Analisa Jahe

KEBUN JAHE
Analisa Ekonomi Tanam Jahe merah Organik pada Polybag

Analisa ini secara praktis berdasarkan rencana penanaman pada 100 polybag, selama 10 – 12 bulan.
awal dan biaya pemeliharaan dibandingkan dengan target pemasukan uang berdasarkan hasil penjualan tanaman jahe.
Yang diperhitungkan adalah total biaya yang dikeluarkan meliputi modal
1.Biaya Rp. 6.000.000,- (mulai 2015) yang di keluarkan meliputi :
Polybag 100 biji
• Bokashi mulai dari tanam sampai panen
• Nutrisi bokashi dan daun bahkan nutrisi pengusir hama jika ada
• Bibit Jahe
• Lain-lain (mulai tanam bibit sampai panen)
2.Hasil Penjualan Jahe Merah Organik
Rata rata perolehan 100 polybag 800 kg – 1,1 ton

Jadi asumsi perkiraan total hasil panen 100 Polybag x 10 kg = 1000 kg
Harga per kg Jahe Merah Organik harga terendah Rp.20.000 (tidak pakai pengepul)
Hasil penjualan : 1.000 kg x Rp. 20.000 = Rp. 20.000.000,-
Keuntungan atau laba : Rp. 20.000.000,- – Rp. 6.000.000,- = Rp. 14.000.000,- (belum peralatan lain lain misal cetok, paranet dll jika diperlukan mitra tani)
Jika penanaman berkala tiap beberapa bulan sekali, cara tanam metode ini bisa menghasilkan tiap bulannya (sesuai masa tanam) gaji tetap minimal 14 juta/paket
JLH GONI Luas Lahan HASIL/KRG HARGA/KG JUMLAH JLH GONI Luas Lahan HASIL/KRG HARGA/KG JUMLAH
(KRG) (m) (KG) (KRG) (m) (KG)
100 =5x5 5 Rp 5,000 Rp 2,500,000 100 =5x5 10 Rp 5,000 Rp 5,000,000

1000 = 5 x 50 5 Rp 5,000 Rp 25,000,000 1000 = 5 x 50 10 Rp 5,000 Rp 50,000,000
2000 = 10 x 50 5 Rp 5,000 Rp 50,000,000 2000 = 10 x 50 10 Rp 5,000 Rp 100,000,000
3000 = 15 x 50 5 Rp 5,000 Rp 75,000,000 3000 = 15 x 50 10 Rp 5,000 Rp 150,000,000
4000 = 20 x 50 5 Rp 5,000 Rp 100,000,000 4000 = 20 x 50 10 Rp 5,000 Rp 200,000,000
5000 = 25 x 50 5 Rp 8,000 Rp 200,000,000 5000 = 25 x 50 10 Rp 5,000 Rp 250,000,000
6000 = 30 x 50 5 Rp 5,000 Rp 150,000,000 6000 = 30 x 50 10 Rp 5,000 Rp 300,000,000
7000 = 35 x 50 5 Rp 5,000 Rp 175,000,000 7000 = 35 x 50 10 Rp 5,000 Rp 350,000,000
8000 = 40 x 50 5 Rp 5,000 Rp 200,000,000 8000 = 40 x 50 10 Rp 5,000 Rp 400,000,000
9000 = 45 x 50 5 Rp 5,000 Rp 225,000,000 9000 = 45 x 50 10 Rp 5,000 Rp 450,000,000
10000 = 50 x 50 5 Rp 5,000 Rp 250,000,000 10000 = 50 x 50 10 Rp 5,000 Rp 500,000,000
100 =5x5 5 Rp 10,000 Rp 5,000,000 100 =5x5 10 Rp 10,000 Rp 10,000,000

1000 = 5 x 50 5 Rp 10,000 Rp 50,000,000 1000 = 5 x 50 10 Rp 10,000 Rp 100,000,000
2000 = 10 x 50 5 Rp 10,000 Rp 100,000,000 2000 = 10 x 50 10 Rp 10,000 Rp 200,000,000
3000 = 15 x 50 5 Rp 10,000 Rp 150,000,000 3000 = 15 x 50 10 Rp 10,000 Rp 300,000,000
4000 = 20 x 50 5 Rp 10,000 Rp 200,000,000 4000 = 20 x 50 10 Rp 10,000 Rp 400,000,000
5000 = 25 x 50 5 Rp 10,000 Rp 250,000,000 5000 = 25 x 50 10 Rp 10,000 Rp 500,000,000
6000 = 30 x 50 5 Rp 10,000 Rp 300,000,000 6000 = 30 x 50 10 Rp 10,000 Rp 600,000,000
7000 = 35 x 50 5 Rp 10,000 Rp 350,000,000 7000 = 35 x 50 10 Rp 10,000 Rp 700,000,000
8000 = 40 x 50 5 Rp 10,000 Rp 400,000,000 8000 = 40 x 50 10 Rp 10,000 Rp 800,000,000
9000 = 45 x 50 5 Rp 10,000 Rp 450,000,000 9000 = 45 x 50 10 Rp 10,000 Rp 900,000,000
10000 = 50 x 50 5 Rp 10,000 Rp 500,000,000 10000 = 50 x 50 10 Rp 10,000 Rp 1,000,000,000
100 =5x5 5 Rp 20,000 Rp 10,000,000 100 =5x5 10 Rp 20,000 Rp 20,000,000

1000 = 5 x 50 5 Rp 20,000 Rp 100,000,000 1000 = 5 x 50 10 Rp 20,000 Rp 200,000,000
2000 = 10 x 50 5 Rp 20,000 Rp 200,000,000 2000 = 10 x 50 10 Rp 20,000 Rp 400,000,000
3000 = 15 x 50 5 Rp 20,000 Rp 300,000,000 3000 = 15 x 50 10 Rp 20,000 Rp 600,000,000
4000 = 20 x 50 5 Rp 20,000 Rp 400,000,000 4000 = 20 x 50 10 Rp 20,000 Rp 800,000,000
5000 = 25 x 50 5 Rp 20,000 Rp 500,000,000 5000 = 25 x 50 10 Rp 20,000 Rp 1,000,000,000
6000 = 30 x 50 5 Rp 20,000 Rp 600,000,000 6000 = 30 x 50 10 Rp 20,000 Rp 1,200,000,000
7000 = 35 x 50 5 Rp 20,000 Rp 700,000,000 7000 = 35 x 50 10 Rp 20,000 Rp 1,400,000,000
8000 = 40 x 50 5 Rp 20,000 Rp 800,000,000 8000 = 40 x 50 10 Rp 20,000 Rp 1,600,000,000
9000 = 45 x 50 5 Rp 20,000 Rp 900,000,000 9000 = 45 x 50 10 Rp 20,000 Rp 1,800,000,000
10000 = 50 x 50 5 Rp 20,000 Rp 1,000,000,000 10000 = 50 x 50 10 Rp 20,000 Rp 2,000,000,000
100 =5x5 5 Rp 30,000 Rp 15,000,000 100 =5x5 10 Rp 30,000 Rp 30,000,000

1000 = 5 x 50 5 Rp 30,000 Rp 150,000,000 1000 = 5 x 50 10 Rp 30,000 Rp 300,000,000
2000 = 10 x 50 5 Rp 30,000 Rp 300,000,000 2000 = 10 x 50 10 Rp 30,000 Rp 600,000,000
3000 = 15 x 50 5 Rp 30,000 Rp 450,000,000 3000 = 15 x 50 10 Rp 30,000 Rp 900,000,000
4000 = 20 x 50 5 Rp 30,000 Rp 600,000,000 4000 = 20 x 50 10 Rp 30,000 Rp 1,200,000,000
5000 = 25 x 50 5 Rp 30,000 Rp 750,000,000 5000 = 25 x 50 10 Rp 30,000 Rp 1,500,000,000
6000 = 30 x 50 5 Rp 30,000 Rp 900,000,000 6000 = 30 x 50 10 Rp 30,000 Rp 1,800,000,000
7000 = 35 x 50 5 Rp 30,000 Rp 1,050,000,000 7000 = 35 x 50 10 Rp 30,000 Rp 2,100,000,000
8000 = 40 x 50 5 Rp 30,000 Rp 1,200,000,000 8000 = 40 x 50 10 Rp 30,000 Rp 2,400,000,000
9000 = 45 x 50 5 Rp 30,000 Rp 1,350,000,000 9000 = 45 x 50 10 Rp 30,000 Rp 2,700,000,000
10000 = 50 x 50 5 Rp 30,000 Rp 1,500,000,000 10000 = 50 x 50 10 Rp 30,000 Rp 3,000,000,000
100 =5x5 5 Rp 50,000 Rp 25,000,000 100 =5x5 10 Rp 50,000 Rp 50,000,000

1000 = 5 x 50 5 Rp 50,000 Rp 250,000,000 1000 = 5 x 50 10 Rp 50,000 Rp 500,000,000
2000 = 10 x 50 5 Rp 50,000 Rp 500,000,000 2000 = 10 x 50 10 Rp 50,000 Rp 1,000,000,000
3000 = 15 x 50 5 Rp 50,000 Rp 750,000,000 3000 = 15 x 50 10 Rp 50,000 Rp 1,500,000,000
4000 = 20 x 50 5 Rp 50,000 Rp 1,000,000,000 4000 = 20 x 50 10 Rp 50,000 Rp 2,000,000,000
5000 = 25 x 50 5 Rp 50,000 Rp 1,250,000,000 5000 = 25 x 50 10 Rp 50,000 Rp 2,500,000,000
6000 = 30 x 50 5 Rp 50,000 Rp 1,500,000,000 6000 = 30 x 50 10 Rp 50,000 Rp 3,000,000,000
7000 = 35 x 50 5 Rp 50,000 Rp 1,750,000,000 7000 = 35 x 50 10 Rp 50,000 Rp 3,500,000,000
8000 = 40 x 50 5 Rp 50,000 Rp 2,000,000,000 8000 = 40 x 50 10 Rp 50,000 Rp 4,000,000,000
9000 = 45 x 50 5 Rp 50,000 Rp 2,250,000,000 9000 = 45 x 50 10 Rp 50,000 Rp 4,500,000,000
10000 = 50 x 50 5 Rp 50,000 Rp 2,500,000,000 10000 = 50 x 50 10 Rp 50,000 Rp 5,000,000,000
PENANAMAN JLH GONI ( LUAS LAHAN HASIL/KRG (KG) HARGA/KG JUMLAH PANEN PENANAMAN JLH GONI (KRG) LUAS LAHAN HASIL/KRG (KG) HARGA/KG JUMLAH PANEN
JANUARI 100 =5x5 5 Rp 5,000 Rp 2,500,000 OKTOBER JANUARI 100 =5x5 10 Rp 5,000 Rp 5,000,000 OKTOBER
FEBRUARI 100 =5x5 5 Rp 6,000 Rp 3,000,000 NOPEMBER FEBRUARI 100 =5x5 10 Rp 6,000 Rp 6,000,000 NOPEMBER
MARET 100 =5x5 5 Rp 7,000 Rp 3,500,000 DESEMBER MARET 100 =5x5 10 Rp 7,000 Rp 7,000,000 DESEMBER
APRIL 100 =5x5 5 Rp 8,000 Rp 4,000,000 JANUARI APRIL 100 =5x5 10 Rp 8,000 Rp 8,000,000 JANUARI
MEI 100 =5x5 5 Rp 9,000 Rp 4,500,000 FEBRUARI MEI 100 =5x5 10 Rp 9,000 Rp 9,000,000 FEBRUARI
JUNI 100 =5x5 5 Rp 10,000 Rp 5,000,000 MARET JUNI 100 =5x5 10 Rp 10,000 Rp 10,000,000 MARET
JULI 100 =5x5 5 Rp 11,000 Rp 5,500,000 APRIL JULI 100 =5x5 10 Rp 11,000 Rp 11,000,000 APRIL
AGUSTUS 100 =5x5 5 Rp 12,000 Rp 6,000,000 MEI AGUSTUS 100 =5x5 10 Rp 12,000 Rp 12,000,000 MEI
SEPTEMBER 100 =5x5 5 Rp 13,000 Rp 6,500,000 JUNI SEPTEMBER 100 =5x5 10 Rp 13,000 Rp 13,000,000 JUNI
OKTOBER 100 =5x5 5 Rp 14,000 Rp 7,000,000 JULI OKTOBER 100 =5x5 10 Rp 14,000 Rp 14,000,000 JULI
NOPEMBER 100 =5x5 5 Rp 15,000 Rp 7,500,000 AGUSTUS NOPEMBER 100 =5x5 10 Rp 15,000 Rp 15,000,000 AGUSTUS
DESEMBER 100 =5x5 5 Rp 16,000 Rp 8,000,000 SEPTEMBER DESEMBER 100 =5x5 10 Rp 16,000 Rp 16,000,000 SEPTEMBER
Berapa rupiah yang kemungkinan bisa kita hasilkan tiap bulan?
Modal yang dibutuhkan tiap Bulannya dalam bertanam Jahe :
Bibit jahe 100 rimpang x Rp.1.000,- Rp.100.000
Polibag/karung 100 x Rp.1.500 Rp.150.000
Pupuk SOT dan Phefoc Rp.250.000
TOTAL Rp.500.000,-
Hasil Dari bertanam Jahe tiap bulannya :

Tanam jahe media karung dengan pola HCS bisa menghasilkan 10-20kg tiap karung/polybagn
Maka :
100 karung x 5kg 500kg
500kg x Rp.15.000 Rp.7.500.000
20kg tiap karung/polybagnya. Tapi disini kita ambil contoh hasil terendah saja misalkan saja 1 karung/polibag menghasilkan 5 kg jahe dan h
enghasilkan 5 kg jahe dan harga jual per kilo jahe Rp.15.000.
USAHA TANI DURIAN
MASA BERUAH 135 Hari
No Jlh Bibit Jlh Buah Harga Buah Jumlh Produksi

1 100 20 Rp 5,000 Rp 10,000,000
2 200 20 Rp 5,000 Rp 20,000,000
3 300 20 Rp 5,000 Rp 30,000,000
4 400 20 Rp 5,000 Rp 40,000,000
5 500 20 Rp 5,000 Rp 50,000,000
6 600 20 Rp 5,000 Rp 60,000,000
7 700 20 Rp 5,000 Rp 70,000,000
8 800 20 Rp 5,000 Rp 80,000,000
9 900 20 Rp 5,000 Rp 90,000,000
10 1000 20 Rp 5,000 Rp 100,000,000

1 100 20 Rp 10,000 Rp 20,000,000
2 200 20 Rp 10,000 Rp 40,000,000
3 300 20 Rp 10,000 Rp 60,000,000
4 400 20 Rp 10,000 Rp 80,000,000
5 500 20 Rp 10,000 Rp 100,000,000
6 600 20 Rp 10,000 Rp 120,000,000
7 700 20 Rp 10,000 Rp 140,000,000
8 800 20 Rp 10,000 Rp 160,000,000
9 900 20 Rp 10,000 Rp 180,000,000
10 1000 20 Rp 10,000 Rp 200,000,000
1 100 50 Rp 5,000 Rp 25,000,000
2 200 50 Rp 5,000 Rp 50,000,000
3 300 50 Rp 5,000 Rp 75,000,000
4 400 50 Rp 5,000 Rp 100,000,000
5 500 50 Rp 5,000 Rp 125,000,000
6 600 50 Rp 5,000 Rp 150,000,000
7 700 50 Rp 5,000 Rp 175,000,000
8 800 50 Rp 5,000 Rp 200,000,000
9 900 50 Rp 5,000 Rp 225,000,000
10 1000 50 Rp 5,000 Rp 250,000,000

1 100 50 Rp 10,000 Rp 50,000,000
2 200 50 Rp 10,000 Rp 100,000,000
3 300 50 Rp 10,000 Rp 150,000,000
4 400 50 Rp 10,000 Rp 200,000,000
5 500 50 Rp 10,000 Rp 250,000,000
6 600 50 Rp 10,000 Rp 300,000,000
7 700 50 Rp 10,000 Rp 350,000,000
8 800 50 Rp 10,000 Rp 400,000,000
9 900 50 Rp 10,000 Rp 450,000,000
10 1000 50 Rp 10,000 Rp 500,000,000
USAHA TANI KENTANG
No Jlh Bibit Jlh Buah (kg) Harga Buah Jumlh Produksi

1 100 5 Rp 5,000 Rp 2,500,000
2 200 5 Rp 5,000 Rp 5,000,000
3 300 5 Rp 5,000 Rp 7,500,000
4 400 5 Rp 5,000 Rp 10,000,000
5 500 5 Rp 5,000 Rp 12,500,000
6 600 5 Rp 5,000 Rp 15,000,000
7 700 5 Rp 5,000 Rp 17,500,000
8 800 5 Rp 5,000 Rp 20,000,000
9 900 5 Rp 5,000 Rp 22,500,000
10 1000 5 Rp 5,000 Rp 25,000,000

1 100 10 Rp 10,000 Rp 10,000,000
2 200 10 Rp 10,000 Rp 20,000,000
3 300 10 Rp 10,000 Rp 30,000,000
4 400 10 Rp 10,000 Rp 40,000,000
5 500 10 Rp 10,000 Rp 50,000,000
6 600 10 Rp 10,000 Rp 60,000,000
7 700 10 Rp 10,000 Rp 70,000,000
8 800 10 Rp 10,000 Rp 80,000,000
9 900 10 Rp 10,000 Rp 90,000,000
10 1000 10 Rp 10,000 Rp 100,000,000
1 100 10 Rp 5,000 Rp 5,000,000
2 200 10 Rp 5,000 Rp 10,000,000
3 300 10 Rp 5,000 Rp 15,000,000
4 400 10 Rp 5,000 Rp 20,000,000
5 500 10 Rp 5,000 Rp 25,000,000
6 600 10 Rp 5,000 Rp 30,000,000
7 700 10 Rp 5,000 Rp 35,000,000
8 800 10 Rp 5,000 Rp 40,000,000
9 900 10 Rp 5,000 Rp 45,000,000
10 1000 10 Rp 5,000 Rp 50,000,000

1 100 20 Rp 10,000 Rp 20,000,000
2 200 20 Rp 10,000 Rp 40,000,000
3 300 20 Rp 10,000 Rp 60,000,000
4 400 20 Rp 10,000 Rp 80,000,000
5 500 20 Rp 10,000 Rp 100,000,000
6 600 20 Rp 10,000 Rp 120,000,000
7 700 20 Rp 10,000 Rp 140,000,000
8 800 20 Rp 10,000 Rp 160,000,000
9 900 20 Rp 10,000 Rp 180,000,000
10 1000 20 Rp 10,000 Rp 200,000,000
USAHA TANI KENTANG

1 100 3 Rp 5,000 Rp 1,500,000
2 200 3 Rp 5,000 Rp 3,000,000
3 300 3 Rp 5,000 Rp 4,500,000
4 400 3 Rp 5,000 Rp 6,000,000
5 500 3 Rp 5,000 Rp 7,500,000
6 600 3 Rp 5,000 Rp 9,000,000
7 700 3 Rp 5,000 Rp 10,500,000
8 800 3 Rp 5,000 Rp 12,000,000
9 900 3 Rp 5,000 Rp 13,500,000
10 1000 3 Rp 5,000 Rp 15,000,000

1 100 3 Rp 10,000 Rp 3,000,000
2 200 3 Rp 10,000 Rp 6,000,000
3 300 3 Rp 10,000 Rp 9,000,000
4 400 3 Rp 10,000 Rp 12,000,000
5 500 3 Rp 10,000 Rp 15,000,000
6 600 3 Rp 10,000 Rp 18,000,000
7 700 3 Rp 10,000 Rp 21,000,000
8 800 3 Rp 10,000 Rp 24,000,000
9 900 3 Rp 10,000 Rp 27,000,000
10 1000 3 Rp 10,000 Rp 30,000,000

1 100 3 Rp 20,000 Rp 6,000,000
2 200 3 Rp 20,000 Rp 12,000,000
3 300 3 Rp 20,000 Rp 18,000,000
4 400 3 Rp 20,000 Rp 24,000,000
5 500 3 Rp 20,000 Rp 30,000,000
6 600 3 Rp 20,000 Rp 36,000,000
7 700 3 Rp 20,000 Rp 42,000,000
8 800 3 Rp 20,000 Rp 48,000,000
9 900 3 Rp 20,000 Rp 54,000,000
10 1000 3 Rp 20,000 Rp 60,000,000
5000 1 Rp 20,000 Rp 100,000,000
5000 2 Rp 20,000 Rp 200,000,000
5000 3 Rp 20,000 Rp 300,000,000
5000 4 Rp 20,000 Rp 400,000,000
5000 5 Rp 20,000 Rp 500,000,000
5000 6 Rp 20,000 Rp 600,000,000
5000 7 Rp 20,000 Rp 700,000,000
5000 1 Rp 25,000 Rp 125,000,000

5000 2 Rp 25,000 Rp 250,000,000
5000 3 Rp 25,000 Rp 375,000,000
5000 4 Rp 25,000 Rp 500,000,000
5000 5 Rp 25,000 Rp 625,000,000
5000 6 Rp 25,000 Rp 750,000,000
5000 7 Rp 25,000 Rp 875,000,000
5000 1 Rp 30,000 Rp 150,000,000

5000 2 Rp 30,000 Rp 300,000,000
5000 3 Rp 30,000 Rp 450,000,000
5000 4 Rp 30,000 Rp 600,000,000
5000 5 Rp 30,000 Rp 750,000,000
5000 6 Rp 30,000 Rp 900,000,000
5000 7 Rp 30,000 Rp 1,050,000,000
5000 1 Rp 40,000 Rp 200,000,000

5000 2 Rp 40,000 Rp 400,000,000
5000 3 Rp 40,000 Rp 600,000,000
5000 4 Rp 40,000 Rp 800,000,000
5000 5 Rp 40,000 Rp 1,000,000,000
5000 6 Rp 40,000 Rp 1,200,000,000
5000 7 Rp 40,000 Rp 1,400,000,000
5000 1 Rp 45,000 Rp 225,000,000

5000 2 Rp 45,000 Rp 450,000,000
5000 3 Rp 45,000 Rp 675,000,000
5000 4 Rp 45,000 Rp 900,000,000
5000 5 Rp 45,000 Rp 1,125,000,000
5000 6 Rp 45,000 Rp 1,350,000,000
5000 7 Rp 45,000 Rp 1,575,000,000
1 100 5 Rp 5,000 Rp 2,500,000
2 200 5 Rp 5,000 Rp 5,000,000
3 300 5 Rp 5,000 Rp 7,500,000
4 400 5 Rp 5,000 Rp 10,000,000
5 500 5 Rp 5,000 Rp 12,500,000
6 600 5 Rp 5,000 Rp 15,000,000
7 700 5 Rp 5,000 Rp 17,500,000
8 800 5 Rp 5,000 Rp 20,000,000
9 900 5 Rp 5,000 Rp 22,500,000
10 1000 5 Rp 5,000 Rp 25,000,000

1 100 5 Rp 10,000 Rp 5,000,000
2 200 5 Rp 10,000 Rp 10,000,000
3 300 5 Rp 10,000 Rp 15,000,000
4 400 5 Rp 10,000 Rp 20,000,000
5 500 5 Rp 10,000 Rp 25,000,000
6 600 5 Rp 10,000 Rp 30,000,000
7 700 5 Rp 10,000 Rp 35,000,000
8 800 5 Rp 10,000 Rp 40,000,000
9 900 5 Rp 10,000 Rp 45,000,000
10 1000 5 Rp 10,000 Rp 50,000,000

1 100 5 Rp 30,000 Rp 15,000,000
2 200 5 Rp 30,000 Rp 30,000,000
3 300 5 Rp 30,000 Rp 45,000,000
4 400 5 Rp 30,000 Rp 60,000,000
5 500 5 Rp 30,000 Rp 75,000,000
6 600 5 Rp 30,000 Rp 90,000,000
7 700 5 Rp 30,000 Rp 105,000,000
8 800 5 Rp 30,000 Rp 120,000,000
9 900 5 Rp 30,000 Rp 135,000,000
10 1000 5 Rp 30,000 Rp 150,000,000
Rp 12,500,000
Rp 25,000,000
Rp 37,500,000
Rp 50,000,000
Rp 62,500,000
Rp 75,000,000
Rp 87,500,000
Rp 15,625,000
Rp 31,250,000
Rp 46,875,000
Rp 62,500,000
Rp 78,125,000
Rp 93,750,000
Rp 109,375,000
Rp 18,750,000
Rp 37,500,000
Rp 56,250,000
Rp 75,000,000
Rp 93,750,000
Rp 112,500,000
Rp 131,250,000
Rp 25,000,000
Rp 50,000,000
Rp 75,000,000
Rp 100,000,000
Rp 125,000,000
Rp 150,000,000
Rp 175,000,000
Rp 28,125,000
Rp 56,250,000
Rp 84,375,000
Rp 112,500,000
Rp 140,625,000
Rp 168,750,000
Rp 196,875,000
USAHA TANI TOMAT

1 100 3 Rp 5,000 Rp 1,500,000
2 200 3 Rp 5,000 Rp 3,000,000
3 300 3 Rp 5,000 Rp 4,500,000
4 400 3 Rp 5,000 Rp 6,000,000
5 500 3 Rp 5,000 Rp 7,500,000
6 600 3 Rp 5,000 Rp 9,000,000
7 700 3 Rp 5,000 Rp 10,500,000
8 800 3 Rp 5,000 Rp 12,000,000
9 900 3 Rp 5,000 Rp 13,500,000
10 1000 3 Rp 5,000 Rp 15,000,000

1 100 3 Rp 10,000 Rp 3,000,000
2 200 3 Rp 10,000 Rp 6,000,000
3 300 3 Rp 10,000 Rp 9,000,000
4 400 3 Rp 10,000 Rp 12,000,000
5 500 3 Rp 10,000 Rp 15,000,000
6 600 3 Rp 10,000 Rp 18,000,000
7 700 3 Rp 10,000 Rp 21,000,000
8 800 3 Rp 10,000 Rp 24,000,000
9 900 3 Rp 10,000 Rp 27,000,000
10 1000 3 Rp 10,000 Rp 30,000,000
1 100 5 Rp 5,000 Rp 2,500,000
2 200 5 Rp 5,000 Rp 5,000,000
3 300 5 Rp 5,000 Rp 7,500,000
4 400 5 Rp 5,000 Rp 10,000,000
5 500 5 Rp 5,000 Rp 12,500,000
6 600 5 Rp 5,000 Rp 15,000,000
7 700 5 Rp 5,000 Rp 17,500,000
8 800 5 Rp 5,000 Rp 20,000,000
9 900 5 Rp 5,000 Rp 22,500,000
10 1000 5 Rp 5,000 Rp 25,000,000

1 100 5 Rp 10,000 Rp 5,000,000
2 200 5 Rp 10,000 Rp 10,000,000
3 300 5 Rp 10,000 Rp 15,000,000
4 400 5 Rp 10,000 Rp 20,000,000
5 500 5 Rp 10,000 Rp 25,000,000
6 600 5 Rp 10,000 Rp 30,000,000
7 700 5 Rp 10,000 Rp 35,000,000
8 800 5 Rp 10,000 Rp 40,000,000
9 900 5 Rp 10,000 Rp 45,000,000
10 1000 5 Rp 10,000 Rp 50,000,000
USAHA TANI BAWANG

1 100 3 Rp 5,000 Rp 1,500,000
2 200 3 Rp 5,000 Rp 3,000,000
3 300 3 Rp 5,000 Rp 4,500,000
4 400 3 Rp 5,000 Rp 6,000,000
5 500 3 Rp 5,000 Rp 7,500,000
6 600 3 Rp 5,000 Rp 9,000,000
7 700 3 Rp 5,000 Rp 10,500,000
8 800 3 Rp 5,000 Rp 12,000,000
9 900 3 Rp 5,000 Rp 13,500,000
10 1000 3 Rp 5,000 Rp 15,000,000

1 100 3 Rp 10,000 Rp 3,000,000
2 200 3 Rp 10,000 Rp 6,000,000
3 300 3 Rp 10,000 Rp 9,000,000
4 400 3 Rp 10,000 Rp 12,000,000
5 500 3 Rp 10,000 Rp 15,000,000
6 600 3 Rp 10,000 Rp 18,000,000
7 700 3 Rp 10,000 Rp 21,000,000
8 800 3 Rp 10,000 Rp 24,000,000
9 900 3 Rp 10,000 Rp 27,000,000
10 1000 3 Rp 10,000 Rp 30,000,000
1 100 5 Rp 5,000 Rp 2,500,000
2 200 5 Rp 5,000 Rp 5,000,000
3 300 5 Rp 5,000 Rp 7,500,000
4 400 5 Rp 5,000 Rp 10,000,000
5 500 5 Rp 5,000 Rp 12,500,000
6 600 5 Rp 5,000 Rp 15,000,000
7 700 5 Rp 5,000 Rp 17,500,000
8 800 5 Rp 5,000 Rp 20,000,000
9 900 5 Rp 5,000 Rp 22,500,000
10 1000 5 Rp 5,000 Rp 25,000,000

1 100 5 Rp 10,000 Rp 5,000,000
2 200 5 Rp 10,000 Rp 10,000,000
3 300 5 Rp 10,000 Rp 15,000,000
4 400 5 Rp 10,000 Rp 20,000,000
5 500 5 Rp 10,000 Rp 25,000,000
6 600 5 Rp 10,000 Rp 30,000,000
7 700 5 Rp 10,000 Rp 35,000,000
8 800 5 Rp 10,000 Rp 40,000,000
9 900 5 Rp 10,000 Rp 45,000,000
10 1000 5 Rp 10,000 Rp 50,000,000
USAHA TANI BAWANG

1 100 3 Rp 5,000 Rp 1,500,000
2 200 3 Rp 5,000 Rp 3,000,000
3 300 3 Rp 5,000 Rp 4,500,000
4 400 3 Rp 5,000 Rp 6,000,000
5 500 3 Rp 5,000 Rp 7,500,000
6 600 3 Rp 5,000 Rp 9,000,000
7 700 3 Rp 5,000 Rp 10,500,000
8 800 3 Rp 5,000 Rp 12,000,000
9 900 3 Rp 5,000 Rp 13,500,000
10 1000 3 Rp 5,000 Rp 15,000,000

1 100 3 Rp 10,000 Rp 3,000,000
2 200 3 Rp 10,000 Rp 6,000,000
3 300 3 Rp 10,000 Rp 9,000,000
4 400 3 Rp 10,000 Rp 12,000,000
5 500 3 Rp 10,000 Rp 15,000,000
6 600 3 Rp 10,000 Rp 18,000,000
7 700 3 Rp 10,000 Rp 21,000,000
8 800 3 Rp 10,000 Rp 24,000,000
9 900 3 Rp 10,000 Rp 27,000,000
10 1000 3 Rp 10,000 Rp 30,000,000
1 100 5 Rp 5,000 Rp 2,500,000
2 200 5 Rp 5,000 Rp 5,000,000
3 300 5 Rp 5,000 Rp 7,500,000
4 400 5 Rp 5,000 Rp 10,000,000
5 500 5 Rp 5,000 Rp 12,500,000
6 600 5 Rp 5,000 Rp 15,000,000
7 700 5 Rp 5,000 Rp 17,500,000
8 800 5 Rp 5,000 Rp 20,000,000
9 900 5 Rp 5,000 Rp 22,500,000
10 1000 5 Rp 5,000 Rp 25,000,000

1 100 5 Rp 10,000 Rp 5,000,000
2 200 5 Rp 10,000 Rp 10,000,000
3 300 5 Rp 10,000 Rp 15,000,000
4 400 5 Rp 10,000 Rp 20,000,000
5 500 5 Rp 10,000 Rp 25,000,000
6 600 5 Rp 10,000 Rp 30,000,000
7 700 5 Rp 10,000 Rp 35,000,000
8 800 5 Rp 10,000 Rp 40,000,000
9 900 5 Rp 10,000 Rp 45,000,000
10 1000 5 Rp 10,000 Rp 50,000,000
Rekap USAHA TANI
1 Kentang 100 5 Rp 5,000 Rp 2,500,000

2 Cabe 100 3 Rp 8,000 Rp 2,400,000
3 Tomat 100 5 Rp 5,000 Rp 2,500,000
4 Bawang 100 3 Rp 10,000 Rp 3,000,000
5 Terong 100 5 Rp 5,000 Rp 2,500,000
Rp 12,900,000
6 Durian 100 20 Rp 10,000 Rp 20,000,000
Rp 32,900,000
Goni 1000 Rp 500 Rp 500,000 Rp 500,000

Pupuk
Urea 1 Rp 150,000 Rp 150,000 Rp 150,000
NPK 1 Rp 650,000 Rp 650,000 Rp 650,000
Kompos 1000 Rp 6,500 Rp 650,000 Rp 650,000
Pekerja 5 2 Rp 70,000 Rp 700,000

Rp 2,650,000
Fee Rp 10,250,000
1 Kentang 100 5 Rp 5,000 Rp 2,500,000

2 Cabe 100 3 Rp 8,000 Rp 2,400,000
3 Tomat 100 5 Rp 5,000 Rp 2,500,000
4 Bawang 100 3 Rp 10,000 Rp 3,000,000
5 Terong 100 5 Rp 5,000 Rp 2,500,000
Rp 12,900,000
6 Durian 200 20 Rp 10,000 Rp 40,000,000
Rp 52,900,000
Goni 1000 Rp 500 Rp 500,000 Rp 500,000

Pupuk
Urea 1 Rp 150,000 Rp 150,000 Rp 150,000
NPK 1 Rp 650,000 Rp 650,000 Rp 650,000
Kompos 1000 Rp 6,500 Rp 650,000 Rp 650,000
Pekerja 5 2 Rp 70,000 Rp 700,000

Rp 2,650,000
Fee Rp 10,250,000
1 Kentang 200 5 Rp 5,000 Rp 5,000,000

2 Cabe 200 3 Rp 8,000 Rp 4,800,000
3 Tomat 200 5 Rp 5,000 Rp 5,000,000
4 Bawang 200 3 Rp 10,000 Rp 6,000,000
5 Terong 200 5 Rp 5,000 Rp 5,000,000
Rp 25,800,000
6 Durian 200 20 Rp 10,000 Rp 40,000,000
Rp 65,800,000
Goni 2000 Rp 500 Rp 1,000,000 Rp 1,000,000

Pupuk
Urea 1 Rp 150,000 Rp 150,000 Rp 150,000
NPK 1 Rp 650,000 Rp 650,000 Rp 650,000
Kompos 1000 Rp 6,500 Rp 650,000 Rp 650,000
Pekerja 5 2 Rp 70,000 Rp 700,000

Rp 3,150,000
Fee Rp 22,650,000
Rp 5,662,500
1 Kentang 100 5 Rp 10,000 Rp 5,000,000

2 Cabe 100 3 Rp 35,000 Rp 10,500,000
3 Tomat 100 5 Rp 10,000 Rp 5,000,000
4 Bawang 100 3 Rp 35,000 Rp 10,500,000
5 Terong 100 5 Rp 4,000 Rp 2,000,000
Rp 33,000,000
6 Durian 100 20 Rp 10,000 Rp 20,000,000
Rp 53,000,000
Goni 1000 Rp 500 Rp 500,000 Rp 500,000

Pupuk
Urea 1 Rp 150,000 Rp 150,000 Rp 150,000
NPK 1 Rp 650,000 Rp 650,000 Rp 650,000
Kompos 1000 Rp 6,500 Rp 650,000 Rp 650,000
Pekerja 5 2 Rp 70,000 Rp 700,000

Rp 2,650,000
Fee Rp 30,350,000
1 Kentang 100 5 Rp 10,000 Rp 5,000,000

2 Cabe 100 3 Rp 35,000 Rp 10,500,000
3 Tomat 100 5 Rp 10,000 Rp 5,000,000
4 Bawang 100 3 Rp 35,000 Rp 10,500,000
5 Terong 100 5 Rp 4,000 Rp 2,000,000
Rp 33,000,000
6 Durian 200 20 Rp 10,000 Rp 40,000,000
Rp 73,000,000
Goni 1000 Rp 500 Rp 500,000 Rp 500,000

Pupuk
Urea 1 Rp 150,000 Rp 150,000 Rp 150,000
NPK 1 Rp 650,000 Rp 650,000 Rp 650,000
Kompos 1000 Rp 6,500 Rp 650,000 Rp 650,000
Pekerja 5 2 Rp 70,000 Rp 700,000

Rp 2,650,000
Fee Rp 30,350,000
1 Kentang 200 5 Rp 10,000 Rp 10,000,000

2 Cabe 200 3 Rp 35,000 Rp 21,000,000
3 Tomat 200 5 Rp 10,000 Rp 10,000,000
4 Bawang 200 3 Rp 35,000 Rp 21,000,000
5 Terong 200 5 Rp 4,000 Rp 4,000,000
Rp 66,000,000
6 Durian 200 20 Rp 10,000 Rp 40,000,000
Rp 106,000,000
Goni 2000 Rp 500 Rp 1,000,000 Rp 1,000,000

Pupuk
Urea 1 Rp 150,000 Rp 150,000 Rp 150,000
NPK 1 Rp 650,000 Rp 650,000 Rp 650,000
Kompos 1000 Rp 6,500 Rp 650,000 Rp 650,000
Pekerja 5 2 Rp 70,000 Rp 700,000

Rp 3,150,000
Fee Rp 62,850,000
Rp 15,712,500
1 Kentang 500 5 Rp 10,000 Rp 25,000,000

2 Cabe 500 3 Rp 35,000 Rp 52,500,000
3 Tomat 500 5 Rp 10,000 Rp 25,000,000
4 Bawang 500 3 Rp 35,000 Rp 52,500,000
5 Terong 5 Rp 4,000 Rp -
Rp 155,000,000
6 Durian 200 20 Rp 10,000 Rp 40,000,000
Rp 195,000,000
Goni 1500 Rp 500 Rp 750,000 Rp 750,000

Pupuk
Urea 1 Rp 150,000 Rp 150,000 Rp 150,000
NPK 1 Rp 650,000 Rp 650,000 Rp 650,000
Kompos 1500 Rp 6,500 Rp 650,000 Rp 650,000
Pekerja 10 5 Rp 70,000 Rp 3,500,000

Rp 5,700,000
Fee Rp 149,300,000
Rp 49,766,667
1 Kentang 500 10 Rp 10,000 Rp 50,000,000

2 Cabe 500 5 Rp 35,000 Rp 87,500,000
3 Tomat 500 10 Rp 10,000 Rp 50,000,000
4 Bawang 500 5 Rp 35,000 Rp 87,500,000
5 Terong 10 Rp 4,000 Rp -
Rp 275,000,000
6 Durian 200 20 Rp 10,000 Rp 40,000,000
Rp 315,000,000
Goni 1500 Rp 500 Rp 750,000 Rp 750,000

Pupuk
Urea 1 Rp 150,000 Rp 150,000 Rp 150,000
NPK 1 Rp 650,000 Rp 650,000 Rp 650,000
Kompos 1500 Rp 6,500 Rp 650,000 Rp 650,000
Pekerja 10 5 Rp 70,000 Rp 3,500,000

Rp 5,700,000
Fee Rp 269,300,000
1 Kentang 500 5 Rp 5,000 Rp 12,500,000

2 Cabe 500 3 Rp 8,000 Rp 12,000,000
3 Tomat 500 5 Rp 5,000 Rp 12,500,000
4 Bawang 500 3 Rp 10,000 Rp 15,000,000
5 Terong Rp 5,000 Rp -
2000 Rp 52,000,000
6 Durian 200 20 Rp 10,000 Rp 40,000,000
Rp 92,000,000
Goni 2000 Rp 500 Rp 1,000,000 Rp 1,000,000

Pupuk
Urea 1 Rp 150,000 Rp 150,000 Rp 150,000
NPK 1 Rp 650,000 Rp 650,000 Rp 650,000
Kompos 1500 Rp 6,500 Rp 650,000 Rp 650,000
Pekerja 10 5 Rp 70,000 Rp 3,500,000

Rp 5,950,000
Fee Rp 46,050,000
Rp 30,250,000
Rp 50,250,000
Rp 62,650,000 Rp 15,662,500
Rp 50,350,000
Rp 70,350,000
Rp 102,850,000 Rp 25,712,500
Rp 99,533,333
2500
1500
2500
1500
8000
Rp 15,350,000
HARGA MINIMUM 2m 2m 2m 2m 2m 2m 2m 2m 2m 2m
Kentang 500 10 Rp 4,000 Rp 20,000,000 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20
Cabe 500 3 Rp 8,000 Rp 12,000,000 1 1
Tomat 500 5 Rp 5,000 Rp 12,500,000 2,5m 2 2,5m 2
Bawang 500 3 Rp 6,000 Rp 9,000,000 3 20 20 20 20 20 3 20 20 20 20 20
Terong 500 5 Rp 6,000 Rp 15,000,000 4 4
Timun 500 10 Rp 2,000 Rp 10,000,000 5 5
Rp 78,500,000
6 6
7 7
HARGA MAKSIMUM
Kentang 500 10 Rp 8,000 Rp 40,000,000
2,5m 8
9 20 Luas Lahan 12
20 20 20 20
2,5m 8
9 20 Luas Lahan 12
20 20 20 20
m x 15 m m x 15 m
Cabe 500 3 Rp 35,000 Rp 52,500,000 10 10
Tomat 500 5 Rp 10,000 Rp 25,000,000
Bawang 500 3 Rp 10,000 Rp 15,000,000 11 11
Terong 500 5 Rp 10,000 Rp 25,000,000 12 12
Timun 500 10 Rp 6,000 Rp 30,000,000 2,5m 13 20 20 20 20 20 2,5m 13 20 20 20 20 20
Rp 187,500,000 14 14
15 15
Luas Lahan 16 16
Lebar 24 17 20 20 20 20 20 17 20 20 20 20 20
Panjang 45 2,5m 18 2,5m 18
19 19
Goni 3000 Rp 500 Rp 1,500,000 20 20
Pupuk Kompos 2 Rp 2,000,000 Rp 4,000,000
NPK 200 Rp 2,300 Rp 460,000 21 21
Urea 200 Rp 1,800 Rp 360,000 22 20 20 20 20 20 22 20 20 20 20 20
SP36 200 Rp 1,400 Rp 280,000 2,5m 23 2,5m 23
KCL 200 Rp 1,800 Rp 360,000 24 24
Rp 6,960,000 25 25
HASIL MINIMUM Rp 71,540,000

HASIL MAKSIMUM Rp 180,540,000 2m 2m 2m 2m 2m 2m 2m 2m 2m 2m
1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20
1 1
HARGA MINIMUM 2,5m 2 2,5m 2
Kentang 1000 10 Rp 4,000 Rp 40,000,000 3 20 20 20 20 20 3 20 20 20 20 20
Cabe 1000 3 Rp 8,000 Rp 24,000,000 4 4
Tomat 1000 5 Rp 5,000 Rp 25,000,000 5 5
Bawang 1000 3 Rp 6,000 Rp 18,000,000
Terong 1000 5 Rp 6,000 Rp 30,000,000 6 6
Timun 1000 10 Rp 2,000 Rp 20,000,000 7 7
Rp 157,000,000 2,5m 8
9 20 Luas Lahan 12
20 20 20 20
2,5m 8
9 20 Luas Lahan 12
20 20 20 20
m x 15 m m x 15 m
10 10
HARGA MAKSIMUM
Kentang 1000 10 Rp 8,000 Rp 80,000,000 11 11
Cabe 1000 3 Rp 35,000 Rp 105,000,000 12 12
Tomat 1000 5 Rp 10,000 Rp 50,000,000 2,5m 13 20 20 20 20 20 2,5m 13 20 20 20 20 20
Bawang 1000 3 Rp 10,000 Rp 30,000,000 14 14
Terong 1000 5 Rp 10,000 Rp 50,000,000 15 15
Timun 1000 10 Rp 6,000 Rp 60,000,000
Rp 375,000,000 16 16
17 20 20 20 20 20 17 20 20 20 20 20
2,5m 18 2,5m 18
Luas Lahan 19 19
Lebar 48 20 20
Panjang 90
21 21
Goni 6000 Rp 500 Rp 3,000,000 22 20 20 20 20 20 22 20 20 20 20 20
Pupuk Kompos 2 Rp 2,000,000 Rp 4,000,000 2,5m 23 2,5m 23
NPK 500 Rp 2,300 Rp 1,150,000 24 24
Urea 500 Rp 1,800 Rp 900,000 25 25
SP36 500 Rp 1,400 Rp 700,000
KCL 500 Rp 1,800 Rp 900,000
Rp 10,650,000 2m 2m 2m 2m 2m 2m 2m 2m 2m 2m
1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20
HASIL MINIMUM Rp 146,350,000 1 1
HASIL MAKSIMUM Rp 364,350,000 2,5m 2 2,5m 2
3 20 20 20 20 20 3 20 20 20 20 20
4 4
Hasil (kg/ha) HARGA Min. HARGA Maks. 5 5
Minimum
Kentang 20000 3000/80 Rp 60,000,000 Rp 160,000,000 6 6
Cabe 1000 5000/35 Rp 5,000,000 Rp 35,000,000 7 7
Tomat
Bawang
1000
1000
5000/10
5000/10
Rp
Rp
5,000,000
5,000,000
Rp
Rp
10,000,000
10,000,000
2,5m 8
9 20 Luas Lahan 12
20 20 20 20
2,5m 8
9 20 Luas Lahan 12
20 20 20 20
m x 15 m m x 15 m
Terong 1000 5000/10 Rp 5,000,000 Rp 10,000,000 10 10
Timun 1000 2000/60 Rp 2,000,000 Rp 6,000,000
Jagung 1000 3000/40 Rp 3,000,000 Rp 4,000,000 11 11
Rp 85,000,000 Rp 235,000,000 12 12
2,5m 13 20 20 20 20 20 2,5m 13 20 20 20 20 20
Hasil (kg/ha) HARGA Min. HARGA Maks. 14 14
Maksimum 15 15
Kentang 30000 3000/80 Rp 90,000,000 Rp 240,000,000
Cabe 8000 5000/35 Rp 40,000,000 Rp 280,000,000 16 16
Tomat 20000 5000/10 Rp 100,000,000 Rp 200,000,000 17 20 20 20 20 20 17 20 20 20 20 20
Bawang 10000 5000/10 Rp 50,000,000 Rp 100,000,000 2,5m 18 2,5m 18
Terong 30000 5000/10 Rp 150,000,000 Rp 300,000,000 19 19
Timun 2000 2000/60 Rp 4,000,000 Rp 12,000,000 20 20
Jagung 10000 3000/40 Rp 30,000,000 Rp 40,000,000
Rp 464,000,000 Rp 1,172,000,000 21 21
22 20 20 20 20 20 22 20 20 20 20 20
2,5m 23 2,5m 23
24 24
25 25
1M 1M 1M 1M
25 M
PJG
PENANAMAN BEDENGAN LUAS HASIL/M HARGA/KG JUMLAH
(M) LAHAN (KG)
JANUARI 100 1,2 x 100 45 Rp 3,000 Rp 13,500,000

FEBRUARI 100 1,2 x 100 45 Rp 4,000 Rp 18,000,000
MARET 100 1,2 x 100 45 Rp 5,000 Rp 22,500,000
50 cm
APRIL 100 1,2 x 100 45 Rp 6,000 Rp 27,000,000 1M 1M 1M 1M
MEI 100 1,2 x 100 45 Rp 7,000 Rp 31,500,000
JUNI 100 1,2 x 100 45 Rp 8,000 Rp 36,000,000
JULI 100 1,2 x 100 45 Rp 9,000 Rp 40,500,000
AGUSTUS 100 1,2 x 100 45 Rp 10,000 Rp 45,000,000
SEPTEMBER 100 1,2 x 100 45 Rp 11,000 Rp 49,500,000
OKTOBER 100 1,2 x 100 45 Rp 12,000 Rp 54,000,000
NOPEMBER 100 1,2 x 100 45 Rp 13,000 Rp 58,500,000 25 M
DESEMBER 100 1,2 x 100 45 Rp 14,000 Rp 63,000,000
JANUARI 100 1,2 x 100 45 Rp 15,000 Rp 67,500,000
FEBRUARI 100 1,2 x 100 45 Rp 16,000 Rp 72,000,000
MARET 100 1,2 x 100 45 Rp 17,000 Rp 76,500,000
APRIL 100 1,2 x 100 45 Rp 18,000 Rp 81,000,000
Batu Bata 20 1400 550 Rp 770,000

50 cm
Panel Rp 47,917 Rp 4,791,667 1M 1M 1M 1M
Semen 3.333333333 50000 Rp 166,667
Upah Kerja 1 160000 Rp 160,000
Rp 5,888,333
Panel Buat Sendiri

Panjang panel 1 m
Lebar 0,5 m
Tebal 0,05 m 25 M
Vol Beton 0.025 1 untuk 100 m
Semen 0.175 7 Rp 50,000 Rp 8,750
Pasir 0.02 0.8 Rp 150,000 Rp 3,000
Kerikil 0.015 0.6 Rp 190,000 Rp 2,850
Besi dia.6 1btg 3panel (L=90 cm (2 bh); L=40 cm (3bh)) Rp 1,460,000
Tambahan Triplek 3 mm 4 lembar
1 triplek untuk dudukan 4 lembar panel Rp 180,000
Kayu 5/5 cm 8 btang Rp 320,000
Luas
PENANAMA HASIL
Lahan JUMLAH
N (KG) HARGA/KG
(m2)
JANUARI 400 2000 Rp 3,000 Rp 2,400,000,000 200
FEBRUARI 400 2000 Rp 4,000 Rp 3,200,000,000
MARET 400 2000 Rp 5,000 Rp 4,000,000,000
APRIL 400 2000 Rp 6,000 Rp 4,800,000,000
MEI 400 2000 Rp 7,000 Rp 5,600,000,000
JUNI 400 2000 Rp 8,000 Rp 6,400,000,000
JULI 400 2000 Rp 9,000 Rp 7,200,000,000
AGUSTUS 400 2000 Rp 10,000 Rp 8,000,000,000
SEPTEMBER 400 2000 Rp 11,000 Rp 8,800,000,000
OKTOBER 400 2000 Rp 12,000 Rp 9,600,000,000
NOPEMBER 400 2000 Rp 13,000 Rp 10,400,000,000
DESEMBER 400 2000 Rp 14,000 Rp 11,200,000,000
JANUARI 400 2000 Rp 15,000 Rp 12,000,000,000
FEBRUARI 400 2000 Rp 16,000 Rp 12,800,000,000
MARET 400 2000 Rp 17,000 Rp 13,600,000,000
APRIL 400 2000 Rp 18,000 Rp 14,400,000,000
10 2000

Analisa Jahe

Enviado por

Dados do documento

Direitos autorais

Formatos disponíveis

Compartilhar este documento

Compartilhar ou incorporar documento

Opções de compartilhamento

Você considera este documento útil?

Este conteúdo é inapropriado?

Direitos autorais:

Formatos disponíveis

Analisa Jahe

Enviado por

Direitos autorais:

Formatos disponíveis

KEBUN JAHE

Analisa Ekonomi Tanam Jahe merah Organik pada Polybag

2.Hasil Penjualan Jahe Merah Organik

Rata rata perolehan 100 polybag 800 kg – 1,1 ton

100 =5x5 5 Rp 5,000 Rp 2,500,000 100 =5x5 10 Rp 5,000 Rp 5,000,000

100 =5x5 5 Rp 10,000 Rp 5,000,000 100 =5x5 10 Rp 10,000 Rp 10,000,000

100 =5x5 5 Rp 20,000 Rp 10,000,000 100 =5x5 10 Rp 20,000 Rp 20,000,000

100 =5x5 5 Rp 30,000 Rp 15,000,000 100 =5x5 10 Rp 30,000 Rp 30,000,000

100 =5x5 5 Rp 50,000 Rp 25,000,000 100 =5x5 10 Rp 50,000 Rp 50,000,000

Hasil Dari bertanam Jahe tiap bulannya :

No Jlh Bibit Jlh Buah Harga Buah Jumlh Produksi

No Jlh Bibit Jlh Buah Harga Buah Jumlh Produksi

No Jlh Bibit Jlh Buah Harga Buah Jumlh Produksi

No Jlh Bibit Jlh Buah (kg) Harga Buah Jumlh Produksi

No Jlh Bibit Jlh Buah (kg) Harga Buah Jumlh Produksi

No Jlh Bibit Jlh Buah (kg) Harga Buah Jumlh Produksi

No Jlh Bibit Jlh Buah (kg) Harga Buah Jumlh Produksi

No Jlh Bibit Jlh Buah (kg) Harga Buah Jumlh Produksi

No Jlh Bibit Jlh Buah (kg) Harga Buah Jumlh Produksi

5000 1 Rp 25,000 Rp 125,000,000

5000 1 Rp 30,000 Rp 150,000,000

5000 1 Rp 40,000 Rp 200,000,000

5000 1 Rp 45,000 Rp 225,000,000

No Jlh Bibit Jlh Buah (kg) Harga Buah Jumlh Produksi

No Jlh Bibit Jlh Buah (kg) Harga Buah Jumlh Produksi

No Jlh Bibit Jlh Buah (kg) Harga Buah Jumlh Produksi

No Jlh Bibit Jlh Buah (kg) Harga Buah Jumlh Produksi

No Jlh Bibit Jlh Buah (kg) Harga Buah Jumlh Produksi

No Jlh Bibit Jlh Buah (kg) Harga Buah Jumlh Produksi

No Jlh Bibit Jlh Buah (kg) Harga Buah Jumlh Produksi

No Jlh Bibit Jlh Buah (kg) Harga Buah Jumlh Produksi

No Jlh Bibit Jlh Buah (kg) Harga Buah Jumlh Produksi

No Jlh Bibit Jlh Buah (kg) Harga Buah Jumlh Produksi

No Jlh Bibit Jlh Buah (kg) Harga Buah Jumlh Produksi

1 Kentang 100 5 Rp 5,000 Rp 2,500,000

Goni 1000 Rp 500 Rp 500,000 Rp 500,000

Pekerja 5 2 Rp 70,000 Rp 700,000

1 Kentang 100 5 Rp 5,000 Rp 2,500,000

Goni 1000 Rp 500 Rp 500,000 Rp 500,000

Pekerja 5 2 Rp 70,000 Rp 700,000

1 Kentang 200 5 Rp 5,000 Rp 5,000,000

Goni 2000 Rp 500 Rp 1,000,000 Rp 1,000,000

Pekerja 5 2 Rp 70,000 Rp 700,000

1 Kentang 100 5 Rp 10,000 Rp 5,000,000

Goni 1000 Rp 500 Rp 500,000 Rp 500,000

Pekerja 5 2 Rp 70,000 Rp 700,000

1 Kentang 100 5 Rp 10,000 Rp 5,000,000

Goni 1000 Rp 500 Rp 500,000 Rp 500,000

Pekerja 5 2 Rp 70,000 Rp 700,000

1 Kentang 200 5 Rp 10,000 Rp 10,000,000

Goni 2000 Rp 500 Rp 1,000,000 Rp 1,000,000

Pekerja 5 2 Rp 70,000 Rp 700,000

1 Kentang 500 5 Rp 10,000 Rp 25,000,000

Goni 1500 Rp 500 Rp 750,000 Rp 750,000

Pekerja 10 5 Rp 70,000 Rp 3,500,000

1 Kentang 500 10 Rp 10,000 Rp 50,000,000

Goni 1500 Rp 500 Rp 750,000 Rp 750,000

Pekerja 10 5 Rp 70,000 Rp 3,500,000

1 Kentang 500 5 Rp 5,000 Rp 12,500,000

Goni 2000 Rp 500 Rp 1,000,000 Rp 1,000,000

Pekerja 10 5 Rp 70,000 Rp 3,500,000

HASIL MINIMUM Rp 71,540,000

JANUARI 100 1,2 x 100 45 Rp 3,000 Rp 13,500,000

Batu Bata 20 1400 550 Rp 770,000