PT.

Ve
utang obligasi
INT MV PV n Kb Kd
Rp 100,000.00 Rp 500,000.00 Rp 462,500.00 5 22.34% 15.636%
saham preferen
Dp Pn Kp
Rp 4,500.00 Rp 31,250.00 14.4%
saham biasa
D1 P0 g Kc
Rp 3,125.00 Rp 22,500.00 5% 18.89%
biaya modal keseluruhan (WACC)
keterangan jumlah modal biaya modal jumlah biaya WACC
hutang Rp 500,000,000.00 15.64% Rp 78,181,818.18
saham preferen Rp 400,000,000.00 14.4% Rp 57,600,000.00
17.178%
saham biasa Rp 1,100,000,000.00 18.89% Rp 207,777,777.78
total Rp 2,000,000,000.00 Rp 343,559,595.96
PT. Abadi Sejahtera
utang obligasi
INT MV PV n Kb Kd
Rp 4,000.00 Rp 20,000.00 Rp 19,000.00 5 21.54% 19.385%
saham preferen
Dp Pn Kp
Rp 3,750.00 Rp 23,900.00 15.69%
saham biasa baru
D1 P0 f g Kc
Rp 1,000.00 Rp 9,500.00 0.53% 4% 14.58%
biaya modal keseluruhan (WACC)
keterangan jumlah modal biaya modal jumlah biaya WACC
hutang Rp 20,000,000.00 19.38% Rp 3,876,923.08

saham preferen Rp 25,000,000.00 15.69% Rp 3,922,594.14

16.038%
saham biasa
Rp 40,000,000.00 14.58% Rp 5,832,804.23
baru
total Rp 85,000,000.00 Rp 13,632,321.45
PT. Makmur Mandiri
utang obligasi
INT MV PV n Kb Kd
Rp 100,000.00 Rp 500,000.00 Rp 462,000.00 5 22.37% 15.659%
saham preferen
Dp Pn Kp
Rp 4,500.00 Rp 31,250.00 14.4%
saham biasa
D1 P0 g Kc
Rp 3,125.00 Rp 22,500.00 5% 18.89%
biaya modal keseluruhan (WACC)
keterangan jumlah modal biaya modal jumlah biaya WACC
hutang Rp 500,000,000.00 15.66% Rp 78,295,218.30
saham preferen Rp 400,000,000.00 14.4% Rp 57,600,000.00
17.184%
saham biasa Rp 1,100,000,000.00 18.89% Rp 207,777,777.78
total Rp 2,000,000,000.00 Rp 343,672,996.07

Andika Alfa Reza - Tugas Ekonomi Teknik - PILM