0 1 2 3 4 5 6 7 8 9 10 11 12
---------------------------------------------------------------------------------
Rp 1.800.000
Rp 3.000.000
i = 20 %
Rp 15 jt
Peralatan Z :
0 1 2 3 4 5 6 7 8 9 10 11 12
---------------------------------------------------------------------------------
Rp 2.500.000
i = 20 %
Rp 9 jt
Rp 11 jt Rp 11 jt Rp 11 jt
NPV A = - Rp.11.000.000 – 11.000.000(P/F,25%.6) +
1.000.000(P/F,25%,6) – 11.000.000(P/F,25%,12)
+ 1.000.000(P/F,25%,12) + 1.000.000(P/F,25%,18) –
3.500.000(P/A,25%,18)
= - Rp.28.038.240
Peralatan B :
Rp2 jt Rp2 jt
0 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18
-----------------------------------------------------------------------------------------------------
Rp 3.100.000
i = 25 %
Rp 18 jt Rp 18 jt