Scribd Logo
Upload

Welcome to Scribd!

  • ANALISAUSHBM

    Uploaded by

    Azmi Mushoffa
    2 views6 pages
    ANALISAUSHBM

    Copyright

    © © All Rights Reserved

    Available Formats

    XLS, PDF, TXT or read online from Scribd

    Did you find this document useful?

    Is this content inappropriate?

    Report this Document
    ANALISAUSHBM

    Copyright:

    © All Rights Reserved
    Download as XLS, PDF, TXT or read online from Scribd
    Flag for inappropriate content
    2 views6 pages

    ANALISAUSHBM

    Uploaded by

    Azmi Mushoffa
    ANALISAUSHBM

    Copyright:

    © All Rights Reserved
    Download as XLS, PDF, TXT or read online from Scribd
    Flag for inappropriate content
    of 6

    ANALISA USAHA TANI BAWANG MERAH TAHUN 2007

    Harga Satuan Jumlah Harga


    No. Uraian Volume Satuan
    ( Rp. ) ( Rp. )
    1. Budidaya Tanaman Bawang Merah
    I Sewa Lahan ( 1 musim tanam ) 1 ha 2,500,000 2,500,000

    II Biaya Saprodi 12,670,000


    - Bibit 1,100 kg 9,000 9,900,000
    - Pupuk Organik / Kompos 1,000 kg 600 600,000
    - Pupuk TSP 150 kg 1,600 240,000
    - Pupuk Urea 300 kg 1,300 390,000
    - Pupuk ZA 300 kg 1,200 360,000
    - Pupuk NPK Phonska 100 kg 1,800 180,000
    - Pupuk KCL 200 kg 5,000 1,000,000

    III Pestisida 2,065,000


    - Prevaton 6 Lt 160,000 960,000
    - Antracol 3 Kg 85,000 255,000
    - Marshal 20 Ec 10 Lt 75,000 750,000
    - Tripel 5 Lt 20,000 100,000

    IV Tenaga Kerja 15,762,000


    - Nyuwat Borong 65 hok 50,000 3,250,000
    - Ngodol 50 hok 25,000 1,250,000
    - Ngeler 45 hok 25,000 1,125,000
    - Mopok / malem 25 hok 25,000 625,000
    - Tanam 46 hok 22,000 1,012,000
    - Tenaga kerja Pemeliharaan selama 3 hok 1,500,000 4,500,000
    2 bulan
    - Tenaga Panen Pria 25 hok 40,000 1,000,000
    - Tenaga Panen Wanita 75 hok 20,000 1,500,000
    - Biaya Lain-lain 1 ha 1,500,000 1,500,000
    Jumlah 32,997,000

    A. Total Biaya / TB 1 ha 32,997,000


    B. Total Produksi / TP 10,800 Kg 6,500 70,200,000
    Keuntungan (B - A) 1 ha 37,203,000
    B / C Ratio (TP / TB) 2.13
    BEP ( TB / TP) 3,055

    Brebes, 4 April 2007


    ANALISA USAHA TANI BAWANG MERAH TAHUN 2008

    Harga Satuan Jumlah Harga


    No. Uraian Volume Satuan
    ( Rp. ) ( Rp. )
    1. Budidaya Tanaman Bawang Merah
    I Sewa Lahan ( 1 musim tanam ) 1 ha 3,000,000 3,000,000

    II Biaya Saprodi 20,730,000


    - Bibit 1,100 kg 16,000 17,600,000
    - Pupuk Organik / Kompos 1,000 kg 700 700,000
    - Pupuk TSP 150 kg 2,000 300,000
    - Pupuk Urea 300 kg 1,600 480,000
    - Pupuk ZA 300 kg 1,400 420,000
    - Pupuk NPK Phonska 100 kg 2,300 230,000
    - Pupuk KCL 200 kg 5,000 1,000,000

    III Pestisida 2,065,000


    - Prevaton 6 Lt 160,000 960,000
    - Antracol 3 Kg 85,000 255,000
    - Marshal 20 Ec 10 Lt 75,000 750,000
    - Tripel 5 Lt 20,000 100,000

    IV Tenaga Kerja 15,762,000


    - Nyuwat Borong 65 hok 50,000 3,250,000
    - Ngodol 50 hok 25,000 1,250,000
    - Ngeler 45 hok 25,000 1,125,000
    - Mopok / malem 25 hok 25,000 625,000
    - Tanam 46 hok 22,000 1,012,000
    - Tenaga kerja Pemeliharaan selama 3 hok 1,500,000 4,500,000
    2 bulan
    - Tenaga Panen Pria 25 hok 40,000 1,000,000
    - Tenaga Panen Wanita 75 hok 20,000 1,500,000
    - Biaya Lain-lain 1 ha 1,500,000 1,500,000
    Jumlah 41,557,000

    A. Total Biaya / TB 1 ha 41,557,000


    B. Total Produksi / TP 10,700 Kg 7,200 77,040,000
    Keuntungan (B - A) 1 ha 35,483,000
    B / C Ratio (TP / TB) 1.85
    BEP ( TB / TP) 3,884

    Brebes, 5 April 2008


    ANALISA USAHA TANI BAWANG MERAH TAHUN 2009

    Harga Satuan Jumlah Harga


    No. Uraian Volume Satuan
    ( Rp. ) ( Rp. )
    1. Budidaya Tanaman Bawang Merah
    I Sewa Lahan ( 1 musim tanam ) 1 ha 3,000,000 3,000,000

    II Biaya Saprodi 28,530,000


    - Bibit 1,300 kg 19,000 24,700,000
    - Pupuk Organik / Kompos 2,000 kg 700 1,400,000
    - Pupuk TSP 150 kg 2,000 300,000
    - Pupuk Urea 300 kg 1,600 480,000
    - Pupuk ZA 300 kg 1,400 420,000
    - Pupuk NPK Phonska 100 kg 2,300 230,000
    - Pupuk KCL 200 kg 5,000 1,000,000

    III Pestisida 2,065,000


    - Prevaton 6 Lt 160,000 960,000
    - Antracol 3 Kg 85,000 255,000
    - Marshal 20 Ec 10 Lt 75,000 750,000
    - Tripel 5 Lt 20,000 100,000

    IV Tenaga Kerja 15,762,000


    - Nyuwat Borong 65 hok 50,000 3,250,000
    - Ngodol 50 hok 25,000 1,250,000
    - Ngeler 45 hok 25,000 1,125,000
    - Mopok / malem 25 hok 25,000 625,000
    - Tanam 46 hok 22,000 1,012,000
    - Tenaga kerja Pemeliharaan selam 3 hok 1,500,000 4,500,000
    2 bulan
    - Tenaga Panen Pria 25 hok 40,000 1,000,000
    - Tenaga Panen Wanita 75 hok 20,000 1,500,000
    - Biaya Lain-lain 1 ha 1,500,000 1,500,000
    Jumlah 49,357,000

    A. Total Biaya / TB 1 ha 49,357,000


    B. Total Produksi / TP 12,500 Kg 7,500 93,750,000
    Keuntungan (B - A) 1 ha 44,393,000
    B / C Ratio (TP / TB) 1.90
    BEP ( TB / TP) 3,949

    Brebes, 1 April 2009


    ANALISA USAHA TANI BAWANG MERAH TAHUN 2010

    Harga Satuan Jumlah Harga


    No. Uraian Volume Satuan
    ( Rp. ) ( Rp. )
    1. Budidaya Tanaman Bawang Merah
    I Sewa Lahan ( 1 musim tanam ) 1 ha 4,000,000 4,000,000

    II Biaya Saprodi 34,830,000


    - Bibit 1,500 kg 20,000 30,000,000
    - Pupuk Organik / Kompos 2,000 kg 1,200 2,400,000
    - Pupuk TSP 150 kg 2,000 300,000
    - Pupuk Urea 300 kg 1,600 480,000
    - Pupuk ZA 300 kg 1,400 420,000
    - Pupuk NPK Phonska 100 kg 2,300 230,000
    - Pupuk KCL 200 kg 5,000 1,000,000

    III Pestisida 2,065,000


    - Prevaton 6 Lt 160,000 960,000
    - Antracol 3 Kg 85,000 255,000
    - Marshal 20 Ec 10 Lt 75,000 750,000
    - Tripel 5 Lt 20,000 100,000

    IV Tenaga Kerja 16,730,000


    - Nyuwat Borong 65 hok 50,000 3,250,000
    - Ngodol 50 hok 30,000 1,500,000
    - Ngeler 45 hok 30,000 1,350,000
    - Mopok / malem 25 hok 30,000 750,000
    - Tanam 46 hok 30,000 1,380,000
    - Tenaga kerja Pemeliharaan selama 3 Org 1,500,000 4,500,000
    2 bulan
    - Tenaga Panen Pria 25 hok 40,000 1,000,000
    - Tenaga Panen Wanita 75 hok 20,000 1,500,000
    - Biaya Lain-lain 1 ha 1,500,000 1,500,000
    Jumlah 57,625,000

    A. Total Biaya / TB 1 ha 57,625,000


    B. Total Produksi / TP 12,270 Kg 7,700 94,479,000
    Keuntungan (B - A) 1 ha 36,854,000
    B / C Ratio (TP / TB) 1.64
    BEP 4,696

    Brebes, 1 April 2010


    ANALISA USAHA TANI BAWANG MERAH TAHUN 2011

    Harga Satuan Jumlah Harga


    No. Uraian Volume Satuan
    ( Rp. ) ( Rp. )
    1. Budidaya Tanaman Bawang Merah
    I Sewa Lahan ( 1 musim tanam ) 1 ha 4,000,000 4,000,000

    II Biaya Saprodi 40,830,000


    - Bibit 1,500 kg 24,000 36,000,000
    - Pupuk Organik / Kompos 2,000 kg 1,200 2,400,000
    - Pupuk TSP 150 kg 2,000 300,000
    - Pupuk Urea 300 kg 1,600 480,000
    - Pupuk ZA 300 kg 1,400 420,000
    - Pupuk NPK Phonska 100 kg 2,300 230,000
    - Pupuk KCL 200 kg 5,000 1,000,000

    III Pestisida 2,065,000


    - Prevaton 6 Lt 160,000 960,000
    - Antracol 3 Kg 85,000 255,000
    - Marshal 20 Ec 10 Lt 75,000 750,000
    - Tripel 5 Lt 20,000 100,000

    IV Tenaga Kerja 17,580,000


    - Nyuwat Borong 65 hok 50,000 3,250,000
    - Ngodol 50 hok 30,000 1,500,000
    - Ngeler 45 hok 30,000 1,350,000
    - Mopok / malem 25 hok 30,000 750,000
    - Tanam 46 hok 30,000 1,380,000
    - Tenaga kerja Pemeliharaan selama 3 Org 1,500,000 4,500,000
    2 bulan
    - Tenaga Panen Pria 25 hok 50,000 1,250,000
    - Tenaga Panen Wanita 80 hok 20,000 1,600,000
    - Biaya Lain-lain 1 ha 2,000,000 2,000,000
    Jumlah 64,475,000

    A. Total Biaya / TB 1 ha 64,475,000


    B. Total Produksi / TP 11,860 Kg 8,000 94,880,000
    Keuntungan (B - A) 1 ha 30,405,000
    B / C Ratio (TP / TB) 1.47
    BEP 5,436

    Brebes, 25 Januari 2011


    ANALISA USAHA TANI BAWANG MERAH 5 th TERAKHIR

    JUMLAH (Rp)
    No. Uraian
    2007 2008 2009 2010 2011
    1. Biaya
    I Sewa Lahan 2,500,000 3,000,000 3,000,000 4,000,000 4,000,000

    II Biaya Saprodi 12,670,000 20,730,000 28,530,000 34,830,000 40,830,000

    III Pestisida 2,065,000 2,065,000 2,065,000 2,065,000 2,065,000

    IV Tenaga Kerja 15,762,000 15,762,000 15,762,000 16,730,000 17,580,000


    Jumlah 32,997,000 41,557,000 49,357,000 57,625,000 64,475,000

    2 Pendapatan (Rp/ ha) 70,200,000 77,040,000 93,750,000 94,479,000 94,880,000


    3 Keuntungan (B - A) 37,203,000 35,483,000 44,393,000 36,854,000 30,405,000
    4 B / C Ratio (TP / TB) 2.13 1.85 1.90 1.64 1.47
    5 BEP 3,055 3,884 3,949 4,696 5,436

    You might also like