Lampiran 6. Perhitungan NPV, BCR, IRR dan PPC sapi PO di Kab.

Sleman

Thn

Modal

Rutin

1

2

3

0

Benefit

Net
Benefit

4
180,000

12,519,306

DF (12%)

NPV (12%)

5

6

7

12,339,306

1.000

2,716,495

360,000
8,229,333

2,829,273
3
4

-2,356,495

129,194 2,716,495
2,829,273

5

360,000
8,229,333

2,829,273
6
7

129,194

0.797

0.636

19,686,111

(2,104,013)

3,831,971

0.467

3,038,927
(1,151,934)

0.386
3,064,139

0.452

(1,947,517)
3,688,314

(1,569,268)
0.507

5,270,866

0.683
0.564

0.567
5,400,060

2,829,273

(12,339,306)

4,304,895

-2,469,273

8,229,333

9

0.826

0.712
5,383,644

8

(12,339,306)

5,400,060
8,229,333

NPV
(21%)

1.000

0.893
1
2

DF
(21%)

2,081,957
0.319

2,670,385

0.263

1,679,460

996.468.676.00 5.259.19 tahun 53.630 (481.443 16.469) .28% Rp 5.716.495 12.2.172 5.534.616 7.35 20.466.503.996 4.777.192 21.534.969.577 1.694 BCR = IRR = NPV = PPC = 19.

Sign up to vote on this title
UsefulNot useful