 |
||||
Tugas Minggu ke 9
Kelompok 3
|
||||
|
|
|
|
12116965
16116893
16116774
15116973
11116175
|
GALUH CHANDRA ADITAMA
P
SARAH KHAIRUNNISA
RAHMAWA
SALMA NISA
RAHADIAN AGENG
PRIATAMA
BAGUS MUHAMMAD FARHAN
|
|
|
|
4KA15
Mata
Kuliah : Pengantar Bisnis Teknologi Informasi
FAKULTAS
ILMU KOMPUTER DAN TEKNOLOGI INFORMASI
Dosen :
Ibu Dewi Anggraini Puspa Hapsari
Depok
2020
- PAYBACK PERIOD
Alpha
Project
|
Bravo
Project
|
Charlie
Project
|
Delta
Project
|
|
Initial
Invesment
|
$100.000
|
$86.000
|
$98.000
|
$106.000
|
Year
|
Cash
Inflows
|
|||
1
|
56.0000
|
30.000
|
57.000
|
55.000
|
2
|
22.000
|
28.000
|
28.000
|
36.000
|
3
|
14.000
|
18.000
|
16.000
|
14.000
|
4
|
7.000
|
9.000
|
1.000
|
3.000
|
5
|
2.000
|
2.000
|
1.000
|
2.000
|
6
|
1.000
|
2.000
|
1.000
|
1.000
|
Alpha Project
|
Cashflows
|
Akumulasi
|
Initial Invesment
|
-$100.000
|
-$100.000
|
1
|
$56.000
|
-$44.000
|
2
|
$22.000
|
-$22.000
|
3
|
$14.000
|
-$8000
|
4
|
$7.000
|
-$1000
|
5
|
$2000
|
$1000
|
6
|
$1000
|
$2000
|
4+(1.000/2.000) = 4.5 years
|
||
Bravo Project
|
Cashflows
|
Akumulasi
|
Initial Invesment
|
-$86.000
|
-$86.000
|
1
|
$30.000
|
-$56.000
|
2
|
$28.000
|
-$28.000
|
3
|
$18.000
|
-$10.000
|
4
|
$9.000
|
-$1.000
|
5
|
$2.000
|
$1.000
|
6
|
$2.000
|
$3.000
|
4+(1.000/2.000) = 4.5 years
|
||
Charlie Project
|
Cashflows
|
Akumulasi
|
Initial Invesment
|
-$98.000
|
-$98.000
|
1
|
$57.000
|
-$41.000
|
2
|
$28.000
|
-$13.000
|
3
|
$16.000
|
$3.000
|
4
|
$1.000
|
$4.000
|
5
|
$1.000
|
$5.000
|
6
|
$1.000
|
$6.000
|
2+(13.000/16.000) = 2.8
years
|
||
Delta Project
|
Cashflows
|
Akumulasi
|
Initial Invesment
|
-$106.000
|
-$106.000
|
1
|
$55.000
|
-$51.000
|
2
|
$36.000
|
-$15.000
|
3
|
$14.000
|
-$1.000
|
4
|
$3.000
|
$2.000
|
5
|
$2.000
|
$4.000
|
6
|
$1.000
|
$5.000
|
3+(1.000/3.000) = 3.3 years
|
||
Payback Period
|
Alpha
Project
|
Bravo
Project
|
Charlie
Project
|
Delta
Project
|
4.5 years
|
4.5 years
|
2.8 years
|
3.3 years
|
Jika kebijakan
perusahaan PT Ki –Ex menetapkan untuk semua proyek maksimum yang dapat diterima
adalah 2.8 years maka perusahaan memilih Charlie Project
- NET PRESENT VALUE
r = 10%
Echo Project
|
Cash Inflows
|
PVIF (6,10%)
|
Present
Value
|
Initial Invesment
|
-$94.000
|
||
1
|
$67.000
|
0,909
|
60.903
|
2
|
$21.000
|
0,826
|
17.346
|
3
|
$11.000
|
0.751
|
8.261
|
4
|
$4.000
|
0.683
|
2.732
|
5
|
$3.000
|
0.621
|
1.823
|
6
|
$2.000
|
0.564
|
1.128
|
NPV = (-94.000) + 92.193 =
- 1.807
|
Total PV :
92.193
|
||
Foxtrot Project
|
Cash Inflows
|
PVIF (6,10%)
|
Present Value
|
Initial Invesment
|
-$88.000
|
||
1
|
$68.000
|
0,909
|
61.812
|
2
|
$35.000
|
0,826
|
28.910
|
3
|
$27.000
|
0.751
|
20.277
|
4
|
$16.000
|
0.683
|
10.928
|
5
|
$15.000
|
0.621
|
9.315
|
6
|
$5.000
|
0.564
|
2.820
|
NPV = (-88.000) + 134.062 = 46.062
|
Total PV : 134.062
|
||
Echo Project
|
Foxtrot Project
|
|
NPV
|
- 1.807
|
46.062
|
- INTERNAL RATE OF RETURN
Mengambil
percobaan dengan echo project yang didapatkan nilai NPV - 1.807. NPV < 0
r = 10%
Echo Project
|
Cash Inflows
|
PVIF (6,10%)
|
Present Value
|
Initial Invesment
|
-$94.000
|
||
1
|
$67.000
|
0,909
|
60.903
|
2
|
$21.000
|
0,826
|
17.346
|
3
|
$11.000
|
0.751
|
8.261
|
4
|
$4.000
|
0.683
|
2.732
|
5
|
$3.000
|
0.621
|
1.823
|
6
|
$2.000
|
0.564
|
1.128
|
NPV =
(-94.000) + 92.193 = - 1.807
|
Total PV : 92.193
|
||
Menggunakan percobaan perhitungan Triall Error
Percobaan perhitungan r = 8%
Echo Project
|
Cash Inflows
|
PVIF (6,8%)
|
Present Value
|
Initial Invesment
|
-$94.000
|
||
1
|
$67.000
|
0,925
|
61.975
|
2
|
$21.000
|
0,857
|
17.977
|
3
|
$11.000
|
0.794
|
8.734
|
4
|
$4.000
|
0.735
|
2.940
|
5
|
$3.000
|
0.680
|
2.040
|
6
|
$2.000
|
0.630
|
1.260
|
NPV =
(-94.000) + 94.926 = 926
|
Total PV : 94.926
|
||
=
10% Bernilai NPV Negatif
= 8%
Berniali NPV Positif
NPV 1 : 926
IRR : 8.00 %
Jadi, dari hasil
ini terlihat bahwa Internal Rate of Return yang dihasilkan kurang dari inflasi
yang terjadi (8% < 10%, maka proyek tidak layak untuk dilaksanakan )
Tidak ada komentar:
Posting Komentar