MATURE 1

COST OF MATURE 1

MINERAL

Kind of work Details % Norma UNIT Round USD USD per ha Explanation
                 –
Circle spraying Labor 100%      0,33 day task/ha 3        6,5                  6
Material GLIFOSAT 70%      0,30 Lit/Ha 3            4                  3
FLOROKSIPIR 70%      0,05 Lit/Ha 3              16                  2 starane 250 cc blanket
METIL METSULFURON 30%      0,04 Kg/Ha 3          11                  0 5 gr/kap metsolindo
PARAQUAT 30%      0,32 Lit/Ha 3            4                  1
Tool RB 15 SPRAYER 100%      0,01 Unit/Ha 1          77                  1 1 Sparayer untuk100 Ha
Transport Spraying unit 100%      0,33 KM/Ha 3            1                  0
                 –
Interrow spraying Labor 100%      0,33 Day task/ha 1        6,5                  2
Material GLIFOSAT 100%      0,25 Lit/Ha 1            4                  1
FLOROKSIPIR 100%      0,30 Lit/Ha 1              16                  5
METIL METSULFURON 100%      0,03 Kg/Ha 1          11                  0
PARAQUAT 100%      0,35 Lit/Ha 1            4                  1
Tool RB 15 SPRAYER 100%      0,01 Unit/Ha 1          77                  1 1 Sparayer untuk100 Ha
Transport SEMPROT UNIT 100%      0,33 KM/Ha 1            1                  0
                 –
Upkeep interrow Labor 100%      1,50 Day task/ha 3        6,5                29
Material GLIFOSAT 100%      0,25 Lit/Ha 3            4                  3
TRICLOPOR 100%      0,08 Lit/Ha 3          21                  5 garlon 1;19
SOLAR 100%      0,25 Kg/Ha 3            1                  0
– Transport Semprot Unit SEMPROT UNIT 100%      1,50 KM/Ha 3            1                  3
                 –
Supervision mandor 100%      0,10 Day task/ha 3          13                  4
Sub Total                68
Wiping
Labor 100%      0,20 Day task/ha 4        6,5                  5
Material GLIFOSAT 100%      0,10 Liter / ha 4 4                  2
Supervision mandor 100%      0,02 Day task/ha 3          13                  1
Sub Total                  8
Manuring
Tenaga Kerja Labor 100%      1,67 Day task/ha 7        6,5 76 Output pupuk 400 Kg/HK, 1.67 HK/Ha
Material ZA 100%      255 Kg/Ha 2            0              184 Dosis 3.75 Kg/Pkk
MOP 100%      126 Kg/Ha 2            0              106 Dosis 1.85 Kg/Pkk
ROCK PHOSPHATE 100%      272 Kg/Ha 1            0                54 Dosis 2 Kg/Pkk
DOLOMITE 100%      272 Kg/Ha 1            0                46 Dosis 2 Kg/Pkk
ZnSO4 0% Kg/Ha 1          –                –
KIESERITE 100% Kg/Ha 1            0                –
HGFB 100%        14 Kg/Ha 1            1                15 Dosis 0.1 Kg/Pkk
tTransport : Internal TRANSPORT PUPUK INTERNAL 100%      938 Kg/Ha 1            0                  9
Supervision mandor 100%      0,03 Day task/ha 7          13                  3
Sub Total              418
Pest and deaseae
census Labor 100%        0,1 Day task/ha 12        6,5                  8
               –
R&D Fee P&D ANALIYSIS FEE 100%          1 Kali/Ha 1            1                  1
               –
Rat poison                –
Labor 10%      0,67 HK/Ha 1        6,5                  0
Material Klerat 10%      2,78 Kg/Ha 1            2                  1 250pc/Ha, 1 Kg= 90 pc rat bait
               –
lain-lain KAWAT DURI 5%      16,0 Mtr/Ha 1            0                  0 4 Mtr/Ha, ada 4 layer
Supervision mandor 100%      0,03 Day task/ha 12          13                4,6
Sub Total                15
Prunning
Labor 100%      2,27 Day task/ha        1,3        6,5                19
Supervision mandor 100%      0,25 Day task/ha        1,3          13                  4
Sub Total                23
CENSUS
Tree census labor 100%      0,33 Day task/ha 2        6,5                  4
Production labor 100%      0,20 Day task/ha 2        6,5                  3
Supervision mandor 100%      0,03 Day task/ha 4          13                  2
Sub Total                  8
SUPPLYING
Labor Holing, planting 100%      0,20 Day task/ha 1                –
Material Seedling BIBIT KELAPA SAWIT 100%          1 Pkk/Ha 1                –
ROCK PHOSPATE 100%      0,50 Kg/Ha 1                –
AGROBLEN 100%      0,30 Kg/Ha 1                –
Klerat 100%      0,03 Kg/Ha 1                –
Transport 100%          1 Pkk/Ha 1                –
Supervision mandor 5%      0,20 Day task/ha 1                –
Sub Total                –
Upkeep drain , terrace
Drain 1 x 0.75 x 0.75 m labor 50%      0,20 Day task/ha 1        6,5                  1 20 m/ha, Output = 400m/HK
Drain 2 x 1.5 x 1.5 m EXCAVATOR 50%      0,32 HM/Ha 1          47                  8 14.25 m/ha, Output = 45 m/HM
Drain 4 x 2.5 x 2.5 m EXCAVATOR 50%      0,25 HM/Ha 1          47                  6 5.7 m/ha, Output = 22.5 m/HM
Border 4 x 2.5 x 2.5 m EXCAVATOR 50%      0,17 HM/Ha 1          47                  4 3.8 m/ha, Output = 22.5 m/HM
Rehab. Teracce labor 50%      0,50 Day task/ha 1        6,5                  2 125 m/ha, Output = 250 m/HK
Rehab. Individual terrace labor 5%      0,83 Day task/ha 1        6,5                  0 5 tapak/ha, Output = 6 tapak/HK
Supervision mandor 100%      0,03 Day task/ha 1          13                  0 1 HK per hari
Sub Total                20
Upkeep Road and bridges
Manual labor 100%      0,11 Day task/ha 12        6,5                8,6 45.15 m/ha, Output = 100 m/HK
Access Road laterit      1,05 M3/Ha 1            8                – 14.25 m/ha, Sirtu ( 7m x 0.125m ) = 0.88 m3/m jalan
Main   Road laterit    10,50 M3/Ha 1            8                – 10.5 m/ha, Sirtu ( 4.25m x 0.125m ) = 0.53 m3/m jalan
Collection   road laterit    34,65 M3/Ha 1            8                – 34.65 m/ha, Sirtu ( 3.65m x 0.125m ) = 0.46 m3/m jalan
Access Road   grading ROAD GRADER 100%    0,007 HM/Ha 2          35                0,5 1.05 m.ha, Output = 146 m/HM
Main   Road grading ROAD GRADER 100%    0,005 HM/Ha 2          35                0,3 1.05 m.ha, Output = 194 m/HM
Collection   road grading ROAD GRADER 100%    0,139 HM/Ha 2          35                9,6 34.65 m.ha, Output = 250 m/HM
Supervision mandor 100%      0,03 Day task/ha 12          13                4,6 1 HK per hari
Sub Total                24
SURVEY DAN PATOK
Labor 100%        0,2 Day task/ha 1        6,5                  1
Supervision mandor 100%      0,10 Day task/ha 1          13                  1
Sub Total                  3
TOTAL COST            586

 

error: Content is protected !!