ANALISA USAHA BUDI DAYA TANAMAN CABAI KERITING LS LAHAN 1000M2 JUMLAH POPULASI 2000 POHON HARI URAIAN PEKERJAAN SAT VOL H SAT JUMLAH KETERANGAN

1-2

SEMAI 2500 BENIH ( 5 PCS) KOMPOS ( 50 GRAM PER PLASTIK) PLASTIK SEMAI INSEKTISIDA (CURACRON) FUNGISIDA (DITHANE)

HOK PCS KG PCS L KG

2 5 125 2500 0.1 0.1 4

30,000 125,000 300 50 250,000 90,000 30,000

60,000 625,000 MASUKAN 50 GRAM KOMPOS PER PLASTIK SEMAI 37,500 125,000 25,000 9,000 120,000 -

PEMBUATAN GULUDAN & LUBANG TANAM HOK PUPUK DASAR - UREA - NPK - KOMPOS FURADAN 21 - 22 TANAM BIBIT INSEKTISIDA (CURACRON) FUNGISIDA (DITHANE) 27 - 28 INSEKTISIDA (CURACRON) FUNGISIDA (DITHANE) 31 - 32 PUPUK SUSULAN I - UREA - NPK TENAGA KERJA 35 - 36 SEMPROT INSEKTISIDA (CURACRON) FUNGISIDA (DITHANE) 43 - 44 SEMPROT INSEKTISIDA (CURACRON) FUNGISIDA (DITHANE) KG KG KG KG HOK L KG L KG HOK KG KG HOK HOK L KG HOK L KG

10 20 1000 6 2 0.25 0.25 0.25 0.25 2 10 40 2 2 0.25 0.25 2 0.5 0.5

1,800 3,500 300 75,000 30,000 250,000 90,000 250,000 90,000 30,000 1,800 3,500 30,000 30,000 250,000 90,000 30,000 250,000 90,000

18,000 70,000 300,000 450,000 60,000 62,500 22,500 62,500 22,500 60,000 18,000 140,000 60,000 60,000 62,500 22,500 60,000 125,000 45,000

5 GRAM UREA/LUBANG TANAM 15 GRAM/LUBANG TANAM 500 GRAM/LUBANG TANAM

JARAK TANAM 60 CM X 60 CM

5 GRAM UREA/LUBANG TANAM 20 GRAM NPK

51 - 52 SEMPROT INSEKTISIDA (CURACRON) FUNGISIDA (DITHANE) 59 - 60 SEMPROT INSEKTISIDA (CURACRON) FUNGISIDA (DITHANE) 61 - 62 PUPUK SUSULAN II - UREA - NPK 67 - 68 SEMPROT INSEKTISIDA (CURACRON) FUNGISIDA (DITHANE) 75 - 76 SEMPROT INSEKTISIDA (CURACRON) FUNGISIDA (DITHANE) 83 - 84 SEMPROT INSEKTISIDA (CURACRON) FUNGISIDA (DITHANE) 91 - 92 SEMPROT INSEKTISIDA (CURACRON) FUNGISIDA (DITHANE) 93 - 94 PUPUK SUSULAN III - UREA - NPK 100- 101 SEMPROT INSEKTISIDA (CURACRON) FUNGISIDA (DITHANE) 105 - 106 SEMPROT INSEKTISIDA (CURACRON) FUNGISIDA (DITHANE) 110 - 111 PANEN III PANEN II PANEN I

HOK L KG HOK L KG HOK KG KG HOK L KG HOK L KG HOK L KG HOK L KG HOK KG KG

2 0.5 0.5 2 0.5 0.5 2 10 40 2 0.75 1 2 0.75 0.75 2 0.75 0.75 2 0.75 1 2 10 500

30,000 250,000 90,000 30,000 250,000 90,000 30,000 1,800 3,500 30,000 250,000 90,000 30,000 250,000 90,000 30,000 250,000 90,000 30,000 250,000 90,000 30,000 1,800 3,500

60,000 125,000 45,000 60,000 125,000 45,000 60,000 18,000 140,000 60,000 187,500 90,000 60,000 187,500 67,500 60,000 187,500 67,500 60,000 187,500 90,000 60,000 18,000 1,750,000 5 GRAM UREA 25 GRAM NPK 225 5 GRAM UREA/LUBANG TANAM 20 GRAM NPK

HOK L KG

2 0.75 0.75

30,000 250,000 90,000

60,000 187,500 67,500 300

HOK L KG

2 1 1

30,000 250,000 90,000

60,000 250,000 90,000 400

SEMPROT INSEKTISIDA (CURACRON) FUNGISIDA (DITHANE) 115 - 116 SEMPROT INSEKTISIDA (CURACRON) FUNGISIDA (DITHANE) 120 SUB TOTAL ALAT SPRAYER DRUM UPAH TENAGA TETAP TOTAL PANEN V PANEN IV

HOK L KG

2 1 1

30,000 250,000 90,000

60,000 250,000 90,000 500

HOK L KG

2 1 1

30,000 250,000 90,000

60,000 250,000 90,000 8,048,500 575

( ) SET PCS BLN 1 2 4 350,000 150,000 1,000,000

( ) 350,000 300,000 4,000,000 12,698,500 2000

BIAYA /POHON

=

Rp

6,349

TOTAL PANEN /POHON HARGA TERIMA PASAR/KG CABAI TOTAL PENDAPATAN MARGIN

= = = = Rp Rp Rp

1

(KG ) ( ) 12,500 ( ) 25,000,000 ( ) 12,301,500 ( )