You are on page 1of 1

modal

:
8.000.000
-------------------------------------------#1 minggu 1
waring 2x5m
:
350.000
lele @325
: x 5000 = 1.625.000
pakan @1000
: x 200 = 200.000
------------------------------------ +
2.175.000
-------------------------------------------#2 minggu 3
waring 2x5m
:
350.000
lele @325
: x 5000 = 1.625.000
pakan @1000
: x 200 = 200.000
------------------------------------ +
2.175.000
-------------------------------------------#3 minggu 5
waring 2x5m
:
350.000
lele @325
: x 5000 = 1.625.000
pakan @1000
: x 200 = 200.000
------------------------------------ +
2.175.000
6.525.000
-------------------------------------------- safety cash
1.475.000
-------------------------------------------bulan 1
1#1

5#3

9*2 #2

10

3#2

7*1 #1

11*3 #3

12

panen waring #1
5000-20%= 4000lele=
1kg lele= 9ekor
4000:9=450kg
harga jual@kg= 10.000
450*10.000= 4.500.000
lele+pakan= 1.825.000
--------------------2.675.000

bruto
netto x 3 = 8.025.000

You might also like