fci

land
wc

project life annual income annual production cost income before tax (gross profit)
0 7800 4155 3645
1 7800 4155 3645
2 7800 4155 3645
3 7800 4155 3645
4 7800 4155 3645
5 7800 4155 3645
6 7800 4155 3645
7 7800 4155 3645
8 7800 4155 3645
9 7800 4155 3645
10 7800 4155 3645
payback time(years)
return on investment (%)

income after tax 40%) net profit annual cash flow internal return rate (%) depresiasi
2187 2499 -3683 -32.13
2187 2499 2499 23.03
2187 2499 2499 46.11
2187 2499 2499 56.57
2187 2499 2499 61.73
2187 2499 2499 64.43
2187 2499 2499 65.9
2187 2499 2499 66.73
2187 2499 2499 67.2
2187 2499 2499 67.48
2187 2499 2499

D=p-f/n