Nama : Riky.

Ardifiansyah
Kelas : Managent D / Sore
NIM : 14021017

TH I TH II
Biaya Joint
Demand PV Discont Demand PV DF Total PV Weight PV
Mesin Provit Provit Probability
Provit (0.9091) Provit (0.8264)
1 2 3 4 5 6 7 8 9 10
Heavy Rp 10,000 Rp 9,090.91 0.4 Rp 13,000 Rp 10,743.80 Rp 17,834.71 Rp 0.08 Rp 1,426.78
0.2 Rp 9,090.91 0.4 Rp 5,500 Rp 4,545.45 Rp 11,636.36 Rp 0.08 Rp 930.91
Rp 9,090.91 0.2 Rp 1,500 Rp 1,239.67 Rp 8,330.58 Rp 0.04 Rp 333.22
Besar Medium Rp 4,000 Rp 3,636.36 0.4 Rp 13,000 Rp 10,743.80 Rp 12,380.16 Rp 0.12 Rp 1,485.62
Rp 2,000 0.3 Rp 3,636.36 0.4 Rp 5,500 Rp 4,545.45 Rp 6,181.82 Rp 0.12 Rp 741.82
Rp 3,636.36 0.2 Rp 1,500 Rp 1,239.67 Rp 2,876.03 Rp 0.06 Rp 172.56
Light -Rp 1,000 -Rp 909.09 0.4 Rp 13,000 Rp 10,743.80 Rp 7,834.71 Rp 0.20 Rp 1,566.94
0.5 -Rp 909.09 0.4 Rp 5,500 Rp 4,545.45 Rp 1,636.36 Rp 0.20 Rp 327.27
-Rp 909.09 0.2 Rp 1,500 Rp 1,239.67 -Rp 1,669.42 Rp 0.10 -Rp 166.94
EPV = Rp 6,818.18

X1 EPV X1.EPV (XI.EPV)^2 P1 (X1-EPV)^2 (X1-EPV)^2 X P1 TH I = 1/ (1 + r)^1

17834.71 6818.18 24652.89 607764985.352 0.08 121363933.2409 9709114.659272 = 1 / (1+0,1)^1
11636.36 6818.18 18454.54 340570046.612 0.08 23214858.5124 1857188.680992 = 0.909091
8330.579 6818.18 15148.759 229484899.24 0.04 2287350.735201 91494.02940804 TH II = 1/ (1 + r)^2
12380.16 6818.18 19198.34 368576258.756 0.12 30935621.5204 3712274.582448 = 1/ (1+ 0.1)^2
= 0.826446
6181.817 6818.18 12999.997 168999922 0.12 404957.867769 48594.94413228
2876.033 6818.18 9694.213 93977765.6894 0.06 15540522.969609 932431.37817654
7834.707 6818.18 14652.887 214707097.435 0.02 1033327.141729 20666.54283458
1636.362 6818.18 8454.542 71479280.4298 0.02 26851237.785124 537024.75570248
-1669.42 6818.18 5148.76 26509729.5376 0.01 72039353.76 720393.5376
E (X1-EPV)^2 X P1 = 17629183.110566
 X1 EPV X1.EPV (XI.EPV)^2 P1 (X1-EPV)^2
17834.71 6818.18 24652.89 607764985.3521 0.08 121363933.2409
11636.36 6818.18 18454.54 340570046.6116 0.08 23214858.5124
8330.579 6818.18 15148.759 229484899.240081 0.04 2287350.735201
12380.16 6818.18 19198.34 368576258.7556 0.12 30935621.5204
6181.817 6818.18 12999.997 168999922.000009 0.12 404957.867769
2876.033 6818.18 9694.213 93977765.689369 0.06 15540522.969609
7834.707 6818.18 14652.887 214707097.434769 0.02 1033327.141729
1636.362 6818.18 8454.542 71479280.429764 0.02 26851237.785124
-1669.42 6818.18 5148.76 26509729.5376 0.01 72039353.76
E (X1-EPV)^2 X P1 =
 (X1-EPV)^2 X P1
9709114.659272
1857188.680992
91494.0294080399
3712274.582448
48594.94413228
932431.37817654
20666.54283458
537024.75570248
720393.5376
17629183.1105659