201910210311076
Agribisnis 4B
PROYEK ABC
thn TC BENEFIT CASH DF NPV DF NPV DF NPV
FLOW 10% 10% 19% 19% 20% 20%
1 125 55 -70 0.909 -63,636 0,840 -58,824 0,833 -58,333
2 25 180 155 0.826 128,099 0,706 109,456 0,694 107,639
3 10 245 235 0.751 176,559 0,593 139,453 0,579 135,995
TOTA
241,022 190,085 185,301
L
PROYEK XYZ
THN I OM B DF PV I PV OM PV B PV NB
20%
1 80 101 0 0.833 66,667 84,167 0,000 -150,833
2 25 120 170 0.694 17,361 83,333 118,056 17,361
3 10 125 285 0.570 5,787 72,338 164,931 86,806
4 0 135 595 0.482 0,000 65,104 286,941 221,836
TOTAL 89,815 304,942 569,927 175,170
Sensitivitas
KOMPONEN RP
Jawab :
Waltz
A = 90
B = 75
C = 115
Hurwich
A = 0,7 (270) + 0,3 (90) = 189 + 27 = 216
B = 0,7 (300) + 0,3 (75) = 210 + 22,5 = 232,5
C = 0,7 (405) + 0,3 (115) = 283,5 + 34,5 = 318
Bayesian
A = 0,33 (90) + 0,33 (175) + 0,33 (270) = 176,55
B = 0,33 (75) + 0,33 (192) + 0,33 (300) = 187,11
C = 0,33 (152) + 0,33 (115) + 0,33 (405) = 221,76