METODE BENEFIT COST RATIO (BCR)

KELOMPOK 8
PWB
PWC
BCR
Alternatif
A-PWB
A-PWC
BCR

a
b
c
d
e
6987.405 6903.075 4837.89 7057.38 6903.075
6400.47 4000.235 3987.554 8003.34 6005.975
1.091702 1.725667 1.213248 0.881804 1.149368
A

Alternatif
A
84.33
B-PWB
2400.235
B-PWC
BCR
0.035134

Investasi
PWB
PWC
BCR

B
C
D
E
84.33
2149.515 69.975
84.33
2400.235 2412.916 1602.87 394.495
0.035134 0.890837 0.043656 0.213767
B

C
D
2065.185 154.305
12.681 4003.105
162.8566 0.038546

E
0
2005.74
0

A
B
C
D
E
4800
3200
2600
4800
2000
6987.405 6903.075 4837.89 7057.38 6903.075
6400.47 4000.235 3987.554 8003.34 6005.975
1.091702 1.725667 1.213248 0.881804 1.149368

I= 3200

PWB= Ab(P/A,i,8)(P/F
PWB= (1.100 x 5,334
PWB= 6903,075

PWC= I+Ac(P/A,i,8)+G
PWC= 3200+ (150 x 5
PWC= 4000

BCR= PWB/PWC > 1

BCR= 6903,075/ 4.00
BCR= 1,725 > 1

D.

I= 4800

E.

I= 2000

ODE BENEFIT COST RATIO (BCR)

KELOMPOK 8
Investasi
Annual Benefit
Gradient Benefit
Annual Cost
Gradient Cost
Nilai Sisa
Umur Investasi
Suku Bunga

A
4800
900
100
300
0
1250
8 tahun
10%

B
3200
1100
50
150
0
500
8 tahun
10%

C
2600
850
0
200
20
650
8 tahun
10%

D
4800
900
100
300
100
1400
8 tahun
10%

E
2000
1100
50
150
200
500
8 tahun
10%

RUMUS UMUM -> BCR=Benefit/Cost > 1

PWB=Ab(P/A,i,8)+Gb(P/G,i,8)+S(P/F,i,8)
PWC=I+Ac(P/A,i,8)+Gc(P/G,i,8)
BCR=PWB/PWC > 1
S= 500
B.
AB= 1100
GB=50

I= 3200

AC= 150
n=8
i=10%

PWB= Ab(P/A,i,8)(P/F,i,1)+Gb(P/G,i,8)(P/F,i,8)+S(P/F,i,8)
PWB= (1.100 x 5,3349) + (50 x 16,0287) + (500 x 0,4665)
PWB= 6903,075
PWC= I+Ac(P/A,i,8)+Gc(P/G,i,8)
PWC= 3200+ (150 x 5,3349) + (0 x 16,0287)
PWC= 4000
BCR= PWB/PWC > 1
BCR= 6903,075/ 4.000 > 1
BCR= 1,725 > 1

D.
S= 1400

AB= 900
GB= 100

AC= 300
GC= 100

I= 4800

n= 8
i= 10 %

PWB= Ab(P/A,i,8)(P/F,i,1)+Gb(P/G,i,8)(P/F,i,8)+S(P/F,i,8)
PWB= (900 x 5,3349) + (100 x 16,0287) + (1400 x 0,4665)
PWB= 7057,38
PWC= I+Ac(P/A,i,8)+Gc(P/G,i,8)
PWC= 4800+ (300 x 5,3349) + (100 x 16,0287)
PWC= 8003,34
BCR= PWB/PWC > 1
BCR= 7057,38/ 8003,34 > 1
BCR= 0,881 < 1

E.
S= 500

AB= 1100
GB= 50

I= 2000

AC= 150
GC= 200

n= 8

i= 10 %

PWB= Ab(P/A,i,8)(P/F,i,1)+Gb(P/G,i,8)(P/F,i,8)+S(P/F,i,8)
PWB= (1100 x 5,3349) + (50 x 16,0287) + (500 x 0,4665)
PWB= 6903,075
PWC= I+Ac(P/A,i,8)+Gc(P/G,i,8)
PWC= 4800+ (300 x 5,3349) + (100 x 16,0287)
PWC= 6005,975
BCR= PWB/PWC > 1
BCR= 6903,075/ 6005,975 > 1
BCR= 1,149 < 1

(P/A,10,8)
5.3349
(P/F,10,1) (P/F,10,8)
0.9091
0.4665
(P/G,10,8)
16.0287

S= 1250
A.
AB= 900
GB=100

I= 4800

AC= 300
n= 8
i=10%

PWB= Ab(P/A,i,8)(P/F,i,1)+Gb(P/G,i,8)(P/F,i,8)+S(P/F,i,8)
PWB= (900x 5,3349) + (100 x 16,0287) + (1250 x 0,4665)
PWB= 6987,405
PWC= I+Ac(P/A,i,8)
PWC= 4800+ (300 x 5,3349)
PWC= 6400,47
BCR= PWB/PWC > 1
BCR= 6987,405/ 6400,47 > 1
BCR= 1,091 > 1

C.
S= 650
AB= 850
`

AC= 200
GC= 20
n= 8 tahun

I= 2600

PWB= Ab(P/A,i,8)(P/F,i,1)+Gb(P/G,i,8)(P/F,i,8)+S(P/F,i,8)
PWB= (850 x 5,3349) + (0 x 16,0287) + (650 x 0,4665)
PWB= 4837,89
PWC= I+Ac(P/A,i,8)+Gc(P/G,i,8)
PWC= 2600+ (200 x 5,3349) + (20 x 16,0287)
PWC= 3987,554
BCR= PWB/PWC > 1
BCR= 4837,89/ 3987,554 > 1
BCR= 1,213 > 1