Interest Tahun Ke-

15% 0 1 2 3
Penambangan 13500 22500 22500
Harga Jual $ 300 $ 345 $ 414
Pendapatan (+) $ 4,050,000 $ 7,762,500 $ 9,315,000
Biaya Operasi(-) $ 2,999,970 $ 5,399,946 $ 5,831,942
Salvage Value (+)
Reklamasi (-)
Beli Properti (-) $ -1,000,000
Beli Alat (-) $ -3,000,000
Biaya Development(-) $ -2,000,000 $ 1,500,000
Cashflow $ -3,000,000 $ -3,449,970 $ 2,362,554 $ 3,483,058
Npv $ 619,783.86
ROR 19.42%
PW $ -3,000,000.00 $ -2,999,974 $ 1,786,430 $ 2,290,167
PVR 0.2066
 4 1 2 3
22500 222.22 240.00 259.20
$ 455
$ 10,246,500
$ 6,298,497
$ 1,000,000
$ 500,000

$ 4,448,003

$ 2,543,160
 4
279.93