ANISA RAHMANI PUTRI

201137003
RPL - TPJJ

Problem 1

Initial Cost $ 2.300.000,00

Annual Upkeep (M&O Cost) $ 120.000,00
Benefit $ 340.000,00
Disbenefit $ 40.000,00
Discount Rate 6%
A/P diperoleh dari tabel 0,06

`= (Benefit - Disbenefit)/(Initial Cost + M&O Cost)

B/C
0,124
The project is unjustified, since B/C < 1,0
`= (Benefit - Disbenefit - M&O Cost)/Initial Cost
Modified B/C
0,078
B-C `= (Benefit - Disbenefit)-(Initial Cost - M&O Cost)
-$1.880.000,00

Problem 2

Interest Rate 6%
n 40 years
(A/P, 6%, 40) 0,06646 (didapat dari tabel interest)
(A/P, 6%, 37) 0,067966 (didapat dari tabel interest)
(A/P, 6%, 35) 0,06897 (didapat dari tabel interest)
 To The People
Cost $ 200.000,00
AW Initial Cost $ 13.292,00 per year
Benefits $ 100.000,00 per year for forty years
Disbenefit $ 18.000,00

B/C Ratio `= (Benefit - Disbenefit)/(Initial Cost + M&O Cost)

6,169
The project is justified, since B/C > 1,0
Modified B/C `= (Benefit - Disbenefit - M&O Cost)/Initial Cost
6,169
B-C `= (Benefit - Disbenefit)-(Initial Cost - M&O Cost)
$ 68.708,00

To The Government
Cost $ 1.200.000,00
AW of Initial Cost $ 79.752,00 per year
Benefit $ 200.000,00 three years from now
AW of Benefit $ 13.593,20 per year
Disbenefit $ 90.000,00 five year from now
AW of Disbenefit $ 6.207,30 per year

B/C `= (Benefit - Disbenefit)/(Initial Cost + M&O Cost)

0,093
The project is unjustified, since B/C < 1,0
Modified B/C `= (Benefit - Disbenefit - M&O Cost)/Initial Cost
0,093
B-C `= (Benefit - Disbenefit)-(Initial Cost - M&O Cost)
-$72.366,10