jawaban-no.-5-uts-mk
1
sh Flow (Ribuan Rupia Year Sapi Kambing 0 (70,000) (70,000) 1 35,000 12,000 2 30,000 22,000 3 22,000 36,000 4 14,000 38,000 PP 2 tahun + (0.23) 2,23 tahun 3 tahun NPV $10,079.86 $9,028.08 IRR 20% 16% 11% better Year 0 1 2 3 4 Sapi (70,000) 35,000 30,000 22,000 14,000 Kambing (70,000) 12,000 22,000 36,000 38,000 PVIF 1 0.900900901 0.8116224 0.7311914 0.658731 PVsapi (70,000) 31,532 24,349 16,086 9,222 PVkambing (70,000) 10,811 17,856 26,323 25,032 PIsapi 1.159837837 better PIkambing 1.143159587 JADI YG DIPILIH ADALAH USAHA SAPI
-
Upload
clarapatricia2 -
Category
Documents
-
view
214 -
download
2
description
k
Transcript of jawaban-no.-5-uts-mk
Sheet1Cash Flow (Ribuan Rupiah)YearSapiKambing0(70,000)(70,000)135,00012,000230,00022,000322,00036,000414,00038,000PP2 tahun +(0.23)2,23 tahun3 tahunNPV$10,079.86$9,028.08IRR20%16%11%betterYear01234Sapi(70,000)35,00030,00022,00014,000Kambing(70,000)12,00022,00036,00038,000PVIF10.90090090090.81162243320.73119138130.6587309741PVsapi(70,000)31,53224,34916,0869,222PVkambing(70,000)10,81117,85626,32325,032PIsapi1.1598378365betterPIkambing1.143159587JADI YG DIPILIH ADALAH USAHA SAPI
Sheet2
Sheet3
