Biaya investasiSewa tanah Rp 7,000,000.00 Peralatan kandang Rp 900,000.00 Pembelian induk Rp 120,000,000.00 Bangunan kandang Rp 10,000,000.00

Rp 137,900,000.00 Penyusutan kandang Rp 38,305,555.56

Biaya oprasionalTenaga kerja Rp 33,600,000.00 Pakan hijauan Rp 81,000,000.00 pakan komplit feed laktasi Rp 98,000,000.00 pakan komplit feed luar laktasi Rp 36,450,000.00 biaya IB Rp 1,000,000.00 Hijauan pedet Rp 2,430,000.00 Konsentrat pedet Rp 14,400,000.00 Listrik dan air Rp 3,000,000.00 Obat obatan Rp 800,000.00

Rp 270,680,000.00 PendapatanProduksi susu Rp 240,000,000.00 Rp 480,000,000.00 kotoran induk Rp 20,000,000.00 Rp 40,000,000.00 kotoran pedet Rp 5,400,000.00 Rp 10,800,000.00 induk afkir Rp 80,000,000.00 Rp 160,000,000.00 pedet jantan Rp 16,000,000.00 Rp 32,000,000.00 pedet betina Rp 30,000,000.00 Rp 60,000,000.00

Rp 391,400,000.00

TC Rp 270,680,000.00 + Rp 38,305,555.56

TR Rp 391,400,000.00 - Rp 308,985,555.56

R/C Rp 391,400,000.00 = 1.4459878824 Rp 270,680,000.00

B/C Rp 137,900,000.00 x 20 = 33.4650074825 Rp 82,414,444.44

Rp 308,985,555.56

Rp 82,414,444.44

Sheet1