Tugus Budget Anggaran (Talas Beneng) Rev
Tugus Budget Anggaran (Talas Beneng) Rev
Afif Ma'ruf
lan sekali kita bisa panen untuk daun basahnya, dengan berat kurang lebih yaitu 1 kg.
konversi
njadi rajaman daun kering, maka mendapatkan 1.666kg rajaman daun kering/bulan
Daun basah (Kg)
ilkan kurang lebih 90 batang rokok.
kok (Isi 16) 1,499,400 6
93,713
Panen ke-
1
r 25kg/umbi (umur 1-1,5 tahun), 35kg/umbi (umur diatas 1,5 tahun) 2
3
olah. Jadi dalam 1 tahun bisa membuat 74.970kg tepung 74,970 4
5
6
7
8
9
10
11
12
SAMPIT
Tepung
Jumlah Tunai Kredit
Qty Rupiah Qty Rupiah Qty Rupiah
60,913 852,783,750 2,030 263,956,875 2,030 263,956,875
60,913 852,783,750 2,030 263,956,875 2,030 263,956,875
60,913 852,783,750 2,030 263,956,875 2,030 263,956,875
60,913 852,783,750 2,030 263,956,875 2,030 263,956,875
60,913 852,783,750 2,030 263,956,875 2,030 263,956,875
60,913 852,783,750 2,030 263,956,875 2,030 263,956,875
365,479 5,116,702,500 12,183 1,583,741,250 12,183 1,583,741,250
60,913 852,783,750 2,030 263,956,875 2,030 263,956,875
60,913 852,783,750 2,030 263,956,875 2,030 263,956,875
60,913 852,783,750 2,030 263,956,875 2,030 263,956,875
60,913 852,783,750 2,030 263,956,875 2,030 263,956,875
60,913 852,783,750 2,030 263,956,875 2,030 263,956,875
60,913 852,783,750 2,030 263,956,875 2,030 263,956,875
365,479 5,116,702,500 12,183 1,583,741,250 12,183 1,583,741,250
730,958 10,233,405,000 24,365 3,167,482,500 24,365 3,167,482,500
konversi
Daun kering
Rokok (Batang)
(Kg)
1 900
Harga Jual/Unit
Jumlah Total (Rp) Tunai
Rokok Tepung
Qty Rupiah Qty
4,061 527,913,750 1,380,697,500 14,700 136,500 16,400
4,061 527,913,750 1,380,697,500 14,700 136,500 16,400
4,061 527,913,750 1,380,697,500 14,700 136,500 16,400
4,061 527,913,750 1,380,697,500 14,700 136,500 16,400
4,061 527,913,750 1,380,697,500 14,700 136,500 16,400
4,061 527,913,750 1,380,697,500 14,700 136,500 16,400
24,365 3,167,482,500 8,284,185,000 98,398
4,061 527,913,750 1,380,697,500 14,700 136,500 16,400
4,061 527,913,750 1,380,697,500 14,700 136,500 16,400
4,061 527,913,750 1,380,697,500 14,700 136,500 16,400
4,061 527,913,750 1,380,697,500 14,700 136,500 16,400
4,061 527,913,750 1,380,697,500 14,700 136,500 16,400
4,061 527,913,750 1,380,697,500 14,700 136,500 16,400
24,365 3,167,482,500 8,284,185,000 98,398
48,731 6,334,965,000 16,568,370,000 196,796
PALANGKARAYA
Rokok T
Tunai Kredit Jumlah Tunai
Rupiah Qty Rupiah Qty Rupiah Qty Rupiah
241,075,406 16,400 241,075,406 32,799 482,150,813 1,093 149,237,156
241,075,406 16,400 241,075,406 32,799 482,150,813 1,093 149,237,156
241,075,406 16,400 241,075,406 32,799 482,150,813 1,093 149,237,156
241,075,406 16,400 241,075,406 32,799 482,150,813 1,093 149,237,156
241,075,406 16,400 241,075,406 32,799 482,150,813 1,093 149,237,156
241,075,406 16,400 241,075,406 32,799 482,150,813 1,093 149,237,156
1,446,452,438 98,398 1,446,452,438 196,796 2,892,904,875 6,560 895,422,938
241,075,406 16,400 241,075,406 32,799 482,150,813 1,093 149,237,156
241,075,406 16,400 241,075,406 32,799 482,150,813 1,093 149,237,156
241,075,406 16,400 241,075,406 32,799 482,150,813 1,093 149,237,156
241,075,406 16,400 241,075,406 32,799 482,150,813 1,093 149,237,156
241,075,406 16,400 241,075,406 32,799 482,150,813 1,093 149,237,156
241,075,406 16,400 241,075,406 32,799 482,150,813 1,093 149,237,156
1,446,452,438 98,398 1,446,452,438 196,796 2,892,904,875 6,560 895,422,938
2,892,904,875 196,796 2,892,904,875 393,593 5,785,809,750 13,120 1,790,845,875
Tepung
Kredit Jumlah Total (Rp)
Qty Rupiah Qty Rupiah
1,093 149,237,156 2,187 298,474,313 780,625,125
1,093 149,237,156 2,187 298,474,313 780,625,125
1,093 149,237,156 2,187 298,474,313 780,625,125
1,093 149,237,156 2,187 298,474,313 780,625,125
1,093 149,237,156 2,187 298,474,313 780,625,125
1,093 149,237,156 2,187 298,474,313 780,625,125
6,560 895,422,938 13,120 1,790,845,875 4,683,750,750
1,093 149,237,156 2,187 298,474,313 780,625,125
1,093 149,237,156 2,187 298,474,313 780,625,125
1,093 149,237,156 2,187 298,474,313 780,625,125
1,093 149,237,156 2,187 298,474,313 780,625,125
1,093 149,237,156 2,187 298,474,313 780,625,125
1,093 149,237,156 2,187 298,474,313 780,625,125
6,560 895,422,938 13,120 1,790,845,875 4,683,750,750
13,120 1,790,845,875 26,240 3,581,691,750 9,367,501,500
Tabel investasi
Biaya variabel : -
Benih talas beneng 10500 Batang 2,500 26,250,000
Pupuk 2000 Kg 3,000 6,000,000
Biaya penananman 9996 Batang 500 4,998,000
-
-
-
-
-
-
Note
Bagunan tempat kerja digunakan untuk pemeraman, perajangan, dan penyimpanan sementara
Rumah pengering digunakan untuk mempercepat proses pengeringan dan memberikan hasil yg lebih baik dan memud
Untuk pertanaman dibutuhkan 0,2kg pupuk organik 1999.2
g lebih baik dan memudahkan penjemuran