DR 10%

Tahun (n) Perkiraan penghematan Pengali karena depresiasi

0 - 50,000,000 1
1 12,000,000 0.909090909090909
2 12,000,000 0.826446280991735
3 12,000,000 0.751314800901578
4 12,000,000 0.683013455365071
5 12,000,000 0.620921323059155
6 12,000,000 0.564473930053777
7 12,000,000 0.513158118230706

DR 8%
Tahun (n) Perkiraan penghematan Pengali karena depresiasi
0 - 23,000,000 1
1 3,000,000 0.925925925925926
2 3,000,000 0.857338820301783
3 3,000,000 0.79383224102017
4 3,000,000 0.735029852796453
5 3,000,000 0.680583197033753
6 3,000,000 0.630169626883105
7 3,000,000 0.583490395262134

0 - 1,000,000 1
1 300,000 0.909090909090909
2 300,000 0.826446280991735
3 300,000 0.751314800901578
4 300,000 0.683013455365071
5 300,000 0.620921323059155

1,000,000
Penghematan Selisih penghematan dan investasi
- 50,000,000 - 50,000,000
10,909,091 - 39,090,909
9,917,355 - 29,173,554
9,015,778 - 20,157,776
8,196,161 - 11,961,615
7,451,056 - 4,510,559
6,773,687 2,263,128
6,157,897 8,421,026
5.67
0.135474 - 43,842,103
0.123158

Penghematan Selisih penghematan dan investasi

- 23,000,000 - 14,578,974
2,777,778 - 11,801,196
2,572,016 - 9,229,180
2,381,497 - 6,847,683
2,205,090 - 4,642,593
2,041,750 - 2,600,844
1,890,509 - 710,335
1,750,471 1,040,136

0.0761 6.4058

- 1,000,000 - 1,000,000
272,727 - 727,273
247,934 - 479,339
225,394 - 253,944
204,904 - 49,040
186,276 137,236

4.2633