REVENUE
COGS
1
10,000
4,000
2
11,000
4,400
3
12,000
4,800
4
13,000
5,200
DEPRE
EBIT
4,000
2,000
3,000
3,600
2,000
5,200
1,000
6,800
TAX
EAT
800
1,200
1,440
2,160
2,080
3,120
2,720
4,080
WC
PROCEEDS
1,000
2,200
1,100
3,260
1,100
4,220
4,080
PBP
INVESTASI
15,000
PBP =
PROCEEDS 1
2,200
12,800
PBP =
4 TAHUN 10 BULAN
PROCEEDS 2
3,260
9,540
2,000
INVESTASI +
PROCEEDS 3
4,220
7,320
PROCEEDS 4
4,080
3,240
) X 12 BULAN
VESTASI 4 TAHUN,
LAYAK, KARENA
GEMBALIAN INVESTASI