Scribd Logo
Upload

Welcome to Scribd!

  • EKOTEK

    Uploaded by

    Big-PhiL
    4 views4 pages

    Copyright

    © Attribution Non-Commercial (BY-NC)

    Available Formats

    XLSX, PDF, TXT or read online from Scribd

    Did you find this document useful?

    Is this content inappropriate?

    Report this Document

    Copyright:

    Attribution Non-Commercial (BY-NC)
    Download as XLSX, PDF, TXT or read online from Scribd
    Flag for inappropriate content
    4 views4 pages

    EKOTEK

    Uploaded by

    Big-PhiL

    Copyright:

    Attribution Non-Commercial (BY-NC)
    Download as XLSX, PDF, TXT or read online from Scribd
    Flag for inappropriate content
    of 4

    100,943.

    70
    109501.97
    118916.07
    129271.57
    140662.63
    153192.79
    166975.97
    182137.47
    198815.12
    217160.53
    20%
    15%

    0.1615
    0.2472

    372968
    16302.40755
    17684.56816
    19204.94531
    20877.35856
    22717.01475
    24740.63559
    26966.61916
    29415.20141
    32108.64188
    35071.4256
    -127879.1821

    372968
    24953.28264
    27068.88698
    29396.0525
    31955.9321
    34771.80214
    37869.25769
    41276.45978
    45024.38258
    49147.09766
    53682.08302
    2177.237104
    22%
    15%

    100,943.70
    109501.97
    118916.07
    129271.57
    140662.63
    153192.79
    166975.97
    182137.47
    198815.12
    217160.53
    0.1369
    0.2472

    372968
    13819.19253
    14990.81969
    16279.60998
    17697.27793
    19256.71405
    20972.09295
    22859.01029
    24934.61964
    27217.78993
    29729.27656
    -165211.5964

    372968
    24953.28264
    27068.88698
    29396.0525
    31955.9321
    34771.80214
    37869.25769
    41276.45978
    45024.38258
    49147.09766
    53682.08302
    2177.237104

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

    Pendapatan Kotor
    7000000
    7000000
    7000000
    7000000
    7000000
    7000000
    7000000
    7000000
    7000000
    7000000
    7000000
    2500000

    Pajak (10% x Pendapatan Kotor)


    700000
    700000
    700000
    700000
    700000
    700000
    700000
    700000
    700000
    700000
    700000
    250000

    Pengeluaran (10% x pendapatan kotor)

    Pendapatan Bersih

    (P/F, i%, n)
    Depresiasi

    Net Cash Flow


    25000000

    25000000

    You might also like