First leg of travel, 17–31 January 1981 | |
17 January | Arrived Jakarta from Hong Kong. Discussion with team leader. |
18 January | Further discussion with team leader. |
19–20 January | Visited FAO and UNDP. Discussion with personnel of the Directorate General of Fisheries and made out travel/work schedules. Visited LPPL1 and LON2. |
21–24 January | Worked in Teluk Lampung area. |
24 January | Returned to Jakarta. Report writing. |
25 January | Jakarta. Report writing and debriefing. |
26–29 January | Worked in Bintan Island. |
29 January | Returned to Jakarta. Report writing and debriefing. |
30 January | Report writing. Visited FAO and UNDP. Debriefing at DGF office. |
31 January | Returned to Hong Kong. |
Second leg of travel, 25 February to 31 March 1981 | |
25 February | Arrived in Singapore. |
26–27 February | Marketing survey. |
28 February | Arrived in Jakarta from Singapore. Caught afternoon flight to Denpasar. |
1–6 March | Attended the Training Workshop on Seafarming. Conducted survey of northwestern and southern Bali on 2 and 3 March, respectively. |
6 March | Returned to Jakarta. |
7 March | Visited UNDP. Report writing. |
8 March | Report writing. |
9 March | Visited DGF office to finalise work plan for East Java areas. |
10 March | Arrived at Surabaya. Consultation with East Java provincial fisheries personnel regarding work plan. By car to Banyuwangi. |
11 March | Visited Grajagan and Muncar. Returned to Surabaya by night train. |
12 March | Consultation with East Java provincial fisheries personnel. Debriefing. |
13 March | By car to Sumenep, Madura. |
14 March | Surveyed southeastern coast of Madura and also Giligenteng. |
15 March | Returned to Surabaya by bus. |
16 March | Visited Surabaya fisheries office. Submitted a report and conducted discussion. |
17 March | Returned to Jakarta. |
18–21 March | Visited FAO and UNDP. Discussion with fisheries personnel at DGF's office including travel report submission. |
21 March | Arrived Singapore. |
22 March | Arrived Manila and began preparation of final documents at South China Sea Programme office. |
23–25 March | Preparation of draft proposal for Seafarming Development in Indonesia. |
26–30 March | Report writing, editing, consultations. |
31 March | Departed Manila for Hong Kong. |
1 Lembaga Penelitian Perikanan Laut (Marine Fisheries Research Institute)
2 Lembaga Oseanologi Nasional (National Council of Oceanology)
Directorate General of Fisheries
Jl. Salemba Raya 16
Jakarta
Mr. Soewito
Director of Resources Management
Mrs. B. Sunyoto
Chief of Subdirectorate of Foreign Cooperation
Directorate of Planning
Mr. Soeyanto Tirtosoehardjo
Chief of Subdirectorate of Resources Management
Directorate of Living Resources
Mrs. Hartati Suprayitno
Chief of Section
Subdirectorate of Foreign Cooperation
Directorate of Planning
Mr. Ichsan Santika
Chief of Section
Directorate of Resources Management
Mr. Tommy
Staff of Subdirectorate of Foreign Cooperation
Directorate of Planning
Teluk Lampung, Sumatra
Mr. Sihite
Head, Provincial Fisheries Service
Province of Lampung
Mr. Helmi
Aquaculturist
Provincial Fisheries Service
Province of Lampung
Tanjung Pinang, Bintan Island
Mr. Luzon
District Fisheries Service
Riau Archipelago
Mr. Soeharmoko
Chief, Marine Fisheries Research Office
Tanjung Pinang
Denpasar, Province of Bali
Mr. A.A.G. Harmony
Head, Fisheries Service
Province of Bali
Fisheries Staff
Bulalang Fisheries Office
Bulalang
Province of Bali
Province of East Java
Dr. M. Junus Bandie
Head, Provincial Fisheries Service
Province of East Java
Surabaya
Mr. Djoko Tribawono
Provincial Fisheries Service
Surabaya
Mr. Abdul Rahman
Staff, Production Division
Provincial Fisheries Service
Surabaya
Miss Sri Redjihi
Staff, Production Division
Provincial Fisheries Service
Surabaya
Mr. Soehartono
Staff, Provincial Fisheries Service
Surabaya
Mr. Sarmili Arsad
Chief, District Fisheries Service
Surabaya
Mr. Abd. Azis
Chief, District Fisheries Service
Sumenep, Madura
P.T. Pembangunan Jaya
Proyek Ancol
Mrs. Wahjuni M. Yarman
Curator of Aquarium
Mr. Andreas Bahana
Manager, Mechanical and Electrical Division
Mr. Budi Priambodo
Architect
FAO/UNDP Jakarta
Dr. J. G. Rumeau
FAO Country Representative
Mr. Khan
FAO Programme Officer
Mr. Kulkarni
UNDP Administrative Officer
Mrs. Marie A. Kosijungan
UNDP Staff
A. | GROSS REVENUE1 | Rp. 29,750,400 | |
1. From proceeds of sales of 4,136 numbers of 605-gm groupers at S$8/fish × 3 crops | Rp. 29,750,400 | ||
B. | COST OF GOODS2 | 4,284,420 | |
1. Cost of 16,130 numbers of 100–150 gm grouper fingerlings at Rp. 50/ piece for 3 crops | 806,500 | ||
2. Cost of feeds based on a 5:1 conversion ratio from 125 to 605 gm for 4,136 numbers of grouper fingerlings, and feeds at Rp 200/kg (little tuna) × 3 crops | 2,977,920 | ||
3. Transport: delivery of fingerlings to farm and of grown fish to market outlet collecting point, and day-to-day fuel and oil costs | 500,000 | ||
4,284,420 | |||
C. | OPERATING COSTS | 3,111,545 | |
1. Staff, material, miscellaneous and other non-recurrent costs + amortized annual facility development costs + maintenance costs | 3,111,545 | ||
3,111,545 | |||
D. | GROSS NET PROFIT BEFORE TAX | 22,354,435 | |
1. (A - B - C) | 22,354,435 | ||
22,354,435 | |||
2. As percentage of (B + C) = 302% |
A. | GROSS REVENUE1 | Rp. 8 750 000 | |
1. From proceeds of sales of 2 500 kg of 1-kg size fish at Rp. 2 000/kg × 1 crop | Rp. 5 000 000 | ||
2. From proceeds of sales of 2 500 kg of 605-gm size fish at Rp. 1 500/kg × 1 crop | 3 750 000 | ||
8 750 000 | |||
B. | COST OF GOODS2 | 3 446 630 | |
1. Cost of 8 612 100–150-gm fingerlings at Rp. 50/piece × 2 crops | 861 200 | ||
2. Cost of feeds based on 5:1 conversion ratio from 125 gm to 1 000 gm for 2 500 fish and to 605 for 4 132 fish, at Rp. 100/kg × 2 crops | 2 085 430 | ||
3. Transport: delivery of fingerlings to farm and of grown fish to market outlet collecting point, and day-to-day fuel and oils cost | 500 000 | ||
3 446 630 | |||
C. | OPERATING COSTS | 3 111 545 | |
1. Staff, material, miscellaneous and other non-recurrent costs + amortised annual facility development costs + maintenance costs | 3 111 545 | ||
3 111 545 | |||
D. | GROSS NET PROFIT BEFORE TAX | 2 191 825 | |
1. (A - B - C) | 2 191 825 | ||
2. As percentage of (B + C) = 25% |
A. | GROSS REVENUE1 | Rp.6,005,472 | |
1. From proceeds of sales of 4,136 numbers of 605-gm groupers at Rp. 800/kg × 3 crops | Rp. 6,005,472 | ||
B. | COST OF GOODS2 | 2,795,460 | |
1. Cost of 16,130 numbers of 100–150 gm gouper fingerlings at Rp. 50/piece for 3 crops | 806,500 | ||
2. Cost of feeds based on a 5:1 conversion ratio from 125 to 605 gm for 4,136 numbers of grouper fingerlings, and feeds at Rp. 50/kg (Sardinella spp.) × 3 crops | 1,488,960 | ||
3. Transport: delivery of fingerlings to farm and of grown fish to market outlet collecting point, and day-to-day fuel and oils costs | 500,000 | ||
2,795,460 | |||
C. | OPERATING COSTS3 | 3,111,545 | |
1. Staff, material, miscellaneous and other man-recurrent costs + amortised annual facility development costs + maintenance costs | 3,111,545 | ||
3,111,545 | |||
D. | GROSS NET PROFIT BEFORE TAX | 98,467 | |
1. (A - B - C) | 98,467 | ||
2. As percentage of (B + C) = 16.5% |
3 This figure could be lowered for this area subject to final arrangements.
Facility material | Cost (in '000 Rp.) | |||||
Bintan | Lampung | Grajagan | Giligenteng | Gilimanuk | ||
A. | RAFT AND CAGE | |||||
1. | Wood: 4 in. × 6 in. × 16 ft.; 24 pc/4-cage raft × 2 rafts. | 154/5 yrs | - | - | 154/5 yrs | - |
2. | Wood: 4 in. × 5 in. × 16 ft.; 3 pc. for joints. | 10/5 yrs | - | - | 10/5 yrs | - |
3. | Bamboo: ø 15–20 cm. × 8 m. in length; 24 pc/ 4-cage raft × 2 rafts. | - | 96/2 yrs | 120/2 yrs | - | 120/2 yrs |
4. | 44-gal oil drums, good-conditioned with screw top. | 330/ yr | 360/ yr | 120/ yr | 160/ yr | 160/ yr |
5. | Nuts and bolts: 10-in. long and ø 1.5 in., 36 pc/ raft × 2 rafts. | 65/5 yrs | - | - | 65/5 yrs | - |
6. | Nuts and bolts: 12-in. long and ø 1.5 in., 20 pc/ raft × 2 rafts. | 58/5 yrs | - | - | 58/5 yrs | - |
7. | Wire for securing bamboo joints at 0.5 kg/joint for 36 × 2 joints. | - | 54/ yr | 54/ yr | - | 54/ yr |
8. | 1-cm. ø kuralon-nylon rope for securing oil drums. | 428/ yr | - | - | 428/ yr | - |
9. | 0.8 cm ø kuralon-nylon rope for securing oil drums. | - | 200/ yr | 200/ yr | - | 200/ yr |
10. | Tar for coating oil drums. | 83/ yr | 83/ yr | 83/ yr | 83/ yr | 83/ yr |
11. | Anchoring rope: ø 3 cm. kuralon-nylon. | 600/5 yrs | 500/5 yrs | 500/5 yrs | 280/5 yrs | 280/5 yrs |
12. | Anchors: each at 80 kg. | 480/5 yrs | - | - | - | - |
13. | Anchors: each at 50 kg. | - | 280/5 yrs | 280/5 yrs | 280/5 yrs | 280/5 yrs |
14. | 3-mm ø monofilament netting for cages. | 256/3 yrs | 256/3 yrs | 256/3 yrs | 256/3 yrs | 256/3 yrs |
15. | 1-cm ø kualon-nylon rope for cage construction. | 80/3 yrs | 80/3 yrs | 80/3 yrs | 80/3 yrs | 80/3 yrs |
16. | Galvanised water pipe at 1-in. inner diameter. | 100/3 yrs | 100/3 yrs | 100/3 yrs | 100/3 yrs | 100/3 yrs |
17. | Miscellaneous materials. | 150/ yr | 150/ yr | 150/ yr | 150/ yr | 150/ yr |
B. | FLOATING WATCHMAN HUT | |||||
18. | Simple wooden floating quarters for four persons at any one time. | 100/3 yrs | 100/3 yrs | 100/3 yrs | 100/3 yrs | 100/3 yrs |
C. | MOTORISED CRAFT | |||||
19. | Second-hand, good conditioned wooden vessel, approximately 30 ft. l.o.a., with a good beam, depending on available offers. | 600/5 yrs | 600/5 yrs | 600/5 yrs | 600/5 yrs | 600/5 yrs |
Activity | Present | First Year | Second Year | Third Year | Fourth Year | Fifth Year | |||||||||||||||||||
1. Policy identification | |||||||||||||||||||||||||
2. Overall development planning | |||||||||||||||||||||||||
3. Organisation of resources | |||||||||||||||||||||||||
4. Pilot culture trials | |||||||||||||||||||||||||
- Facility acquisition and construction | |||||||||||||||||||||||||
- Acquisition of fish seedlings | |||||||||||||||||||||||||
- Organisation of farm staff, task identification, trial schedule, culture management training and associated arrangements | |||||||||||||||||||||||||
- beginning of culture trials | |||||||||||||||||||||||||
- publication of results | |||||||||||||||||||||||||
- review of development plan | |||||||||||||||||||||||||
5. Marketing and infrastructure development | |||||||||||||||||||||||||
6. Legislation and associated arrangements | |||||||||||||||||||||||||
7. Supporting research inputs | |||||||||||||||||||||||||
8. Supporting development inputs | |||||||||||||||||||||||||
9. Commercial-scale development | |||||||||||||||||||||||||
10. Coordination of all essential activities, supporting inputs, and associated institutions | |||||||||||||||||||||||||
11. Training | |||||||||||||||||||||||||
12. Development of fish seed resources | |||||||||||||||||||||||||
13. Development of fish seed holding centres |