year/project

0
1
2
3
WACC

L
-100
10
60
80
0.1

S
-100
70
50
20
0.1

L-S
0
-60
10
60

payback period

CUM L
-100
-90
-30
50

CUM S
-100
-30
20
40

2.375

1.6

PV L
(Rp100.00)
Rp9.09
Rp49.59
Rp60.11

discontinued pp
TOTAL COM PV INFLOW
NPV
TOTAL PV
NPV EXEL

Rp118.78
Rp18.78
Rp118.78
Rp18.78

Rp119.98
Rp19.98

IRR

18.13%

23.56%

CROSS OVER RATE

TERMIN VALUE (TV)
MIRR MANUAL
MIRR EXCEL

8.68%
(Rp158.10)
16.50%
16.50%

(Rp159.70)
16.89%
16.89%

PVS
COM L
COM S
(Rp100.00) (Rp100.00) (Rp100.00)
Rp63.64
(Rp90.91) (Rp36.36)
Rp41.32
(Rp41.32)
Rp4.96
Rp15.03
Rp18.78
Rp19.98

Rp2.69
Rp119.98
Rp19.98

Rp1.88