WARDIMAN

EKA YULIANA
MUH. ADNAN
NURUL TUZZAHRAH RAMADHANI .AR
NURHIDAYAH USMAN ARIF
RAHMI JUWITA
MUH. LUTFI RAIZ AM.
MUSFIRA H.
FRIETS EDUARD KATUUK
ZUL FAKHRI NUSKIN
YONGKI BANDASO
IRA MAGFIRAH ABBAS
MUHAMMAD SYARIEF SETIAWAN
GILBERT TRI WIBISONO LASMONO
ZULHAM AMMAR
LUIGI SATRIO PURNAMAWANG
AHMAD KHALID YODDANG
RESKY ANUGRAH DJAFAR
AKBAR PURNAMA AJI
ANDI PANCAITHANA S LATUNRA
SURYA PUTRA KANJENG DWI SUSILOWANGI
WAHYU PRATAMA FAYEDI
ANDI APRILIA ASYURA CATUR ASTUTI
MARDIASKAH BANGKIT TULAK
ASRIEL TONGLO BULAWAN
MUHAMMAD FATHUL RAHMAT HASBY
ADNAN ROSYIDI
RICHARD KARANGAN
MUHAMMAD ANSHARI MARSIDIN
MOHAMMAD ADITYA EKO ANINDITO PUTRO
FEBRIANI EKHAPUTRI
IKA NUR AIDINA JALALUDDIN
SYAHRUL SATAR
EVA DESMYRA
JUSRIADI
HERIS DAYANTI B
FAHMI RUSDI
MUHAMMAD PUJA FATHURRACHMAN
WANDI
A. AHMAD SYAHDI GIVARI
IKRAM ASMAR
YULIANA
ABDIAN ANGRIAWAN ANSHAR
MUH. NADZAR
IBRAHIM MUHAMMAD
ANGGA ATRIE ISDININGRAT
ALSYA MANGESSI
WILLIAM IGNASIUS M.
YULIO OLANTA
NADHILA FARASWATI R
AULIYA RABBANI SUTRISNO
ANDI MOHAMMAD HASBI ZAHRULLAH
ANDI MOHAMMAD HABIBI ZAIFULLAH
IMADUDDIN
ANDI MUHAMMAD ERDIHAMZAH
MUHAMMAD ILHAM TAUFIEQ HAERUDDIN
RAHAYU EFENDY
NURAINA ANISA PATTIMURA
FEKIS SOMBOLAYUK
MIFHTA FARID KAHAR
SOPHIARA UMAR
AYI ALFATRI
NUR ASRIDA
MUH ILHAM SYARIF
YUNI PUSFITA
RANA MENTARI R. EFENDI
MELYANA CAKRA
 5.1 6.19
5.2 6.20
5.3 6.21
5.4 6.22
5.5 6.23
5.6 6.24
5.7 6.25
5.8 6.26
5.9 6.27
5.10 6.28
5.11 6.29
5.12 6.30
5.13 6.31
5.14 6.32
5.15 6.33
5.16 6.34
5.17 6.35
5.18 6.36
5.19 6.37
5.20 6.38
5.21 6.39
5.22 6.40
5.23 6.41
5.24 7.1
5.25 7.2
5.26 7.3
5.27 7.4
5.28 7.5
5.29 7.6
5.30 7.7
5.31 7.8
5.32 7.9
5.33 7.10
5.34 7.11
5.35 7.12
5.36 7.13
5.37 7.14
5.38 7.15
5.39 7.16
5.40 7.17
5.41 7.18
5.42 7.19
5.43 7.20
5.44 7.21
5.45 7.22
5.46 7.23
5.47 7.24
5.48 7.25
5.49 7.26
6.1 7.27
6.2 7.28
6.3 7.29
6.4 7.30
6.5 7.31
6.6 7.32
6.7 7.33
6.8 7.34
6.9 7.35
6.10
6.11
6.12
6.13
6.14
6.15
6.16
6.17
6.18
 1 1.1
2 1.2
3 1.3
P 2145 5 1.5
2316.6 1 2317 -400 1917 6 1.6
2501.928 2 2070 -400 1670
2702.082 3 1804 -400 1404
3151.709 4 1516 -400 1116
3403.845 5 1205 -400 805
0 6 1516 -400 1115.80402
PW -0.0009660007 1480.618
AE -0.0002089605

2501.928 432 P 1917

2069.928 -156.25
-3965.126619136000
463.9957 4290

2144.996 0.003674
1351.715
 1 0.925926 463.9957 429.6257
2 0.857339 463.9957 397.8016 1.21
3 0.793832 463.9957 368.3346
4 0.73503 463.9957 341.0507
5 0.680593 463.9957 315.7922
6 0.63017 463.9957 292.3962

2145.001

($17,160.00)

-12.26624
Proposal Required After Tax Rate of
Investment Saving Return Err:504
A1 -60000 22000 35%
A2 100000 28200 25.20% 170000
A3 110000 32600 27%
A4 120000 33600 25%
A5 140000 38400 24% 6.39
A6 150000 42200 25.10%

Err:504
Incremen Incremental
tal Rate of
Investme Return A1
nt
A2 - A1 9% A1 170000 A3
A3 - A2 42.80% A3 A5
A4 - A3 0% A6
A5 - A4 20.20% A5
A6 -A5 36.30% A6
 A1 A2 A3 A4 A5 A6 A3-A1
0 -60000 -100000 -110000 -120000 -140000 -150000 -50000
1 22000 28200 32600 33600 38400 42200 10600
10600 2 22000 28200 32600 33600 38400 42200 10600
3 22000 28200 32600 33600 38400 42200 10600
4 22000 28200 32600 33600 38400 42200 10600
5 22000 28200 32600 33600 38400 42200 10600
6 22000 28200 32600 33600 38400 42200 10600
7 22000 28200 32600 33600 38400 42200 10600
8 22000 28200 32600 33600 38400 42200 10600
9 22000 28200 32600 33600 38400 42200 10600
10 22000 28200 32600 33600 38400 42200 10600
IRR 35% 25% 27% 25% 24% 25% 17%
A6-A1 A6-A2 A6-A3 A6-A4 A6-A5
0 -90000 -50000 -40000 -30000 -10000
1 20200 14000 9600 8600 3800
2 20200 14000 9600 8600 3800
3 20200 14000 9600 8600 3800
4 20200 14000 9600 8600 3800
5 20200 14000 9600 8600 3800
6 20200 14000 9600 8600 3800
7 20200 14000 9600 8600 3800
8 20200 14000 9600 8600 3800
9 20200 14000 9600 8600 3800
10 20200 14000 9600 8600 3800
IRR 18% 25% 20% 26% 36%
A5-A3 A6-A3 A5-A1 A6-A1 A3-A1 A5-A3 A6-A3 A5-A1
-30000 -40000 -80000 -90000 0 -50000 -30000 -40000 -80000
5800 9600 16400 20200 1 10600 5800 9600 16400
5800 9600 16400 20200 2 10600 5800 9600 16400
5800 9600 16400 20200 3 10600 5800 9600 16400
5800 9600 16400 20200 4 10600 5800 9600 16400
5800 9600 16400 20200 5 10600 5800 9600 16400
5800 9600 16400 20200 6 10600 5800 9600 16400
5800 9600 16400 20200 7 10600 5800 9600 16400
5800 9600 16400 20200 8 10600 5800 9600 16400
5800 9600 16400 20200 9 10600 5800 9600 16400
5800 9600 16400 20200 10 10600 5800 9600 16400
14% 20% 16% 18% IRR 17% 14% 20% 16%
 A6-A1
-90000
20200
20200
20200
20200
20200
20200
20200
20200
20200
20200
18%