Analisis Usaha Budidaya Bayam (Skala 180 m2)

Benefit

Bu
No Item Satuan Quantity Price (Rp)
1
1 Penjualan Bayam kg 81 10000 810000

Total Benefit 486

COST

Investment Costs Satuan Quantity Harga Jumlah

1 Cangkul pcs 4 50,000 200,000 6

2 Gembor pcs 4 50,000 200,000 6
3 Selang m 20 10,000 200,000 6
4 Golok pcs 1 50,000 50,000 6
5 Garpu pcs 4 200,000 800,000 6
6 drum plastik (200 liter) pcs 1 200,000 200,000 6
7 Arit pcs 4 35,000 140,000 6
8 Tali Rafia bal 1 15,000 15,000 6
Total Investment cost 1,805,000

Harga Bulan
Fixed Costs Satuan Quantity
1 2
1 biaya air bulan 1 100,000 100000 100000
2 Benih gram 500 70,000 70000 70000
3 Pupuk kandang karung 8 20,000 160000 -

Jumlah 330000 170000

Total Fixed Costs

Total Cost 2465000

Keuntungan Rp 2,395,000.00
BEP Volume Produksi (kg) 493
BEP Harga Produksi Rp 5,072.02
B/C Ratio 1.97
ROI 97.16%
 Bulan
2 3 4 5 6 486
810000 810000 810000 810000 810000

4860000

33,333
33,333
33,333
8,333
133,333
33,333
23,333
2,500
300,833

Bulan
3 4 5 6
100000 100000 100000 100000
70000 70000 70000 70000
160000 - 160000 -

330000 170000 330000 170000

660,000

2465000

179,167