Scribd Logo
Upload

Welcome to Scribd!

  • 118 views

    Pronto

    Uploaded by

    Fidela Herdyanti
    The document presents cash flow information for three investment opportunities - a company owned opportunity, a franchise opportunity, and a syndicate opportunity - across multiple years. It calculates the net present value and internal rate of return for each. With higher discount rates and costs considered, the company owned opportunity has the highest positive NPV and IRR above the discount rate, indicating it is the most viable investment.

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd

    Pronto

    Uploaded by

    Fidela Herdyanti
    118 views8 pages
    The document presents cash flow information for three investment opportunities - a company owned opportunity, a franchise opportunity, and a syndicate opportunity - across multiple years. It calculates the net present value and internal rate of return for each. With higher discount rates and costs considered, the company owned opportunity has the highest positive NPV and IRR above the discount rate, indicating it is the most viable investment.

    Original Description:

    Contoh perhitungan NPV Porcini Pronto

    Copyright

    © © All Rights Reserved

    Available Formats

    XLSX, PDF, TXT or read online from Scribd

    Did you find this document useful?

    Is this content inappropriate?

    The document presents cash flow information for three investment opportunities - a company owned opportunity, a franchise opportunity, and a syndicate opportunity - across multiple years. It calculates the net present value and internal rate of return for each. With higher discount rates and costs considered, the company owned opportunity has the highest positive NPV and IRR above the discount rate, indicating it is the most viable investment.

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd
    Download as xlsx, pdf, or txt
    118 views8 pages

    Pronto

    Uploaded by

    Fidela Herdyanti
    The document presents cash flow information for three investment opportunities - a company owned opportunity, a franchise opportunity, and a syndicate opportunity - across multiple years. It calculates the net present value and internal rate of return for each. With higher discount rates and costs considered, the company owned opportunity has the highest positive NPV and IRR above the discount rate, indicating it is the most viable investment.

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd
    Download as xlsx, pdf, or txt
    of 8

    Company owned

    year Cashflow
    initial investment IDR (4,200,000)
    2011 IDR 271,698
    2012 IDR 262,727
    2013 IDR 495,862
    2014 IDR 719,450
    2015 IDR 927,866
    2016 IDR 1,121,862
    2017 IDR 1,302,154
    2018 IDR 1,469,431
    total IDR 6,571,050

    discount rate 6% IDR4,748,521.91 PV of future cashflow


    4200000 Initial Investment
    IDR548,521.91 NPV
    8% IRR

    IRR>Discount rate, NPV >0

    Franchise
    initial investment -1000000
    2011
    2012
    2013 IDR 161,207
    2014 307966 IDR2,502,865.31 PV future cashflow
    2015 444947 1000000 initial investment
    2016 606470 IDR1,502,865.31 npv
    2017 758638 34% IRR
    2018 930306
    total IDR 3,209,534

    rate 6%

    Syndicate
    Initial Investment -1250000
    2011
    2012
    2013 161207 IDR3,428,463.86 pv future cashflow
    2014 384007 -1250000 initial investment
    2015 592053 IDR2,178,463.86 npv
    2016 853744 36% IRR
    2017 1101064
    2018 1331271
    total 4423346
    Company owned
    year Cashflow
    initial investment IDR (4,200,000)
    2011 IDR 288,000
    2012 IDR 295,200
    2013 IDR 590,580
    2014 IDR 908,289
    2015 IDR 927,866
    2016 IDR 1,241,694
    2017 IDR 1,957,959
    2018 IDR 2,342,049
    total IDR 8,551,637

    discount rate 6% IDR6,090,023.18 PV of future cashflow


    4200000 Initial Investment
    IDR1,890,023.18 NPV
    13% IRR

    IRR>Discount rate, NPV >0

    Franchise
    initial investment -1000000
    2011
    2012
    2013 IDR 192,000
    2014 388800 IDR3,606,232.91 PV future cashflow
    2015 595440 1000000 initial investment
    2016 860289 IDR2,606,232.91 npv
    2017 1140711 47% IRR
    2018 1482767
    total IDR 4,660,007

    rate 6%

    Syndicate
    Initial Investment -1250000
    2011
    2012
    2013 192000 IDR4,970,069.56 pv future cashflow
    2014 484800 -1250000 initial investment
    2015 792300 IDR3,720,069.56 npv
    2016 1211052 49% IRR
    2017 1655592
    2018 2121843
    total 6457587
    Company owned
    year Cashflow
    initial investment IDR (4,200,000)
    2011 IDR 271,698
    2012 IDR 262,727
    2013 IDR 495,862
    2014 IDR 719,450
    2015 IDR 927,866
    2016 IDR 1,121,862
    2017 IDR 1,302,154
    2018 IDR 1,469,431
    cost IDR (2,100,000)
    total IDR 6,571,050
    discount rate 6% IDR3,505,535.13 PV of future cashflow
    4200000 Initial Investment
    (IDR694,464.87) NPV
    2% IRR

    IRR>Discount rate, NPV >0

    Franchise
    initial investment -1000000
    2011
    2012
    2013 IDR 161,207
    2014 307966 IDR1,837,808.20 PV future cashflow
    2015 444947 1000000 initial investment
    2016 606470 IDR837,808.20 npv
    2017 758638 28% IRR
    2018 930306
    cost -1000000
    total IDR 2,209,534
    rate 6%

    Syndicate
    Initial Investment -1250000
    2011
    2012
    2013 161207 IDR1,765,821.08 pv future cashflow
    2014 384007 -1250000 initial investment
    2015 592053 IDR515,821.08 npv
    2016 853744 24% IRR
    2017 1101064
    2018 1331271
    cost -2500000
    total 4423346
    Company owned
    year Cashflow
    initial investment IDR (4,200,000)
    2011 IDR 288,000
    2012 IDR 295,200
    2013 IDR 590,580
    2014 IDR 908,289
    2015 IDR 927,866
    2016 IDR 1,241,694
    2017 IDR 1,957,959
    2018 IDR 2,342,049
    cost IDR (2,100,000)
    total IDR 8,551,637
    discount rate 6% IDR4,847,036.41 PV of future cashflow
    4200000 Initial Investment
    IDR647,036.41 NPV
    9% IRR

    IRR>Discount rate, NPV >0

    Franchise
    initial investment -1000000
    2011
    2012
    2013 IDR 192,000
    2014 388800 IDR2,941,175.79 PV future cashflow
    2015 595440 1000000 initial investment
    2016 860289 IDR1,941,175.79 npv
    2017 1140711 44% IRR
    2018 1482767
    cost -1000000
    total IDR 3,660,007
    rate 6%

    Syndicate
    Initial Investment -1250000
    2011
    2012
    2013 192000 IDR3,307,426.78 pv future cashflow
    2014 484800 -1250000 initial investment
    2015 792300 IDR2,057,426.78 npv
    2016 1211052 43% IRR
    2017 1655592
    2018 2121843
    cost -2500000
    total 3957587

    You might also like