Hutang Debt
1. Bank - Pokok + IDC Bank 53,762,160 47,788,587 35,841,440
2. Pemasok Supplier - - -
Jumlah Hutang Total Debt 53,762,160 47,788,587 35,841,440
Modal Capital
1. Modal Sendiri Equity - - -
2. Modal Ditahan Hold Capital - 16,379,682 29,157,299
Jumlah Modal Total Capital - 16,379,682 29,157,299
Jumlah Pasiva Total Passiva 53,762,160 64,168,269 64,998,739
T RUMAH NAUNGAN 7 X 30 M
23,894,294 11,947,147 -
- - -
23,894,294 11,947,147 -
- - -
44,515,500 62,454,285 82,973,653
44,515,500 62,454,285 82,973,653
68,409,794 74,401,431 82,973,653
MODEL KELAYAKAN USAHA BUDIDAYA BUNGA KRISAN UNTUK 4 UNIT RUMAH NAUNGAN 7 X 30
3 4
Tahun 4 Tahun 5
58,630,500 58,630,500
24,477,687 24,477,687
200,000 200,000
4,420,444 1,553,129
9,600,386 9,600,386
38,698,517 35,831,202
19,931,983 22,799,298
1,993,198 2,279,930
17,938,785 20,519,368
62,454,285 82,973,653
30.60% 35.00%
27,834,796 23,404,681
37,113 31,206
MODEL KELAYAKAN USAHA BUDIDAYA BUNGA KRISAN UNTUK 4 UNIT RUMAH NAUNGAN 7 X 30
- - -
24,477,687 24,477,687 24,477,687
7,287,760 4,420,444 1,553,129
11,947,147 11,947,147 11,947,147
1,706,467 1,993,198 2,279,930
200,000 200,000 200,000
- - - -
24,477,687 24,477,687 24,477,687 24,477,687
200,000 200,000 200,000 200,000
1,419,735 1,706,467 1,993,198 2,279,930
26,097,422 26,384,154 26,670,885 26,957,617
32,533,078 32,246,346 31,959,615 31,672,883
16,663,997 48,910,343 80,869,958 112,542,841
MODEL KELAYAKAN USAHA BUDIDAYA BUNGA KRISAN UNTUK 4 UNIT RUMAH NAUNGAN 7 X 30
Harga Jual
Produksi (Batang) Production (Stalk) (Rp/Batang)
Bunga Krisan Crisan 750 78,174 78,174
Nilai Penjualan Total Sales Revenue 58,630,500 58,630,500
Tanaman Plant
Pemeliharaan Tanaman Plant maintenance
Jumlah Investasi Tanaman Total of Plant
8,159,229
8,159,229
28,112,700 0 0 0 0 0
5,680,000 0 0 0 0 0
6,000,000 0 0 0 0 0
50,000 0 0 0 0 0
39,842,700
48,001,929 0 0 0 0 0
- 9,600,386 9,600,386 9,600,386 9,600,386 9,600,386
MODEL KELAYAKAN USAHA BUDIDAYA BUNGA KRISAN UNTUK 4 UNIT RUMAH NAUNGAN 7 X 30
3 Pemupukan HOK 9
~ Pest dan deaseas
eradication
Fertilizer (Kg)
C Pupuk (Kg)
1 Urea ~ Urea Kg 302.40
2 ZA ~ ZA Kg 417.60
3 TSP ~ TSP Kg 122.40
4 KCl ~ KCl Kg 36.00
5 KNO3 ~ KNO3 Kg 180.00
~ Manure (M3)
Seed (Stalk)
D Bibit (Batang)
Crisan Seed
Bibit krisan Batang 104,232
Seed Cost
Jumlah Biaya Bibit (Rp) Rp 104,232
F Pestisida: Pestiside
1 Pestisida (kg) Pestiside (kg) kg 1.80
2 ZPT ZPT ZPT 0.60
Jumlah Biaya Pestisida (Rp) Pestiside Cost
batang + 10 cadangan
75%
8,686