Input tetap
1. Sewa lahan
luas lahan (m2) = 1,000
harga sewa/tahun/ha = 5,000,000
waktu = 3
biaya sewa /1000 m2 = 125,000
NB (nilai
No Jenis alat NS (nilai sisa) JUE (tahun)
baru)
Input Total
= input variabel + input tetap
= 7,858,253
Output
Hasil Panen = 800 kg
Harga = 17,000
Total output 13,600,000
Selisih bruto
= Output total - input variabel
= 5,935,500
Pendapatan pengelola
= Output total - Input total
= 5,741,748
O/I RATIO
output total
=
input total
13,600,000
=
7,858,253
= 1.73
jadi setiap kita menginvestasikan modal sebesar Rp.1000,- maka akan mendapatkan hasil Rp.1730,- dan
mendapatkan keuntungan sebesar Rp. 730,-
Total
3,000,000
600,000
570,000
100,000
300,000
147,000
170,000
937,500
300,000
300,000
150,000
300,000
125,000
240,000
50,000
375,000
7,664,500
Lama
bunga
Produksi Penyusutan perawatan Total
modal
(bulan)
3 21,150 6,345 2,350 29,845
3 18,000 5,400 2,000 25,400
3 2,700 810 300 3,810
3 1,688 203 188 2,078
3 5,400 1,620 600 7,620
68,753
asil Rp.1730,- dan
ANALISIS USAHA TANI BUDIDAYA TANAMAN BAWANG MERAH
Input tetap
1. Sewa lahan
luas lahan (m2) =
harga sewa/tahun/ha =
waktu =
biaya sewa /1000 m2 =
Input Total
= input variabel + input tetap
= 10,071,753
Output
Hasil Panen = 1000
Harga = 15,000
Total output 12,000,000
Selisih bruto
= Output total - input variabel
= 12,000,000
Pendapatan pengelola
= Output total - Input total
= 1,928,247
O/I RATIO
output total
=
input total
12,000,000
=
10,071,753
= 1.19
jadi setiap kita menginvestasikan modal sebesar Rp.1000,- maka akan mendapatkan hasil Rp.,- dan mendapatkan
Satuan Harga (Rp) Total
kg 25,000 3,000,000
kg 8,500 2,550,000
kg 2900 58,000
kg 9,500 570,000
karung 50,000 100,000
botol 100 ml 150,000 300,000
botol 250 ml 147,000 147,000
bungkus (500 gram) 85,000 85,000
Botol 250 ml 183,000 183,000
roll - -
HKP 60,000 360,000
HKW 30,000 360,000
HKW 30,000 180,000
HKP 60,000 600,000
HKW 30,000 150,000
HKP 60,000 480,000
HKW 30,000 120,000
HKW 30,000 120,000
HKP 60,000 60,000
HKW 30,000 120000
HKP 60,000 60,000
9,603,000
1,000
16,000,000
3
400,000
Rp1,190 190