1 10000 10000 0
2 8000 8000 0
3 4000 4000 7000
4 5000 5000 10000
5 5000 5000 12000
6 5500 5500 15000
7 6000 6000 20000
8 6000 6000 30000
9 6000 6000 25000
10 6000 6000 28000
43500
18000
35
36
cum cost
t p-1 = 7
total cost 31419.0259477187
b 21877.5046985759
pvb 7076.5905977141
df1 npv1 df2 npv2 todf kdf (Pvi) jumlah cost (cumTotal cost
0.7407407 -7407.41 0.735294 -7352.94 0 8620.6896552 17241.37931034 17241.37931034
0.5486968 -4389.57 0.540657 -4325.26 0 5945.3032105 29131.98573127 11890.60642093
0.4064421 1219.326 0.397542 1192.627 2562.631 0 31694.61642544 2562.630694165
0.3010682 1505.341 0.29231 1461.552 2761.455 0 34456.07191484 2761.455489402
0.2230135 1561.095 0.214934 1504.539 2380.565 0 36836.63699191 2380.565077071
0.1651952 1569.354 0.15804 1501.378 2257.432 0 39094.06939258 2257.432400671
0.1223668 1713.135 0.116206 1626.881 2122.977 0 41217.0465719 2122.977179314
0.0906421 2175.41 0.085445 2050.69 1830.153 0 43047.19931268 1830.152740788
0.0671423 1275.703 0.062828 1193.723 1577.718 0 44624.91719267 1577.71787999
0.049735 1094.17 0.046197 1016.327 1360.102 0 45985.01881335 1360.101620681
316.553 -130.484 16853.03 14565.992866 363328.941657
1.35
1.36
T p-1 = 4
total investami
14565.993
b 10007.51
pvb 5522.911
cum benefit
0
0
4484.6037147895
10007.5146935942
15720.8708785646
21877.5046985759
28954.0952962899
38104.8590002305
44678.6835001879
51025.8243966984
214853.956178931