Biaya Investasi
No
1
2
3
4
5
6
7
8
Nama Barang
Biaya Ayam (umur 2,5 bln)
Tempat Minum Ayam
Lampu Bohlam 70 Watt
Lampu Bohlam 50 Watt
Garam untuk ditabur
Kawat duri untuk pagar
Engsel pintu
Kabel Roll 2 x 1,5"
Total Investasi
II
Qty
UoM
200
12
8
8
25
10
16
1
Harga/ Qty
Total biaya (Rp)
(Rp)
15,000
3,000,000
15,000
180,000
10,000
80,000
8,000
64,000
3,000
75,000
70,000
700,000
5,000
80,000
300,000
300,000
4,479,000
Lifetime (bulan)
ekor
Pcs
Pcs
Pcs
Kg
Roll
Pcs
Roll
3
12
6
6
1
60
60
60
Bulan
Bulan
Bulan
Bulan
x
Bulan
Bulan
Bulan
Biaya Pemeliharaan
No
Uraian
Dedak/ Bekatul
Desinfektan
Deterjen
Karyawan
Biaya Listrik
Total Pemeliharaan ayam
4,000
360,000
Bulan (Rp)
2
360,000
360,000
1,080,000
Sacet
15,000
30,000
30,000
30,000
90,000
Btl
30,000
30,000
30,000
30,000
90,000
bungkus
15,000
15,000
15,000
15,000
45,000
Kary
2,700,000
2,700,000
2,700,000
2,700,000
8,100,000
Watt
5.7
102,600
3,237,600
102,600
3,237,600
102,600
3,237,600
307,800
9,712,800
Harga
80,000
Total (Rp)
240,000
ekor
100,000
100,000
ekor
150,000
300,000
640,000
Qty
UoM
90
2
1
1
1
600
Kg
1
2
Harga (Rp)
Penjualan
Total Harga Jual ayam
95% =
GRAND TOTAL PENDAPATAN (ROI)
Harga pembelian Ayam kampung di pasar perekor
Total (Rp)
3 Bulan
Ayam
190
Ayam
Rp
75,000
Rp
Rp
Rp
Rp
Rp
3,346,500
9,712,800
640,000
13,699,300
68,497
Rp
Rp
14,250,000
550,700
Rp
75,000
II
No
1
2
3
4
5
6
Biaya Investasi
Nama Barang
Qty
UoM
80
12
8
8
25
10
16
1
ekor
Pcs
Pcs
Pcs
Kg
Roll
Pcs
Roll
Harga/ Qty
(Rp)
15,000
15,000
10,000
8,000
3,000
70,000
5,000
300,000
Lifetime (bulan)
3
12
6
6
1
60
60
60
Bulan
Bulan
Bulan
Bulan
x
Bulan
Bulan
Bulan
Total biaya
(Rp)
1,200,000
180,000
80,000
64,000
75,000
700,000
80,000
300,000
2,679,000
Biaya/ bulan
(Rp)
400,000
15,000
13,333
10,667
75,000
972
111
417
515,500
Biaya Pemeliharaan
Uraian
Dedak/ Bekatul
Vitamin anti biotik ayam
Desinfektan
Deterjen
Karyawan
Biaya Listrik
Total Pemeliharaan ayam
Qty
90
2
1
1
1
600
UoM
Kg
Sacet
Btl
bungkus
Kary
Watt
Harga (Rp)
4,000
15,000
30,000
15,000
2,700,000
5.7
III
No
1
2
3
VI
1
2
3
Harga
80,000
100,000
150,000
76
1
360,000
30,000
30,000
15,000
2,700,000
102,600
3,237,600
Bulan (Rp)
2
360,000
30,000
30,000
15,000
2,700,000
102,600
3,237,600
3
360,000
30,000
30,000
15,000
2,700,000
102,600
3,237,600
Total (Rp)
1,080,000
90,000
90,000
45,000
8,100,000
307,800
9,712,800
Total (Rp)
240,000
100,000
300,000
640,000
3 Bulan
Ayam
Ayam
Rp
75,000
Rp
Rp
Rp
Rp
Rp
1,546,500
9,712,800
640,000
11,899,300
148,741
Rp
Rp
5,700,000
(6,199,300)
Rp
75,000