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