tahun reveneu cost net benefit df 9% npv

0 0 51520000 -51520000 1 -51520000

1 447125000 29988000 417137000 0.91743119 382694495.4
2 447125000 29988000 417137000 0.84167999 351095867.4
3 447125000 29988000 417137000 0.77218348 322106300.3
4 447125000 29988000 417137000 0.70842521 295510367.3
5 447125000 29988000 417137000 0.64993139 271110428.7
1570997459

IRR 735%

tahun reveneu cost B/C Ratio

0 0 51520000 0
1 447125000 29988000 14.9101307
2 447125000 29988000 14.9101307
3 447125000 29988000 14.9101307
4 447125000 29988000 14.9101307
5 447125000 29988000 14.9101307
tahun reveneu cost net benefit df 9% npv
0 0 51520000 -51520000 1 -51520000
1 447125000 32986800 414138200 0.91743119 379943303
2 447125000 32986800 414138200 0.84167999 348571837
3 447125000 32986800 414138200 0.77218348 319790677
4 447125000 32986800 414138200 0.70842521 293385942
5 447125000 32986800 414138200 0.64993139 269161414
1559333173

IRR 729%

tahun reveneu cost B/C ratio

0 0 51520000 0
1 447125000 32986800 13.5546643
2 447125000 32986800 13.5546643
3 447125000 32986800 13.5546643
4 447125000 32986800 13.5546643
5 447125000 32986800 13.5546643
tahun reveneu cost net benefit df 9% npv
0 0 51520000 -51520000 1 -51520000
1 447125000 34486200 412638800 0.91743119 378567706
2 447125000 34486200 412638800 0.84167999 347309822
3 447125000 34486200 412638800 0.77218348 318632865
4 447125000 34486200 412638800 0.70842521 292323729
5 447125000 34486200 412638800 0.64993139 268186907
1553501030

IRR 727%

tahun reveneu cost B/C ratio

0 0 51520000 0
1 447125000 34486200 12.9653311
2 447125000 34486200 12.9653311
3 447125000 34486200 12.9653311
4 447125000 34486200 12.9653311
5 447125000 34486200 12.9653311
tahun reveneu cost net benefit df 9% npv
0 0 51520000 -51520000 1 -51520000
1 447125000 35985600 411139400 0.9174311927 377192110.092
2 447125000 35985600 411139400 0.8416799933 346047807.424
3 447125000 35985600 411139400 0.7721834801 317475052.682
4 447125000 35985600 411139400 0.7084252111 291261516.222
5 447125000 35985600 411139400 0.6499313863 267212400.204
1547668886.62

IRR 724%

tahun reveneu cost B/C ratio

0 0 51520000 0
1 447125000 53978400 8.2834059549746
2 447125000 53978400 8.2834059549746
3 447125000 53978400 8.2834059549746
4 447125000 53978400 8.2834059549746
5 447125000 53978400 8.2834059549746
tahun reveneu cost net benefit df 9% npv
0 0 51520000 -51520000 1 -51520000
1 402412500 29988000 372424500 0.9174311927 341673853.211
2 402412500 29988000 372424500 0.8416799933 313462250.652
3 402412500 29988000 372424500 0.7721834801 287580046.47
4 402412500 29988000 372424500 0.7084252111 263834905.018
5 402412500 29988000 372424500 0.6499313863 242050371.576
1397081426.93

IRR 655%

tahun reveneu cost B/C Ratio

0 0 51520000 0
1 402412500 29988000 13.4191176471
2 402412500 29988000 13.4191176471
3 402412500 29988000 13.4191176471
4 402412500 29988000 13.4191176471
5 402412500 29988000 13.4191176471
tahun reveneu cost net benefit df 9% npv
0 0 51520000 -51520000 1 -51520000
1 380056250 29988000 350068250 0.91743119 321163532.110092
2 380056250 29988000 350068250 0.84167999 294645442.302836
3 380056250 29988000 350068250 0.77218348 270316919.543887
4 380056250 29988000 350068250 0.70842521 247997173.893474
5 380056250 29988000 350068250 0.64993139 227520343.021536
1310123410.87182

IRR 615%

tahun reveneu cost B/C Ratio

0 0 51520000 0
1 380056250 29988000 12.673611111
2 380056250 29988000 12.673611111
3 380056250 29988000 12.673611111
4 380056250 29988000 12.673611111
5 380056250 29988000 12.673611111
tahun reveneu cost net benefit df 9% npv
0 0 51520000 -51520000 1 -51520000
1 40241250 29988000 10253250 0.917431 9406651.376
2 40241250 29988000 10253250 0.84168 8629955.391
3 40241250 29988000 10253250 0.772183 7917390.267
4 40241250 29988000 10253250 0.708425 7263660.795
5 40241250 29988000 10253250 0.649931 6663908.987
-11638433.18

IRR -8%

tahun reveneu cost B/C Ratio

0 0 51520000 0
1 40241250 29988000 1.3419117647
2 40241250 29988000 1.3419117647
3 40241250 29988000 1.3419117647
4 40241250 29988000 1.3419117647
5 40241250 29988000 1.3419117647
tahun reveneu cost net benefit df 9% npv
0 0 51520000 -51520000 1 -51520000
1 447125000 29988000 417137000 0.917431 382694495.4128
2 447125000 29988000 417137000 0.84168 351095867.3512
3 447125000 29988000 417137000 0.772183 322106300.3222
4 447125000 29988000 417137000 0.708425 295510367.2681
5 447125000 29988000 417137000 0.649931 271110428.6863
1570997459.041

IRR 735%

tahun reveneu cost B/C Ratio

0 0 51520000 0
1 447125000 29988000 14.91013071895
2 447125000 29988000 14.91013071895
3 447125000 29988000 14.91013071895
4 447125000 29988000 14.91013071895
5 447125000 29988000 14.91013071895