Analisa biaya Hidroponik Berlian IV/31 Luas 58 M2 (4 X 12 m)

Keterangan

Media

Tools

Unit

Pipa Paralon Swallow 2" x 4 m

Sambungan Paralon
Tutup Paralon
Alumunium Kanal 60
Alumunium 4 x 4 (usuk)
Selang Hidroponik 1 roll
Pompa

Rak
EA
EA
Rak
ea
Meter
EA

Total
tds
PH meter
Timer
Kabel Instalasi

EA
EA
EA
Meter

Jumlah
4
4
100

Total
Paranet lebar 3 meter merk Dolphin
Alumunium Channel 60
GreenHouse 4 Alumunium 4 x 4 (usuk)
X 12 M
Baut
Insect Net 1 x 50 M
Total

Qty

12

Harga

28
56
224
2
4
1
4

45,000
7,500
7,500
60,000
25,000
150,000
100,000

5,040,000
420,000
1,680,000
480,000
100,000
150,000
400,000

1
1
1
20

65,500
95,500
80,000
7,000

8,270,000
65,500
95,500
80,000
140,000

2
10
6
1
1

15,000
60,000
25,000
200,000
250,000

381,000
360,000
600,000
150,000
200,000
250,000
1,560,000

Extra Cost
Total Biaya
Rekap Belanja
Pipa Paralon Swallow 2" x 4 m
Sambungan Paralon
Alumunium Channel 60
Alumunium 4 x 4 (usuk)

Total Harga

1,000,000
11,211,000
112
56
18
10

45,000
7,500
60,000
7,500

5,040,000
420,000
1,080,000
75,000
6,615,000

Jarak
20

Tanaman

Total Lubang

Kangkung
PakCoy

Keterangan
2,240
2,240

25 Pot/Kg
10 Pot/Kg

Analisa
Harga
Pendapatan
90
7,000
627,200
224
10,000
2,240,000

Qty (kg)

Analisa BEP
Total Investasi
Analisa BEP Kangkung
Benih
Pupuk
Listrik
Total
Pendapatan
Biaya Operasional
Penghasilan Netto
BEP (Bulan)
Analisa BEP Pakcoy
Pupuk Benih Listik
Penghasilan Brutto
Biaya Operasional
Penghasilan Netto
BEP (Bulan)

11,211,000
Perbulan
Perbulan
Perbulan

Perbulan

80,000
100,000
100,000
315,000
25%

630,000
Perbulan

25%

627,200
156,800
155,400
72.14

2,240,000
560,000
1,050,000
10.68