Book 21
Book 21
Book 21
330,600,000
27,550,000
0.3
MARR = 15%
Pendapatan Sebelum Pendapatan Setelah No. EAT + Depresiasi
Dikurangi Pajak 15% (Rp) Dikurangi Pajak15% (Rp) 1 Rp 158,738,400
181,104,000 Rp 153,938,400 2 Rp 158,738,400
181,104,000 Rp 153,938,400 3 Rp 158,738,400
181,104,000 Rp 153,938,400 4 Rp 158,738,400
181,104,000 Rp 153,938,400 5 Rp 158,738,400
181,104,000 Rp 153,938,400 TOTAL
TOTAL Rp 769,692,000 NPV (NET PRESENT VALUE)
RATA-RATA EAT Rp 153,938,400
RATA-RATA INVESTASI Rp 320,745,000
153,938,400
Rp 47.994 %
320,745,000
Diskon Faktor (P/A dan P/F) PV
0.870 Rp 138,033,391
0.756 Rp 120,029,036
0.658 Rp 104,373,075
0.572 Rp 90,759,195
0.497 Rp 78,921,039
TOTAL Rp 532,115,737
NPV (NET PRESENT VALUE) Rp 469,204,737