Rp200.00
TAHUN KOMULATIF NPV(K+C) KOMULATIF NPV(B) Rp180.00
0 Rp 65.00 Rp -
Rp160.00
1 Rp 89.55 Rp -
Rp140.00
2 Rp 101.94 Rp 12.40
3 Rp 107.20 Rp 28.93 Rp120.00
4 Rp 112.67 Rp 48.05 Rp100.00
5 Rp 118.87 Rp 72.89 Rp80.00
6 Rp 125.08 Rp 98.85
Rp60.00
7 Rp 131.24 Rp 124.51
8 Rp 138.24 Rp 147.84 Rp40.00
9 Rp 146.72 Rp 166.92 Rp20.00
10 Rp 156.36 Rp 182.34 Rp-
1 2 3 4 5 6 7 8 9
CONTOH STUDY KELAYAKAN
KOMULATIF NPV(K+C)
KOMULATIF NPV(B)
5 6 7 8 9 10 11
NET KOMULATIF/CASH FLOW
Rp (65.00)
Rp (89.55)
Rp (89.55)
Rp (78.28)
Rp (64.62)
Rp (45.99)
Rp (26.23)
Rp (6.73)
BREAK EVEN
Rp 9.60
Rp 20.20 PROFIT
Rp 25.98
IRR 43%