Email : antoniosoares86@yahoo.com
Ikhsan0972@yahoo.com
ikhsan0972@yahoo.com
Jenis Biaya
Harga/satuan (Rp)
1
Jumlah
2000/batang
Rp
1,200,000
Rp
1,200,000
15000/batang
Rp
375,000
Rp
375,000
2,000/batang
Rp
240,000
Rp
240,000
15,000/batang
Rp
75,000
Rp
75,000
Peralatan
1000,000/set
Rp
1,000,000
Rp
1,000,000
64 kg paket
Rp
700,000
Pupuk pabrik/unorganic
Rp
1,000,000
Rp
400,000
Rp
400,000
Rp
320,000
Rp
700,000
Rp
2,120,000
40,000/HOK (40)
Rp
1,000,000
Rp
1,000,000
b. Lubang Tanam
40,000/HOK (40)
Rp
500,000
Rp
500,000
c. Penanaman
40,000/HOK (25)
Rp
500,000
Rp
500,000
1 0rang/bulan
Rp
1,200,000
Rp
1,200,000
Rp
1,200,000
Rp
3,600,000
d. Pemeliharaan
Rp
1,200,000
Rp
1,200,000
Rp
1,200,000
Rp
3,600,000
e.Keamanan/Pengawasan
Pengendalian hama dan penyakit
paket
Rp
1,200,000
Rp
1,200,000
Rp
1,200,000
Rp
3,600,000
10
paket
Rp
500,000
Rp
500,000
Rp
500,000
Rp
2,000,000
11
Rp
800,000
Rp
800,000
12
4,800,000
Rp
800,000
Rp
500,000
Rp
500,000
14
Akta Notaris
Rp
1,500,000
Rp
1,500,000
Rp
14,290,000
Rp
800,000
5,300,000
Rp
Rp
800,000
5,300,003
Rp
500,000
13
Rp
Rp
Rp
800,000
1,620,000
Rp
Rp
800,000
800,000
Rp
Rp
800,000
800,000
Rp
28,110,000
No
1
2
Rp
Rp
Harga per m3
1,200,000
2,500,000
Total
BIAYA
a). Pengembalian Modal Investasi
b).Biaya tebang & Transportasi
c). Zakat 2,5%
Volume (m3)
700
6
706
Rp
Rp
Rp
840,000,000
15,000,000
855,000,000
Resiko 20%
Rp
Rp
Rp
Rp
Rp
Rp
28,000,000
85,000,000
14,275,000
Rp
Rp
Rp
672,000,000
12,000,000
684,000,000
Rp
684,000,000
Rp
Rp
Rp
656,000,000
571,000,000
556,725,000
Rp
556,725,000
Investor 45%
Rp
167,017,500
Rp
139,181,250
Rp
111,345,000
Rp
27,836,250
10
Jasa Penggarap 5%
27,836,250
Rp
Rp
Rp
Rp
250,526,250
556,725,000
Rp
306,198,750