Tahun

0
1
2
3
4
5

Cash Outflow
220
40
40
40
40
40
Jumlah

i=7%

PVC

1
0.934579439
0.873438728
0.816297877
0.762895212
0.712986179

220
37.3831775701
34.9375491309
32.6519150756
30.5158084819
28.5194471793
384.0078974379

Jumlah NPV Positif

NPV
IRR
GROSS B/C
NET B/C

Cash Inflow (Benefit)

PVB

NPV

I=17%

PVC

PVB

0
70
80
90
90
270

0
65.42056
69.8751
73.46681
68.66057
192.5063
469.9293

-220
28.0373832
34.9375491
40.8148938
38.1447606
163.986821
85.921408037

1
0.85470085
0.73051355
0.62437056
0.53365005
0.45611115

220
34.18803
29.22054
24.97482
21.346
18.24445

0
59.82906
58.44108
56.19335
48.0285
123.15

305.92140804
85.92141
16.735779%
1.2237490651
1.3905518547

NPV2
-220
25.64103
29.22054
31.21853
26.6825
104.9056
-2.331837

Tahun

Cash Outflow

i=8%

PVC

0
1
2
3
4
5

1000
400
400
400
400
400
Total

1
0.925926
0.857339
0.793832
0.73503
0.680583

1000
370.3703704
342.9355281
317.5328964
294.0119411
272.2332788
2597.084015

NPV Positif
NPV
IRR
GROSS B/C
NET B/C

Cash Inflow
(Benefit)
0
600
750
700
600
1000

PVB

NPV

i=17%

PVC

PVB

NPV2

0
555.5556
643.0041
555.6826
441.0179
680.5832
2875.843

-1000
185.1852
300.0686
238.1497
147.006
408.3499
278.7593

1
0.854701
0.730514
0.624371
0.53365
0.456111

1000
341.8803
292.2054
249.7482
213.46
182.4445

0
512.8205
547.8852
437.0594
320.19
456.1112

-1000
170.9402
255.6797
187.3112
106.73
273.6667
-5.672218

1278.759
3178796
16.8205%
1.1073355085
1.2787593334