KRITERIA INVESTASI

I.
TAHUN BENEFIT COST NET BENEFIT DF (12%) NPV (12%)
0 Rp - Rp (50,000.000) Rp 50,000.000 1.000 Rp 50,000.000
1 Rp - Rp 10,000.000 Rp (10,000.000) 0.893 Rp (8,930.000)
2 Rp 25,000.000 Rp 15,000.000 Rp 10,000.000 0.797 Rp 7,970.000
3 Rp 42,000.000 Rp 27,000.000 Rp 15,000.000 0.712 Rp 10,680.000
4 Rp 35,000.000 Rp 15,000.000 Rp 20,000.000 0.636 Rp 12,720.000
5 Rp 71,000.000 Rp 12,000.000 Rp 59,000.000 0.567 Rp 33,453.000
Rp 29,000.000 Rp 144,000.000 Rp 105,893.000

TAHUN BENEFIT COST NET BENEFIT DF (40%) NPV (40%)

0 Rp - Rp (50,000.000) Rp 50,000.000 1.000 Rp 50,000.000
1 Rp - Rp 10,000.000 Rp (10,000.000) 0.714 Rp (7,140.000)
2 Rp 25,000.000 Rp 15,000.000 Rp 10,000.000 0.510 Rp 5,100.000
3 Rp 42,000.000 Rp 27,000.000 Rp 15,000.000 0.364 Rp 5,460.000
4 Rp 35,000.000 Rp 15,000.000 Rp 20,000.000 0.260 Rp 5,200.000
5 Rp 71,000.000 Rp 12,000.000 Rp 59,000.000 0.186 Rp 10,974.000
Rp 29,000.000 Rp 144,000.000 Rp 69,594.000

TAHUN BENEFIT COST NET BENEFIT DF (90000%) NPV(90000%)

0 Rp - Rp (50,000.000) Rp 50,000.000 1.000 Rp 50,000.000
1 Rp - Rp 10,000.000 Rp (10,000.000) 0.001 Rp (11.099)
2 Rp 25,000.000 Rp 15,000.000 Rp 10,000.000 0.000 Rp 0.980
3 Rp 42,000.000 Rp 27,000.000 Rp 15,000.000 0.000 Rp 3.053
4 Rp 35,000.000 Rp 15,000.000 Rp 20,000.000 0.000 Rp 0.239
5 Rp 71,000.000 Rp 12,000.000 Rp 59,000.000 0.000 Rp 18.880
Rp 29,000.000 Rp 144,000.000 Rp 50,012.054

II.
TAHUN BENEFIT COST NET BENEFIT DF (12%) NPV (12%)
0 Rp - Rp (50,000.000) Rp (50,000.000) 1.000 Rp (50,000.000)
1 Rp - Rp 10,000.000 Rp (10,000.000) 0.893 Rp (8,930.000)
2 Rp 25,000.000 Rp 15,000.000 Rp 10,000.000 0.797 Rp 7,970.000
3 Rp 42,000.000 Rp 27,000.000 Rp 15,000.000 0.712 Rp 10,680.000
4 Rp 35,000.000 Rp 15,000.000 Rp 20,000.000 0.636 Rp 12,720.000
5 Rp 71,000.000 Rp 12,000.000 Rp 59,000.000 0.567 Rp 33,453.000
Rp 29,000.000 Rp 44,000.000 Rp 5,893.000

TAHUN BENEFIT COST NET BENEFIT DF (90000%) NPV(90000%)

0 Rp - Rp (50,000.000) Rp (50,000.000) 1.000 Rp (50,000.000)
1 Rp - Rp 10,000.000 Rp (10,000.000) 0.870 Rp (8,695.652)
2 Rp 25,000.000 Rp 15,000.000 Rp 10,000.000 0.756 Rp 7,561.437
3 Rp 42,000.000 Rp 27,000.000 Rp 15,000.000 0.996 Rp 14,932.702
4 Rp 35,000.000 Rp 15,000.000 Rp 20,000.000 0.994 Rp 19,880.449
5 Rp 71,000.000 Rp 12,000.000 Rp 59,000.000 0.993 Rp 58,559.484
Rp 29,000.000 Rp 44,000.000 Rp 42,238.419
PV B (12%) PV C (12%)
Rp - Rp 50,000.000
Rp - Rp 8,930.000
Rp 19,925.000 Rp 11,955.000
Rp 29,904.000 Rp 19,224.000
Rp 22,260.000 Rp 9,540.000
Rp 40,257.000 Rp 6,804.000
Rp 112,346.000 Rp 106,453.000

PV B (40%) PV C (40%)
Rp - Rp 50,000.000
Rp - Rp 7,140.000
Rp 12,750.000 Rp 7,650.000
Rp 15,288.000 Rp 9,828.000
Rp 9,100.000 Rp 3,900.000
Rp 13,206.000 Rp 2,232.000
Rp 50,344.000 Rp 80,750.000

PV B (90000%) PV C (90000%)
Rp - Rp 50,000.000
Rp - Rp 11.099
Rp 2.451 Rp 1.470
Rp 8.549 Rp 5.496
Rp 0.419 Rp 0.180
Rp 22.720 Rp 3.840
Rp 34.139 Rp 50,022.084

PV B (12%) PV C (12%)
Rp - Rp 50,000.000
Rp - Rp 8,930.000
Rp 19,925.000 Rp 11,955.000
Rp 29,904.000 Rp 19,224.000
Rp 22,260.000 Rp 9,540.000
Rp 40,257.000 Rp 6,804.000
Rp 112,346.000 Rp 106,453.000

PV B (90000%) PV C (90000%)
Rp - Rp 50,000.000
Rp - Rp 8,695.652
Rp 18,903.592 Rp 11,342.155
Rp 41,811.566 Rp 26,878.864
Rp 34,790.785 Rp 14,910.336
Rp 70,469.888 Rp 11,910.404
Rp 165,975.830 Rp 123,737.411