1 2 3

Rp 10,000,000 Rp 11,000,000 Rp 15,000,000

12% 11% 12%
0.892857142857 0.804375804376 0.718192682478
Rp 8,928,571 Rp 8,848,134 Rp 10,772,890
Rp 28,549,596
i0 Rp 25,000,000
NPV Rp 3,549,596
Layak
Tahun 10% 10%
0 -80000 1 $ -80,000.00
1 10000 0.909091 $ 9,090.91
2 25000 0.826446 $ 20,661.16
3 35000 0.751315 $ 26,296.02
4 30000 0.683013 $ 20,490.40
5 20000 0.620921 $ 12,418.43
NPV $ 8,956.91 Rp8,956.91
IRR 13.897%

Tahun 13%
0 -80000 1 $ -80,000.00
1 10000 0.884956 $ 8,849.56
2 25000 0.783147 $ 19,578.67
3 35000 0.69305 $ 24,256.76
4 30000 0.613319 $ 18,399.56
5 20000 0.54276 $ 10,855.20
NPV $ 1,939.74 Rp1,939.74
IRR 13.897%

12.47%