Professional Documents
Culture Documents
KEWIRAUSAHAAN
TEKNIK SIPIL
FAKULTAS TEKNIK
UNIVERSITAS HASANUDDIN
20 thn
602 jt
P 0 A c ( P / A , i , 20 ) + A b ( P/ A ,i , 20 ) + F s ( P/ F , i 20 )=0
P/A
n=20
Po
0.4146
13.008
3000
0.3769
12.462
3000
0.3118
11.47
3000
0.2584
10.594
3000
0.1486
8.514
10
3000
0.1037
7.469
12
3000
0.0611
6.259
15
3000
0.0365
5.353
18
3000
Ac
Ab
Fs
NPV
1560.
96
1495.
44
1376.
4
1271.
28
1021.
68
896.2
8
751.0
8
642.3
6
297.4
8
7830.8
16
7502.1
24
6904.9
4
6377.5
88
5125.4
28
4496.3
38
3767.9
18
3222.5
06
1492.3
58
41.4
6
37.6
9
31.1
8
25.8
4
14.8
6
10.3
7
3311.
32
3044.
37
2559.
72
2132.
15
1118.
61
610.4
28
22.94
8
6.11
3.65
2.479 40SUMBU
3000
0.12
DIAGRAM
IRR 239.8
>
X-Y 1.999 MARR
1203.3
IRR,
dimana
0.0003
50 3000=
0.03
0.0012
NPV
positi
f
0.00008
1118.60
60 3000
8
1.67
22.94
8
416.20
4
.
.
MARR8 NPV98= 0
10
%
1005.3
4
200.4
15
%
NPV =
0NPV
negatif
10 %
18
%
0.00
8
-416.2
-1805
2036.
5
2195.
1
i%
IRR
15.830
59
Alternatif A
Alternatif B
Alternatif C
Investasi
Rp 1500 jt
Rp 2300 jt
Rp 2600 jt
Annual Benefit
Rp 300 jt
Rp 500 jt
Rp 625 jt
Annual Cost
Rp 125 jt
Rp 250 jt
Rp 350 jt
Nilai Sisa
Rp 302jt
Rp 552jt
Rp 752jt
Umur Investasi
5 th
10 th
20 th
MARR
8%
8%
8%
Cash Flow
Alternatif A
302jt
300jt
1500
125jtjt
Alternatif B
552 jt
500jt
2300
jt
250 jt
Alternatif C
752 jt
625 jt
2600
jt
350 jt
Alternatif A
:
5
Alternatif B
10
15
:
10
Alternatif C
20
20
:
20
Alternatif A
Aturan tanda : Cash Out (+), Cash In (-)
PA = Investasi - AB(P/A,8%,5) + AC(P/A,8%,5) - F(P/F,8%,5)
= 1500 - 300(3,993) + 125(3,993) - 302(0,6806)
= 1500 - 1197,9 + 499,13 205.54
= 595.69
Alternatif B
Aturan tanda : Cash Out (+), Cash In (-)
PB = Investasi - AB(P/A,8%,10) + AC(P/A,8%,10) - F(P/F,8%,10)
= 2300 - 500(6,710) + 250(6,710) - 552(0,4632)
= 2300 - 3355 + 1677,5 255,68
= 366.81
Alternatif C
Aturan tanda : Cash Out (-), Cash In (+)
PC = - Investasi +AB(P/A,8%,20) - AC(P/A,8%,20) + F(P/F,8%,20)
= - 2600 +625(9,818) -350(9,818) + 752(0,2145)
= - 2600 +6136,25 -3436,3+161,30
= 261.25
Alternatif A
0
595,69
5
595,69
10
15
595,69
595,69
Alternatif B
0
366,81
10
366,81
Alternatif C
0
261.25
Pw = 261.25
Dengan kondisi PWA > PWB > PWC, maka alternatif yang tepat
untuk digunakan adalah Alternatif A