Proceedings of the International Conference on Improving Tropical Animal Production for Food Security (ITAPS 2021)

<Previous Article In Volume
Next Article In Volume>

Financial Feasibility of an Integrated Business Pattern for Laying Hens and Hybrid Corn on a Small Scale Business South Konawe Regency

Authors
Musram Abadi1, *, La Ode Nafiu1, La Ode Arsad Sani1, Hairil Hadini1, La Ode Muh. Munadi1, La Ode Kasno Arief2
1Faculty of Animal Husbandry, Halu Oleo University, Kendari, Southeast Sulawesi, Indonesia
2Faculty of Agriculture, Halu Oleo University, Kendari, Southeast Sulawesi, Indonesia
*Corresponding author. Email: musram.abadi79@uho.ac.id
Corresponding Author
Musram Abadi
Available Online 29 March 2022.
DOI
10.2991/absr.k.220309.081How to use a DOI?
Keywords
integrated business pattern; for laying hens and hybrid corn; small scale business
Abstract

This study aims to analyze the financial feasibility of an integrated business pattern for laying hens and hybrid corn on a smallscale business in South Konawe Regency. The research variables are (a) investment costs; (b) fixed costs; (c) variable costs; (d) acceptance; and (e) income. The research data were analyzed by analysis of income (Pd), NPV, IRR, NBCR, PBP and BEP. The results showed that the monoculture business pattern in hybrid corn farming obtained the NPV value at the discount factor of 12% of Rp.49,952,913, the IRR of 28%, the Net B/C Ratio of 1.93 (>1), PBP for 5 years 8 month, and the production BEP is 3,193 kg and the price BEP is Rp2,448.33 and the laying hens business is obtained the NPV value at the discount factor of 12% is Rp101,629,457, the IRR is 28%, the Net B/C Ratio is 1.73 (>1), the of PBP for 4 years and 4 months and the production BEP of 9,528 racks and the price of BEP for Rp40,024. While the integrated pattern of laying hens breeders and hybrid corn farming obtained the NPV value at a discount factor of 12% of IDR 434,219,468, IRR of 55%, Net B/C Ratio of 3.51 (> 1) and PBP for 3 years 11 months, based on the investment criteria in the integrated business pattern of laying hens and hybrid corn shows a higher value when compared to the monoculture system with the assumption of a business age of 10 years.

Copyright
© 2022 The Authors. Published by Atlantis Press International B.V.
Open Access
This is an open access article under the CC BY-NC license.

Download article (PDF)

<Previous Article In Volume
Next Article In Volume>
Volume Title
Proceedings of the International Conference on Improving Tropical Animal Production for Food Security (ITAPS 2021)
Series
Advances in Biological Sciences Research
Publication Date
29 March 2022
ISBN
10.2991/absr.k.220309.081
ISSN
2468-5747
DOI
10.2991/absr.k.220309.081How to use a DOI?
Copyright
© 2022 The Authors. Published by Atlantis Press International B.V.
Open Access
This is an open access article under the CC BY-NC license.

Cite this article

risenwbib
TY  - CONF
AU  - Musram Abadi
AU  - La Ode Nafiu
AU  - La Ode Arsad Sani
AU  - Hairil Hadini
AU  - La Ode Muh. Munadi
AU  - La Ode Kasno Arief
PY  - 2022
DA  - 2022/03/29
TI  - Financial Feasibility of an Integrated Business Pattern for Laying Hens and Hybrid Corn on a Small Scale Business South Konawe Regency
BT  - Proceedings of the International Conference on Improving Tropical Animal Production for Food Security (ITAPS 2021)
PB  - Atlantis Press
SP  - 416
EP  - 423
SN  - 2468-5747
UR  - https://doi.org/10.2991/absr.k.220309.081
DO  - 10.2991/absr.k.220309.081
ID  - Abadi2022
ER  -