Variable RC

Investment 2387000
Y1 0
Y2 30150000
Y3 67135000
Y4 60421500
Y5 54379350

Payback Period Y1
init 238700000
132445500
CC 238700000 106254500

Month 106254500 =
550106130

Day 2.318 =
atau

Payback Period 2 Tahun, 9 Bulan, 291 Hari

Average Annual Profit 5413834258 =

5

ROI 1082766851.6 =
238700000

NPV Year
1 132445500
2 550106130
3 1080005763
4 1610430265
5 2279546600
Interest 30% PVCF
 INV

NPV

NPV Year
1 132445500
2 550106130
3 1080005763
4 1610430265
5 2279546600
Interest: 20% PVCF
INV
NPV

IRR 30 -
CS SE WE
238700000 Outflow Inflow
219682500 297648000 54480000 219682500 352128000
241650750 761978880 59928000 271800750 821906880
265815825 1347035788 65920800 332950825 1412956588
292397408 1890736293 72512880 352818908 1963249173
321637148 2575798930 79764168 376016498 2655563098

Y2 Y3 Y4 Y5

550106130 1080005763 1610430265 2279546600

443851630 1523857393 3134287658 5413834258

2.318 Bulan

69.53 Hari
291 Hari

1082766851.6

454%

PV
101881154
325506586
491582050
563856400
613948176
2096774365
 238700000

1858074365

PV
110371250
382018145.833333
625003335.069445
776634965.760031
916098652.906379
2810126349.56919
238700000
2571426349.56919

78.1412713324505 = -48.14 %
Cash Flow
132445500
550106130
1080005763
1610430265
2279546600
5652534258