Peran Guru dalam Pengembangan Kurikulum

...................

Payback Periode
PERIODE	COST INVESTMENT	REVENUE/ OPPORTUNITY COST	TOTAL
1	Rp       7,200,000.00	Rp            18,866,400.00	Rp          (11,666,400.00)
2	Rp       7,500,000.00	Rp            18,866,400.00	Rp          (11,366,400.00)
3	Rp       7,800,000.00	Rp            18,866,400.00	Rp          (11,066,400.00)
4	Rp       7,800,000.00	Rp            18,866,400.00	Rp          (11,066,400.00)
5		Rp            25,500,500.00	Rp            14,434,100.00
6		Rp            28,050,550.00	Rp            42,484,650.00
7		Rp            30,855,605.00	Rp            73,340,255.00
8		Rp            33,941,165.50	Rp          107,281,420.50
9		Rp            37,335,282.05	Rp          144,616,702.55
10		Rp            41,068,810.26	Rp          185,685,512.81
TOTAL	Rp     30,300,000.00	Rp          272,217,512.81	Rp          522,677,040.86
PERIODE 5		Rp            14,434,100.00	5 TAHUN
PERIODE 6		Rp            15,865,900.00	4.48
Payback Periode			5 Tahun 5 Bulan

Birgita Yoga Budiantarini 15804241030 Pendidikan Ekonomi Unggulan 2015

NPV
PERIODE	COST INVESTMENT	REVENUE/ OPPORTUNITY	DF	PV INVESTMENT	PV REV	TOTAL PV
1	Rp             7,200,000	Rp18,866,400	1	Rp           7,200,000	Rp         18,866,400	Rp            11,666,400
2	Rp             7,500,000	Rp18,866,400	0.892857	Rp           6,696,429	Rp         16,845,000	Rp            10,148,571
3	Rp             7,800,000	Rp18,866,400	0.797194	Rp           6,218,112	Rp         15,040,179	Rp              8,822,066
4	Rp             7,800,000	Rp18,866,400	0.711780	Rp           5,551,886	Rp         13,428,731	Rp              7,876,845
5		Rp25,500,500	0.635518	Rp                           -	Rp         16,206,029	Rp            16,206,029
6		Rp28,050,550	0.567427	Rp                           -	Rp         15,916,635	Rp            15,916,635
7		Rp30,855,605	0.506631	Rp                           -	Rp         15,632,410	Rp            15,632,410
8		Rp33,941,166	0.452349	Rp                           -	Rp         15,353,260	Rp            15,353,260
9		Rp37,335,282	0.403883	Rp                           -	Rp         15,079,094	Rp            15,079,094
10		Rp41,068,810	0.360610	Rp                           -	Rp         14,809,825	Rp            14,809,825
TOTAL	Rp           30,300,000	Rp272,217,513	6.328249792	Rp         25,666,427	Rp       157,177,562	Rp         131,511,135