—_ No. Dae ee Newma Panes. Fransiska + 1+ NIM: Zis2aaa Quy 3 EKOTEK 1D engineer bos recived three bids for an elevator to be jnslaled in 4hew Luildin - The following are Cost _for each Ofgering ¢ Mhemative. Schindtor ovis KONE Instaled Cost $20°000 $10-q00 $15 -000 Innval Gost 4-000 2.000 2000. Salvage Value S S000 $00 Lite in _uears Is s 16 3 Please help tp aive cdnice recommendation by fallowng (interest 9% a) Draw Hhe cach “diagram wwhidh elevator should eheineer buy? bo) Ucing present worth anal nalysie» which elovalyr sheuld engineer buy 2 e) Using annual cashflow a d ind. we worth analyeie. which dewmbor shal the engineer bay? PENYELESALAN : Aa Cash plow Ataaymsn gor Schindler 7 [2 E EE fF ee Ee ie -$amo0o As §4ov0 B Coch plow Alig vain or ot 740000. fe Per a Slo 00 Dipindai dengan CamScannerNo. Date ————__— — Se ee eee lo}! 4 6 tty \2 ee ee som) A= 4800. “Be lising Preseirt — Worth Sal y is (zp bd: «Schindler i Pi = -$20 000 - $-4pou (P/M) s84at5) = -$24-000 (61555) a-$ $4 +236 + OTIS. : PW = — 4:0 = $2000 (P/A fe) +5 wo (PE.8 1 &) = =$ [0-000.7 $2000 (3993) + Slav (9-6306 ) = -§ (0-000 - $7986 tf 680-6 = -4 17-305 4. ~ KONE Py) = -415:000~ $2000 (P/A, fp so) + 4 00 (P/E, 8%, (0 ) = -$]5 ovo -43000 (btiv) + ¢ So (oes | = 7415 000 ~$20-190 + $2316 = =}. 099,4. D Wrnatiy feat untuk momininalcan PW op Cost ada, _ trem ih alienate OTS anu lai deendoh dav’ PW Cow OTIS 4 PW tone < Ail Schinaler )- | C= Using Manual Cas Flow Avalucis (28h) + Schindler Bupw = PWSchindter CAP) i, n) = 7994-256 ( 61168) 2-46-34 1b Dipindai dengan CamScanner01S ow = Pwots (AP, inn) = ~813-305/4 CA/P/8% ,¢) =-$17 +305, 4(_ ov2s0s ) 22g 4-335 - Kone Euaw =P Kove CA/P sin) +8 24-098.4( A/P, 80/10) 2-$39.098-4 (0, G0) 2 ~45 199,86 Aliernali¢ derboike untule dipilih adalah OTIS kana prlairya paling rrendah, Dilising Fubre Wore Analysis 28h) « Schindler Bw 2 PWSchivdler (F/P pin) 2h s4-256 CG/P, of, IS) 2 -$ 94. 23¢ (3,172) > ~$ 172-036, sz - OTs pal = PwlOTis ( P/P, in) ~$12:305-4(F/P, 8h, 5) Ip 305,4 (1,644) = -$ 28-536 Lo KONE FW = Pw Kone (f/P, Irn) 2 934-899,.4(F/P/8 bi 10) Ss 2-4 34-698,4 (arsa) 2 S75 260, 62 > Alternatiy terbaie anhle diplil adalah OTIS - i — Dipindai dengan CamScannerew corporal Ti Millon bray with Hime of males" 2 ears A) choclbrwler than rin an tn r for Stay romiset hy pau intrest 10% even © Months - : vais i ee ne ‘Wvestor at the end op lo wears % pe Pw pine - bw of Got 20 —4ivo-on CP/A sian) § woo (P/E si.20) = $1000 2Q 2 Jiko i = toh New = $08¢ Chan _excel ) + fike_i_s 100101 2, News -S 4,4 : ‘ite ragunakan —Interpolasi i ~ joo ~ O= 0/86 100104 ty = [00 to =Gl4 -0 L__= solr 4 010000403 t, i__= lov, poovges 4, ix 100% (Pembylatan ) Nomina chnual Ro = 00% x2 CSmnt. Annual ) 2 200 23 Be lc Unvestor sell to bonds before arch 4 matire jhe will be tenal hy charge 2fo » What nowinal waive fe “Selling the bond in Yar ¢? annual tale pe rebavn — will wal - PW op Benet} — op ost 30 $ flo-cvo (P/a si,Jo) F 41-000: 009 (P/F, 110 ~ 109 0—9 20 jiva_i_z Bo% Ww: Sas (Dori evel) + fika i = 82% "WOW 2 dies (dan excel ) + Menggunalean interpol as? 180% = 0 -a520 Salo -6ol =ls__ = 2520 ; = Bob + 7/%9h, i 2 640K Dipindai dengan CamScannerNOY 5 ee i % 87% - 7) Nominal amuyal Qua + @1/8% x2_—> Semé_anrn 2168/44 b 2 Twn machies are being Considered for purchase, a followree, Maching A Machine 8 Tnitial Cost 410-om 51S “RD fern. ener ts 1-000 LS — Annual Costs 500 50 Salvage Value 1: Se, z 5 10 Userul he. in years Pease helo jv give aduree recommedation by fallewirg ) a-Dmw he cosh flow Aiagroms 1 Cinclude _jyeromental aalyss ) Stoo Aigoo stor — Apso SSS ~~. Lt 5 [ Machine 7 PE st et 6 z egy grse Sip-0c0 il fiove 4101 - Sisvb “EERE pa | 4 Machine B 2 I Sis S00 0 yisswm ae Dipindai dengan CamScannerLd SSS * Unlike Incremental NPul, = NPwWa_z 0 Aasn (PAA ,ivto) + $1500 (P/E visto) = 48500 (P/F 215) = 39-Se0_20 $250 Ih aew b- lc MARR is to ‘ i ale : = Nhe = 0 bx % - | ea =. See £PV Cis) -sv, ~1500) +PV CIS 107 10-0 J = PVG.5,, -500 ,-1500) PPulR = -1-cw $Pv Ci jo, ~750/0) X \kot 213 bo pnala NPwW = $2804 x (Ka (2 14%p, Make NPW = 4 1p5 195 Hage Werplest_: 2 tinea i [oh p= 2804 b- Bl = 195 195 - F814 Jee = orb Karena JR 7 MARE, mako Kita wont Ost paling dingy gathy Aiervai Mesin_B - c+ Machine should bought, if inheest_rafe (2% 2 * ut (os) Radio Analyses + Mac ine A FUAC = 10 000 (AP) Rh is ) ~ 1500 CAVE yin tue) —S00 jorovv (012774) -ISv0 (ors 24) tS 2-774 - 3361 toy = $3024 Euge = 4y-000 Sonia Zruis 2 35037 /100 = brose- a a ba ” vw. Dipindai dengan CamScannerEEE + Machine & EURc = Is-sp (AP, wp slo) ev = 15:90 (oy Ho) bis = A}, 5 +7 = $3 49305 Eung = gra Euac /Eun® = $3493 /s1-sm = 2329 ¢ Machine & -A _ Agate - Apaac 2 (3-458 3-037) [US (0) 2456 /sm 20/912 Kite memilih lower Cost Karena _ncrementa ( Yeurang dori -yaih Mesin Al - & Breckevon Analysis N@Wa = -loau_+ bse +(Jooo ~ Sev ) PLA ibn). -Bay_tFev CP/A 112% ri) —Gay ¢Pv C2.» - sr) wu = -I§-ou_+ (iso - 250) (P/A) 12% t) = -(6 9 $90 _(P/A inf rn) 2-1-9 + PV Cab ne-In) Dipindai dengan CamScanner