Biaya Net Present

Investasi oprasi Total Cost Benefit benefit value

Tahun (Rp.000) Rp.000 Rp.000 Rp.000 Rp.000 DF 15% (Rp.000)
0 25,000 25,000 0 -25,000 1 -25000
1 10,000 10,000 0 -10,000 0.869565217391304 -8695.652
2 4,000 2,000 10,000 8,000 0.756143667296787 6049.149
3 5,000 3,000 12,000 9,000 0.657516232431988 5917.646
4 5,000 4,000 14,000 10,000 0.571753245593033 5717.532
5 5,500 5,000 16,000 11,000 0.49717673529829 5468.944
6 5,500 5,500 18,000 12,500 0.432327595911556 5404.095
7 7,000 6,000 20,000 14,000 0.375937039923093 5263.119
8 7,500 6,000 22,000 16,000 0.326901773846168 5230.428
9 8,000 7,000 24,000 17,000 0.284262412040146 4832.461
10 9,000 8,000 26,000 18,000 0.247184706121866 4449.325
14637.05

IRR
 Present
40% Value
1 -25000
0.7142857143 -7142.857
0.5102040816 4081.633
0.3644314869 3279.883
0.2603082049 2603.082
0.1859344321 2045.279
0.1328103086 1660.129
0.0948645062 1328.103
0.0677603615 1084.166
0.0484002582 822.8044
0.034571613 622.289
-14615.49

0.2100442182
21%
 Present
value Komulatif
(Rp.000) e PV
2 6049.149 6049.149 investasi 35,000
3 5917.646 11966.8
4 5717.532 17684.33
5 5468.944 23153.27
6 5404.095 28557.37 7.161729 8 Tahun 154.1205 8 Tahun 5 Bulan terjadi BEP
7 5263.119 33820.49
8 5230.428 39050.91
9 4832.461 43883.37
10 4449.325 48332.7
Bulan terjadi BEP