3.

DIK : DPS = 3,750

P = 58,000

DPS
DIT : =
kps P

3,750
=
58,000

= 6.47%

4. DIK : D1 = 2,200
: P = 50,000
: g = 0.1

DIT : D1
ks = + g
p

2,200
= + 0.1
50,000

= 0.044 + 0.1

= 14%

6 a DIK Rf = 0.07
βi = 1.29
Rm = 0.13

Dit E(Ri) = Rf + βi [E( Rm) - Rf )

= 0.07 + 1.29 [ 0.13 - 0.07

= 1.36 + [ 0.06 ]

= 1.4

b DIK kd = 7%
t = 0.35
 DIT kd* = kd(1-t)
= 5%

7 DIK wd = 1,083,000
kd = 5.50%
wp = 268,000
kp = 13.50%
we = 3,681,000
ke = 18%

Dit WAAC = (wd x kd) + (wp x kp) + (we x ke)

= 59,565 + 36,180 + 662,580

= 758,325

komponen biaya modal proporsi biaya modal rata rata

sesudah pajak tertimbang
Obligasi 5.50% 1,083,000 59,565.00
Saham prefen 13.50% 268,000 36,180.00
saham biasa 18% 3,681,000 662,580
WWAC 758,325.00
]