Sampel Biji KPDATA DARI LAHAN CIRANJI " A' AGIP"DATA DARI PENGAMBILAN SAMPEL DI RUANG PERLAKUAN BENIH STOCK SEEDSampel Jumlah Biji Per Polong Kacang Panjang Sampel Jumlah Biji Per Polong Kacang Panjang Berat Biji Kacang Panjang Kering Panen ke 26 KaliPanen ke 1 KaliSiap Kirim ke InventorySampel Jumlah Jumlah Sampel Jumlah Jumlah Berat BijiJumlah bijiRata-rataBiji layakBiji tak layakBiji layakBiji tak layak(gr)(unit)berat/biji1161201(gr)2132165320.1631031210640.16413417201330.155195162Jumlah0.460.166816171Rata-rata/biji0.157135719868209129211014310136111711122rata-rata jumlah biji/polong12151220masing msing sampel131413181214141413516151311519Jumlah161616152281715117131rata-rata jumlah biji/polong1817418161419201918Total berat biji kering/polong20512017(gr)219421162.22217122125Berat Per benih kering2311323170.154241922416251352519261122616227592718Kebutuhan benih/hektar2820282020.15429929164629gr305830204.62931142312232181321910.01331823312146.2883410134172351612351614675.0453641036184.67537133716138146382139153919140143401214117204116142823421743145134315344123441914511545164461846144734715148116482049142491815017350196501140.1754853460.0539273154Rata-Rata133.6817.5385Rata-Rata17.062 Biji berkecambah38 Biji berkecambah44 Total biji layak612 Total biji layak809Berat total biji Layak (ons)1.5Berat total biji Layak (ons)2Rata-rata per polong (0ns)0.03Rata-rata per polong (0ns)0.04rata rata per polong (gr)3rata-rata per polong (gr)4Rata-rata biji layak/polong 12.24Rata-rata biji layak/polong16.18Biji basahjumlah rata rata dari sampel 1 dan 27Berat3.5gr/polong28.4214(rata rata biji layak/polongberat per 12 polong42gr/12 polong25.21.42.11,077,300.00

S.O.P Produksi EWINDO

S.O.P PRODUKSI EAST WEST SEED INDONESIAData dari produksi lahan ciranji A' AgipLuas lahanluas lahan SS ciranjiJumlah PopulasiTarget produksi(meter persegi)(hektar)(Tanaman)Kg6588.240.65882419765560

Konversi Perhitungan untuk S.O.P per meter persegiPT.East West Seed IndonesiaLuas lahanluas lahan Jumlah PopulasiTarget produksi(meter persegi)(hektar)(Tanaman)Kggr10.00010030.028333327428.3333274306

41176.525529.4351,058.863.87519764.71Lahan Sewa Ciranji leader A' NuryadienTARGET DARI FSPM Jumlah populasi stock seed kacang panjang LAHAN CIRANJI "A' Nunu"PT.East West Seed IndonesiaPLOTJUMLAH JUMLAH JUMLAHLuas LahanPopulasiTarget ProduksiBEDENGLUBANG TANAMPOPULASI(Kg)A44145629124,378371B4920904180C4213362672D2710162032162589811796Produksi Biji Kering310,351.21gr310Kg

Revisi setelah Presentasirata-rata jumlah biji/polongmasing msing sampelLuas lahanLebar BedengJarak Antar Bedeng12.24(m2)(m2)m16.1843781.60.8JumlahJarak Tanam 30x300.09Populasi11,796.00Kematian 5%11,206.20Taksasi hasil300kgBenih sortir210.00kg

Lubang tanam5,898.00

Asumsi P.Bedeng2,359.20

Populasi

PARAMETER FORMULASI RUMUS EXCELANALISA M.IMRON RUSYADIMENGACU PADA S.O.P PRODUKSI KP.015 STOCK SEED PT.EAST WEST SEED INDONESIA10,000Luas lahanluas lahanJumlah PopulasiTarget produksiLuas lahanluas lahanJumlah PopulasiTarget produksiAnalisa(meter Persegi)(hektar)(Tanaman)Kg(meter Persegi)(hektar)(Tanaman)Kg10.00010030.028333327443780.43780013,133.99372"Ciranji a' Nunu"10.00010030.02833332746,588.240.65882419,764.71560"Ciranji a' Agip"10.00010030.028333327410,0001.00000030,000850"Imron Rusyadi"10.00010030.028333327420,0002.00000059,999.971,700"Konversi perbandingan"10.00010030.028333327430,0003.00000089,999.952,550"Konversi perbandingan"10.00010030.028333327440,0004.000000119,999.943,400"Konversi perbandingan"10.00010030.028333327450,0005.000000149,999.924,250"Konversi perbandingan"10.00010030.028333327460,0006.000000179,999.915,100"Konversi perbandingan"10.00010030.028333327470,0007.000000209,999.895,950"Konversi perbandingan"10.00010030.028333327480,0008.000000239,999.886,800"Konversi perbandingan"10.00010030.028333327490,0009.000000269,999.867,650"Konversi perbandingan"10.00010030.0283333274100,00010.000000299,999.858,500"Konversi perbandingan"

SOP EWINDOBerat bijiBerat BijiPer Tanaman (kg)Per tanaman (gr)0.028333327428.33372

0.00

4378Luas lahan6567Jarak tanam seharusnya13,133Ketemu S.O.P

TFC

NoNama AlatJumlah BarangSatuanHargaTotalNilai sisa (Rp)UsiaPenyusutanPenyusutan /periodeJumlah SatuanHargaEkonomis/tahunbarang(Rp)(Rp)(tahun)4.378 m21Sewa lahan4,378m21,2005,253,6000.015,253,6001,751,2002Cangkul7unit55,000385,0000.02192,50064,16773Koret4unit25,000100,0000.0250,00016,66744Golok2unit80,000160,0000.0280,00026,66725Gergaji1unit65,00065,0000.0232,50010,83316Tray (alat semai)8unit14,000112,0000.01112,00037,33387Sprayer1unit335,000335,0000.03111,66737,22218Gembor2unit50,000100,0000.01100,00033,33329Palu1unit25,00025,0000.0212,5004,167110Ember3unit10,00030,0000.0130,00010,000311Gunting1unit7,0007,0000.017,0002,333112Sekop garpu1unit60,00060,0000.0230,00010,000113Mesin steam + Selang1unit5,300,0005,300,0000.051,060,000353,333114Mesin pompa1unit3,450,0003,450,0000.05690,000230,000115Turus Bambu15,000unit2003,000,0000.013,000,0001,000,00015,00016Mulsa2,359meter1,0002,359,2000.012,359,200786,4002,35917Tali Majun15rol15,000225,0000.01225,00075,0001518Derigen 200 l1unit250,000250,0000.0462,50020,8331Jumlah13,408,4674,469,489

TVC

Populasi awal11,796PopulasiMingguNama PupukDosis pemakaian per tanaman (gr)Volume (gr)Volume (kg)Jenis Pupuk Jumlah PupukSatuanDihabiskanDihabiskan Populasi akhir11,796117961NPK Mutiara 2577 0.55,8986NPK Mutiara 25776Kg11796Pupuk Kandang0.55,8986Pupuk Kandang6Kg11796KCL0.55,8986Kapur6KgAsumsi per minggu populasi mati11796Kapur0.55,8986NPK Mutiara59Kg117962NPK Mutiara 0.55,8986Grower94KgMingguJumlah Jumlah 117963NPK Mutiara 0.55,8986KCL136KgMatisisa11796Grower 0.55,8986TSP88Kg10.011,796117964NPK Mutiara0.55,898620.011,79611796Grower 0.55,898630.011,796117965KCL111,7961240.011,79611796Grower 111,7961250.011,796117966TSP111,7961260.011,79611796Grower 111,7961270.011,796117967KCL111,7961280.011,796117968TSP111,79612Total 0.011796Grower 111,79612117969KCL1.517,6941811796TSP1.517,694181179610KCL1.517,6941811796NPK Mutiara1.517,694181179611KCL223,5922411796Grower 223,592241179612KCL223,5922411796TSP223,592241179613NPK Mutiara223,5922411796TSP223,592241179614Grower 223,5922411796KCL223,59224Penyemprotan250 ml/tanaman5,898.00lt0.25 l / tanamanPerpopulasiActara 25 wg0,05/lCuracron0,5 ml/l 2949Agrimec 18 EC0,5ml/l 2949

Curzate 8/64 WP4 gr/l23592Nativo150 g/ha150

66

NoUraianVolume SatuanHarga Satuan (Rp)Jumlah (Rp)1Pupuk:a. NPK Mutiara 25776kg8,70051,313b. Pupuk Kandang6kg2501,475c. Kapur (Dolomit)6kg8505,013e. NPK Mutiara59kg8,200483,636f. Grower94Kg1,500141,552g. KCL136Kg7,000949,578g. TSP88Kg7,500663,5252Pestisida:0.0g. Agrimec 100 2Botol147,500295,000j. Miracleeasy pack 100 ml1botol98,20098,200k. Nativo 66gr1,44095,0403Bokasi2kg5001,0004Karung 50 kg6unit2,00012,4145Bahan bakar (non subsidi)10liter12,000120,000Total2,797,745

TKtenaga kerja untuk 10.000 m2 (1 ha)

KegiatanWaktu Kerja (jam)Standar Hari Kerja (jam)RotasiHOKUpah (Rp)TotalTKOlah Tanah76894756,5002,669,625Persiapan lahan438111956,5001,055,844Sortir benih tanam1381056,50021,188Penanaman3481256,50090,047Penyulaman1181056,5005,297Pemupukan3288756,500395,500Perambatan1288256,500113,000Penyemprotan1285256,50088,281Pemanenan448204056,5002,277,656Penjemuran benih20.4830.2172,60015,314Total6,731,7529,529,497TENAGA KERJA UNTUK LUAS LAHAN 4360 m2 Data dari Praktik Kerja Lapang Lahan Ciranji " A'Nunu"NoNamawaktuSatuanKemampuan TKHKJumlah JumlahTotal Rata-rata jumlahRata-rata KegiatanTKJumlahSatuanw/pTKWaktuTKTKKerjaPengolahan tanah1Pembuatan bedeng76jam4360 m persegi635463762Pembuatan bedeng76jam3Pembuatan bedeng76jam4Pembuatan bedeng76jam5Pembuatan bedeng76jam6Pembuatan bedeng76jam7Pembuatan bedeng76jam8Pembuatan bedeng76jam9Pembuatan bedeng76jamPersiapan Lahan1psang turs,mulsa, dll76.5jam467246432psang turs,mulsa, dll66.5jam3psang turs,mulsa, dll76.5jam4psang turs,mulsa, dll26.5jam5psang turs,mulsa, dll26.5jam6psang turs,mulsa, dll26.5jam7psang turs,mulsa, dll46.5jam8psang turs,mulsa, dll46.5jam9psang turs,mulsa, dll46.5jam10psang turs,mulsa, dll36.5jam11psang turs,mulsa, dll56.5jam

1Penanaman343020populasi696342Penanaman34.5jam4702populasi

1Penyulaman11jam222112Penyulaman10.5jam2090populasi

1Penyemprotan12585122Penyemprotan11.5jam3546populasi1 HOK = 1 HARI KERJA PRIA3Penyemprotan11.5jam4180populasi1 HOP WANITA = 0,7 HKP4penyemprotan23jam9212populasiPemanenan kp 20 hari dimulai pd umur 60 hari - 80 hari1pemupukan32jam1456populasi979322pemupukan32jam7200populasi3pemupukan33jam9212populasi

1pemanenan42jam4kgwanita1521.515442pemanenan36.5jam18kgwanita3pemanenan36.5jam16kgwanita4pemanenan56.5jam23kgwanita

1perambatan12jam3887populasi12112

1penjemuran10.5jam95kg31320.42penjemuran20.25jam80kg

AnalisaANALISA USAHATANI PRODUKSI BENIH KACANG PANJANG DI STOCK SEED PT.EAST WEST SEED INDONESIALUAS LAHAN 4378 METER PERSEGIANALISAJumlah benih dibutuhkanQP KP EwindoTVCTVCTFCTCTRBenefitHPPBenefitP Sell AnalisaBEP BEPR/CB/CK.BE.K 5%T.B.D(kg)(kg)(Rp)(Unit)(Rp)(Rp)(Rp)(Rp)(Rp)kg-hpp%per 100(Rp)UnitRupiahRatioRatio(gr)(gr)(kg)1820911.900004,469,4894,469,48900000000000Perbandingan32545,0009,529,49729,3224,469,48913,998,98614,625,000626,01443,0741,92640.0445,00028512,828,2281.040.04S.O.P Ewindo37247,0009,529,49725,6084,469,48913,998,98617,490,0983,491,11237,6199,381250.2547,0002099,819,8371.250.25Lahan Ciranji a' Nunu31047,0009,529,49730,7064,469,48913,998,98614,586,507587,52145,1071,89340.0447,00027412,891,8541.040.04Jika ingin Keuntungan 20%31154,0009,529,49730,6414,469,48913,998,98616,794,0002,795,01445,0138,987200.2054,00019110,332,5161.200.20Perbandingan40045,0009,529,49723,8244,469,48913,998,98618,000,0004,001,01434,99710,003290.2945,0002119,497,7591.290.29

434