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

251 47.246.965 .418.615 33.862.5 94.487 (120.016 71.713 5.71 1. 912.019.78 8.665.810.0672 Total PV pada i = 31% (119. 021. 650.861. 122.503 4.801.102 40.4552 0.487.933.860.48 5. 169.0725 Total Dengan cara interpolasi.268.572.308 47.127. 199.272.487 7.4448 0.406 9.984.203. 980.495 10.42 3.5827 0. 948.464 27.513 27.391 18.483 22.00000 0.297 20.115 60.360 18.877 65.395.849.849.527) 26.095.574.2 50.148.546 11.466.641.487 7.250.537.2693 0.849.0 01.354 12.1979 0.322 69.984.693.364 834.487 7. 389.691.129 83.3501 0. 200.734 42. 091. 674.LE-31 Tabel LE.202 62.407.189.849.328 51.762. 293. 490.596  × ( 31% − 30% ) IRR = 30 % +   12.241.487 7. 565. (120.3 65.2592 0.782 6.267 1.2 50.421.364 43.328 17.672.306 7.030.849.126 22.569 P/F pada i = 30% PV pada i = 30% 1.538 51.841 43.596 − (−57. 814.863.014 30.32 4.526. 021. 516.095. 122.271.18 Data Perhitungan IRR Tahun 0 1 2 3 4 5 6 7 8 9 10 Laba Sebelum Pajak Pajak Laba Sesudah Pajak Depresiasi - - - - 38.062.877 36.019.752. 417.54 4.635 1.33 8.250.496.936.5917 0.849. 660.527) 34.57 1. 321.7634 0.541.25 4.487 7.250.025 48. diperoleh nilai IRR :   12.315.374 8.196. 490.720 12.3 16.879.092 57.250.662 15.849.559 15.628 53.711 14.435) 21.042 91.2072 0.3396 0.1510 0.736. 268.1226 0.0943 0. 952.019. 245 559.754 75.50 6.049.589.17 0.173.125.05 3.6 31.993.37 2.221)  IRR = 30.501 37.2 32.928. 878.0000 0.083 Net Cash Flow 7.33 2.487 7.754.578 2. 041 (57.33 1.25 8. 805. 409.0 59.841.666 12.596 P/F pada i = 31% 1.1594 0.221) .788.693.94 5.607.808.250. 387.24 7.250.765 39.790.792.583.259.0880 0.530 64.391 58.787.692 14. 036.18 %.487 7.849.4 55.198.849.7692 0.487 7.739 25.556 6.0 53.512 55.040.1153 0.546.487 7.693.496.6 10.250.955.250.097.3 01.849.716.

Sign up to vote on this title
UsefulNot useful