II Pengelolahan Lahan 25 Ha ( 1 Kali Panen) 9.393.405.725 8,39 1.878.681.145 1.878.681.145 1.878.681.145 1.878.681.145 1.878.681.145
III Produsi Lahan 25 Ha 38.750.000.000 34,60 7.750.000.000 7.750.000.000 7.750.000.000 7.750.000.000 7.750.000.000
B LAIN-LAIN
1. PPN 11 % 10.795.774.630 9,64 2.159.154.926 2.159.154.926 2.159.154.926 2.159.154.926 2.159.154.926
TOTAL CASH - OUT 112.002.048.469 100,00 24.850.704.185 21.787.836.071 21.787.836.071 21.787.836.071 21.787.836.071 - - - - - - -
TOTAL CASH - IN SATU KALI PANEN 191.250.000.000 100,00 - - 38.250.000.000 38.250.000.000 38.250.000.000 38.250.000.000 38.250.000.000 - - - - -
-