Perhitungan kebun

Data kailan
10000 kg pupuk
standardnya 3 kg
Gaji pokok

1
2
3
4
5
6
7

untuk 1 hektar dulu

jadi per meter persegi 1kg

1000000

per 40m2
Per 2 bulan
Hasil produksi
per hari
per bulan masa panen per 61 hari Bibit
Selada romaine
80
2480
61
4880
500,000.00
Selada iceberg
80
2480
61
4880
500,000.00
Butterhead
80
2480
61
4880
500,000.00
Kepala renyah
112
3472
61
6832
500,000.00
Baby kailan
80
2480
40
4880
300,000.00
Kailan
80
2480
70
4880
300,000.00
Dou miao full-14 hari
120
3720 14-21
7320
250,971,428.57
Kapri 1/3 utk bibit 57.1428571 1771.429
80 3485.7143
Selada keriting
68
2108
60
4148
381,250.00
Total per hari
352.8
253,952,678.57
Total
21520.8

REALISASI
Yg kudu dipilih

Pupuk
Kompos/pupuk kandang
Furadan
Pupuk Mikoriza

Lobang bedeng m2
Ukuran yg hrs dipatok
1,2 meter lebar bedeng

2mg setelah tanam :

1 Selada romaine

Beli sama farmorganic.com

Mr Fothergill's

atur 15 cm
8x5
40

2 Pak choy white

Harga Bibit
Berat Pak

Naibai Known You Seed

Pai Tsai

atur 10 cm
12x8
96

3 Butterhead
Harga Bibit
Berat Pak

Belum dapet bibitnya

atur 20 cm
6x4
24

4 Selada air atau lainx Kepala Renyah / Head Lettuce General

Selada iceberg
900 grm per batang
Harga Bibit
Berat Pak

8x5
atur 15 cm

5 Baby kailan
Kailan
Harga Bibit
Berat Pak

16x12
atur 7-8cm

New Veg-Gin Known You Seed

Berat 300 gram
Daun Hijau Tua, Cabang kuat
Permukaan keriting, tahan suku panas
Kailan : tinggi tanaman 42 cm
Semai hingga panen 45-60 hari
Cocok utk suhu 18-32 derajat celcius

40

192

6 Dou miao full-14 hari Kapri lokal

Kapri 1/3 utk bibit Lagi cari bibit luar
Harga Bibit
Berat Pak

sebar padat
atur 5 cm
24x18

7 Selada keriting
Harga Bibit
Berat Pak

Known You Seed New Grand Rapids

Hasil 300-500 gr per batang
Daun keriting Kuning Kehijauan
Semai hg panen 35 hari

8x5
atur 15cm

8 Caimiau (ceriwis)
Harga Bibit
Berat Pak

TAKII SEED Kubis Hibrida K-K Cross

Panen setelah tanam 60 hari, produksi 1,5-2 kg
Cocok untuk dataran rendah, tahan panas
Tanam di sundawenang

24x18
atur 5 cm

432

40

432

meter persegi 1kg

Per 2 bulan
Pupuk

Per 2 bulan
Per 2 bulan
Per 2 bulan
Per 2 bulan
Pekerja
Hrg jual
By lain2
By pengiriman
16,100,000.00
73,200,000.00
3,050,000.00
3,660,000.00
16,100,000.00
53,680,000.00
3,050,000.00
3,660,000.00
16,100,000.00
97,600,000.00
3,050,000.00
3,660,000.00
16,100,000.00
68,320,000.00
3,050,000.00
3,660,000.00
16,100,000.00
48,800,000.00
3,050,000.00
3,660,000.00
20,000,000.00
68,320,000.00
3,050,000.00
3,660,000.00
16,100,000.00
732,000,000.00
3,050,000.00
3,660,000.00
174,285,714.29
3,050,000.00
3,660,000.00
16,100,000.00
33,184,000.00
3,050,000.00
3,660,000.00
20,000,000.00 112,700,000.00
1,349,389,714.29
27,450,000.00
32,940,000.00
komisi per bulan
21000000
fufuk dr >>>>>>
per orang/bln
10500000
Pemilik tanah dpt
5250000

kg/m2
yg hrs dipatok
r lebar bedeng

25m2/hari
1,2m lebar

Harga dr perush
Minimal
Ambil bersih

Lama tanam 90 hari Harga Jual Maks

Total m2

12

300

1,800,000.00
6,000.00

2,743.20

15,000.00

9.6

240

1,200,000.00
5,000.00

2,743.20

12,000.00

9.6

240

1,920,000.00
8,000.00

2,743.20

20,000.00

22.5

562.5

3,375,000.00
6,000.00

2,743.20

11,000.00

19.2

480

2,400,000.00
5,000.00

2,743.20

11,000.00
15,000.00

12.96

324

32,400,000.00
100,000.00

2,743.20

160,000.00

12

300

1,500,000.00
5,000.00

2,743.20

11,000.00

17.28

432

2,592,000.00
6,000.00

2,743.20

47,328,000.00

21,945.60

Deviden owner
Per 2 bulan
Per 2 bulan
Per 2 bulan
Per 2 bulan
Komisi
Rugi Laba
10% Ker Allah 5:4:3 = 12 = 30%
5 Kam
4,880,000.00
45,010,000.00
10,802,400.00 13,503,000.00
4,880,000.00
25,490,000.00
6,117,600.00
7,647,000.00
4,880,000.00
69,410,000.00
16,658,400.00 20,823,000.00
6,832,000.00
38,178,000.00
9,162,720.00 11,453,400.00
4,880,000.00
20,810,000.00
4,994,400.00
6,243,000.00
4,880,000.00
36,430,000.00
8,743,200.00 10,929,000.00
7,320,000.00 450,898,571.43
108,215,657.14 ############
3,485,714.29 164,090,000.00
39,381,600.00 49,227,000.00
4,148,000.00
5,844,750.00
1,402,740.00
1,753,425.00
46,185,714.29 856,161,321.43 85,616,132.14
256,848,396.43 25,684,839.64
23,092,857.14
Per bulan
12,842,419.82
7,697,619.05

Total Jual 28 hari

50,400,000.00

33,600,000.00

Biaya Bibit
Tidak termasuk

By Penyusutan
Lahan
Termasuk

By Tng Kerja
Tidak termasuk

By Pupuk
Tidak termasuk

53,760,000.00

94,500,000.00

67,200,000.00

907,200,000.00

42,000,000.00

72,576,000.00

1,321,236,000.00

4 Gw
3 Fufuk
3,600,800.00
2,700,600.00
2,039,200.00
1,529,400.00
5,552,800.00
4,164,600.00
3,054,240.00
2,290,680.00
1,664,800.00
1,248,600.00
2,914,400.00
2,185,800.00
36,071,885.71 27,053,914.29
13,127,200.00
9,845,400.00
467,580.00
350,685.00
77,054,518.93
7,705,451.89
38,527,259.46
3,852,725.95

By Hayati
By Listrik dll
By PenyusutanBy Man AtasBy
By
Tidak termasuk Tidak termasuk Peralatan
Termasuk Marketing Komisi
Termasuk
Tdk Tmsk

By Pemasaran
Tdk Tmsk

Prive
Man.Atas
Tdk Tmsk

By Tng Krj Penyusutn By Lain2

Kantor
Sewa
Tmsk
Tdk Tmsk Tdk Tmsk