%
15%
20%
tentukan alternatif yang terbaik pada i = 17%
ALTERNATIF PROYEK 1
n PV (A/P, i, n) PV(A/P, i, n) KONSTAN G (A/G, i, n)
5 -10,000,000 0.26380 -2,638,000 4,000,000 200,000 1.8100
10 -10,000,000 0.16275 -1,627,500 4,000,000 200,000 3.7250
15 -10,000,000 0.13147 -1,314,700 4,000,000 200,000 5.2790
20 -10,000,000 0.11746 -1,174,600 4,000,000 200,000 6.5080
 8,000,000

7,000,000

6,000,000

5,000,000

4,000,000

3,000,000

G(A/G, i, n) TOTAL 2,000,000

362,000 1,000,000 5,467,340 7,271,379
1,000,000
745,000 1,627,500 4,303,911 5,401,918
1,055,800 1,629,500 3,026,178 3,416,853 0
1,301,600 1,523,800 1,651,704 1,340,338 1
2 3
 PROYEK 1
PROYEK 2
PROYEK 3

4
Alterative proyek
AB(i)y = -35 juta (A/P, i, n) + 10 juta
G= 1 juta
n= 10 tahun
i= 3%
10%
15%
20%
tentukan alternatif yang terbaik pada i = 17%
ALTERNATIF PROYEK 1
i PV (A/P, i, n) PV(A/P, i, n) KONSTAN G (A/G, i, n)
1% -35,000,000 0.10558 -3,695,373 10,000,000 0 4.4179
2% -35,000,000 0.11133 -3,896,428 10,000,000 0 4.3367
3% -35,000,000 0.11723 -4,103,068 10,000,000 0 4.2565
4% -35,000,000 0.12329 -4,315,183 10,000,000 0 4.1773
5% -35,000,000 0.12950 -4,532,660 10,000,000 0 4.0991
6% -35,000,000 0.13587 -4,755,379 10,000,000 0 4.0220
7% -35,000,000 0.14238 -4,983,213 10,000,000 0 3.9461
8% -35,000,000 0.14903 -5,216,032 10,000,000 0 3.8713
9% -35,000,000 0.15582 -5,453,703 10,000,000 0 3.7978
10% -35,000,000 0.16275 -5,696,089 10,000,000 0 3.7255
11% -35,000,000 0.16980 -5,943,050 10,000,000 0 3.6544
12% -35,000,000 0.17698 -6,194,446 10,000,000 0 3.5847
13% -35,000,000 0.18429 -6,450,134 10,000,000 0 3.5162
14% -35,000,000 0.19171 -6,709,974 10,000,000 0 3.4490
15% -35,000,000 0.19925 -6,973,822 10,000,000 0 3.3832
16% -35,000,000 0.20690 -7,241,538 10,000,000 0 3.3187
17% -35,000,000 0.21466 -7,512,981 10,000,000 0 3.2555
18% -35,000,000 0.22251 -7,788,012 10,000,000 0 3.1936
19% -35,000,000 0.23047 -8,066,496 10,000,000 0 3.1331
20% -35,000,000 0.23852 -8,348,296 10,000,000 0 3.0739
21% -35,000,000 0.24667 -8,633,282 10,000,000 0 3.0159
22% -35,000,000 0.25489 -8,921,324 10,000,000 0 2.9593
23% -35,000,000 0.26321 -9,212,296 10,000,000 0 2.9040
24% -35,000,000 0.27160 -9,506,074 10,000,000 0 2.8499
25% -35,000,000 0.28007 -9,802,540 10,000,000 0 2.7971
26% -35,000,000 0.28862 -10,101,575 10,000,000 0 2.7455
27% -35,000,000 0.29723 -10,403,069 10,000,000 0 2.6952
28% -35,000,000 0.30591 -10,706,911 10,000,000 0 2.6460
29% -35,000,000 0.31466 -11,012,995 10,000,000 0 2.5980
30% -35,000,000 0.32346 -11,321,220 10,000,000 0 2.5512
 7,000,000

6,000,000

5,000,000
G(A/G, i, n) TOTAL
0 6,304,627
0 6,103,572 4,000,000
0 5,896,932
0 5,684,817 Column I
0 5,467,340
3,000,000
0 5,244,621
0 5,016,787
0 4,783,968
0 4,546,297 2,000,000
0 4,303,911
0 4,056,950
0 3,805,554 1,000,000
0 3,549,866
0 3,290,026
0 3,026,178 0
0 2,758,462 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18
0 2,487,019
0 2,211,988
0 1,933,504
0 1,651,704
0 1,366,718
0 1,078,676
0 787,704
0 493,926
0 197,460
0 -101,575
0 -403,069
0 -706,911
0 -1,012,995
0 -1,321,220
 Column I

7 18
Alterative proyek
AB(i)z = -45 juta (A/P, i, n) + 9 juta + G (A/G, i, n)
G= 1 juta
n= 10 tahun
i= 3%
10%
15%
20%
tentukan alternatif yang terbaik pada i = 17%
ALTERNATIF PROYEK 1
i PV (A/P, i, n) PV(A/P, i, n) KONSTAN G (A/G, i, n)
1% -45,000,000 0.10558 -4,751,193 9,000,000 1,000,000 4.4179
2% -45,000,000 0.11133 -5,009,694 9,000,000 1,000,000 4.3367
3% -45,000,000 0.11723 -5,275,373 9,000,000 1,000,000 4.2565
4% -45,000,000 0.12329 -5,548,092 9,000,000 1,000,000 4.1773
5% -45,000,000 0.12950 -5,827,706 9,000,000 1,000,000 4.0991
6% -45,000,000 0.13587 -6,114,058 9,000,000 1,000,000 4.0220
7% -45,000,000 0.14238 -6,406,988 9,000,000 1,000,000 3.9461
8% -45,000,000 0.14903 -6,706,327 9,000,000 1,000,000 3.8713
9% -45,000,000 0.15582 -7,011,904 9,000,000 1,000,000 3.7978
10% -45,000,000 0.16275 -7,323,543 9,000,000 1,000,000 3.7255
11% -45,000,000 0.16980 -7,641,064 9,000,000 1,000,000 3.6544
12% -45,000,000 0.17698 -7,964,287 9,000,000 1,000,000 3.5847
13% -45,000,000 0.18429 -8,293,030 9,000,000 1,000,000 3.5162
14% -45,000,000 0.19171 -8,627,109 9,000,000 1,000,000 3.4490
15% -45,000,000 0.19925 -8,966,343 9,000,000 1,000,000 3.3832
16% -45,000,000 0.20690 -9,310,549 9,000,000 1,000,000 3.3187
17% -45,000,000 0.21466 -9,659,547 9,000,000 1,000,000 3.2555
18% -45,000,000 0.22251 -10,013,159 9,000,000 1,000,000 3.1936
19% -45,000,000 0.23047 -10,371,209 9,000,000 1,000,000 3.1331
20% -45,000,000 0.23852 -10,733,524 9,000,000 1,000,000 3.0739
21% -45,000,000 0.24667 -11,099,935 9,000,000 1,000,000 3.0159
22% -45,000,000 0.25489 -11,470,274 9,000,000 1,000,000 2.9593
23% -45,000,000 0.26321 -11,844,381 9,000,000 1,000,000 2.9040
24% -45,000,000 0.27160 -12,222,096 9,000,000 1,000,000 2.8499
25% -45,000,000 0.28007 -12,603,265 9,000,000 1,000,000 2.7971
26% -45,000,000 0.28862 -12,987,740 9,000,000 1,000,000 2.7455
27% -45,000,000 0.29723 -13,375,374 9,000,000 1,000,000 2.6952
28% -45,000,000 0.30591 -13,766,028 9,000,000 1,000,000 2.6460
29% -45,000,000 0.31466 -14,159,565 9,000,000 1,000,000 2.5980
30% -45,000,000 0.32346 -14,555,855 9,000,000 1,000,000 2.5512
 9,000,000

8,000,000

7,000,000

6,000,000
G(A/G, i, n) TOTAL
4,417,923 8,666,730
4,336,736 8,327,042 5,000,000
4,256,498 7,981,125
Column I
4,177,264 7,629,171
4,000,000
4,099,085 7,271,379
4,022,007 6,907,949
3,946,071 6,539,083 3,000,000
3,871,314 6,164,987
3,797,768 5,785,864
3,725,461 5,401,918 2,000,000
3,654,416 5,013,351
3,584,653 4,620,366
1,000,000
3,516,188 4,223,158
3,449,033 3,821,923
3,383,196 3,416,853 0
3,318,682 3,008,134 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18
3,255,494 2,595,947
3,193,631 2,180,472
3,133,089 1,761,880
3,073,862 1,340,338
3,015,942 916,008
2,959,319 489,045
2,903,980 59,599
2,849,911 -372,184
2,797,098 -806,168
2,745,522 -1,242,218
2,695,165 -1,680,209
2,646,010 -2,120,018
2,598,034 -2,561,531
2,551,219 -3,004,636
 Column I

7 18