Investasi CF 1 CF1 PVF

A 16,000,000 19,200,000 1.1 17,454,545 0.9090909

Tahun
CF1 CF2 CF3
Investasi CF 1.1 1.21 1.331
B 24,000,000 7,200,000 6,545,455 5,950,413 5,409,467
pvf 0.909 0.826 0.751
 Benefit Benefit/Cost Ratio
NPV GPV NPV GPV
1,454,545 17,454,545 0.091 1.091
Not Go Go
17,454,545.45
Tahun
CF4 CF5 ∑ CF1…n = GPV Benefit
1.4641 1.61051 NPV GPV
4,917,697 4,470,634 27,293,665 3,293,665 27,293,665
0.683 0.621 3.791 pvf x CF
27,293,665
GPV-I = 3,293,665
 Benefit/Cost Ratio
NPV GPV
0.137 1.137
Not Go Go
 Investasi CF (Cash Flow) 1 CF1 PVF
1. 25,000,000 30,000,000 1.1 27,272,727 0.9090909

Tahun
CF1 CF2 CF3
Investasi CF (Cash Flow) 1.1 1.21 1.331
2. 25,000,000 8,000,000 7,272,727 6,611,570 6,010,518
pvf 0.909 0.826 0.751
 Benefit Benefit/Cost Ratio
NPV GPV NPV GPV
2,272,727 27,272,727 0.091 1.091
Not Go Go
27,272,727.27
Tahun
CF4 CF5 ∑ CF1…n = GPV Benefit
1.4641 1.61051 NPV GPV
5,464,108 4,967,371 30,326,294 5,326,294 30,326,294
0.683 0.621 3.791 pvf x CF
30,326,294
GPV-I = 5,326,294
 Benefit/Cost Ratio
NPV GPV
0.213 1.213
Not Go Go