3.2.1.

Present Value
Cash flow dari kecil ke besar

Implementasi : A
Th
CI
1

2
0
1
6,000
2
7,000
3
8,000
4
9,000
5
10,000
6
11,000
7
12,000
8
13,000
9
14,000
10
15,000
Total
105,000
Kesimpulan :
- NPV
- B/C ratio

CO
3
10,000

10,000
37,092
4.709

DF
15%
5
1.000
0.870
0.756
0.658
0.572
0.497
0.432
0.376
0.327
0.284
0.247
0
Layak
Layak

PVCI

PVCO

NPV

6=2x5
5,217
5,293
5,260
5,146
4,972
4,756
4,511
4,250
3,980
3,708
47,092

7=3x5
10,000
10,000

8=6-7
(10,000)
5,217
5,293
5,260
5,146
4,972
4,756
4,511
4,250
3,980
3,708
37,092

3.2.2. Present Value

1.3 Cash flow dari besar ke kecil

Implementasi : B
Th
CI
1

2
0
1
15,000
2
14,000
3
13,000
4
12,000
5
11,000
6
10,000
7
9,000
8
8,000
9
7,000
10
6,000
Total
105,000
Kesimpulan :
- NPV
- B/C ratio

CO
3
10,000

10,000
48,302
5.830

DF
15%
5
1.000
0.870
0.756
0.658
0.572
0.497
0.432
0.376
0.327
0.284
0.247
0
Layak
Layak

PVCI

PVCO

NPV

6=2x5
13,043
10,586
8,548
6,861
5,469
4,323
3,383
2,615
1,990
1,483
58,302

7=3x5
10,000
10,000

8=6-7
(10,000)
13,043
10,586
8,548
6,861
5,469
4,323
3,383
2,615
1,990
1,483
48,302

3.2.3. Present Value

Cash flow konstan

Implementasi : C
Th
CI
1

0
1
10,500
2
10,500
3
10,500
4
10,500
5
10,500
6
10,500
7
10,500
8
10,500
9
10,500
10
10,500
Total
105,000
Kesimpulan :
- NPV
- B/C ratio

CO
3
10,000

10,000
42,697
5.270

DF
15%
5
1.000
0.870
0.756
0.658
0.572
0.497
0.432
0.376
0.327
0.284
0.247
0
Layak
Layak

PVCI

PVCO

NPV

6=2x5
9,130
7,940
6,904
6,003
5,220
4,539
3,947
3,432
2,985
2,595
52,697

7=3x5
10,000
10,000

8=6-7
(10,000)
9,130
7,940
6,904
6,003
5,220
4,539
3,947
3,432
2,985
2,595
42,697