Nama : Sugeng Hariadi

Kelas : Management D / Sore

NIM : 1512121039

Discount Rate 10 %
Tahun 1 Tahun 2
Biaya Joint
Mesin Demand PV Demand PV Total PV Prob. Weight PV
Profit Profit
Prob. DF 0.909091 Prob. DF 0.826446
1 2 3 4 5 6 7 8 9 10
Heavy 10,000 9,090.909091 H 0.4 13,000 10,743.801653 17,834.710744 0.08 1,426.776859504
0.2 M 0.4 5,500 4,545.454545 11,636.363636 0.08 930.909090909
L 0.2 1,500 1,239.669421 8,330.578512 0.04 333.223140496
Besar Medium 4,000 3,636.363636 H 0.4 13,000 10,743.801653 12,380.165289 0.12 1,485.619834711
2,000 0.3 M 0.4 5,500 4,545.454545 6,181.818182 0.12 741.818181818
L 0.2 1,500 1,239.669421 2,876.033058 0.06 172.561983471
Light -1,000 -909.090909 H 0.4 13,000 10,743.801653 7,834.710744 0.20 1,566.942148760
0.5 M 0.4 5,500 4,545.454545 1,636.363636 0.20 327.272727273
L 0.2 1,500 1,239.669421 (1,669.421488) 0.10 (166.942148760)
EPV = 6,818.181818182

Tahun 1 Tahun 2
Biaya Joint
Demand PV Demand PV Total PV Weight PV
Mesin Profit Profit Prob.
Prob. DF 0.909091 Prob. DF 0.826446
1 2 3 4 5 6 7 8 9 10
Heavy 7,000 6,363.636364 H 0.4 8,500 7,024.793388 11,688.429752 0.08 935.074380165
0.2 M 0.4 6,500 5,371.900826 10,035.537190 0.08 802.842975207
L 0.2 2,500 2,066.115702 6,729.752066 0.04 269.190082645
Kecil Medium 4,000 3,636.363636 H 0.4 8,500 7,024.793388 8,961.157025 0.12 1,075.338842975
1,700 0.3 M 0.4 6,500 5,371.900826 7,308.264463 0.12 876.991735537
L 0.2 2,500 2,066.115702 4,002.479339 0.06 240.148760331
Light 1,000 909.090909 H 0.4 8,500 7,024.793388 6,233.884298 0.20 1,246.776859504
0.5 M 0.4 6,500 5,371.900826 4,580.991736 0.20 916.198347107
L 0.2 2,500 2,066.115702 1,275.206612 0.10 127.520661157
EPV = 6,490.082644628