Investasi awal
Tahun ke‐1 198.734.235.000
Tahun ke‐2 198.734.235.000
Tahun ke‐3 198.734.235.000
Tahun ke‐4 198.734.235.000
Tahun ke‐5 $ 131,951,235,000
Internal Rate of
0.72 > 0.12
Return (IRR) %
15%
-5000000
8500000
10000000
15000000
$17,230,856.09
Investasi Tingkat bunga
$ (200,711,020,000) 13.00%
$ (1,976,785,000)
$ 196,757,450,000
$ 395,491,685,000
$ 594,225,920,000
$ 726,177,155,000
Penilaian
Project is feasible
Project is feasible
Proyek is feasible
86%
$426,436,153,608.68
penurunan 5% 588145 600000
kenaikan 5% 650055 600000
30955 440000
619100 440000
$ 106,481,020,000 cost
$ 13.00 15400373750
$ 352,887,000,000
$ 390,033,000,000
$ 258,783,800,000
$ 286,024,200,000
77% TURUN
$363,328,819,699.88
94% NAIK
$489,543,487,517.47
$ 200,204,858,750.00
Aliran kas bersih Sisa Investasi
Investasi
awal -109,983,842,800.00
Payback
Period (PP) 1.39 ˂ 14.00
Tahun
Net
Present 367,608,678,802.55 > 0.00
Value
(NPV) Rp,‐
Internal
Rate of
Return 0.72 > 0.12
(IRR) %
Tingkat
bunga
15.00%
71%
$1,457,901,110,024.02
Penila
ian
Project is
feasible
Project is
feasible
Proyek is
feasible