B. Sumber Dana
Sungkai Jaya Farm memiliki pendanaan dari modal sendiri sebesar Rp489.050.000
C. Analisis Depresiasi
1. Depresiasi
3. Payback Period
= Rp 2.089.825.862
5. Propabilitas Indeks
PI = PV Proceeds
PV Outlays
PI = 2.578.875.862
489.050.000
= 5,2
PI > 1 berarti investasi Sungkai Jaya Farm diterima
Df Df
Tahun (5%) Proceed PV Proceed (10%) Proceed PV Proceed
Rp
1 0,952 595.583.340 Rp 566.995.340 0,909 595.583.340 541.385.256
Rp
2 0,907 595.583.340 Rp 540.194.089 0,826 595.583.340 491.951.839
Rp
3 0,864 595.583.340 Rp 514.584.006 0,751 595.583.340 447.283.088
Rp
4 0,823 595.583.340 Rp 490.165.089 0,683 595.583.340 406.783.421
Rp
5 0,784 595.583.340 Rp 466.937.339 0,567 595.583.340 337.695.754
PV proceed PV proceed Rp
1 Rp 2.578.875.862 2 2.225.099.358
Rp
PV outlay Rp 489.050.000 PV outlay 489.050.000
Rp
NPV 1 Rp 2.089.825.862 NPV 2 1.736.049.358