Siklus Produksi
|
4
bulan
|
|
|
|
|||
Target
Produksi
|
Ikan ukuran konsumsi (sekitar 200 gram/ekor)
|
||||||
Kepadatan
|
65 ekor/m2
|
||||||
Wadah
Pemeliharaan
|
Kolam Plastik Terpal
|
||||||
Luas
Kolam
|
15 m2
|
|
|
|
|||
|
|
|
|
|
|||
No
|
Uraian
|
Volume
|
Satuan
|
Harga Satuan
|
Jumlah
|
||
I
|
INVESTASI
|
|
|
|
|
||
1
|
Lahan
|
15
|
M2
|
100,000
|
1,500,000
|
||
2
|
Plastik
Terpal 3x5x1 m
|
1
|
buah
|
700,000
|
700,000
|
||
3
|
Peralatan
Produksi
|
1
|
paket
|
500,000
|
500,000
|
||
4
|
Pipa
PVC 4”
|
2
|
buah
|
85,000
|
170,000
|
||
5
|
Knee
PVC 4”
|
1
|
buah
|
20,000
|
20,000
|
||
|
Jumlah
|
|
|
|
2,890,000
|
||
|
|
|
|
|
|
||
II
|
BIAYA
OPERASIONAL
|
|
|
|
|
||
1
|
Benih ikan nila 2-3 cm
|
1,000
|
ekor
|
350
|
350,000
|
||
2
|
Pakan 781 sp
|
30
|
kg
|
9,500
|
285,000
|
||
3
|
Pakan
781
|
170
|
kg
|
8,500
|
1,445,000
|
||
|
Jumlah
|
|
|
|
2,080,000
|
||
|
|
|
|
|
|
||
|
Jumlah
Modal Awal (I + II)
|
|
|
|
4,970,000
|
||
|
|
|
|
|
|
||
III
|
PENDAPATAN
|
|
|
|
|
||
|
Ikan konsumsi uk 200gr
|
|
|
|
|
||
|
Pemeliharaan 4 bulan/siklus
|
180
|
kg
|
17,500
|
3,150,000
|
||
|
|
|
|
|
|
||
IV
|
KEUNTUNGAN
|
|
|
|
|
||
|
- Periode
|
1
|
siklus
|
|
1,070,000
|
||
|
- Tahun
|
3
|
siklus
|
|
3,210,000
|
Thursday, January 31, 2013
ANALISA USAHA PEMBESARAN IKAN NILA SKALA RUMAH TANGGA
Subscribe to:
Post Comments (Atom)
No comments:
Post a Comment