Tabel Weight of Financial Indicator

Financial indicator used, project

WEIGHT of financial
SCORE, and project WEIGHTED Project 1 Project 2 Project 3 TOTALS
indicator
SCORE

NPV (Net Present Value) Rp112.652.141 Rp55.579.282 Rp1.097.292.562 Rp1.265.523.985

See Individual
assignment for given Project SCORE in terms of NPV 0,089016204 0,043918 0,867065796 1
value of NPV (in%) Project WEIGHTED SCORE in terms
of NPV (30%) 3% 1% 26% 4%

ROI (Return on Investment) 42,35% 12,00% 123,82% 178,17%

See individual
Project SCORE in terms of ROI 24% 7% 69% 100%
assignment for given
Project WEIGHTED SCORE in terms
value of ROI (in %)
of ROI (40%) 10% 3% 28% 40%

IRR ( Internal Revenue Rate ) 202,79% 44,00% 336,90% 584%

See individual Project SCORE in terms of IRR 35% 8% 58% 100%
assignment for given Project WEIGHTED SCORE in terms
value of IRR (in %) of IRR (20%) 6,95% 1,51% 11,54% 20,00%

PTP ( Payback Time Period) 2 2 1 5

See individual Project SCORE in terms of PTP 0,4 0,4 0,2 0,8
assignments for given Inverted SCORE 2 2 4 4
value of (in %) Project WEIGHTED SCORE in terms
of PP (10%) 20,00% 20,00% 40,00% 40,00%

TOTAL WEIGHTED SCORE for each

project ( x 1000 ) 391,2653035 255,1922195 1053,542477 646,4575229
Your Final RANK of each project 2 3 1

Summary:

Apabila mengacu pada tabel di atas, di mana hasil-hasil pada tabel tersebut mengacu pada berbagai
finansial indikator seperti NPV, ROI, IRR, serta PTP dan mengkolaborasikannya dengan formula
tertentu maka didapatkannya TOTAL WEIGHTED SCORE yang sudah disetarakan satuannya yang
merupakan penilaian mengenai project yang lebih baik dari yang lain.