Kolam 1 Kolam 3

Pakan 8.5 sak 375,000 3,187,500 Pakan 8.5 sak

Molase 120 kg 5,000 600,000 Molase 120 kg
Listrik 400,000 Probiotik 1 lot
Probiotik 1 lot 250000 250,000 Listrik
garam 10 kg 6000 60,000 garam 10 kg
Total Operasional 4,497,500 Total Operasional
Penjualan 255 kg 27,000 6,885,000 Penjualan 255 kg
keuntungan 2,387,500 keuntungan

Kolam 2 Kolam 4
Pakan 9.5 sak 375,000 3,562,500 Pakan 7 sak
Molase 154 kg 5,000 770,000 Molase 120 kg
Listrik 400,000 Probiotik 1 lot
Probiotik 1 lot 250000 250,000 Listrik
garam 10 kg 6000 60,000 garam 10 kg
Total Operasional 5,042,500 Total Operasional
Penjualan 285 kg 27,000 7,695,000 Penjualan 210 kg
keuntungan 2,652,500 keuntungan

Kolam 5
Pakan 15,375,000 Pakan 7.5 sak
Molase 3,170,000 Molase 120 kg
Probiotik 1,250,000 Listrik
garam 300,000 Probiotik 1 lot
Listrik 2,000,000 garam 10 kg
Total operasional 22,095,000 Total Operasional
Penjualan 33,210,000 Penjualan 225 kg
Keuntungan 11,115,000 keuntungan
Kolam 3
375,000 3,187,500
5,000 600,000
250000 250,000
400,000
6000 60,000
4,497,500
27,000 6,885,000
2,387,500

Kolam 4
375,000 2,625,000
5,000 600,000
250000 250,000
400,000
6000 60,000
3,935,000
27,000 5,670,000
1,735,000

Kolam 5
375,000 2,812,500
5,000 600,000
400,000
250000 250,000
6000 60,000
4,122,500
27,000 6,075,000
1,952,500