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