Estimation Cost to cooperate plant with farmer without rent the land.

1USD = 9000 Rupiah

Nursery seedlings Estimation Cost

Explanation Price / unit Quantity / Kg Value

Seed 5000 1000 5,000,000.00
Pertilizer
 Organict Pertilize 400 6000 2,400,000.00
 Urea 1300 600 780,000.00
 SP / NPK 2000 300 600,000.00
 KCL 2200 400 880,000.00
Total 9,660,000.00
USD 1073.33

Operation Worker Estimation Cost

Jobs desc Workers Unit salary / Working time on Value

day days
Ground / land proccesing 20 50,000.00 10 10,000,000.00
Implantation 10 50,000.00 2 2,000,000.00
Plant Treatment 3 25,000.00 60 4,500,000.00
Crop 10 50,000.00 2 2,000,000.00
Treatment after Crop 5 30,000.00 5 750,000.00
Total 18,750,000.00

USD 2083.33

PACKING
Explanation Unit Needed Price Unit Value
Packer Person 20 25.000 750.000,00
Wood Pallet 600 box 10.000 6.000.000,00
Total 6.750.000,00
USD 750

TOTAL COST ESTIMATION

1. Nursery seedlings Estimation Cost = 9,660,000.00

2. Operation Worker Estimation Cost = 18.750.000,00
3. Packing = 6.750.000,00

Total = 35.160.000,00
PROFIT

Crop Result 15000 kg x 4500 = 67.500.000,00

Operational Cost = 35.160.000,00

Profite = 32.340.000,00

= 32.340.000,00 x 100

35.160.000,00

= 91,97 % Profit / crop time