Nama : Abraham Rompis

NIM : 15021101085
Mk : Ekonomi Transportasi (Tugas 6)

Tugas.

1. Please do the procedure in the file “Contoh Kriteria Investasi" by adding the value of each row in the column “Benefit" with the last number
in your "NIM" (in case the last number is 0, please add with value of "10") x 100. For Example : if the last number in your “NIM” is 7, then
add each value with 7 x 100 = 700
Jawab :

1. Diketahui NIM : 15021101025, NIM terakhir : 5 = 5 x 100 = 500 + (kolom benefit)

NET BENEFIT COST RATIO

Tahun Benefit Cost B- C Net B - C Ʃnet B - C DF = 12% Net B - C Ʃnet B - C DF = 14% Net B - C Ʃnet B - C DF = 16% Net B - C Ʃnet B - C
DF = 10%
untuk DF = 10% untuk DF = 12% untuk DF = 14% untuk DF = 16%
0 1 2 3=1-2 4 5=3*4 6 7=3*6 8 9=3*8 10 11=3*10
0 500 1300 -800 1,000 -800,000 1,000 -800,000 1,000 -800,000 1,000 -800,000
1 650 1300 -650 0,909 -590,909 0,893 -580,357 0,877 -570,175 0,862 -560,345
2 750 325 425 0,826 351,240 -1039,669 0,797 338,807 -1041,550 0,769 327,024 -1043,152 0,743 315,844 -1044,501
3 2000 325 1675 0,751 1258,452 0,712 1192,232 0,675 1130,577 0,641 1073,102
4 2100 325 1775 0,683 1212,349 0,636 1128,045 0,592 1050,942 0,552 980,317
5 2200 325 1875 0,621 1164,227 0,567 1063,925 0,519 973,816 0,476 892,712
6 2300 325 1975 0,564 1114,836 0,507 1000,596 0,456 899,783 0,410 810,623
7 2400 325 2075 0,513 1064,803 0,452 938,625 0,400 829,247 0,354 734,196
8 2550 350 2200 0,467 1026,316 0,404 888,543 0,351 771,230 0,305 671,056
9 2650 360 2290 0,424 971,184 0,361 825,797 0,308 704,193 0,263 602,162
10 2700 375 2325 0,386 896,388 8708,556 0,322 748,588 7786,351 0,270 627,154 6986,944 0,227 527,039 6291,208
NPV 7668,88627 6744,801 5943,793 5246,707
Net B/C 8,376 7,476 6,698 6,023
 Hubungan i dengan NPV Hubungan i dengan Net B/C
i NPV i Net B/C
10% 7668,886 10000,000 10% 8,376 25,000
9000,000
12% 6744,801 8000,000 12% 7,476
20,000
14% 5943,793 7000,000 14% 6,698

Net B/C
16% 5246,707 6000,000 16% 6,023 15,000

NPV
5000,000
4000,000 10,000
3000,000
2000,000 5,000
1000,000
0,000
0,000
0% 4% 8% 12% 16% 20%
0% 4% 8% 12% 16% 20%

Gross Benefit Cost Ratio

Tahun Benefit Cost DF = 10% Net Net DF = 12% Net Net DF = 14% Net Net DF = 16% Net Net
Benefit Cost Benefit Cost Benefit Cost 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*9 12 13=1*12 14=2*12
0 500 1300 1,000 500,000 1300,000 0,893 446,429 1160,714 0,890 444,797 1156,473 0,876 438,156 1139,205
1 650 1300 0,909 590,909 1181,818 0,902 586,367 1172,734 0,889 577,536 1155,073 0,876 569,694 1139,387
2 750 325 0,826 619,835 268,595 0,911 682,944 295,942 0,888 665,647 288,447 0,877 657,435 284,889
3 2000 325 0,751 1502,63 244,177 0,918 1836,76 298,473 0,887 1773,25 288,153 0,877 1753,40 284,927
4 2100 325 0,683 1434,33 221,979 0,926 1943,58 300,792 0,886 1860,17 287,884 0,877 1841,29 284,962
5 2200 325 0,621 1366,03 201,799 0,932 2050,51 302,916 0,885 1947,08 287,637 0,877 1929,19 284,994
6 2300 325 0,564 1298,29 183,454 0,938 2157,47 304,860 0,884 2033,99 287,412 0,877 2017,09 285,023
7 2400 325 0,513 1231,579 166,776 0,944 2264,41 306,639 0,884 2120,91 287,206 0,877 2104,99 285,050
8 2550 350 0,467 1189,594 163,278 0,949 2418,69 331,977 0,883 2251,99 309,096 0,877 2236,74 307,003
9 2650 360 0,424 1123,859 152,675 0,953 2525,65 343,107 0,883 2338,90 317,737 0,877 2324,64 315,800
10 2700 375 0,386 1040,967 144,579 0,957 2584,57 358,968 0,882 2381,73 330,795 0,877 2368,67 328,982
11898,02 4229,131 19497,374 5177,123 18395,992 4995,913 18241,277 4940,221
Gross B/C 2,813 3,766 3,682 3,692
 Hubungan i dan Gross B/C
i Gross B/C
4,500
10% 2,813
12% 3,766 4,000

14% 3,682 3,500

Gross B/C
2,500

2,000

1,500

1,000

0,500

0,000
0% 2% 4% 6% 8% 10% 12% 14% 16% 18%
i