Frozen Fish

Asumsi Harga Supplier 75% dari Harga Pasar, menjual 6 jenis item dan terjual 15kg per item dalam 1 bulan
Jenis Detail Harga Qtty
MODAL Chiller 110L 60W Rp 2,500,000 1

Jenis Detail Estimated Monthly Cost Qtty

MONTHLY COST Listrik tempat (Chiller + Lampu est. 80 Watt) Rp 86,400 1

Jenis Detail Harga Supplier Qtty Kg

Kakap Merah IDR 60,750.00 15
Baby Tuna IDR 24,750.00 15
Udang Kupas Vaname IDR 75,000.00 15
MODAL BERGERAK
Dori IDR 27,750.00 15
Cucut IDR 29,250.00 15
Salmon IDR 255,000.00 15

Jenis item Harga/kg

Kakap Merah Rp 81,000
Baby Tuna Rp 33,000
Udang Kupas Vaname Rp 100,000
Margin
Dori Rp 37,000
Cucut Rp 39,000
Salmon Rp 340,000

Jenis item Keuntungan per item

Kakap Merah Rp 20,250
Baby Tuna Rp 8,250
Udang Kupas Vaname Rp 25,000
Pendapatan
Dori Rp 9,250
Cucut Rp 9,750
Salmon Rp 85,000

Perhitungan
Balik Modal Rp 1 Bulan
Target Perbulan Jumlah Item
15 Kakap Merah
15 Baby Tuna
15 Udang Kupas Vaname
15 Dori
15 Cucut
15 Salmon

0000001
g per item dalam 1 bulan
Total harga Grand Total Link
Rp 2,500,000 Rp 2,500,000 Promo CHiQ Chest Freezer CCF 118DW [110 LITER] Cicil 0% 3x - Kab. Tangerang - CHiQ Official Store | Tokopedia

Total Price Total

Rp 86,400 Rp 96,768 perhitungan listrik per bulan = 60 watt/1000x24jamx30harixharga listrik (15000)

Total Price Total

IDR 911,250.00
IDR 371,250.00
IDR 1,125,000.00
IDR 7,087,500.00
IDR 416,250.00
IDR 438,750.00
IDR 3,825,000.00

Harga Supplier Keuntungan

Rp 60,750 Rp 20,250
Rp 24,750 Rp 8,250
Rp 75,000 Rp 25,000
Rp 27,750 Rp 9,250
Rp 29,250 Rp 9,750
Rp 255,000 Rp 85,000

Target Bulanan Keuntungan

15 Rp 303,750
15 Rp 123,750
15 Rp 375,000
15 Rp 138,750
15 Rp 146,250
15 Rp 1,275,000
Profit sebelum dikurangi operasional Rp 2,362,500
Operasional Bulanan Rp 96,768
Profit setelah dikurangi operasional Rp 2,265,732

0000002
al Store | Tokopedia

0000003