Kas Flow Ekotek
of 12
Transcript of Kas Flow Ekotek
-
7/21/2019 Kas Flow Ekotek
1/12
Arus Kas
Fasilitas Harga akhir (S)(Rp) a Penyusutan(Rp)/ta Umur Ekonomis Sisa Umur Ekonomis Nilai SisaGreen house 1 !!" #$ %!&'!"" '$ 1% 1'# $&nutrisi pusat $$$ " #$$ 1$ % '%#"$$irigasi atas #!%$$ #$" !!$ 1$ % '" '&!1$irigasi a*ah ' ## %& '!"$'$% 1$ % 1 1##instalasi listrik !#1&$ $ !$%!& 1$ % '1&1#"%"mo il o+ # 1&!"#, '% '!1 1& 1' !!'!$%%'mesin penyemprot 1$% ',! '! 1$ % %"# 1gunting pem elian pertama '$% ,' !#&' ' $ $gunting pem elian ke-ua '$% ,' !#&' ' 1 !#&'
.otal nilai sisa '!'$ %1"
ika tanaman perpotong harga ualnya 0 1'$$
PER 23E (.)B 454 (6 )
PENER 744N (B)N8ES.4S PE7E9 H4R44N B 454 84R 4BE9 .2.49
$ !' "1 '11 !' "1 '111 #"1" ' #"1" ' 1' $$$$$' #"1" ' #"1" ' 1' $$$$$! #"1" ' #"1" ' 1' $$$$$# %1 1&$$ #"1" ' &&!&1# ' 1' $$$$$& #"1" ' #"1" ' 1' $$$$$
#"1" ' #"1" ' 1' $$$$$% #"1" ' #"1" ' 1' $$$$$" '$% ' %1 1&$$ #"1" ' &&&& 1"# 1' $$$$$
#"1" ' #"1" ' 1' $$$$$1$ #"1" ' #"1" ' 1' $$$$$11 #"1" ' #"1" ' 1' $$$$$
-
7/21/2019 Kas Flow Ekotek
2/12
1' %1 1&$$ #"1" ' &&!&1# ' ! 1 %1"
PER 23E (.)B 454 (6 )
PENER 744N (B)N8ES.4S PE7E9 H4R44N PR23U:S .2.49
$ !' "1 '11 !' "1 '111 #"1" ' #"1" ' 1' $$$$$' #"1" ' #"1" ' 1' $$$$$! #"1" ' #"1" ' 1' $$$$$# %1 1&$$ #"1" ' &&!&1# ' 1' $$$$$& #"1" ' #"1" ' 1' $$$$$
#"1" ' #"1" ' 1' $$$$$
% #"1" ' #"1" ' 1' $$$$$" '$% ' %1 1&$$ #"1" ' &&&& 1"# 1' $$$$$
#"1" ' #"1" ' 1' $$$$$1$ #"1" ' #"1" ' 1' $$$$$11 #"1" ' #"1" ' 1' $$$$$1' %1 1&$$ #"1" ' &&!&1# ' ! 1 %1"
G
PER 23E (.)B 454 (6 )
PENER 744N (B)N8ES.4S PE7E9 H4R44N PR23U:S .2.49
-
7/21/2019 Kas Flow Ekotek
3/12
$ !' "1 '11 !' "1 '111 #"1" ' #"1" ' 1' $$$$$' #"1" ' #"1" ' 1' $$$$$! #"1" ' #"1" ' 1' $$$$$# %1 1&$$ #"1" ' &&!&1# ' 1' $$$$$& #"1" ' #"1" ' 1' $$$$$
#"1" ' #"1" ' 1' $$$$$% #"1" ' #"1" ' 1' $$$$$" '$% ' %1 1&$$ #"1" ' &&&& 1"# 1' $$$$$
#"1" ' #"1" ' 1' $$$$$1$ #"1" ' #"1" ' 1' $$$$$11 #"1" ' #"1" ' 1' $$$$$1' %1 1&$$ #"1" ' &&!&1# ' ! 1 %1"
:riteria n;estasi Satuan NilaiNP8 Rp, &&'%%1&!#
-
7/21/2019 Kas Flow Ekotek
4/12
Pay a=k perio-e antar
-
7/21/2019 Kas Flow Ekotek
5/12
Jenis Investasi Rp/tahun/8 atapGreen house 1 !!" #$$nutrisi pusat $$$$irigasi atas #!%$$$irigasi a*ah ' ## %&$instalasi listrik !#1&$ $$mo il o+ # 1&!"#mesin penyemprot 1$% '!gunting '$% 'investasi awal 326819211investasi/ 2 tahu 207692investasi/ 10 tah 117071273biaya variabel 192759968pe eliharaan 7161500
B?6 3F (i01&>) P8 (B?6) P8 :U7U94. F
?!' "1 '11 1 ?!' "1 '11 ?!' "1 '11"1#1$$$" $," & &'1%# @@@ @@@"1#1$$$" $," & &'1%# @@@ @@@"1#1$$$" $," & &'1%# @@@ @@@%#'#"&$" $," & &'1%# #& ! '$ @@@"1#1$$$" $,%& 1#! %! @@@ @@@
"1#1$$$" $,%& 1#! %! @@@ @@@"1#1$$$" $,%& 1#! %! @@@ @@@%#$#$"1 $,%& 1#! %! @@@ @@@"1#1$$$" $, &%&1 '!'# @@@ @@@"1#1$$$" $, &%&1 '!'# @@@ @@@"1#1$$$" $, &%&1 '!'# @@@ @@@
-
7/21/2019 Kas Flow Ekotek
6/12
!$ !1"'' $, &%&1 '!'# @@@ @@@
NP80 &&'%%1&!# P8(B) P8(6) P8 (B?6) (i01&>) 3F 0 !$>
-
7/21/2019 Kas Flow Ekotek
7/12
?!' "1 '11 1 $ !' "1 '11 ?!' "1 '11 1"1#1$$$" $," & &'1%# @@@ #1 $#!#$," %$% 1!11,!$#!#%" $,% '!$% '"1#1$$$" $," & &'1%# @@@ #1 $#!#$," %$% 1!11,!$#!#%" $,% '!$% '"1#1$$$" $," & &'1%# @@@ #1 $#!#$," %$% 1!11,!$#!#%" $,% '!$% '%#'#"&$" $," & &'1%# @@@ #"1!1%!',1%! #& ! '$ $,% '!$% '"1#1$$$" $,%& 1#! %! @@@ ! #!"&&%,'%% 1&&% ',$$!%"$% $,& 1%1& % !"1#1$$$" $,%& 1#! %! @@@ ! #!"&&%,'%% 1&&% ',$$!%"$% $,& 1%1& % !"1#1$$$" $,%& 1#! %! @@@ ! #!"&&%,'%% 1&&% ',$$!%"$% $,& 1%1& % !%#$#$"1 $,%& 1#! %! @@@ #'$1$%'&,1#1" && " #,1! "" $,& 1%1& % !"1#1$$$" $, &%&1 '!'# @@@ !1 "&%$1, "$" &!&'"#$1,%#'#1" $,#&&1 1!&"1#1$$$" $, &%&1 '!'# @@@ !1 "&%$1, "$" &!&'"#$1,%#'#1" $,#&&1 1!&"1#1$$$" $, &%&1 '!'# @@@ !1 "&%$1, "$" &!&'"#$1,%#'#1" $,#&&1 1!&
!$ !1"'' $, &%&1 '!'# @@@ ! ! #&$#,#% ! '$1#$ '$&,""#%% $,#&&1 1!& Aumlah @@@ @@@ &&'%%1&!#,1% ' %
RR #>
0 @@@
-
7/21/2019 Kas Flow Ekotek
8/12
0 @@@
0 #>
a perio-e ke #?&
-
7/21/2019 Kas Flow Ekotek
9/12
-
7/21/2019 Kas Flow Ekotek
10/12
P8 (B?6) (i0!$>) 3F 0 &> P8 (B?6) (i0 &>)
-
7/21/2019 Kas Flow Ekotek
11/12
?!' "1 '11 1 ?!' "1 '11' '!$"!,$% '!1 $,&1'"'$&1'" #1%#"%'',$&1'"'1' '!$"!,$% '!1 $,&1'"'$&1'" #1%#"%'',$&1'"'1' '!$"!,$% '!1 $,&1'"'$&1'" #1%#"%'',$&1'"'1
&%11#'! , '!$% $,&1'"'$&1'" !"$% 1&%, #"%1"#"1%1 $',! " ! $,' ' "#"%"# '1#$ $1,$&1 ! "1%1 $',! " ! $,' ' "#"%"# '1#$ $1,$&1 ! "1%1 $',! " ! $,' ' "#"%"# '1#$ $1,$&1 ! !"111!!,%'%"1$% $,' ' "#"%"# 1 #%1 1#, $1!"1!%$&&$%",%#!%#1& $,1!#" #$#$' 1$ % '"',& $%!"'!%$&&$%",%#!%#1& $,1!#" #$#$' 1$ % '"',& $%!"'!%$&&$%",%#!%#1& $,1!#" #$#$' 1$ % '"',& $%!"'
1! #'& "!,'$#!% $,1!#" #$#$' #1!11!1!,'$!!&%$"11!&,#1%"#' ?&%!$%,#!%'' '1
-
7/21/2019 Kas Flow Ekotek
12/12
