Scribd Logo
Upload

Welcome to Scribd!

  • 12 views

    Perhitungan Profit SIC

    Uploaded by

    oktovianus subanpulo
    The document calculates the profit from cocoa production in 2018. It details the costs of materials like cocoa, sugar, and milk to produce cocoa powder and chocolate bars. The production of cocoa powder over 20 working days yielded a monthly net profit of Rp33,872,000 and over 6 months was Rp203,232,000. Chocolate production costs and profits were also listed, with a monthly net of Rp67,265,312 and 6 month net of Rp403,591,872. A production plan estimates combining cocoa powder and chocolate bar production would yield a total monthly net profit of Rp47,229,324.80 and 6 month net of Rp283,375,948.80

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd
    Flag for inappropriate content

    You might also like

    Perhitungan Profit SIC

    Uploaded by

    oktovianus subanpulo
    12 views1 page
    The document calculates the profit from cocoa production in 2018. It details the costs of materials like cocoa, sugar, and milk to produce cocoa powder and chocolate bars. The production of cocoa powder over 20 working days yielded a monthly net profit of Rp33,872,000 and over 6 months was Rp203,232,000. Chocolate production costs and profits were also listed, with a monthly net of Rp67,265,312 and 6 month net of Rp403,591,872. A production plan estimates combining cocoa powder and chocolate bar production would yield a total monthly net profit of Rp47,229,324.80 and 6 month net of Rp283,375,948.80

    Original Description:

    Perhitungan Profit selama 6 Bulan UPT. Sikka Innovation Centre

    Copyright

    © © All Rights Reserved

    Available Formats

    XLSX, PDF, TXT or read online from Scribd

    Did you find this document useful?

    Is this content inappropriate?

    Report this Document
    The document calculates the profit from cocoa production in 2018. It details the costs of materials like cocoa, sugar, and milk to produce cocoa powder and chocolate bars. The production of cocoa powder over 20 working days yielded a monthly net profit of Rp33,872,000 and over 6 months was Rp203,232,000. Chocolate production costs and profits were also listed, with a monthly net of Rp67,265,312 and 6 month net of Rp403,591,872. A production plan estimates combining cocoa powder and chocolate bar production would yield a total monthly net profit of Rp47,229,324.80 and 6 month net of Rp283,375,948.80

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd
    Flag for inappropriate content
    Download as xlsx, pdf, or txt
    12 views1 page

    Perhitungan Profit SIC

    Uploaded by

    oktovianus subanpulo
    The document calculates the profit from cocoa production in 2018. It details the costs of materials like cocoa, sugar, and milk to produce cocoa powder and chocolate bars. The production of cocoa powder over 20 working days yielded a monthly net profit of Rp33,872,000 and over 6 months was Rp203,232,000. Chocolate production costs and profits were also listed, with a monthly net of Rp67,265,312 and 6 month net of Rp403,591,872. A production plan estimates combining cocoa powder and chocolate bar production would yield a total monthly net profit of Rp47,229,324.80 and 6 month net of Rp283,375,948.80

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd
    Flag for inappropriate content
    Download as xlsx, pdf, or txt
    of 1

    PERHITUNGAN PROFIT PRODUKSI COKLAT TAHUN 2018

    1 Lemak dan Bubuk Kakao


    Harga Beli/kg Total
    §  Harga Pembelian Kakao 100 kg Rp 38,000.00 Rp 3,800,000.00
    §  Harga Pembelian Gula Pasir 25 kg Rp 14,000.00 Rp 350,000.00
    §  Harga Pembelian Susu (milk) 22 kg Rp 39,000.00 Rp 858,000.00
    Rp 5,008,000.00

    Hasil Harga Jual/kg Total


    Bubuk Kakao 41 kg Rp 75,000.00 Rp 3,075,000.00
    Lemak 30 kg Rp 135,000.00 Rp 4,050,000.00
    Rp 7,125,000.00

    Profit Rp 2,117,000.00
    Biaya bahan lain (kemasan,dll) 20% Rp 423,400.00
    Selisih Profit Rp 1,693,600.00 (Laba bersih/Hari)

    Produksi selama 20 hari/bulan Rp 33,872,000.00 (Laba bersih/Bulan)


    Produksi selama 6 bulan Rp 203,232,000.00 (Laba bersih/6 Bulan)

    2 Produk Permen Coklat


    Harga Beli/kg Total
    §  Harga Pembelian Kakao 100 kg Rp 38,000.00 Rp 3,800,000.00
    §  Harga Pembelian Pasta 39 kg Rp 98,462.00 Rp 3,840,018.00
    §  Harga Pembelian Lemak 31 kg Rp 135,000.00 Rp 4,185,000.00
    §  Harga Pembelian Gula Pasir 18.3 kg Rp 14,000.00 Rp 256,200.00
    §  Harga Pembelian Susu (milk) 11.0 kg Rp 39,000.00 Rp 429,000.00
    §  Zat Aditif lainnya 0.7 kg Rp 105,000.00 Rp 73,500.00
    §  Kemasan primer (plastik) 1 Rp 20,000.00 Rp 20,000.00
    Rp 324,462.00 Rp 12,510,218.00

    Harga Jual/kg Total


    Coklat 100 kg Rp 167,143.00 Rp 16,714,300.00

    Profit Rp 4,204,082.00
    Biaya bahan lain (kemasan,dll) 20% Rp 840,816.40
    Selisih Profit Rp 3,363,265.60 (Laba bersih/Hari)

    Profit Produksi selama 20 hari/bulan Rp 67,265,312.00 (Laba bersih/Bulan)


    Profit Produksi selama 6 bulan Rp 403,591,872.00 (Laba bersih/6 Bulan)

    Rencana Produksi 40% produk coklat dan 60% produk permen coklat
    Profit per Bulan Profit per 6 Bulan
    1. Bubuk Coklat 60% x 33.872.000 Rp 20,323,200.00 Rp 121,939,200.00
    2. Permen Coklat 40% x 67.265.312 Rp 26,906,124.80 Rp 161,436,748.80
    Rp 47,229,324.80 Rp 283,375,948.80

    You might also like