3) BCR soal 2

AWb
a=
AWc

A + F ( A/F. 10 %. 15)/ P(A/P.10 %.15)

= 900.000 + 4.000.000 + ( 0,02102)/ 10.000.000 (0,17102)

= 984080/ 1.710.200
= 0,575

AWb
b=
AWc

1.142.040/ 2.052.240 =0,556

B/C < 1 = tidak layak

P Wb
a=
PWc

A (P/A.10 %.15) + F (P/F.10%.15)/ P(p/p.10%.15)

= 900.000( 5, 84737) + 9.000.000(0,12289)/ 10.000.000

= 5262633 + 491560/ 10.000.000
= 0,575

AWb
b=
AWc

6432107+245780/ 12.000.000 = 0,0556

B/C < 1 = tidak layak

F Wb
a=
F Wc

A (f/A.10 %.15) + F (f/F.10%.15)/ P(f/p.10%.15)

= 900.000( 47,58401)) + 4.000.000/ 10.000.000 (8,13706)

= 5262633 + 491560/ 10.000.000
= 0,575

b=

1.100.000(47,58401) + 2.000.000)/12.000.000(8,13706)
= (52338451 + 2.000.000)/ 97,644720 = 0,556

B/C < 1 = tidak layak