tahun investasi pengeluaran pertahun pendapatan bulan pendapatan tahun pengahasialn bersih tahunan pajak 5% laba non pajak 5%
0 Rp 3,000,000,000 tanpa pinjam bank
1 Rp 347,000,000 Rp 95,000,000 Rp 1,140,000,000 Rp 793,000,000 Rp 39,650,000 Rp 753,350,000
2 Rp 381,200,000 Rp 104,500,000 Rp 1,254,000,000 Rp 872,800,000 Rp 43,640,000 Rp 829,160,000
3 Rp 418,820,000 Rp 114,950,000 Rp 1,379,400,000 Rp 960,580,000 Rp 48,029,000 Rp 912,551,000
4 Rp 501,584,000 Rp 137,940,000 Rp 1,655,280,000 Rp 1,153,696,000 Rp 57,684,800 Rp 1,096,011,200
5 Rp 650,559,200 Rp 179,322,000 Rp 2,151,864,000 Rp 1,501,304,800 Rp 75,065,240 Rp 1,426,239,560
total Rp 2,299,163,200 Rp 631,712,000 Rp 7,580,544,000 Rp 5,281,380,800 Rp 5,017,311,760
npv tanpa df
arr 0% rata eat/rata investasi 167.24% 0.09 npv 9%
rata2 eat Rp 1,003,462,352 npv 36%
rata2 investassi Rp 600,000,000 Net B/C 0%
irr Net B/c 9%
Rp 2,017,311,760
Rp797,090,799
-Rp 1,408,157,957
1.67243725333333
1.26569693307836
#VALUE!
Rp 3,797,090,799
-Rp 5,205,248,756
IRR= c1 Rp 797,090,799
c2 -Rp 1,408,157,957
(p2-p1)*C1/c2-c1 -0.0975919452278962
0.187591945227896
18.75%
Column15
kategorik