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

- NPK KG 40 3,500 140,000

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
- NPK KG 500 3,500 1,750,000
100- 101 PANEN I -
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 -
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 -
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 -
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 -
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

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
 5 GRAM
UREA/LUBANG
TANAM
20 GRAM NPK

5 GRAM UREA
25 GRAM NPK
225

300

400

500

575
2000