Perkiraan Kasar ternakan Kaedah B1 :-

FASA PERTAMA
1) Modal

Kolam Kanvas & Rangka................RM 900.00

Anak keli.......................................RM 780.00
Makanan B1...................................RM 225.00
Kos-kos lain....................................RM 195.00

JUMLAH................................................RM 2100.00

2) Jualan

Bil. ikan .................5000 (Anggaran Kasar Kematian 1000)

1 kg = ...............................5 @ 6 ekor
Harga jualan (1kg) .....RM 3.00 - RM 6.00

Jumlah berat (kg) = 5000 / 6

............................= 833.33 kg
* Hasil jualan Borong = 833.33 X 3.20
...................................= RM 2666.70
* Hasil jualan Runcit = 833.33 X 5
..................................= RM 4166.70

3) Keuntungan

* Hasil Keuntungan Borong = 2666.70 - 2100.00

..........................................= RM 566.70
* Hasil Keuntungan Runcit = 4166.70 - 2100.00
.........................................= RM 2066.00

FASA KEDUA & SETERUSNYA

1) Modal

Anak keli.........................................RM 780.00

Makanan B1.....................................RM 225.00

Kos-kos lain........................................RM 195.00

JUMLAH..................................................RM 1200.00

2) Jualan

Bil. ikan ...............5000 (Anggaran Kasar Kematian 1000)

1 kg = ...............................5 @ 6 ekor
Harga jualan (1kg) .....RM 3.00 - RM 6.00

Jumlah berat (kg) = 5000 / 6

............................= 833.33 kg
* Hasil jualan Borong = 833.33 X 3.2
...................................= RM 2666.70
* Hasil jualan Runcit = 833.33 X 5
..................................= RM 4166.70

3) Keuntungan

* Hasil Keuntungan Borong = 2666.70 - 1200.00

..........................................= RM 1466.70
* Hasil Keuntungan Runcit = 4166.70 - 1200.00
.........................................= RM 2966.70