ANALISA HASIL USAHA TANI NK PERKASA Vs Jagung Lain

NK 6172 " Perkasa"

No Uraian No
Unit Satuan Harga/Unit (Rp) Total ( Rp)
1 Benih 1
NK Perkasa 20 kg/Ha 98,000 Rp1,960,000.00
2 Pengolahan Lahan 1 Ha 1,000,000 Rp1,000,000.00 2
3 Pupuk 3
NPK (15-15-15) 400 kg/Ha 3,000 Rp1,200,000.00
Urea 400 Kg/Ha 2,200 Rp880,000.00
Sub Total Rp5,040,000.00
4 Pestisida 4
Cruiser (12,5 ml) 4 ml/Ha 32,000 Rp128,000.00
Herbisida Selective 2 L/Ha 320,000 Rp480,000.00
Paraquat 2 ml/Ha 100,000 Rp200,000.00
Emamektin 4 L/Ha 70,000 Rp280,000.00
Sub Total Rp1,088,000.00
5 Tenaga Kerja 5
Penanaman 12 HOK 120,000 Rp1,440,000.00
Pemupukan Ke-1 5 HOK 60,000 Rp300,000.00
Pemupukan Ke-2 5 HOK 60,000 Rp300,000.00
Penyemprotan 4 HOK 130,000 Rp520,000.00
Sub Total Rp2,560,000.00
6 Panen dan Pasca Panen 6
Tenaga Pemamanen 31 HK/Ha 120,000 Rp3,720,000.00
Upah Giling 8 Ton/Ha 120,000 Rp900,000.00
Langsir 200 Goni/Ha 5,000 Rp1,000,000.00
Rp5,620,000.00
Total Biaya Per Ha Rp14,308,000.00

Hasil Panen Kering Rata-Rata Per Ha 7,500 Ton 5,500 Rp41,250,000.00

= Hasil Panen - Biaya Produksi

Pendapatan Bersih Per Ha = Rp 41,250,000 - Rp 14,608,000
Pendapatan Bersih Per Ha
= Rp 26,642,000

Selisih Pendapatan
 Jagung Lain
Uraian
Unit Satuan Harga/Unit (Rp) Total ( Rp)
Benih
Benih Lain 20 kg/Ha 98,000 Rp1,960,000.00
Pengolahan Lahan 1 Ha 1,000,000 Rp1,000,000.00
Pupuk
NPK (15-15-15) 400 kg/Ha 3,000 Rp1,200,000.00
Urea 400 Kg/Ha 2,200 Rp880,000.00
Sub Total Rp5,040,000.00
Pestisida
Cruiser (12,5 ml) 4 ml/Ha 32,000 Rp128,000.00
Herbisida Selective 2 L/Ha 320,000 Rp480,000.00
Paraquat 2 ml/Ha 100,000 Rp200,000.00
Emamektin 4 L/Ha 70,000 Rp280,000.00
Sub Total Rp1,088,000.00
Tenaga Kerja
Penanaman 12 HOK 120,000 Rp1,440,000.00
Pemupukan Ke-1 5 HOK 60,000 Rp300,000.00
Pemupukan Ke-2 5 HOK 60,000 Rp300,000.00
Penyemprotan 4 HOK 130,000 Rp520,000.00
Sub Total Rp2,560,000.00
Panen dan Pasca Panen
Tenaga Pemamanen 25 HK/Ha 120,000 Rp3,000,000.00
Upah Giling 6 Ton/Ha 120,000 Rp720,000.00
Langsir 150 Goni/Ha 5,000 Rp750,000.00
Rp4,470,000.00
Total Biaya Per Ha Rp13,158,000.00

Hasil Panen Kering Rata-Rata Per Ha 6,000 Ton 5,500 Rp33,000,000.00

= Hasil Panen - Biaya Produksi

Pendapatan Bersih Per Ha = Rp 33,000,000 - Rp 13,638,000
 Pendapatan Bersih Per Ha
= Rp 19,362,000

an Rp7,280,000 /Ha