Pendahuluan
Pentingn
ya
Gliserol
Potensi
Biji Karet
Luas Areal
Perkebunan
Karet Indonesia
(Ha)
3.456.128
3.506.201
3.555.946
3.606.245
3.656.057
Produksi Karet
Indonesia (Ton)
2.990.184
3.012.254
3.237.433
3.153.186
3.231.825
Ekspor (Ton)
Impor (Ton)
2010
2011
2012
2013
2014
30.546
95.891
164.277
247.913
318.948
414
12.275
201
288
45
Kebutuhan
Dunia (Ton)
820.380
979.434
1.211.731
1.435.439
1.688.678
Flowsheet Proses
6.944,44
Kebutuhan RSO
66.800,88
Total Steam
Dibutuhkan
1.386.362,05
126.938,67
Air Proses
26.397,12
Flowsheet Utilitas
Laba sebelum
Pajak
Laba Sesudah
Pajak
Pajak
Depresiasi
PV pada i = 22%
P/F
pada
i=
25%
1,0000
-6.472.898.259.570
1,0000
-6.472.898.259.570
P/F
pada
i = 22%
PV pada i = 25%
1.755.023.876.963
526.369.663.089
1.228.654.213.874
63.418.686.919
1.292.072.900.793
0,8197
1.059.112.156.780
0,8000
1.033.658.320.635
1.930.526.264.659
579.102.879.398
1.351.423.385.261
63.418.686.919
1.414.842.072.181
0,6719
950.632.388.298
0,6400
905.498.926.196
2.123.578.891.125
637.018.667.338
1.486.560.223.788
63.418.686.919
1.549.978.910.707
0,5507
853.573.386.126
0,5120
793.589.202.282
2.335.936.780.238
700.726.034.071
1.635.210.746.166
63.418.686.919
1.698.629.433.086
0,4514
766.761.326.095
0,4096
695.758.615.792
2.569.530.458.261
770.804.137.478
1.798.726.320.783
63.418.686.919
1.862.145.007.702
0,3700
688.993.652.850
0,3277
610.224.919.024
2.826.483.504.088
847.890.051.226
1.978.593.452.861
63.418.686.919
2.042.012.139.780
0,3033
619.342.281.995
0,2621
535.211.381.836
3.109.131.854.496
932.684.556.349
2.176.447.298.147
63.418.686.919
2.239.865.985.067
0,2486
556.830.683.888
0,2097
469.699.897.068
3.420.045.039.946
1.025.958.511.984
2.394.086.527.962
63.418.686.919
2.457.505.214.881
0,2038
500.839.562.793
0,1678
412.369.375.057
3.762.049.543.940
1.128.559.863.182
2.633.489.680.758
63.418.686.919
2.696.908.367.678
0,1670
450.383.697.402
0,1342
361.925.102.942
10
4.138.254.498.335
1.241.421.349.500
2.896.833.148.834
63.418.686.919
2.960.251.835.753
0,1369
405.258.476.315
0,1074
317.931.047.160
378.829.352.972
-337.031.471.578
Sekian
dan
Terima Kasih