Tahun Ke CI-CO NPV CI-CO

Cost of Land 300,000 0 - 900,000 - 900,000

Cost to Build 600,000 1 100,000 92,593
Annual Cash Inflows 940,000 2 100,000 85,734
Annual Cash Outflows 840,000 3 100,000 79,383
Estimated useful life 20 4 100,000 73,503
Salvage Value 1,500,000 5 100,000 68,058
Discount Rate 8% 6 100,000 63,017
7 100,000 58,349
8 100,000 54,027
9 100,000 50,025
10 100,000 46,319
11 100,000 42,888
12 100,000 39,711
13 100,000 36,770
14 100,000 34,046
15 100,000 31,524
16 100,000 29,189
17 100,000 27,027
18 100,000 25,025
19 100,000 23,171
20 100,000 21,455
TOTAL NPV 81,815
NPV Salvage Value 321,822,311

TOTAL 321,904,126
Salvage Value NPV Salvage value Tahun Ke CI-CO NPV CI-CO Salvage Value
0 - 900,000 - 900,000
1 50,000 46,296
2 50,000 42,867
3 50,000 39,692
4 50,000 36,751
5 50,000 34,029
6 50,000 31,508
7 50,000 29,175
8 50,000 27,013
9 50,000 25,012
10 50,000 23,160
11 50,000 21,444
12 50,000 19,856
13 50,000 18,385
14 50,000 17,023
15 50,000 15,762
16 50,000 14,595
17 50,000 13,513
18 50,000 12,512
19 50,000 11,586
1,500,000,000 321,822,311 20 50,000 10,727 1,500,000,000
TOTAL NPV - 409,093
NPV Salvage Value 321,822,311

TOTAL 321,413,218
NPV Salvage value Tahun Ke CI-CO NPV CI-CO Salvage Value NPV Salvage value
0 - 900,000 - 900,000
1 100,000 90,090
2 100,000 81,162
3 100,000 73,119
4 100,000 65,873
5 100,000 59,345
6 100,000 53,464
7 100,000 48,166
8 100,000 43,393
9 100,000 39,092
10 100,000 35,218
11 100,000 31,728
12 100,000 28,584
13 100,000 25,751
14 100,000 23,199
15 100,000 20,900
16 100,000 18,829
17 100,000 16,963
18 100,000 15,282
19 100,000 13,768
321,822,311 20 100,000 12,403 1,500,000,000 186,050,861
TOTAL NPV - 103,667
NPV Salvage Value 186,050,861

TOTAL 185,947,193
 Tahun Ke CI-CO NPV CI-CO Salvage Value NPV Salvage value
0 - 900,000 - 900,000
12 1 40,000 35,714
2 40,000 31,888
3 40,000 28,471
4 40,000 25,421
5 40,000 22,697 1,332,000 755,813
TOTAL NPV - 755,809
755,813

0.000%