IN FLOW
Dengan asumsi harga penjualan Rp 1.000.000,- / M3/pohon (dalam 1 ha)
NO | KETERANGAN | SATUAN | VOLUME | HARGA SATUAN | JUMLAH |
1 | Penjualan kayu | M3 | 625 | 1.000.000,- | 625.000.000,- |
J U M L A H | 625.000.000,- | ||||
2 | Biaya tebang | % | 5 | 625.000.000, | 31.250.000,- |
Biaya angkut | % | 5 | 625.000.000, | 31.250.000,- | |
J U M L A H | 62.500.000,- | ||||
3 | Laba kotor (1-2) | 562.500.000,- | |||
4 | Kewajiban | ||||
a | Jakat Infaq | % | 10 | 562.500.000,- | 56.250.000,- |
b | APBD Mandiri | % | 10 | 562.500.000,- | 56.250.000,- |
J U M L A H | 112.500.000,- | ||||
5 | Laba Bersih (3-4) | 449.750.000,- | |||
6 | Pembagian laba | ||||
a | Investor | % | 40 | 449.750.000,- | 179.900.000,- |
b | Petani dan lahan | % | 40 | 449.750.000,- | 179.900.000,- |
c | Korlap | % | 10 | 449.750.000,- | 44.975.000,- |
d | Team management | % | 10 | 449.750.000,- | 44.975.000,- |
No comments:
Post a Comment