P. 1
Break Even Point Asam Fenil

Break Even Point Asam Fenil

|Views: 15|Likes:
Dipublikasikan oleh Tagora Bangkit Pahala

More info:

Published by: Tagora Bangkit Pahala on Nov 16, 2012
Hak Cipta:Attribution Non-commercial

Availability:

Read on Scribd mobile: iPhone, iPad and Android.
download as DOC, PDF, TXT or read online from Scribd
See more
See less

04/23/2014

pdf

text

original

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 Graf! Break Even Point "BEP# Pabr! P$mb%a&a' A(am F$') A($&a&
*ar B$'+) Sa'*a *a' A(am S%)fa&
LE-31
Tab$) LE.1, Da&a P$r-&%'.a' IRR
Tahun
Laba Sebelum
Pajak
Pajak
Laba Sesudah
Pajak
Depresiasi Net Cash Flow
P/F
pada i =
30
P! pada i = 30
P/F
pada i =
3"
P! pada i = 3"
0 - - - -
"1/0.012.
1//.3/4# 1.0000
"1/0.012.
1//.3/4# 1.00000
"111.340.30
2.033#
1
3,.123
.223.430
11.24/.
111.4/0
/4.
/13.022.010 4./30.,01.0,4
30.30
0.313.301 05421/
/2.34
1.0,4.0,3 054230
/1./2,.3
12.411
/
0/.,2/./
3/.30,
1/.,01.
121.21/
30.
0/1.02/.213
4./
30.,01.0,4
34./41.
11/.10/ 053114
//.03
3.410.311 053,/4
10.1/3.2
10.002
3
04.10,.0
33.33,
10.1/4.
032.22/
33.
0/1.01,.,44
4./
30.,01.0,4
00./4/.
/2,.320 05033/
1,.33
1.132.331 05000,
1.313.0/
3.332
0
31.,23.3
01.01/
13.301.
010.3/,
32.
3/1.,10.423 4./30.,01.0,4
03.34/.
220./31 053301
13./3
0.4,,.330 053312
2./31./0
4.303
3
34.001.2
31./0/
14.014.
3,1.320
31.
13/./01.,01 4./30.,01.0,4
04./03.
011.3/, 05/213
1/.41
1.41/.013 05/31/
0.143.34
/.34,
2
2/.430.3
10.3//
1,.,0,.
,4,./14
03.10
3.412.0/3 4./30.,01.0,4
31.112.
323.31/ 05/04/ 10.204.1/,.340 051141
/.4,4./3
,./24
4
21.030.0
33.430
/0.211.
312.1/2
0,.33
,.334.2/, 4./30.,01.0,4
33.3,1.
3,4.113 051310
,.,20.
10,.302 051310
1.,21.4,
,.233
,
43.133.0
31.1/1
//.42/.
014.431
33.14
0.201.311 4./30.,01.0,4
20.0/1.
010.,44 051//2
4.004.
240.4,/ 051133
1./02.3/
0.320
1
,3.3/2.3
23.00/
/3.000.
001.313
3,.0,
3.133.330 4./30.,01.0,4
23.432.
,03.012 050103
2.11,.
1,0.413 050,,0
,30.43/.
/03
10
11.,41.0
01.302
/4.302.
/00.020
20.33
/.,01.0,3 4./30.,01.0,4
41.3,3.
230.321 0504/3
3.1,1.
,10.222 05024/
331.113.
001
T6&a) 1/.213.011.312 T6&a) "34.1,0.013.//1#
D$'.a' 7ara '&$r86)a(5 *8$r6)$- ')a IRR 9
IRR : 30 ; <
( ) ; 30 ; 31
# //1 . 013 . 1,0 . 34 " 312 . 011 . 213 . 1/
312 . 011 . 213 . 1/
− ×








− −
IRR : 3051, ;.

50 6.202 62. 948.5 94. 490.641.267 1.526. 122.364 43.877 36. 122.589.315.2072 0. 980.173. 674. 200.395.0943 0. 036.569 P/F pada i = 30% 1.487 7.042 91.127.297 20. 091. 660.1226 0.464 Laba Sesudah Pajak 27.3 65.25 8.129 83.6 31.019.407.862.095. 021.537.4448 0.328 51.328 17.391 58.0 53.487 7.495 10.019.736.765 39. 516.849.148.083 Depresiasi 7.268.221) Dengan cara interpolasi.0000 0.808.861.635 1.487 Net Cash Flow (120.841 43.578 2.810.33 2.272.849.0 01.487 7.928. 268.095. 814.936.955. 041 (57.860.483 22.754.6 10.4 55.487 7.984. 293.496.716.877 65.501 37.308 47. .530 64.849.42 3. 321.019.672.711 14.092 57.5827 0.406 9.221)  × ( 31% − 30% )    IRR = 30.487.541.71 1.250.17 0.754 75.607.792.062.097.790.546.487 7.693.993.3501 0.418.693.251 47.487 7.LE-31 Tabel LE.250.596 − (−57.360 18.306 7.788.54 4.628 53.102 40.739 25.259.271.849.364 834.203. 409.691.692 14.250.693.0672 Total PV pada i = 31% (119.250.666 12.3396 0. 245 559.7634 0.250.596 IRR = 30 % +   12.933.354 12.556 6.713 5.2592 0.841. 805.78 8.374 8. 387.33 8.4552 0.94 5.125.801.246. 650. 199.879.3 01.025 48.487 7.049.787.863.250.016 71.5917 0.241.421.196. 389.546 Pajak 11.752.48 5.37 2.2 32.322 69.965 . 952.198.849.466.18 Data Perhitungan IRR Tahun 0 1 2 3 4 5 6 7 8 9 10 Laba Sebelum Pajak 38.487 7.7692 0. 021. 878.596 P/F pada i = 31% 1. 417.0880 0.1594 0.391 18.512 55.24 7.487 7.32 4.665.2 50. diperoleh nilai IRR :   12. 169.583.849.00000 0.849. 912.782 6.435) 21.720 12.1153 0.0 59.189.1510 0.33 1.849.126 22.503 4.030.615 33.849.984.734 42.572.762.2693 0.05 3.559 15.527) 34.496. 490.513 27.014 30.662 15.18 %.57 1.040.250.527) 26.1979 0.574.538 51.115 60.849.2 50.250.3 16.25 4. 565.0725 Total PV pada i = 30% (120.

You're Reading a Free Preview

Mengunduh
scribd
/*********** DO NOT ALTER ANYTHING BELOW THIS LINE ! ************/ var s_code=s.t();if(s_code)document.write(s_code)//-->