Tahun

B
0
1
2
3
4
5

Wd
We
rd
tax
rrf
rm
beta
CAPM
rd after tax
WACC

(1,000,000)
300,000
300,000
300,000
300,000
300,000
0.7
0.3
0.1
0.4
0.06
0.13
1.2
0.144
0.06
8.52%

cum
PV B
Cum PV B
(1,000,000)
(1,000,000.00)
(1,000,000.00)
(700,000)
276,446.74
(723,553.26)
(400,000)
254,742.66
(468,810.60)
(100,000)
234,742.59
(234,068.01)
200,000
216,312.75
(17,755.26)
500,000
199,329.85
181,574.59
PP
Discounted PP
NPV Manual
PV Cash Inflow
NPV Excell
IRR
Crossover Point
TV
MIRR Manual
MIRR Excell

3.33 years
4.09 years
181,574.59
1,181,574.59
181,574.59
15.24%
(1,778,320.63)
12.20%
12.20%

WACC

8.52%

-10000
5000
4000
3000
2000
1000