NIM : 042114353036
Minicase Chapter 10
JAWABAN
Required
Tahun Cash Flow (1+k)^n NPV
Return (k)
0 -21,500,000 12% 1 -21,500,000
1 741,573 12% 1.12 662,119
2 7,113,373 12% 1.25 5,670,737
3 11,572,373 12% 1.40 8,236,987
4 13,316,123 12% 1.57 8,462,637
5 20,180,810 12% 1.76 11,451,134
TOTAL $ 12,983,613
Berdasarkan tabel perhitungan di atas, diperoleh nilai NPV>0, yaitu sebesar
12,983,613.