Scribd Logo
Upload

Welcome to Scribd!

  • Tugas Ekbang I Metha G14080083

    Uploaded by

    Metha Naomi Sipayung
    18 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
    18 views4 pages

    Tugas Ekbang I Metha G14080083

    Uploaded by

    Metha Naomi Sipayung

    Copyright:

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

    Nama : Metha Naomi Putri Sipayung

    NRP : G14080083
    Tugas Ekonomi Pembangunan I

    Biaya TK Column17 SD Column2 Column3


    Tahun 1 Tahun 2 Tahun 3 Tahun 4 Tahun 5
    SPP 500,000 550,000 750,000 750,000 750,000
    Buku 150,000 175,000 300,000 325,000 325,000
    Seragam 250,000 250,000 275,000 100,000 100,000
    Transport 100,000 100,000 150,000 150,000 150,000
    Ekskul 0 0 0 0 0
    Jajan 50,000 50,000 65,000 70,000 75,000
    Les 100,000 100,000 150,000 150,000 150,000
    Kosan 0 0 0 0 0
    Total Biaya 1,150,000 1,225,000 1,690,000 1,545,000 1,550,000
    Gaji Harapan 0 0 0 0 0

    Net Flow -1,150,000 -1,225,000 -1,690,000 -1,545,000 -1,550,000


    IRR 11%
    NPV Rp 119,656,010.00

    Nilai discount factor = 10%


    Column4 Column5 Column6 SMP Column7 Column8 SMA
    Tahun 6 Tahun 7 Tahun 8 Tahun 9 Tahun 10 Tahun 11 Tahun 12
    800,000 800,000 850,000 250,000 275,000 300,000 350,000
    300,000 300,000 300,000 310,000 300,000 300,000 500,000
    100,000 100,000 150,000 180,000 200,000 225,000 200,000
    200,000 200,000 225,000 225,000 225,000 229,000 250,000
    0 60,000 75,000 85,000 85,000 90,000 100,000
    90,000 100,000 100,000 100,000 120,000 150,000 150,000
    175,000 180,000 180,000 200,000 250,000 275,000 850,000
    0 0 0 0 0 0 0
    1,665,000 1,740,000 1,880,000 1,350,000 1,455,000 1,569,000 2,400,000
    0 0 0 0 0 0 0

    -1,665,000 -1,740,000 -1,880,000 -1,350,000 -1,455,000 -1,569,000 -2,400,000


    Column9 Column10 PT Column11 Column12 Column13 Kerja
    Tahun 13 Tahun 14 Tahun 15 Tahun 16 Tahun 17 Tahun 18 Tahun 19
    400,000 400,000 14,000,000 3,000,000 3,000,000 4,000,000
    500,000 500,000 150,000 150,000 200,000 350,000
    250,000 250,000 100,000 0 0 0
    250,000 275,000 700,000 700,000 800,000 800,000
    250,000 250,000 0 0 0 0
    150,000 150,000 3,600,000 9,600,000 9,600,000 9,600,000
    1,500,000 1,750,000 500,000 300,000 300,000 300,000
    0 0 0 2,500,000 0 0
    3,300,000 3,575,000 19,050,000 16,250,000 13,900,000 15,050,000
    0 0 0 0 0 0 30,000,000

    -3,300,000 -3,575,000 -19,050,000 -16,250,000 -13,900,000 -15,050,000 30,000,000


    Column14 Column15 Column16
    Tahun 20 Tahun 21 Tahun 22

    48,000,000 60,000,000 72,000,000

    48,000,000 60,000,000 72,000,000

    You might also like