ANALISA HASIL USAHA TANI NK PERKASA Vs Jagung Lain

NK 6172 " Perkasa"

No Uraian
Unit Satuan Harga/Unit (Rp)
1 Benih
NK Perkasa 20 kg/Ha 98,000
2 Pengolahan Lahan 1 Ha 1,000,000
3 Pupuk
NPK (15-15-15) 400 kg/Ha 3,000
Urea 400 Kg/Ha 2,200
Sub Total
4 Pestisida
Cruiser (12,5 ml) 4 ml/Ha 32,000
Herbisida Selective 2 L/Ha 320,000
Paraquat 2 ml/Ha 100,000
Emamektin 4 L/Ha 70,000
Sub Total
5 Tenaga Kerja
Penanaman 12 HOK 120,000
Pemupukan Ke-1 5 HOK 60,000
Pemupukan Ke-2 5 HOK 60,000
Penyemprotan 4 HOK 130,000
Sub Total
6 Panen dan Pasca Panen
Tenaga Pemamanen 31 HK/Ha 120,000
Upah Giling 8 Ton/Ha 120,000
Langsir 200 Goni/Ha 5,000

Total Biaya Per Ha

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

= Hasil Panen - Biaya Produksi

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

Selisih Pendapatan
USAHA TANI NK PERKASA Vs Jagung Lain

72 " Perkasa" Jagung Lain

No Uraian
Total ( Rp) Unit Satuan Harga/Unit (Rp)
1 Benih
Rp1,960,000.00 Benih Lain 20 kg/Ha 98,000
Rp1,000,000.00 2 Pengolahan Lahan 1 Ha 1,000,000
3 Pupuk
Rp1,200,000.00 NPK (15-15-15) 400 kg/Ha 3,000
Rp880,000.00 Urea 400 Kg/Ha 2,200
Rp5,040,000.00 Sub Total
4 Pestisida
Rp128,000.00 Cruiser (12,5 ml) 4 ml/Ha 32,000
Rp480,000.00 Herbisida Selective 2 L/Ha 320,000
Rp200,000.00 Paraquat 2 ml/Ha 100,000
Rp280,000.00 Emamektin 4 L/Ha 70,000
Rp1,088,000.00 Sub Total
5 Tenaga Kerja
Rp1,440,000.00 Penanaman 12 HOK 120,000
Rp300,000.00 Pemupukan Ke-1 5 HOK 60,000
Rp300,000.00 Pemupukan Ke-2 5 HOK 60,000
Rp520,000.00 Penyemprotan 4 HOK 130,000
Rp2,560,000.00 Sub Total
6 Panen dan Pasca Panen
Rp3,720,000.00 Tenaga Pemamanen 25 HK/Ha 120,000
Rp900,000.00 Upah Giling 6 Ton/Ha 120,000
Rp1,000,000.00 Langsir 150 Goni/Ha 5,000
Rp5,620,000.00
Rp14,308,000.00 Total Biaya Per Ha

Rp41,250,000.00 Hasil Panen Kering Rata-Rata Per Ha 6,000 Ton 5,500

aya Produksi = Hasil Panen - Biaya Pro

Rp 14,608,000 Pendapatan Bersih Per Ha = Rp 33,000,000 - Rp 13,63
= Rp 19,36

elisih Pendapatan Rp7,280,000 /H

-
ung Lain
Total ( Rp)

Rp1,960,000.00
Rp1,000,000.00

Rp1,200,000.00
Rp880,000.00
Rp5,040,000.00

Rp128,000.00
Rp480,000.00
Rp200,000.00
Rp280,000.00
Rp1,088,000.00

Rp1,440,000.00
Rp300,000.00
Rp300,000.00
Rp520,000.00
Rp2,560,000.00

Rp3,000,000.00
Rp720,000.00
Rp750,000.00
Rp4,470,000.00
Rp13,158,000.00

Rp33,000,000.00

Hasil Panen - Biaya Produksi

Rp 33,000,000 - Rp 13,638,000
Rp 19,362,000

p7,280,000 /Ha