Professional Documents
Culture Documents
Email : antoniosoares86@yahoo.com
Ikhsan0972@yahoo.com
ikhsan0972@yahoo.com
Proyeksi Investasi Kumis kucing Pada Luasan 1 Hektar Lahan,10.000 batang kumis kucing
di lahan kebon jabon dengan jarak tanam 50 cm
No
Jenis Biaya
Satuan
harga satuan
400
Rp
3,000
80
Rp
3,000
Rp
Peralatan Paket
Pupuk pabrik/unorganic
1,200,000
Rp
1,200,000
240,000
Rp
240,000
10
11
12
500,000
Rp
500,000
Rp
500,000
5 paket
Rp
300,000
Rp
1,500,000
Rp
300,000
Rp
300,000
Rp
300,000
300,000
300,000
5 bal
Rp
100,000
Rp
500,000
Rp
100,000
Rp
100,000
Rp
100,000
100,000
100,000
20
Rp
40,000
Rp
800,000
Rp
800,000
20
Rp
40,000
Rp
800,000
Rp
20
Rp
40,000
Rp
800,000
Rp
800,000
Rp
1,000,000
Rp
12,000,000
Rp
1,000,000
Rp
1,000,000
Rp
1,000,000
Rp
1,000,000
Rp
1,000,000
Rp
1,000,000
Rp
1,000,000
Rp
1,000,000
Rp
1,000,000
Rp
1,000,000
Rp
1,000,000
Rp
1,000,000
Rp
500,000
Rp
500,000
Rp
500,000
Rp
500,000
Rp
500,000
Rp
500,000
Rp
500,000
Rp
500,000
Rp
500,000
Rp
500,000
Rp
500,000
800,000
Rp
500,000
Rp
6,000,000
Rp
500,000
Rp
500,000
Rp
500,000
Rp
500,000
Rp
500,000
Rp
500,000
Rp
500,000
12
Rp
1,000,000
Rp
12,000,000
Rp
1,000,000
Rp
1,000,000
Rp
1,000,000
Rp
1,000,000
Rp
1,000,000
Rp
1,000,000
Rp
1,000,000
Rp
1,000,000
Rp
1,000,000
Rp
1,000,000
Rp
1,000,000
Rp
1,000,000
Rp
37,340,000
Rp
8,240,000
Rp
2,500,000
Rp
2,900,000
Rp
2,500,000
Rp
2,500,000
Rp
2,900,000
Rp
2,500,000
Rp
2,500,000
Rp
2,900,000
Rp
2,500,000
Rp
2,500,000
Rp
2,900,000
Rp
13,640,000
Hasil Investasi kumis kucing satu ha lahan dalam 12 bulan (2x panen/bulan)
No
1
3
4
5
Harga per kg
Keterangan
Rp
Volume ( kg)
12,000
Total
Resiko 10%
Rp
120,000,000
Rp
12,000,000
Rp
108,000,000
10,000
Rp
120,000,000
Rp
12,000,000
Rp
108,000,000
Rp
108,000,000
Rp
Rp
10,000
100%
:
:
:
:
30%
40%
20%
10%
Rp
1 tahun
Rp
Rp
Rp
Rp
70,660,000
21,198,000
28,264,000
14,132,000
7,066,000
1 Bulan
3 bulan
Rp
1,766,500 Rp
5,299,500
Rp
2,355,333 Rp
7,066,000
Rp
1,177,667 Rp
3,533,000
Rp
588,833 Rp
1,766,500
37,340,000
Rp
Rp
108,000,000
70,660,000
70,660,000
Tahun ke - 2
Proyeksi Investasi Kumis kucing Pada Luasan 1 Hektar Lahan,10.000 batang kumis kucing
di lahan kebon jabon dengan jarak tanam 50 cm
No
Jenis Biaya
Satuan
harga satuan
Peralatan Paket
Pupuk pabrik/unorganic
500,000
Rp
500,000
Rp
500,000
5 paket
Rp
300,000
Rp
1,500,000
Rp
300,000
Rp
300,000
Rp
300,000
5 bal
Rp
100,000
Rp
500,000
Rp
100,000
Rp
100,000
Rp
100,000
Rp
Rp
Rp
10
11
12
300,000
100,000
300,000
100,000
Rp
1,000,000
Rp
12,000,000
Rp
1,000,000
Rp
1,000,000
Rp
1,000,000
Rp
1,000,000
Rp
1,000,000
Rp
1,000,000
Rp
1,000,000
Rp
1,000,000
Rp
1,000,000
Rp
1,000,000
Rp
1,000,000
Rp
1,000,000
Rp
300,000
Rp
3,600,000
Rp
300,000
Rp
300,000
Rp
300,000
Rp
300,000
Rp
300,000
Rp
300,000
Rp
300,000
Rp
300,000
Rp
300,000
Rp
300,000
Rp
300,000
Rp
300,000
Rp
500,000
Rp
500,000
Rp
500,000
12
Rp
1,000,000
1,000,000
Rp
1,000,000
Rp
1,000,000
Rp
1,000,000
Rp
1,000,000
Rp
1,000,000
3
4
5
Rp
Rp
12,000,000
Rp
1,000,000
Rp
1,000,000
Rp
1,000,000
Rp
1,000,000
Rp
1,000,000
Rp
1,000,000
Rp
Rp
30,600,000
Rp
3,700,000
Rp
2,300,000
Rp
2,700,000
Rp
2,300,000
Rp
2,300,000
Rp
2,700,000
Rp2,300,000
Volume ( kg)
12,000
Total
Resiko 10%
Rp
144,000,000
Rp
14,400,000
Rp
129,600,000
12,000
Rp
144,000,000
Rp
14,400,000
Rp
129,600,000
Rp
Rp
Rp
100%
:
:
:
:
30%
40%
20%
10%
Rp
1 tahun
Rp
Rp
Rp
Rp
85,360,000
25,608,000
34,144,000
17,072,000
8,536,000
1 Bulan
3 bulan
Rp
2,134,000 Rp
6,402,000
Rp
2,845,333 Rp
8,536,000
Rp
1,422,667 Rp
4,268,000
Rp
711,333 Rp
2,134,000
129,600,000
13,640,000
Rp
INVESTOR
PT. PPA GREEN (PENGELOLA)
PEMILIK LAHAN
JASA PENGGARAP
12,000
30,600,000
Rp
Rp
115,960,000
85,360,000
85,360,000
########## Rp 2,700,000
Rp 2,300,000
Rp 2,300,000
Rp
2,700,000