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

0880 0.095.487 7.928.615 33.LE-31 Tabel LE.250.3396 0. 293.692 14. 091.198.48 5. 490.049.0725 Total Dengan cara interpolasi.0672 Total PV pada i = 31% (119.6 10.487 7. 814.641.955.2072 0.556 6.71 1. (120.666 12.877 36.569 P/F pada i = 30% PV pada i = 30% 1.391 58.936.5827 0.25 4.933.487 7.083 Net Cash Flow 7.250. 650. 674.025 48.189.483 22.693.6 31.221) .435) 21.250.272.5917 0.57 1.17 0.713 5. 036.559 15.18 Data Perhitungan IRR Tahun 0 1 2 3 4 5 6 7 8 9 10 Laba Sebelum Pajak Pajak Laba Sesudah Pajak Depresiasi - - - - 38.487 7.246.395.297 20. 565.37 2.25 8.54 4. 417.863.765 39.496.841.589.250.574.250.418. 948.849.406 9.0 53.173.662 15. 169.040.546.1594 0.739 25.596  × ( 31% − 30% ) IRR = 30 % +   12.849.464 27.965 .693.148.754 75.2 32.466. diperoleh nilai IRR :   12.513 27.364 43.1510 0.4448 0.308 47. 387.860.861.720 12.3 65.102 40.3501 0.538 51.487 7.33 8. 021.5 94.019.849.877 65.487.7692 0.596 − (−57. 980. 516.716.496.32 4.268.487 7.019.267 1.527) 26.0943 0.360 18.635 1.691.849. 199.665. 321.062.250. 389. 805.322 69. 245 559.1153 0.596 P/F pada i = 31% 1.241.782 6.019.862.1979 0.572. 409.221)  IRR = 30.537.487 7.736.250.546 11.202 62.2 50.2693 0.421.259.3 01.78 8.527) 34.127.788.503 4.05 3.115 60.672.126 22.0000 0.24 7.354 12.512 55.3 16.501 37. 490.792.879.849.364 834.993.014 30.754.752.016 71.251 47. 041 (57.94 5.391 18.125.808.849.328 51.2 50.487 7.810.33 1.030.849.526. 952.495 10.984.849.50 6.315.306 7. 200.328 17.095.271.607.0 59.18 %.374 8.407.097.42 3.487 7. 122.250.196. 912. 122.787. 268.1226 0.203. 660.762.849.092 57.4552 0.0 01. 878.129 83.849.4 55.711 14.841 43.541.984.801.7634 0.00000 0.487 (120.042 91.693.734 42.790.628 53. 021.33 2.583.578 2.530 64.2592 0.

Sign up to vote on this title
UsefulNot useful