R Price Cost/lb Sales(lb) Cost R-C D R-C-D

-2 -0.3
-1 -10
0 -2
1 6 0.86 0.3 6.976744 2.093023 3.906977 1.818182 2.088795
2 6.5 0.87 0.31 7.471264 2.316092 4.183908 1.636364 2.547544
3 7 0.87 0.31 8.045977 2.494253 4.505747 1.454545 3.051202
4 8 0.88 0.33 9.090909 3 5 1.272727 3.727273
5 10 0.88 0.34 11.36364 3.863636 6.136364 1.090909 5.045455
6 10 0.88 0.35 11.36364 3.977273 6.022727 0.909091 5.113636
7 10 0.88 0.35 11.36364 3.977273 6.022727 0.727273 5.295455
8 9 0.9 0.36 10 3.6 5.4 0.545455 4.854545
9 7 0.87 0.36 8.045977 2.896552 4.103448 0.363636 3.739812
10 6 0.85 0.37 7.058824 2.611765 3.388235 0.181818 3.206417
10 10
by SOYD sum of year digit = jumlah umu

Cash Flow IRR yr10

0.295544 RUMUS :
TOTAL NPW TAHUN KE 1 SAMPAI
TAHUN KE N = MODAL AWAL

R Price Cost/lb Sales(lb) Cost R-C D R-C-D

-2 -0.3
-1 -10
0 -2
1 6 0.86 0.3 6.976744 2.093023 3.906977 1.818182 2.088795
2 6.5 0.87 0.31 7.471264 2.316092 4.183908 1.636364 2.547544
3 7 0.87 0.31 8.045977 2.494253 4.505747 1.454545 3.051202
4 8 0.88 0.33 9.090909 3 5 1.272727 3.727273
5 10 0.88 0.34 11.36364 3.863636 6.136364 1.090909 5.045455
6 10 0.88 0.35 11.36364 3.977273 6.022727 0.909091 5.113636
7 10 0.88 0.35 11.36364 3.977273 6.022727 0.727273 5.295455
8 9 0.9 0.36 10 3.6 5.4 0.545455 4.854545
9 7 0.87 0.36 8.045977 2.896552 4.103448 0.363636 3.739812
10 6 0.85 0.37 7.058824 2.611765 3.388235 0.181818 3.206417
10 10
by SOYD sum of year digit = jumlah umu

Cash Flow IRR yr10

0.270926 RUMUS :
TOTAL NPW TAHUN KE 1 SAMPAI
TAHUN KE N = MODAL AWAL
 Tax Due Net Prfit Inlet Cash Cash Bal : IRR i=0%
-0.3
-10.3
-12.3
0.208879 1.879915 3.698097 -8.6019027484 -6.63961 -6.63961
0.254754 2.29279 3.929154 -4.6727491434 -2.78399 -9.4236
0.30512 2.746082 4.200627 -0.4721221842 -0.21712 -9.64072
0.372727 3.354545 4.627273 4.1551505431 1.474951 -8.16576
0.504545 4.540909 5.631818 9.7869687249 2.681556 -5.48421
0.511364 4.602273 5.511364 15.2983323613 3.235419 -2.24879
0.529545 4.765909 5.493182 20.7915141795 3.394066 1.145276
0.485455 4.369091 4.914545 25.706059634 3.239048 4.384324
0.373981 3.365831 3.729467 29.4355267187 2.862869 7.247192
0.320642 2.885775 3.067594 32.5031203016 2.440071 9.687263
34.8031203016 2.612736 12.3
sum of year digit = jumlah umur = 10+9+8+7+6 . . . +1

W TAHUN KE 1 SAMPAI
E N = MODAL AWAL

Tax Due Net Prfit Inlet Cash Cash Bal : IRR i=0%
-0.3
-10.3
-12.3
0.208879 1.879915 3.698097 -8.6019027484 -6.76822 -6.76822
0.254754 2.29279 3.929154 -4.6727491434 -2.89289 -9.66111
0.30512 2.746082 4.200627 -0.4721221842 -0.22998 -9.89109
0.372727 3.354545 4.627273 4.1551505431 1.592597 -8.29849
0.504545 4.540909 5.631818 9.7869687249 2.95153 -5.34696
0.511364 4.602273 5.511364 15.2983323613 3.630136 -1.71683
0.529545 4.765909 5.493182 20.7915141795 3.881904 2.165077
0.485455 4.369091 4.914545 25.706059634 3.776365 5.941442
0.373981 3.365831 3.729467 29.4355267187 3.402437 9.343878
0.320642 2.885775 3.067594 32.5031203016 2.956127 12.30001

sum of year digit = jumlah umur = 10+9+8+7+6 . . . +1

W TAHUN KE 1 SAMPAI
E N = MODAL AWAL
DARI JURNAL thn 10 IRR DARI JURNAL thn 9 IRR

0 -3683 0 0 0.677869 0 -3683 0 0 0.671874

1 2499 2499 1489.389 1 2499 2499 1494.73
2 2499 2499 887.6667 2 2499 2499 894.0442
3 2499 2499 529.044 3 2499 2499 534.7556
4 2499 2499 315.307 4 2499 2499 319.854
5 2499 2499 187.9211 5 2499 2499 191.3146
6 2499 2499 111.9998 6 2499 2499 114.4312
7 2499 2499 66.75122 7 2499 2499 68.44486
8 2499 2499 39.78332 8 2499 2499 40.939
9 2499 2499 23.71062 9 2499 2499 24.48689
10 2499 2499 14.13138 10 2499 2499
10 3058.61 17.29588 3058.61
3683 3683

RUMUS :
TOTAL NPW TAHUN KE 1 SAMPAI
TAHUN KE N = MODAL AWAL

DARI JURNAL thn 10 IRR DARI JURNAL thn 9 IRR

0 -3683 0 0 0.674611 0 -3683 0 0 0.671874

1 2499 2499 1492.287 1 2499 2499 1494.73
2 2499 2499 891.1248 2 2499 2499 894.0442
3 2499 2499 532.1385 3 2499 2499 534.7556
4 2499 2499 317.7685 4 2499 2499 319.854
5 2499 2499 189.7566 5 2499 2499 191.3146
6 2499 2499 113.3139 6 2499 2499 114.4312
7 2499 2499 67.6658 7 2499 2499 68.44486
8 2499 2499 40.40689 8 2499 2499 40.939
9 2499 2499 24.12912 9 2499 2499 24.48689
10 2499 2499 14.40879 10 2499 2499
3683 3683

RUMUS :
TOTAL NPW TAHUN KE 1 SAMPAI
TAHUN KE N = MODAL AWAL
DARI JURNAL thn 8 IRR DARI JURNAL thn 7 IRR

0 -3683 0 0 0.667153 0 -3683 0 0 0.658897

1 2499 2499 1498.963 1 2499 2499 1506.422
2 2499 2499 899.1152 2 2499 2499 908.0864
3 2499 2499 539.3117 3 2499 2499 547.4035
4 2499 2499 323.4926 4 2499 2499 329.9803
5 2499 2499 194.039 5 2499 2499 198.9154
6 2499 2499 116.3894 6 2499 2499 119.9082
7 2499 2499 69.81327 7 2499 2499 72.28187
8 2499 2499 41.87574 8 2499 2499
9 2499 2499 9 2499 2499
10 2499 2499 10 2499 2499
3682.999 3682.998

RUMUS :
TOTAL NPW TAHUN KE 1 SAMPAI
TAHUN KE N = MODAL AWAL

DARI JURNAL thn 8 IRR DARI JURNAL thn 7 IRR

0 -3683 0 0 0.667153 0 -3683 0 0 0.671874

1 2499 2499 1498.963 1 2499 2499 1494.73
2 2499 2499 899.1152 2 2499 2499 894.0442
3 2499 2499 539.3117 3 2499 2499 534.7556
4 2499 2499 323.4926 4 2499 2499 319.854
5 2499 2499 194.039 5 2499 2499 191.3146
6 2499 2499 116.3894 6 2499 2499 114.4312
7 2499 2499 69.81327 7 2499 2499 68.44486
8 2499 2499 41.87574 8 2499 2499
9 2499 2499 9 2499 2499
10 2499 2499 10 2499 2499
3682.999 3617.574

RUMUS :
TOTAL NPW TAHUN KE 1 SAMPAI
TAHUN KE N = MODAL AWAL
 R Price Cost/lb Sales(lb) Cost R-C D R-C-D Tax Due
-2 -0.3
-1 -10
0 -2
1 6 0.86 0.3 6.976744 2.093023 3.906977 1.818182 2.088795 0.208879
2 6.5 0.87 0.31 7.471264 2.316092 4.183908 1.636364 2.547544 0.254754
3 7 0.87 0.31 8.045977 2.494253 4.505747 1.454545 3.051202 0.30512
4 8 0.88 0.33 9.090909 3 5 1.272727 3.727273 0.372727
5 10 0.88 0.34 11.36364 3.863636 6.136364 1.090909 5.045455 0.504545
6 10 0.88 0.35 11.36364 3.977273 6.022727 0.909091 5.113636 0.511364
7 10 0.88 0.35 11.36364 3.977273 6.022727 0.727273 5.295455 0.529545
8 9 0.9 0.36 10 3.6 5.4 0.545455 4.854545 0.485455
9 7 0.87 0.36 8.045977 2.896552 4.103448 0.363636 3.739812 0.373981
10 6 0.85 0.37 7.058824 2.611765 3.388235 0.181818 3.206417 0.320642
10 10
by SOYD sum of year digit = jumlah umur = 10+9+8

Cash Flow IRR yr10

0 0.242096
1
2
3
4
5
6
7
8
9
10 0
11
 Net Prfit Inlet Cash Cash Bal : IRR i=0%
-0.3
-10.3
-12.3
1.879915 3.698097 -8.6019 -6.92531 -6.92531
2.29279 3.929154 -4.67275 -3.02874 -9.95406
2.746082 4.200627 -0.47212 -0.24637 -10.2004
3.354545 4.627273 4.155151 1.745688 -8.45474
4.540909 5.631818 9.786969 3.310344 -5.1444
4.602273 5.511364 15.29833 4.165949 -0.97845
4.765909 5.493182 20.79151 4.55828 3.579832
4.369091 4.914545 25.70606 4.537277 8.11711
3.365831 3.729467 29.43553 4.182892 12.3
2.885775 3.067594 32.50312 3.71856
34.80312 3.205627
ear digit = jumlah umur = 10+9+8+7+6 . . . +1
 R Price Cost/lb Sales(lb) Cost R-C D R-C-D Tax Due
-2 -0.3
-1 -10
0 -2
1 6 0.86 0.3 6.976744 2.093023 3.906977 1.818182 2.088795 0.208879
2 6.5 0.87 0.31 7.471264 2.316092 4.183908 1.636364 2.547544 0.254754
3 7 0.87 0.31 8.045977 2.494253 4.505747 1.454545 3.051202 0.30512
4 8 0.88 0.33 9.090909 3 5 1.272727 3.727273 0.372727
5 10 0.88 0.34 11.36364 3.863636 6.136364 1.090909 5.045455 0.504545
6 10 0.88 0.35 11.36364 3.977273 6.022727 0.909091 5.113636 0.511364
7 10 0.88 0.35 11.36364 3.977273 6.022727 0.727273 5.295455 0.529545
8 9 0.9 0.36 10 3.6 5.4 0.545455 4.854545 0.485455
9 7 0.87 0.36 8.045977 2.896552 4.103448 0.363636 3.739812 0.373981
10 6 0.85 0.37 7.058824 2.611765 3.388235 0.181818 3.206417 0.320642
10 10
by SOYD sum of year digit = jumlah umur = 10+9+8

Cash Flow IRR yr10

0 0.198691
1
2
3
4
5
6
7
8
9
10 0
11
 Net Prfit Inlet Cash Cash Bal : IRR i=0%
-0.3
-10.3
-12.3
1.879915 3.698097 -8.6019 -7.17608 -7.17608
2.29279 3.929154 -4.67275 -3.25206 -10.4281
2.746082 4.200627 -0.47212 -0.27412 -10.7023
3.354545 4.627273 4.155151 2.012605 -8.68965
4.540909 5.631818 9.786969 3.954693 -4.73496
4.602273 5.511364 15.29833 5.157053 0.422095
4.765909 5.493182 20.79151 5.847047 6.269142
4.369091 4.914545 25.70606 6.030855 12.3
3.365831 3.729467 29.43553 5.761136
2.885775 3.067594 32.50312 5.307063
44.80312 6.102818
ear digit = jumlah umur = 10+9+8+7+6 . . . +1
 R Price Cost/lb Sales(lb) Cost R-C D R-C-D Tax Due
-2 -0.3
-1 -10
0 -2
1 6 0.86 0.3 6.976744 2.093023 3.906977 1.818182 2.088795 0.208879
2 6.5 0.87 0.31 7.471264 2.316092 4.183908 1.636364 2.547544 0.254754
3 7 0.87 0.31 8.045977 2.494253 4.505747 1.454545 3.051202 0.30512
4 8 0.88 0.33 9.090909 3 5 1.272727 3.727273 0.372727
5 10 0.88 0.34 11.36364 3.863636 6.136364 1.090909 5.045455 0.504545
6 10 0.88 0.35 11.36364 3.977273 6.022727 0.909091 5.113636 0.511364
7 10 0.88 0.35 11.36364 3.977273 6.022727 0.727273 5.295455 0.529545
8 9 0.9 0.36 10 3.6 5.4 0.545455 4.854545 0.485455
9 7 0.87 0.36 8.045977 2.896552 4.103448 0.363636 3.739812 0.373981
10 6 0.85 0.37 7.058824 2.611765 3.388235 0.181818 3.206417 0.320642
10 10
by SOYD sum of year digit = jumlah umur = 10+9+8

Cash Flow IRR yr10

0 0.131318
1
2
3
4
5
6
7
8
9
10 0
11
 Net Prfit Inlet Cash Cash Bal : IRR i=0%
-0.3
-10.3
-12.3
1.879915 3.698097 -8.6019 -7.60344 -7.60344
2.29279 3.929154 -4.67275 -3.65093 -11.2544
2.746082 4.200627 -0.47212 -0.32606 -11.5804
3.354545 4.627273 4.155151 2.536581 -9.04385
4.540909 5.631818 9.786969 5.281115 -3.76273
4.602273 5.511364 15.29833 7.296876 3.534142
4.765909 5.493182 20.79151 8.765859 12.3
4.369091 4.914545 25.70606 9.579864
3.365831 3.729467 29.43553 9.696414
2.885775 3.067594 32.50312 9.464112
44.80312 11.53131
ear digit = jumlah umur = 10+9+8+7+6 . . . +1
 R Price Cost/lb Sales(lb) Cost R-C D R-C-D Tax Due
-2 -0.3
-1 -10
0 -2
1 6 0.86 0.3 6.976744 2.093023 3.906977 1.818182 2.088795 0.208879
2 6.5 0.87 0.31 7.471264 2.316092 4.183908 1.636364 2.547544 0.254754
3 7 0.87 0.31 8.045977 2.494253 4.505747 1.454545 3.051202 0.30512
4 8 0.88 0.33 9.090909 3 5 1.272727 3.727273 0.372727
5 10 0.88 0.34 11.36364 3.863636 6.136364 1.090909 5.045455 0.504545
6 10 0.88 0.35 11.36364 3.977273 6.022727 0.909091 5.113636 0.511364
7 10 0.88 0.35 11.36364 3.977273 6.022727 0.727273 5.295455 0.529545
8 9 0.9 0.36 10 3.6 5.4 0.545455 4.854545 0.485455
9 7 0.87 0.36 8.045977 2.896552 4.103448 0.363636 3.739812 0.373981
10 6 0.85 0.37 7.058824 2.611765 3.388235 0.181818 3.206417 0.320642
10 10
by SOYD sum of year digit = jumlah umur = 10+9+8

Cash Flow IRR yr10

0 0.025244
1
2
3
4
5
6
7
8
9
10 0
11
 Net Prfit Inlet Cash Cash Bal : IRR i=0%
-0.3
-10.3
-12.3
1.879915 3.698097 -8.6019 -8.39011 -8.39011
2.29279 3.929154 -4.67275 -4.44548 -12.8356
2.746082 4.200627 -0.47212 -0.4381 -13.2737
3.354545 4.627273 4.155151 3.760786 -9.5129
4.540909 5.631818 9.786969 8.639985 -0.87291
4.602273 5.511364 15.29833 13.17291 12.3
4.765909 5.493182 20.79151 17.46211
4.369091 4.914545 25.70606 21.0581
3.365831 3.729467 29.43553 23.51952
2.885775 3.067594 32.50312 25.33113
44.80312 34.05735
ear digit = jumlah umur = 10+9+8+7+6 . . . +1
 R Price Cost/lb Sales(lb) Cost R-C D R-C-D Tax Due
-2 -0.3
-1 -10
0 -2
1 6 0.86 0.3 6.976744 2.093023 3.906977 1.818182 2.088795 0.208879
2 6.5 0.87 0.31 7.471264 2.316092 4.183908 1.636364 2.547544 0.254754
3 7 0.87 0.31 8.045977 2.494253 4.505747 1.454545 3.051202 0.30512
4 8 0.88 0.33 9.090909 3 5 1.272727 3.727273 0.372727
5 10 0.88 0.34 11.36364 3.863636 6.136364 1.090909 5.045455 0.504545
6 10 0.88 0.35 11.36364 3.977273 6.022727 0.909091 5.113636 0.511364
7 10 0.88 0.35 11.36364 3.977273 6.022727 0.727273 5.295455 0.529545
8 9 0.9 0.36 10 3.6 5.4 0.545455 4.854545 0.485455
9 7 0.87 0.36 8.045977 2.896552 4.103448 0.363636 3.739812 0.373981
10 6 0.85 0.37 7.058824 2.611765 3.388235 0.181818 3.206417 0.320642
10 10
by SOYD sum of year digit = jumlah umur = 10+9+8

Cash Flow IRR yr10

0 -0.1473
1
2
3
4
5
6
7
8
9
10 0
11
 Net Prfit Inlet Cash Cash Bal : IRR i=0%
-0.3
-10.3
-12.3
1.879915 3.698097 -8.6019 -10.0878 -10.0878
2.29279 3.929154 -4.67275 -6.42658 -16.5144
2.746082 4.200627 -0.47212 -0.76149 -17.2759
3.354545 4.627273 4.155151 7.859623 -9.41629
4.540909 5.631818 9.786969 21.71035 12.29406
4.602273 5.511364 15.29833 39.79848
4.765909 5.493182 20.79151 63.43257
4.369091 4.914545 25.70606 91.97407
3.365831 3.729467 29.43553 123.5109
2.885775 3.067594 32.50312 159.942
44.80312 258.5529
ear digit = jumlah umur = 10+9+8+7+6 . . . +1
 R Price Cost/lb Sales(lb) Cost R-C D R-C-D Tax Due
-2 -0.3
-1 -10
0 -2
1 6 0.86 0.3 6.976744 2.093023 3.906977 1.818182 2.088795 0.208879
2 6.5 0.87 0.31 7.471264 2.316092 4.183908 1.636364 2.547544 0.254754
3 7 0.87 0.31 8.045977 2.494253 4.505747 1.454545 3.051202 0.30512
4 8 0.88 0.33 9.090909 3 5 1.272727 3.727273 0.372727
5 10 0.88 0.34 11.36364 3.863636 6.136364 1.090909 5.045455 0.504545
6 10 0.88 0.35 11.36364 3.977273 6.022727 0.909091 5.113636 0.511364
7 10 0.88 0.35 11.36364 3.977273 6.022727 0.727273 5.295455 0.529545
8 9 0.9 0.36 10 3.6 5.4 0.545455 4.854545 0.485455
9 7 0.87 0.36 8.045977 2.896552 4.103448 0.363636 3.739812 0.373981
10 6 0.85 0.37 7.058824 2.611765 3.388235 0.181818 3.206417 0.320642
10 10
by SOYD sum of year digit = jumlah umur = 10+9+8

Cash Flow IRR yr10

0 -0.4535
1
2
3
4
5
6
7
8
9
10 0
11
 Net Prfit Inlet Cash Cash Bal : IRR i=0%
-0.3
-10.3
-12.3
1.879915 3.698097 -8.6019 -15.74 -15.74
2.29279 3.929154 -4.67275 -15.6456 -31.3856
2.746082 4.200627 -0.47212 -2.89257 -34.2782
3.354545 4.627273 4.155151 46.58285 12.3047
4.540909 5.631818 9.786969 200.7693
4.602273 5.511364 15.29833 574.2528
4.765909 5.493182 20.79151 1428.088
4.369091 4.914545 25.70606 3230.831
3.365831 3.729467 29.43553 6769.558
2.885775 3.067594 32.50312 13678.02
44.80312 34499.79
ear digit = jumlah umur = 10+9+8+7+6 . . . +1