Bahan Rp Kg 190 Rp %Pk % total

511 Rp 10,200 50 200 Rp 2,040,000 - -

kebi Rp 5,400 2 380 Rp 10,800 10 1.5
grem Rp 5,200 0 0 Rp - 25 0.0
cgf Rp 3,750 0 0 Rp - 20 0.0
sentrat Rp 11,000 3 570 Rp 33,000 30 6.9
ampas Rp 1,500 6 1140 Rp 9,000 18 8.3
kentaki Rp 3,850 2 380 Rp 7,700 20 3.1
- - 13 2520 Rp 4,654 - 19.8
Rp DOD/@ Rp 10,000 500 5 Rp 5,000,000 - -
sisa bebek - 480 - - - -
total PJ - - - Rp 11,727,692 - -
modal - - - Rp 18,767,692 - -
harga/Kg Rp 23,000 1.9 - Rp 20,976,000 - -
margin - - - Rp 2,208,308 - -