15%

tahun ke pemasukan pengeluaran profit pv

0 2000 -2000 ($2,000.00)
1 1200 500 700 $609.76
2 1200 500 700 $531.15
3 1800 500 1300 $859.25

14.804% $0.15

10%
tahun ke pemasukan pengeluaran profit pv
0 2500 -2500 ($2,500.00)
1 1000 400 600 $545.45
2 1000 600 400 $330.58
3 1000 400 600 $450.79
4 1000 600 400 $273.21
5 1000 400 600 $372.55
6 1700 400 1300 $733.82

12.434% $206.40
 12%
year cash flow
A B B-A NPV
0 -8000 -13000 -5000 (Rp5,000.00)
1 -3500 -1600 1900 Rp1,696.43
2 -3500 -1600 1900 Rp1,514.67
3 -3500 -1600 1900 Rp1,352.38
4 -3500 -1600 1900 Rp1,207.48
5 -3500 -12600 -9100 (Rp5,163.58)
6 -3500 -1600 1900 Rp962.60
7 -3500 -1600 1900 Rp859.46
8 -3500 -1600 1900 Rp767.38
9 -3500 -1600 1900 Rp685.16
10 -3500 400 3900 Rp1,255.70
Rp137.67
irr 12.65%
 10% 8%
year Cash Flow PW AW year cah flow AW
0 -4500 (Rp4,500.00) #NUM! 0 -23000 Rp4,002.34
1 -900 (Rp818.18) Rp900.00 1 -9350 Rp1,627.04
2 -900 (Rp743.80) Rp428.57 2 -11250 Rp1,957.67
3 -900 (Rp676.18) Rp271.90 3 -9350 Rp1,627.04
4 -900 (Rp614.71) Rp193.92 4 -11250 Rp1,957.67
5 -900 (Rp558.83) Rp147.42 5 -9350 Rp1,627.04
6 -900 (Rp508.03) Rp116.65 6 -11250 Rp1,957.67
7 -900 (Rp461.84) Rp94.86 7 -9350 Rp1,627.04
8 -700 (Rp326.56) Rp61.21 8 -6350 Rp1,104.99
(Rp9,208.13) Rp2,214.54 Rp17,488.48

year cah flow PW

0 Rp0.00
1 Rp0.00
2 -50 Rp41.32
3 -100 Rp75.13
4 -150 Rp102.45
5 -200 Rp124.18
6 -250 Rp141.12
Rp484.21
year cah flow AW year cah flow F
0 -100 Rp25.05 0 -50 Rp70.36
1 1 Rp0.00
2 2 -75 Rp95.72
3 3 Rp0.00
4 4 -90 Rp104.19
5 5 Rp0.00
6 Rp0.00
7 Rp0.00
Rp270.26