PERHITUNGAN BARANG JADI

NO JUS HARGA UNIT TOTAL DISKON 20% TOTAL BAYAR

1 APEL 15 30000 Rp 450,000.00 Rp 90,000.00 Rp 360,000.00
2 JERUK 17 30000 Rp 510,000.00 Rp 102,000.00 Rp 408,000.00
3 MELON 19 30000 Rp 570,000.00 Rp 114,000.00 Rp 456,000.00
TOTAL 90000 Rp 1,530,000.00 Rp 306,000.00 Rp 1,224,000.00

NO JUS HARGA UNIT TOTAL DISKON 10% TOTAL BAYAR

1 APEL 15 20000 Rp 300,000.00 Rp 30,000.00 Rp 270,000.00
2 JERUK 17 20000 Rp 340,000.00 Rp 68,000.00 Rp 272,000.00
3 MELON 19 20000 Rp 380,000.00 Rp 76,000.00 Rp 304,000.00
TOTAL 60000 Rp 1,020,000.00 Rp 174,000.00 Rp 846,000.00

NO JUS HARGA UNIT TOTAL TANPA DISKON TOTAL BAYAR

1 APEL 15 10000 Rp 150,000.00 Rp - Rp 150,000.00
2 JERUK 17 10000 Rp 170,000.00 Rp - Rp 170,000.00
3 MELON 19 10000 Rp 190,000.00 Rp - Rp 190,000.00
TOTAL 30000 Rp 510,000.00 Rp - Rp 510,000.00

PERHITUNGAN PRODUKSI

NO JUS HARGA UNIT TOTAL DISKON 20% TOTAL BAYAR

1 BOX 1.2 30000 Rp 36,000.00 Rp 7,200.00 Rp 28,800.00
2 STRAW 1.4 30000 Rp 42,000.00 Rp 8,400.00 Rp 33,600.00
3 APEL 8 30000 Rp 240,000.00 Rp 48,000.00 Rp 192,000.00
4 JERUK 10 30000 Rp 300,000.00 Rp 60,000.00 Rp 240,000.00
5 MELON 8 30000 Rp 240,000.00 Rp 48,000.00 Rp 192,000.00
TOTAL 150000 Rp 858,000.00 Rp 171,600.00 Rp 686,400.00

NO JUS HARGA UNIT TOTAL DISKON 10% TOTAL BAYAR

1 BOX 1.2 20000 Rp 24,000.00 Rp 2,400.00 Rp 21,600.00
2 STRAW 1.4 20000 Rp 28,000.00 Rp 2,800.00 Rp 25,200.00
3 APEL 8 20000 Rp 160,000.00 Rp 16,000.00 Rp 144,000.00
4 JERUK 10 20000 Rp 200,000.00 Rp 20,000.00 Rp 180,000.00
5 MELON 8 20000 Rp 160,000.00 Rp 16,000.00 Rp 144,000.00
TOTAL 100000 Rp 572,000.00 Rp 57,200.00 Rp 514,800.00

NO JUS HARGA UNIT TOTAL TANPA DISKON TOTAL BAYAR

1 BOX 1.2 10000 Rp 12,000.00 Rp - Rp 12,000.00
2 STRAW 1.4 10000 Rp 14,000.00 Rp - Rp 14,000.00
3 APEL 8 10000 Rp 80,000.00 Rp - Rp 80,000.00
4 JERUK 10 10000 Rp 100,000.00 Rp - Rp 100,000.00
5 MELON 8 10000 Rp 80,000.00 Rp - Rp 80,000.00
TOTAL 50000 Rp 286,000.00 Rp - Rp 286,000.00
AVERAGE COST
Rp 12.00
Rp 13.60
Rp 15.20

AVERAGE COST
Rp 13.50
Rp 13.60
Rp 15.20

AVERAGE COST
Rp 15.00
Rp 17.00
Rp 19.00

AVERAGE COST HARGA PRODUKSI JUS

Rp 0.96 NO JUS APEL JUS JERUK JUS MELON
Rp 1.12 1 Rp 0.96 Rp 0.96 Rp 0.96
Rp 6.40 2 Rp 2.24 Rp 2.24 Rp 2.24
Rp 8.00 3 Rp 6.40 Rp 8.00 Rp 6.40
Rp 6.40 TOTAL Rp 9.60 Rp 11.20 Rp 9.60

AVERAGE COST HARGA PRODUKSI JUS

Rp 1.08 NO JUS APEL JUS JERUK JUS MELON
Rp 1.26 1 Rp 1.08 Rp 1.08 Rp 1.08
Rp 7.20 2 Rp 2.52 Rp 2.52 Rp 2.52
Rp 9.00 3 Rp 7.20 Rp 9.00 Rp 7.20
Rp 7.20 TOTAL Rp 10.80 Rp 12.60 Rp 10.80

AVERAGE COST HARGA PRODUKSI JUS

Rp 1.20 NO JUS APEL JUS JERUK JUS MELON
Rp 1.40 1 Rp 1.20 Rp 1.20 Rp 1.20
Rp 8.00 2 Rp 2.80 Rp 2.80 Rp 2.80
Rp 10.00 3 Rp 8.00 Rp 10.00 Rp 8.00
Rp 8.00 TOTAL Rp 12.00 Rp 14.00 Rp 12.00
 PERHITUNGAN MOVE STOK DISKON 20%
NO JUS KUANTITAS HARGA BARANG JARAK (KM)
1 APEL 10000 Rp 96,000.00 1500
2 JERUK 10000 Rp 112,000.00 1500
3 MELON 10000 Rp 96,000.00 1500
TOTAL Rp 304,000.00 4500

PERHITUNGAN MOVE STOK DISKON 10%

NO JUS KUANTITAS HARGA BARANG JARAK (KM)
1 APEL 10000 Rp 108,000.00 2000
2 JERUK 10000 Rp 126,000.00 2000
3 MELON 10000 Rp 108,000.00 2000
TOTAL Rp 342,000.00 6000

PERHITUNGAN MOVE STOK TANPA DISKON

NO JUS KUANTITAS HARGA BARANG JARAK (KM)
1 APEL 10000 Rp 120,000.00 3000
2 JERUK 10000 Rp 140,000.00 3000
3 MELON 10000 Rp 120,000.00 3000
TOTAL Rp 380,000.00 9000
STOK DISKON 20% BELI BARANG JADI RETAIL
BIAYA KIRIM (5/KM)+5000 TOTAL BIAYA ESTIMASI JUS HARGA
Rp 12,500.00 Rp 108,500.00 3 APEL 15
Rp 12,500.00 Rp 124,500.00 3 JERUK 17
Rp 12,500.00 Rp 108,500.00 3 MELON 19
Rp 37,500.00 Rp 341,500.00 TOTAL

STOK DISKON 10% BELI BARANG JADI RETAIL

BIAYA KIRIM (5/KM)+5000 TOTAL BIAYA ESTIMASI JUS HARGA
Rp 15,000.00 Rp 123,000.00 4 APEL 15
Rp 15,000.00 Rp 141,000.00 4 JERUK 17
Rp 15,000.00 Rp 123,000.00 4 MELON 19
Rp 45,000.00 Rp 387,000.00 TOTAL

TOK TANPA DISKON BELI BARANG JADI RETAIL

BIAYA KIRIM (5/KM)+5000 TOTAL BIAYA ESTIMASI JUS HARGA
Rp 20,000.00 Rp 140,000.00 6 APEL 15
Rp 20,000.00 Rp 160,000.00 6 JERUK 17
Rp 20,000.00 Rp 140,000.00 6 MELON 19
Rp 60,000.00 Rp 440,000.00 TOTAL
BELI BARANG JADI RETAIL
KUANTITAS TOTAL
10000 Rp 150,000.00
10000 Rp 170,000.00
10000 Rp 190,000.00
30000 Rp 510,000.00

BELI BARANG JADI RETAIL

KUANTITAS TOTAL
10000 Rp 150,000.00
10000 Rp 170,000.00
10000 Rp 190,000.00
30000 Rp 510,000.00

BELI BARANG JADI RETAIL

KUANTITAS TOTAL
10000 Rp 150,000.00
10000 Rp 170,000.00
10000 Rp 190,000.00
30000 Rp 510,000.00