Email : antoniosoares86@yahoo.com
Ikhsan0972@yahoo.com
ikhsan0972@yahoo.com
Proyeksi Usaha Investasi Pada Luasan 1 Hektar Lahan, 625 batang Jabon dengan jarak tanam 4 X 4 m
No
Jenis Biaya
Harga/satuan (Rp)
1
Jumlah
2000/batang
Rp
1,250,000
Rp
1,250,000
2,000/batang
Rp
250,000
Rp
250,000
Peralatan
500,000/set
Rp
500,000
Rp
500,000
64 kg paket
Rp
700,000
Rp
700,000
Pupuk pabrik/unorganic
Rp
1,000,000
Rp
2,120,000
Rp
400,000
Rp
400,000
Rp
320,000
40,000/HOK (40)
Rp
1,000,000
Rp
1,000,000
40,000/HOK (40)
Rp
500,000
Rp
500,000
c. Penanaman
40,000/HOK (25)
Rp
500,000
Rp
500,000
1 0rang/bulan
Rp
1,200,000
Rp
1,200,000
Rp
1,200,000
Rp
3,600,000
d. Pemeliharaan
Rp
1,200,000
Rp
1,200,000
Rp
1,200,000
Rp
3,600,000
e.Keamanan/Pengawasan
Pengendalian hama dan penyakit
paket
Rp
1,200,000
Rp
1,200,000
Rp
1,200,000
Rp
3,600,000
paket
Rp
500,000
Rp
500,000
Rp
500,000
Rp
2,000,000
Rp
800,000
Rp
800,000
10
4,800,000
Rp
800,000
Rp
500,000
Rp
500,000
12
Akta Notaris
Rp
2,500,000
Rp
2,500,000
Rp
14,400,000
Rp
28,220,000
Rp
800,000
5,300,000
Rp
Rp
800,000
5,300,000
Rp
500,000
11
Rp
Rp
Rp
800,000
1,620,000
Rp
Rp
800,000
800,000
Rp
Rp
800,000
800,000
No
1
2
Jabon (625)
Harga per m3
Rp
Volume (m3)
1,200,000
700
Rp
672,000,000
BIAYA
a). Pengembalian Modal Investasi
b). Biaya tebang & Transportasi
c). Zakat 2,5%
Rp 28,220,000
Rp 85,000,000
Rp 13,969,500
Rp
Rp
544,810,500
Investor 45%
Rp
245,164,725
Rp
163,443,150
Rp
108,962,100
Rp
27,240,525
8
9
700
840,000,000
840,000,000
Resiko 20%
Rp
Rp
Total
Rp
Rp
Rp
Rp
168,000,000
168,000,000
Rp 643,780,000
Rp 558,780,000
Rp 544,810,500
544,810,500