600
menjadi Rp580
1. Biaya variabel
Present
Thn Disc.Factor 15%
Cash Flow (2) Value
(1) (3)
(4)=(2)x(3)
1 24040000 0.8696 20905184
2 24040000 0.7561 18176644
3 34840000 0.6575 22907300
4 34840000 0.5718 19921512
5 34840000 0.4972 17322448
Present Value Cash Flow 99233088
Present Value Terminal Cash Flow = 102juta x 0,4972
50714400
Total Present Value 149947488
Investasi Awal 145200000
Net Present Value (NPV) 4747488