Escolar Documentos
Profissional Documentos
Cultura Documentos
Rp
Rp
Rp
Rp
Rp
1,000,000
150,000
5,000
1,000
8,000
25,000
14,000
PERAWATAN RUTIN
Klerat u/ Tikus
Upah Kerja Klerat
Transport Pupuk
Upah memupuk
Urea
Upah Semprot
Racun
Rp
Rp
25,000
25,000
Rp
Rp
300,000
200,000
Rp 6,000,000
Rp
900,000
Rp 3,900,000
Rp
780,000
Rp 6,240,000
Rp 17,820,000
Rp
Rp
Rp
4,875,000
2,730,000
7,605,000
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
250,000
125,000
200,000
200,000
720,000
1,800,000
1,200,000
4,495,000
Rp 35,960,000
Luas (Ha)
Jumlah bibit (Pk)
Urea (zak)
Jangka Rawat (Rotasi)
Harga Tanah
Biaya Tanam
Sisip (dicadangkan)
Perawatan 2 Tahun
6
780
195
8
8 (2 Tahun)
Rp 10,000,000
Rp
Rp
Rp
Rp
Rp
60,000,000
17,820,000
7,605,000
35,960,000
121,385,000
Rp
20,230,833
Silahkan di Adjust Huruf berwarna merah disesuaikan dengan harga yang berlaku
PEMBUKAAN
Imas Tumbang
Rp
1,000,000
Pancang
Rp
150,000
Angkut bibit
Rp
5,000
Puntir
Rp
1,000
Tanam
Rp
8,000
25,000
14,000
Rp
Rp
25,000
25,000
Rp
Rp
300,000
200,000
20,000,000
3,000,000
13,000,000
2,600,000
20,800,000
59,400,000
Rp
Rp
Rp
16,250,000
9,100,000
25,350,000
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
500,000
250,000
650,000
650,000
2,340,000
6,000,000
4,000,000
14,390,000
Luas (Ha)
Jumlah bibit (Pk)
Urea (zak)
Jangka Rawat (Rotasi)
Rp 115,120,000
20
2600
650
26
8 (2 Tahun)
Rp
25,000
Rp 10,000,000
Rp
Rp
Rp
Rp
Rp
Rp
65,000,000
200,000,000
59,400,000
25,350,000
115,120,000
464,870,000
Rp
23,243,500