Harga
No. Keterangan Volume Satuan Harga Total
Satuan
A. Biaya Pendirian Kolam (ukuran 2 x 3 x 1 m)
1 Terpal Kolam ( 2 X 3 m ) 21 Lembar 1,300,000 27,300,000
2 Tali rafia 10 Rol 20,000 200,000
3 Paku (5 cm) 21 Kg 25,000 525,000
4 Paku (7 cm) 21 Kg 25,000 525,000
Total A 28,550,000
B. Biaya Bibit Ikan Lele
1. Bibit lele pembesaran (ukuran 5-7 cm) 10,500 Ekor 3,000 31,500,000
31,500,000
C. Biaya Perlengkapan Treatment Kolam
1. Probiotik (X-Tro) 21 Botol 75,000 1,575,000
2. Pupuk urea (non subsidi) 21 Kg 12,500 262,500
3. Dolomit (kapur pertanian) 21 Kg 12,500 262,500
Total C 2,100,000
D. Biaya Peralatan Kolam
1. Ember 21 Buah 70,000 1,470,000
2. Jaring ikan 21 Buah 125,000 2,625,000
Total D 4,095,000
E. Biaya Bahan Pakan Lele
1. Pakan bulan pertama (Hi-pro-vite FF-999) 21 Karung 450,000 9,450,000
2. Pakan bulan kedua (Hi-pro-vite 781-2) 21 Karung 575,000 12,075,000
3. Pakan bulan ketiga (Hi-pro-vite 781-3) 21 Karung 575,000 12,075,000
TOTAL E 33,600,000
F. Transportasi dan Akomodasi
1. Biaya Angkut Pakan 1 Kali 1,000,000 1,000,000
2. Biaya Angkut Bibit 1 Kali 1,000,000 1,000,000
TOTAL F 2,000,000
G. Honor Tim Pelaksana Kegiatan (TPK)
Ketua 1 OK 700,000 700,000
Sekretaris 1 OK 650,000 650,000
Anggota 3 OK 550,000 1,650,000
TOTAL G 3,000,000
GRAND TOTAL (A+B+C+D+E+F+G) 104,845,000
#VALUE!
#VALUE!
TIME SCHEDULE
BUDIDAYA IKAN LELE