Scribd Logo
Upload

Welcome to Scribd!

  • Nomor 1 TAX 45% I 7,9 % Year CFBT Depreciation Taxable Taxes Cfat Book Value CPI Income P Gi - Oe (3) - (4) (3) - (6) (Pn-Po) /po 3 4 5 6 7 8

    Uploaded by

    alfi jauharo
    7 views2 pages
    - The document presents a table showing cash flows, depreciation, taxable income, taxes, cash flows after tax, and book value over 10 years for an asset. - It calculates the net present value (NPV) of the cash flows using discount rates of 5%, 6%, and 7.9% to determine the internal rate of return (IRR). - The IRR is calculated to be 0.464% or 4.64% when using discount rates of 5% and 6%. - When using a discount rate of 7.9%, the NPV equals 0, indicating the IRR is 7.9%.

    Original Description:

    Jawaban soal ekonomi teknik

    Original Title

    Book1

    Copyright

    © © All Rights Reserved

    Available Formats

    PDF, TXT or read online from Scribd

    Did you find this document useful?

    Is this content inappropriate?

    Report this Document
    - The document presents a table showing cash flows, depreciation, taxable income, taxes, cash flows after tax, and book value over 10 years for an asset. - It calculates the net present value (NPV) of the cash flows using discount rates of 5%, 6%, and 7.9% to determine the internal rate of return (IRR). - The IRR is calculated to be 0.464% or 4.64% when using discount rates of 5% and 6%. - When using a discount rate of 7.9%, the NPV equals 0, indicating the IRR is 7.9%.

    Copyright:

    © All Rights Reserved
    Download as PDF, TXT or read online from Scribd
    Flag for inappropriate content
    Download as pdf or txt
    7 views2 pages

    Nomor 1 TAX 45% I 7,9 % Year CFBT Depreciation Taxable Taxes Cfat Book Value CPI Income P Gi - Oe (3) - (4) (3) - (6) (Pn-Po) /po 3 4 5 6 7 8

    Uploaded by

    alfi jauharo
    - The document presents a table showing cash flows, depreciation, taxable income, taxes, cash flows after tax, and book value over 10 years for an asset. - It calculates the net present value (NPV) of the cash flows using discount rates of 5%, 6%, and 7.9% to determine the internal rate of return (IRR). - The IRR is calculated to be 0.464% or 4.64% when using discount rates of 5% and 6%. - When using a discount rate of 7.9%, the NPV equals 0, indicating the IRR is 7.9%.

    Copyright:

    © All Rights Reserved
    Download as PDF, TXT or read online from Scribd
    Flag for inappropriate content
    Download as pdf or txt
    of 2

    Nomor 1

    TAX =45% i= 7,9 %

    YEAR CFBT DEPRECIATION TAXABLE TAXES CFAT BOOK VALUE CPI


    INCOME P
    GI - OE (3) - (4) (5) X 45% (3) - (6) (Pn-Po)/Po
    3 4 5 6 7 8
    0 $ (100,000,000.00) $ (100,000,000.00) 100
    1 $ 20,000,000.00 $ 10,000,000.00 $ 10,000,000.00 $ (4,500,000.00) $ 24,500,000.00 $ 75,500,000.00 -75.5
    2 $ 20,000,000.00 $ 10,000,000.00 $ 10,000,000.00 $ (4,500,000.00) $ 24,500,000.00 $ 51,000,000.00 208.1632653
    3 $ 20,000,000.00 $ 10,000,000.00 $ 10,000,000.00 $ (4,500,000.00) $ 24,500,000.00 $ 26,500,000.00 108.1632653
    4 $ 20,000,000.00 $ 10,000,000.00 $ 10,000,000.00 $ (4,500,000.00) $ 24,500,000.00 $ 2,000,000.00 8.163265306
    5 $ 20,000,000.00 $ 10,000,000.00 $ 10,000,000.00 $ (4,500,000.00) $ 24,500,000.00 $ (22,500,000.00) -91.83673469
    6 $ 20,000,000.00 $ 10,000,000.00 $ 10,000,000.00 $ (4,500,000.00) $ 24,500,000.00 $ (47,000,000.00) -191.8367347
    7 $ 20,000,000.00 $ 10,000,000.00 $ 10,000,000.00 $ (4,500,000.00) $ 24,500,000.00 $ (71,500,000.00) -291.8367347
    8 $ 20,000,000.00 $ 10,000,000.00 $ 10,000,000.00 $ (4,500,000.00) $ 24,500,000.00 $ (96,000,000.00) -391.8367347
    9 $ 20,000,000.00 $ 10,000,000.00 $ 10,000,000.00 $ (4,500,000.00) $ 24,500,000.00 $ (120,500,000.00) -491.8367347
    10 $ 20,000,000.00 $ 10,000,000.00 $ 10,000,000.00 $ (4,500,000.00) $ 24,500,000.00 $ (145,000,000.00) -591.8367347
    $ 200,000,000.00 $ (45,000,000.00) $ 245,000,000.00

    CFBT = Gross Income - Operating Expense


    CFBT/year = CFBT/12

    a NPW = 0= -100.000.000 + 20.000.000(P/A,5%,10)


    i= 54.434.000
    NPW = 0= -100.000.000 + 20.000.000(P/A,6%,10)
    i=47.201.740
    NPW = (0,01)(47201740)/(54434000+47201740)
    0,00464
    b NPW= 0=-100000000 + 200000000 (P/A,7,9%,10)
    0=34809053,4
    C NPW 0=-100000000+20000000 (P/A,7,9%,10)

    $ 42,915,000,000.00

    You might also like