You are on page 1of 7

sengon 28,500 3,000 85,500,000 kelor 15,000

bambu 1,000 12,000 12,000,000


29,500 97,500,000

77
173
sengon 28,500 3,000 85,500,000 bambu 5,000
bambu 1,000 12,000 12,000,000 jati 5,000
29,500 97,500,000

sengon 28,500 3,000 85,500,000 bambu 7,000


bambu 1,000 12,000 12,000,000
29,500 97,500,000

sengon 28,500 3,000 85,500,000 sengon 50,000


bambu 1,000 12,000 12,000,000 jati -
29,500 97,500,000

sengon 28,500 3,000 85,500,000 sengon 50,000


bambu 1,000 12,000 12,000,000 jati -
29,500 97,500,000

bambu 1,000
sengon 44,000

jumlah bibit anggaran jumlah bibit


177,000 585,000,000 177,000
5,000 75,000,000 bojonegoro

75,000,000

10,000 50,000,000 lamongan


4,000 20,000,000
70,000,000

10,000 70,000,000 mojokerto

70,000,000

2,500 125,000,000 nganjuk


4,000 -
125,000,000

2,500 125,000,000 jombang


4,000 -
125,000,000

10,000 10,000,000 tuban


2,500 110,000,000
120,000,000

anggaran
585,000,000
sengon 28,500 3,000 85,500,000 kelor 25,000
bambu 1,000 12,000 12,000,000
29,500 97,500,000

sengon 28,500 3,000 85,500,000 bambu 10,000


bambu 1,000 12,000 12,000,000 jati 5,000
29,500 97,500,000

sengon 28,500 3,000 85,500,000 bambu 11,700


bambu 1,000 12,000 12,000,000
29,500 97,500,000

sengon 28,500 3,000 85,500,000 sengon 12,000


bambu 1,000 12,000 12,000,000 jati 10,000
29,500 97,500,000

sengon 28,500 3,000 85,500,000 sengon 10,000


bambu 1,000 12,000 12,000,000 jati 12,000
29,500 97,500,000

bambu 6,000
sengon 8,000

jumlah bibit anggaran jumlah bibit


177,000 585,000,000 109,700
kekurangan bibit
- 67,300
5,000 125,000,000 bojonegoro

125,000,000

10,000 100,000,000 lamongan


4,000 20,000,000
120,000,000

10,000 117,000,000 mojokerto

117,000,000

2,500 30,000,000 nganjuk


4,000 40,000,000
70,000,000

2,500 25,000,000 jombang


4,000 48,000,000
73,000,000

10,000 60,000,000 tuban


2,500 20,000,000
80,000,000

anggaran
585,000,000
sengon 28,500 3,000 85,500,000 kelor
bambu 1,000 12,000 12,000,000 pupuk kandang
29,500 97,500,000 upah

sengon 28,500 3,000 85,500,000 bambu


bambu 1,000 12,000 12,000,000 jati
29,500 97,500,000 pupuk kandang
upah

sengon 28,500 3,000 85,500,000 bambu


bambu 1,000 12,000 12,000,000 pupuk kandang
29,500 97,500,000 upah

sengon 28,500 3,000 85,500,000 sengon


bambu 1,000 12,000 12,000,000 jati
29,500 97,500,000 pupuk kandang
upah

sengon 28,500 3,000 85,500,000 sengon


bambu 1,000 12,000 12,000,000 jati
29,500 97,500,000 pupuk kandang
upah

bambu
sengon
pupuk kandang
upah

jumlah bibit anggaran


177,000 585,000,000
25,000 5,000 125,000,000 bojonegoro
37,500 600 22,500,000
500 35,000 17,500,000
165,000,000

10,000 10,000 100,000,000 lamongan


5,000 4,000 20,000,000
22,500 600 13,500,000
300 35,000 10,500,000
144,000,000

11,700 10,000 117,000,000 mojokerto


17,550 600 10,530,000
234 35,000 8,190,000
135,720,000

12,000 2,500 30,000,000 nganjuk


10,000 4,000 40,000,000
33,000 600 19,800,000
440 35,000 15,400,000
105,200,000

10,000 2,500 25,000,000 jombang


12,000 4,000 48,000,000
33,000 600 19,800,000
440 35,000 15,400,000
108,200,000

6,000 10,000 60,000,000 tuban


8,000 2,500 20,000,000
21,000 600 12,600,000
280 35,000 9,800,000
102,400,000

jumlah bibit anggaran


109,700 760,520,000
kekurangan bibit kelebihan anggaran
67,300 - 175,520,000

pupuk kandang (Kg) anggaran


164,550 98,730,000
upah (HOK) anggaran
2,194 76,790,000

You might also like