METODE PP

harga tetap
bunga 12%

tahun Cost Benefit Kom. Cost Kom. Benefit

0 Rp 532.000.000 Rp - Rp 532.000.000 Rp -
1 Rp 55.714.286 Rp 133.928.571 Rp 587.714.286 Rp 133.928.571
2 Rp 49.744.898 Rp 119.579.082 Rp 637.459.184 Rp 253.507.653
3 Rp 44.415.087 Rp 106.767.037 Rp 681.874.271 Rp 360.274.690
4 Rp 39.656.328 Rp 95.327.712 Rp 721.530.599 Rp 455.602.402
5 Rp 35.407.436 Rp 85.114.028 Rp 756.938.035 Rp 540.716.430
6 Rp 46.812.716 Rp 75.994.668 Rp 803.750.751 Rp 616.711.099
7 Rp 28.226.591 Rp 67.852.382 Rp 831.977.342 Rp 684.563.481
8 Rp 25.202.313 Rp 60.582.484 Rp 857.179.655 Rp 745.145.965
9 Rp 22.502.066 Rp 54.091.504 Rp 879.681.721 Rp 799.237.469
10 Rp 20.091.130 Rp 48.295.985 Rp 899.772.851 Rp 847.533.454
11 Rp 17.938.509 Rp 43.121.416 Rp 917.711.360 Rp 890.654.870
12 Rp 16.016.526 Rp 38.501.264 Rp 933.727.885 Rp 929.156.134
13 Rp 14.300.469 Rp 34.376.129 Rp 948.028.355 Rp 963.532.262
14 Rp 12.768.276 Rp 30.692.972 Rp 960.796.631 Rp 994.225.234
15 Rp 11.400.247 Rp 27.404.439 Rp 972.196.878 Rp 1.021.629.673

1,2E+09

1E+09

800000000

TAHUN
600000000
KOM COST
KOM. BENEFIT
400000000

200000000

0
0 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15

13 < 15 LAYAK
METODE PP
harga dinaikan 25%
bunga 2%

tahun Cost Benefit Kom. Cost Kom. Benefit

0 Rp 665.000.000 Rp - Rp 665.000.000 Rp -
1 Rp 76.470.588 Rp 183.823.529 Rp 741.470.588 Rp 183.823.529
2 Rp 74.971.165 Rp 180.219.146 Rp 816.441.753 Rp 364.042.676
3 Rp 73.501.142 Rp 176.685.438 Rp 889.942.895 Rp 540.728.114
4 Rp 72.059.943 Rp 173.221.017 Rp 962.002.838 Rp 713.949.131
5 Rp 70.647.003 Rp 169.824.527 Rp 1.032.649.842 Rp 883.773.658
6 Rp 102.560.695 Rp 166.494.634 Rp 1.135.210.536 Rp 1.050.268.292
7 Rp 67.903.694 Rp 163.230.033 Rp 1.203.114.230 Rp 1.213.498.325
8 Rp 66.572.249 Rp 160.029.445 Rp 1.269.686.479 Rp 1.373.527.770
9 Rp 65.266.911 Rp 156.891.612 Rp 1.334.953.390 Rp 1.530.419.382
10 Rp 63.987.167 Rp 153.815.306 Rp 1.398.940.557 Rp 1.684.234.689
11 Rp 62.732.517 Rp 150.799.320 Rp 1.461.673.074 Rp 1.835.034.009
12 Rp 61.502.468 Rp 147.842.470 Rp 1.523.175.542 Rp 1.982.876.479
13 Rp 60.296.537 Rp 144.943.598 Rp 1.583.472.079 Rp 2.127.820.077
14 Rp 59.114.252 Rp 142.101.567 Rp 1.642.586.331 Rp 2.269.921.644
15 Rp 57.955.149 Rp 139.315.262 Rp 1.700.541.480 Rp 2.409.236.906

Rp3.000.000.000

Rp2.500.000.000

Rp2.000.000.000

Rp1.500.000.000 kom. cost

kom. benefit

Rp1.000.000.000

Rp500.000.000

Rp-
1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16

7 < 15 LAYAK
 METODE PP
harga diturunkan 25%
bunga 22%
tahun Cost Benefit Kom. Cost Kom. Benefit
0 Rp 399.000.000 Rp - Rp 399.000.000 Rp -
1 Rp 38.360.656 Rp 92.213.115 Rp 437.360.656 Rp 92.213.115
2 Rp 31.443.160 Rp 75.584.520 Rp 468.803.816 Rp 167.797.635
3 Rp 25.773.082 Rp 61.954.525 Rp 494.576.899 Rp 229.752.160
4 Rp 21.125.477 Rp 50.782.397 Rp 515.702.376 Rp 280.534.557
5 Rp 17.315.965 Rp 41.624.916 Rp 533.018.341 Rp 322.159.473
6 Rp 21.017.171 Rp 34.118.784 Rp 554.035.511 Rp 356.278.257
7 Rp 11.633.946 Rp 27.966.216 Rp 565.669.457 Rp 384.244.473
8 Rp 9.536.021 Rp 22.923.128 Rp 575.205.479 Rp 407.167.601
9 Rp 7.816.411 Rp 18.789.449 Rp 583.021.889 Rp 425.957.050
10 Rp 6.406.894 Rp 15.401.188 Rp 589.428.783 Rp 441.358.237
11 Rp 5.251.553 Rp 12.623.924 Rp 594.680.336 Rp 453.982.162
12 Rp 4.304.551 Rp 10.347.479 Rp 598.984.887 Rp 464.329.641
13 Rp 3.528.321 Rp 8.481.540 Rp 602.513.208 Rp 472.811.181
14 Rp 2.892.066 Rp 6.952.082 Rp 605.405.274 Rp 479.763.263
15 Rp 2.370.546 Rp 5.698.428 Rp 607.775.820 Rp 485.461.691

Rp700.000.000

Rp600.000.000

Rp500.000.000

Rp400.000.000
com cost
Rp300.000.000 kom. benefit

Rp200.000.000

Rp100.000.000

Rp-
1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16

- > 15 TIDAK LAYAK