ukuran beras : karung

1 karung 25 KG
estimasi harga perkarung 255,000 JUAL
per hari 6 KARUNG 255,000
JUAL PER KG 10,200

HARGA JUAL KE KONSUMEN HARGA BELI KE DISTRIBUTOR

NO HARI PER HARI MODAL BERAS TRANSPORT TOTAL MODAL
1 senin 1,530,000 1,350,000 50,000 1,400,000
2 selasa 1,530,000 1,350,000 50,000 1,400,000
3 rabu 1,530,000 1,350,000 50,000 1,400,000
4 kamis 1,530,000 1,350,000 50,000 1,400,000
5 jumat 1,530,000 1,350,000 50,000 1,400,000
6 sabtu 1,530,000 1,350,000 50,000 1,400,000
7 minggu 1,530,000 1,350,000 50,000 1,400,000
8 senin 1,530,000 1,350,000 50,000 1,400,000
9 selasa 1,530,000 1,350,000 50,000 1,400,000
10 rabu 1,530,000 1,350,000 50,000 1,400,000
11 kamis 1,530,000 1,350,000 50,000 1,400,000
12 jumat 1,530,000 1,350,000 50,000 1,400,000
13 sabtu 1,530,000 1,350,000 50,000 1,400,000
14 minggu 1,530,000 1,350,000 50,000 1,400,000
15 senin 1,530,000 1,350,000 50,000 1,400,000

TOTAL 22,950,000 21,000,000

SELISIH 1,950,000 2 MINGGU

SELISIH 3,900,000 1 BULAN

10% 390,000 fee bude sebulan

asumsi pinjam ke bank 20,000,000

pengembalian per bulan 4,000,000

BEP 5 BULAN
JUAL BELI BELI
1,530,000 225,000 1,350,000
BELI PER KG 9,000

PER HARI
130,000