Discounted
C
B
7
8
Tahun
Capital
Cost
Benefit
DF 12%
K
6
0
1
2
3
4
5
6
7
8
9
10
0
0
0
0
0
0
0
0
0
0
0
1500
1500
300
200
100
100
100
100
100
100
100
0
0
800
750
650
650
600
600
600
600
600
1.000
0.893
0.797
0.712
0.636
0.567
0.507
0.452
0.404
0.361
0.322
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
1500
1339.29
239.16
142.36
63.55
56.74
50.66
45.23
40.39
36.06
32.20
0
0.00
637.76
533.84
413.09
368.83
303.98
271.41
242.33
216.37
193.18
-1500.00
-1339.29
398.60
391.48
349.53
312.08
253.32
226.17
201.94
180.31
160.99
Total
4200
5850
0.00
3545.64 3180.77
-364.87
A
-1473.54
0.6094
0.6963
-8.65%
0.6963
NB
9
Kriteria Investasi
NPV
Net B/C
Gross B/C
IRR
PR
DF 15%
NB
Disc NB
DF 16%
10
11
12
13
1.000
0.870
0.756
0.658
0.572
0.497
0.432
0.376
0.327
0.284
0.247
0
0
0
0
0
0
0
0
0
0
0
-1500.00
-1304.35
378.07
361.63
314.46
273.45
216.16
187.97
163.45
142.13
123.59
1.000
0.862
0.743
0.641
0.552
0.476
0.410
0.354
0.305
0.263
0.227
0
0
0
0
0
0
0
0
0
0
0
-1500.00
-1293.10
371.58
352.36
303.76
261.86
205.22
176.91
152.51
131.48
113.34
-643.42
-724.07
B
-364.87
0.8715
0.8971
7.02%
0.8971
2474.42
-2839.29
-0.871494
NB
Disc NB
14
NetB / C
N B ()
i 1
n
N B ( )
i 1
NetB / C
IRR i1
115,51
1,34
85,91
NPV1
i2 i1
( NPV1 NPV2 )
IRR 15%
643,42
16% 15%
(643,42 (742))
0.0702
etB / C
N B ()
i 1
n
N B ( )
i 1
etB / C
115,51
1,34
85,91
NPV1
i2 i1
NPV1 NPV2 )
643,42
16% 15% 15,58%
(643,42 (742))
PERUSAHAAN A
Discounted
C
B
7
8
Tahun
Capital
Cost
Benefit
DF 12%
K
6
0
1
2
3
4
5
6
7
8
9
10
0
0
0
0
0
0
0
0
0
0
0
1750
1850
1025
250
140
140
140
140
140
140
140
0
500
0
750
750
750
750
725
725
725
725
1.000
0.893
0.797
0.712
0.636
0.567
0.507
0.452
0.404
0.361
0.322
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
1750
1651.79
817.12
177.95
88.97
79.44
70.93
63.33
56.54
50.49
45.08
Total
5855
6400
0.00
0
446.43
0.00
533.84
476.64
425.57
379.97
327.95
292.82
261.44
233.43
-1473.54
NPV
Net B/C
Gross B/C
IRR
PR
NB
9
-1750.00
-1205.36
-817.12
355.89
387.67
346.13
309.04
264.62
236.27
210.96
188.35
DF 15%
NB
Disc NB
DF 16%
10
11
12
13
1.000
0.870
0.756
0.658
0.572
0.497
0.432
0.376
0.327
0.284
0.247
0
0
0
0
0
0
0
0
0
0
0
-1750.00
-1173.91
-775.05
328.76
348.77
303.28
263.72
219.92
191.24
166.29
144.60
1.000
0.862
0.743
0.641
0.552
0.476
0.410
0.354
0.305
0.263
0.227
0
0
0
0
0
0
0
0
0
0
0
-1750.00
-1163.79
-761.74
320.33
336.90
290.43
250.37
206.99
178.44
153.83
132.61
-1732.38
5.83
-1805.64
-1473.54
0.6094
0.6963
-8.65%
0.6963
NB
Disc NB
14
IRR i1
2298.94
-3772.48
-0.609397
NPV1
i2 i1
( NPV1 NPV2 )
IRR15%
1732,38
16% 15
(1732,38 (1805,64))
-0.0865
NPV1
i2 i1
NPV1 NPV2 )
1732,38
16% 15% 8,6455%
(1732,38 (1805,64))
Discounted
C
B
7
8
Tahun
Capital
Cost
Benefit
DF 10%
K
6
0
1
2
3
4
5
6
7
8
9
10
65
25
10
0
0
0
0
0
0
0
0
0
2
5
7
8
10
11
12
15
20
25
0
4
15
22
28
40
46
50
50
45
40
1.000
0.909
0.826
0.751
0.683
0.621
0.564
0.513
0.467
0.424
0.386
65.00
22.73
8.26
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0
1.82
4.13
5.26
5.46
6.21
6.21
6.16
7.00
8.48
9.64
0
3.64
12.40
16.53
19.12
24.84
25.97
25.66
23.33
19.08
15.42
-65.00
-20.91
0.00
11.27
13.66
18.63
19.76
19.50
16.33
10.60
5.78
Total
100
115
340
95.99
60.37
185.98
29.62
NB
9
DF 15%
NB
Disc NB
DF 16%
NB
Disc NB
10
11
12
13
1.000
0.870
0.756
0.658
0.572
0.497
0.432
0.376
0.327
0.284
0.247
-65
-23
0
15
20
30
35
38
35
25
15
-65.00
-20.00
0.00
9.86
11.44
14.92
15.13
14.29
11.44
7.11
3.71
1.000
0.862
0.743
0.641
0.552
0.476
0.410
0.354
0.305
0.263
0.227
-65
-23
0
15
20
30
35
38
35
25
15
-65.00
-19.83
0.00
9.61
11.05
14.28
14.37
13.45
10.68
6.57
3.40
125
2.89
125
-1.43
14
185.93
60.35
95.99
156.34