Scribd Logo
Upload

Welcome to Scribd!

  • AUT Padi Kacang Jagung

    Uploaded by

    ahmad halim
    19 views8 pages
    The document provides cost analyses for farming inputs and production costs for rice, corn, and beans over multiple seasons or growth periods. It includes costs for labor, fertilizers, pesticides, irrigation, and other farm activities. Total production costs for rice were Rp1,740,000 with a net income of Rp540,000. Total production costs for corn were Rp2,664,500 with a net income of Rp1,420,500. Total production costs for beans were Rp2,045,000 with a net income of Rp455,000.

    Original Description:

    Original Title

    AUT Padi Kacang Jagung - Copy

    Copyright

    © © All Rights Reserved

    Available Formats

    XLSX, PDF, TXT or read online from Scribd

    Did you find this document useful?

    Is this content inappropriate?

    Report this Document
    The document provides cost analyses for farming inputs and production costs for rice, corn, and beans over multiple seasons or growth periods. It includes costs for labor, fertilizers, pesticides, irrigation, and other farm activities. Total production costs for rice were Rp1,740,000 with a net income of Rp540,000. Total production costs for corn were Rp2,664,500 with a net income of Rp1,420,500. Total production costs for beans were Rp2,045,000 with a net income of Rp455,000.

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd
    Flag for inappropriate content
    Download as xlsx, pdf, or txt
    19 views8 pages

    AUT Padi Kacang Jagung

    Uploaded by

    ahmad halim
    The document provides cost analyses for farming inputs and production costs for rice, corn, and beans over multiple seasons or growth periods. It includes costs for labor, fertilizers, pesticides, irrigation, and other farm activities. Total production costs for rice were Rp1,740,000 with a net income of Rp540,000. Total production costs for corn were Rp2,664,500 with a net income of Rp1,420,500. Total production costs for beans were Rp2,045,000 with a net income of Rp455,000.

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd
    Flag for inappropriate content
    Download as xlsx, pdf, or txt
    of 8

    FARMING INPUTS & PRODUCTION COST ANALYSIS

    NO DESCRIPTION
    HST
    Land Lease
    1 Season
    -7 Land Preparation
    a- Clearance of land
    b- Land processing by tractor
    c- Bedding system
    -1 Seed Treatment
    a- Fenamedon
    b- Cruiser
    c. Seed
    Manure application
    0 Planting & Irrigation
    a- Irrigation I
    b- Planting-Female Crops
    0 Planting-Male Crops I (0-0-3)
    3 Planting-Male Crops II (0-0-3)
    10 Fertilizer I
    a- Labor
    Material
    a- Urea
    b- Phonska
    c-KNO3
    10 Irrigation II

    10-12 Spraying Calaris


    Labor
    Material

    12 Aplication Furadan
    Labor
    Material

    15 Pesticide spraying I
    a- Labor
    Material
    a- Alika

    Page 1 of 8
    FARMING INPUTS & PRODUCTION COST ANALYSIS

    b- Amistar Top
    c- Pupuk Cair

    21 Fertilizer II
    a- Labor
    Material
    a- Urea
    b- Phonska
    c- KCl
    d-ZA
    21 Hilling up I
    21 Irrigation III

    25 Pesticide spraying II
    a- Labor
    Material
    a- Alika
    b-Amistar Top
    c- Pupuk Cair

    30 Irrigation IV

    35 Pesticide spraying III


    a- Labor
    Material
    a- Alika
    b- Amistar Top
    c- Pupuk Cair

    40 Fertilizer III
    a- Labor
    Material
    a- Urea

    40 Hilling up II
    40 Irrigation V

    45 Pesticide spraying IV
    a- Labor
    Material
    Page 2 of 8
    FARMING INPUTS & PRODUCTION COST ANALYSIS

    a- Alika
    b- Amistar Top
    c- Pupuk Cair

    50 Spraying Gramoxone
    Labor
    Material

    55 Irrigation V
    65 Irrigation VI
    80 Irrigation VII
    95 Irrigation VIII

    110-115 Harvest
    a- Labor
    b. post harvest
    TOTAL PRODUCTION COST

    GROWER INCOME
    a- Male Crops Removal
    b- Harvest
    TOTAL GROSS INCOME
    TOTAL NET INCOME

    Commercial Market margin 10%

    Note :

    Page 3 of 8
    FARMING INPUTS & PRODUCTION COST ANALYSIS

    Page 4 of 8
    Summary

    Kemitraan PT.
    Keterangan Padi Kacang
    Syngenta
    Tenaga kerja (Rp) 1,300,000.00 1,530,000.00 2,145,000.00
    Saprodi (Rp) 440,000.00 515,000.00 519,500.00
    Biaya Produksi (Rp) 1,740,000.00 2,045,000.00 2,664,500.00
    Hasil Panen (KG) 600.00 Tebasan 950.00
    Harga (Rp) 3,800.00 4,300.00
    Pendapatan kotor (Rp) 2,280,000.00 2,500,000.00 4,085,000.00
    Keuntungan (Rp) 540,000.00 455,000.00 1,420,500.00
    Selisih Pendapatan vs Kemitraan
    880,500.00 965,500.00
    PT. Syngenta (Rp)
    AUT Jagung /0.1 Ha

    Harga/Unit Harga Total


    Kegiatan/Saprodi Satuan Unit
    (Rp) (Rp)
    1. Tenaga kerja 2,145,000.00
    - Bajak lahan Borongan 1 200,000.00 200,000.00
    - Got keliling dan tengah HOK 2 75,000.00 150,000.00
    - Tanam Betina HOK 3 75,000.00 225,000.00
    - Tanam Jantan 1 HOK 2 30,000.00 60,000.00
    - Tanam jantan 2 HOK 2 30,000.00 60,000.00
    - Pemupukan 1 HOK 2 75,000.00 150,000.00
    - Pemupukan 2 HOK 4 75,000.00 300,000.00
    - Pemupukan 3 HOK 4 75,000.00 300,000.00
    - Penyemprotan 1 HOK 1 50,000.00 50,000.00
    - Penyemprotan 2 HOK 1 50,000.00 50,000.00
    - Penyemprotan 3 HOK 1 50,000.00 50,000.00
    - Penyemprotan 4 HOK 1 50,000.00 50,000.00
    - Pengairan HOK 8 25,000.00 200,000.00
    - Panen HOK 4 75,000.00 300,000.00
    2. Saprodi 519,500.00
    - Benih KG Gratis
    - Urea KG 45 2,500.00 112,500.00
    - Phonska KG 50 3,000.00 150,000.00
    - KCl KG 5 8,000.00 40,000.00
    - Gramoxone Btl @ 1 L 0.2 80,000.00 16,000.00
    - Calaris Btl @ 1 L 0.15 320,000.00 48,000.00
    - Amistar Top Btl @ 100 ml 1.0 85,000.00 85,000.00
    - Alika Btl @ 100 ml 1.0 68,000.00 68,000.00
    Total Biaya Produksi 2,664,500.00
    Hasil Panen KG 950 4,300.00 4,085,000.00
    Keuntungan 1,420,500.00

    #REF!
    AUT Padi

    Harga/Unit Harga Total


    Kegiatan/Saprodi Satuan Unit
    (Rp) (Rp)
    1. Tenaga kerja 1,300,000.00
    - Bajak lahan Borongan 1 150,000.00 150,000.00
    - Tamping HOK 1 75,000.00 75,000.00
    - Persemaian HOK 1 25,000.00 25,000.00
    - Tanam Borongan 1 200,000.00 200,000.00
    - Pemupukan 1 HOK 1 75,000.00 75,000.00
    - Pemupukan 2 HOK 1 75,000.00 75,000.00
    - Penyemprotan 1 HOK 1 50,000.00 50,000.00
    - Penyemprotan 2 HOK 1 50,000.00 50,000.00
    - Penyiagan Gulma HOK 2 75,000.00 150,000.00
    - Pengairan HOK 10 25,000.00 250,000.00
    - Panen Borongan 1 200,000.00 200,000.00
    2. Saprodi 440,000.00
    - Benih KG 5 15,000.00 75,000.00
    - Urea KG 30 2,500.00 75,000.00
    - Phonska KG 50 3,000.00 150,000.00
    - Insektisida Btl @ 100 ml 2 40,000.00 80,000.00
    - Fungisida Btl @ 100 ml 1 60,000.00 60,000.00
    Total Biaya Produksi 1,740,000.00
    Hasil Panen KG 600 3,800.00 2,280,000.00
    Keuntungan 540,000.00
    AUT Kacang

    Harga/Unit Harga Total


    Kegiatan/Saprodi Satuan Unit
    (Rp) (Rp)
    1. Tenaga kerja 1,530,000.00
    - Bajak lahan Borongan 1 250,000.00 250,000.00
    - Tanam HOK 4 75,000.00 300,000.00
    - Pemupukan 1 HOK 2 75,000.00 150,000.00
    - Penyemprotan 1 HOK 1 40,000.00 40,000.00
    - Penyemprotan 2 HOK 1 40,000.00 40,000.00
    - Pendangiran HOK 4 75,000.00 300,000.00
    - Pengairan HOK 4 25,000.00 100,000.00
    - Panen HOK 5 70,000.00 350,000.00
    2. Saprodi 515,000.00
    - Benih KG 12 30,000.00 360,000.00
    - Phonska KG 25 3,000.00 75,000.00
    - Insektisida Btl @ 100 ml 2 40,000.00 80,000.00
    Total Biaya Produksi 2,045,000.00
    Hasil Panen Tebas 2,500,000.00
    Keuntungan 455,000.00

    #REF!

    You might also like