Jenis Biaya/Ha

benih (17 kg) @Rp 75.000

Persiapan Lahan (TOT)
Pemotong Rumput (Rp 150.000/orang)
Herbisida 3 l Gramoxone (Rp 65.000/l)
Pupuk 300 kg Urea, 250 kg NPK (Urea Rp 95.000/50 kg, NPK Rp 125.000/50 kg)
Tenaga Kerja
Tanam (Rp 50.000/kg)
Panen (Rp 80.000/org/hari)
Pipil (Rp 150/kg)
Ojek (Rp 5000/krg)
Kupas (Rp 80.000/org/hari)
Pestisida
Penyiaangan
Calaris 1,5 l (12-15 HST)
Gramoxone 2l (30-45 HST)
Total
Hasil Panen (kg/Ha)
Harga Jagung Pipil (Rp/kg)
Penghasilan Kotor
Keuntungan
Penghasilan/Bulan
LOW LAND HIGH LAND
Harga (Rp) Harga (Rp)
1,275,000 1,275,000

300,000 300,000
195,000 195,000
1,195,000 1,195,000

850,000 850,000
560,000 800,000
1,200,000 1,200,000
1,335,000
400,000
1,114,000 1,114,000

490,000 490,000
130,000 130,000
7,309,000 9,284,000
8,000 8,000
2,500 2,500
20,000,000 20,000,000
12,691,000 10,716,000
3,172,750 2,679,000
 LOW LAND HIGH LAND
Jenis Biaya/Ha Harga (Rp) Harga (Rp)
benih (14 kg) @Rp 105.000 1,470,000 1,470,000
Persiapan Lahan (TOT)
Pemotong Rumput (Rp 150.000/orang) 300,000 300,000
Herbisida 3 l Gramoxone (Rp 65.000/l) 195,000 195,000
Pupuk 300 kg Urea, 250 kg NPK (Urea Rp 9 1,195,000 1,195,000
Tenaga Kerja
Tanam (Rp 50.000/kg) 700,000 700,000
Panen (Rp 80.000/org/hari) 560,000 800,000
Pipil (Rp 150/kg) 1,200,000 1,200,000
Ojek (Rp 5000/krg) 1,500,000
Kupas (Rp 80.000/org/hari) 400,000
Pestisida 1,114,000 1,114,000
Penyiaangan
Calaris 1,5 l (12-15 HST) 490,000 490,000
Gramoxone 2l (30-45 HST) 130,000 130,000
Total 7,354,000 9,494,000
Hasil Panen (kg/Ha) 9,000 9,000
Harga Jagung Pipil (Rp/kg) 2,500 2,500
Penghasilan Kotor 22,500,000 22,500,000
Keuntungan 15,146,000 13,006,000
Penghasilan/Bulan 3,786,500 3,251,500