Penyusutan & PV of Proceed

Tahun Laba Setelah Pajak Proceed Faktor Diskonto (8%) Faktor Diskonto (15%)
Amortisasi (Faktor 1)
1 Rp210,514.68 - Rp210,514.68 0.926 Rp194,936.59 0.870
2 Rp2,363,231.97 - Rp2,363,231.97 0.857 Rp2,025,289.80 0.756
3 Rp3,194,555.31 - Rp3,194,555.31 0.794- Rp2,536,476.92 0.658
4 Rp6,033,190.37 - Rp6,033,190.37 0.735 Rp4,434,394.92 0.572
5 Rp7,254,929.79 - Rp7,254,929.79 0.681 Rp4,940,607.19 0.467
Total PV of Proceed Rp14,131,705.42
Total lnvesment Rp10,000,000.00
Net Present Value Rp4,131,705.42
 PV of Proceed
(Faktor 2)
Rp183,147.77
Rp1,786,603.37
Rp2,102,017.39
Rp3,450,984.89
Rp3,388,052.21
Rp10,910,805.63
Rp10,000,000.00
Rp910,805.63