Scribd Logo
Upload

Welcome to Scribd!

  • 4 views

    Rumus Dasar Jual Beli Lobster Untuk Export Rev # Biaya Ops

    Uploaded by

    boss.only9976

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd

    Rumus Dasar Jual Beli Lobster Untuk Export Rev # Biaya Ops

    Uploaded by

    boss.only9976
    4 views7 pages

    Copyright

    © © All Rights Reserved

    Available Formats

    XLSX, PDF, TXT or read online from Scribd

    Did you find this document useful?

    Is this content inappropriate?

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd
    Download as xlsx, pdf, or txt
    4 views7 pages

    Rumus Dasar Jual Beli Lobster Untuk Export Rev # Biaya Ops

    Uploaded by

    boss.only9976

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd
    Download as xlsx, pdf, or txt
    of 7

    KUNCI DI HARGA JUAL UNTUK MENENTUKAN MARGIN DI HARGA BELI MAX

    BIAYA OPS TERGANTUNG VOLUME


    RUMUS DASAR HARGA JUAL BELI LOBSTE
    $ 1.00 = Rp 15,500 Book Keeping

    HARGA JUAL $ 38.00 by MARGIN 21%


    ESTMASI QTY 229.50 kg Per Shipping
    FRESH LOBSTER 0% 56.25 Kg

    TOTAL BUYING 750.00 Kg PER WEEKS


    QTY LOBSTER PER WEEK 688.50 Kg
    BERAT SAMPAH 160.65 Kg 23.33%
    QTY BOXES 46 DI GENAPKAN

    DISPOSAL/ LOSES 5.25 Kg

    NO HARGA BELI MAX MARGIN HARGA JUAL


    1 $ 26.05 Rp 403,750 25% $ 9.50 Rp 147,250 $ 38.00
    1 $ 28.88 Rp 447,640 24% $ 9.12 Rp 141,360 $ 38.00
    1 $ 29.26 Rp 453,530 23% $ 8.74 Rp 135,470 $ 38.00
    1 $ 29.64 Rp 459,420 22% $ 8.36 Rp 129,580 $ 38.00
    1 $ 30.02 Rp 465,310 21% $ 7.98 Rp 123,690 $ 38.00
    1 $ 30.40 Rp 471,200 20% $ 7.60 Rp 117,800 $ 38.00
    2 $ 30.78 Rp 477,090 19% $ 7.22 Rp 111,910 $ 38.00
    3 $ 31.16 Rp 482,980 18% $ 6.84 Rp 106,020 $ 38.00
    4 $ 31.54 Rp 488,870 17% $ 6.46 Rp 100,130 $ 38.00
    5 $ 31.92 Rp 494,760 16% $ 6.08 Rp 94,240 $ 38.00
    6 $ 32.30 Rp 500,650 15% $ 5.70 Rp 88,350 $ 38.00
    7 $ 32.68 Rp 506,540 14% $ 5.32 Rp 82,460 $ 38.00
    8 $ 33.06 Rp 512,430 13% $ 4.94 Rp 76,570 $ 38.00
    9 $ 33.44 Rp 518,320 12% $ 4.56 Rp 70,680 $ 38.00
    10 $ 33.82 Rp 524,210 11% $ 4.18 Rp 64,790 $ 38.00
    11 $ 34.20 Rp 530,100 10% $ 3.80 Rp 58,900 $ 38.00
    12 $ 34.58 Rp 535,990 9% $ 3.42 Rp 53,010 $ 38.00
    13 $ 34.96 Rp 541,880 8% $ 3.04 Rp 47,120 $ 38.00
    14 $ 35.34 Rp 547,770 7% $ 2.66 Rp 41,230 $ 38.00
    ARGA JUAL BELI LOBSTER EXPORT PER WEEK

    TOTAL SALES EXPORT $ 26,163.00

    TOTAL SALES DEATH Rp 348,983 $ 1,266.47

    MAX PRICE BUYING Rp 465,310 $ 22,515.00


    CARGO Rp 38,000 $ 1,687.94
    BERAT SAMPAH Rp 38,000 $ 393.85
    BOX Rp 45,000 $ 133.26
    FEE MARKETING Rp 10,000 $ 483.87
    DISPOSSAL Rp 465,310 $ 157.61
    TOTAL COST OPS Rp 16,340 $ 725.81

    NET INCOME $ 1,332.14

    ARGA JUAL OPS CARGO BOX++


    Rp 589,000 $ 1.05 Rp 16,340 $ 2.45 Rp 38,000 Rp 45,000
    Rp 589,000
    Rp 589,000
    Rp 589,000
    Rp 589,000
    Rp 589,000
    Rp 589,000
    Rp 589,000
    Rp 589,000
    Rp 589,000
    Rp 589,000
    Rp 589,000
    Rp 589,000
    Rp 589,000
    Rp 589,000
    Rp 589,000
    Rp 589,000
    Rp 589,000
    Rp 589,000
    Rp 405,526,500

    Rp 19,630,266

    Rp 348,982,500
    Rp 26,163,000
    Rp 6,104,700
    Rp 2,065,500
    Rp 7,500,000
    Rp 2,442,878
    Rp 11,250,000

    Rp 20,648,188

    Sampah
    OPS COST

    NO URAIAN JUMLAH PER WEEK PER MONTH


    1 GAJI 6 CREW Rp 4,500,000 Rp 6,750,000 Rp 27,000,000
    2 LISTRIK 1 BULAN Rp 4,000,000 Rp 1,000,000 Rp 4,000,000
    3 AIR LAUT 12 TANGKI Rp 750,000 Rp 2,250,000 Rp 9,000,000
    4 TRANSPORT/ OTHER 1 LOT Rp 5,000,000 Rp 1,250,000 Rp 5,000,000
    Rp 45,000,000
    Cost Per Week Rp 11,250,000
    OPS COST REFER TO TARGET SALES Rp 16,340
    TARGET BUYING, RISK & SALES WEEK PER WEEK

    NO URAIAN PER DAY PER WEEK


    1 BUYING LOBSTER 150 Kg 5 X 750 Kg
    Off Buying on Saturday & Sunday

    2 RISK PERCENTAGE 7.5%


    ESTIMATED LOSES DEATH 11.25 KG 5 X 56 Kg
    DROP VALUE TO 75%

    TOTAL LOSES/ DISPOSAL 0.50%


    0.75 Kg 7X 5.25 Kg

    2 PENJUALAN PER SHIPPING


    230 Kg 3X 689 Kg
    JUMLAH BOX 15.30 BOX 45.90 Box
    Berat Sampah 3.5 Kg Per Box
    53.55 Kg 160.65 Kg
    LAPORAN BONGKAR GUDANG

    PENGIRIM
    JUMLAH BOX
    JAM MASUK
    JAM SELESAI BONGKAR

    NO JENIS SIZE QTY OK


    1

    You might also like