udang 3 65,000 195,000

Bumbu 1 30,000 30,000

tepung tapioka 0 0
msg 1 3,000 3,000
gas 1 22,000 22,000
daun 15000 1 15,000
tenaga kerja 1 50,000 50,000
315,000

3 15 6 45 pcs
5
54 pcs
27 15000
405000 135000
4,875,000 12 20,000
750,000
0 22,925,000
75,000
550,000 30,800,000
375,000 256,667
1,250,000 7,875,000
7,875,000 500,207
350,000
8,725,207
3 135,000 25 10,125,000
43750000 1,399,793
1.1604309 135,000
0.1604309 9
2 bulan
gepuk 102,000 5 510000 30 bungkus 6
bakar 100,000 5 500,000 25 bungkus 6.25
udang 135,000 3 405,000 54 bungkus 13.5
pepes 120,000 5 600,000 80 bungkus 20
gombyang 100,000 5 500,000 25 bungkus 6.25
pempek 40,000 75 3,000,000 75 kg 18.75
395,000 4,505,000
1,126,250
4,899,793
1,399,793
4,699,793
3,399,793
6,749,793
21,148,965
5,287,241
fillet bandeng 5 40,000 200,000
Bumbu 1 30,000 30,000
tepung tapioka 0 30,000 0
msg 1 5,000 5,000
gas 1 22,000 22,000
daun 15000 1 15,000
tenaga kerja 2 50,000 100,000
372,000

5 4 4 80 pcs
5,000,000 12 20,000
750,000
0 22,925,000
125,000
550,000 32,225,000
375,000 268,542
2,500,000 9,300,000
9,300,000 500,207
500,000
10,300,207
5 120,000 25 15,000,000
43750000 4,699,793
1.4562814
0.4562814
2 bulan
fillet bandeng 5 38,000 190,000
Bumbu 1 15,000 15,000
tepung tapioka 0 0 0
msg 1 5,000 5,000
gas 0.5 22,000 11,000
plastik 3000 1 3,000
tenaga kerja 2 50,000 100,000
324,000
4,750,000 12 20,000
375,000
0 22,925,000
125,000
275,000 31,025,000
75,000 258,542
2,500,000 8,100,000
8,100,000 500,207
500,000
9,100,207
5 100,000 25 12,500,000
43750000 3,399,793
1.3735951
0.3735951
2 bulan
fillet bandeng 5 38,000 190,000
Bumbu 1 15,000 15,000
tepung tapioka 0 0 0
msg 1 5,000 5,000
gas 0.5 22,000 11,000
plastik 3000 1 3,000
tenaga kerja 2 50,000 100,000
324,000
4,750,000 12 20,000
375,000
0 22,925,000
125,000
275,000 31,025,000
75,000 258,542
2,500,000 8,100,000
8,100,000 500,207
500,000
9,100,207
5 100,000 25 12,500,000
43750000 3,399,793
1.3735951
0.3735951
2 bulan
fillet bandeng 5 20,000 100,000
bumbu 1 15,000 15,000
daun 1 15,000 15,000
tepung roti 0,5 6,000 #VALUE!
msg 1 5,000 5,000
gas 1 22,000 22,000
listrik 100,000 0
tenaga kerja 2 50,000 100,000

5 6 17000 102000
2,500,000 12 20,000
375,000
375,000
#VALUE! 22,925,000
125,000
550,000 29,525,000
100,000
2,500,000 6,600,000
6,600,000 500,207
500,000 kontrak
7,600,207
5 90,000 25 11,250,000
keuntungan per bulan 3,649,793
1.4802228413
0.4802228413
4 bulan
fillet bandeng 5 22,000 110,000
bumbu 1 15,000 15,000
daun 1 15,000 15,000
tepung roti 0,5 6,000 #VALUE!
msg 1 5,000 5,000
gas 1 22,000 22,000
listrik 100,000 0
tenaga kerja 2 50,000 100,000

5 6 17000 102000
2,750,000 12 20,000
375,000
375,000
#VALUE! 22,925,000
125,000
550,000 29,775,000
100,000
2,500,000 6,850,000
6,850,000 500,207
500,000 kontrak
7,850,207
5 102,000 25 12,750,000
keuntungan per bulan 4,899,793
1.6241609935
0.6241609935
4 bulan
fillet bandeng 35 40,000 1,400,000
garam 2 3,000 6,000
tepung tapioka 35 30,000 1,050,000
msg 2 54,000 108,000
gas 1 22,000 22,000
listrik 100,000 0
tenaga kerja 2 50,000 100,000
35,000,000 12 20,000
150,000
26,250,000 22,925,000
2,700,000
550,000 90,175,000
100,000
2,500,000 67,250,000
67,250,000 500,207
500,000 kontrak
68,250,207
75 40,000 25 75,000,000
keuntungan per bulan 6,749,793
1.098897766
0.098897766
4 bulan
ikan non frezeer

- Daging Ikan 1000 gram

- Tepung tapioka 700 gram
- Bawang putih 3 siung
- Garam 2 sdm
- Gula 1 sdm
- Penyedap rasa 20 gram
- Air es 400 ml
- Telur 5 butir
- Minyak goreng 1 liter
- Tepung tapioka 100 gram

ikan frezeer

- Daging Ikan 1000 gram 500 gram - Gula merah 1000 gr 500
- Tepung tapioka 700 gram 350 gram - Gula pasir 150 gr 75
- Bawang putih 3 siung 1.5 siung - Bawang putih 100 gr 50
- Garam 2 sdm 1 sdm - Asam jawa 100 gr 50
- Gula 1 sdm 0.5 sdm - Ebi kering 15 gr 7.5
- Penyedap rasa 20 gram 10 gram - Cabai rawit 50 gr 25
- Air es 350 ml 175 ml - Garam 1 sdm 0.5
- Telur 5 butir 2.5 butir
- Minyak goreng 1 liter 0.5 liter
- Tepung tapioka 100 gram 50 gram