Tahun A Tingkat Bunga 13% Nilai Sekarang Tingkat Bunga 12%

[1] [2] [3] [4] = [2] x [3] [5]

1 300,000,000 0.8850 265,500,000 0.8929
2 400,000,000 0.7831 313,240,000 0.7972
3 500,000,000 0.6931 346,550,000 0.7118
4 600,000,000 0.6133 367,980,000 0.6355
5 700,000,000 0.5428 379,960,000 0.5674
Total PV 1,673,230,000
Investasi Awal (1,500,000,000)
NPV 173,230,000

Selisih Bunga Selisih PV Selisih PV dgn OI

12% 1,721,130,000 1,721,130,000
13% 1,673,230,000 (1,500,000,000)
1% 47,900,000 221,130,000

IRR 12.046
Nilai Sekarang
[6] = [2] x [5]
267,870,000
318,880,000
355,900,000
381,300,000
397,180,000
1,721,130,000
(1,500,000,000)
221,130,000

0.046