| No |
Uraian |
Biaya Rp 1.000/Ha |
| 45 ton |
| 1. |
Sewa Lahan |
|
|
|
4.000 |
| 2 |
. Persiapan lahan/Land
Clearing |
|
|
2.000 |
| 3 |
. Persiapan Bibit |
|
|
|
1.500 |
| 4 |
. Tranportasi kirim
bibit |
|
|
|
350 |
| 5 |
. Penanaman bibit |
|
|
|
200 |
| |
|
|
Sub Total 1 |
8.050 |
| |
|
|
+ |
10% |
8.855 |
| 6 |
. Tranportasi kirim pupuk
3X |
|
|
1.050 |
| 7 |
. Penyiangan 1 |
|
|
|
240 |
| 8 |
. Pemupukan pertama |
|
|
|
120 |
| 9 |
. Penyiangan 2 |
|
|
|
240 |
| 10 |
. Pemupukan kedua |
|
|
|
120 |
| 11 |
. Penyiangan 3 |
|
|
|
240 |
| 12 |
. Pemupukan ketiga |
|
|
|
120 |
| 13 |
. Beli pupuk Urea |
100 |
Kg |
2.000 |
200 |
| 14 |
. Beli
pupuk ZA |
250 |
Kg |
2.000 |
500 |
| 15 |
. Beli pupuk Ponska |
100 |
Kg |
2.500 |
250 |
| 16 |
. Biaya Panen |
75 |
Rph/Kg |
|
3.375 |
| |
|
|
Sub Total 2 |
6.455 |
| |
|
|
+ |
10% |
7.101 |
|
|
|
|
|
|
| 17 |
. Grand Total Biaya |
|
|
|
15.956 |
| |
|
|
|
|
|
| 18 |
. Harga Jual Panen/kg |
Rp |
1200 |
|
54.000 |
| 19 |
. Keuntungan Bersih |
|
|
|
38.045 |
|
|
|
|
|
|
Tidak ada komentar:
Posting Komentar