URAIAN JENIS USAHA

TOTAL MODAL DAN LABA

 PERTANIA TEBU ( 8 HEKTAR )

Bibit = 3,500,000/Hektar X 8 Hektar = Rp. 28,000,000

Sewa Lahan = 10,000,000/Hektar X 8 Hektar = Rp. 80,000,000

Biaya Perawatan = Pupuk + Perawatan = Rp. 2,635,600

Biaya Panen = 1,551,500/Hektar X 8hektar = Rp. 12,412,000

Total Biaya = 8hektar = Rp. 123,047,600

HASIL PANEN = 80 Ton/Hektar X 8 Hektar = 640 Ton

= 640 Ton X 700,000/Ton = Rp. 448,000,000

LABA BERSIH = Rp. 448,000,000 - Rp. 123,047,600 = Rp. 324,952,400

 UNIT SAPI PERAH

Bibit = 12 Ekor X 25,000,000/ Ekor = Rp. 300,000,000
Pakan , Listrik Dll = 36,540,000
Karyawan = 2 Orang X @ 2,500,000 = Rp. 5,000,000
= 5,000,000 X 12 Bulan = Rp. 60,000,000
Total Biaya = 300,000,000 + (60,000,000 + 36,540,000) =

HASIL

Susu = 10 L X 12 Ekor = 120 L

Harga = 120 L X 7,000/L = Rp. 840,000

= 840,000 X 30 Hari = Rp. 25,200,000

= 25,200,000 X 12 Bulan = Rp. 302,400,000

Laba Bersih = Rp. 302,400,000 - Rp. 96,540,000 = Rp. 292,746,000

 Modal Usp / Kambing = Rp.3,801,200,000

Jasa 24% Per Tahun = Rp.912,288,000

Administrasi Dan Provisi = Rp.76,024,000

Laba Bersih b = Rp.912,288,000 + 76,024,000 = Rp.988,312,000