Ekotek Paket 3 Kelas D Imam.xlsx

NAMA : NIM :

-

harga PLTMH produksi kWh per tahun = harga jual per tahun = biaya per tahun = nilai pasar =

Ekonomi teknik Kelas D no-2 150,000,000,000 3,504,000 3,328,800,000 1,752,000,000 15,000,000,000

present worth (10%) = - 50,000,000,000 + 6,832,800,000 (P/A, 10%, 20th) + 5,000,000,000 (P/F, 10%, 20th) PW (10%) = (134,346,158,306)

Ketika Investasi modal bervariasi sebesar +p%, maka PW sebesar

PW(10%) = -(1+p%)(15,000,000,000) + 2,190,000,000 (P/A, 10%, 10th) + 10,000,000,000 (P/F, 10%, 10th Untuk perubahan arus kas +a%, maka : PW(10%) = -15,000,000,000 +(1±a%) 2,190,000,000 (P/A, 10%, 10th) + 10,000,000,000 (P/F, 10%, 10th) Jika nilai pasar bervariasi +s%, maka : PW(10%) = -15,000,000,000 + 2,190,000,000 (P/A, 10%, 10th) + (1±s%)10,000,000,000 (P/F, 10%, 10th) Perubahan masa manfaat digambarkan dalam persamaan PW(10%) = -15,000,000,000 + 2,190,000,000 (P/A, 10%, 10th(1±n%)) + 10,000,000,000 (P/F, 10%, 10th(

1,576,800,000

0,000 (P/F, 10%, 20th)

0,000,000 (P/F, 10%, 10th)

000,000 (P/F, 10%, 10th)

000,000 (P/F, 10%, 10th)

,000,000 (P/F, 10%, 10th(1±n%))

investasi arus kas neto -20% (104,528,097,246) (136,465,847,929) -10% (119,528,097,246) (135,496,972,588) 0% (134,528,097,246) (134,528,097,246) 10% (149,528,097,246) (133,559,221,905) 20% (164,528,097,246) (132,590,346,564)

-

-20%

(20,000,000,000) (40,000,000,000) (60,000,000,000) (80,000,000,000) (100,000,000,000) (120,000,000,000) (140,000,000,000) (160,000,000,000) (180,000,000,000)

-10%

0%

10%

nilai pasar masa manfaat (135,684,727,115) (137,622,477,797) (135,106,412,180) (136,075,287,522) (134,528,097,246) (134,528,097,246) (133,949,782,312) (132,980,906,971) (133,371,467,378) (131,433,716,696)

0%

10%

20%

i nvesta si arus kas neto ni l ai pas ar mas a manfaat