196 Lampiran 43. Hasil analisis kelayakan usaha perikanan jaring insang hanyut
JIH
Akhir Tahun
PVi Bt
Ct PViBt
PViCt NPVi
1.00000 -
40,322,473 -
40,322,473 40,322,473
1 0.94118
25,326,463 28,225,731 23,836,671
26,565,394 2,728,723
2 0.88581
47,499,335 26,209,608 42,075,536
23,216,815 18,858,720
3 0.83371
41,956,117 16,935,439 34,979,087
14,119,185 20,859,902
4 0.78466
32,972,074 10,080,618 25,872,031
7,909,908 17,962,123
5 0.73851
37,420,213 8,064,495
27,635,133 5,955,695
21,679,438 6
0.69507 49,416,223
10,887,068 34,347,562 7,567,236
26,780,326 7
0.65418 32,561,170
14,112,866 21,300,874 9,232,358
12,068,516 8
0.61570 39,586,436
20,564,461 24,373,332 12,661,520
11,711,812 9
0.57948 40,322,473
24,999,934 23,366,126 14,486,998
8,879,128 NPV
0.095 95,748,768
BC 1.59
IRR 38.81
ROI 6.39
PP 0.16
Lampiran 44. Hasil analisis kelayakan usaha perikanan sero
Akhir Tahun
PVi Bt
Ct PViBt
PViCt NPVi
1.00000 -
64,953,689 -
64,953,689 64,953,689
1 0.94118
95,409,836 60,314,139 89,797,493
56,766,249 33,031,244
2 0.88581 101,372,951 46,395,492 89,797,493
41,097,737 48,699,756
3 0.83371 110,028,689 37,116,393 91,731,632
30,944,178 60,787,454
4 0.78466
48,639,344 18,558,197 38,165,588
14,561,966 23,603,622
5 0.73851 120,295,082 31,548,934 88,838,901
23,299,146 65,539,755
6 0.69507 111,602,459 23,197,746 77,571,132
16,123,976 61,447,156
7 0.65418 107,680,328 21,341,926 70,442,344
13,961,467 56,480,877
8 0.61570 112,487,705 19,486,107 69,258,574
11,997,577 57,260,997
9 0.57948
92,790,984 18,558,197 53,770,655
10,754,131 43,016,524
NPV 0.095
384,913,697 BC
2.35 IRR
76.60 ROI
10.31 PP
0.10
197 Lampiran 45. Hasil analisis kelayakan usaha perikanan pukat pantai
Akhir Tahun
PVi Bt
Ct PViBt
PViCt NPVi
1.00000 -
174,260,400 -
174,260,400 174,260,400
1 0.94118 149,062,500 153,624,300 140,294,118 144,587,576
4,293,459 2
0.88581 140,640,000 137,574,000 124,580,761 121,864,858 2,715,903
3 0.83371 132,037,500 142,159,800 110,080,521 118,519,548
8,439,027 4
0.78466 140,287,500 121,523,700 110,078,682 95,355,386 14,723,296
5 0.73851 148,890,000 126,109,500 109,956,482 93,132,897
16,823,585 6
0.69507 159,765,000 114,645,000 111,047,302 79,685,901 31,361,401
7 0.65418 278,400,000 149,038,500 182,123,782 97,498,043
84,625,739 8
0.61570 227,100,000 121,523,700 139,825,256 74,822,028 65,003,229
9 0.57948 229,290,000 114,645,000 132,869,306 66,434,653
66,434,653 NPV
0.095 94,694,920
BC 1.09
IRR 12.60
ROI 6.66
PP 0.15
Lampiran 46. Hasil analisis kelayakan usaha perikanan bagan perahu
Akhir Tahun
PVi Bt
Ct PViBt
PViCt NPVi
1.00000 -
8,898,905 -
8,898,905 8,898,905
1 0.94118
4,378,686 8,009,014
4,121,116 7,537,896
3,416,780 2
0.88581 4,369,840
5,784,288 3,870,862
5,123,798 1,252,937
3 0.83371
3,469,334 3,559,562
2,892,407 2,967,630
75,223 4
0.78466 3,471,104
2,224,726 2,723,653
1,745,665 977,989
5 0.73851
4,991,702 1,112,363
3,686,413 821,489
2,864,923 6
0.69507 3,382,645
934,385 2,351,164
649,460 1,701,704
7 0.65418
4,008,930 756,407
2,622,563 494,826
2,127,736 8
0.61570 4,042,544
444,945 2,488,991
273,952 2,215,038
9 0.57948
4,449,452 222,473
2,578,375 128,919
2,449,456 NPV
0.095 1,306,998
BC 0.95
IRR 4.57
ROI 3.07
PP 0.33
198 Lampiran 47. Hasil analisis kelayakan usaha perikanan bagan tancap
Akhir Tahun
PVi Bt
Ct PViBt
PViCt NPVi
1.00000 -
9,343,850 -
9,343,850 9,343,850
1 0.94118
2,024,984 8,009,014
1,905,867 7,537,896
5,632,029 2
0.88581 3,852,728
5,784,288 3,412,798
5,123,798 1,711,001
3 0.83371
2,871,795 3,782,035
2,394,234 3,153,107
758,873 4
0.78466 2,514,135
2,224,726 1,972,754
1,745,665 227,089
5 0.73851
1,742,275 1,112,363
1,286,684 821,489
465,195 6
0.69507 1,437,212
889,890 998,958
618,533 380,425
7 0.65418
1,619,987 711,912
1,059,763 465,719
594,044 8
0.61570 1,621,302
444,945 998,234
273,952 724,282
9 0.57948
4,223,537 266,967
2,447,462 154,703
2,292,759 NPV
0.095 12,761,958
BC 0.56
IRR -11.48
