You are on page 1of 22

2%

i=2%
n
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41

F/Pi,n
1.020
1.040
1.061
1.082
1.104
1.126
1.149
1.172
1.195
1.219
1.243
1.268
1.294
1.319
1.346
1.373
1.400
1.428
1.457
1.486
1.516
1.546
1.577
1.608
1.641
1.673
1.707
1.741
1.776
1.811
1.848
1.885
1.922
1.961
2.000
2.040
2.081
2.122
2.165
2.208
2.252

P/F i,n
0.9804
0.9612
0.9423
0.9238
0.9057
0.8880
0.8706
0.8535
0.8368
0.8203
0.8043
0.7885
0.7730
0.7579
0.7430
0.7284
0.7142
0.7002
0.6864
0.6730
0.6598
0.6468
0.6342
0.6217
0.6095
0.5976
0.5859
0.5744
0.5631
0.5521
0.5412
0.5306
0.5202
0.5100
0.5000
0.4902
0.4806
0.4712
0.4619
0.4529
0.4440

F/A i,n
1.000
2.020
3.060
4.122
5.204
6.308
7.434
8.583
9.755
10.950
12.169
13.412
14.680
15.974
17.293
18.639
20.012
21.412
22.841
24.297
25.783
27.299
28.845
30.422
32.030
33.671
35.344
37.051
38.792
40.568
42.379
44.227
46.112
48.034
49.994
51.994
54.034
56.115
58.237
60.402
62.610

A/F i,n
1.0000
0.4950
0.3268
0.2426
0.1922
0.1585
0.1345
0.1165
0.1025
0.0913
0.0822
0.0746
0.0681
0.0626
0.0578
0.0537
0.0500
0.0467
0.0438
0.0412
0.0388
0.0366
0.0347
0.0329
0.0312
0.0297
0.0283
0.0270
0.0258
0.0246
0.0236
0.0226
0.0217
0.0208
0.0200
0.0192
0.0185
0.0178
0.0172
0.0166
0.0160

P/A i,n
0.9804
1.9416
2.8839
3.8077
4.7135
5.6014
6.4720
7.3255
8.1622
8.9826
9.7868
10.5753
11.3484
12.1062
12.8493
13.5777
14.2919
14.9920
15.6785
16.3514
17.0112
17.6580
18.2922
18.9139
19.5235
20.1210
20.7069
21.2813
21.8444
22.3965
22.9377
23.4683
23.9886
24.4986
24.9986
25.4888
25.9695
26.4406
26.9026
27.3555
27.7995

A/P I,n
1.0200
0.5150
0.3468
0.2626
0.2122
0.1785
0.1545
0.1365
0.1225
0.1113
0.1022
0.0946
0.0881
0.0826
0.0778
0.0737
0.0700
0.0667
0.0638
0.0612
0.0588
0.0566
0.0547
0.0529
0.0512
0.0497
0.0483
0.0470
0.0458
0.0446
0.0436
0.0426
0.0417
0.0408
0.0400
0.0392
0.0385
0.0378
0.0372
0.0366
0.0360

42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60

2.297
2.343
2.390
2.438
2.487
2.536
2.587
2.639
2.692
2.745
2.800
2.856
2.913
2.972
3.031
3.092
3.154
3.217
3.281

0.4353
0.4268
0.4184
0.4102
0.4022
0.3943
0.3865
0.3790
0.3715
0.3642
0.3571
0.3501
0.3432
0.3365
0.3299
0.3234
0.3171
0.3109
0.3048

64.862
67.159
69.503
71.893
74.331
76.817
79.354
81.941
84.579
87.271
90.016
92.817
95.673
98.587
101.558
104.589
107.681
110.835
114.052

0.0154
0.0149
0.0144
0.0139
0.0135
0.0130
0.0126
0.0122
0.0118
0.0115
0.0111
0.0108
0.0105
0.0101
0.0098
0.0096
0.0093
0.0090
0.0088

28.2348
28.6616
29.0800
29.4902
29.8923
30.2866
30.6731
31.0521
31.4236
31.7878
32.1449
32.4950
32.8383
33.1748
33.5047
33.8281
34.1452
34.4561
34.7609

0.0354
0.0349
0.0344
0.0339
0.0335
0.0330
0.0326
0.0322
0.0318
0.0315
0.0311
0.0308
0.0305
0.0301
0.0298
0.0296
0.0293
0.0290
0.0288

687 138.626 843.737 28.0029 0.2572 0.842 25.9099 3.952 2580.0003 0.0045 0.0036 0.0019 0.945 429.190 22.2210 8.n 1.1803 0.0018 0.2735 0.0022 0.250 1.0012 0.422 35.0042 0.0687 0.045 273.5705 3.441 3.7251 3.0550 0.590 516.0074 0.6564 3.0281 0.0440 0.0438 0.259 15.9950 8.9923 3.0015 0.5123 0.2537 0.3718 0.3004 0.0008 0.0019 0.698 330.9424 3.299 4163.6944 0.0004 0.101 673.2500 0.1141 0.736 108.949 109.2515 0.960 7.n 0.0059 0.1924 8.1805 0.2519 0.0024 0.235 807.0036 0.2546 0.0008 0.1803 0.174 934.1811 0.207 11.213 4913.9903 3.9514 3.313 11.703 538.0352 0.177 199.2504 0.073 19.0859 0.3163 0.0023 0.0003 0.0115 0.964 327.552 18.652 2144.9849 3.1074 0.688 1816.2529 0.910 635.2512 0.0071 0.0144 0.0016 0.1468 0.1806 0.813 5.9631 3.2438 8.8000 1.378 885.9705 3.1611 3.0009 0.939 3227.2330 8.1566 8.2684 0.n 0.0092 0.253 42.319 1103.6893 2.815 4.1342 0.0002 0.2508 0.0047 0.914 750.2505 0.2075 8.389 3527.1905 0.4631 3.0026 0.0004 0.1802 .446 P/F i.9279 3.489 1650.n 0.563 1.2523 0.1808 0.0276 0.2097 0.i=25% n 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 32 33 34 35 36 37 38 39 40 41 F/Pi.389 86.409 55.0005 0.8241 3.9811 3.988 646.3616 2.0139 0.649 2531.2621 0.794 169.0111 0.0011 0.758 264.9879 3.0003 0.451 9.7801 3.1678 0.791 1319.591 A/F i.2615 0.629 235.052 3.4096 0.037 456.2645 0.0850 8.0553 0.420 135.208 68.681 538.760 86.2509 0.3388 0.0009 0.109 173.766 8.1116 8.556 342.0006 0.953 2.0015 0.0012 0.0219 0.496 1303.0050 0.3289 3.9520 2.1802 0.000 2.6400 0.511 69.5120 0.686 2988.2591 0.566 54.527 44.0892 0.642 14.0057 0.0011 F/A i.n 1.636 218.n 1.8593 3.2888 0.4400 1.0347 0.1354 8.4234 0.0005 0.525 169.9938 3.2534 A/P I.2503 0.3277 0.8000 0.0013 0.0175 0.9539 3.0005 0.0030 0.0030 0.872 413.2506 0.802 33.0089 0.250 3.125 1538.0038 0.997 387.407 211.033 1054.1809 0.9764 3.0225 0.0180 0.1804 0.1806 0.1755 8.8874 3.768 5.0006 0.0059 0.0002 P/A i.361 2063.2500 0.2558 0.2801 0.0701 0.563 277.

2880 8.3240 0.0001 0.0000 0.3010 8.2696 8.896 1.0006 0.311 2.1802 0.0002 0.044.0002 0.687 2.0001 0.281 5.1800 0.3217 8.454.0001 0.1800 0.3128 8.760 9531.1800 .3203 8.1801 0.0010 0.2825 8.0001 0.0000 0.0004 0.0000 5799.1801 0.272 8.3187 8.827 1.0000 0.390.0008 0.3076 8.577 ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### 0.42 43 44 45 46 47 48 49 50 51 52 53 54 55 56 57 58 59 60 1.025.1801 0.0001 0.1801 0.841 ### ### ### ### ### 0.1801 0.3229 8.567 3.232.865 8076.0000 0.1800 0.1800 0.0002 0.0001 0.0000 0.2972 8.3150 8.773 7.0007 0.2928 8.634.328.0001 0.1800 0.1801 0.0001 0.0005 0.269 3.820.817 1.2764 8.468.684 2.0004 0.0001 0.0003 0.0000 0.3103 8.0001 0.3170 8.0000 0.452 6.357 4.0001 0.1800 0.1800 0.1800 0.038 6843.452.3045 8.0003 0.0000 0.927.1800 0.0001 0.0000 0.984.716.1800 0.614.0001 0.2619 8.0002 0.1801 0.0000 8.0000 0.

358 10.1527 0.505 47.1911 0.1573 0.170 434.1547 0.0472 6.059 3.165 1779.0611 0.276 184.5791 6.2843 0.569 327.075 75.5509 6.352 40.n 0.0402 0.3503 0.754 11.2404 0.891 28.0023 0.805 133.150 1.n 0.6257 2.1510 0.5831 5.3522 3.1679 0.0054 0.000 2.0493 0.0291 0.3759 0.6575 0.304 24.0098 0.1515 0.0188 5.2472 0.6380 6.0729 0.565 100.761 12.212 102.0086 0.5660 6.0049 0.4338 6.0210 0.444 118.1554 0.0703 0.4206 5.0411 0.5135 6.0084 0.1531 0.144 87.745 500.0531 0.0057 0.0304 0.0017 0.717 65.666 765.1483 0.365 881.0065 0.919 37.0179 0.346 1167.712 283.0114 0.0099 0.i=15% n 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 32 33 34 35 36 37 38 39 40 41 F/Pi.0000 0.625 32.1523 0.1506 0.0032 F/A i.2642 0.313 2.700 115.580 55.925 267.660 3.1229 0.0009 0.6166 6.0043 0.0013 0.0047 0.810 137.473 4.749 2.1710 0.622 1546.0462 0.957 577.n 1.1993 0.2003 0.090 2046.1535 0.2337 5.0345 0.152 176.786 20.011 2.8550 3.1625 0.076 8.575 66.4972 0.0063 0.137 9.2096 0.2880 0.n 1.0031 0.993 6.349 29.4380 0.535 50.3587 6.067 13.4906 6.1541 0.0247 0.153 7.125 202.6091 6.0010 0.3125 6.742 8.2983 0.3269 0.n 1.1982 6.0596 0.150 3.232 16.176 153.518 4.0006 0.822 21.168 212.1613 0.1517 0.0073 0.1505 .104 377.0264 0.0041 0.7716 5.0200 0.0020 0.0808 0.632 159.1069 0.1509 0.0027 0.8474 5.323 1.1604 4.1513 0.645 24.8696 0.1747 0.3988 6.170 1014.9542 6.6151 0.0005 P/A i.1142 0.1520 0.1507 0.0113 0.4323 0.543 232.1563 0.1791 0.0132 0.0015 0.4641 6.0904 0.4873 4.652 5.2832 2.6338 6.5718 0.727 16.n 1.6450 A/P I.0154 0.0131 0.1500 0.100 664.1654 0.864 308.5335 6.0011 0.954 A/F i.0007 0.046 4.0037 0.6288 6.043 P/F i.0075 0.367 18.1280 6.2229 0.0006 0.7845 4.836 88.8696 1.1506 0.6231 6.1413 0.1869 0.5905 6.2593 6.793 245.375 14.6418 6.0929 0.0151 0.857 43.2149 0.0349 0.0035 0.521 1.7245 5.1511 0.498 1343.1598 0.6005 6.350 6.1632 0.0230 0.1584 0.4651 0.212 76.7561 0.0174 0.1845 0.066 57.002 34.

0002 2354.1502 0.648.108 1.882.0001 0.622 2.1501 0.0004 0.206 1.6613 6.173 4.387 468.311 1.0001 0.1501 0.495 538.0025 0.999 0.0004 0.0002 0.6651 0.0001 0.1501 0.0012 0.0003 0.1503 0.1501 0.005 6275.716 8301.405 7217.6503 6.6559 6.0011 0.0000 6.1502 0.0021 0.550 3.898 4743.401 942.1501 0.0002 0.083.6647 6.0003 0.1502 0.374 9547.137 1.0003 0.6605 6.433.0003 0.0000 0.1503 0.6640 6.0004 0.0001 0.246 3116.0001 0.6573 6.0019 0.997 2709.0001 0.0002 0.769 619.522 819.0005 0.0000 0.6626 6.0016 0.633 3585.6585 6.0001 0.0001 0.0008 0.314.6649 6.0014 0.6644 6.0002 0.6543 6.1504 0.506.250 407.324 2.6620 6.128 4123.482 5456.0003 0.6478 6.1501 0.0006 0.0028 0.585 712.1501 0.6524 6.895.179.0007 0.6631 6.0005 0.933 3.42 43 44 45 46 47 48 49 50 51 52 53 54 55 56 57 58 59 60 354.1504 0.1500 .1500 0.1501 0.812.6596 6.6636 6.1502 0.566 2.580 ### ### ### ### ### ### ### ### 0.0009 0.246.657 1.383.1500 0.

i=25% n 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 32 33 34 35 36 37 38 39 40 41 F/Pi.0074 0.710 6306.0888 0.8000 0.2097 0.488 3.0047 0.722 1.n 1.164 9.0008 0.9992 3.000 2.9938 3.081.0006 0.207 11.813 5.0003 0.9990 3.009.563 1.556 342.2621 0.409 55.8593 3.0550 0.0004 0.698 330.6564 3.3277 0.525 169.0058 0.6400 0.577.0663 0.0009 0.511 69.0235 0.758 264.n 0.9424 3.n 1.9514 3.9903 3.0024 0.945 429.766 8.0092 0.0001 0.465.955 P/F i.253 42.4444 0.0184 0.208 68.9539 3.626 843.655 37611.0687 0.9764 3.250 1.0010 0.0001 0.9099 3.0144 0.052 3.953 2.0002 0.033 1054.791 1319.0005 0.6893 2.0000 0.815 4.0301 0.0115 0.7801 3.0145 0.9995 3.939 3227.0046 0.190 22.0001 F/A i.0006 0.1074 0.851.235 807.9996 .0225 0.0440 0.259 15.9950 3.0015 0.0002 0.523.681 538.972.0037 0.9811 3.0859 0.0012 0.0001 0.2623 0.887 7884.262.552 18.441 3.174 4034.9960 3.842 25.9984 3.250 3.968 5044.9279 3.737 28.177 1.1218 0.949 109.760 86.9849 3.0019 0.n 1.0115 0.952 15403.9520 2.952 2580.403.819 A/F i.440 19255.0352 0.0002 0.9705 3.420 135.0029 0.0030 0.9631 3.0003 0.9993 3.872 413.609 9856.761 12321.9923 3.489 1650.9879 3.4400 1.794 1.527 44.742 1.802 33.8241 3.1611 3.768 5.0003 0.0072 0.1678 0.0000 P/A i.0038 0.0019 0.9987 3.3289 3.1734 0.0015 0.0091 0.0000 0.825 6.0388 0.407 211.0001 0.4631 3.124 30088.590 516.7251 3.3616 2.9968 3.0504 0.190 3.860 4.636 218.736 108.5120 0.073 19.152 2.9975 3.1342 0.0023 0.8874 3.0001 0.n 0.0004 0.814.531 7.0001 0.313 11.687 138.5705 3.0012 0.361 2063.018.045 273.960 7.988 646.422 35.566 54.8000 1.0008 0.0002 0.9980 3.0180 0.109 173.4096 0.389 86.101 673.0005 0.642 14.0000 0.0281 0.0059 0.299 24070.451 9.0002 0.

0000 0.551 56.0000 0.203 224203.0000 0.099 22.0000 0.051.0000 4.9999 3.770 547378.0000 0.0000 0.754 280255.42 43 44 45 46 47 48 49 50 51 52 53 54 55 56 57 58 59 11.0000 0.679 18.766 855280.0000 0.0000 0.0000 0.0000 0.0000 0.9999 3.958.0000 0.0000 4.0000 0.963 179362.593 35.9998 3.9999 4.0000 4.0000 .397 91831.0000 0.0000 0.0000 47015.841.0000 0.754.9999 3.693.0001 0.0000 0.0000 0.0000 0.0000 0.718 73464.0001 0.707 ### ### ### ### 0.9997 3.367.9998 3.9997 3.698.944 14.496 114790.939 70.0000 0.241 44.616 437901.923 87.213 684223.0000 4.0000 3.0000 4.370 143488.0000 0.0000 0.581.0000 0.0000 0.0000 4.0000 4.774 58770.9999 3.0000 0.0000 0.0000 4.873.154 ### ### ### ### ### ### ### ### 0.0001 0.0000 0.874 28.064.693 350320.0000 0.0000 0.

601 12.2515 0.2500 0.2500 0.0243 P/A i.2500 0.450 2.000 2.0573 2.2501 0.2503 0.0512 F/A i.2684 0.1076 0.2502 0.022 18.2512 0.i=45% A/P I.421 6.8755 1.3718 0.294 13.2519 0.2801 0.2506 0.n 0.2501 0.6897 0.4082 0.2529 0.3163 0.2197 0.2509 0.0742 0.2502 0.2500 n 1 2 3 4 5 6 7 8 F/Pi.553 7.2501 0.2615 0.2501 0.049 4.2262 0.n 0.7195 1.450 4.n 1.n 1.n 1.1653 1.202 A/F i.5123 0.2645 0.1560 0.0361 0.2558 0.0832 0.725 41.2504 0.2537 0.0000 0.4933 1.2523 0.2546 0.3004 0.1316 0.2735 0.1085 .431 27.3388 0.2505 0.2591 0.3280 0.6897 1.2508 0.2502 0.0543 0.2572 0.103 3.9831 2.6944 0.4756 0.4234 0.410 9.2501 0.541 P/F i.2888 0.n 1.476 19.

2500 0.2500 0.2500 0.2500 0.2500 0.2500 0.2500 0.2500 0.2500 0.2500 0.2500 0.2500 .2500 0.2500 0.2500 0.2500 0.0.2500 0.2500 0.

n 1.3289 .052 3.3616 2.4500 0.000 2.2142 0.n 1.8000 1.4743 n 1 2 3 4 5 6 7 8 F/Pi.5332 0.563 1.441 3.250 1.59238 12.n 0.0504 P/A i.953 2.6893 2.64382 -2.5043 0.6697 0.n 1.4628 0.766 8.4400 1.5816 0.0888 0.4861 0.1457 0.842 A/F i.13851 12.250 3.960 P/F i.n 1.3148 0.i=47% A/P I.6803 0.073 19.813 5.1734 0.9514 3.21088 23.0674 0.85267 97.9520 2.1611 3.2623 0.8582 0.815 4.0459 27.36 F/A i.207 11.0991 0.768 5.4444 0.0000 0.1218 0.n 0.84937 21.0663 0.259 15.

.

n 0.000 2.6893 2.i=40% A/P I.61849 27.3616 2.4400 1.5102 14.n 0.89016 112.766 8.953 2.960 P/F i.3718 0.57726 15.5102 0.2623 0.2500 0.052 3.207 11.17 F/A i.815 4.1734 0.0663 0.n 1.n 1.768 5.250 3.3644 0.1675 12.4444 0.8000 1.6944 0.3004 n 1 2 3 4 5 6 7 8 F/Pi.0888 0.1218 0.813 5.842 A/F i.3163 0.3289 .1328 0.1611 3.n 1.n 1.0000 0.2603 0.7143 0.073 19.0678 28.57143 25.563 1.441 3.4234 0.9514 3.3388 0.9520 2.259 15.0504 P/A i.5123 0.1859 0.250 1.0949 0.

.

52941 17.563 1.28 F/A i.6944 0.073 19.6893 2.30104 8.1218 0.250 3.3460 0.960 P/F i.3718 0.250 1.768 5.000 2.4444 0.3289 .842 A/F i.n 1.0504 P/A i.9520 2.i=70% A/P I.259 15.953 2.1734 0.2035 0.183822 10.0704 0.56444 66.3004 n 1 2 3 4 5 6 7 8 F/Pi.1611 3.766 8.3388 0.2623 0.3163 0.441 3.1197 0.n 0.72038 -33.813 5.n 1.5123 0.9514 3.n 1.0244 0.141665 7.0888 0.0414 0.8000 1.4234 0.0663 0.2500 0.3616 2.4400 1.815 4.5882 0.n 1.052 3.n 0.0143 23.207 11.0000 0.

.

3289 113.813 5.4019 0.n 0.2623 0.000 2.28 0.768 5.2326 F/A i.3163 0.63482 14.052 3.i=20% A/P I.93519 60.259 15.70 -0.n 1.5123 0.5787 0.9514 3.073 19.4823 0.0888 0.6893 2.64 33.250 1.4400 1.292696 -14.1734 0.6944 0.1611 3.n 0.766 8.441 3.0504 P/A i.9520 2.n 1.0663 0.0000 0.4205 80.8000 1.2500 0.6944 0.3616 2.815 4.4234 0.72222 23.3349 0.42 A/F i.3388 0.3004 n 1 2 3 4 5 6 7 8 F/Pi.14815 28.250 3.28164 180.3718 0.563 1.63499 .4444 0.1218 0.960 P/F i.n 1.842 33.33333 34.953 2.8333 0.n 1.2791 0.2927 14.207 11.

.

n 1.3718 0.5123 0.3004 .2500 0.A/P I.6944 0.3163 0.3388 0.4234 0.

.

TAHUN ALIRAN ROR = ? NPV= TAHUN ALIRAN 0 -100 1 20 2 30 3 20 4 40 5 40 -100 + 20 (P/F10%.1) +30 (P/F10%.2) + 20 (P/F10%.3)+ 40 (P/F10%.4) + 40 ( 0 -150 1 20 2 30 3 30 4 30 5 30 .

0 (P/F10%.5) .4) + 40 (P/F10%.