Stefanus-Teknik Industri-1206262254

Tugas Ekotek genap Chapter 3

3.2 Year

Income
1
2
3
4
5

260000
260000
260000
190000
190000
10%
IDR894,329.13

i
PV
3.4 Year

Income
1
2
3
4
5
6
7
8
9
10

0
0
22000
22000
22000
22000
22000
22000
22000
22000
8%
IDR108,389.97

i
PV
3.6 n
Price
After Disc.
Discount
Disc. f/ 2
billion
gallons
n
i
PV

20
1.56
1.28
0.28

$
$
$

3.8 Year

560.00
20
6%
($6,423.16)

Income ($1000)
0
1
2
3
4
5

Cost ($1000)
20
20
20
20
30
30

Profit ($1000)
8
8
8
8
12
12

12
12
12
12
18
18

6
7
8
9

30
30
30
30
$167.90

PV
3.10

Year

Revenue
1
2
3
4
5
6
7
8
9

300000
300000
300000
300000
465000
465000
465000
465000
465000
10%
$2,154,918.28
-$374,181.17

i
PV
Annual
3.12

Initial Cost
Year

73000
Costs

Savings

0
1
2
3
4
5

16000
58000
52000
52000
52000
52000
10%
$218,575.46
-$50,186.54

i
PV
A
3.14

i
Year

10%
Cash Flow
0
1
2
3
4
5
6
7

PV
A

12
12
12
25
$72.67

200
200
200
200
619.9651991
200
200
200
$1,460.53
$300.00

0
15000
21000
21000
21000
21000
10%
$74,151.98
-$17,025.84

18
18
18
5
$95.23

3.16

i
Year

10%
Spending
0
1
2
3
4
5
6
7

0
6000
0
9000
0
0
10000
0
$17,861.12
$3,668.77

PV
A
3.18

i
Year

10%
Income
0
1
2
3
4
5
6
7
8
9
10

0
700
700
700
700
2000
2000
2000
2000
2000
2000
$8,168
$1,329

PV
A
Net Annual
Worth
3.20

-2500
-200
-200
-200
-200
-300
-300
-300
-300
-300
-300
-$4,026
$655

$674.08

Year

Income
0
1
2
3
4
5
6
7
8
9

FV

Expense

Ticket
150000
A
A
A
A
A
A
A
A
A
($353,692.15)

600

A
A total
3.22

$22,192.55
$22,792.55

i
Year

10%
Cashflow
0
1
2
3
4
5
6
7
8

100
100
100
100
100
300
300
0
0
$772.61
$1,656.15

PV
FV(8)

3.24

Year

Saving
0
1
2
3
4
5

70000
20000
20000
20000
0
0
10%
$119,737.04
$192,837.70

i
PV
FV
3.26

Year

Expenses
1
2
3
4
5
6
7
8

40
40
40
40
71.98
40
40
40
$233.25
($500.00)

PV
FV
3.28

year

cost
0
1

A
A

2
3

A
-50000
Rp10,013.27

A
3.30

Year

Cashflow
0
1
2

-40000
-40000
-40000
(Rp96,073.25)
Rp146,115.41
A
A
A
A
A
(Rp43,588.50)

PV
FV
3
4
5
6
7
A
3.32

year

Income

Expense

0
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
3.34

Year

Cash Flow
1
2
3
4
5

PV

0
9000
9000
9000
9000
9000
9000
28000
28000
28000
38000
38000
38000
38000
38000
38000
38000

0
1200
1200
1200
5264.735938
$5,000

-70000
-13000
-13000
-13000
-13000
-13000
-13000
-14000
-14000
-14000
-19000
-19000
-19000
-19000
-19000
-19000
-19000
Profit
0
1500
1500
1500

3.36

Year

Cashflow
1
2
3
4
5
6
7
8
9
10

13
13
13
13
16
19
22
25
28
31
12%
$98

i
PV
3.38

Year

Cashflow
1
2
3
4
5
6
7
8
9
10

90
90
90
85
80
75
70
65
60
55
15%
$404.50

i
PV
3.40

Year

Disbursement
0
1
2
3
4
5
6
7
8
9

5000
5500
6000
6500
7000
7500
8000
8500
9000
9500
10%
$46,385.36
$8,054.38

i
PV
A
3.42.

year

cost

0
1
2
3
4
5
6
7
8
9
10

50000
57500
66125
76044
87450
100568
115653
133001
152951
175894
202278
10%
$693,698.28
-$1,799,274.69

i
PV
FV
3.44.

Year

Income
0
1
2
3
4
5
6
7
8
9
10

3000
3360
3763.2
4214.784
4720.55808
5287.02505
5921.468056
6632.044222
7427.889529
8319.236272
9317.544625
15%
$29,015.56

i
PV
3.46

Year

Cashflow
0
1
2
3
4
5

i
G
PV
3.48

Year

0
8000
8000
4400.52
801.05
-2798.43
10%
$3,599
$16,000
Cost (million S)

1
2

1.8
1.8

3
4
5
6
7
8
9

1.8
1.77
1.74
1.71
1.68
1.65
1.62
12%
$9.31
$1.75

i
PV
A
3.50

Year

Cashflow ($)
0
1
2
3
4
5
6
7
8

i
PV
FV
3.52.

year

cashflow ($)
0
1
2
3
4
5
6
7
8
9
10

i
PV
FV

0
0
470
420
370
320
270
220
470
10%
$1,639.95
($3,515.38)

100000
88000.00
77440.00
68147.20
59969.54
52773.19
46440.41
40867.56
35963.45
31647.84
27850.10
12%
Rp433,787.72
(Rp1,347,278.81)