Bulan Tanggal Mulai DOD1 DOD2 DOD3 DOD4

Maret 31 M1 295,000
April 7 M2 885,000 295,000
April 14 M3 375,000 885,000 295,000
April 21 M4 375,000 375,000 885,000 295,000
April 28 M5 750,000 375,000 375,000 885,000
Mei 5 M6 2,250,000 750,000 375,000 375,000
Mei 12 M7 RUN1 2,250,000 750,000 375,000
Mei 19 M8 RUN2 2,250,000 750,000
Mei 26 M9 2,250,000
Juni 2 M10
Juni 9 M11
Juni 16 M12
Juni 23 M13
Anggaran Pakan Bayar Dedak
295,000
1,180,000
1,555,000
1,930,000
2,385,000
3,750,000 Mulai Lagi Total Keluar
1,875,000 3,375,000 4,500,000 295,000 10,045,000
1,875,000 3,000,000 4,500,000 1,180,000 10,555,000
1,875,000 2,250,000 3,510,000 7,635,000
1,875,000 750,000 2,625,000
1,875,000 1,125,000 3,000,000
1,875,000 3,000,000 4,875,000
1,875,000 2,250,000 4,125,000
Total
11,095,000
Panen Sisa Akumulasi
14,300,000 4,255,000 4,255,000
14,300,000 3,745,000 8,000,000
14,300,000 6,665,000 14,665,000
14,300,000 11,675,000 26,340,000
of 23,340,000
14,300,000 9,425,000 32,765,000
14,300,000 10,175,000 42,940,000