tahun pvi bt ct pvi (bt)

0 1 0 40 0
1 0.8475 20 10 16.950
2 0.7182 30 15 21.546
3 0.6086 50 15 30.430
4 0.5158 55 10 28.369
5 0.4371 60 10 26.226
6 0.3704 65 8 24.076
7 0.3139 50 5 15.695
163.292
npv(0,18)=npvi

BCR 1.98
pvi (ct) npvi
40 -40
8.475 8.475
10.773 10.773
9.129 21.301
5.158 23.211
4.371 21.855
2.963 21.113
1.570 14.126
82.439
80.853
tahun pvi bt ct pvi (bt)
0 1 0 40 0
1 0.7353 20 10 14.706
2 0.5407 30 15 16.220
3 0.3975 50 15 19.877
4 0.2923 55 10 16.077
5 0.2149 60 10 12.896
6 0.1580 65 8 10.273
7 0.1162 50 5 5.810
95.859
npv(0,36)=npvi

tahun pvi bt ct pvi (bt)

0 1 0 40 0
1 0.6897 20 10 13.793
2 0.4756 30 15 14.269
3 0.3280 50 15 16.401
4 0.2262 55 10 12.442
5 0.1560 60 10 9.361
6 0.1076 65 8 6.994
7 0.0742 50 5 3.710
76.969
npv(0,45)=npvi

tahun pvi bt ct pvi (bt)

0 1 0 40 0
1 0.6329 20 10 12.658
2 0.4006 30 15 12.017
3 0.2535 50 15 12.676
4 0.1605 55 10 8.825
5 0.1016 60 10 6.093
6 0.0643 65 8 4.178
7 0.0407 50 5 2.034
58.483
npv(0,58)=npvi
pvi (ct) npvi
40 -40
7.353 7.353
8.110 8.110
5.963 13.914
2.923 13.154
2.149 10.747
1.264 9.008
0.581 5.229
68.344
27.515

pvi (ct) npvi

40 -40
6.897 6.897
7.134 7.134 0.4800
4.920 11.481
2.262 10.180
1.560 7.801
0.861 6.133
0.371 3.339
64.005
12.964

pvi (ct) npvi

40 -40
6.329 6.329
6.009 6.009
3.803 8.874
1.605 7.221
1.016 5.078
0.514 3.664
0.203 1.831
59.479
-0.996