Vous êtes sur la page 1sur 3

Fixed & Variable cost

Jenis Biaya 2003 2004 2005


FC 5.483.052.949 6.073.629.447 6.135.156.084
VC 18.400.899.300 12.841.719.440 11.275.838.170
TC 23.883.952.249 18.915.348.887 17.410.994.254

Sales
Tahun Sales (Rp) Sales (unit) Price/unit
2003 39.271.594.910 1.897 20.700.000
2004 35.104.823.810 1.603 21.900.000
2005 31.415.985.400 1.304 24.100.000
Total 105.792.404.120 4.804 66.700.000

BEP Tahun 2003 :


1 BEP (Rp) = FC / 1- VC/S

xc

2 BEP unit = FC / P- VC

3 VC unit = VC/S
9.700.000

BEP unit 498 Unit

4 MIR = 1- VC/S
53%

5 Grafik BEP
Fixed & Variable cost
Jenis Biaya 2003 2004 2005
FC 5.483.052.949 6.073.629.447 6.135.156.084
VC 18.400.899.300 12.841.719.440 11.275.838.170
TC 23.883.952.249 18.915.348.887 17.410.994.254

Sales
Tahun Sales (Rp) Sales (unit) Price/unit
2003 39.271.594.910 1.897 20.700.000
2004 35.104.823.810 1.603 21.900.000
2005 31.415.985.400 1.304 24.100.000
Total 105.792.404.120 4.804 66.700.000

BEP Tahun 2004 :


1 BEP (Rp) = FC / 1- VC/S

9.576.997.353

2 BEP unit = FC / P- VC

3 VC unit = VC/S
8.011.054

BEP unit 437 Unit

4 MIR = 1- VC/S
63%

5 Grafik BEP
Fixed & Variable cost
Jenis Biaya 2003 2004 2005
FC 5.483.052.949 6.073.629.447 6.135.156.084
VC 18.400.899.300 12.841.719.440 11.275.838.170
TC 23.883.952.249 18.915.348.887 17.410.994.254

Sales
Tahun Sales (Rp) Sales (unit) Price/unit
2003 39.271.594.910 1.897 20.700.000
2004 35.104.823.810 1.603 21.900.000
2005 31.415.985.400 1.304 24.100.000
Total 105.792.404.120 4.804 66.700.000

BEP Tahun 2005 :


1 BEP (Rp) = FC / 1- VC/S

9.570.037.982

2 BEP unit = FC / P- VC

3 VC unit = VC/S
515

BEP unit 255 Unit

4 MIR = 1- VC/S
64%

5 Grafik BEP (2005)

Vous aimerez peut-être aussi