Scribd Logo
Upload

Welcome to Scribd!

  • Pasca Panen

    Uploaded by

    Kabut Keabadian
    5 views5 pages
    pertanian

    Copyright

    © © All Rights Reserved

    Available Formats

    XLSX, PDF, TXT or read online from Scribd

    Did you find this document useful?

    Is this content inappropriate?

    Report this Document
    pertanian

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd
    Flag for inappropriate content
    5 views5 pages

    Pasca Panen

    Uploaded by

    Kabut Keabadian
    pertanian

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd
    Flag for inappropriate content
    of 5

    KALKULASI HASIL PANEN PADI PERIODE JANUARI-APRIL 2014

    NO URAIAN
    1 Pengolahan Lahan (DOMPENG)
    2 Harga bibit
    3 Biaya Tabela
    4 Racun Keong
    5 Racun Rumput (Herbisida)
    6 Racun Serangga (Insektisida)
    7 Score
    8 Pupuk PONSKA
    9 Pupuk ZA
    10 Pupuk UREA
    11 Biaya Penyemprotan
    12 Karung
    13 Biaya Panen/Gerandong
    14 Pengangkutan taxi
    15 Pengangkutan mobil
    16 Hasil Kotor
    17 Hasil Bersih

    1
    3
    1
    1
    1
    2
    1
    1
    2
    30

    60,000.00
    35,000.00
    100,000.00
    115,000.00
    135,000.00
    115,000.00
    90,000.00
    100,000.00
    50,000.00
    2,600.00

    JUMLAH
    5,000,000.00
    60,000.00
    105,000.00
    100,000.00
    115,000.00
    135,000.00
    230,000.00
    90,000.00
    100,000.00
    100,000.00
    78,000.00

    27
    27
    30
    27

    8,000.00
    8,000.00

    216,000.00
    216,000.00

    FREKUENSI
    1

    BIAYA
    5,000,000.00

    1,545,000.00

    KETERANGAN

    30

    10+1

    78

    2.6

    PEMBIBITAN TANAMAN
    NO
    1
    2
    3
    4
    5
    6
    7

    URAIAN/PEMBELIAN

    JUMLAH

    HRG SATUAN

    Bibit Cengkeh
    Bibit Cengkeh
    Bibit Manggis
    Bibit Manggis
    Bibit Manggis
    Bibit Durian
    Bibit Cengkeh

    50
    50
    3
    3
    3
    1
    95

    3,500.00
    5,000.00
    50,000.00
    35,000.00
    20,000.00
    20,000.00
    4,000.00

    Perangsang akar (Rootmos)


    Kantong Bibit (Polibag)
    * L=10 X P/T=15
    * L=12 X P/T=17
    * L=15 X P/T=20
    * L=17 X P/T=25
    Pupuk Organik

    25,000.00

    2
    2
    2
    2
    3

    7,000.00
    7,500.00
    8,000.00
    8,000.00
    20,000.00

    HRG TOTAL
    175,000.00
    250,000.00
    150,000.00
    105,000.00
    60,000.00
    20,000.00
    380,000.00
    1,140,000.00
    25,000.00
    14,000.00
    15,000.00
    16,000.00
    16,000.00
    60,000.00

    KET

    KUR - BRI
    ANGSURAN/BULAN
    KREDIT
    20,000,000.00
    JUMLAH PELUNASAN
    Bunga/Bln
    Bunga/Jangka waktu
    Jumlah Bunga
    kredit/12 (A)
    angsuran-rata2kredit (B)
    dikalikan 12 = Jlh Bunga
    jlh bunga/12 = B

    JANGKA WAKTU
    12
    1,871,700.00
    22,460,400.00
    0.01
    0.12
    2,460,400.00
    1,666,666.67
    205,033.33
    2,460,400.00
    205,033.33

    18
    1,314,100.00
    23,653,800.00
    0.01
    0.18
    3,653,800.00

    24
    1,037,300.00
    24,895,200.00
    0.01
    0.24
    4,895,200.00

    36
    763,600.00
    27,489,600.00
    0.01
    0.37
    7,489,600.00

    ANGSURAN/6 BULAN
    KREDIT
    20,000,000.00
    JUMLAH PELUNASAN

    JANGKA WAKTU
    12
    11,756,900.00
    23,513,800.00

    18
    8,254,200.00
    24,762,600.00

    24
    6,516,000.00
    26,064,000.00

    36
    4,796,300.00
    28,777,800.00

    (20,000,000 * 2%)*12 =4,800,000.00


    4,800,000.00 2%=4800000/(20000000 X 12)
    0.02 Bunga=Jlh Lunas-jlh kredit/(jlh kreditxjlh bulan)
    0.01

    You might also like