Matrial Jumlah Harga Untuk 7000 Baglog

Serbuk Kayu 1 250 7000

Dedak 1 3,500 700
Dolomit 1 4,000 70
Bibit F2 1 6,600 280
Alkohol 1 20,000 1
Plastik 14 x 35 cm 1 44,600 35
Biaya Material
Satuan Total
kg 1,750,000
kg 2,450,000
kg 280,000
pcs 1,848,000
lt 20,000
pcs 1,561,000
7,909,000
 Tools Jumlah Satuan Harga Total
Sekop 1 bh 65,000 65,000
Drum Stearilisasi 3 bh 75,000 225,000
Drum Burner 9 bh 8,000 72,000
Cangkul 2 bh 50,000 100,000
Selang 10 mtr 5,000 50,000
Terpal 3 mtr2 15,000 45,000
Pipa 4 mtr 43,000 172,000
Karung 20 pcs 2,500 50,000
Biaya 779,000
Material Jumlah Satuan Harga Total
Bambu 25 btg 14,400 360,000
Kayu 2 btg 35,000 70,000
Scrup 1.5 pcs 50,000 75,000
Paku 1 kg 17,000 17,000
Biaya 522,000
 Produksi/Hari Satuan Harga Jual HKE Masa Produksi (Bulan)
35 kg 15,000 30 6
Modal
Profit

update modal 1207000 josua

2511769 purwanto
1676000 haekal
400000 nasir
5794769 total
OMSET
94,500,000
9,210,000
85,290,000