TUGAS EKONOMI TEKNIK

Nama : AAN SEPTIAWAN

NIM : 14310033
Prodi : TEKNIK SIPIL / B / SMT 5

Discrete Cash Flow : Compount Interest Factor

i= 6.00%

Single Payment Uniform Series Payment Uniform Gradient

Period Compound Gradient Gradient

Present Sinking Compound Capital Present
n Present Annual
Amount Worth Fund Amount Recovery Worth
Worth Series
F/P P/F A/F F/A A/P P/A P/G A/G
1 1.060000 0.943396 1.000000 1.000000 1.060000 0.943396 0.000000 0.000000
2 1.123600 0.889996 0.485437 2.060000 0.545437 1.833393 0.889996 0.485437
3 1.191016 0.839619 0.314110 3.183600 0.374110 2.673012 2.569235 0.961176
4 1.262477 0.792094 0.228591 4.374616 0.288591 3.465106 4.945516 1.427234
5 1.338226 0.747258 0.177396 5.637093 0.237396 4.212364 7.934549 1.883633
6 1.418519 0.704961 0.143363 6.975319 0.203363 4.917324 11.459351 2.330404
7 1.503630 0.665057 0.119135 8.393838 0.179135 5.582381 15.449694 2.767581
8 1.593848 0.627412 0.101036 9.897468 0.161036 6.209794 19.841581 3.195208
9 1.689479 0.591898 0.087022 11.491316 0.147022 6.801692 24.576768 3.613331
10 1.790848 0.558395 0.075868 13.180795 0.135868 7.360087 29.602321 4.022007
11 1.898299 0.526788 0.066793 14.971643 0.126793 7.886875 34.870197 4.421295
12 2.012196 0.496969 0.059277 16.869941 0.119277 8.383844 40.336860 4.811261
13 2.132928 0.468839 0.052960 18.882138 0.112960 8.852683 45.962928 5.191977
14 2.260904 0.442301 0.047585 21.015066 0.107585 9.294984 51.712840 5.563521
15 2.396558 0.417265 0.042963 23.275970 0.102963 9.712249 57.554551 5.925976
16 2.540352 0.393646 0.038952 25.672528 0.098952 10.105895 63.459246 6.279428
17 2.692773 0.371364 0.035445 28.212880 0.095445 10.477260 69.401076 6.623972
18 2.854339 0.350344 0.032357 30.905653 0.092357 10.827603 75.356921 6.959705
19 3.025600 0.330513 0.029621 33.759992 0.089621 11.158116 81.306155 7.286728
20 3.207135 0.311805 0.027185 36.785591 0.087185 11.469921 87.230445 7.605148
21 3.399564 0.294155 0.025005 39.992727 0.085005 11.764077 93.113553 7.915075
22 3.603537 0.277505 0.023046 43.392290 0.083046 12.041582 98.941160 8.216625
23 3.819750 0.261797 0.021278 46.995828 0.081278 12.303379 104.700700 8.509914
24 4.048935 0.246979 0.019679 50.815577 0.079679 12.550358 110.381206 8.795065
25 4.291871 0.232999 0.018227 54.864512 0.078227 12.783356 115.973173 9.072201
26 4.549383 0.219810 0.016904 59.156383 0.076904 13.003166 121.468424 9.341450
27 4.822346 0.207368 0.015697 63.705766 0.075697 13.210534 126.859991 9.602942
 Single Payment Uniform Series Payment Uniform Gradient

Period Compound Gradient Gradient

Present Sinking Compound Capital Present
n Present Annual
Amount Worth Fund Amount Recovery Worth
Worth Series
F/P P/F A/F F/A A/P P/A P/G A/G
28 5.111687 0.195630 0.014593 68.528112 0.074593 13.406164 132.142005 9.856809
29 5.418388 0.184557 0.013580 73.639798 0.073580 13.590721 137.309593 10.103187
 Single Payment Uniform Series Payment Uniform Gradient

Period Compound Gradient Gradient

Present Sinking Compound Capital Present
n Present Annual
Amount Worth Fund Amount Recovery Worth
Worth Series
F/P P/F A/F F/A A/P P/A P/G A/G
30 5.743491 0.174110 0.012649 79.058186 0.072649 13.764831 142.358787 10.342211
31 6.088101 0.164255 0.011792 84.801677 0.071792 13.929086 147.286432 10.574020
32 6.453387 0.154957 0.011002 90.889778 0.071002 14.084043 152.090112 10.798753
33 6.840590 0.146186 0.010273 97.343165 0.070273 14.230230 156.768071 11.016552
34 7.251025 0.137912 0.009598 104.183755 0.069598 14.368141 161.319151 11.227559
35 7.686087 0.130105 0.008974 111.434780 0.068974 14.498246 165.742729 11.431916
36 8.147252 0.122741 0.008395 119.120867 0.068395 14.620987 170.038656 11.629766
37 8.636087 0.115793 0.007857 127.268119 0.067857 14.736780 174.207210 11.821253
38 9.154252 0.109239 0.007358 135.904206 0.067358 14.846019 178.249048 12.006521
39 9.703507 0.103056 0.006894 145.058458 0.066894 14.949075 182.165157 12.185715
40 10.285718 0.097222 0.006462 154.761966 0.066462 15.046297 185.956823 12.358976
41 10.902861 0.091719 0.006059 165.047684 0.066059 15.138016 189.625585 12.526449
42 11.557033 0.086527 0.005683 175.950545 0.065683 15.224543 193.173208 12.688276
43 12.250455 0.081630 0.005333 187.507577 0.065333 15.306173 196.601652 12.844599
44 12.985482 0.077009 0.005006 199.758032 0.065006 15.383182 199.913043 12.995559
45 13.764611 0.072650 0.004700 212.743514 0.064700 15.455832 203.109646 13.141295
46 14.590487 0.068538 0.004415 226.508125 0.064415 15.524370 206.193847 13.281946
47 15.465917 0.064658 0.004148 241.098612 0.064148 15.589028 209.168129 13.417650
48 16.393872 0.060998 0.003898 256.564529 0.063898 15.650027 212.035054 13.548543
49 17.377504 0.057546 0.003664 272.958401 0.063664 15.707572 214.797246 13.674758
50 18.420154 0.054288 0.003444 290.335905 0.063444 15.761861 217.457376 13.796428
Angsuran Kredit Motor
Bunga = 12% i ( per bulan ) = 0.01
Besar Angsuran
Uang Muka
Type Sepeda Motor Periode Angsuran ( bulan )
( Rp. )
12 18 24 30 36 40
LEGENDA 1,000,000.00 866,275.69 594,574.97 458,966.35 377,794.10 323,839.52 296,942.08
10,750,000.00 1,500,000.00 821,851.30 564,083.94 435,429.62 358,420.05 307,232.37 281,714.28
2,000,000.00 777,426.90 533,592.92 411,892.88 339,045.99 290,625.21 266,486.48
2,500,000.00 733,002.51 503,101.90 388,356.15 319,671.93 274,018.06 251,258.68
3,000,000.00 688,578.11 472,610.87 364,819.41 300,297.88 257,410.90 236,030.88
SUPRA FIT 1,250,000.00 861,833.25 591,525.86 456,612.68 375,856.70 322,178.81 295,419.30
10,950,000.00 1,750,000.00 817,408.86 561,034.84 433,075.94 356,482.64 305,571.65 280,191.50
2,250,000.00 772,984.46 530,543.82 409,539.21 337,108.58 288,964.50 264,963.70
2,750,000.00 728,560.07 500,052.79 386,002.47 317,734.53 272,357.34 249,735.90
3,250,000.00 684,135.67 469,561.77 362,465.74 298,360.47 255,750.19 234,508.10
SUPRA FIT 1,500,000.00 910,700.08 625,065.99 482,503.09 397,168.16 340,446.68 312,169.88
11,750,000.00 2,000,000.00 866,275.69 594,574.97 458,966.35 377,794.10 323,839.52 296,942.08
2,500,000.00 821,851.30 564,083.94 435,429.62 358,420.05 307,232.37 281,714.28
3,000,000.00 777,426.90 533,592.92 411,892.88 339,045.99 290,625.21 266,486.48
3,500,000.00 733,002.51 503,101.90 388,356.15 319,671.93 274,018.06 251,258.68
SUPRA X 1,750,000.00 1,017,318.63 698,244.45 538,991.26 443,665.90 380,303.85 348,716.60
13,200,000.00 2,250,000.00 972,894.24 667,753.42 515,454.52 424,291.84 363,696.69 333,488.80
2,750,000.00 928,469.84 637,262.40 491,917.78 404,917.78 347,089.54 318,261.00
3,250,000.00 884,045.45 606,771.38 468,381.05 385,543.73 330,482.38 303,033.20
3,750,000.00 839,621.05 576,280.35 444,844.31 366,169.67 313,875.23 287,805.40
KARISMA X 125 2,000,000.00 1,026,203.51 704,342.65 543,698.60 447,540.71 383,625.28 351,762.16
13,550,000.00 2,500,000.00 981,779.11 673,851.63 520,161.87 428,166.65 367,018.12 336,534.36
 3,000,000.00 937,354.72 643,360.61 496,625.13 408,792.59 350,410.97 321,306.56
3,500,000.00 892,930.33 612,869.58 473,088.40 389,418.54 333,803.81 306,078.76
4,000,000.00 848,505.93 582,378.56 449,551.66 370,044.48 317,196.66 290,850.96
KARISMA X 125 D 2,250,000.00 972,894.24 667,753.42 515,454.52 424,291.84 363,696.69 333,488.80
13,200,000.00 2,750,000.00 928,469.84 637,262.40 491,917.78 404,917.78 347,089.54 318,261.00
3,250,000.00 884,045.45 606,771.38 468,381.05 385,543.73 330,482.38 303,033.20
3,750,000.00 839,621.05 576,280.35 444,844.31 366,169.67 313,875.23 287,805.40
4,250,000.00 795,196.66 545,789.33 421,307.58 346,795.61 297,268.07 272,577.60
 Besar Angsuran
Periode Angsuran ( bulan )
48 60
256,754.90 216,883.36
243,587.98 205,761.14
230,421.06 194,638.92
217,254.14 183,516.69
204,087.22 172,394.47
255,438.20 215,771.14
242,271.29 204,648.92
229,104.37 193,526.69
215,937.45 182,404.47
202,770.53 171,282.25
269,921.81 228,005.59
256,754.90 216,883.36
243,587.98 205,761.14
230,421.06 194,638.92
217,254.14 183,516.69
301,522.42 254,698.93
288,355.50 243,576.70
275,188.58 232,454.48
262,021.66 221,332.25
248,854.74 210,210.03
304,155.80 256,923.37
290,988.88 245,801.15
277,821.96 234,678.92
264,655.05 223,556.70
251,488.13 212,434.48
288,355.50 243,576.70
275,188.58 232,454.48
262,021.66 221,332.25
248,854.74 210,210.03
235,687.83 199,087.81