Cost

Th Total (A+B+C)
Invest (A) Pemeliharaan (B) Produksi (C)

0 10,024,950 0 0 10,024,950
1 0 1874400 29851536 31,725,936
2 0 1874400 29851536 31,725,936
3 0 1874400 29851536 31,725,936
4 0 1874400 29851536 31,725,936
5 0 1874400 29851536 31,725,936
TOTAL

DF 25%
IRR >DF 41.9279563673
IRR>DF=maka-usaha-layak-dilaksanakan
 Revenue Cost
penjualan-total 25% NPV1
Penjualan (D) Ns

0 0 -10,024,950 1 -10,024,950
750000000 0 718,274,064 0.0384615385 27,625,926
750000000 0 718,274,064 0.0014792899 1,062,536
750000000 0 718,274,064 5.6895766955E-005 40,867
750000000 0 718,274,064 2.1882987290E-006 1,572
750000000 0 718,274,064 8.4165335732E-008 60
AL 18,706,010

DF 26%
% > 25 % IRR >DF
dilaksanakan IRR>DF=maka-usaha-layak-dilaksanakan
 26% NPV2

1 -10024950
0.037037037 26602743.11111
0.0013717421 985286.781893
5.08052634252909E-005 36492.10303307
1.88167642315892E-006 1351.559371595
6.96917193762563E-008 50.0577545035
17600973.61316

42.9279563673 % > 26 %
maka-usaha-layak-dilaksanakan