Tenaga Pemupukan 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 7,500
Tenaga Pemeliharaan 4,500 4,500 4,500 4,500 4,500 4,500 4,500 4,500 4,500 4,500 4,500 4,500 4,500 4,500 4,500 67,500
Penjarangan 5,000 6,500 11,500
Pemanenan 8,500 8,500
TOTAL BIAYA 19,960 11,085 11,085 11,085 11,085 11,085 16,085 11,085 11,085 17,585 11,085 11,085 11,085 11,085 19,585 195,150
Pendapatan
(Getah&Kayu) 43,750 58,500 72,875 87,750 94,250 2,750,000 3,107,125
Laba (rugi) (19,960) (11,085) (11,085) (11,085) (11,085) 32,665 42,415 61,790 76,665 76,665 (11,085) (11,085) (11,085) (11,085) 2,730,415 2,911,975
Hitung nilai BEP, R/C Ratio, B/C Ratio, NPV dan IRR usaha budidaya kemenyan di atas !