Professional Documents
Culture Documents
Pertemuan 07 Rancangan Pabrik (18 November 2015)
Pertemuan 07 Rancangan Pabrik (18 November 2015)
15 RP 2015-2016
ECONOMIC ANALYSIS
COST ANALYSIS (PETERS & TIMMERHAUS)
Materials
Labour
Energy
Distribution
Operating
Air
supervision
Electricity
Fuel
solvents
Interest on
Sales offices
invesment
Inspection
and expenses
Rates, rent,
Plant superintendent
Vacuum
Advertising
Packaging
Technical sales
service
Maintenance Recreation
Packaging
Research
Royalties
Restaurant
Safety
Salvage
Storage
Waste handling
Manufacturing cost
General costs
(or overheads
or Administration)
Direct costs
Fig. 1
Typical generalised breakdown of costs
5
b.
Fixed
Charge (FCh)
i. Depreciation
ii. Local taxes (1-4% FCI)
iii.Insurance (0.4-1% FCI)
&
10
11
Reliability study
1. Profitability
2. POT
3. ROR
4. DCF-ROR
5. Net profit
6. BEP
13
Profitability (ACF)
- Selling
Price
- TPC
- Net Profit Before Tax
- Tax (30%)
- Net Profit After Tax
- Depreciation
- Annual Cash Flow
If 100% > i% (bank rate) reliable
14
POT
POT
= , years.
If POT < service life reliable.
Calculating POT:
Yea
r
TCI
(loan)
Interest
Total loan
ACF
(payment)
Loan
left
(1)
(2)
(3)
(4)
(5)
(6)
TCI
i%(TCI)
TCI + i%(TCI)
ACF
(4)1
(5)1
(4)1
(5)1
i%(2)2
(2)2 + (3)2
ACF
(4)2
(5)2
(4)2
(5)2
i%(2)3
(2)3 + (3)3
ACF
(4)3
(5)3
(4)3 (5)3 + i
(4)3 (5)3 + i
(4)3
15
ROR
ROR = 100%
If ROR > i% reliable
DCF-ROR,
is the interest of TCI that every year will give ACF for the
whole service life and will give WC and SV by the end of
service life.
or
DCF-ROR is the interest of TCI that the present value of ACF
for the whole service life and of WC and SV at the end of
service life, is the same as TCI.
Equation for calculating DCF-ROR, i% is:
16
Net Profit:
1.Net Profit Over Total Life of the Project (NPOTLP)
2.Total Capital Sink (TCS)
NPOTLP = the profit after payment of TCI without
interest
=Cummulative Cash Position (CCP) + Capital
Recovery (CR)
CCP = sum of ACF for the whole service life minus
TCI
= ACF TCI
CR = Working Capital (WC) + Salvage Value (SV) +
17
TCS
TCS = profit after payment of TCI and its
interest
= ACF (TCI + interest of TCI)
= ACF - payment of TCI and its
interest
If TCS > TCI reliable
18
19
Graphical method
1. Draw FC as function of production capacity
2. Draw VC as function of production
capacity
3. Draw TPC as function of production
capacity with TPC = FC + VC
4. Draw SP as function of production capacity
5. Intersection of TPC and SP gives BEP
20
Mathematical method
Use
the equation:
BEP = 100%
21