waktu Minggu Ke : Pakan/kg Bibit Pakan Total total bibit

awal 1.00 0.3 40.0

2 2.08 0.625 83.3
4 3.17 0.95 126.7
6 30 ekor 4.25 1.275 170.0 133
8 5.33 1.6 213.3
10 6.42 1.925 256.7
12 7.50 2.25 300.0
Jumlah 1190
Bibit 150 IDR 35,000.00 IDR 5,250,000.00
Pakan 1400 IDR 6,000.00 IDR 8,400,000.00
IDR 13,650,000.00

Penjualan 1000 IDR 30,000.00 IDR 30,000,000.00

margin kotor IDR 16,350,000.00

IDR 750,000.00
IDR 700,000.00
IDR 1,450,000.00