TC
Profit
BEP VC
Loss
FC
0 Q
TR = TC
P.Q = FC + VC.Q
P.Q – VC.Q = FC
(P – VC) Q = FC
Q BEP = FC
dimana :
P – VC
BEP (Rp) = FC TR = Total Revenue
TC = Total Cost
1 – VC P = Price
P Q = Quantity
FC = Fixed Cost
VC = Variable Cost
Contoh Analisis BEP
BEP (Rp) = FC
1 – VC
P
= 79.200.000
1 - 14.000
20.000
BEP (Rp) = Rp 264.000.000,00
b. Laba operasi = TR – TC
= (P.Q) – (FC+VC.Q)
= (20.000x100.000) –
(79.200.000+(14.000x100.000))
Laba operasi = Rp 520.800.000,00
c. Laba operasi = TR – TC
= (P.Q) – (FC+VC.Q)
90.000.000 = 20.000Q – (79.200.000 + 14.000Q)
169.200.000 = 6.000Q
Q = 28.200 unit
Atau:
d. Q (laba bersih Rp 240 jt) = FC + laba target
__ 1 - % pajak
P – VC
= 79.200.000 + 240.000.000
(1 - 20%)
20.000 – 14.000
Q (laba bersih Rp 240 jt) = 63.200 unit
Margin of Safety
Jawab:
Anggaran penjualan (1000 unit @ Rp 500,00) = Rp 500.000,00
Penjualan pada BEP (600 unit @ Rp 500,00) = Rp 300.000,00
Margin of Safety = Rp 200.000,00
KETERANGAN I II III
KOMPOSISI (SALES MIX)
□ PRODUK A 2.000 1.000 3.000
□ PRODUK B 1.000 2.000 2.000
□ PRODUK C 2.000 3.000 1.000