Proyek 1

Biaya
Tahun Benefit Net Benefit
Investasi Cost
1 Rp65,000,000 -Rp65,000,000
2 s/d 20 Rp45,000,000 Rp57,000,000 Rp12,000,000

IRR 17% + 1721242

1721242

= 17.63%

Proyek 2
 15 0.15 17

df 17%
df 15% PV 15%
0.855
0.870 4.773
5.390 Rp75,111,977.685
6.259 Rp75,111,978.685

1721242
X (18% - 17%)
-1021279
 Life Time 20
0.17 18 0.18

PV 17%
-Rp55,555,555.556 0.847 -55084746 0.847
Rp57,276,797.778 4.505 54063466
Rp1,721,242.223 -1021279