Net Benefit

Tahun Cost (Rp) Benefit (Rp)

(Rp)

0 2020 36,625,000 0 -36,625,000

1 2021 974,400 0 -974,400
2 2022 1,741,950 0 -1,741,950
3 2023 6,282,431 15,280,650 8,998,219
4 2024 7,289,391 18,961,898 11,672,507
5 2025 8,292,001 21,441,530 13,149,529
6 2026 8,880,814 25,729,836 16,849,022
7 2027 9,634,417 28,669,671 19,035,255
8 2028 9,931,455 31,913,038 21,981,582
9 2029 10,637,458 34,749,752 24,112,294
10 2030 11,397,376 35,835,682 24,438,306
11 2031 11,753,452 39,124,013 27,370,561
12 2032 12,799,068 42,292,416 29,493,348
13 2033 12,762,073 46,009,839 33,247,766
14 2034 12,492,708 45,439,430 32,946,722
15 2035 13,543,524 46,567,991 33,024,467
16 2036 12,125,141 40,710,611 28,585,470
17 2037 11,195,745 35,526,284 24,330,538
18 2038 10,949,315 33,873,166 22,923,850
19 2039 10,435,462 30,449,750 20,014,288
20 2040 9,604,053 25,206,328 15,602,275
229,347,234 597781885

1. Net B/C 447,117,349

2. NPV 368,434,651
3. IRR 210,225,964
 Percobaan
Present Value at I II III
DF 9,55 % (Rp) PV at DF
PV at DF 20% PV at DF 26,66
26,65%
-36,625,000 -36,625,000 -36,625,000 -36,625,000
-889,457 -812,000 -769,383 -769,304
-1,451,480 -1,209,688 -1,086,043 -1,085,817
6,844,148 5,207,303 4,429,690 4,428,311
8,104,283 5,629,102 4,537,185 4,535,302
8,333,900 5,284,501 4,035,879 4,033,785
9,747,661 5,642,704 4,083,271 4,080,730
10,052,452 5,312,390 3,642,485 3,639,840
10,596,438 5,112,213 3,321,266 3,318,510
10,610,286 4,673,124 2,876,662 2,873,976
9,816,288 3,946,923 2,302,114 2,299,727
10,035,696 3,683,749 2,035,847 2,033,524
9,871,326 3,307,875 1,732,172 1,730,017
10,157,843 3,107,465 1,541,825 1,539,746
9,188,378 2,566,107 1,206,397 1,204,646
8,407,175 2,143,469 954,816 953,331
6,642,740 1,546,128 652,581 651,499
5,161,088 1,096,656 438,578 437,805
4,438,791 861,044 326,278 325,669
3,537,569 626,465 224,929 224,486
2,517,331 406,971 138,452 138,165
105,097,456 -31,052