Nim 0

3
0
investasi Rp1,500,000,000
investasi Rp6,000,000
discount factor 5%
keuntungan /th Rp288,000,000
keuntungan 2029-2030 Rp30,000,000 no periode pengeluaran pendapatan
jumlah kamar kost 30 0 2020 Rp1,500,000,000
1 2021 Rp6,000,000 Rp288,000,000
2 2022 Rp6,000,000 Rp288,000,000
3 2023 Rp6,000,000 Rp288,000,000
4 2024 Rp6,000,000 Rp288,000,000
5 2025 Rp6,000,000 Rp288,000,000
6 2026 Rp6,000,000 Rp288,000,000
7 2027 Rp6,000,000 Rp288,000,000
8 2028 Rp6,000,000 Rp288,000,000
9 2029 Rp6,000,000 Rp30,000,000
10 2030 Rp6,000,000 Rp30,000,000
11 2031 Rp6,000,000 Rp288,000,000
12 2032 Rp6,000,000 Rp288,000,000
13 2033 Rp6,000,000 Rp288,000,000
14 2034 Rp6,000,000 Rp288,000,000
15 2035 Rp6,000,000 Rp288,000,000
nilai pv sblm pbp
nilai pv sblm bep
net cash flow faktor pengali PV total cost
-Rp1,500,000,000 1 -Rp1,500,000,000 Rp1,500,000,000
Rp282,000,000 0.9523809524 Rp268,571,429 Rp5,714,286
Rp282,000,000 0.9070294785 Rp255,782,313 Rp5,442,177
Rp282,000,000 0.8638375985 Rp243,602,203 Rp5,183,026
Rp282,000,000 0.8227024748 Rp232,002,098 Rp4,936,215
Rp282,000,000 0.7835261665 Rp220,954,379 Rp4,701,157
Rp282,000,000 0.7462153966 Rp210,432,742 Rp4,477,292
Rp282,000,000 0.7106813301 Rp200,412,135 Rp4,264,088
Rp282,000,000 0.676839362 Rp190,868,700 Rp4,061,036
Rp24,000,000 0.6446089162 Rp15,470,614 Rp3,867,653
Rp24,000,000 0.6139132535 Rp14,733,918 Rp3,683,480
Rp282,000,000 0.5846792891 Rp164,879,560 Rp3,508,076
Rp282,000,000 0.5568374182 Rp157,028,152 Rp3,341,025
Rp282,000,000 0.5303213506 Rp149,550,621 Rp3,181,928
Rp282,000,000 0.505067953 Rp142,429,163 Rp3,030,408
Rp282,000,000 0.4810170981 Rp135,646,822 Rp2,886,103
Rp1,431,345,163 total Rp2,602,364,847 Rp1,562,277,948
Rp1,431,345,163 NPV Rp1,102,364,847
IRR 15.17%
PBP 6.34
6 th 4 bulan
BEP 6.65
6 tahun 7 bulan