Tugas Soal
Tugas Soal
DFCI
Salvage value 10%
DFCI didepresiasi
Depresiasi
10% (Rp. M)
130
13
117
Depresiasi
Tanah,
20% (Rp. depresiasi 0%
M)
(Rp. M)
60
6
54
170
IFCI didepresiasi
170
Depresiasi
10% (th 1-10 :
117M)
Tahun ke
10
0
11.7
10.8
34
11.7
10.8
34
11.7
10.8
34
11.7
10.8
34
11.7
10.8
34
6
7
8
9
11.7
11.7
11.7
11.7
10
11.7
54
170
117
Akhir tahun ke 1
2
3
4
5
6
7
8
9
Total
Penjualan
(Rp. M)
400.0000
440.0000
484.0000
532.4000
585.6400
644.2040
708.6244
779.4868
857.4355
40.0000
44.0000
48.4000
53.2400
58.5640
64.4204
70.8624
77.9487
85.7436
10
943.1791
6374.9698
848.8612
###
Laba
Total Modal
sesudah
investasi
PPh
Nominal (Rp.
Nominal
M,-)
(Rp.M,-)
Tahun ke
I
0
1
2
3
4
5
6
7
8
9
10
Akhir Tahun
0
1
2
3
4
5
6
7
8
9
10
94.3179
637.4970
Depresiasi+sal
vage
value+tanah
(Rp. M,-)
II
-500
0
0
0
0
0
0
0
0
0
0
-500
III
0
28
30.8
33.88
37.268
40.9948
45.09428
49.603708
54.564079
60.020487
66.022535
446.2479
IV
0
56.5
56.5
56.5
56.5
62.5
11.7
11.7
11.7
11.7
34.7
370
NCFN (Rp.
Milyar)
Faktor
diskonto 1/
(1+0.2)n
NCFPV (Rp.
Milyar)
-500
84.5
87.3
90.38
93.768
103.4948
56.79428
61.303708
66.2640788
71.72048668
100.7225353
316.247889
1
0.8333
0.6944
0.5787
0.4823
0.401
0.3349
0.2791
0.2326
0.1918
0.1615
-500
70.41385
60.62112
52.302906
45.2243064
41.5014148
19.020404372
17.109864903
15.413024729
13.755989345
16.266689459
-148.37043
56.5
56.5
56.5
56.5
62.5
11.7
11.7
11.7
11.7
34.7
370
28.2954
191.2491
II+III+IV
-500
84.5
87.3
90.38
93.768
103.4948
56.79428
61.303708
66.2640788
71.72048668
100.722535348
316.247888828
Akumulasi NCF PV
-500
-429.58615
-368.96503
-316.662124
-271.4378176
-229.9364028
-210.915998428
-193.8061335252
-178.3931087963
-164.6371194511
-148.3704299924
66.0225
446.2479