- 1

beli alat 50,000,000

manfaat alat 20,000,000

payback 30,000,000

PV 50,000,000 19,047,619.05
discounted payback 30,952,381

NPV < 0
IRR < MARR

NPV, dengan bunga = 10%, NPV = -262,960 4,464,961

IRR = dengan goal seek =

bunga = MARR 5%
 2 3 4 5 6

20,000,000 20,000,000

10,000,000 50%

18,140,589.57 17,276,751.97
12,811,791 - 4,464,961