DF 11% NPV (DF 11%)

1 5,000 400 5,400 10 150 1500 -3,900 0.9 -3510

2 2,000 400 2,400 10 150 1500 -900 0.81 -729
3 400 400 10 150 1500 1,100 0.73 803
4 500 500 10 250 2500 2,000 0.66 1320
5 500 500 10 250 2500 2,000 0.59 1180
6 500 500 10 250 2500 2,000 0.53 1060
7 700 700 10 300 3000 2,300 0.48 1104
8 700 700 10 300 3000 2,300 0.43 989
9 700 700 10 300 3000 2,300 0.39 897
10 700 700 10 300 3000 2,300 0.35 805
24000
2400

Payback Pariod investasi

rata-rata penerimaan
7,000
2,700
2.592593 tahun
3 tahun

NPV- -4239
NPV+ 8158
3919
NPV (DF 11%)