Contoh
Neraca per 31 Desember
Aktiva Lancar : Hutang Lancar :
Kas 2,750,000 Hutang Dagang 17,800,000
Bank 17,500,000 Hutang Biaya 26,450,000
Surat Berharga 12,500,000 Jumlah 44,250,000
Piutang 17,500,000 H.Jangka Panjang :
Persediaan 27,500,000 Obligasi 20,000,000
Jumlah 77,750,000 Kredit Investasi 30,000,000
Aktiva Tetap : Jumlah 50,000,000
Tanah 30,000,000 Modal :
Kendaraan 35,000,000 Modal Saham 100,000,000
Mesin 60,000,000 Laba Ditahan 28,500,000
Bangunan 20,000,000
Jumlah 145,000,000 Jumlah 128,500,000
Total 222,750,000 Total 222,750,000
RE = Laba Operasi
Asset
Rentabilitas Modal Sendiri
Operating Expense :
* Sales Exp 35,750,000
* Adm & Gen.Exp 38,600,000
74,350,000
Operating Profit 43,600,000
Interest 7,875,000
Earning Before Taxes 35,725,000
Taxes 14,290,000
Earning After Taxes 21,435,000
Untuk Rupiah
BEP = FC
1 – VC
S
Contoh :
BEP = FC/P-VC
BEP = 300.000/100 - 40
BEP = 5.000 unit
Perubahan berbagai faktor
1. Perubahan biaya tetap ke Rp. 350.000,-
BEP = FC/P-VC
BEP = 350.000/100 - 40
BEP = 5.833 unit
BEP = FC/P-VC
BEP = 300.000/100 - 45
BEP = 5.454 unit
PRODUK LEBIH DARI 1 JENIS
BEP A = 1.500.000/1-(3.750.000/7.500.000)
= 3,000,000
BEP B = 1.750.000/1-(5.500.000/9.000.000)
= 4,500,000
BEP = 7,396,552
7,396,552