Mesin A

Tahun Cost Revenue Cash flow

0 $ 50,000.00 $ - $ (50,000.00)
1 $ 5,000.00 $ - $ (5,000.00)
2 $ 5,000.00 $ - $ (5,000.00)
3 $ 5,000.00 $ - $ (5,000.00)
4 $ 5,000.00 $ - $ (5,000.00)
5 $ 15,000.00 $ - $ (15,000.00)
6 $ 5,000.00 $ - $ (5,000.00)
7 $ 5,000.00 $ - $ (5,000.00)
8 $ 5,000.00 $ - $ (5,000.00)
9 $ 5,000.00 $ - $ (5,000.00)
10 $ 5,000.00 $ 10,000.00 $ 5,000.00

Interest (i) 10%

Year (n) 10

Present Worth Cost ($83,076.62)

Mesin B
Tahun Cost Revenue Cash flow
0 $ 40,000.00 $ - $ (40,000.00)
1 $ 8,000.00 $ - $ (8,000.00)
2 $ 8,000.00 $ - $ (8,000.00)
3 $ 8,500.00 $ - $ (8,500.00)
4 $ 9,000.00 $ - $ (9,000.00)
5 $ 9,500.00 $ - $ (9,500.00)
6 $ 10,000.00 $ - $ (10,000.00)
7 $ 10,500.00 $ - $ (10,500.00)
8 $ 11,000.00 $ - $ (11,000.00)
9 $ 11,500.00 $ - $ (11,500.00)
10 $ 12,000.00 $ - $ (12,000.00)

Interest (i) 10%

Year (n) 10

Present Worth Cost ($97,984.47)

 Tahun Revenue
0 $ - $0.00
PW
1 $ 3,000.00 $3,499.20
2 $ 3,000.00 $3,240.00
3 $ 3,000.00 $46,885.24 $3,000.00
4 $ 3,000.00 $2,777.78
5 $ 3,000.00 $2,572.02
6 $ 5,000.00 $3,969.16
7 $ 5,000.00 $3,675.15
8 $ 5,000.00 $3,402.92
9 $ 5,000.00 $3,150.85
10 $ 5,000.00 $2,917.45
11 $ 5,000.00 $2,701.34
12 $ 5,000.00 $2,501.24
13 $ 5,000.00 $2,315.97
14 $ 6,000.00 $2,573.30
15 $ 6,000.00 $2,382.68
16 $ 6,000.00 $2,206.19
Interest (i) 8% $46,885.24
Replace Mechine Year Cost Revenue
0 $ - ###
1 $ 4,500.00 $ -
Interest (i) 20% 2 $ 30,500.00 $ -
3 $ 2,500.00 $ -
4 $ 3,000.00 $ -
5 $ 3,500.00 $ -
6 $ 4,000.00 $ 7,000.00

Replace Mechine Year Cost Revenue

0 $ 21,000.00 $ -
1 $ 2,000.00 $ -
Interest (i) 20% 2 $ 2,500.00 $ -
3 $ 3,000.00 $ -
4 $ 3,500.00 $ -
5 $ 4,000.00 $ -
6 $ 4,500.00 $ 4,000.00
 Cash flow PW AW
$ -
$ (4,500.00)
$ (30,500.00)
$ (2,500.00) $ (28,225.95) ($8,487.71)
$ (3,000.00)
$ (3,500.00)
$ 3,000.00

Cash flow PW AW
$ (21,000.00)
$ (2,000.00)
$ (2,500.00)
$ (3,000.00) $ (29,601.73) ($8,901.41)
$ (3,500.00)
$ (4,000.00)
$ (500.00)