Jumlah Ikan Nila 20,000 Ekor

Konsumsi Pakan Harian 3% Dari Bobot Ikan

Asumsi Kematian Ikan 30%

Bobot Ikan Nila Total TOTAL IKAN Total Bobot Ikan

BLN Rumus
Umur/Minggu Berat/Gram Kematian HIDUP Gram
1 5 3% 20,000 700 19,300 96,500
2 26 3% 20,000 650 18,650 484,900
1 3 47 3% 20,000 600 18,050 848,350
4 68 3% 20,000 590 17,460 1,187,280
5 89 3% 20,000 550 16,910 1,504,990
6 110 3% 20,000 350 16,560 1,821,600
2 7 131 3% 20,000 300 16,260 2,130,060
8 151 3% 20,000 440 15,820 2,388,820
9 172 3% 20,000 245 15,575 2,678,900
10 193 3% 20,000 240 15,335 2,959,655
3 11 214 3% 20,000 235 15,100 3,231,400
12 235 3% 20,000 230 14,870 3,494,450
13 256 3% 20,000 225 14,645 3,749,120
14 277 3% 20,000 220 14,425 3,995,725
4 15 298 3% 20,000 215 14,210 4,234,580
16 319 3% 20,000 210 14,000 4,466,000
17 3% 20,000 14,000 -
18 3% 20,000 14,000 -
5 19 3% 20,000 14,000 -
20 3% 20,000 14,000 -
21 3% 20,000 14,000 -
22 3% 20,000 14,000 -
6 23 3% 20,000 14,000 -
24 3% 20,000 14,000 -
25 3% 20,000 15,950 -
26 3% 20,000 15,950 -
7 27 3% 20,000 15,950 -
28 3% 20,000 17,440 -
6,000

Persentase Total Kematian Ikan Ekor

Total SR
Total Hasil Panen - Kg
Total Konsumsi Pakan 8,247 Kg
Total FCR (x100%)
 Harga Pakan Type 01 Rp 11,300 Merek Pakan Sinta
Harga Pakan Type 02 Rp 10,800 Merek Pakan PRC
Harga Pakan Type 03 Rp 10,800 Merek Pakan PRC

Total Bobot Ikan Total Konsumsi Pakan Biaya Pakan Per

Biaya Pakan Per Hari
Kilogram Harian Mingguan Minggu
97 3 kg 20 kg Rp. 32,713.50 Rp. 228,994.50
485 15 kg 102 kg Rp. 164,381.10 Rp. 1,150,667.70
848 25 kg 178 kg Rp. 287,590.65 Rp. 2,013,134.55
1,187 36 kg 249 kg Rp. 384,678.72 Rp. 2,692,751.04
1,505 45 kg 316 kg Rp. 487,616.76 Rp. 3,413,317.32
1,822 55 kg 383 kg Rp. 590,198.40 Rp. 4,131,388.80
2,130 64 kg 447 kg Rp. 690,139.44 Rp. 4,830,976.08
2,389 72 kg 502 kg Rp. 773,977.68 Rp. 5,417,843.76
2,679 80 kg 563 kg Rp. 867,963.60 Rp. 6,075,745.20
2,960 89 kg 622 kg Rp. 958,928.22 Rp. 6,712,497.54
3,231 97 kg 679 kg Rp. 1,046,973.60 Rp. 7,328,815.20
3,494 105 kg 734 kg Rp. 1,132,201.80 Rp. 7,925,412.60
3,749 112 kg 787 kg Rp. 1,214,714.88 Rp. 8,503,004.16
3,996 120 kg 839 kg Rp. 1,294,614.90 Rp. 9,062,304.30
4,235 127 kg 889 kg Rp. 1,372,003.92 Rp. 9,604,027.44
4,466 134 kg 938 kg Rp. 1,446,984.00 Rp. 10,128,888.00
- 0 kg 0 kg Rp. 0.00 Rp. 0.00
- 0 kg 0 kg Rp. 0.00 Rp. 0.00
- 0 kg 0 kg Rp. 0.00 Rp. 0.00
- 0 kg 0 kg Rp. 0.00 Rp. 0.00
- 0 kg 0 kg Rp. 0.00 Rp. 0.00
- 0 kg 0 kg Rp. 0.00 Rp. 0.00
- 0 kg 0 kg Rp. 0.00 Rp. 0.00
- 0 kg 0 kg Rp. 0.00 Rp. 0.00
- 0 kg 0 kg Rp. 0.00 Rp. 0.00
- 0 kg 0 kg Rp. 0.00 Rp. 0.00
- 0 kg 0 kg Rp. 0.00 Rp. 0.00
- 0 kg 0 kg Rp. 0.00 Rp. 0.00
8,247 Rp. 89,219,768.19

Total Biaya Pakan Rp. 89,219,768.19

HPP
Harga Jual/Kg Rp. 25,000.00
Total Harga Jual Rp. 111,650,000.00
Total Keuntungan Rp. 22,430,231.81