........Selamat Hari Jadi Kab. Nunukan ke 13 tgl 12 Oktober 2012.......

Jumat, 01 Juni 2012

Analisa Usaha Tani Pisang di Malaysia

Cashflow of BANANA

BANANA or Pisang (Musa spp) are popular fruit grown among local farmers as commercial crop and inter crop for new rehabilitation area of oil palm and rubber area. Total banana production area in 2009 was 29,790 hectare with annual production of 295,630 metric ton. 
 
The popular variety of banana in Malaysia was Pisang Mas, Pisang Rastali, Pisang Cavendish and Pisang Berangan. The most area planting banana was Daerah Batu Pahat Johor (1,660 ha), Daerah Pontian Johor (1,653 ha) and Daerah Muar Johor (1,532 ha). 
 
This article discuss about cashflow of banana in Malaysia in 2010 based on my study mid June this year.

BANANA VARIETY : PISANG BERANGAN
PLANTING DISTANCE : 3.0 METER X 3.0 METER

PLANTING DENSITY : 1,100 TREE/HA
FARM SIZE (Hectare) : 1.00
CASHFLOW PERIOD : 3 year

I. CASH IN FLOW

1. Production of banana (kg/ha) = 52,000 KG
2. Gross farm income @ RM 1.15/kg = RM 59,800.00

II CASH OUT FLOW
A. Initial development cost

1) Land clearing = RM 2,000.00
2) Ploughing = RM 1,000.00
3) Planting @ RM3.00/tree = RM 3,630.00
4) Drainage system = RM 1,200.00
Sub total 1 = RM 7,830.00
B. Cost of Input1) Seedling @ RM1.60/unit = RM 2,816.00
2) Fertilizer for Banana (6 type):
~ CIRP = RM 152.00
~ NPK 15:15:15 = RM 9,172.80
~ NPK 12:12:17:2+TE = RM 1,430.00
~ GML = RM 449.40
~ NPK 8:8:8 (humic) = RM 322.50
~ MOP = RM 700.00

4) Weedicide = RM 936.00
5) Pesticide = RM 858.00
7) Fungicide = RM 858.00
6) Furadan = RM 340.00
8) Plastic wrappers = RM 400.00
9) Support post = RM 1,600.00
10) Tools and others = RM 500.00
Subtotal 2 = RM 20,534.80
C. Cost of Labor

1) Manuring = RM 1,110.00
2) Support system = RM 480.00
3) Pest & Disease Control = RM 720.00
4) Weed Control= RM 480.00
5) Pruning = RM 900.00
6) Removal of suckers = RM 420.00
7) Harvesting = RM 10,400.00
8) Fruit wrapping = RM 330.00
Subtotal 3 = RM 14,840.00


D. Miscellaneous costs

1) Fuel= RM 3,780.00
2) Land Tax/rent @ RM500/ha = RM 1,500.00
Subtotal 4 = RM 5,280.00



III. CASHFLOW ANALYSIS
Main Cost (1,2,3,4) = RM 48,484.80
Extra costs ( 5%) = RM 2,424.20
Total Costs Of Production = RM 50,909.00
Gross Farm Income = RM 59,800.00
Nett Farm Income = RM 8,891.00
Nett Farm Income/year = RM 2,963.70
Nett Farm Income/ Month = RM 247.00
Benefit Cost Ratio = RM 1.17
Breakeven Point (RM/KG) = RM 0.98



By, 

M Anem
Muar
Johore
 
Sumber : http://animagro.blogspot.com/search/label/Cashflow%20of%20BANANA

1 komentar:

  1. Alhamdulillah semoga atas bantuan ki witjaksono terbalaskan melebihi rasa syukur kami saat ini karna bantuan aki sangat berarti bagi keluarga kami di saat kesusahan dengan menanggun 9 anak,kami berprofesi penjual ikan di pasar hutang saya menunpuk di mana-mana sempat terpikir untuk jadikan anak bekerja tki karna keadaan begitu mendesak tapi salah satu anak saya melihat adanya program pesugihan dana gaib tanpa tumbal kami lansung kuatkan niat,Awalnya suami saya meragukan program ini dan melarang untuk mencobanya tapi dari yg saya lihat program ini bergransi hukum,Saya pun tetap menjelaskan suami sampai dia ikut yakin dan alhamdulillah dalam proses 1 hari 1 malam kami bisa menbuktikan bantuan aki melalui dana gaib tanpa tumbal,Bagi saudara-saudaraku yg butuh pertolongan silahkan hubungi
    Ki Witjaksono di:0852-2223-1459

    supaya lebih jelas
    silahkan klik-> PESUGIHAN DANA GAIB

    ingat kesempatan tidak akan datang untuk yang kedua kalinya

    BalasHapus