No Anggota Kelompok Kuantitas (Q) Biaya Bahan Baku Biaya Lain-Lain Total Biaya Harga Jual Total PendapatanLaba/

Harga Jual Total PendapatanLaba/ Rugi

1 Amelia Dwi Oktaviani 6 Rp30,000.00 Rp5,000.00 Rp35,000.00 Rp20,000.00 Rp120,000.00 Rp85,000.00
Prilly Fidelya Putri
Ratna Pinasti

2 Selviana syukriyati 7 30000 5000 35000 20000 140000 105000

vina oktavia
tiffany caprina

3 Ditsar Radhin Ghassani 4 20000 5000 25000 20000 80000 55000

Bryan Michael Harianto

4 Rifky Arya Arnanda

Alfina Aulya
Muhammad Iqram

5 29 60000 5000 65000 20000 580000 515000

Sulistiawati
Sefrilia sandra

6 audiva zesya b.a 3 10000 10000 20000 20000 60000 40000

sofiatul
febrian
bintang

7 balqis yuliani safitri 8 20000 5000 25000 20000 160000 135000

aletha kevina
ananta arta nadia

8 Anisyah Ramadhani 8 20000 5000 25000 20000 160000 135000

Naditha Ersa Auryn Alamsyah
Salwa Nabila

9 Salya widya s 6 Rp. 25.000 Rp. 5000 Rp. 30.000 Rp. 15.000 Rp. 90.000 Rp. 60.000
Putri chairunnisa
Andi putri s m

10

11 galang pramuditya 4 20000 5000 25000 15000 60000 35000

rinaldi imam nugroho
m.fadli rahman

12 Bryan Edward tejo

Steven bunawijaya
Syukron
PT Cinta Abadi Cost Behavior Graph
Produsen keychain

Diketahui
VCU 46000
FC 20.000.000
SP 146000

Kuantitas VCU TVC FC Total Cost SP TR Laba/Rugi

A B C=AxB D E=C+D F G=AxF H=G-E
0 46000 - 20.000.000 20.000.000 146000 - - 20.000.000
100 46000 4.600.000 20.000.000 24.600.000 146000 14.600.000 - 10.000.000
200 46000 9.200.000 20.000.000 29.200.000 146000 29.200.000 -
300 46000 13.800.000 20.000.000 33.800.000 146000 43.800.000 10.000.000
400 46000 18.400.000 20.000.000 38.400.000 146000 58.400.000 20.000.000
500 46000 23.000.000 20.000.000 43.000.000 146000 73.000.000 30.000.000
600 46000 27.600.000 20.000.000 47.600.000 146000 87.600.000 40.000.000
700 46000 32.200.000 20.000.000 52.200.000 146000 102.200.000 50.000.000
800 46000 36.800.000 20.000.000 56.800.000 146000 116.800.000 60.000.000
900 46000 41.400.000 20.000.000 61.400.000 146000 131.400.000 70.000.000
1000 46000 46.000.000 20.000.000 66.000.000 146000 146.000.000 80.000.000

BEP
FC 20,000,000
CM 100,000
200
pt singo barong
produsen raket sadayana
diketahui

vcu 64
fc 50
sp 145

kuantitas vcu tvc fc total cost sp tr laba rugi

(A) (B) (c=A X B) (d) (e=c+d) (f) (g=axf) (h=g-e)
50 64 3200 50 3250 145 7250 4000
20 64 1280 50 1330 145 2900 1570
5 64 320 50 370 145 725 355
1 64 64 50 114 145 145 31

nama kelompok bep

fadillah aditya rahman 20220102064 fc 50
daniel ananda 20220101145 cm 81
caskha agiandika putra 20220101267 bep #ERROR!
yohanes
PT Mekari Jaya
Produsen Kaos Olah Raga

Diketahui
VCU 50.063
FC 20.000.000
SP 80.063

Kuantittas VCU TVC FC Total Cost SP TR Laba/Rugi

(A) (B) (C=AXB) (D) (E=C+D) (F) (G=AXF) (H=G-E)
0 Rp 50.063,00 Rp - Rp 20.000.000,00Rp 20.000.000,00Rp 80.063,00 Rp - Rp (20.000.000,00)
100 Rp 50.063,00 Rp 5.006.300,00 Rp 20.000.000,00Rp 25.006.300,00Rp 80.063,00 Rp 8.006.300,00 Rp (17.000.000,00)
200 Rp 50.063,00 Rp 10.012.600,00Rp 20.000.000,00Rp 30.012.600,00Rp 80.063,00 Rp 16.012.600,00Rp (14.000.000,00)
300 Rp 50.063,00 Rp 15.018.900,00Rp 20.000.000,00Rp 35.018.900,00Rp 80.063,00 Rp 24.018.900,00Rp (11.000.000,00)
400 Rp 50.063,00 Rp 20.025.200,00Rp 20.000.000,00Rp 40.025.200,00Rp 80.063,00 Rp 32.025.200,00Rp (8.000.000,00)
500 Rp 50.063,00 Rp 25.031.500,00Rp 20.000.000,00Rp 45.031.500,00Rp 80.063,00 Rp 40.031.500,00Rp (5.000.000,00)
600 Rp 50.063,00 Rp 30.037.800,00Rp 20.000.000,00Rp 50.037.800,00Rp 80.063,00 Rp 48.037.800,00Rp (2.000.000,00)
700 Rp 50.063,00 Rp 35.044.100,00Rp 20.000.000,00Rp 55.044.100,00Rp 80.063,00 Rp 56.044.100,00Rp 1.000.000,00
800 Rp 50.063,00 Rp 40.050.400,00Rp 20.000.000,00Rp 60.050.400,00Rp 80.063,00 Rp 64.050.400,00Rp 4.000.000,00 BEP 6,666,666,667
900 Rp 50.063,00 Rp 45.056.700,00Rp 20.000.000,00Rp 65.056.700,00Rp 80.063,00 Rp 72.056.700,00Rp 7.000.000,00 FC Rp 20.000.000,00
1000 Rp 50.063,00 Rp 50.063.000,00Rp 20.000.000,00Rp 70.063.000,00Rp 80.063,00 Rp 80.063.000,00Rp 10.000.000,00 CM Rp 30.000,00
667 Rp 50.063,00 Rp 33.392.021,00Rp 20.000.000,00Rp 53.392.021,00Rp 80.063,00 Rp 53.402.021,00Rp 10.000,00
No Anggota Kelompok Kuantitas (Q) Biaya Bahan Baku Biaya Lain-Lain Total Biaya Harga Jual Total Pendapatan Laba/ Rugi
1

Cost Behavior
Biaya Tetap
Biaya Variabel

3 Defira Rizqaharah 2 10000 5000 15000 20000 40000 25000

Mutiara Ayu Humairoh
Aliah Hadila

4 Putri Lailatul Janah 6 60000 5000 65000 20000 120000 55000

Nina Amalia
Deva Puspita
Wanda nur azizah

6 Salia Afla Zahro 2 10000 30000 20000 40000 -10000

Neng Putri Ayu Sundari
Putri Ayu Wulandari

8 Berliana Safitri 0 20000 20000 20000 30000 -20000

Lidya
Yulia Astari

7 Jihanu Tufahu 0 20000 20000 20000 0 -20000

Davina Arzeta
Winingtias Darmatika
Wirdatul Isnaeni

9 Kristo Saputra Siregar 0 10000 30000 20000 0 -20000

Stephanie Grace Carolline Anggoman
Ega Elicia

2 Angie Caroline Tan 6 60000 12000 72000 20000 120000 48000

Fatin Amanah Zuffriyanty
Bagas Satria Gastiady

1 Nasywa Aqila Arafah Alfasah 4 30000 8000 30000 20000 80000 50000
Dwi Rizky Aprillia
Ega Kinanda Primavia

10 Febriansyah Al Khoerudin 1 20000 20000 20000 0 -10000

Anggara Nuryahya Zaeni
Evan Pradana Putra Ervano

5 Yohanes Darmawan 0 50000 6000 56000 20000 0 -56000

Fadillah Aditya Rahman
daniel ananda

tegar wahyu octaviano 1 20000 20000 20000 0 -10000

candra ibaduurahman

11 Malek hesham omar bin taleb 0 30000 30000 20000 0 -30000

dyno bagas sese sheko
Timotius Reno Yulius
Helpy Tiana

12 rindu nurhanimas 3 20000 100000 30000 20000 40000 -10000

monica
Aliah Hadila
Defira Rizqaharah
Mutiara Ayu Humairoh

PT DEALMUT BEKASI
Produsen Sepatu Docmart

Diketahui
VCU 60,000
FC 15,000,000
SP 120,000

Kuantitas VCU TVC FC Total Cost SP TR Laba Rugi

(A) (B) (C= A x B) (D) (E = C + D) (F) (G = A x F) (H = G - E)
0 60,000 0 15,000,000 15,000,000 120,000 0 -15,000,000
50 60,000 3000000 15,000,000 18,000,000 120,000 6000000 -12,000,000
100 60,000 6000000 15,000,000 21,000,000 120,000 12000000 -9,000,000
150 60,000 9000000 15,000,000 24,000,000 120,000 18000000 -6,000,000
200 60,000 12000000 15,000,000 27,000,000 120,000 24000000 -3,000,000
250 60,000 15000000 15,000,000 30,000,000 120,000 30000000 0
300 60,000 18000000 15,000,000 33,000,000 120,000 36000000 3,000,000
350 60,000 21000000 15,000,000 36,000,000 120,000 42000000 6,000,000
400 60,000 24000000 15,000,000 39,000,000 120,000 48000000 9,000,000
450 60,000 27000000 15,000,000 42,000,000 120,000 54000000 12,000,000
500 60,000 30000000 15,000,000 45,000,000 120,000 60000000 15,000,000

BEP
FC 15,000,000
CM 60,000
250
PT KONOHA
Produksi Dinamo Tamiya Mang Yanto

Diketahui
VCU 79,000.00
FC 20,000,000.00
SP 279,000.00

Kuantitas VCU TVC FC Total Cost SP TR Laba/Rugi

79,000.00 - 20,000,000.00 20,000,000.00 279,000.00 0.00 (20,000,000.00)
100 79,000.00 7,900,000.00 20,000,000.00 27,900,000.00 279,000.00 27,900,000.00 0.00
200 79,000.00 15,800,000.00 20,000,000.00 35,800,000.00 279,000.00 55,800,000.00 20,000,000.00
300 79,000.00 23,700,000.00 20,000,000.00 43,700,000.00 279,000.00 83,700,000.00 40,000,000.00
400 79,000.00 31,600,000.00 20,000,000.00 51,600,000.00 279,000.00 111,600,000.00 60,000,000.00
500 79,000.00 39,500,000.00 20,000,000.00 59,500,000.00 279,000.00 139,500,000.00 80,000,000.00
600 79,000.00 47,400,000.00 20,000,000.00 67,400,000.00 279,000.00 167,400,000.00 100,000,000.00
700 79,000.00 55,300,000.00 20,000,000.00 75,300,000.00 279,000.00 195,300,000.00 120,000,000.00

BEF
FC
CM
PT Melati Jaya Kelompok 8 : Berliana Safitri
Produsen Kaos Olahraga Lidya
Yulia Astari.P

Diketahui
VCU Rp72,000
FC Rp20,000,000
SP Rp272,000

Kuantitas VCU TVC FC Total Cost SP TR Laba Rugi

0 Rp72,000 - Rp20,000,000 Rp20,000,000 Rp272,000 Rp0 -
50 Rp72,000 Rp3,600,000 Rp20,000,000 Rp23,600,000 Rp272,000 Rp13,600,000 -Rp10,000,000
100 Rp72,000 Rp7,200,000 Rp20,000,000 Rp27,200,000 Rp272,000 Rp27,200,000 Rp0
200 Rp72,000 Rp14,400,000 Rp20,000,000 Rp34,400,000 Rp272,000 Rp54,400,000 Rp20,000,000
300 Rp72,000 Rp21,600,000 Rp20,000,000 Rp41,600,000 Rp272,000 Rp81,600,000 Rp40,000,000
400 Rp72,000 Rp28,800,000 Rp20,000,000 Rp48,800,000 Rp272,000 Rp108,800,000 Rp60,000,000
500 Rp72,000 Rp36,000,000 Rp20,000,000 Rp56,000,000 Rp272,000 Rp136,000,000 Rp80,000,000
600 Rp72,000 Rp43,200,000 Rp20,000,000 Rp63,200,000 Rp272,000 Rp163,200,000 Rp100,000,000
700 Rp72,000 Rp50,400,000 Rp20,000,000 Rp70,400,000 Rp272,000 Rp190,400,000 Rp120,000,000

BEP
FC 20000000
CM Rp200,000
Rp100
PT. Pelita Bangsa
Produsen flat shoes

Diketahui
VCU 50000
FC 15000000
SP 100000

KUANTITAS VCU TVC FC Total Cost SP TR Laba/Rugi

(A) (B) (C=A X B) (D) (E=C+D) (F) (G=A X F) (H=G-E)
0 50000 - 15000000 15000000 100000 - -15000000
100 50000 5000000 15000000 20000000 100000 10000000 -10000000
200 50000 10000000 15000000 25000000 100000 20000000 -5000000
300 50000 15000000 15000000 30000000 100000 30000000 0 BEP
400 50000 20000000 15000000 35000000 100000 40000000 5000000
500 50000 25000000 15000000 40000000 100000 50000000 10000000
600 50000 30000000 15000000 45000000 100000 60000000 15000000
700 50000 35000000 15000000 50000000 100000 70000000 20000000
800 50000 40000000 15000000 55000000 100000 80000000 25000000
900 50000 45000000 15000000 60000000 100000 90000000 30000000

BEP
FC 15000000
CM 50000
300
PT Siregar Group
Produsen Sepatu COST BEHAVIOR GRAPHS

diketahui
VCU IDR 53,000
FC IDR 20,000,000
SP IDR 153,000

KUANTITAS VCU TVC FC TC SP TR Laba/Rugi

(A) (B) (C = AxB) (D) (E = C+D) (F) (G = AxF)) (H = G-E)
0 IDR 53,000 IDR 0 IDR 20,000,000 IDR 20,000,000 IDR 153,000 IDR 0 -IDR 20,000,000
50 IDR 53,000 IDR 2,650,000 IDR 20,000,000 IDR 22,650,000 IDR 153,000 IDR 7,650,000 -IDR 15,000,000
100 IDR 53,000 IDR 5,300,000 IDR 20,000,000 IDR 25,300,000 IDR 153,000 IDR 15,300,000 -IDR 10,000,000
150 IDR 53,000 IDR 7,950,000 IDR 20,000,000 IDR 27,950,000 IDR 153,000 IDR 22,950,000 -IDR 5,000,000
200 IDR 53,000 IDR 10,600,000 IDR 20,000,000 IDR 30,600,000 IDR 153,000 IDR 30,600,000 IDR 0
250 IDR 53,000 IDR 13,250,000 IDR 20,000,000 IDR 33,250,000 IDR 153,000 IDR 38,250,000 IDR 5,000,000
300 IDR 53,000 IDR 15,900,000 IDR 20,000,000 IDR 35,900,000 IDR 153,000 IDR 45,900,000 IDR 10,000,000
350 IDR 53,000 IDR 18,550,000 IDR 20,000,000 IDR 38,550,000 IDR 153,000 IDR 53,550,000 IDR 15,000,000
400 IDR 53,000 IDR 21,200,000 IDR 20,000,000 IDR 41,200,000 IDR 153,000 IDR 61,200,000 IDR 20,000,000
450 IDR 53,000 IDR 23,850,000 IDR 20,000,000 IDR 43,850,000 IDR 153,000 IDR 68,850,000 IDR 25,000,000
500 IDR 53,000 IDR 26,500,000 IDR 20,000,000 IDR 46,500,000 IDR 153,000 IDR 76,500,000 IDR 30,000,000
550 IDR 53,000 IDR 29,150,000 IDR 20,000,000 IDR 49,150,000 IDR 153,000 IDR 84,150,000 IDR 35,000,000

BEP 200
FC IDR 20,000,000
CM IDR 100,000
PT MOKONDO (modal konsisten dan doa)
Produen: Batik

Diketahui
VCU 50,042.00
FC 20,000,000.00
SP 80,442.00

Kuantitas VCU TVC FC Total Cost SP TR Laba/Rugi

50,042.00 - 20,000,000.00 20,000,000.00 80,442.00 0.00 (20,000,000.00)
100 50,042.00 5,004,200.00 20,000,000.00 25,004,200.00 80,442.00 8,044,200.00 (16,960,000.00)
200 50,042.00 10,008,400.00 20,000,000.00 30,008,400.00 80,442.00 16,088,400.00 (13,920,000.00)
300 50,042.00 15,012,600.00 20,000,000.00 35,012,600.00 80,442.00 24,132,600.00 (10,880,000.00)
400 50,042.00 20,016,800.00 20,000,000.00 40,016,800.00 80,442.00 32,176,800.00 (7,840,000.00)
500 50,042.00 25,021,000.00 20,000,000.00 45,021,000.00 80,442.00 40,221,000.00 (4,800,000.00)
600 50,042.00 30,025,200.00 20,000,000.00 50,025,200.00 80,442.00 48,265,200.00 (1,760,000.00)
700 50,042.00 35,029,400.00 20,000,000.00 55,029,400.00 80,442.00 56,309,400.00 1,280,000.00
658 50,042.00 32,927,636.00 20,000,000.00 52,927,636.00 80,442.00 52,930,836.00 3,200.00

BEP
FC Rp 20.000.000
CM Rp30.400,00
pt makmur

vcu 56000
fc 20000000
sp 156000
 c
Diketahui
VCU 50089
FC 20000000
SP 80189

Kuantitas VCU TVC FC Total Cost SP TR Laba/Rugi

(A) (B) C=AXB D E=C+D F G=AXF H=G-E
0 Rp 50.089 Rp - Rp 20.000.000 Rp 20.000.000 Rp 80.189 Rp - -Rp 20.000.000
100 Rp 50.089 Rp 5.008.900 Rp 20.000.000 Rp 25.008.900 Rp 80.189 Rp 8.018.900 -Rp 16.990.000
200 Rp 50.089 Rp 10.017.800 Rp 20.000.000 Rp 30.017.800 Rp 80.189 Rp 16.037.800 -Rp 13.980.000
300 Rp 50.089 Rp 15.026.700 Rp 20.000.000 Rp 35.026.700 Rp 80.189 Rp 24.056.700 -Rp 10.970.000
400 Rp 50.089 Rp 20.035.600 Rp 20.000.000 Rp 40.035.600 Rp 80.189 Rp 32.075.600 -Rp 7.960.000
500 Rp 50.089 Rp 25.044.500 Rp 20.000.000 Rp 45.044.500 Rp 80.189 Rp 40.094.500 -Rp 4.950.000
600 Rp 50.089 Rp 30.053.400 Rp 20.000.000 Rp 50.053.400 Rp 80.189 Rp 48.113.400 -Rp 1.940.000
700 Rp 50.089 Rp 35.062.300 Rp 20.000.000 Rp 55.062.300 Rp 80.189 Rp 56.132.300 Rp 1.070.000
800 Rp 50.089 Rp 40.071.200 Rp 20.000.000 Rp 60.071.200 Rp 80.189 Rp 64.151.200 Rp 4.080.000
900 Rp 50.089 Rp 45.080.100 Rp 20.000.000 Rp 65.080.100 Rp 80.189 Rp 72.170.100 Rp 7.090.000
1000 Rp 50.089 Rp 50.089.000 Rp 20.000.000 Rp 70.089.000 Rp 80.189 Rp 80.189.000 Rp 10.100.000
1100 Rp 50.089 Rp 55.097.900 Rp 20.000.000 Rp 75.097.900 Rp 80.189 Rp 88.207.900 Rp 13.110.000 BEP
665 Rp 50.089 Rp 33.309.185 Rp 20.000.000 Rp 53.309.185 Rp 80.189 Rp 53.325.685 Rp 16.500 FC Rp20.000.000
CM Rp30.100
665