2900 6500 0017543859649123 0007751 6550 003448275862069

2900 6500 0017543859649123 0007751 6550

This preview shows page 4 - 13 out of 16 pages.

2900 6500 0.017543859649123 0.007751937984496 16 3000 6550 0.03448275862069 0.007692307692308 17 3100 6560 0.033333333333333 0.001526717557252 18 3150 6570 0.016129032258065 0.001524390243902
Image of page 4
ham dan indeks sebagai berikut beta risk free risk premium 4.64
Image of page 5
PT. A TENGAH MENGIDENTIFIKASI RISK FREE 6% BETA 1.2 PREMI RESIKO 6% BERIKUT DATA CASH FLOW TAHUN CASH IN FLOW CASH OUT FLOW 1 180,000,000,000 60,000,000,000 2 190,000,000,000 60,000,000,000 3 230,000,000,000 80,000,000,000 4 240,000,000,000 120,000,000,000 5 260,000,000,000 100,000,000,000 BILA PERUSAHAAN MENARGETKAN JANGKA WAK tahun net cash flow risk free beta 0 -220,000,000,000 6% 1.2 1 120,000,000,000 2 130,000,000,000 3 150,000,000,000 4 120,000,000,000 5 160,000,000,000
Image of page 6
KELAYAKAN INVESTASINYA. TOTAL DANA YANG DIBUTUHKAN ADALAH 220.000.000.000 KTU PENGEMBALIAN MODAL PADA TAHUN KE 5, TENTUKAN APAKAH ALTERNATIF INI LAYAK ATAU TIDAK premi resiko expected return penyebut pv pp 6% 0.132 1 -220,000,000,000 -220,000,000,000 1.13 106,007,067,138 -100,000,000,000 1.28 101,449,637,279 30,000,000,000 1.45 103,407,485,674 180,000,000,000 1.64 73,079,495,176 300,000,000,000 1.86 86,077,143,906 460,000,000,000 NPV 250,020,829,172 IRR 52% PP 2 DPP 3 PI 2.13645831441787
Image of page 7
dpp -220,000,000,000 -113,992,932,862 -12,543,295,584 90,864,190,090 163,943,685,266 250,020,829,172
Image of page 8
sebuah perusahaan tengah risk free 6.3% beta 0.9 suku bunga 4.8% premi resiko 6% tahun cash in flow cash out flow net cash flow beta risk free 0 0 -275,000,000,000 -275,000,000,000 0.9 6.30% 1 200,000,000,000 110,000,000,000 90,000,000,000 2 250,000,000,000 #NAME? #NAME? 3 280,000,000,000 #NAME? #NAME? 4 320,000,000,000 #NAME? #NAME? 5 380,000,000,000 #NAME? #NAME? 6 390,000,000,000 #NAME? #NAME?
Image of page 9
menganalisa kelayakan atas proyek investasi yang menelan dana 275.000.000.000 premi risk expected return PENYEBUT PV PP 6% 0.117 1.0 -275,000,000,000 -275,000,000,000 1.1 179,051,029,543 -75,000,000,000 1.2 200,370,444,878 175,000,000,000 1.4 200,908,592,895 455,000,000,000 1.6 205,559,373,726 775,000,000,000 1.7 218,533,353,894 1,155,000,000,000 1.9 200,791,612,917 1,545,000,000,000
Image of page 10
DPP NPV IRR PP DPP PI -275,000,000,000 930,214,407,853 37% 2 3 4.3825978 -95,948,970,457 104,421,474,422 305,330,067,317 510,889,441,043 729,422,794,937 930,214,407,853
Image of page 11
SUMMARY OUTPUT Regression Statistics Multiple R 0.63472 R Square 0.402869 Adjusted R 0.356936 Standard E 0.017634 Observatio 15 ANOVA df SS MS F ignificance F Regression 1 0.002727 0.002727 8.770784 0.011024 Residual 13 0.004042 0.000311 Total 14 0.00677
Image of page 12
Image of page 13

You've reached the end of your free preview.

Want to read all 16 pages?

  • Fall '19

  • Left Quote Icon

    Student Picture

  • Left Quote Icon

    Student Picture

  • Left Quote Icon

    Student Picture

Stuck? We have tutors online 24/7 who can help you get unstuck.
A+ icon
Ask Expert Tutors You can ask You can ask You can ask (will expire )
Answers in as fast as 15 minutes