Progress week 4 : make estimated cost to bisnis plan

	cost of goods	Price per month (USD)
a	Raw materials
	Squid super quality 2,0 ton	717
	Squid medium quality 1,5 ton	699
	Squid ordinary quality 1,5 ton	699
	packaging	772
	total	2.887
b	Operation Cost
	Marketing cost	66
	Administrative costs + shipping (via EMS)	25,921
	TOTAL	25.987
	Export Cost : Raw Materials + Operation Cost	28.874
c	Selling Price
	Squid super quality 2,0 ton	232
	Squid medium quality 1,5 ton	199
	Squid ordinary quality 1,5 ton	166
	total selling	596
	total income	1.720.652
	Profit (Total Income – Export Cost)	1.691.778