Tahun Investasi Fixed cost Variable cost Total biaya DR (12%) PVC Total Pendapatan DR (12%)

1 5000 0 0 5000 0.893 4465 0 0.893

2 5000 750 600 6350 0.797 5060.95 2000 0.797
3 0 1500 1200 2700 0.712 1922.4 2500 0.712
4 0 1500 1200 2700 0.636 1717.2 5000 0.636
5 3000 1500 1200 5700 0.567 3231.9 8000 0.567
6 0 1500 1200 2700 12:10 1368.9 8000 12:10
7 0 1500 1200 2700 0.452 1220.4 8000 0.452
8 3000 1500 1200 5700 0.404 2302.8 8000 0.404
9 3000 1500 1200 5700 0.361 2057.7 10500 0.361
10 0 1500 1200 2700 0.322 869.4 11000 0.322
Total 19000 12750 10200 41950 5.651 24216.65 63000 5.651
PVB NPV
0 -4465
1594 -3466.95
1780 -142.4
3180 1462.8
4536 1304.1
4056 2687.1
3616 2395.6
3232 929.2
3790.5 1732.8
3542 2672.6
356013 331796.35