ASSIGNMENT-06

NAMA : Indah Awusi

NIM : 210211070015
PRODI : TEKNIK LINGKUNGAN

1. NET BENEFIT COST RATIO

Thn Benefit Cost B-C DF = Net B-C Snet B-C DF Net B-C Snet B-C DF = Net B-C Snet B-C DF Net B-C Snet B-C
10% untuk DF= 10% =12% untuk DF= 12% 14% untuk DF= 14% = untuk DF= 16%
16%
0 1 2 3=1-2 4 5=3*4 6 7=3*6 8 9=3*8 10 11=3*10
0 0 1300 -1300 1,000 -1300,000 1,000 -1300,000 1,000 -1300,000 1,000 -1300,000
1 350 1300 -950 0,909 -863,550 -2163,550 0,893 -848,350 -2148,350 0,877 -833,150 -2133,150 0,862 -818,900 -2118,900
2 450 325 125 0,826 103,250 0,797 99,625 0,769 96,125 0,743 92,875
3 1700 325 1375 0,751 1032,625 0,712 979,000 0,675 928,125 0,641 881,375
4 1800 325 1475 0,683 1007,425 0,636 938,100 0,592 873,200 0,552 814,200
5 1900 325 1575 0,621 978,075 0,567 893,025 0,519 817,425 0,476 749,700
6 2000 325 1675 0,564 944,700 0,507 849,225 0,456 763,800 0,410 686,750
7 2100 325 1775 0,513 910,575 0,452 802,300 0,400 710,000 0,354 628,350
8 2250 350 1900 0,467 887,300 0,404 767,600 0,351 666,900 0,305 579,500
9 2350 360 1990 0,424 843,760 0,361 718,390 0,308 612,920 0,263 523,370
10 2400 375 2025 0,386 781,650 7489,360 0,322 652,050 6699,315 0,270 546,750 6015,245 0,227 459,675 5415,795
NPV 5325,810 4550,965 3882,095 3296,895
3,462 3,118 2,820 2,556
Net B/C
 • HUBUNGAN I DENGAN NPV

i NPV 6000
10% 5325,81 5000
12% 4550,965 4000
14% 3882,095 3000
Series1
16% 3296,895 2000
1000
0
0% 5% 10% 15% 20%
• HUBUNGAN I DENGAN NET B/C

i NET B/C 4
10% 3,462 3.5
12% 3,118 3
14% 2,82 2.5
16% 2,556 2
Series1
1.5
1
0.5
0
0% 5% 10% 15% 20%
 2. GROSS BENEFIT COST RATIO

Thn Benefit Cost DF = Net Net DF = Net Net DF = Net Net DF = Net Net
10% Benefit Cost 12% Benefit Cost 14% Benefit Cost 16% Benefit Cost
0 1 2 3 4=1*3 5=2*3 6 7=1*6 8=2*6 9 10=1*9 11=2* 12 13=1*12 14=2*12
9
0 0 1300 1,000 0,000 1300,000 1,000 0,000 1300,000 1,000 0,000 1300,000 1,000 0,000 1300,000
1 350 1300 0,909 318,150 1181,700 0,893 312,550 1160,900 0,877 306,950 1140,100 0,862 301,700 1120,600
2 450 325 0,826 371,700 268,450 0,797 358,650 259,025 0,769 346,050 249,925 0,743 334,350 241,475
3 1700 325 0,751 1276,700 244,075 0,712 1210,400 231,400 0,675 1147,500 219,375 0,641 1089,700 208,325
4 1800 325 0,683 1229,400 221,975 0,636 1144,800 206,700 0,592 1065,600 192,400 0,552 993,600 179,400
5 1900 325 0,621 1179,900 201,825 0,567 1077,300 184,275 0,519 986,100 168,675 0,476 904,400 154,700
6 2000 325 0,564 1128,000 183,300 0,507 1014,000 164,775 0,456 912,000 148,200 0,410 820,000 133,250
7 2100 325 0,513 1077,300 166,725 0,452 949,200 146,900 0,400 840,000 130,000 0,354 743,400 115,050
8 2250 350 0,467 1050,750 163,450 0,404 909,000 141,400 0,351 789,750 122,850 0,305 686,250 106,750
9 2350 360 0,424 996,400 152,640 0,361 848,350 129,960 0,308 723,800 110,880 0,263 618,050 94,680
10 2400 375 0,386 926,400 144,750 0,322 772,800 120,750 0,270 648,000 101,250 0,227 544,800 85,125
9554,700 4228,890 8597,050 4046,085 7765,750 3883,655 7036,250 3739,355
Gross B/C
2,259 2,125 2,000 1,882
 • HUBUNGAN I DENGAN GROSS B/C

GROSS 2.5
i B/C
2
10% 2,259
1.5
12% 2,125
1 Series1
14% 2
16% 1,882 0.5
0
0% 5% 10% 15% 20%