NAMA: ALIFFATUR AS (03)

KELAS: 3C

KALKULASI EKSPOR

1. Menghitung Total Nilai Faktur (Invoice Value)

Total Invoice Value=GBP 2,250.50× 250
Total Invoice Value=GBP 562,625.00

2. Menghitung Total Biaya Pengeluaran

a. Biaya Pengiriman (Freight):
Total Freight Cost=(Biaya per Metric Ton×(1−Diskon))×Jumlah Metric Ton
Total Freight Cost=(GBP 200.00×(1−0.10))×250
Total Freight Cost=GBP 45,000.00

b. Biaya EMKL, Fee, OPP, Warehouse, dll:

Total EMKL Cost=Persentase Biaya×Total Invoice Value
Total EMKL Cost=0.15×GBP 562,625.00
Total EMKL Cost=GBP 84,393.75

c. Biaya Transportasi:
Total Transportation Cost=Biaya per Kilogram×Jumlah Kilogram
Total Transportation Cost=Rp. 150.00/kg×250,000 kg
Total Transportation Cost=Rp. 37,500,000.00
Total Transportation Cost GBP= GBP 1,944

d. Biaya Unplanning:
Total Unplanning Cost=Persentase Biaya×Total Invoice Value
Total Unplanning Cost=0.10×GBP 562,625.00
Total Unplanning Cost=GBP 56,262.50
3. Menghitung Total Biaya Keseluruhan
Total Expenses=Total Freight Cost+Total EMKL Cost+Total Transportation Cost+Total
Unplanning Cost
Total Expenses=GBP 45,000.00+GBP 84,393.75+GBP 1,968.41+GBP 56,262.50
Total Expenses≈GBP 187,600.27

4. Menghitung Keuntungan Bersih

Net Profit=Total Invoice Value−Total Expenses
Net Profit=GBP 562,625.00− GBP 187,600.27
Net Profit=GBP 375,024.73

5. Menghitung Keuntungan Bersih dalam Rupiah

Net Profit (IDR)=Net Profit×Kurs Konversi
Net Profit (IDR)= GBP 375,024.73×Rp. 19,283.67/GBP
Net Profit (IDR)= Rp. 7,241,303,090.47