Kerjasama
TAHUN NCF DF NPV
I 7,854,210 0.833 6,542,557
II 1,289,925 0.694 895,208
III 23,751 0.579 13,752
9,167,886 7,451,517
1,716,369
NPV 3.77815799
TAHUN NCF 11% 15% TAHUN
I 7,854,210 0.901 7,076,643 0.87 6,833,163 I
II 1,289,925 0.812 1,047,419 0.756 975,183 II
III 23,751 0.731 17,362 0.658 15,628 III
9,167,886 8,141,424 7,823,974
1,026,462 1,343,912
PERHITUNGAN INTERPOLASI
13% 3%
TAHUN FC VC S (PENJUALAN) BEP
I 3,600,000 21,710,000 27,675,000 16,702,431
II 3,350,000 12,290,000 20,469,000 8,383,806
III 3,200,000 8,950,000 17,575,500 6,520,387