2020 JAI Syifa
2020 JAI Syifa
2020 JAI Syifa
net/publication/340656900
CITATIONS READS
17 1,957
15 authors, including:
All content following this page was uploaded by Alfian Noviyanto on 07 December 2020.
Nano Center Indonesia, Jl. Raya Serpong, South Tangerang, Banten, 15314, Indonesia
2
3
Department of Agricultural Industry, IPB University, Bogor, West Java, 16680, Indonesia
4
Department of Aquaculture, Vocational School, IPB University, West Java, 16680, Indonesia
5
Aquaculture Center for Brackishwater Situbondo, East Java, 68351, Indonesia
6
Department of Mechanical Engineering, Faculty of Engineering, Mercu Buana University, Jakarta, Indonesia
7
Research Center for Metallurgy and Materials, Indonesian Institute of Sciences, PUSPIPTEK, Banten, Indonesia
*
Corresponding author: [email protected]; [email protected]
ABSTRACT
This study aimed to evaluate the economic feasibility of Litopenaeus vannamei shrimp reared at 400 shrimp/m2
in 56 days of culture. The experimental design was set in an 800 m2 HDPE pond installed with nanobubble and
non-nanobubble. Shrimp survival and total harvest in nanobubble treatment were increased to 92% and 2,255 kg,
respectively. Economic parameters calculated in this study were net present value (NPV), internal rate of return
(IRR), payback period (PP), break-even point (BEP), benefit-cost ratio (B/C ratio), and sensitivity analysis (SA).
The total investment required to run this farming practice is IDR 182,887,700. Total revenue per cycle is estimated
at IDR 157,850,000 with the selling price of IDR 70,000/kg of shrimp. The estimated PP is 4 cycles, with an NPV
of IDR 172,329,247 projected in 10 cycles. IRR is estimated at 18% and BEP is reached after 7,058 kg production
of shrimp. B/C ratio is estimated to be 1.26 and SA showed that productivity is the most affecting parameters in
the present analysis. Based on the economic study, vannamei shrimp farming associated with nanobubble system
is feasible to be realized.
ABSTRAK
Tujuan dari penelitian ini adalah menentukan kelayakan ekonomi usaha budidaya udang Litopenaeus vannamei
dengan padat tebar 400 ekor/m2 selama 56 hari. Penelitian ini dilakukan pada kolam HDPE berukuran 800 m2
dengan menggunakan nanobubble dan non-nanobubble. Tingkat sintasan udang dan total panen pada kolam
nanobubble berturut-turut meningkat mencapai 92% dan 2.255 kg. Parameter ekonomi yang dihitung terdiri dari
net present value (NPV), internal rate of return (IRR), payback period (PP), break-even point (BEP), benefit-cost
ratio (B/C ratio), dan sensitivity analysis (SA). Biaya investasi total yang dibutuhkan untuk budidaya ini yaitu Rp
182.887.700. Pendapatan per siklus diestimasi mencapai Rp 157.850.000 dengan harga jual Rp 70.000 per kg
udang. PP diestimasi setelah 4 siklus dengan NPV Rp 172.329.247 diproyeksikan setelah 10 siklus. Nilai IRR
diestimasi sebesar 18% dan BEP diraih setelah produksi udang mencapai 7.058 kg. Rasio B/C diestimasi sebesar
1,26 dan SA menunjukkan bahwa produktivitas merupakan parameter yang paling berpengaruh dalam analisis ini.
Berdasarkan hasil studi, budidaya udang menggunakan nanobubble layak diberi investasi.
The next stage was feeding and water quality via their IRRs: the higher a project IRR, the
monitoring. The feed given was powder shrimp higher its rank (Magni, 2010). IRR is an interest
feed containing 40% protein. The amount of rate that shows the total net present value (NPV)
feed given per day was 5% of vannamei shrimp equal to all project costs or NPV equal to zero.
biomass, while feeding was conducted every Mathematically can be formulated as follows:
three hours. Intensive pond water quality is a very Note: IRR = internal rate of return; i’ = interest
influential factor in the success of aquaculture.
Remaining feed and shrimp metabolism will cause
accumulation of ammonia levels in the water
which if it exceeds the threshold will be toxic.
rates that produce a positive NPV; i” = interest
Therefore, routine water quality measurements
rates that produce negative NPV; NPV’ = NPV
were carried out every day. The parameters
at the interest rate i’; NPV” = NPV at the interest
measured consisted of dissolved oxygen (DO),
rate i”.
temperature, salinity, pH, and total dissolved
solids (TDS).
Payback period (PP)
The last stage in shrimp cultivation was
Payback period for a capital budgeting project is
harvesting. In this study, vannamei shrimp was
the length of time it takes for the initial investment
harvested after 56 days of farming, where the size
to be recouped. The initial investment is recouped
of the shrimp reached 10.1 g or at size 99. The
from the net proceeds of the operations of the
harvesting process was carried out in the morning
project (Ardalan, 2012). Mathematically can be
to avoid stress on the shrimp.
formulated as follows:
Break-even point (BEP)
Economic feasibility analysis
Dissolved oxygen levels in shrimp ponds
using nanobubble and non-nanobubble were
measured during cultivation. Data were analyzed
descriptively to find out the best treatment in this Break-even point (BEP) is the production
study. The best treatment was then calculated volume at which a firm is neither making profit
using economic feasibility parameters, such nor loss. Any increase in production from this
as net present value (NPV), internal rate of level results in profit-making, while any decrease
return (IRR), payback period (PP), break-even would result in losses. This point is normally
point (BEP), benefit-cost ratio (B/C ratio), and illustrated in cost/revenue (C/R) vs. production
sensitivity analysis (SA). level (Q) charts as the position where the total
revenue (TR) line intersects the total cost (TC)
Net present value (NPV) line (Triyatmo et al., 2016). Mathematically can
Net present value is the present value of net be formulated as follows:
benefits to be obtained in the future and is the Benefit-cost ratio (B/C ratio)
difference between the present value of benefits
and the present value of costs. NPV measures the
increase in net wealth at the moment that would
be equivalent to the implementation of the project B/C ratio is a comparison between the level
(Pasqual et al., 2013). Mathematically can be of benefit or income obtained with the total costs
formulated as follows: incurred. An effort is said to be feasible and gives
Note: NPV = net present value; Bt = benefits in benefits if the value of B/C ratio is greater than
zero (0), the greater the value of B/C ratio, the
greater the benefits to be gained from the business
(Llamas & Herzberg, 2011). Mathematically can
be formulated as follows:
the t-year; Ct = costs from in the t-year; i = interest Sensitivity analysis (SA)
rates (14% per year); t = project year.
Sensitivity analysis is performed to see the (2 mg/L) modified its osmoregulation system
response to changes in prices that occur in from isosmotic to hypo-osmotic. Vannamei
production inputs and outputs. This analysis shrimp started to conduct mixed aerobic and
is carried out on rising prices of production anaerobic metabolism to fulfill the energy
materials and decreasing shrimp selling prices by demand. Vannamei shrimp in lethal dissolved
using the switching value method. oxygen exposure would likely use its protein and
glycogen as an energy source to produce lactate
RESULTS AND DISCUSSIONS and glucose. Minimum dissolved oxygen levels
could also increase oxygen affinity in blood and
Experimental data lead to the increment of blood pH (Re & Diaz,
Nanobubble generator, as an additional aerator 2011). Meanwhile, shrimp being cultivated in
being installed in vannamei shrimp pond, has optimum dissolved oxygen levels (>4 mg/L) was
managed to improve dissolved oxygen levels proven to show a higher growth performance
throughout the pond. Figure 1 reported the and more resistance to viruses and bacteria
dissolved oxygen levels in the range of 4–8 mg/L (Nonwachai et al., 2011). Ebina et al. (2013)
at both treatments, but nanobubble gave a slight reported an improvement in fish growth (14–
improvement on it. Because of its very small size, 59%) using nanobubble in 3 weeks of cultivation.
nanobubble can promote oxygen diffusion in a The nanobubble generator application in this
pond, and hence, showed a result in the escalation present study showed a positive effect on the total
of dissolved oxygen (Ebina et al., 2013). Dissolved harvest, survival rate (SR), and feed conversion
oxygen is essential in shrimp farming and the ratio (FCR) of vannamei shrimp. Table 1
most affecting parameter to shrimp physiology. shows the experimental results of shrimp being
Prolonged exposure to low dissolved oxygen cultivated in nanobubble pond as compared to the
levels could lead to the activation of a shrimp non-nanobubble. The total harvest of nanobubble
adaptive mechanism (Duan et al., 2013). pond reached 2,255 kg with SR of 92% and FCR
Re and Diaz (2011) proven that vannamei 1.3, while the non-nanobubble is only 1,884 kg
shrimp being cultivated in lethal dissolved oxygen with SR of 75% and FCR 1.4. The high levels
Figure 1. Dissolved oxygen levels in vannamei shrimp pond using nanobubble and non-nanobubble during the
cultivation period.
34 Syifa Mauladani et al. / Jurnal Akuakultur Indonesia 19 (1), 30–38 (2020)
Table 3. The raw material cost of vannamei shrimp cultivation using nanobubble
No. Raw material Quantity Unit Unit price (IDR) Total price (IDR)
1. Shrimp larvae 325,000 shrimp 45 14,625,000
2. Shrimp feed 2,876 kg 15,000 43,140,000
3. Probiotic 4 pack 1,000,000 4,000,000
4. Vitamin C 2 kg 300,000 600,000
5. Urea 50 kg 2,000 100,000
6. Calcium oxide 200 kg 1,000 200,000
7. TSP 50 kg 2,000 100,000
8. Chlorine 10 piles 550,000 5,500,000
9. Oxygen gas 14 tubes 120,000 1,680,000
Total (IDR) 69,945,000
Syifa Mauladani et al. / Jurnal Akuakultur Indonesia 19 (1), 30–38 (2020) 35
total production cost as shown in table 4 is IDR 172,329,247 after 10 cycles. IRR is estimated to
99,417,770. be 18%.
Table 4. The total production cost of vannamei shrimp Table 5. Economic feasibility analysis of vannamei
cultivation using nanobubble shrimp cultivation using nanobubble
No. Parameters Value per cycle (IDR) No. Parameters Value
1. Variable cost 1. Net present value (IDR) 172,329,247
a) Employee wages 6,000,000 2. Internal rate of return (%) 18
b) Raw material 69,945,000 3. Break-even point (kg) 7,058
c) Utility (electricity) 5,184,000 4. Payback period (cycle) 4
Total variable cost 81,129,000 5. B/C ratio 1.26
2. Fixed cost
a) Depreciation 18,288,770
The BEP value represents a minimum
production of vannamei shrimp to cover all the
Total fixed cost 18,288,770 fixed expenses (Djumanto et al., 2016). BEP
Total production cost 99,417,770 could be defined as a point where total expenses
and total revenue are equal. Figure 2 shows a
break even analysis graph, as could be seen that
Revenue
the minimum production would be at 7,058 kg.
Revenue obtained in this study comes from the
The value is summarized in Table 5. The business
production value of each shrimp size. The price
would likely gain profit after reaching this BEP
of shrimp for size 99 is IDR 70,000 per kg. Total
value.
shrimp harvest production is 2,255 kg. Revenue
The payback period is the time needed to
can be calculated by knowing the total value of
return the initial investment in the form of cash
shrimp harvest (kg) multiplied by the selling price
flow based on total revenue minus all costs
of shrimp/kg. The total shrimp harvest is 2,255 kg
(Djumanto et al., 2016). The minimum time to
multiplied by Rp.70,000/kg. The total receipts in
recover the costs of investment in nanobubble
this study were Rp. 157,850,000.
vannamei shrimp pond is expected to be 4 cycles
(Figure 3). In other words, shrimp aquaculture
Economic parameters
using nanobubble may recover the capital after
Economic parameters calculated in this
running for 4 cycles. The B/C ratio obtained in
study are net present value (NPV), internal rate
this study is 1.26, a value greater than 1 indicates
of return (IRR), payback period (PP), break-
the business is feasible to run.
even point (BEP), benefit-cost ratio (B/C ratio),
and sensitivity analysis (SA). Assumptions are
Sensitivity analysis
considered as follows.
Sensitivity analysis (Figure 4) showed that a
1. The discount rate is assumed constant at
50% reduction of productivity would increase
10.25% (Bank of Indonesia, 2018)
the total production cost per kg (TPC/kg) price to
2. IRR value is evaluated to minimum
199% from IDR 43,893 to IDR 87,786. Meanwhile,
acceptable rate of return (MARR) at 15% or
the 150% increment of raw materials cost would
1.46-fold from discount rate; and
likely promote TPC/kg to 135%. Considering
3. Depreciation value of the equipment is 10%
the economic information of business of shrimp
per year, and achieved salvage value after 10
aquaculture, three shrimp farming scenarios
years
could be described for nanobubble investment in
increasing harvest productivity:
Table 5 showed the results of the economic
(a) Dynamic. With average utilities and high
feasibility analysis of the present study. The
to utility average and higher profitability,
business of shrimp aquaculture is considered
this scenario is directly associated with
feasible if the magnitude of NPV is higher than
high productivity levels, so much with
zero, and vice versa. If the value of NPV is zero
relationship to the added value generated by
means that the returns of business are equivalent
business activities as in their relate monetary
to the money invested (Djumanto et al., 2016).
of capital and work.
NPV of this experiment is projected to reach IDR
36 Syifa Mauladani et al. / Jurnal Akuakultur Indonesia 19 (1), 30–38 (2020)
Figure 3. Cumulative cash flow per cycle of shrimp cultivation using nanobubble
(b) Stable. Characterized by high profitability and Indonesian Institute of Sciences (LIPI). Mr.
utility, although in an inferior degree to the Hardi Junaedi was supported by a scholarship
shrimp farm in non-nanobubble investment, from Indonesia Endowment Fund for Education
however, its utility is very superior to the (LPDP).
average of the shrimp business venture, as
soon as their indicators of productivity show REFERENCES
high efficiency in terms of employment and
remunerations, nevertheless, it is low for the Ardalan K. 2012. Payback period and NPV: their
indicators of productivity of capital, inputs different cash flows. Journal of Economics and
and fixed assets. Finance Education 11: 10–16.
(c) Decadent scenario. Non-nanobubble Boyd CE. 2017. General relationship between
investment of shrimp aquaculture presents to water quality and aquaculture performance in
show the lower economic parameters, with ponds. Fish Diseases, 147–166.
lower levels in profitability and losses in Cuzon G, Lawrence A, Gaxiola G, Rosas C,
shrimp farm operation which is reflected in Guillaume J. 2004. Nutrition of Litopenaeus
poor performance in terms of productivity. vannamei reared in tanks or in ponds.
Aquaculture 235: 513–551.
CONCLUSION Djumanto, Ustadi, Rustadi, Bambang T. 2016.
Feasibility study of the profitability of
The present finding shows that nanobubble vannamei shrimp aquaculture on coastal area
could slightly increase the dissolved oxygen of Keburuhan Village, Purworejo Regency.
throughout the pond, and give a beneficial impact Aquacultura Indonesiana 17: 7–11.
to the total harvest, SR, and FCR. The total harvest Duan Y, Zhang X, Liu X, Thakur DN. 2014. Effect
of nanobubble pond reached 2,255 kg with SR of dissolved oxygen on swimming ability and
of 92% and FCR 1.3, while the non-nanobubble physiological response to swimming fatigue
is only 1,884 kg with SR of 75% and FCR 1.4, of whiteleg shrimp Litopenaeus vannamei.
hence, total harvest and SR are increased to 19% Journal of Ocean University of China 13:
and 17%, respectively. Economic parameters 132–140.
calculated by NPV, IRR, BEP, PP, and B/C ratios Ebina K, Shi K, Hirao M, Hashimoto J, Kawato
are accounted to be IDR 172,329,247 projected Y, Kaneshiro S, Morimoto T, Koizumi
in 10 cycles, 18%, 7,058 kg, 4 cycles and 1.26, K, Yoshikawa H. 2013. Oxygen and air
sequentially. Afterward, the next 6 cycles will nanobubble water solution promote the growth
be a considerable benefit for shrimp farmers of plants, fishes, and mice. PLoS ONE 8: 1–7.
using nanobubble technology. To minimize the [Kemeterian Kelautan dan Perikanan] KKP. 2018.
potential for loss, nanobubble farms should target Laporan Kinerja Triwulan III Tahun 2018.
a minimum acceptable yield that would vary with Jakarta, Indonesia: KKP.
farm size. However, further research is needed Jaspe CJ, Caipang CMA, Elle BJG. 2011.
on the extent to which management can reduce Modified extensive pond culture of
risk of shrimp mortality by investing in such Litopenaeus vannamei for sustainable shrimp
premium quality inputs, but the most important culture in Philippines. AES Bioflux 3: 44–52.
is the perspective of an integral approach to Llamas AH, Herzberg MZ. 2011. Bioeconomic
sustainability. modeling and risk analysis of raising shrimp
Litopenaeus vannamei in floating cages
ACKNOWLEDGMENTS in northwestern Mexico: Assessment of
hurricane hazard, stochastic variability of
This research was funded by grants from shrimp and feed prices, and zootechnical
the Demand-Driven Research (DDR) Coral parameters. Aquaculture 314: 261–268.
Reef Rehabilitation and Management Prog Magni CA. 2010. Average internal rate of return
(COREMAP) - Coral Triangle Initiative (CTI) and investment decisions: a new perspective.
2018-2019 by Oceanography Research Center, The Engineering Economist 55: 150–180.
38 Syifa Mauladani et al. / Jurnal Akuakultur Indonesia 19 (1), 30–38 (2020)
Meegoda JN, Hewage SA, Batagoda JH. 2018. Re AD, Diaz F. 2011. Effect of different oxygen
Stability of nanobubbles. Environmental concentration on physiological energetics
Engineering Science 35: 1216–1227. of bliue shrimp, Litopenaeus stylirostris
Nonwachai T, PurivirojkuW, Chuchird N, (Stimpson). The Open Zoology Journal 4:
Limsuwan C. 2011. Effects of dissolved 1–18.
oxygen levels on growth, survival, and immune Serizawa A. 2017. Fundamentals and applications
response of juvenile Pacific white shrimp of micro/nano bubbles. International
Litopenaeus vannamei. Journal of Fisheries Symposium on Application of High Voltage,
and Environment 35: 1–10. Plasmas and Micro/Nano Bubbles to
Paschke K, Cumillaf JP, Loyola S, Gebauer P, Agriculture and Aquaculture, 5–7 January
Urbina M, Chimal ME, Pascual C, Rosas 2017. Rajamangala University of Technology
C. 2010. Effect of dissolved oxygen level on Lanna Chiang Mai, Thailand.
respiratory metabolism, nutritional physiology, Suriya M, Shanmugasundaram S, Mayavu P. 2016.
and immune condition of southern king crab Stocking density, survival rate, and growth
Lithodes santolla (Molina, 1782) (Decapoda, performance of Litopenaeus vannamei (Boon,
Lithodidae). Marine Biology 157: 7–18. 1931) in different cultured shrimp farms.
Pasqual J, Padilla E, Jadotte E. 2013. Technical International Journal of Current Research in
note: Equivalence of different profitability Biology and Medicine 1: 26–32.
criteria with the net present value. International Triyatmo B, Suadi, Ambarwati D, Sukardi. 2016.
Journal of Production Economics 142: 205– Technical and financial aspects of white shrimp
210. Litopenaeus vannamei culture in coastal sandy
Ray AJ, Dillon KS, Lotz JM. 2011. Water quality soil area of Bantul regency. Aquaculturana
dynamics and shrimp Litopenaeus vannamei Indonesiana 17: 54–59.
production in intensive, mesohaline culture Tsuge H. 2010. Fundamentals of microbubbles
systems with two levels of biofloc management. and nanobubbles. Bulletin of The Society of
Aquacultural Engineering 45: 127–136. Sea Water Science Japan 64: 4–10.