PW of cost

TAhun ke0
1
2
3
4
5

PW cost

= 29990000 + 28630000 (P/A,5%,5)

= 29990000 + 28630000 (4.329)
= 29990000 + 123939270
= 153.929.270

Biaya

29990000
28630000
28630000
28630000
28630000
28630000

PW of benefit

Tahun

Tahun ke1
2
3
4
5

Keuntungan
23500000
29000000
29000000
29000000
29000000

PW of benefit = 23.500.000 (P/F,5%,1) + 29.000.000 (P/A,5%,4) (P/F,5%,1)

= 23.500.000 (0.9524) + 29.000.000 (3.546) (0.9524)
= 22.381.400 + 97.939.102
= 120.320.502
Net Present Value = PW of
Rate of Return
Rata-rata keuntungan = (23500000+29000000+29000000+29000000+29000000) : 5
= 27900000
Faktor =

= 1.38

PW of benefit PW of cost = 0

=1

Payback Payment