Tahun Cashflow
0 -1.991.500
1 14.790.000
2 14.790.000
3 14.790.000
4 14.790.000
5 14.790.000 + 199.150
= 64.181.944 – 1.991.500
= 62.190.444
PBP
Tahun 0 = 0 – 1.991.500
= -1.991.500
= 14.790.000 – 1.560.340
= 13.229.660