Pembayaran Kontrak 1

PV Factor
Tahun Cash Flow PV Cash Flow
(7%)
1 Rp 5,000,000.00 1.07 Rp 4,672,897.20
2 Rp 5,000,000.00 1.14 Rp 4,367,193.64
3 Rp 5,000,000.00 1.23 Rp 4,081,489.38
Rp 13,121,580.22

Pembayaran Kontrak 2
PV Factor
Tahun Cash Flow PV Cash Flow
(7%)
1 Rp 4,000,000.00 1.07 Rp 3,738,317.76
2 Rp 5,000,000.00 1.14 Rp 4,367,193.64
3 Rp 6,000,000.00 1.23 Rp 4,897,787.26
Rp 13,003,298.66

Pembayaran Kontrak 3
PV Factor
Tahun Cash Flow PV Cash Flow
(7%)
1 Rp 7,000,000.00 1.07 Rp 6,542,056.07
2 Rp 4,000,000.00 1.14 Rp 3,493,754.91
3 Rp 3,500,000.00 1.23 Rp 2,857,042.57
Rp 12,892,853.56

Tahun Keuntungan Rate PV

1 Rp 15,000,000.00 1.10 Rp 13,636,363.64
2 Rp 15,000,000.00 1.21 Rp 12,396,694.21
3 Rp 15,000,000.00 1.33 Rp 11,269,722.01
4 Rp 20,000,000.00 1.46 Rp 13,660,269.11
5 Rp 20,000,000.00 1.61 Rp 12,418,426.46
6 Rp 20,000,000.00 1.77 Rp 11,289,478.60
7 Rp 20,000,000.00 1.95 Rp 10,263,162.36
8 Rp 20,000,000.00 2.14 Rp 9,330,147.60
9 Rp 20,000,000.00 2.36 Rp 8,481,952.37
10 Rp 20,000,000.00 2.59 Rp 7,710,865.79
11 Rp 20,000,000.00 2.85 Rp 7,009,877.99
Total Rp 117,466,960.15

Kontrak Total NPV (juta) IRR PI (perkiraan)

1 Rp 10,125,178.66 9% 2.53
2 Rp 9,789,631.86 9% 2.49
3 Rp 10,187,828.70 9% 2.58

Kontrak Total NPV (juta) IRR PI (Perkiraan)

1 Rp 13,121,580.22 7% 1.14
2 Rp 13,003,298.66 7% 1.15
3 Rp 12,892,853.56 7% 1.16