Scribd Logo
Importer

Bienvenue sur Scribd !

  • Tugas 3 Idham DF

    Transféré par

    Indri Artni
    2 vues4 pages

    Copyright

    © © All Rights Reserved

    Formats disponibles

    XLSX, PDF, TXT ou lisez en ligne sur Scribd

    Avez-vous trouvé ce document utile ?

    Ce contenu est-il inapproprié ?

    Signaler ce document

    Droits d'auteur :

    © All Rights Reserved
    Téléchargez comme XLSX, PDF, TXT ou lisez en ligne sur Scribd
    Signaler comme contenu inapproprié
    2 vues4 pages

    Tugas 3 Idham DF

    Transféré par

    Indri Artni

    Droits d'auteur :

    © All Rights Reserved
    Téléchargez comme XLSX, PDF, TXT ou lisez en ligne sur Scribd
    Signaler comme contenu inapproprié
    sur 4

    biaya operasional

    tahun biaya investasi biaya tetap biaya variabel biaya total


    0,5 135,050,000 - - 135,050,000
    1 - 3,280,000 134,800,000 138,080,000
    2 - 3,280,000 134,800,000 138,080,000
    3 - 4,280,000 134,800,000 139,080,000
    4 - 3,280,000 134,800,000 138,080,000
    5 - 3,400,000 134,800,000 138,200,000
    6 - 3,400,000 134,800,000 138,200,000
    7 - 4,400,000 134,800,000 139,200,000
    8 - 34,000,000 134,800,000 168,800,000
    9 - 34,000,000 134,800,000 168,800,000
    10 - 44000000 134,800,000 178,800,000
    Jumlah 1,620,370,000
    Manfaat Kotor
    DF 13 % Biaya Pada DF 13 %
    manfaat kotor manfaat bersih Pada DF 13 %
    (135,050,000) 1.000 135,050,000 -
    198,000,000 59,920,000 0.884 122,062,720 175,032,000
    198,000,000 59,920,000 0.783 108,116,640 155,034,000
    198,000,000 58,920,000 0.693 96,382,440 137,214,000
    198,000,000 59,920,000 0.613 84,643,040 121,374,000
    198,000,000 59,800,000 0.542 74,904,400 107,316,000
    198,000,000 59,800,000 0.480 66,336,000 95,040,000
    198,000,000 58,800,000 0.425 59,160,000 84,150,000
    198,000,000 29,200,000 0.376 63,468,800 74,448,000
    198,000,000 29,200,000 0.328 55,366,400 64,944,000
    198,000,000 19,200,000 0.294 52,567,200 58,212,000
    1,980,000,000 359,630,000 918,057,640 1,072,764,000
    NPV Pada DF 42
    NPV Pada DF 19% NPV Pada DF 41 %
    DF 41 % DF 42 % %
    (135,050,000) 1.000 (135,050,000) 1.000 (135,050,000)
    52,969,280 0,709 42,483,280 0,704 42,183,680
    46,917,360 0,502 30,079,840 0,496 29,720,320
    40,831,560 0,356 20,975,520 0,349 20,563,080
    36,730,960 0,253 15,159,760 0,246 14,740,320
    32,411,600 0,179 10,704,200 0,173 10,345,400
    28,704,000 0,127 7,594,600 0,121 7,235,800
    24,990,000 0,090 5,292,000 0,085 4,998,000
    10,979,200 0,064 1,868,800 0,060 1,752,000
    9,577,600 0,045 1,314,000 0,042 1,226,400
    5,644,800 0,032 614,400 0,030 576,000
    154,706,360 1,036,400 (1,709,000)
    (135,050,000) (135,050,000)
    136,086,400 133,341,000
    NPV Pada DF
    DF 41,375 % 41,375 %
    1.000 - 135,050,000
    0.707 42,383,214
    0.497 29,799,414
    0.356 20,969,628
    0.248 14,884,778
    0.177 10,588,188
    0.125 7,489,950
    0.089 5,209,092
    0.063 1,829,672
    0.044 1,294,144
    0.031 601,920
    0
    (135,050,000)
    135,050,000

    Vous aimerez peut-être aussi