2
Bunga Bank 25% Pawit Indra Permana Ponjong Project 3211412047 Sengonisasi Desa "A" Tahun Biaya Benefit TAHUN Pvi Bt Ct Pvi (Bt) Pvi (Ct) Modal Rutin (1) (2) (3) (4) (5) (6) 1 3450 240 0 0 1 0 3690 0 3690 2 1400 170 800 1 0.8 0 3690 0 2952 3 0 125 2100 2 0.64 800 1570 512 1004.8 4 0 50 3470 3 0.512 2100 125 1075.2 64 5 0 270 6800 4 0.4096 3470 50 1421.312 20.48 6 0 60 4400 5 0.3277 6800 270 2228.36 88.479 7 0 0 1500 6 0.2621 4400 60 1153.24 15.726 8 0 0 1000 7 0.2097 1500 0 314.55 0 8 0.1678 1000 0 167.8 0 BCR Jumlah 6872.462 7835.485 0.87709 NPV (0.21)

Npvi&Bcr Pawit 25SA%

Embed Size (px)

DESCRIPTION

SCASC

Citation preview

Bunga Bank 25% Pawit Indra PermanaPonjong Project 3211412047Sengonisasi Desa ""TahunBiayaBeneftTAHUN Pvi Bt Ct Pvi (Bt)Modal Rutin (1) (2) (3) (4) (5)1 345 24 13!" 2 14 1# $ 1 %$3!" 3125 21 2 %!4 $ 15# 51245 34# 3 %512 21 125 1#5%252# !$ 4 %4"! 34# 5 1421%312!! 44 5 %32## !$ 2# 222$%3!# 15 ! %2!21 44 ! 1153%24$ 1 # %2"# 15314%55$ %1!#$ 11!#%$BCR &u'lah !$#2%4!2%$##" NP( (%21)Pvi (Ct) NP(i(!) (#)3!" )3!"2"52 )2"5214%$ )4"2%$!4 111%22%4$ 14%$32$$%4#" 213"%$$115%#2! 113#%514 314%55 1!#%$#$35%4$5NP( (%21) )"!3%23