Lampiran

Penjadwalan Produksi
ANALISIS PENJADWALAN PROUKSI (IRR 10%)
tah
un
0
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20

HO

HW

1323
70

180
00

10
00

1496
85
1496
85
1496
85
1496
85
1496
85
1496
85
1496
85
1496
85
1496
85
1496
85
1496
85
1496
85
1496
85
1496
85
1496
85
1496
85
1496
85
1496
85
1496
85
1496
85

1323
70
1323
70
1323
70
1323
70
1323
70
1323
70
1323
70
1323
70
1323
70
1323
70
1323
70
1323
70
1323
70
1323
70
1323
70
1323
70
1323
70
1323
70
1323
70
1323
70

180
00
180
00
180
00
180
00
180
00
180
00
180
00
180
00
180
00
180
00
180
00
180
00
180
00
180
00
180
00
180
00
180
00
180
00
180
00
180
00

10
00
10
00
10
00
10
00
10
00
10
00
10
00
10
00
10
00
10
00
10
00
10
00
10
00
10
00
10
00
10
00
10
00
10
00
10
00
10
00

ht
13237014
3
25619652
57
25619652
57
25619652
57
25619652
57
25619652
57
25619652
57
25619652
57
25619652
57
25619652
57
25619652
57
25619652
57
25619652
57
25619652
57
25619652
57
25619652
57
25619652
57
25619652
57
25619652
57
25619652
57
25619652
57

tah
un

NPV

1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20

23290593
25
21173266
59
19248424
17
17498567
43
15907788
57
14461625
97
13146932
70
11951757
00
10865233
64
98774851
2.6
89795319
3.3
81632108
4.8
74211007
7.1
67464552
4.7
61331411
3.3
55755828
4.8
50687116
8
46079197
0.9
41890179
1.8
38081981
0.7