Bep
-
Upload
muhammad-sutrisno -
Category
Documents
-
view
261 -
download
8
Transcript of Bep
###
27006 450 2700 1500
No BAHAN VOLUME1 Biaya investasi
a. Kompor gas 1 Unitb. Pembelian Oven 1 Unitc. Pembuatan Counter 2 Unit Sub total
2 Biaya Operasional -Bahan baku 6 hari 2700 Buah - Biaya tenaga kerja 2 Org - Biaya pemasaran dan kemasan 25 Hr - Biaya lainnya 25 Hr Sub total Total Kebutuhan Modal
No ITEM VOLUME1 Penjualan
Penjualan per bulan (25 hari) 11250 buah2 Biaya Produksi
-Bahan Baku 11250 buah - Biaya tenaga kerja 2 org - Biaya pemasaran dan kemasan 25 hr - Biaya lainnya 25 hr
3 Keuntungan
BEP Unit 7,850.00 2500
3,400.00
4050000
BIAYA JUMLAH
1,000,000.00 1,000,000750,000.00 750,000
3,750,000 7,500,0009,250,000
1,500.00 4,050,000 750,000.00 1,500,000
40,000.00 1,000,00010,000.00 250,000
6,800,00016,050,000
JUMLAH TOTAL
2,500.00 28,125,00019,625,000
1,500.00 16,875,000750,000.00 1,500,000 FC 2,750,000
40,000.00 1,000,000 VC 16,875,000 1,500 11,250,00010,000.00 250,000 V 28,125,000 2,500.00
8,500,000
1000.000 19,625,000.00 8,500,000.00
2,750,0001- 1,500.00
2,500.00
1- 0.6 0.40
6,875,000.00
2750 2500
6,875,000.00 2,750,000
4,125,000.00
BEP dalam UnitFC 17,245,000.00 FCP 8,000.00 P -V 5,000.00
BEP 17,245,000.00 8,000.00 - 5,000.00
BEP 5,748.33
BEP dalam Rupiah
FC1 - VC
S
17,245,000.00 1 - 15,000,000
24,000,000
1 - 0.625
45,986,666.67
5,748.33
BEP
V
45,986,666.67 17,245,000.00 28,741,666.67 - terbukti