Embed Size (px)
DESCRIPTION
operasional kapal
Citation preview
DATA KAPAL PENELITIAN
Nama Kapal: Tujuh LimaTujuhLoA = 23 MLBP = 21.3 MB = 5 MH = 2 MT = 1.6 M
KAPASITAS KAPAL 30 GT
BODY KASKO 30 GT
MESIN KAPAL MISTSHUBISHI 6D22 220 PKMESIN GENSET HONDA 1000 WattMESIN POMPA HONDA 5.5 PkMESIN POMPA HONDA 6.5 PkMESIN POMPA HONDA 5.5 Pk
PANCING 100 Biji
GPS BRUNOK 32 60-160 mill
TENAGA KERJA 15-20 ORANG
biaya operasional kapal ikan pole linejarak penangkapan 60-160 millkecepatan kapal 10 knotstart brangkat 21,00-22,00
tahun 2012
BIAYA OPERASIONAL
TRIP 1 2jumlah harga total harga(Rp) jumlah harga
solar(liter) 200 4650 930000 200 4650air tawar(liter) 50000 50000 1 50000umpan(ember) 10 100000 1000000 11 100000perbekalan 1 karung 150000 1 150000es balok(batang) 10 12000 120000 10 12000box pancing+tasi 1 149000Rompong 780000
2250000HASIL OPERASIONALCkl besar 37 60000Ckl sedang 45 17000 765000 140 17000Ckl kecil 150 14000 2100000 56 12500Tuna 0 0TOTAL 2865000bagi hasilsisa bersih 615000TRIP 7 8solar(liter) 400 4650 1860000 400 4650air tawar(liter) 1 50000 50000 2 50000umpan(ember) 13 100000 1300000 10 100000perbekalan 1 150000 150000 2 150000es balok(batang) 8 12000 96000 10 12000box pancing+tasi 0 0 0 0 0Rompong 530000 780000 780000 780000BAMBU
4236000HASIL OPERASIONALCkl besar 26 45000 1170000 30 48000Ckl sedang 56 33000 1848000 312 29000Ckl kecil 144 27000 3888000 345 18000Tuna 0 0 0TOTAL 6906000bagi hasil
sisa bersih 2670000TRIP 13 14solar(liter) 400 4650 1860000 400 4650air tawar(liter) 1 50000 50000 1 50000umpan(ember) 10 100000 1000000 11 100000perbekalan 1 150000 150000 1 400000es balok(batang) 10 12000 120000 10 12000terpal 0Rompong 1 780000 780000 1 500000BAMBU
3960000HASIL OPERASIONALCkl besar 40 28000 1120000 470 26000Ckl sedang 90 19500 1755000 90 19000Ckl kecil 107 15000 1605000TunaTOTAL 4480000bagi hasilsisa bersih 520000TRIP 19 20solar(liter) 200 4650 930000 400 4650air tawar(liter) 2 50000 100000 2 50000umpan(ember) 8 100000 800000 11 100000perbekalan 1 150000 150000 1 400000es balok(batang) 5 12000 60000 5 12000Nota 0Rompong 1 780000 780000 1 780000servis mesin
2820000HASIL OPERASIONALCkl besar 27 45000 1215000 137 27500Ckl sedang 77 40000 3080000 75 15000Ckl kecil 490 12500TunaTOTAL 4295000bagi hasilsisa bersih 1475000TRIP 25 26solar(liter) 400 4650 1860000 300 4650air tawar(liter) 1 50000 50000 1 50000umpan(ember) 9 100000 900000 11 100000perbekalan 1 400000 400000 1 400000es balok(batang) 11 12000 132000 15 12000
panci 1 180000 180000 0 0Rompong 780000 1 780000 1 780000servis mesin
4302000HASIL OPERASIONALCkl besar 20 27500 550000 50 20000Ckl sedang 53 15000 795000 265 15000Ckl kecil 282 12000 3384000kecil2 63 6000 378000TOTAL 5107000bagi hasilsisa bersih 805000TRIP 31 32solar(liter) 0 0 0 300 4650air tawar(liter) 1 50000 50000 1 50000umpan(ember) 7 100000 700000 10 100000perbekalan 1 400000 400000 1 400000es balok(batang) 5 12000 60000 7 12000Nota 1 440000 440000Rompong 1 800000 800000 1 790000servis mesin honda 1 180000
2450000HASIL OPERASIONALCkl besar 105 47500 4987500 19 42000Ckl sedang 66 37500 2475000 10 20000Ckl kecil 24 16000 384000 55 13000kecil2TOTAL 7846500bagi hasilsisa bersih 5396500
TRIP Biaya Operasional Hasil Operasional1 2250000 2865000 6150002 3279000 5300000 20210003 1220000 5098000 38780004 3001000 3786500 7855005 3905000 1908000 -19970006 2780000 4033500 12535007 4236000 6906000 26700008 4160000 16698000 125380009 4480000 13185000 870500010 3720000 10170500 645050011 4275000 8930000 4655000
12 2629000 10632000 800300013 3960000 4030000 7000014 4030000 13930000 990000015 3845000 1822000 -202300016 3660000 3456000 -20400017 1590000 5944000 435400018 2630000 8576000 594600019 2820000 4295000 147500020 4300000 11017500 671750021 1860000 7600000 574000022 13463500 15940000 247650023 3970000 13959500 998950024 4122000 11620000 749800025 4302000 5107000 80500026 3905000 4975000 107000027 3845000 4448000 60300028 4425000 14431000 1000600029 4031000 10289000 625800030 3080000 4861000 178100031 2450000 7846500 539650032 3899000 1713000 -218600033 4324000 5052500 72850034 3510000 2179000 -1331000
TOTAL 127956500 252604500 124648000
BIAYA & HASIL OPERASIONAL 3763426.47059 7429544.12 3666117.65PER BULAN
3 4ttal harga jumlah harga total harga jumlah harga
930000 0 0 0 400 465050000 1 50000 50000 1 500001100000 10 11000 110000 7 11000150000 1 150000 150000 1 150000120000 15 12000 180000 7 12000149000 0 0 0 0 0780000 730000 730000 7800003279000 1220000
2220000 112 24000 2688000 39 280002380000 130 17000 2210000 85 22500700000 16 12500 200000 46 170000 0 0 0 0 05300000 5098000
2021000 38780009 10
1860000 400 4650 1860000 400 4650100000 1 50000 50000 1 50000
1000000 12 100000 1200000 7 100000300000 1 150000 150000 1 150000120000 15 12000 180000 15 12000
0 0 0 0 0 0780000 1 780000 780000 1 780000
20 13000 260000 0 04160000 4480000
1440000 30 40000 1200000 9 425009048000 375 27000 10125000 145 260006210000 93 20000 1860000 354 17000
016698000 13185000
12538000 870500015 16
1860000 400 4650 1860000 400 465050000 2 50000 100000 1 50000
1100000 9 100000 900000 7 100000400000 1 400000 400000 1 150000120000 10 12000 120000 10 12000
0 0 0 0500000 1 465000 465000 1 780000
4030000 3845000
12220000 41 28000 1148000 108 260001710000 18 18000 324000 36 18000
70 5000 350000
13930000 1822000
9900000 -202300021 22
1860000 0 0 0 400 4650100000 1 50000 50000 1 50000
1100000 7 100000 700000 10 100000400000 1 150000 150000 1 400000
60000 15 12000 180000 7 115000 0 0 0
780000 1 780000 780000 1 730001 10000000
4300000 1860000
3767500 52 25000 1300000 265 200001125000 450 14000 6300000 760 140006125000
11017500 7600000
6717500 574000027 28
1395000 300 4650 1395000 300 465050000 1 50000 50000 1 50000
1100000 11 100000 1100000 11 100000400000 1 400000 400000 1 990000180000 10 12000 120000 5 12000
0 0 0 0780000 1 780000 780000 1 830000
3905000 3845000
1000000 25 25000 625000 308 320003975000 21 18000 378000 135 18000
265 13000 3445000 165 13000
4975000 4448000
1070000 60300033 34
1395000 400 4650 1860000 400 465050000 1 50000 50000 1 50000
1000000 10 100000 1000000 6 100000400000 1 400000 400000 bambu 10 17000
84000 7 12000 84000 mesjid 1 500000 tali 1 150000 150000
790000 1 780000 780000 1 780000180000
3899000 4324000
798000 35 32500 1137500 47 42000200000 146 15000 2190000 4 25000715000 230 7500 1725000 7 15000
1713000 5052500
-2186000 728500
5 6total harga jumlah harga total harga jumlah harga total harga
1860000 400 4650 1860000 200 4650 93000050000 1 50000 50000 1 50000 5000077000 12 100000 1200000 6 100000 600000
150000 1 150000 150000 2 150000 30000084000 15 12000 180000 10 12000 120000
0 0 0 0 0 0 0780000 465000 465000 780000 780000
3001000 3905000 2780000
1092000 44 27000 1188000 81 26500 21465001912500 20 20000 400000 51 20000 1020000
782000 20 16000 320000 51 17000 8670000
3786500 1908000 4033500
785500 -1997000 125350011 12
1860000 300 4650 1395000 100 4650 46500050000 1 50000 50000 1 50000 50000
700000 7 100000 700000 11 100000 1100000150000 1 150000 150000 1 150000 150000180000 10 120000 1200000 7 12000 84000
0 0 0 0 0 0 0780000 1 780000 780000 1 780000 780000
0 0 0 0 0 0 03720000 4275000 2629000
382500 5 30000 150000 30 40000 12000003770000 165 28000 4620000 162 29000 46980006018000 260 16000 4160000 263 18000 4734000
0 0 0 0 010170500 8930000 10632000
6450500 4655000 800300017 18
1860000 0 0 0 200 4650 93000050000 1 50000 50000 1 50000 50000
700000 7 70000 490000 4 100000 400000150000 1 150000 150000 1 150000 150000120000 10 12000 120000 15 12000 180000
0 0 0 0 1 140000 140000780000 1 780000 780000 1 780000 780000
3660000 1590000 2630000
2808000 80 60000 4800000 58 22000 1276000648000 100 13000 1300000
88 13000 1144000 500 12000 6000000
3456000 5944000 8576000
-204000 4354000 594600023 24
1860000 400 4650 1860000 400 4650 186000050000 2 50000 100000 1 50000 50000
1000000 6 100000 600000 10 100000 1000000400000 1 400000 400000 1 40000 40000
80500 15 12000 180000 11 12000 1320000 0 0 2 80000 160000
73000 1 830000 830000 1 780000 78000010000000 lauk 2 50000 10000013463500 3970000 4122000
5300000 26 22000 572000 65 45000 292500010640000 1015 12500 12687500 55 25000 1375000
70 10000 700000 610 12000 7320000
15940000 13959500 11620000
2476500 9989500 749800029 30
1395000 300 4650 1395000 200 4650 93000050000 1 50000 50000 1 50000 50000
1100000 12 100000 1200000 8 100000 800000990000 1 400000 400000 1 400000 400000
60000 13 12000 156000 10 12000 120000
0 0 0 0 0 0 0830000 1 830000 830000 1 780000 780000
4425000 4031000 3080000
9856000 314 26000 8164000 23 27000 6210002430000 35 18000 630000 160 17500 28000002145000 115 13000 1495000 120 12000 1440000
14431000 10289000 4861000
10006000 6258000 1781000
186000050000
600000170000
500000
780000
3510000
1974000100000105000
2179000
-1331000
6556000
43021500
18493000
33896500
20523000
2608000
125098000
BIAYA DAN HASIL OPERASIONAL 2014
TRIP 1 2
solar(liter) 200 5500 1100000 200
air galon(liter) 1 50000 50000 1
air tangkiumpan(ember) 15 100000 1500000 16
perbekalan 1 400000 400000 1
es balok(batang) 15 13000 195000 25
pancing/alat pancing 2 112500 225000
Rompongservis mesin hondatasigulalomboknotabensingasterpal 1
selang 0
rokok 1 85000 85000 1
lain2 1 480000 480000 1
ok-ov 1 2760000 2760000 1
TOTAL 6795000
HASIL OPERASIONALCkl besarCkl sedangCkl kecil 879 14000 12306000 1314
kecil2TOTAL 12306000
bagi hasilsisa bersih 5511000TRIP 7
solar(liter) 400 5500 2200000
air galon(liter) 1 50000 50000
air tangki 1 100000 100000
umpan(ember) 9 0
perbekalan beras 25 1 200000 200000
es balok(batang) 25 13000 325000
pancing/alat pancing 0
Rompong 0
servis mesin honda 0
tasi 0
gula 2 9000 18000
lombok 1 25000 25000
slinger 1 60000 60000
nota 0
bensin 0
gas 3kg+15 1 160000 160000
dinamo servis 1 150000 150000
mesin pompa air servis 1 500000 500000
ongkos knalpot 0
terpal 0
selang 0
rokok 0
lain2 0
ok-ov 1 880000 880000
TOTAL 4668000
HASIL OPERASIONALCkl besarCkl sedangCkl kecilkecil2 280 13000 3640000
TOTAL 3640000
bagi hasilsisa bersih -1028000TRIP 13
solar(liter) 400 5975 2390000
air galon(liter) 0
air tangki 0
umpan(ember) 0
perbekalan 1 2760000
es balok(batang) 10 13000 130000
pancing/alat pancing 0
Rompong 1 300000 300000
servis mesin honda 0
ijin layartasi 0
gula 0
lombok 0
slinger 0
nota 0
bensin 0
gas 0
dinamo 0
mesin pompa air 0
ongkos knalpot 0
terpal 0
selang 0
rokok 0
lain2 0
ok-ov 1 1420000 1420000
TOTAL 7000000
HASIL OPERASIONAL
Ckl besar sabau 101 82000 8282000
Ckl sedang 16 45000 720000
Ckl kecilkecil2TOTAL 9002000
bagi hasilsisa bersih 2002000TRIP 20
solar(liter) 400 5975 2390000
air galon(liter) 0
air tangki 0
umpan(ember) 0
perbekalan 1 3000000 3000000
es balok(batang) 25 0
pancing/alat pancing 0
Rompong 0
servis mesin honda 0
ijin layar 0
sandar kapal TPI 1 100000 100000
tasi 0
gula 0
lombok 0
slinger 0
nota 0
bensin 0
gas 0
dinamo 0
mesin pompa air 0
ongkos knalpot 0
AMPRA PERWIRAterpal 0
selang 0
rokok 0
lain2 1 500000 500000
ok+ov 1 160000 160000
TOTAL 6150000
HASIL OPERASIONALCkl besarCkl sedang 30 25000 750000
Ckl kecilkecil2TOTAL 750000
bagi hasilsisa bersih -5400000TRIP 27
solar(liter) 500 5975 2987500
air galon(liter) 0
air tangki 0
umpan(ember) 0
perbekalan 1 2205000 2205000
es balok(batang) 15 13000 195000
pancing/alat pancing 0
Rompong 1 300000 300000
servis mesin honda 0
ijin layar 0
sandar kapal TPI 0
tasi 0
gula 0
lombok 0
slinger 0
nota 0
bensin 0
gas 0
dinamo 0
mesin pompa air 0
ongkos knalpot 0
AMPRA PERWIRA 1 105000 105000
terpal 0
selang 0
rokok 0
gearboxlain2 0
ok+ov 1 790000 790000
TOTAL 6582500
HASIL OPERASIONALCkl besar 20 37500 750000
Ckl sedang 150 33000 4950000
Ckl kecilkecil2TOTAL 5700000
bagi hasilsisa bersih -882500TRIP 34
solar(liter)air galon(liter)air tangkiumpan(ember)
perbekalan 1 1325000 1325000
es balok(batang) 5 17000 85000
pancing/alat pancing 0
Rompong 0
servis mesin honda 0
ijin layar 0
sandar kapal TPI 0
tasi 0
gula 0
lombok 0
slinger 0
nota 0
bensin 0
gas 0
dinamo 0
mesin pompa air 0
ongkos knalpot 0
AMPRA PERWIRA 0
terpal 0
selang 0
rokok 1 105000 105000
gearbox 0
lain2 1 300000 300000
ok+ov 1 790000 790000
TOTAL 2605000
HASIL OPERASIONALCkl besarCkl sedangCkl kecil 225 10000 2250000
kecil2TOTAL 2250000
bagi hasilsisa bersih -355000TRIP 41
solar(liter) 400 6100 2440000
air galon(liter) 0
air tangki 0
umpan(ember) 0
perbekalan 1 3120000 3120000
es balok(batang) 25 13000 325000
pancing/alat pancing 2 1000000 2000000
Rompong 0
servis mesin honda 0
ijin layar 0
sandar kapal TPI 0
tasi 0
gula 0
lombok 0
slinger 0
nota 0
bensin 0
gas 0
dinamo 0
mesin pompa air 0
ongkos knalpot 0
AMPRA PERWIRA 1 120000 120000
terpal 0
selang 0
rokok 0
gearbox 0
lain2 1 540000 540000
ok+ov 1 2940000 2940000
TOTAL 11485000
HASIL OPERASIONALCkl besarCkl sedang 1318 25000 32950000
Ckl kecil 65 15000 975000
kecil2TOTAL 33925000
bagi hasilsisa bersih 22440000
TRIP BIAYA OPERASIONAL HASIL OPERASIONAL1 6795000 123060002 7187000 170820003 4652000 31725004 3982500 46055005 6147000 105165006 7172000 97935007 4668000 36400008 3447000 80070009 6175000 8135000
10 7000000 900200011 7640000 1794500012 5340000 813500013 7000000 900200014 7630000 1799500015 6565000 813500016 7388000 2967750017 8630000 2649100018 5495000 679850019 7335000 1135600020 6150000 75000021 6665000 2437900022 10382500 731400023 7987500 1426000024 5155000 1624900025 4440000 1451500026 1380000 204400027 6582500 570000028 3920000 739200029 5900000 1632750030 11095000 2940000031 7450000 2171400032 15025000 2268000033 5325000 1279350034 2605000 225000035 2901000 440000036 5110000 1125500037 4225000 764800038 160000 130000039 5646000 1011000040 26389000 5195700041 11485000 3392500042 10455000 1335200043 6500000 938150044 2273000 7328500
45 7860000 1097750046 5786000 821150047 160000 72300048 1880000 11808500
TOTAL 311141000 601940500
Biaya dan Hasil operasional 6482104.16666667 12540427.083per round trip
bagi hasil
3 4
5500 1100000 200 5500 1100000 200
50000 50000 1 50000 50000 1
110000 1760000 15 110000 1650000 11
400000 400000 1 200000 200000 1
13000 325000 20 13000 260000 10
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0 0 0 1
0 0 0
0 0 0 gas 15 kg 1
540000 540000 0
0 0 0
110000 110000 1 60000 60000 1
222000 222000 1 222000 222000 1
2680000 2680000 1 1110000 1110000 1
7187000 4652000
33
50
13000 17082000 235 13500 3172500 147
3172500
9895000 -14795008 9
400 5500 2200000 400 5975 2390000
1 50000 50000 1 50000 50000
0 0 0
1100000 0 10 110000 1100000
1 200000 200000 0
10 13000 130000 20 13000 260000
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
1 107000 107000 1 1275000 1275000
1 760000 760000 1 1100000 1100000
3447000 6175000
150 28000 4200000 174 32500 5655000
118 24000 2832000 124 20000 2480000
75 13000 975000
8007000 8135000
4560000 196000014 15
400 5975 2390000 400 5975 2390000
0 0
0 0
0 1 1540000 1540000
1 2250000 2250000 0
20 13000 260000 20 13000 260000
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
1 400000 400000 1 1275000 1275000
1 2330000 2330000 1 1100000 1100000
7630000 6565000
202 50000 10100000 174 32500 5655000
70 22500 1575000 124 20000 2480000
250 20000 5000000
110 12000 1320000
17995000 8135000
10365000 157000021 22
0 0 500 5975 2987500
0 0
0 0
1 2000000 2000000 1 400000 400000
1 1200000 1200000 1 200000 200000
25 13000 325000 15 13000 195000
0 0
0 1 700000 700000
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
1 120000 120000 0
0 0
0 0
0 0
1 360000 360000 1 300000 300000
1 2660000 2660000 1 5600000 5600000
6665000 10382500
929 15000 13935000 129 28000 3612000
373 28000 10444000 186 15000 2790000 DH T
114 8000 912000 DH K
24379000 7314000
17714000 -306850028 29
200 5975 1195000
0
0
0
1 2000000 2000000 1 2100000 2100000
15 13000 195000 15 13000 195000
0 0
1 150000 150000 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
1 105000 105000 1 105000 105000
0 0
0 0
0 0
0 1 925000 925000
1 1470000 1470000 1 1380000 1380000
3920000 5900000
36 40000 1440000 1555 10500 16327500
192 31000 5952000
7392000 16327500
3472000 1042750035 36
1 2020000 2020000 1 2075000 2075000
7 13000 91000 25 13000 325000
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 1 150000 150000
0 0
0 0
0 0
0 0
0 0 1 60000 60000
1 790000 790000 1 2500000 2500000
2901000 5110000
30 24000 720000 355 25000 8875000
368 10000 3680000 238 10000 2380000
4400000 11255000
1499000 614500042 43
400 6100 2440000 400 6100 2440000
0 0
0 0
1 1940000 1940000 0
1 3185000 3185000 1 2100000 2100000
30 17000 510000 5 17000 85000
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
1 120000 120000 1 120000 120000
0 0
0 0
0 0
0 0
0 1 285000 285000
1 2260000 2260000 1 1470000 1470000
10455000 6500000
496 20000 9920000 383 20500 7851500
264 13000 3432000 85 18000 1530000
13352000 9381500
2897000 2881500
HASIL BERSIH55110009895000
-1479500623000
43695002621500
-1028000456000019600002002000
1030500027950002002000
103650001570000
2228950017861000
13035004021000
-540000017714000-30685006272500
1109400010075000
664000-8825003472000
104275001830500014264000
76550007468500-35500014990006145000342300011400004464000
2556800022440000
289700028815005055500
31175002425500
5630009928500
290799500
6058322.916667
3029161.458333
5 6
5500 1100000 300 5500 1650000 400
50000 50000 1 50000 50000 1
1 100000 100000 0
115000 1265000 10 110000 1100000 18
200000 200000 1 200000 200000 1
13000 130000 10 13000 130000 25
0 0
0 0
0 0
1
0 0
amprA + 1 97000 97000 1
41500 41500 0
0 0
140000 140000 3kg 1 0
0 0
0 1 160000 160000
138000 138000 1 0 1
138000 138000 bagi2 1 360000 360000
780000 780000 1 2300000 2300000 1
3982500 6147000
37000 1221000
28000 1400000 609
13500 1984500 779 13500 10516500 131
4605500 10516500
623000 436950010 11
400 5975 2390000 400 5975 2390000
1 50000 50000 1 50000 50000
2 50000 100000 0 0 0
11 110000 1210000 11 110000 1210000
1 1400000 1400000 1 1000000 1000000
10 13000 130000 20 13000 260000
0 0
1 300000 300000 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 400000 1 400000
1 1420000 1420000 2330000 1 2330000
7000000 7640000
SABAU 101 82000 8282000 201 50000 10050000
16 45000 720000 70 22500 1575000
DH 1 250 20000 5000000
DH 2 110 12000 1320000
9002000 17945000
2002000 1030500016 17
400 5975 2390000 400 5975 2390000
0 0
0 0
0 0
1 184000 184000 1 2285000 2285000
23 13000 299000 20 13000 260000
0 0
1 900000 900000 1 500000 500000
0 0
1 150000 150000
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
1 845000 845000 1 425000 425000
1 2770000 2770000 1 2620000 2620000
7388000 8630000
619 32500 20117500 727 33000 23991000
346 20000 6920000 125 20000 2500000
240 11000 2640000
29677500 26491000
22289500 1786100023 24
300 5975 1792500 0 0
0 0
0 0
0 0
1 2000000 2000000 1 1835000 1835000
15 13000 195000 20 13000 260000
0 0
0 0
0 0
1 150000 150000 0
1 150000 150000 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
1 100000 100000 1 110000 110000
0 0
0 0
0 0
1 1350000 1350000 1 310000 310000
1 2250000 2250000 1 2640000 2640000
7987500 5155000
475 26000 12350000 538 28000 15064000
127 13000 1651000 DH T 75 13000 975000
37 7000 259000 DH K 28 7500 210000
0
14260000 16249000
6272500 1109400030 31
200 5975 1195000 200 5975 1195000
0 0
0 0
0 0
1 3035000 3035000 1 2550000 2550000
25 13000 325000 25 13000 325000
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
1 150000 150000 1 150000 150000
0 0
0 0
0 0
1 3330000 3330000 1 490000 490000
1 3060000 3060000 1 2740000 2740000
11095000 7450000
2800 10500 29400000
2068 10500 21714000
29400000 21714000
18305000 1426400037 38
0 0 0
1 2310000 2310000
10 17000 170000
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1 345000 345000
1 1400000 1400000 1 160000 160000
4225000 160000
239 32000 7648000 13 40000 520000
26 30000 780000
7648000 1300000
3423000 114000044 45
300 6100 1830000
0
0
0
1 288000 288000 1 3130000 3130000
5 13000 65000 30 13000 390000
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
1 120000 120000 1 120000 120000
0 0
0 0
0 0
0 0
1 300000 300000 1 500000 500000
1 1500000 1500000 1 1890000 1890000
2273000 7860000
7 32500 227500 739 10000 7390000
77 13000 1001000 tuna 122 20000 2440000
305 20000 6100000 85 13500 1147500
7328500 10977500
5055500 3117500
5500 2200000
50000 50000
0 0
110000 1980000
200000 200000
13000 325000
0
0
0
60000 60000
0
97000 97000
0
0
0
0
0
60000 60000
0
2200000 2200000
7172000
13500 8221500
12000 1572000
9793500
262150012
400 5975 2390000
1 50000 50000
0 0 0
0
1 1540000 1540000
20 13000 260000
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1 1100000 1100000
5340000
174 32500 5655000
124 20000 2480000
8135000
279500018 19
400 5975 2390000 400 5975 2390000
0 0
0 0
0 0
1 1880000 1880000 1 2195000 2195000
15 13000 195000 20 13000 260000
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
1 90000 90000 1 560000 560000
1 940000 940000 1 1930000 1930000
5495000 7335000
197 32500 6402500 277 28000 7756000
36 11000 396000 240 15000 3600000
6798500 11356000
1303500 402100025 26
0 5975 0
0
0
0
1 1480000 1480000 1 620000
20 13000 260000
0
0 1 600000
0
0
0
0
0
0
0
0
0
0
0
0
0
1 160000 160000
0
0
0
0
1 2540000 2540000 1 160000
4440000
50 45000 2250000 17 40000
109 40000 4360000 44 31000
255 31000 7905000
14515000
1007500032 33
0 0 0 0 0
0 0
0 0
0 0
1 1970000 1970000 1 2125000 2125000
25 13000 325000 10 17000 170000
50 15000 750000 0
0 1 200000 200000
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
1 150000 150000 1 105000 105000
0 0
0 0
0 0
1 8000000 8000000 0
1 660000 660000 1 425000 425000
1 3170000 3170000 1 2300000 2300000
15025000 5325000
450 25000 11250000
2160 10500 22680000 147 10500 1543500
22680000 12793500
7655000 746850039
0 0 2788.954 5975 16664000
1 3400000 3400000 1 3250000 3250000
18 17000 306000 25 17000 425000
0 0
0 1 1500000 1500000
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 1 120000 120000
0 1 90000 90000
0 0
1 120000 120000 0
0 0
1 340000 340000 1 850000 850000
1 1480000 1480000 1 3490000 3490000
5646000 26389000
348 27500 9570000 2259 23000 51957000
36 15000 540000
0
10110000 51957000
5646000 2556800046 47
300 6100 1830000
0
0
0
1 2280000 2280000
8 17000 136000
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1 400000 400000
1 1140000 1140000 1 160000 160000
5786000 160000
10 37500 375000 37 13000 481000
299 23500 7026500 11 22000 242000
15 25000 375000 opo
29 15000 435000
8211500 723000
2425500 563000
620000
0
0
600000
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
160000
1380000
680000
1364000
2044000
664000
40
400 6100 2440000
0
0
1 150000 150000
1 3000000 3000000
25 13000 325000
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1 120000 120000
0
0
1 140000 140000
0
1 510000 510000
1 2790000 2790000
9475000
1366 25000 34150000
50 15000 750000
34900000
2542500048
1 450000 450000
1 2725000 2725000
5 17000 85000
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1 120000 120000
0
0
0
0
1 400000 400000
0
1 1880000 1880000
5660000
23 32500 747500
332 22500 7470000
144 24000 3456000
10 13500 135000
11808500
6148500
BIAYA OPERASIONAL PER RAOUND TRIP
BIAYA LANGSUNG
Biaya bahan bakar (solar)PerbekalanAir GalonAir tangkiRomponUmpanNotaUang kontanOngkos KuliOngkos jaga ikan
Biaya Tetap
