ANALISA USAHA BUDI DAYA TANAMAN CABAI KERITING

LS LAHAN 1000M2

JUMLAH POPULASI 2000 POHON

HARI URAIAN PEKERJAAN SAT VOL H SAT JUMLAH KETERANGAN

1 - 2 SEMAI HOK 2 30,000 60,000

2500 BENIH ( 5 PCS) PCS 5 125,000 625,000 MASUKAN 50 GRAM KOMPOS PER PLASTIK SEMAI

KOMPOS ( 50 GRAM PER PLASTIK) KG 125 300 37,500

PLASTIK SEMAI PCS 2500 50 125,000

INSEKTISIDA (CURACRON) L 0.1 250,000 25,000

FUNGISIDA (DITHANE) KG 0.1 90,000 9,000

PEMBUATAN GULUDAN & LUBANG TANAM HOK 4 30,000 120,000

PUPUK DASAR -

- UREA KG 10 1,800 18,000 5 GRAM UREA/LUBANG TANAM

- NPK KG 20 3,500 70,000 15 GRAM/LUBANG TANAM

- KOMPOS KG 1000 300 300,000 500 GRAM/LUBANG TANAM

FURADAN KG 6 75,000 450,000

21 - 22 TANAM BIBIT HOK 2 30,000 60,000 JARAK TANAM 60 CM X 60 CM

INSEKTISIDA (CURACRON) L 0.25 250,000 62,500

FUNGISIDA (DITHANE) KG 0.25 90,000 22,500

27 - 28 INSEKTISIDA (CURACRON) L 0.25 250,000 62,500

FUNGISIDA (DITHANE) KG 0.25 90,000 22,500

31 - 32 PUPUK SUSULAN I HOK 2 30,000 60,000

- UREA KG 10 1,800 18,000 5 GRAM UREA/LUBANG TANAM

- NPK KG 40 3,500 140,000 20 GRAM NPK

TENAGA KERJA HOK 2 30,000 60,000

35 - 36 SEMPROT HOK 2 30,000 60,000

INSEKTISIDA (CURACRON) L 0.25 250,000 62,500

FUNGISIDA (DITHANE) KG 0.25 90,000 22,500

43 - 44 SEMPROT HOK 2 30,000 60,000

INSEKTISIDA (CURACRON) L 0.5 250,000 125,000

FUNGISIDA (DITHANE) KG 0.5 90,000 45,000

51 - 52 SEMPROT HOK 2 30,000 60,000

INSEKTISIDA (CURACRON) L 0.5 250,000 125,000

FUNGISIDA (DITHANE) KG 0.5 90,000 45,000

59 - 60 SEMPROT HOK 2 30,000 60,000

INSEKTISIDA (CURACRON) L 0.5 250,000 125,000

FUNGISIDA (DITHANE) KG 0.5 90,000 45,000

61 - 62 PUPUK SUSULAN II HOK 2 30,000 60,000

- UREA KG 10 1,800 18,000 5 GRAM UREA/LUBANG TANAM

- NPK KG 40 3,500 140,000 20 GRAM NPK

67 - 68 SEMPROT HOK 2 30,000 60,000

INSEKTISIDA (CURACRON) L 0.75 250,000 187,500

FUNGISIDA (DITHANE) KG 1 90,000 90,000

75 - 76 SEMPROT HOK 2 30,000 60,000

INSEKTISIDA (CURACRON) L 0.75 250,000 187,500

FUNGISIDA (DITHANE) KG 0.75 90,000 67,500

83 - 84 SEMPROT HOK 2 30,000 60,000

INSEKTISIDA (CURACRON) L 0.75 250,000 187,500

FUNGISIDA (DITHANE) KG 0.75 90,000 67,500

91 - 92 SEMPROT HOK 2 30,000 60,000

INSEKTISIDA (CURACRON) L 0.75 250,000 187,500

FUNGISIDA (DITHANE) KG 1 90,000 90,000

93 - 94 PUPUK SUSULAN III HOK 2 30,000 60,000

- UREA KG 10 1,800 18,000 5 GRAM UREA

- NPK KG 500 3,500 1,750,000 25 GRAM NPK

100- 101 PANEN I - 225

SEMPROT HOK 2 30,000 60,000

INSEKTISIDA (CURACRON) L 0.75 250,000 187,500

FUNGISIDA (DITHANE) KG 0.75 90,000 67,500

105 - 106 PANEN II - 300

SEMPROT HOK 2 30,000 60,000

INSEKTISIDA (CURACRON) L 1 250,000 250,000

FUNGISIDA (DITHANE) KG 1 90,000 90,000

110 - 111 PANEN III - 400

SEMPROT HOK 2 30,000 60,000

INSEKTISIDA (CURACRON) L 1 250,000 250,000

FUNGISIDA (DITHANE) KG 1 90,000 90,000

115 - 116 PANEN IV - 500

SEMPROT HOK 2 30,000 60,000

INSEKTISIDA (CURACRON) L 1 250,000 250,000

FUNGISIDA (DITHANE) KG 1 90,000 90,000

120 PANEN V - 575

SUB TOTAL 8,048,500

ALAT

SPRAYER SET 1 350,000 350,000

DRUM PCS 2 150,000 300,000

UPAH TENAGA TETAP BLN 4 1,000,000 4,000,000

TOTAL 12,698,500 2000

BIAYA /POHON = Rp 6,349

TOTAL PANEN /POHON = 1 KG

HARGA TERIMA PASAR/KG CABAI = Rp 12,500

TOTAL PENDAPATAN = Rp 25,000,000

MARGIN = Rp 12,301,500