Nama Peralatan jumlah harga satuan

alat cukur/parut 1 3,000,000

Baskom/settler 2 40,000
panci 2 20,000
kompor 1 300,000
membran evaporasi 2 500,000
gas buat kompor 25 15,000
sewa tempat 1 800,000
air + listrik 1 500,000

Nama Peralatan jumlah satuan

Beras putih 100 kg
Akar rimpang kencur 12.5 kg
Rimpang kunyit 5 kg
Asam jawa 15 kg
Gula jawa 125 kg
Jahe 5 kg
Daun pandan 2.5 kg
Jeruk nipis 7.5 kg
Garam dapur 2.5 kg
Gula 2.5 kg
pembotolan 500 botol
internet 1 bulan
total harga harga jual 14,039 =
3,000,000.00 biaya tetap 6,095,000
80,000.00 biaya variable 6,685,000
40,000.00
300,000.00
1,000,000.00
375,000.00 biaya tetap per botol 12,190
800,000.00 biaya variabel per botol 13,370
500,000.00 BEP botol 3,739.26 =
6,095,000 BEP bulan 7.48 =

harga satuan total harga

12,500 1,250,000
35,000 437,500
6,000 30,000
15,000 225,000
15,000 1,875,000
10,000 50,000
10,000 25,000
15,000 112,500
2,000 5,000
10,000 25,000
5,000 2,500,000
150,000 150,000
6,685,000
 15000

3740 botol
8 bulan