Ahmad Rizki Daerobi_ekotek
4
ROR BTCF ROR 21.6185% N CPV BTCF S (P/F,ROR,n) BPV 0 46000 1.00 0.00 1 12000 0.82 9866.92 2 12000 0.68 8113.01 3 12000 0.56 6670.87 4 12000 0.46 5485.08 5 12000 0.38 4510.07 6 12000 0.31 3708.37 7 12000 0.25 3049.18 8 12000 10000 0.21 4596.48 46000 46000 ROR ATCF (After Tax Cash Flow) No Inflation Inflasi Rat 0% Tax Rate 40.5% ROR N CPV BTCF DC (SOYD) TI Taxes S ATCF 0 46000 9000 1 12000 8000 4000 1620 10380 2 12000 7000 5000 2025 9975 3 12000 6000 6000 2430 9570 4 12000 5000 7000 2835 9165 5 12000 4000 8000 3240 8760 6 12000 3000 9000 3645 8355 7 12000 2000 10000 4050 7950 8 12000 1000 11000 4455 10000 7545 36 ROR ATCF (After Tax C Inflasi Rate 5% Tax Rate 40.5% N CPV BTCF BTCF' DC (SOYD) TI Taxes S 0 46000 9000 1 12000 12600 8000 4600 1863 2 12000 12600 7000 5600 2268 3 12000 12600 6000 6600 2673 4 12000 12600 5000 7600 3078
-
Upload
daerobi-dozenauzer -
Category
Documents
-
view
216 -
download
3
description
ekotek
Transcript of Ahmad Rizki Daerobi_ekotek
ROR BTCF
ROR 21.6185%N CPV BTCF S (P/F,ROR,n) BPV0 46000 1.00 0.001 12000 0.82 9866.922 12000 0.68 8113.013 12000 0.56 6670.874 12000 0.46 5485.085 12000 0.38 4510.076 12000 0.31 3708.377 12000 0.25 3049.188 12000 10000 0.21 4596.48
46000 46000
ROR ATCF (After Tax Cash Flow) No Inflation
Inflasi Rate 0% Tax Rate 40.5% ROR 14.22%N CPV BTCF DC (SOYD) TI Taxes S ATCF (P/F,ROR,n)0 46000 9000 1.0001 12000 8000 4000 1620 10380 0.8762 12000 7000 5000 2025 9975 0.7673 12000 6000 6000 2430 9570 0.6714 12000 5000 7000 2835 9165 0.5885 12000 4000 8000 3240 8760 0.5146 12000 3000 9000 3645 8355 0.4507 12000 2000 10000 4050 7950 0.3948 12000 1000 11000 4455 10000 7545 0.345
36
ROR ATCF (After Tax Cash Flow) Inflation
Inflasi Rate 5% Tax Rate 40.5%N CPV BTCF BTCF' DC (SOYD) TI Taxes S ATCF0 46000 90001 12000 12600 8000 4600 1863 107372 12000 12600 7000 5600 2268 103323 12000 12600 6000 6600 2673 99274 12000 12600 5000 7600 3078 9522
5 12000 12600 4000 8600 3483 91176 12000 12600 3000 9600 3888 87127 12000 12600 2000 10600 4293 83078 12000 12600 1000 11600 4698 10000 7902
36 12000
NAMA : AHMAD RIZKI DAEROBINIM : 3113120023
2 SIPIL 2 SORE
NO. ABSEN : 1SOAL : DEPRESIASI SOYD
TAX RATE = 35% + NO. ABSEN/2
ROR ATCF (After Tax Cash Flow) No Inflation
BPV0
90887646642253854506376331356056
46000
ROR ATCF (After Tax Cash Flow) Inflation
ROR 10.673%(P/F,f,n) Fo (P/F,ROR,n) BPV
1.0 0.0 1.0 01.0 10225.7 0.9 92400.9 9371.4 0.8 76510.9 8575.3 0.7 63260.8 7833.8 0.7 5222
0.8 7143.4 0.6 43020.7 6501.0 0.5 35380.7 5903.6 0.5 29030.7 5348.4 0.4 6819
46000
