RENCANA BUDIDAYA IKAN NILA

Total
Nama Barang Satuan Harga Qty
Harga
MODAL AWAL

Ikan Nila per orang @ Rp. 500.000 Rp 1,000,000

Persiapan Kolam :
1 Semen kg Rp 5,000 3.00 Rp 15,000
2 Aquaproof kaleng Rp 125,000 1.00 Rp 125,000
Rp -
Filter Kolam : Rp -
1 Pipa ⅟2 inch meter Rp 9,500 2.00 Rp 19,000
2 Pipa 1 ⅟4 inch meter Rp 25,000 1.50 Rp 37,500
3 Busa Filter Padat lembar Rp 65,000 1.00 Rp 65,000
4 Busa Filter Tipis pack/plastik Rp 15,000 2.00 Rp 30,000
5 Batu Filter pack/plastik Rp 10,000 1.00 Rp 10,000
6 Bio Ring pack/plastik Rp 15,000 2.00 Rp 30,000
7 Bio Ball pcs Rp 500 50.00 Rp 25,000
8 Pompa Kolam Rosston RS 105 Rp 75,000 1.00 Rp 75,000

Rp 1,431,500

OPERASIONAL
1 Listrik Rp 100,000
2 Pakan ikan Rp 300,000
3 Perawatan kolam & ikan Rp 100,000

Rp 500,000