1 500 0 -500
2 400 0 -400
3 200 200
4 300 300
5 400 400
6 500 500
TOTAL NPV
IRR =
10 % + (15%-10%){(100,2)/(100,2-(-19,1)}
= 14,20 %
14.20%
DF 10% PV 10%
0,909 (454,5)
0,826 (330,4)
0,751 150,2
0,683 204,9
0,620 248
0,564 282,0
100,2
PV
2 tahun PV = 1.210 x 1/(1+10%)² 1000
= 1.000
DF = 10% Th 1 0.909090909090909
Th 2 0.826446280991735
Th 3 0.751314800901578
Th 4 0.683013455365071
Th 5 0.620921323059155
Th 6 0.564473930053777
1 tahun 4x (per 3 bulan)
4,203
4,308
5,120