LE-30

BREAK EVEN POINT
PABRIK PEMBUATAN ASAM FENIL ASETAT DARI BENZIL SIANIDA DAN ASAM SULFAT
DENGAN KAPASITAS PRODUKSI 1.000 TON/TAHUN

Gambar LE.1 Grafik Break Even Point (BEP) Pabrik Pembuatan Asam Fenil Asetat
dari Benzil Sianida dan Asam Sulfat

546.1979 0.782 6.527) 34.54 4.665.487 7.019.849.1594 0.3501 0.984.019.662 15.569 P/F pada i = 30% PV pada i = 30% 1. 321.495 10.250.691.501 37. 169.792. 565.487 7.0880 0.607.578 2. 912.395.322 69.5917 0.862. 389.841 43.849.78 8. diperoleh nilai IRR :   12.487 7.692 14.250.849.189. 952.250. 293. 199.198.739 25. 490.406 9.574.711 14. 417.0 59.666 12. 245 559.860.407. 268. 805.752.628 53.464 27.496.102 40.25 8.765 39.734 42.019.877 36.271.849.559 15.25 4.250.503 4.221)  IRR = 30. 387.042 91.0943 0. 660.095.863.148.965 .693.030.095. 021.48 5.049.933. 650.538 51.32 4.364 43.418.0 53.877 65.693.496.2 50. 200.928.466.025 48.221) .308 47.849. 516.936.203.94 5.062.016 71.641.42 3.487 7. 122.487 7. 036.879.374 8.487 (120.2072 0.196.693.250.526.993.541.241.487 7.364 834.24 7.33 1.328 51.583.2592 0.5827 0.788.250.250.259.546 11.17 0.267 1.716. 490.762.0000 0.849.861.487 7.33 2.841.487 7.808. 878.736.713 5.297 20.306 7.3396 0.115 60.2693 0.125. (120. 041 (57.354 12.512 55. 091.251 47.00000 0.556 6.4448 0.315.849.801.268.129 83.18 Data Perhitungan IRR Tahun 0 1 2 3 4 5 6 7 8 9 10 Laba Sebelum Pajak Pajak Laba Sesudah Pajak Depresiasi - - - - 38. 948.0672 Total PV pada i = 31% (119.18 %.092 57.720 12.984.787.37 2.202 62.391 18.127.572.57 1.589.250.097.513 27.810.083 Net Cash Flow 7.360 18.672.6 31.0725 Total Dengan cara interpolasi.537.272.6 10.1153 0.2 32.1510 0.483 22. 409.1226 0.849.4552 0.3 65.849.7634 0.955.0 01.5 94. 814.530 64.05 3.328 17.596 − (−57.014 30.4 55.754.391 58.71 1.487.2 50.33 8.173.635 1.596 P/F pada i = 31% 1. 122.754 75.246.435) 21.50 6.527) 26.849.421. 980.126 22.3 16.040.7692 0.487 7.596  × ( 31% − 30% ) IRR = 30 % +   12.615 33. 021.790.LE-31 Tabel LE.3 01. 674.

Sign up to vote on this title
UsefulNot useful