Future Value (F)

No Tahun (Year)
Cost Benefit Net Benefit
0 2011 2000 500 -1500
1 2012 1800 700 -1100
2 2013 1600 750 -850
3 2014 1400 800 -600
4 2015 1200 1000 -200
5 2016 1000 3000 2000
6 2017 900 5000 4100
7 2018 950 8000 7050
8 2019 800 10000 9200
9 2020 740 13000 12260
10 2021 700 15000 14300
11 2022 650 18000 17350
12 2023 600 20000 19400
13 2024 560 23000 22440
14 2025 520 25000 24480
15 2026 480 27000 26520
16 2027 400 29000 28600
17 2028 350 32000 31650
18 2029 300 34000 33700
19 2030 200 36000 35800
 Present Value (asumsi i = 12 %)
Discout Factor Cost Benefit Net Benefit
1 2000 500 -1500
0.869565217391304 1565.21739130435 608.695652173913 -956.521739130435
0.756143667296787 1209.82986767486 567.10775047259 -642.722117202269
0.657516232431988 920.522725404784 526.012985945591 -394.509739459193
0.571753245593033 686.10389471164 571.753245593033 -114.350649118607
0.49717673529829 497.17673529829 1491.53020589487 994.35347059658
0.432327595911556 389.094836320401 2161.63797955778 1772.54314323738
0.375937039923093 357.140187926938 3007.49631938474 2650.3561314578
0.326901773846168 261.521419076934 3269.01773846168 3007.49631938474
0.284262412040146 210.354184909708 3695.41135652189 3485.05717161219
0.247184706121866 173.029294285306 3707.77059182799 3534.74129754268
0.214943222714666 139.713094764533 3868.97800886399 3729.26491409945
0.186907150186666 112.144290112 3738.14300373332 3625.99871362132
0.162527956684057 91.0156557430722 3738.14300373332 3647.12734799025
0.141328657986137 73.4909021527912 3533.21644965342 3459.72554750063
0.122894485205336 58.9893528985615 3318.15110054408 3259.16174764552
0.106864769743771 42.7459078975083 3099.07832256935 3056.33241467185
0.092925886733714 32.5240603567998 2973.62837547884 2941.10431512204
0.080805118898882 24.2415356696645 2747.37404256197 2723.13250689231
0.070265320781636 14.0530641563272 2529.5515481389 2515.49848398257
8858.90840066446 49652.6976811113 40793.7892804468
 Future Value (F)
No Tahun (Year)
Cost Benefit Net Benefit
0 2011 3000 600 -2400
1 2012 2600 800 -1800
2 2013 2200 1000 -1200
3 2014 2000 3000 1000
4 2015 1750 5000 3250
5 2016 1500 8000 6500
6 2017 1300 13000 11700
7 2018 1200 15000 13800
8 2019 1000 18000 17000
9 2020 800 20000 19200
10 2021 650 22000 21350
11 2022 500 25000 24500
12 2023 450 27000 26550
13 2024 300 28000 27700
14 2025 270 30000 29730
15 2026 250 32000 31750
16 2027 200 32500 32300
17 2028 175 33500 33325
18 2029 150 35000 34850
19 2030 100 38000 37900
 Present Value (asumsi i = 12 %)
Discout Factor Cost Benefit Net Benefit
1 3000 600 -2400
0.869565217391304 2260.86956521739 695.652173913043 -1565.21739130435
0.756143667296787 1663.51606805293 756.143667296787 -907.372400756144
0.657516232431988 1315.03246486398 1972.54869729597 657.516232431988
0.571753245593033 1000.56817978781 2858.76622796517 1858.19804817736
0.49717673529829 745.765102947435 3977.41388238632 3231.64877943888
0.432327595911556 562.025874685023 5620.25874685023 5058.23287216521
0.375937039923093 451.124447907711 5639.05559884639 5187.93115093868
0.326901773846168 326.901773846168 5884.23192923102 5557.33015538485
0.284262412040146 227.409929632117 5685.24824080291 5457.8383111708
0.247184706121866 160.670058979213 5438.06353468105 5277.39347570184
0.214943222714666 107.471611357333 5373.58056786665 5266.10895650932
0.186907150186666 84.1082175839997 5046.49305503998 4962.38483745598
0.162527956684057 48.7583870052172 4550.78278715361 4502.02440014839
0.141328657986137 38.158737656257 4239.85973958411 4201.70100192785
0.122894485205336 30.7236213013341 3932.62352657077 3901.89990526943
0.106864769743771 21.3729539487542 3473.10501667255 3451.7320627238
0.092925886733714 16.2620301783999 3113.01720557941 3096.75517540101
0.080805118898882 12.1207678348322 2828.17916146085 2816.05839362602
0.070265320781636 7.02653207816362 2670.08218970217 2663.05565762401
12079.8863248641 74355.105948899 62275.2196240349