Nam
Soal 1
Tahun Income Salvage Value Total i
0
1 Rp8,000,000 Rp8,000,000
2 Rp8,000,000 Rp8,000,000
3 Rp8,000,000 Rp8,000,000
4 Rp8,000,000 Rp8,000,000
5 Rp8,000,000 Rp8,000,000 0.15
6 Rp8,000,000 Rp8,000,000
7 Rp8,000,000 Rp8,000,000
8 Rp8,000,000 Rp8,000,000
9 Rp8,000,000 Rp8,000,000
10 Rp8,000,000 Rp80,000,000 Rp88,000,000
Soal 2
Proyek A
Tahun Cost Income Salvage Value Total
0
(Rp70,000,00
1 0) Rp20,000,000 Rp20,000,000
2 Rp20,000,000 Rp20,000,000
3 Rp20,000,000 Rp20,000,000
4 Rp20,000,000 Rp20,000,000
5 Rp20,000,000 Rp20,000,000
6 Rp20,000,000 Rp20,000,000
7 Rp20,000,000 Rp40,000,00 Rp60,000,000
Jumlah Inflow 0 Rp180,000,000
NPV Rp13,255,101.17
Berdasarkan hasil analisis Net Value nilai proyek A lebih besar daripada nilai proyek B, se
BCR Rp0.19
Berdasarkan hasil analisis BCR nilai Proyek B lebih menguntungkan daripada nilai Proyek
4.045
l Worth= Rp60,000,829.15
Worth= Rp59,933,188.11
Proyek B
(P/F, 20%, 1) Cost Income Salvage Value
(Rp28,000,000)
Rp16,666,667 Rp7,000,000
Rp16,666,667 Rp7,000,000
Rp16,666,667 Rp7,000,000
Rp16,666,667 Rp7,000,000
Rp16,666,667 Rp7,000,000
Rp16,666,667 Rp7,000,000
Rp16,666,667 Rp7,000,000 Rp30,000,000
Jumlah Inflow
BCR Rp0.20
A, sehingga yang akan diambil adalah proyek B.
Payback Period
ggunakan perhitungan laju bunga/discounted payback periode)
Selama 4 tahun= Rp23,333,333
Selama 5 tahun= Rp29,166,667 selama x
tahun= Rp28,000,000 a=
Rp1,166,667 b=
Rp5,833,333 x=
4.8
PP proyek B selama 4 tahun 10 bulan
yback period proyek B, sehingga Proyek A akan diambil.
i
Total (P/F, 20%, 1)
Rp7,000,000 Rp5,833,333
Rp7,000,000 Rp5,833,333
Rp7,000,000 Rp5,833,333
Rp7,000,000 Rp5,833,333 0.2
Rp7,000,000 Rp5,833,333
Rp7,000,000 Rp5,833,333
Rp37,000,000 Rp5,833,333
Rp79,000,000