Jumlah (Rp)
1 5
500,000 2,500,000
500,000 2,500,000
6,600,000 33,000,000
7,600,000 38,000,000
25,000,000 125,000,000
10,000,000 50,000,000
500,000 2,500,000
405,000 2,025,000
360,000 1,800,000
525,000 2,625,000
252,000 1,260,000
2,400,000 12,000,000
1,350,000 6,750,000
40,792,000 203,960,000
48,392,000 241,960,000
Jumlah (Rp)
1 5
5,000,000 25,000,000
1,000,000 5,000,000
2,500,000 12,500,000
2,000,000 10,000,000
10,500,000 52,500,000
2,500,000 12,500,000
1,200,000 6,000,000
1,200,000 6,000,000
600,000 3,000,000
2,500,000 12,500,000
2,500,000 12,500,000
1,200,000 6,000,000
600,000 3,000,000
2,500,000 12,500,000
2,500,000 12,500,000
1,200,000 6,000,000
600,000 3,000,000
2,500,000 12,500,000
2,500,000 12,500,000
1,200,000 6,000,000
25,300,000 126,500,000
1,000,000 5,000,000
2,500,000 12,500,000
1,000,000 5,000,000
4,500,000 22,500,000
40,300,000 201,500,000
YA
Jumlah (Rp)
1 5
700,000 3,500,000
700,000 3,500,000
2,000,000 10,000,000
2,000,000 10,000,000
2,700,000 13,500,000
LUAS LAHAN
5
84,000
54,600
54,600
38,220
38,000,000
203,960,000
201,500,000
3,500,000
10,000,000
456,960,000
32,760
18,000
589,680,000
456,960,000
132,720,000
26,754
40,000
1,070,160,000
456,960,000
613,200,000
RENCANA DEFINITIF KEBUTUHAN KELOMPOK TANI
BUDIDAYA BAWANG PUTIH APBN 2019
Volume
No. Keterangan sat Harga (Rp)
1 Rante 1 Ha
A Peralatan
1 Sewa Tracktor Bajak ha 1 25 20,000
2 Sewa Tracktor Rotarry ha 1 25 20,000
3 Mulsa PHP @10 kg roll 1 25 300,000
Jumlah
B Sarana Produksi
1 Pupuk Organik (dari ternak ruminansia) kg 200 5,000 500
2 Pupuk Organik Cair liter 1 25 50,000
3 Urea kg 10 250 1,800
4 SP36 kg 8 180 2,000
5 KCl kg 3 60 7,000
6 ZA kg 6 150 1,400
7 Agens Hayati (Tricozia) kg 2 30 80,000
9 Agens Hayati (Insektisida Nabati) kg 2 30 45,000
Jumlah
TOTAL
Jumlah (Rp)
1 Rante 1 Ha
20,000 500,000
20,000 500,000
300,000 7,500,000
340,000 8,500,000
100,000 2,500,000
50,000 1,250,000
18,000 450,000
16,000 360,000
21,000 420,000
8,400 210,000
160,000 2,400,000
90,000 1,350,000
463,400 8,940,000
803,400 17,440,000
Jumlah (Rp)
1 Rante 1 Ha
200,000 5,000,000
50,000 1,000,000
100,000 2,500,000
100,000 2,000,000
450,000 10,500,000
100,000 2,500,000
50,000 1,200,000
50,000 1,200,000
50,000 600,000
100,000 2,500,000
100,000 2,500,000
50,000 1,200,000
50,000 600,000
100,000 2,500,000
100,000 2,500,000
50,000 1,200,000
50,000 600,000
100,000 2,500,000
100,000 2,500,000
50,000 1,200,000
1,100,000 25,300,000
50,000 1,200,000
50,000 1,200,000
50,000 1,200,000
150,000 3,600,000
1,700,000 39,400,000
YA
Jumlah (Rp)
1 Rante 1 Ha
350,000 700,000
350,000 700,000
500,000 1,000,000
500,000 1,000,000
850,000 1,700,000
LUAS LAHAN
1 Ha
16,800
10,920
10,920
7,644
Rp
8,500,000
8,940,000
39,400,000
700,000
1,000,000
58,540,000
7,644
18,000
137,592,000
58,540,000
79,052,000
3,822
40,000
152,880,000
58,540,000
94,340,000
RENCANA DEFINITIF KEBUTUHAN KELOMPOK TANI
BUDIDAYA BAWANG PUTIH APBN
Volume/Ha
No. Keterangan sat Harga (Rp)
1 5
A Peralatan
1 Sewa Tracktor Bajak ha 1 5 500,000
2 Sewa Tracktor Rotarry ha 1 5 500,000
3 Mulsa PHP @20 kg roll 12 60 550,000
Jumlah
B Sarana Produksi
1 Pupuk Organik (dari ternak ruminansia) kg 20,000 100,000 500
2 Pupuk Organik Cair liter 10 50 50,000
3 Urea kg 225 1,125 1,800
4 SP36 kg 180 900 2,000
5 KCl kg 75 375 7,000
6 ZA kg 180 900 1,400
7 Agens Hayati (Tricozia) kg 30 150 80,000
9 Agens Hayati (Insektisida Nabati) kg 30 150 45,000
Jumlah
TOTAL
Jumlah (Rp)
1 5
500,000 2,500,000
500,000 2,500,000
6,600,000 33,000,000
7,600,000 38,000,000
10,000,000 50,000,000
500,000 2,500,000
405,000 2,025,000
360,000 1,800,000
525,000 2,625,000
252,000 1,260,000
2,400,000 12,000,000
1,350,000 6,750,000
15,792,000 78,960,000
23,392,000 116,960,000
Jumlah (Rp)
1 5
5,000,000 25,000,000
1,000,000 5,000,000
2,500,000 12,500,000
2,000,000 10,000,000
10,500,000 52,500,000
2,500,000 12,500,000
1,200,000 6,000,000
1,200,000 6,000,000
600,000 3,000,000
2,500,000 12,500,000
2,500,000 12,500,000
1,200,000 6,000,000
600,000 3,000,000
2,500,000 12,500,000
2,500,000 12,500,000
1,200,000 6,000,000
600,000 3,000,000
2,500,000 12,500,000
2,500,000 12,500,000
1,200,000 6,000,000
25,300,000 126,500,000
1,000,000 5,000,000
2,500,000 12,500,000
1,000,000 5,000,000
4,500,000 22,500,000
40,300,000 201,500,000
YA
Jumlah (Rp)
1 5
700,000 3,500,000
700,000 3,500,000
2,000,000 10,000,000
2,000,000 10,000,000
2,700,000 13,500,000
LUAS LAHAN
5
84,000
54,600
54,600
38,220
38,000,000
78,960,000
201,500,000
3,500,000
10,000,000
331,960,000
32,760
18,000
589,680,000
331,960,000
257,720,000
26,754
40,000
1,070,160,000
331,960,000
738,200,000