i = 6%
Tahun
3,500,000,000
3,500,000,000
3,500,000,000
3,500,000,000
400,000,000
400,000,000
400,000,000
400,000,000
3,100,000,000
3,100,000,000
3,100,000,000
3,100,000,000
620,000,000
620,000,000
620,000,000
620,000,000
2,480,000,000
2,480,000,000
2,480,000,000
2,480,000,000
372,000,000
372,000,000
372,000,000
372,000,000
2,108,000,000
2,108,000,000
2,108,000,000
2,108,000,000
0.9434
0.8900
0.8396
0.7921
1,988,679,245
1,876,112,496
1,769,917,449
1,669,733,442
3,500,000,000
3,500,000,000
3,500,000,000
3,500,000,000
400,000,000
400,000,000
400,000,000
400,000,000
3,100,000,000
3,100,000,000
3,100,000,000
3,100,000,000
Pendapatan 1
3,5 m
3,5 m
3,5 m
3,5 m
O&M
400 Jt
400 Jt
400 Jt
400 Jt
Pendapatan 2
3,1 m
3,1 m
3,1 m
3,1 m
Pengeluaran
0
12,000,000,000
Pendapatan 1
O&M
Pendapatan 2
Depresiasi
Pendapatan 3
Pajak 15 %
Pendapatan 4
Discount factor
Present Value
Cara 2
Tahun
Pengeluaran
0
12,000,000,000
Pendapatan 1
O&M
Pendapatan 2
Depresiasi
Pendapatan 3
Pajak 15 %
Pendapatan 4
Discount factor
Present Value
Cara 3
Tahun
Pengeluaran
Depresiasi
Pendapatan 3
Pajak 15 %
Pendapatan 4
Discount factor
Present Value
0
12 m
Total
3,500,000,000
17,500,000,000
400,000,000
2,000,000,000
3,100,000,000
15,500,000,000
620,000,000
3,100,000,000
2,480,000,000
12,400,000,000
0.255
372,000,000
1,860,000,000
0.525
2,108,000,000
10,540,000,000
1.7
0.7473
1,575,220,228
15,500,000,000
0.62
0.7000
DF = 1/(1+i)n
1.175
8,879,662,860
2.108
1.988679
Total
3,500,000,000
17,500,000,000
400,000,000
2,000,000,000
3,100,000,000
15,500,000,000
2220.72
3,5 m
400 Jt
3,1 m
Total
0.372