Tahun Cost Benefit Net Benefit DF1 (16%) PV 1

0 12,460,350 0 -12,460,350 1 -12460350

1 662,600 0 -662,600 0.862068965517 -571206.89655173
2 662,600 0 -662,600 0.743162901308 -492419.73840666
3 662,600 0 -662,600 0.640657673541 -424499.7744885
4 749,933 0 -749,933 0.55229109788 -414181.3199068
5 902,433 1,914,000 1,011,567 0.476113015414 481620.2146635
6 1,373,600 2,464,800 1,091,200 0.410442254667 447874.58829309
7 1,139,933 3,521,000 2,381,067 0.353829529886 842491.81723636
NPV 1 -12590671.109161

Nama : Aldo Nero S

Kelas : BUN I A
Nirm : 01.02.21.200
 DF2(19%) PV2 IRR
1 -12460350 -2.37842011783
0.840336134454 -556806.722689 -237.8420118
0.706164818869 -467904.808982
0.593415814175 -393197.318473
0.498668751408 -373968.15275
0.419049370931 423896.515005
0.352142328513 384257.708874
0.295917923121 704600.401451
NPV 2 -12739472.3776