Lampiran 9.

Perhitungan BEP Usaha Budidaya Pembesaran Ikan Nila

No

Uraian

1

Hasil Penjualan Produk

2
a
b
c

Biaya Variabel
Benih
Pakan
Pajak
Total Biaya Variabel

3
a
b
c
d

Biaya Tetap
Tenaga kerja
Produksi
Biaya Penyusutan
Bunga Kredit
Total Biaya Tetap
BEP Nilai Penjualan (Rp)
BEP Produksi (kg)

1

Nilai penjualan (Rp)
Jumlah Penjualan/produksi (kg)

3

186,240,000

186,240,000

186,240,000

33,000,000
79,050,000
4,258,167
116,308,167

33,000,000
79,050,000
4,683,167
116,733,167

33,000,000
79,050,000
4,737,333
116,787,333

21,600,000
1,710,000
3,506,667
4,791,667
31,608,333

21,600,000
1,710,000
3,506,667
541,667
27,358,333

21,600,000
1,710,000
3,506,667
26,816,667

84,178,202
4,384

73,305,253
3,818

71,909,924
3,745

BEP Rata-rata
1
2

TAHUN
2

76,464,460
3,983

Sign up to vote on this title
UsefulNot useful