Tahun Benefit Cost Net Benefit DF 10% NPV

10%
1 2 3 4 5 6
0 12500000 -12500000 1 -12500000
1 7000000 8300000 -1300000 0.9090909090909 -1181818.1818182
2 4000000 5500000 -1500000 0.8264462809917 -1239669.4214876
3 4600000 4550000 50000 0.7513148009016 37565.740045079
4 4200000 2200000 2000000 0.6830134553651 1366026.9107302
5 6000000 2700000 3300000 0.6209213230592 2049040.3660952
6 7500000 2750000 4750000 0.5644739300538 2681251.1677555
7 7800000 2900000 4900000 0.5131581182307 2514474.7793305
8 7900000 4200000 3700000 0.4665073802097 1726077.306776
9 6000000 4800000 1200000 0.4240976183725 508917.14204698
10 5500000 3000000 2500000 0.3855432894295 963858.22357383
JUMLAH 60500000 53400000 7100000 7.1445671057047 -3074275.9669526
 PV (B) PV (C)

7 8
0 12500000
6363636.364 7545454.545
3305785.124 4545454.545
3456048.084 3418482.344
2868656.513 1502629.602
3725527.938 1676487.572
4233554.475 1552303.308
4002633.322 1488158.543
3685408.304 1959331
2544585.71 2035668.568
2120488.092 1156629.868
36306323.93 39380599.89