Professional Documents
Culture Documents
00
NILAI SISA 15,000,000.00
UMUR ASET 10
IMBALALN HASIL 15%
TAHUN KE- ARUS KAS PRESENT VALUE PEMBAYARAN
1 8,000,000.00 Rp 6,956,521.74 $11,955,123.75
2 7,500,000.00 Rp 5,671,077.50
3 15,500,000.00 Rp 10,191,501.60
4 15,000,000.00 Rp 8,576,298.68
5 14,000,000.00 Rp 6,960,474.29
6 16,000,000.00 Rp 6,917,241.53
7 10,000,000.00 Rp 3,759,370.40
8 5,000,000.00 Rp 1,634,508.87
9 12,000,000.00 Rp 3,411,148.94
10 10,000,000.00 Rp 2,471,847.06
TOTAL PRESENT VALUE Rp 56,549,991
SELISIH Rp (3,450,009.37)
KEPUTUSAN TIDAK MEMBELI
DEPRESIASI TAHUN KE - 5
GARIS LURUS 4,500,000
JUMLAH ANGKA TAHUN 4,909,091
DOUBLE DECLINING 4,915,200
0
PRESENT VALUE
TAHUN INVESTASI FUTURE Value
1 Rp 6,000,000.00 Rp 6,900,000.00
2 Rp 7,000,000.00 Rp 9,257,500.00
3 Rp 12,000,000.00 Rp 18,250,500.00
4 Rp 5,000,000.00 Rp 8,745,031.25
5 Rp 7,000,000.00 Rp 14,079,500.31
6 Rp 10,000,000.00 Rp 23,130,607.66
7 Rp 3,000,000.00 Rp 7,980,059.64
8 Rp 2,000,000.00 Rp 6,118,045.73
9 Rp 4,000,000.00 Rp 14,071,505.17
10 Rp 3,000,000.00 Rp 12,136,673.21
UANG 10 TAHUN KE DEPAN Rp 120,669,422.96