book2
DESCRIPTION
fefaTRANSCRIPT
![Page 1: Book2](https://reader036.vdocument.in/reader036/viewer/2022082507/5695d1bb1a28ab9b0297b60c/html5/thumbnails/1.jpg)
YEAR 1 2 3 4 REVENUE 10,000 11,000 12,000 13,000 COGS 4,000 4,400 4,800 5,200
DEPRE 4,000 3,000 2,000 1,000 EBIT 2,000 3,600 5,200 6,800
TAX 800 1,440 2,080 2,720 EAT 1,200 2,160 3,120 4,080
WC 1,000 1,100 1,100 - PROCEEDS 2,200 3,260 4,220 4,080
PBP
INVESTASI 15,000 PBP = 4 TAHUN + (3.240/4.080) X 12 BULAN
PROCEEDS 1 2,200 PBP = 4 TAHUN 10 BULAN 12,800
PROCEEDS 2 3,260 APABILA TARGET PENGEMBALIAN INVESTASI 4 TAHUN, 9,540 MAKA PROYEK INVESTASI TEB TIDAK LAYAK, KARENA
INVESTASI + 2,000 PBP LEBIH BESAR DARI TARGET PENGEMBALIAN INVESTASI
PROCEEDS 3 4,220 7,320
PROCEEDS 4 4,080 3,240