Jumlah total Total biaya per Total biaya per

No Keterangan Harga Unit biaya per musim musim per musim per
per Ha 150Ha 500Ha
1 Benih, ± 20 Kg 67,000 20 1,340,000 201,000,000 402,000,000 670,000,000
2 Pupuk NPK Pelangi 16:16:16 8,500 300 2,550,000 382,500,000 765,000,000 1,275,000,000
3 Urea Granul 12,500 20 250,000 37,500,000 75,000,000 125,000,000
4 Ecofert 6,500 200 1,300,000 195,000,000 390,000,000 650,000,000
5 Insektisida 8 btl 125,000 8 1,000,000 150,000,000 300,000,000 500,000,000
6 Herbisida 8 botol 150,000 3 450,000 67,500,000 135,000,000 225,000,000
7 Biaya tanam corn planter 1,500,000 1 1,500,000 225,000,000 450,000,000 750,000,000
8 Biaya penyemprotan 3 org 70,000 3 210,000 31,500,000 63,000,000 105,000,000
9 Biaya Pemupukan 6 org 70,000 6 420,000 63,000,000 126,000,000 210,000,000
10 Biaya olah lahan (mekanis) 2,466,667 1 2,466,667 370,000,000 740,000,000 1,233,333,333
11 Biaya Panen (mekanis) 1,500,000 1 1,500,000 225,000,000 450,000,000 750,000,000
12 Biaya lain-lain 400,000 1 400,000 60,000,000 120,000,000 200,000,000
13 Sewa Lahan 3,000,000 1 3,000,000 450,000,000 900,000,000 1,500,000,000
Jumlah total keseluruhan 16,386,667 2,458,000,000 4,916,000,000 8,193,333,333

NB ; Kebutuhan lain sarana penunjang pertanian.

No kebutuhan Unit Harga Jumlah
1 Sprayer 10 550,000 5,500,000
2 Timba 15 25,000 375,000
Jumlah 5,875,000

Rangkuman Pekerjaan Untuk KML

Harga menurut eracakra/ha (setiap
No Jenis Pekerjaan Quote
perlakuan)
Pengolahan lahan
1 * Displough 2,466,667 2,850,000
*Rotavator
2 Tanam 1,500,000 1,500,000
3 Biaya pemupukan 420,000 650,000
4 Biaya penyemprotan 210,000 450,000
5 Biaya panen 1,500,000 1,750,000
 Jumlah total Total biaya per Total biaya per
No Keterangan Harga Unit biaya per musim musim per musim per
per Ha 150Ha 500Ha
1 Benih, ± 20 Kg 67,000 20 1,340,000 201,000,000 402,000,000 670,000,000
2 Pupuk NPK Pelangi 16:16:16 8,500 300 2,550,000 382,500,000 765,000,000 1,275,000,000
3 Urea Granul 12,500 20 250,000 37,500,000 75,000,000 125,000,000
4 Ecofert 6,500 200 1,300,000 195,000,000 390,000,000 650,000,000
5 Insektisida 8 btl 125,000 8 1,000,000 150,000,000 300,000,000 500,000,000
6 Herbisida 8 botol 150,000 3 450,000 67,500,000 135,000,000 225,000,000
7 Biaya tanam corn planter 1,500,000 1 1,500,000 225,000,000 450,000,000 750,000,000
8 Biaya penyemprotan 450,000 2 900,000 135,000,000 270,000,000 450,000,000
9 Biaya Pemupukan 650,000 3 1,950,000 292,500,000 585,000,000 975,000,000
10 Biaya olah lahan (mekanis) 2,850,000 1 2,850,000 427,500,000 855,000,000 1,425,000,000
11 Biaya Panen (mekanis) 1,750,000 1 1,750,000 262,500,000 525,000,000 875,000,000
12 Biaya lain-lain 400,000 1 400,000 60,000,000 120,000,000 200,000,000
13 Sewa Lahan 1,000,000 1 1,000,000 150,000,000 300,000,000 500,000,000
Jumlah total keseluruhan 17,240,000 2,586,000,000 5,172,000,000 8,620,000,000

butuhan lain sarana penunjang pertanian.

No kebutuhan Unit Harga Jumlah
1 Sprayer 10 550,000 5,500,000
2 Timba 15 25,000 375,000
Jumlah 5,875,000

Rangkuman Pekerjaan Untuk KML

Harga menurut eracakra/ha (setiap
No Jenis Pekerjaan Quote
perlakuan)
Pengolahan lahan
1 * Displough 2,466,667 2,850,000
*Rotavator
2 Tanam 1,500,000 1,500,000
3 Biaya pemupukan 420,000 650,000
4 Biaya penyemprotan 210,000 450,000
5 Biaya panen 1,500,000 1,750,000