Anda di halaman 1dari 5

BIAYA TETAP

gaji pegawai satuan


ANALISIS BUDI DAYA IKAN NILA

jumlah ikan 15,000 ekor hrg pakan type 1 6000


jlm konsumsi harian 3 % dr bobot ikan hrg pakan type 2 10000
hrg pakan type 3 8000

UMUR Berat ToTal bobot ikan Total Pakan biaya pakan


RUMUS Mortal Hidup harga pakan
/minggu /gram gram kgr Daily (gr) dlm (kg) weekly (gr) dlm kg daily weely
1 5 3% 15,000 150 14,850 74,250 74 2,228 2.23 15,593 16 Rp 6,000 Rp 13,365 Rp 93,555
2 10 3% 15,000 6 14,844 148,440 148 4,453 4.45 31,172 31 Rp 6,000 Rp 26,719 Rp 187,034
3 20 3% 15,000 0 14,844 296,880 297 8,906 8.91 62,345 62 Rp 6,000 Rp 53,438 Rp 374,069
4 25 3% 15,000 5 14,839 370,975 371 11,129 11.13 77,905 78 Rp 6,000 Rp 66,776 Rp 467,429
5 30 3% 15,000 5 14,834 445,020 445 13,351 13.35 93,454 93 Rp 6,000 Rp 80,104 Rp 560,725
6 50 3% 15,000 9 14,825 741,250 741 22,238 22.24 155,663 156 Rp 6,000 Rp 133,425 Rp 933,975
7 79 3% 15,000 0 14,825 1,171,175 1,171 35,135 35.14 245,947 246 Rp 6,000 Rp 210,812 Rp 1,475,681
8 100 3% 15,000 8 14,817 1,481,700 1,482 44,451 44.45 311,157 311 Rp 6,000 Rp 266,706 Rp 1,866,942
9 130 3% 15,000 8 14,809 1,925,170 1,925 57,755 57.76 404,286 404 Rp 6,000 Rp 346,531 Rp 2,425,714
10 200 3% 15,000 8 14,801 2,960,200 2,960 88,806 88.81 621,642 622 Rp 6,000 Rp 532,836 Rp 3,729,852
11 220 3% 15,000 8 14,793 3,254,460 3,254 97,634 97.63 683,437 683 Rp 6,000 Rp 585,803 Rp 4,100,620
12 240 3% 15,000 8 14,785 3,548,400 3,548 106,452 106.45 745,164 745 Rp 6,000 Rp 638,712 Rp 4,470,984
13 280 3% 15,000 8 14,777 4,137,560 4,138 124,127 124.13 868,888 869 Rp 6,000 Rp 744,761 Rp 5,213,326
14 300 3% 15,000 8 14,769 4,430,700 4,431 132,921 132.92 930,447 930 Rp 6,000 Rp 797,526 Rp 5,582,682
15 350 3% 15,000 8 14,761 5,166,350 5,166 154,991 154.99 1,084,934 1,085 Rp 6,000 Rp 929,943 Rp 6,509,601
16 500 3% 15,000 8 14,753 7,376,500 7,377 221,295 221.30 1,549,065 1,549 Rp 6,000 Rp 1,327,770 Rp 9,294,390
7,881 Rp 47,286,578

Rp 27,000 Rp 199,165,500
10000
trik hemat pakan

nama brang satuan harga /kg hara pakan


Tepung ikan 4.5 Rp 8,000 Rp 36,000
tapioka 0.5 Rp 6,000 Rp 3,000
dedak 5 Rp 4,500 Rp 22,500
tepung dele 0 Rp 26,000 Rp -
tepung jagung 0 Rp 19,000 Rp -
em4 perikanan 0 Rp -
tetes tebu 0 Rp -
sosis ex 0 Rp -
tepiung godong 0 Rp 1 Rp -

10 Rp 61,500 Rp 615,000

rata per kilo Rp 6,150


385 30 12.83333
ANALISIS BUDI DAYA IKAN NILA

jumlah ikan 10,000 ekor hrg pakan type 1 14000


jlm konsumsi harian 3 % dr bobot ikan hrg pakan type 2 10000
hrg pakan type 3 8000

UMUR Berat ToTal bobot ikan Total Pakan biaya pakan


RUMUS Mortal Hidup harga pakan
/minggu /gram gram kgr Daily (gr) dlm (kg) weekly (gr) dlm kg daily weely
1 5 3% 10,000 2 9,998 49,990 50 1,500 1.50 10,498 10 Rp 14,000 Rp 20,996 Rp 146,971
2 10 3% 10,000 6 9,992 99,920 100 2,998 3.00 20,983 21 Rp 14,000 Rp 41,966 Rp 293,765
3 20 3% 10,000 0 9,992 199,840 200 5,995 6.00 41,966 42 Rp 14,000 Rp 83,933 Rp 587,530
4 25 3% 10,000 5 9,987 249,675 250 7,490 7.49 52,432 52 Rp 14,000 Rp 104,864 Rp 734,045
5 30 3% 10,000 5 9,982 299,460 299 8,984 8.98 62,887 63 Rp 14,000 Rp 125,773 Rp 880,412
6 50 3% 10,000 9 9,973 498,650 499 14,960 14.96 104,717 105 Rp 14,000 Rp 209,433 Rp 1,466,031
7 79 3% 10,000 0 9,973 787,867 788 23,636 23.64 165,452 165 Rp 14,000 Rp 330,904 Rp 2,316,329
8 85 3% 10,000 8 9,965 847,025 847 25,411 25.41 177,875 178 Rp 14,000 Rp 355,751 Rp 2,490,254
9 99 3% 10,000 8 9,957 985,743 986 29,572 29.57 207,006 207 Rp 14,000 Rp 414,012 Rp 2,898,084
10 100 3% 10,000 8 9,949 994,900 995 29,847 29.85 208,929 209 Rp 14,000 Rp 417,858 Rp 2,925,006
11 125 3% 10,000 8 9,941 1,242,625 1,243 37,279 37.28 260,951 261 Rp 14,000 Rp 521,903 Rp 3,653,318
12 130 3% 10,000 8 9,933 1,291,290 1,291 38,739 38.74 271,171 271 Rp 14,000 Rp 542,342 Rp 3,796,393
13 3% 10,000 9,933 0 0 0 0.00 0 0 Rp 8,000 Rp - Rp -
14 3% 10,000 9,933 0 0 0 0.00 0 0 Rp 8,000 Rp - Rp -
15 3% 10,000 9,933 0 0 0 0.00 0 0 Rp 8,000 Rp - Rp -
16 3% 10,000 9,933 0 0 0 0.00 0 0 Rp 8,000 Rp - Rp -
Rp 22,188,136

Rp 18,000 Rp 23,243,220