Nama : Achmad Adyatma Ardi

NIM : 072001710001

Taxable
Investasi Depresiasi Operating Cost Revenue Tax, 6% Cash flow
Year Income
Juta Rp Juta Rp Juta Rp Juta Rp Juta Rp Juta Rp Juta Rp
2016 635 240 0 0 -875
2017 300 60 240 0 0 -540
2018 60 300 650 290 17.4 332.6
2019 60 340 675 275 16.5 318.5
2020 60 365 715 290 17.4 332.6
2021 60 405 975 510 30.6 539.4
2022 405 975 570 34.2 535.8
2023 405 825 420 25.2 394.8
2024 405 825 420 25.2 394.8
2025 355 725 370 22.2 347.8
2026 355 725 370 22.2 347.8
2027 305 525 220 13.2 206.8
2028 305 525 220 13.2 206.8
2029 290 495 205 12.3 192.7
2030 290 495 205 12.3 192.7

800

600

400

200

0
1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 Series1
-200

-400

-600

-800

-1000
Cummulative
Cash flow
Juta Rp

2928.1