8/17/2019 Tugas 7_ MK 1 _Capital Budgeting_Angga Lesmana_Reguler

1/2

Angga Lesmana

349609

Absen 46

12-1PV 

CF0 = -$52125 , CF1-8 = $12000 , r = 12% .

NPV = $7486.68 ( Pakai Financial Calculator)

12-2 IRR

CF0 = -$52125 , CF1-8 = $12000

IRR = 16% (Pakai Financial Calculator)

12-3 MIRR

N = 8 , I/Y = 12 , P! = 0 , P"# = $12000 , n&an calculator 'nancial

na*atkan F! = $1+5

N = 8 , P! = -$52125 , P"# = 0 , F! = $1+5 . n&an calculator 'nancial

na*atkan MIRR = 13.89%

12-4 Payback period 

Paack *rio = $52125/$12000 = +.+, iulatkan *aack *rio na kitar

4 tahun

12-5 Dicounted Period 

 Yar Ca3 Flo4 icount CF Cuulatiicount CF

0 -$52125 -$52125 -$521251 $12000 $101+.2 -$+1+10.12 $12000 $5. -$18++.8 $12000 $85+1. -$20.02+ $12000 $2.22 -$15.8

5 $12000 $80.12 -$88.8 $12000 $0.5 -$288.11 $12000 $5+28.1 $2+0.088 $12000 $+8+. $+8.8

Discounted Pa!ac" = 6 # $788.11$&48.19 = 6.&1 tahun

12-7 Capital Budetin Criteria

a. Pro6ct 7NP! = $8.1 , I = 1.8% , "I = 1.12% , Paack = ta3un ,

 Yar Ca3 Flo4 icount CF Cuulati

8/17/2019 Tugas 7_ MK 1 _Capital Budgeting_Angga Lesmana_Reguler

2/2

icount CF0 -000 -000 -0001 2000 15+. -+2+5.12 2000 158.+ -20. 2000 1+.+ -15.

+ 2000 118+.1 -12.55 2000 108.+ 8.1

icount Paack = + 12.5/108.+ = + ta3un

Pro6ct 9NP! = $1225.25 , I = 1.80% , "I = 15.51% , Paack = ta3un

 Yar Ca3 Flo4 icount Ca3Flo4

Cuulatiicount CF

0 -18000 -18000 -180001 500 +12.28 -108.2

2 500 +0.02 -88.0 500 .8+ -+8.8+ 500 15.5 208.+5 500 -18.21 1225.25

icount Paack = + 18.21/208.+ = 5 ta3un

. :alau *ro6kna itu in*nnt , Pro6k 7 au*un 9 akan itria

karna NP! na ri;at *oiti;, aka kua *ro6k trut

irkonaikan untuk i kr6akan kali&u.c. :alau *ro6kna itu utuall