Professional Documents
Culture Documents
Alt 1 : Perencanaan sudetan Rp. 10 milyar Rp. 200 juta/th 1.5 milyar/th
Alt 2 : Perencanaan Rp.15 milyar Rp. 250 juta/th 2 milyar/th
Normalisasi setelah sudetan
dilakukan.
Alt 3 : Perencanaan Rp. 5 milyar Rp. 100 juta/th 1 milyar/th
Sudetan dan eksisting kali
kemuning dinonaktifkan
Jawaban :
Uraian Alternatif 1 Alternatif 2 Alternatif 3
Biaya awal Rp. 10 milyar Rp.15 milyar Rp. 5 milyar
Bunga dan depresiasi Rp. 1.1 milyar/th Rp. 1.65 milyar/th Rp. 0.55 milyar/th
Biaya Perawatan Rp 0.2 milyar/th Rp. 0.25 milyar/th Rp. 0.1 milyar/th
Total Biaya Per Tahun Rp. 1.3 milyar/th Rp. 1.9 milyar/th Rp. 0.65 milyar/th
Keuntungan Per Rp. 1.5 milyar/th Rp. 2 milyar/th Rp. 1 milyar/th
Tahun
IRR = 68.7%
Alternatif 3
NPW = fpws x (Keuntungan – Total biaya)
= 9.077 x (Rp. 1 milyar/th – Rp. 0.65 milyar/th)
= 9.077 x (Rp. 0.2 milyar/th)
=Rp. 3.18 milyar/th
BCR = Keuntungan / Total Biaya
= 1 / 0.65
= 1.54
IRR = 165.4 %