Synthetic Resin Synthetic Resin

PVIF
Tahun Cash Flows Present Value PVIF NPV Th
(10%)

0 Rp. -1000 1,000 Rp. -1000 0% 1600 0

1 350 0,909 318 10% 903 1

2 400 0,826 330 25% 288 2
3 500 0,751 376 30% 150 3
4 650 0,683 444 50% -220 4
5 700 0,621 435 60% -337 5
NPV 903 70% -427
IRR
Epoxy Resin Epoxy Resin IRR
PVIF
Tahun Cash Flows Present Value PVIF NPV
(10%)
0 Rp. -800 1,000 Rp. -800 0% 900

1 600 0,909 545 10% 562 Th

2 400 0,826 330 25% 237 0

3 300 0,751 225 30% 159 1
4 200 0,683 137 50% -67 2
5 200 0,621 124 60% -146 3
NPV 562 70% -210 4
5
 Synthetic Resin
PVIF Present Cumulative Present Cumulativ
Cash Flows PVIF (37%)
(10%) Value PV Value e PV

-1000 1.000 -1000 -1000 1.000 -1,000 -1,000

350 0.909 318 -682 0.730 255 -745

400 0.826 331 -351 0.533 213 -531
500 0.751 376 24 0.389 194 -337
650 0.683 444 468 0.284 185 -152
700 0.621 435 903 0.207 145 -7

37% 0
43%

Epoxy Resin
PVIF Present Cumulative Present Cumulativ
Cash Flows PVIF (43%)
(10%) Value PV Value e PV
-800 1.000 -800 -800 1.000 -800 -800
600 0.909 545 -255 0.699 420 -380
400 0.826 331 76 0.489 196 -185
300 0.751 225 301 0.342 103 -82
200 0.683 137 438 0.239 48 -34
200 0.621 124 562 0.167 33 -1