No Nama Jumlah Harga Biaya

1 Biaya Bahan Baku

Urea 70 pp 1 Rp6,000 Rp6,000
SP-36 40 pp 1 Rp3,000 Rp3,000
ZA 20 ppm 1 Rp1,500 Rp1,500
EDTA 5 ppm 1 Rp2,000 Rp2,000
Fecl3 1 ppm 1 Rp1,000 Rp1,000
Vit B-12 0.001 ppm 1 Rp10,000 Rp10,000
Air tawar 3 Rp70,000 Rp210,000
Alpukat 3 Rp26,000 Rp78,000
Sodium Alginate 1 Rp40,000 Rp40,000
Calcium Chloride 1 Rp68,000 Rp68,000
Air laut 5 Rp50,000 Rp250,000
Try Drier 1 Rp2,000,000 Rp2,000,000
Total Rp2,669,500
2 Biaya Bahan Pendukung
Exhaus fan besar 1 Rp85,000 Rp85,000
Loyang 10 Rp10,000 Rp100,000
Spatula 5 Rp2,000 Rp10,000
Oven 1 Rp400,000 Rp400,000
Blender 1 Rp400,000 Rp400,000
Chiller 1 Rp500,000 Rp500,000
Kontainer 5 Rp100,000 Rp500,000
Vacum sealer 1 Rp495,000 Rp495,000
Vacum plastic 1 Rp34,000 Rp34,000
Print 1 Rp5,000 Rp5,000
Total Rp2,529,000
3 Biaya Overheard
Listrik 1 Rp100,000 Rp100,000
Penyusutan 1 Rp52,687 Rp52,687
Total Rp152,687
Sub Total Rp5,351,187
Porsi 1000
Harga Produk Rp5,351.19
Harga Jual Laba 45% Rp7,759
Keuntungan Rp2,408,034.15
Rp52,687.50