ESTIMASI BIAYA TANAM BALSA DAN SENGON (per Ha)

A. Biaya tanam

Tahun (Rupiah)
No Uraian Total
I II III IV V VI VII

1 Bibit 550,000 550,000

2 Pupuk -
* Urea 188,000 187,000 375,000
* Kandang 165,000 165,000
3 Pestisida - -
4 Distribusi bibit 200,000 200,000
5 Tenaga kerja 410,000 410,000 - 820,000
6 Ajir 165,000 165,000
7 Kelompok -
Total biaya 1,678,000 597,000 - - - - - 2,275,000

Note:
Jarak tanaman Balsa minimum :3mx3m
Jumlah Balsa minimum/Ha : 1100 Phn

B. Hasil Panen
BALSA Harga Log 500,000
Harga Rencek 150,000

Balsa
Umur
No. Pohon Volume/pcs Jml. Tanaman Volume Volume Hasil Jual Panen
(m3) (pohon) Log (m3) Rencek (m3) (Rp)
1 1 0.00000 1100 0
2 2 0.1413 1100 0
3 3 0.2826 400 113.04 33.91 56,520,000
4 4
5 5
6 6
7 7
8 8
9 9
10 10
Total Panen 113.04 56,520,000

Biaya Tebang Biaya/m3 Volume(m3) Biaya (Rp)

200,000 113.04 22,608,000

Net Profit Balsa 31,637,000