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

487 7.267 1.487 7. 293.3501 0.019.125.792.040.391 58.693.483 22.406 9.5917 0.306 7. 948.0943 0.936.849.526.530 64.0725 Total Dengan cara interpolasi.3 01. 389.202 62.062.559 15.512 55.1979 0.541.33 8.503 4.583.466.78 8.801.877 36.418.1226 0.692 14.019.965 .297 20.4 55.241. 021.1510 0.596 − (−57.250.720 12.00000 0.25 4. 122.126 22.3 16.596  × ( 31% − 30% ) IRR = 30 % +   12.635 1.641.1153 0.198. 980.0 53.788. 036.578 2.2 50.736.322 69.57 1. diperoleh nilai IRR :   12.527) 26.810.271.4448 0.665.32 4.501 37.148. 952.391 18.615 33.487 7. 660.250. 321.5 94.879.574.984.083 Net Cash Flow 7.752.862. 245 559.250.250.251 47.328 51.3 65.395.421. 490.849.487 7.589.2 50.LE-31 Tabel LE.487 (120. 409.765 39.596 P/F pada i = 31% 1.2693 0.48 5.487.693.127.33 2.3396 0. 814.693. 490.7692 0.25 8.841.628 53.019. 041 (57.464 27.092 57.713 5.315.711 14.250.984.672.5827 0.016 71. 021.849.841 43. 199.0000 0. 122.955.527) 34.308 47.556 6.71 1.435) 21.849. 091. (120.189.095. 878.221)  IRR = 30.487 7.0 01.33 1.0672 Total PV pada i = 31% (119. 565.496.272.250.1594 0.849. 268.993.94 5.0 59.24 7.546 11.877 65.849. 417.173.496.7634 0.2592 0.849.268.928.025 48.739 25.37 2.54 4. 912.17 0.360 18.097.863.487 7.849.734 42.030.354 12.666 12.246.716.115 60.808.569 P/F pada i = 30% PV pada i = 30% 1.221) .374 8.790.861.18 Data Perhitungan IRR Tahun 0 1 2 3 4 5 6 7 8 9 10 Laba Sebelum Pajak Pajak Laba Sesudah Pajak Depresiasi - - - - 38.607.495 10.18 %.364 834. 650.691.4552 0.196.2 32.129 83.782 6.513 27.487 7.849.754.2072 0.933.328 17. 200. 169.50 6.487 7.250.860.787.049. 805. 674.042 91.572.203.849.250.014 30.0880 0.662 15.102 40.487 7.259.6 31.762.546. 387.754 75.6 10.407.538 51.05 3.537.42 3.095.364 43. 516.

Sign up to vote on this title
UsefulNot useful