Disusun Oleh

Muhammad Eri Malindo

Ilham Habib

Example 8.1
Data yang diketahui

Penyelesaian

Example 8.2
Production at 100%
total capasitas investment
FCI
WC
SUM Variabel Product Cost
SUM FC

2000000
28000000
24000000
4000000
5000000
1000000

TUGAS EKONOMI TEKNIK

alindo

1407121368
1407

Production at 100%
total capasitas investment
FCI
WC
SUM Variabel Product Cost
SUM Fixed Cost
mar
evaluation
Recovery year

Percent Operation Time (%)

Product rate (Kg/yr)
All variabel cost ($/yr)
All Fix Cost ex operation ($/yr)
Depreciation ($/yr)
Total Product ($/yr)

2000000
28000000
24000000
4000000
5000000
1000000
0.3
10
5 yr

1
0.5
1000000
2500000
1000000
4800000
8300000

2
0.9
1800000
4500000
1000000
7680000
13180000

Return Of Investment
Average Net Profit
Average Net ProfitData

Penyelesaian

Payback Period

Data

Penyelesaian

Net Return
Data

Penyelesaian

GAS EKONOMI TEKNIK

Table of Depreciation 5 yr Recovery ( Tabel 7.9)

0.2
0.32
0.192
0.1152

3
1
2000000
5000000
1000000
4608000
10608000

Total Rata-rata produk 10 tahun (Kg/yr)

Total Biaya Produk 10 tahun ($/yr)
Persen Pajak per tahun (%)
SUM Fixed Cost
Pajak pertahun ($/yr)
Lama Tahun yang dievaluasi (yr)

4
1
2000000
5000000
1000000
2764800
8764800

5
1
2000000
5000000
1000000
2764800
8764800

6
1
2000000
5000000
1000000
1382400
7382400

0.1152

7
1
2000000
5000000
1000000
0
6000000

18800000
81000000
0.35
1000000
350000
10

Penyelesaian
Nprofit

(1/Lama tahun) [p(Total rata-rata produk)-(Total biaya produk)] * (

(1/10) [p(18800000)-(81000000)] * (1000000ROI

Product Sales Price ( p )

( p 1222000 - 5265000 )
ROI = Nprofit / TCI
0,3 = ( p 1222000 - 5265000 ) / 2800000
p = [ (0,3 * 28000000 ) + 5265000 ] / 1222
p = $11,18 / Kg

mar (%)
Lama Tahun yg dievaluasi
FCI

0.3
10
24000000

Penyelesaian
PBP (yr)

PBP = (0,85) / [mar + (0,85 / Lam

2.2077922078
PBP = FCI / [ ( Nprofit ) + ( FCI/Lam
2,207792208 = 24000000 / [ { (1/10) [ p (18800000)-(81000000)]
[ p (18800000)-(81000000) ] * (1000000-350000) = (24000
p = $11,23/ Kg

\
Product Sales Price ( p )

Net Return

Penyelesaian
Nreturn
Product Sales Price ( $/Kg )

Nreturn = ( Nprofit * Lama tahun )

0 = [ { (1/10) [ p (18800000)-(81000000)] * (1000000-350
11.50

0.0576

8
1
2000000
5000000
1000000
0
6000000

9
1
2000000
5000000
1000000
0
6000000

TCI
FCI

10
1
2000000
5000000
1000000
0
6000000

28000000
24000000

produk)-(Total biaya produk)] * (Sum FC - Pajak per tahun )

00000)-(81000000)] * (1000000-350000)

( p 1222000 - 5265000 )
ROI = Nprofit / TCI
p 1222000 - 5265000 ) / 28000000
* 28000000 ) + 5265000 ] / 1222000
p = $11,18 / Kg

Rumus
SUM
9.4
18800000 Production * Percent Operation
47000000 SUM Variabel Product Cost * Percent Operation
10000000 SUM FC
24000000 Depreciation Recovery 5 yr * FCI
81000000 C+D+E

BP = (0,85) / [mar + (0,85 / Lama Tahun) ]

2.2077922078
= FCI / [ ( Nprofit ) + ( FCI/Lama waktu ) ]
10) [ p (18800000)-(81000000)] * (1000000-350000) } + (24000000/10) ]
) ] * (1000000-350000) = (24000000/2,207792208) - (24000000/10)
p = $11,23/ Kg

return = ( Nprofit * Lama tahun ) + FCI - TCI - (mar*TCI*Lama Tahun)

00)-(81000000)] * (1000000-350000) } * 10 ] + 24000000 - 28000000 - ( 0,3 * 28000000 * 10 )
11.5098199673

Rumus

ercent Operation

CI