Documentos de Académico
Documentos de Profesional
Documentos de Cultura
Item Biaya
A. Biaya Tetap
1 Pembuatan kandang (kapasitas 100 ekor)
2 Pembutan Base camp
3 Mesin pemotong rumput
satuan
4 kandang
1 buah
1 unit
31,625,000
4,980,000
10,000,000
Subtotal
B. Biaya Variabel
1 Pembelian domba bakalan (usia 8 bln)
2 Konsentrat dedak padi
3 Biaya listrik
4 Obat cacing
5 Vitamin
6 Probiotik
400 ekor
4,800 kg
800,000
2,500
8 kali
8 kali
50 liter
200,000
100,000
120,000
Subtotal
C. Tenaga kerja
1 Upah pencari rumput (5 orang)
2 Upah anak kandang (2 orang @ Rp. 850.000)
Subtotal
Total Biaya (Rp)
600 HOK
4 bulan
35,000
1,700,000
Jumlah (Rp)
126,500,000
4,980,000
10,000,000
141,480,000
320,000,000
12,000,000
500,000
1,600,000
800,000
6,000,000
340,900,000
21,000,000
6,800,000
27,800,000
510,180,000
Kapasitas
Luas kandang
No
A. Material Kandang
1 Pasir
3
2 Bata merah
1,400
3 Semen
15
4 Kayu balok 6x12 cm
95
5 Kayu balok 5x10 cm
110
6 Kayu kaso 4x6 cm
350
7 Kayu papan 1,5 cm x 10 cm x 100 cm
1,290
8 Bambu
85
9 Asbes 0,9 m x 3 m
48
10 Tutup asbes
20
11 Paku asbes
5
12 Paku 10
10
13 Paku 7
5
14 Paku 5/4
5
15 Kayu papan 5 cm x 20c m x 300 cm
70
16 Tali
50
Subtotal (Rp)
B. Tenga Kerja
1 Tukang (1 orang x 25 hari)
25
2 Kenek (5 orang x 25 hari)
75
Subtotal (Rp)
C. Peralatan Kandang
1 Tempat minum 25 cm
100
2 Sekop
2
3 Ember plastik diameter 15 cm
10
4 Tong bak air
2
5 Ciduk
5
Subtotal (Rp)
Total Biaya
m3
buah
zak
lembar
lembar
lembar
lembar
batang
lembar
lembar
kg
kg
kg
kg
lembar
meter
Jumlah (Rp)
200,000
850
64,000
30,000
16,000
8,000
5,000
8,000
45,000
25,000
20,000
15,000
15,000
15,000
30,000
15,000
600,000
1,190,000
960,000
2,850,000
1,760,000
2,800,000
6,450,000
680,000
2,160,000
500,000
100,000
150,000
75,000
75,000
2,100,000
750,000
23,200,000
HOK
HOK
75,000
50,000
1,875,000
3,750,000
5,625,000
buah
buah
buah
buah
buah
20,000
75,000
10,000
250,000
10,000
2,000,000
150,000
100,000
500,000
50,000
2,800,000
31,625,000
100.75
30
7.444168734
22.3325062
Uraian Biaya
satuan
batang
buah
kg
kg
buah
8 HOK
25 HOK
Base Camp
Harga/satuan
(Rp)
Jumlah (Rp)
8,000
27,000
14,000
14,000
1,000
240,000
1,620,000
28,000
42,000
1,200,000
3,130,000
75,000
50,000
600,000
1,250,000
1,850,000
4,980,000