Investor (asumsi interest rate 12%/year)

Pengeluaran Tahun
Penerimaan Tahun ke-
Lahan 40,000,000,000.00 0 0
Bangunan 185,000,000,000.00 1-2 1
Cost of money 15,000,000,000.00 1-3 2
Total 240,000,000,000.00 3

Penerimaan
DP Pembelian 40,000,000,000.00 1-2 0
Hasil Penjualan apartemen 260,000,000,000.00 3-6 1
Hasil Penjualan area komersial 15,000,000,000.00 3-6 2
315,000,000,000.00 3
4
5
6
 PV

40,000,000,000.00 40,000,000,000.00 40,000,000,000.00

92,500,000,000.00 5,000,000,000.00 97,500,000,000.00 87,053,571,428.57
92,500,000,000.00 5,000,000,000.00 97,500,000,000.00 77,726,403,061.22
5,000,000,000.00 5,000,000,000.00 3,558,901,239.07
40,000,000,000.00 185,000,000,000.00 15,000,000,000.00 240,000,000,000.00 208,338,875,728.86
(cross check)

20,000,000,000.00 20,000,000,000.00 17,857,142,857.14

20,000,000,000.00 20,000,000,000.00 15,943,877,551.02
65,000,000,000.00 3,750,000,000.00 68,750,000,000.00 48,934,892,037.17
65,000,000,000.00 3,750,000,000.00 68,750,000,000.00 43,691,867,890.33
65,000,000,000.00 3,750,000,000.00 68,750,000,000.00 39,010,596,330.65
65,000,000,000.00 3,750,000,000.00 68,750,000,000.00 34,830,889,580.94
40,000,000,000.00 260,000,000,000.00 7,500,000,000.00 315,000,000,000.00 200,269,266,247.26
(cross check)

memberikan kesimpulan NPV (8,069,609,481.60)

memperlihatkan investasi tidak menguntungkan