Tabel 2.

Analisis Kelayakan Usaha Barkeri

Tahun Cost Benefit Net Benefit DF=15% PV Cost 15% PV Benefit 15% PV 15 % DF24% PV Cost 24% PV Benefit 24% PV 24 % DF=28%
1 2 3 4 1x4 2x4 3x4 5 1x5 2x5 3x5 6

1 7,950,000 0 -7,950,000 0.870 0.806 0.781

2 2,916,260 0 -2,916,260 0.756 0.650 0.610
3 2,654,350 0 -2,654,350 0.658 0.524 0.477
4 2,305,970 7,682,220 5,376,250 0.572 0.423 0.373
5 2,109,000 8,765,610 6,656,610 0.497 0.341 0.291
6 2,032,670 9,849,000 7,816,330 0.432 0.275 0.227
7 2,249,940 8,442,000 6,192,060 0.376 0.222 0.178
8 2,286,150 7,358,610 5,072,460 0.327 0.179 0.139
9 2,708,630 6,866,160 4,157,530 0.284 0.144 0.108
10 2,290,090 5,318,460 3,028,370 0.247 0.116 0.085

Jumlah

Hitung :
Gross B/C
Net B/C
NPV
IRR
PV Cost 28% PV Benefit 28% PV 28%
1x6 2x6 3x6