Sheet1Lampiran : Nama Proyek 1234NCFPVIFNPVNCFPVIFNPVNCFPVIFNPVNCFPVIFNPV(10%)(10%)(10%)(10%)Jumlah Investasi$ (2,000)$ (2,000)$ (2,000)$ (2,000)Tahun Ke1$ 3300.9091$ 300$ 1,6660.9091$ 1,5150.9091$ -$ 1600,9091$ 1452$ 3300.8624$ 285$ 3340.8624$ 2880.8624$ -$ 2000,8624$ 1723$ 3300.7513$ 248$ 1650.7513$ 1240.7513$ -$ 3500,7513$ 2634$ 3300.6830$ 2250.6830$ -0.6830$ -$ 3950.6830$ 2705$ 3300.6209$ 2050.6209$ -0.6209$ -$ 4320.6209$ 2686$ 3300.5645$ 1860.5645$ -0.5645$ -$ 4400.5645$ 2487$ 3300.5132$ 1690.5132$ -0.5132$ -$ 4420.5132$ 2278$ 1,0000.4665$ 4670.4665$ -0.4665$ -$ 4440.4665$ 20790.4241$ -0.4241$ -0.4241$ -$ 4460.4241$ 189100.3855$ -0.3855$ -0.3855$ -$ 4480.3855$ 173110.3505$ -0.3505$ -0.3505$ -$ 4500.3505$ 158120.3186$ -0.3186$ -0.3186$ -$ 4510.3186$ 144130.2897$ -0.2897$ -0.2897$ -$ 4510.2897$ 131140.2633$ -0.2633$ -0.2633$ -$ 4520.2633$ 119150.2394$ -0.2394$ -$ 10,0000.2394$ 2,394($ 2,000)0.2394$ (479)NPV$ 2,085$ 1,927$ 2,394$ 2,235Keuntungan atas85$ (73)$ 394$ 235investasilayak investasilayaktidaklayaklayakberdasar NPVlayakIRR11%6%400%12%IRR-Discount Rate0,87%-3,69%390,00%2,33Pay Back Period72157

Halaman 1Lampiran :Nama Proyek 5678NCFPVIFNPVNCFPVIFNPVNCFPVIFNPVNCFPVIFNPV(10%)(10%)(10%)(10%)Jumlah Investasi$ (2,000)$ (2,000)$ (2,000)$ (2,000)Tahun Ke1$ 2800.9091$ 255$ 2,0000.9091$ 2,000$ 1,2000.9091$ 1,091$ (350)0,9091$ (318.19)2$ 2800.8624$ 2410.8624$ -$ 9000.8624$ 776$ (60)0,8624$ (51.74)3$ 2800.7513$ 2100.7513$ -$ 3000.7513$ 225$ 600,7513$ 45.084$ 2800.6830$ 1910.6830$ -$ 900.6830$ 61$ 3500.6830$ 239.055$ 2800.6209$ 1740.6209$ -$ 700.6209$ 43$ 7000.6209$ 434.636$ 2800.5645$ 1580.5645$ -0.5645$ -$ 1,2000.5645$ 677.407$ 2800.5132$ 1440.5132$ -0.5132$ -$ 2,2500.5132$ 1,154.708$ 2800.4665$ 1310.4665$ -0.4665$ -0.46659$ 2800.4241$ 1190.4241$ -0.4241$ -0.424110$ 2800.3855$ 1080.3855$ -0.3855$ -0.385511$ 2800.3505$ 980.3505$ -0.3505$ -0.350512$ 2800.3186$ 890.3186$ -0.3186$ -0.318613$ 2800.2897$ 810.2897$ -0.2897$ -0.289714$ 2800.2633$ 740.2633$ -0.2633$ -0.263315$ 2800.2394$ 670.2394$ -$ 10,0000.2394$ 2,394($ 2,000)0.2394NPV$ 2,140$ 2,000$ 2,197$ 2,181Keuntungan atas$ 140$ 0$ 197$ 181investasilayak investasilayaklayaklayaklayakberdasar NPVIRR11%10%15%11%IRR-Discount Rate1,12%0,00%5,26%1,41%Pay Back Period8127Halaman 2

Sheet2

Sheet3