tahun cost benefit net benefit akumulatif DF NBDF

10% 19% 10% 19%

0 61.75 0 -61.75 -61.75 1.000 1.000 -61.750 -61.75
1 25.65 4 -21.65 -83.4 0.909 0.840 -19.682 -18.193277
2 14.25 15 0.75 -82.65 0.826 0.706 0.620 0.52962361
3 6.65 22 15.35 -67.3 0.751 0.593 11.533 9.10893275
4 7.6 28 20.4 -46.9 0.683 0.499 13.933 10.1728425
5 9.5 40 30.5 -16.4 0.621 0.419 18.938 12.7810058
6 10.45 46 35.55 19.15 0.564 0.352 20.067 12.5186598
7 11.4 50 38.6 57.75 0.513 0.296 19.808 11.4224318
8 14.25 50 35.75 93.5 0.467 0.249 16.678 8.88997122
9 19 45 26 119.5 0.424 0.209 11.027 5.43313749
10 23.75 40 16.25 135.75 0.386 0.176 6.265 2.8535386

65 61.75
27 25.65
15 14.25
7 6.65
8 7.6
10 9.5
11 10.45
12 11.4
15 14.25
20 19
25 23.75
 NPV Net B/C Ratio IRR
10% 19% 10% 15%
-61.750 -61.75
-81.432 -79.943277
-80.812 -79.413654
-69.279 -70.304721
-55.346 -60.131878
-36.408 -47.350873
-16.341 -34.832213
3.467 -23.409781
20.145 -14.51981 0.417
31.171 -9.0866723 17%
37.436 -6.2331337 1.460 0.922