ANALISA USAHA BUDI DAYA TANAMAN CABAI KERITING

LS LAHAN 1000M2
JUMLAH POPULASI 2000 POHON
HARI

1-2

URAIAN PEKERJAAN

SAT

VOL

H SAT

SEMAI

HOK

2

30,000

2500 BENIH ( 5 PCS)

PCS

5

125,000

KOMPOS ( 50 GRAM PER PLASTIK)

KG

PLASTIK SEMAI

PCS

INSEKTISIDA (CURACRON)
FUNGISIDA (DITHANE)

KETERANGAN

60,000
625,000 MASUKAN 50 GRAM KOMPOS PER PLASTIK SEMAI

125

300

37,500

2500

50

125,000

L

0.1

250,000

25,000

KG

0.1

90,000

9,000

4

30,000

120,000

PEMBUATAN GULUDAN & LUBANG TANAM
HOK
PUPUK DASAR

-

- UREA

KG

- NPK
- KOMPOS
FURADAN
21 - 22 TANAM BIBIT

JUMLAH

10

1,800

18,000

KG

20

3,500

70,000

KG

1000

300

300,000

KG

6

75,000

450,000

HOK

2

30,000

60,000

INSEKTISIDA (CURACRON)

L

0.25

250,000

62,500

FUNGISIDA (DITHANE)

KG

0.25

90,000

22,500

L

0.25

250,000

62,500

KG

0.25

90,000

22,500

27 - 28 INSEKTISIDA (CURACRON)
FUNGISIDA (DITHANE)
31 - 32 PUPUK SUSULAN I

2

30,000

60,000

- UREA

KG

10

1,800

18,000

- NPK

KG

40

3,500

140,000

TENAGA KERJA

HOK

2

30,000

60,000

HOK

2

30,000

60,000

35 - 36 SEMPROT

HOK

INSEKTISIDA (CURACRON)

L

0.25

250,000

62,500

FUNGISIDA (DITHANE)

KG

0.25

90,000

22,500

43 - 44 SEMPROT

2

30,000

60,000

INSEKTISIDA (CURACRON)

HOK
L

0.5

250,000

125,000

FUNGISIDA (DITHANE)

KG

0.5

90,000

45,000

5 GRAM UREA/LUBANG TANAM
15 GRAM/LUBANG TANAM
500 GRAM/LUBANG TANAM

JARAK TANAM 60 CM X 60 CM

5 GRAM UREA/LUBANG TANAM
20 GRAM NPK

000 67.000 250.000 60.000 45.5 90.500 FUNGISIDA (DITHANE) KG 0.75 250.000 187.84 SEMPROT HOK INSEKTISIDA (CURACRON) L 0.000 59 .101 PANEN I - SEMPROT HOK 2 30.000 90.92 SEMPROT HOK 2 30.75 250.000 .000 INSEKTISIDA (CURACRON) L FUNGISIDA (DITHANE) 93 .UREA KG 10 1.500 1.76 SEMPROT INSEKTISIDA (CURACRON) L 0.000 90.500 FUNGISIDA (DITHANE) KG 0.000 INSEKTISIDA (CURACRON) L 0.000 67.000 60.000 HOK 2 30.75 90.500 140.000 2 30.000 125.000 FUNGISIDA (DITHANE) KG 0.000 5 GRAM UREA .000 60.75 90.500 105 .000 INSEKTISIDA (CURACRON) HOK L 0.800 18.000 187.000 187.000 61 .5 250.000 67 .000 60.5 90.000 83 .UREA KG 10 1.000 2 30.000 60.000 187.000 FUNGISIDA (DITHANE) KG 1 90.75 250.75 250.000 HOK 2 30.51 .500 KG 1 90.60 SEMPROT 2 30.000 60.000 60.750.NPK KG 500 3.500 2 30.000 60.000 187.000 FUNGISIDA (DITHANE) KG 0.NPK KG 40 3.106 110 .000 INSEKTISIDA (CURACRON) L 1 250.000 60.000 125.000 INSEKTISIDA (CURACRON) L 0.94 PUPUK SUSULAN III 5 GRAM UREA/LUBANG TANAM 20 GRAM NPK .000 45.000 25 GRAM NPK 100.000 75 .000 67.75 90.68 SEMPROT HOK INSEKTISIDA (CURACRON) L 0.500 FUNGISIDA (DITHANE) KG 1 90.62 PUPUK SUSULAN II HOK .000 0.52 SEMPROT HOK 30.500 91 .000 PANEN III - 225 300 400 .000 60.111 2 PANEN II - SEMPROT HOK 2 30.5 250.500 FUNGISIDA (DITHANE) KG 0.75 250.000 90.800 18.

000.000 FUNGISIDA (DITHANE) KG 1 90.000 TOTAL 12.000 115 .301.000 250.500 BIAYA /POHON = Rp 6.500 ( ) TOTAL PENDAPATAN = Rp 25.349 TOTAL PANEN /POHON = HARGA TERIMA PASAR/KG CABAI = Rp 12.000 250.000 SEMPROT HOK 2 30.000 INSEKTISIDA (CURACRON) L 1 250.000 60.500 ( ) 1 (KG ) ( ) 2000 .000 90.000 ( ) MARGIN = Rp 12.698.000 FUNGISIDA (DITHANE) KG 1 90.000 300.000.000 350.SEMPROT HOK 2 30.000 90.000 BLN 4 1.000 4.000.000 PCS 2 150.048.500 ALAT ( ) SPRAYER DRUM UPAH TENAGA TETAP ( ) SET 1 350.000 60.000 INSEKTISIDA (CURACRON) L 1 250.116 PANEN IV 120 - PANEN V - SUB TOTAL 500 575 8.

Sign up to vote on this title
UsefulNot useful