Progress panen budidaya Jamur Tiram Putih

Kumbung No. 1 (9.400 bags)

Modal Pembelian Log = 15.980.000 = 9400 x Rp. 1700 / Log

Harga jamur tiram putih 6.250 /kg

Tanggal Panen Akumulasi Akumulasi Pengeluaran Akumulasi Hari

(Kg) berat (Kg) Hasil (Rp.) Dana Saldo Ke

16-Oct-07 34 34 212.500 212.500 1

17-Oct-07 30 64 400.000 400.000 2
18-Oct-07 20 84 525.000 525.000 3
19-Oct-07 26 110 687.500 687.500 4
20-Oct-07 46 156 975.000 300.000 675.000 5
21-Oct-07 60 216 1.350.000 50.000 1.000.000 6
22-Oct-07 49 265 1.656.250 200.000 1.106.250 7
23-Oct-07 48 313 1.956.250 1.406.250 8
24-Oct-07 61 374 2.337.500 1.787.500 9
25-Oct-07 70 444 2.775.000 2.225.000 10
26-Oct-07 105 549 3.431.250 2.881.250 11
27-Oct-07 75 624 3.900.000 3.350.000 12
28-Oct-07 60 684 4.275.000 3.725.000 13
29-Oct-07 62 746 4.662.500 4.112.500 14
30-Oct-07 63 809 5.056.250 4.506.250 15
31-Oct-07 55 864 5.400.000 4.850.000 16
1-Nov-07 62 926 5.787.500 5.237.500 17
2-Nov-07 45 971 6.068.750 5.518.750 18
3-Nov-07 40 1011 6.318.750 5.768.750 19
4-Nov-07 30 1041 6.506.250 5.956.250 20
5-Nov-07 25 1066 6.662.500 6.112.500 21
6-Nov-07 25 1091 6.818.750 6.268.750 22
7-Nov-07 27 1118 6.987.500 6.437.500 23
8-Nov-07 33 1151 7.193.750 6.643.750 24
9-Nov-07 34 1185 7.406.250 6.856.250 25
10-Nov-07 35 1220 7.625.000 7.075.000 26
11-Nov-07 28 1248 7.800.000 7.250.000 27
12-Nov-07 35 1283 8.018.750 7.468.750 28
13-Nov-07 40 1323 8.268.750 7.718.750 29
14-Nov-07 39 1362 8.512.500 7.962.500 30
15-Nov-07 55 1417 8.856.250 8.306.250 31
16-Nov-07 56 1473 9.206.250 8.656.250 32
17-Nov-07 55 1528 9.550.000 9.000.000 33
18-Nov-07 52 1580 9.875.000 9.325.000 34
19-Nov-07 40 1620 10.125.000 9.575.000 35
20-Nov-07 42 1662 10.387.500 600.000 9.237.500 36
21-Nov-07 40 1702 10.637.500 50.000 9.437.500 37
22-Nov-07 25 1727 10.793.750 200.000 9.393.750 38
23-Nov-07 17 1744 10.900.000 9.500.000 39
24-Nov-07 23 1767 11.043.750 9.643.750 40
25-Nov-07 20 1787 11.168.750 9.768.750 41
26-Nov-07 21 1808 11.300.000 9.900.000 42
27-Nov-07 21 1829 11.431.250 10.031.250 43
28-Nov-07 20 1849 11.556.250 10.156.250 44
29-Nov-07 15 1864 11.650.000 10.250.000 45
30-Nov-07 21 1885 11.781.250 10.381.250 46
1-Dec-07 20 1905 11.906.250 10.506.250 47
2-Dec-07 26 1931 12.068.750 10.668.750 48
3-Dec-07 30 1961 12.256.250 10.856.250 49
 4-Dec-07 32 1993 12.456.250 11.056.250 50
5-Dec-07 45 2038 12.737.500 11.337.500 51
6-Dec-07 40 2078 12.987.500 11.587.500 52
7-Dec-07 50 2128 13.300.000 11.900.000 53
8-Dec-07 55 2183 13.643.750 12.243.750 54
9-Dec-07 60 2243 14.018.750 12.618.750 55
10-Dec-07 40 2283 14.268.750 12.868.750 56
11-Dec-07 60 2343 14.643.750 13.243.750 57
12-Dec-07 42 2385 14.906.250 13.506.250 58
13-Dec-07 33 2418 15.112.500 13.712.500 59
14-Dec-07 54 2472 15.450.000 14.050.000 60
15-Dec-07 50 2522 15.762.500 14.362.500 61
16-Dec-07 40 2562 16.012.500 14.612.500 62
17-Dec-07 34,5 2596,5 16.228.125 14.828.125 63
18-Dec-07 26 2622,5 16.390.625 14.990.625 64
19-Dec-07 26 2648,5 16.553.125 15.153.125 65
20-Dec-07 15 2663,5 16.646.875 600.000 14.646.875 66
21-Dec-07 29 2692,5 16.828.125 50.000 14.778.125 67
22-Dec-07 27 2719,5 16.996.875 200.000 14.746.875 68
23-Dec-07 32 2751,5 17.196.875 14.946.875 69
24-Dec-07 36 2787,5 17.421.875 15.171.875 70
25-Dec-07 34 2821,5 17.634.375 15.384.375 71
26-Dec-07 33 2854,5 17.840.625 15.590.625 72
27-Dec-07 17 2871,5 17.946.875 15.696.875 73
28-Dec-07 33 2904,5 18.153.125 15.903.125 74
29-Dec-07 43 2947,5 18.421.875 16.171.875 75
30-Dec-07 40 2987,5 18.671.875 16.421.875 76
31-Dec-07 27 3014,5 18.840.625 16.590.625 77
1-Jan-08 20 3034,5 18.965.625 16.715.625 78
2-Jan-08 37 3071,5 19.196.875 16.946.875 79
3-Jan-08 19 3090,5 19.315.625 17.065.625 80
4-Jan-08 40 3130,5 19.565.625 17.315.625 81
5-Jan-08 43,5 3174 19.837.500 17.587.500 82
6-Jan-08 37,5 3211,5 20.071.875 17.821.875 83
7-Jan-08 27 3238,5 20.240.625 17.990.625 84
8-Jan-08 13 3251,5 20.321.875 18.071.875 85
9-Jan-08 16 3267,5 20.421.875 18.171.875 86
10-Jan-08 12 3279,5 20.496.875 18.246.875 87
11-Jan-08 13 3292,5 20.578.125 18.328.125 88
12-Jan-08 22 3314,5 20.715.625 18.465.625 89
13-Jan-08 28 3342,5 20.890.625 18.640.625 90
14-Jan-08 24 3366,5 21.040.625 18.790.625 91
15-Jan-08 19 3385,5 21.159.375 18.909.375 92
16-Jan-08 13 3398,5 21.240.625 18.990.625 93
17-Jan-08 10 3408,5 21.303.125 19.053.125 94
18-Jan-08 16 3424,5 21.403.125 19.153.125 95
19-Jan-08 26,5 3451 21.568.750 19.318.750 96
20-Jan-08 22 3473 21.706.250 600.000 18.856.250 97
21-Jan-08 16 3489 21.806.250 50.000 18.906.250 98
22-Jan-08 15,5 3504,5 21.903.125 200.000 18.803.125 99
23-Jan-08 16 3520,5 22.003.125 18.903.125 100
24-Jan-08 12 3532,5 22.078.125 18.978.125 101
25-Jan-08 12,5 3545 22.156.250 19.056.250 102
26-Jan-08 12 3557 22.231.250 19.131.250 103
27-Jan-08 8 3565 22.281.250 19.181.250 104
28-Jan-08 6,5 3571,5 22.321.875 19.221.875 105
29-Jan-08 11 3582,5 22.390.625 19.290.625 106
30-Jan-08 15,5 3598 22.487.500 19.387.500 107
 31-Jan-08 17 3615 22.593.750 19.493.750 108
1-Feb-08 23 3638 22.737.500 19.637.500 109
2-Feb-08 20 3658 22.862.500 19.762.500 110
3-Feb-08 20 3678 22.987.500 19.887.500 111
4-Feb-08 22 3700 23.125.000 20.025.000 112
5-Feb-08 23 3723 23.268.750 20.168.750 113
6-Feb-08 15 3738 23.362.500 20.262.500 114
7-Feb-08 17,5 3755,5 23.471.875 20.371.875 115
8-Feb-08 15 3770,5 23.565.625 20.465.625 116
9-Feb-08 13 3783,5 23.646.875 20.546.875 117
10-Feb-08 11 3794,5 23.715.625 20.615.625 118
11-Feb-08 10 3804,5 23.778.125 20.678.125 119
12-Feb-08 8 3812,5 23.828.125 20.728.125 120
13-Feb-08 10 3822,5 23.890.625 20.790.625 121
14-Feb-08 7 3829,5 23.934.375 300.000 20.534.375 122
15-Feb-08 9 3838,5 23.990.625 25.000 20.565.625 123
16-Feb-08 4 3842,5 24.015.625 200.000 20.390.625 124
17-Feb-08 4 3846,5 24.040.625 20.415.625 125

Total Hasil Panen Jamur Tiram Putih 3846,5 Kg

Jumlah Log Total 9400
Rata-rata panen jamur per log = 409 gram

Keterangan :

Modal pembelian Log = 15.980.000

Pengeluaran Total untuk operasional dan penyusutan = 3.625.000
Total pembelian log dan operasional = 19.605.000

Pendapatan jamur tiram total = 24.040.625

Keuntungan bersih dalam satu musim = 4.435.625

NB. Modal pembelian log dari cashflow telah mencapai Break Even Poin tanggal 16 Desember 2007
yaitu dalam waktu 62 hari masa produksi jamur tiram putih