EVALUAS\ EXoNoMI oO! Eryincer perly Sealy mengevaluan getty Lindab Bort argc dkononni. biaga ? Ledtemgon ? wmenacile ? Evsluons dhenomi dayatr Asjalan ban dg— derbagol Hinghat ketelition + Naser 7 tekst Sanget terganturg bujyan dam resources Contd songat Vosor + “Yecboandingsn hanya prodvt dan bohon elu Aengon onggoyan Stithiomet is” 2 nenarie <2 Fideke menari, Dbahas : £. Copital Davest ment : Rusa cogil X Cagiieel WG Real BE. Monufsctaing Coat D..Genecal Expense TZ. Soler ona Seohe men BE. Mritabilitac L. Coyital Snvestment wo] Fish Coyital CMadat Tey) engplioren nt mendicilon Seailtes pred * al, rangint Wilerg ,oalay febagion ue Aiptrt Farmals Sevogai salvage you pete Ar mor Yate Cz otoln)sfolage whee = OLE Merny Capital CMobal Kerja) = “sang 9 Rous an val, mnileon fothes prod Ay van ini bd pnsmn tidak bisa Aipakai sete. whe | A. Fixed Coyital: | Hyp abt fo 2. Paying CFeniyaan) 4, Sraieomentoe 5. Bselos 6. Seaton stake Songun ieee pecbsilennya 9. Uiilites, WSs Chal Wont Cont C#PE) = Xo -Enjiering 6 Con Sacto Direct Pant Cost CF) 1. Contractor's Fee Az, Corkingency ied Coptel = +Tenia Wjoigh core etimens FE ® Lert Met aL) hitng wasnt Babe aipindoh PPE Date yah A Sedona perl plegeavaion ® Cerny eon, Sante Aly penerbit tn PE fis tober Any Aan Enhenenia dtd? Suck Mont Cab DPC) Nwanbeve) ning 420 Pe fe dan cntiageney Ateskinate ae \"iosinor FotSosa wtp 20.000 freon dus DRC. \ Wee aig 2 3 ne edema Meine tage ce egpnting, mats élaemge tings Satqcdn stele 5% 15% Re) Eggle 1% ey 9000 Zhe 30% (2b, s5-tofile) Mod story sigh a: 05K 1.000.000 Shh presi) Sieh ast epee wer rr? ees eee tage abt maths Spee er creas cine otesk wing is8) = Be Hino Conrocte's Soe + 410% DRC a ee Cinvingenes Corse 2A terbuge)* Degentonge 5 arly Tot reas | Saye Nenapr asmah Ase abo Oa ey | TEL Bia eor Sbstne- mony we 3t0.000 + & 3.29p.00m.000 | Lab = 28 cb nen.0o0 = § 3.007.000 Ca sk) eee 2 Same wchave A sone > Sue = snow ne Dab ecer eee Cael Lab oig = SE unam« $20= 150.000 | Ne gb dditinge Labee Sates = fe so maker ang, « Seer Rew od LZ Teel, Fy 20.000 "> ehh sf OM Conbor Fokones i ao | =p tsz0.ce0 000 vi 7 oneal) Ca) dey ying = # 410.000 + By 1.480.000.000 Be adahest inkyratian conterong, Hinggt as ster) Bie wg, Hoggi Dotter pramnbver « chat bedbeals _ a elB.Com 3: 2c < fngo oot) « (ttre Lang) ‘fot Thien Hoi sen ab ond sk : DeFalnene vate Wah Ang 4. Cora 4 x (B5)= (Seth) Namen Lash felihh memperhoibon Fen pobre Tye g Port — Ree err THT Wot Sinleon Penide 0,91 Stieens 0.83 | art bt) cmt = BK +e - _ Crmaboe DPC) 5. 5 Feo 3 & : ame) id By Sao Kilchot A betbus 6. Coral Nema: baraoiee oie $A inion oH | ann ee Cyegton heron) Tenor re sett iter solve Fila Tat lab Aekte Mio Mabe, B Working Covital, Dong yp Yor Leraia Unt Ae menperbonn probs 1. Row Wobcial Seventery = 2. Tn Srocers Toventery =~ - — 3, eobuck Tovester iy) extentad Cred 5. Avsibble Coo Waking Cayitsl = = 77 WAL Wea Wasy re 2 25% Samal produtl soles DiTakentria lebhe tinge fering, Deh Eakiwe masingt tem + Bast heat bodes | —_ at’ immaEa thy Rlont Cook @ Bons yelatoagan + barge alot Hoyo aot teegontong * wae Myon ho nts a Eskimos © (Mong 2\ = (Wore! see ee = bones) Goth toltogs) sans ty Crests) mek lors Ades £= 0,6 (coe tent, Apelor) Ye Meads date 5X kettle 2g Hart: Pang) St ty Chosen) Yopebs Roenbe | Lords, HA daly tL . OR oaks (tees) «(Sae5) Feta Feyymal, Ava inten ‘have Enjunrng tnt Cat Fin COEF Fh) sna atin’ oman deyohal 5 4% 1959 = 100 vel ad Sia Soe BAe Cec, teas er ER COginering: Has ee Siva y bu Bibeds a mop shu inheek BE Manvboctacing Cost Chaya pred las) thio wo Mab qelongons each epee Boinkeer ogee BoFineh oceente «Roa Movil = 2. Laker =~ 3. Soperwston, Pre 4. Mainerance + Root Sais =~ 5. Ropllies ak Poker = Vibes F Pagel Overhead 3. Labeatiry, 4g, Monk OlirhesR 0. tah gi We stapes Fodieet Manu tacku fing Cost Han 2. Depecsbion 13. Rroyerty TK 14 Ta suronce == Fined Monvoctiring Cost Nontpeturing Cav =~ skews tap item» Lak tert-baks | wae lwront hb betbunaan Raewin "reba |7 @ F-Gemal Expense Cterplorin Unvmn) worn Y) We wbabangon | res ern Mim bos A Le Maminishotion (2-34 penjalon 5 3-62 MC) 2. Sales Coromots) (Wet, sole 5 F-22% ME) 3. Remearche (2% poiylns 35-84 Me) > Rypabanyan Finance Chvnga) Megat tefl bone bone = Ob FE + 0,24 We C Ant-bnb) TE. Sales and Grofit ' {Sales Caan) Honetnetaring Cost =~ Gane Ennis =~ Areal Cost 3. Peabit Bekwe Te 44 Zrcome Tax (wit Sot) “athe ul 5. Profit Bgter Tae =- BE Reoftsbiitas \ wengatehon tinghat keaton toaty levees H| wage bots pall Tyyen ekg { unhl sergnhon! apphoh indestoe: dentebt wari sto Haak dori segs obanomi ' moma mmabin tinggi bi 4 makin Frfak Vesna re oe Divsnas BY cord evalvon @. fucent Gurn on Sovestment (ROD) 6. Pay Out Time CPOT) . Beale Exen Point C BER) A. Discomnkd Geek Hos Rake sf Return CoceR) a fecert Rabon on Tniuttment ROD) Beit yy pedantigon rit tbandn ROL = Fi Con City peak oval) G03), bef ox Ros), w+ afl bx Batason ROE) minimien ager Hs Boa eile baht ay Saab chamals VW stor menori, Aehvlevmn 33 Ruly 9 Myer \ (0 Wormaceaticals 24 56 faints 2\ 44 i Funmenbohion ferluels LO 43 Question « "Mangas babson ROE mininver snemalioi bebfwre Aan ?&. Pay Out Time. COT) m9 bab meal 1 Aa ol = Rk opitol ta Wb RT = Geahid + O\ Fin Capital be) Lebil, Peatle. _enedcayil | ROT ge « Deprecotion Ged), fee x \ on, eB Balsam Gov), maxim Ager Indestos wenarde + | foo cide, beh ote Sapstea\ Chamicals 5 Lelvolevm Ss a Rly & Caper 4 Rornseev teal 3 a Paintd 5 e Both Produc 3 2 Mengoya tile poke" befere to’ 2 e. Beesk Even Point C8EN) Sheree penprtion penkingy Brest, Elen Bink + ayes gobr Sota Urbanbs Collage Suto pl) wDiton bint Pokus Arturuntam Akatngs Leontageh bation: ha BEP abe. oes Cake ark aA ops)» Diaash BEF op og fe me ttn Aas oe | Minin kt @ bred Wen Coverity (@EC) : ats Vayoetos Yenkivtan yolk, Ammons dias Deyetes HE onbing » Kibowal. Voyoxtes te Tage bins anges Sak Riesaivon rye Jrapssios voles 9g, bere « Aninin Econoniel Coyaerty CME) * Bates Voyostos gtnanriom yobiit, mana + tata toes ruddy aeaeke Aibaush betes, vntinn, Ardale menor Unb yaenghitvng [mamperbivahon BER, woke mene ag yas tol benasor pila pkie 39 loin UFimd Cott Ca): baye tobeman yo task Aneytngarchs tinge prodole: Cite ant Ante) ANbviable Cost Ck) biayo Ashonan, 3 Derbanding \eret Longer -tingist prodcbes alla ax > tayo 2K Ciemt shat be 3. Payplbted Cort (8a): braye tahonn JD xenon £2 Peake, nem, taht Larlale Ayam Arsmsi ingot trades WOM + Re Ainfok (redslir 0% + 0,3Re inter: Aehadn Mapok probes}’ . ‘ 4, Disc oonted Couh Flow ef Rake of Retuen ® Menpehitenghon “Lime wale ef mney! Hoc Wing eA & Hoy Fohen akon _Uoag Fates) \ . al. 2 agedcrdenteay #4 Shae se) F ; a acest Tne ona mr then han a aGHay ha Ie Tihse Men 2 eos of sap vio pan eS \ ca Mok geibs (2) feet ua terong unsbveg. Fy 2.000.000 hing owl *ahen Shab Doan Print Coot): i Bangs Wook $i¢ 1b = 16% ee hun. Fade “Tidak peeks: Chobe) Arnone » aMe thie AL 0s becaga. vila Eebengan ? Divoutegy + ey: Wa on 7 Mai taew bp res: Rishatmga 3 tah Lalay felon < rygi lalew tobe Dhngan = 2.00.00 (o4i%s 2opm.em (+3)? roman(eal mates TM ASS Sina at les Sap “¥ cece °C i pexbihe, whe nudge ler +--+ ston cied) \ Reraon SDP bus Ahitny dengan rome (mea | = anmaeo Cord) v4 Core Coie --- #64) ni qeashamon, Wile A gen 6) ye Ber a Tarot he. Mele c6e panting eae | cha yun | perererure a4 Sop = Tate «to see ye see J Bobi BER ayer Wess wenorde» HOZ- 60% oot) AED Menpes Aboush 40% Arye Ask menacit ? = 2000 (08) Li oo) — be 48. 445.800—mth 2: ® Boyde, oitet, haga Varkon Op 12.870. 00,— » Kalau veungpegaves J2np WS by Hie 08,- an €¢ Raore Kimi # @ aulke Won mencicl &y 350,000,- day lenat Lnvecbor pendirion pabrik, cb ctivelon dean 3 thon (36 blo). Benge beage. tap bulon? see epen arb oo ee hi = > 5 Vonks Anger bungee se reales Chdoan a oben mat) C.discoon eh Cath Flat of Rake cf Return) \amoom = Meoceeo + PER REE = EE DEFER y LSsbonge bork. —? menarie | ohare Vale hraljas Cbose be ton abbic) noone fs sah, soem Cis” Ubon me won 35000 G44} 380000 wong at + 350000 (wi) + 85000 Ht oy a = few Fount A3lve Palys 1 le we = BE Ue dor “8 i ot 23 a7 cs * ree Reaeat Vale Analysts + 3 Arnmva\ Cosh Flod = profit alter tax + Aepreciotio ¢ finance. Teene = ee tt eae tee CE CONE = UT Sat” UP So1ecoo = 3H Daa tee Caral tebtion) *& tes) Fobuce aloe Avalystt + teroooo = 2802 1-54] (Fara aQQnss CCeaT"s € Gna + + exer sy Teal tebtin 2” | Mash legen ty des epee tab sama kL Rupa bono. Baw Amb W=10 thun 5 Ste 0,1 FC oz. apse Covge be) oot 78851 Goals, Bobbu39 % Bo00ece Yr ae 002603/,,, = 2ST dae 323 Holey® Latihon Rob Lamia Ay texte remdah. menpungat tndshaten Deenoms shies Fined Copitel = Rp 39. 961.000.000 Waring Copitel = Ry 56, 957-000-000 j Manufacturing Cost = Rp 1b2..16: 000-000 Geners\ Expense =%p 42.946,000:000 Ineeme Tax = SOK eve Clik = 10 tahun Depeciatin = oy FE i Salvogeralve = 10% Fe Finance = @p 2.026.000.0060 Fined Cost = Rp 9.54.000-000 | Nariaile Cort = Gp W4B, 212.000.000 * Regulated Cort = Bp 44.228 000.000 Sales = &, 220.336.000.000 \ Aydlah secora dkonomis menarik 2