ANALISA LABA RUGI TAMBAK UDANG VANNAMEI TRADISIONAL PLUS ASIA

proVIT Luas Lahan 1 Ha Kedalaman 1m

INVESTASI AWAL Unit Rupiah Total Rupiah

Benih Udang Vannamei SPR SPF SPT 75,000 Ekor 40 3,000,000

BENIH UNGGUL
Bandeng 4,000 Ekor 200 800,000
Asia Carbo 300 Kg 6,000 1,800,000
PUPUK PADAT Urea 30 Kg 2,000 60,000
SP 36 3 Kg 2,400 7,200
proVIT ANTI BOV 6 Liter 100,000 600,000
PUPUK CAIR proVIT Shrimp 6 Liter 100,000 600,000
proVIT Amino 429.7 ml 100 42,967
Dedak 280.2 Kg 3,000 840,659
PAKAN Terigu 93.4 Kg 7,000 653,846
Vana Sodium (Kg) 56.0 Kg 15,000 840,659
Calcium Pentacarbonat (Kg) 4 Kg 100,000 400,000
SAPRONAX Vana Crusta (Kg) 1.1 Kg 250,000 280,220
Saponin (pembasmi predator) 10 Kg 20,000 200,000
TOTAL INVESTASI AWAL 10,125,552

INVESTASI JELANG PANEN

Tenaga Kuli Panen 5 org 125,000 625,000
Rokok & Makan 1 paket 200,000 200,000
1,145,000
Transport angkut 1 200,000 200,000
Solar 20 Liter 6,000 120,000
Lain-lain 1 75,000 75,000
TOTAL INVESTASI PER MUSIM 3 BULAN 11,270,552

PROYEKSI LABA RUGI PER PANEN

DANA MASUK Kgs Rupiah Total Rupiah
Vaname ABW 15 gram (Size 65) SR 30% 346.2 60,000 20,769,231
Penjualan Hasil Vaname ABW 14 gram (Size 70) SR 20% 214.3 55,000 11,785,714
Panen Udang Bandeng 1 kg isi 5-6 466.7 12,000 5,600,000
38,154,945

DANA KELUAR
INVESTASI AWAL 10,125,552
INVESTASI JELANG PANEN 1,145,000
Bagi Hasil 10% ke Pendego 3,815,495
TOTAL PENGELUARAN 11,270,552

TOTAL KEUNTUNGAN PER PANEN 26,884,393

Luas Lahan (Ha) Total Keuntungan Per Panen (3 Bulan)

10 Rp 268,843,934
20 Rp 537,687,868
30 Rp 806,531,802
40 Rp 1,075,375,736
50 Rp 1,344,219,670