BANGUSFISHPOND SCHEME
1 BOX = 500,000 pieces Capital = Php 0.40 / FrySELLING: 3” inches per Fry Php 1.00 / inch
DATA
1 BOX
No. of Fry 500,000.00Price per Fry Php 3.00
Php 1,500,000.00
** 1 month only
INCOME
COST LABOR MAINTENANCE PLASTIC OXYGEN LABOR HARVEST FERTILIZER / FEEDS
EXPENSES
1 BOX
No. of Fry 500,000.00Price per Fry Php 0.40
Php 200,000.00
COST
Per Day Php 120.00NO. of Laborers x 3
Php 360.00No. of Days x 25
Php 9,000.00
LABOR - MAINTENANCE
No. of Fry 500,000Pieces per Plastic ÷ 50
10,000Cost of 2 Plastics x 1.50
Php 115,000.00No. of Usage ÷ 2
Php 57,500.00
PLASTIC
Price per Oxygen Php 650.00No. x 3
Php 1,950.00
OXYGEN
No. of Fry 500,000.00Labor Charge Php 0.25
Php 125,000.00
LABOR - HARVEST
At Php 5,200.00 per Box
FERTILIZER
Cost Php 200,000.00 Maintenance Php 9,000.00 Plastic Php 57,500.00 Oxygen Php 1,950.00 Harvest Php 125,000.00 Fertilizer Php 5,200.00
Php 398,650.00
Total Expenses
Gross Income Php 1,500,000.00 Expenses - Php 398,650.00
Php 1,101,350.00
NET INCOME