Nama Proyek Ko Ct Bt NPV

1 24,846,100 93,210,500 130,500,000 3,877,753

2 35,980,000 258,999,061 347,580,000 25,941,449
3 65,986,560 6,915,960,000 7,074,540,000 46,957,731
4 112,100,000 638,910,280 1,848,000,000 118,092,350
5 110,390,000 1,016,400,000 857,420,000 8,317,039
6 159,480,000 358,420,700 768,886,250 9,738,522,259.58
7 20,310,000 247,398,428.57 273,219,571.43 13,471,275.01
8 115,270,000 244,600,000 11,169,645,821 405,500,002
9 4,731,170,927 74,947,431,258 99,273,069,000 7,704,198,914.74
10 438,215,000 3,714,967,320 9,923,329,865 337,689,794
11 282,500,000 454,152,000 5,241,390,000 3,383,225,220
12 249,285,000 487,272,000 1,022,007,000 4,887,399.91
13 450,200,000 3,512,300,000 4,536,000,000 244,268,202.52
IRR NET B/C GROSS B/C UMUR EKONOMIS No Urut
0.21 4 2.99 5 12
0.34 1.60 1.11 5 10
42.29 2.36 1.01 10 1
0.22 1.54 2.46 15 11
12.84 1.09 1.01 2
0.35 -2 1.48 10 8
0.45 3.08 1.02 1 4
0.45 2.07 5 6
0.42 3.13 0.92 15 7
0.68 1.56 1.28 25 3
0.45 2.22 2.13 3 5
0.10 2.10 1.86 13
0.34 1.80 1.14 10 9