Scribd Logo
Upload

Welcome to Scribd!

  • 24 views

    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

    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
    24 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?

    - 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
    Download as pdf or txt
    24 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
    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

    pFad - Phonifier reborn

    Pfad - The Proxy pFad of © 2024 Garber Painting. All rights reserved.

    Note: This service is not intended for secure transactions such as banking, social media, email, or purchasing. Use at your own risk. We assume no liability whatsoever for broken pages.


    Alternative Proxies:

    Alternative Proxy

    pFad Proxy

    pFad v3 Proxy

    pFad v4 Proxy