# Perhitungan NPV dg R=15% YearCashflow(1+R)^tCF/(1+R)^tcummulative 0-85000-85,000.00 1150001.1513,043.48-71,956.52 2250001.322518,903.59-53,052.93.

## Presentation on theme: "Perhitungan NPV dg R=15% YearCashflow(1+R)^tCF/(1+R)^tcummulative 0-85000-85,000.00 1150001.1513,043.48-71,956.52 2250001.322518,903.59-53,052.93."— Presentation transcript:

Perhitungan NPV dg R=15% YearCashflow(1+R)^tCF/(1+R)^tcummulative 0-85000-85,000.00 1150001.1513,043.48-71,956.52 2250001.322518,903.59-53,052.93 3350001.52087523,013.07-30,039.86 4450001.7490062525,728.90-4,310.97 5450002.0113571922,372.9518,061.99 6350002.3130607715,131.4733,193.45

R=20% YearCashflow(1+R)^tCF/(1+R)^tcummulative 0-85000-85,000.00 1150001.212,500.00-72,500.00 2250001.4417,361.11-55,138.89 3350001.72820,254.63-34,884.26 4450002.073621,701.39-13,182.87 5450002.4883218,084.494,901.62 6350002.98598411,721.4316,623.05 R=26.4 % YearCashflow(1+R)^tCF/(1+R)^tcummulative 0-85000-85,000.00 1150001.26411,867.09-73,132.91 2250001.59769615,647.53-57,485.38 3350002.01948774417,331.13-40,154.25 4450002.55263250817,628.86-22,525.39 5450003.22652749113,946.88-8,578.51 6350004.0783307488,581.943.43