Scribd Logo
Upload

Welcome to Scribd!

  • Eko Jaya

    Uploaded by

    tomy antonio
    4 views1 page
    ekonomi teknik

    Original Title

    eko jaya

    Copyright

    © © All Rights Reserved

    Available Formats

    DOCX, PDF, TXT or read online from Scribd

    Did you find this document useful?

    Is this content inappropriate?

    Report this Document
    ekonomi teknik

    Copyright:

    © All Rights Reserved
    Download as DOCX, PDF, TXT or read online from Scribd
    Flag for inappropriate content
    4 views1 page

    Eko Jaya

    Uploaded by

    tomy antonio
    ekonomi teknik

    Copyright:

    © All Rights Reserved
    Download as DOCX, PDF, TXT or read online from Scribd
    Flag for inappropriate content
    of 1

    TOTAL Rp - Rp Rp Rp Rp Rp Rp

    PEMBIAY 59.437.00 11.021.00 10.821.00 11.021.00 10.821.00 11.021.00 10.821.00


    AAN 0,00 0,00 0,00 0,00 0,00 0,00 0,00
    Present Rp - Rp Rp Rp Rp Rp Rp
    Value ( 59.437.00 10.019.09 8.942.975 8.280.240 7.390.888 6.843.173 6.108.172
    PV ) 0,00 0,91 ,21 ,42 ,60 ,90 ,40
    Net
    Present Rp - Rp - Rp - Rp - Rp - Rp - Rp -
    Value ( 59.437.00 49.417.90 40.474.93 32.194.69 24.803.80 17.960.63 11.852.45
    NPV ) 0,00 9,09 3,88 3,46 4,86 0,96 8,56

    Bulan
    Cash Flow PV Balance PP (Bulan)
    ke-
    Rp - Rp - Rp -
    0
    59.437.000,00 59.437.000,00 59.437.000,00
    Rp Rp Rp -
    1
    11.021.000,00 10.019.090,91 48.416.000,00
    Rp Rp Rp -
    2
    10.821.000,00 8.942.975,21 37.595.000,00
    Rp Rp Rp -
    3
    11.021.000,00 8.280.240,42 26.574.000,00
    Rp Rp Rp -
    4
    10.821.000,00 7.390.888,60 15.753.000,00
    Rp Rp Rp -
    5 5,4372978
    11.021.000,00 6.843.173,90 4.732.000,00
    Rp Rp Rp
    6
    10.821.000,00 6.108.172,40 6.089.000,00
    Rp -
    11.852.458,56
    NPV
    Rp -
    11.852.458,56
    IRR 2,863713103%

    You might also like