Nama Biaya proyek manfaat proyek jumlah tenaga kerja B/C manfaat netto

a 3458 8755 1028 2.53 5297

b 2656 7654 1125 2.88 4998
c 2800 6842 985 2.44 4042
d 2390 5666 1097 2.37 3276
e 3599 7687 1381 2.14 4088
f 3378 7853 1292 2.32 4475
g 2879 6542 963 2.27 3663
h 2936 5820 1081 1.98 2884

Nama manfaat netto jumlah tenaga kerBiaya proyek

a 5297 1028 3458
b 4998 1125 2656
f 4475 1292 3378
e 4088 1381 3599
c 4042 985 2800
g 3663 963 2879
d 3276 1097 2390
h 2884 1081 2936

32723 8952 24096

26563 6774 18770

1230
 18500

1.13 pangkat 1 16371.68 16371.68

1.2769 pangkat 2 14488.21 14488.21
1.442897 pangkat 3 12821.43 12821.43

16371.68
14488.21
12821.43

43681.32 43681.32
-13018.68
0.770394
0.564474
Tahun Proceeds Discount Factor 21% Discount Factor 22% Discount Factor 23%
DF PV DF PV DF PV
1 18500 0.826 15281.00 0.820 15163.93 0.813 15040.65
2 18500 0.683 12635.50 0.672 12429.45 0.661 12228.17
3 18500 0.564 10434.00 0.551 10188.08 0.537 9941.60
38350.50 37781.47 37210.42
56700 56700 56700
-18349.50 -18918.53 -19489.58

569.03
569.03

Tingkat PV of PV of
NPV
Bunga Proceed Outlays
$37781,4
22% 7 $56700 -18918.53

$38350,5
21% 0 $56700 -18349.5

1% $569,03 569.03

-0.11247