........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. hal yang tidak pernah terbayangkan kini menjadi kenyataan,dengan keluarga saya untuk KIYAI PATI kami ucapkan banyak terimah kasih karna berkat BANTUAN KIYAI PATI ALHAMDULILLAH keluarga kami bisa lepas dari segala HUTANG HUTANG alhamdulillah Dana GOIB yang saya minta sama beliau 900,jt BENAR BENAR ada di tangang saya dalam sekejap ALLHAMDULILLAH saya bisa menutupi semua hutang hutang saya dan saya juga sudah buka usaha sendiri kami tidak menduga KIYAI PATI TELAH MERUBAH NASIB KAMI DALAM SEKEJAP.dan hanya KIYAI PATI Lah DUKUN YANG PALING BERSEJARAH DI KELUARGA KAMI.ini adalah benar benar kisah nyata dari saya.dan saya tidak malu menceritakan,nya.semua tentang kesusahan yg perna saya jalani.karna di situlah saya mulai berfikir bahwa mungkin masih banyak saudara kami yang membutuhkan bantuan seperti saya.yang ingin seperti saya silahkan hub KIYAI PATI DI NOMOR {_0852_1741_5657_}
    ATAU KUNJUNGI http://penarikan-dana-goib.webs.com

    ATAU ANDA BUTUH ANGKA GOIB DI JAMIN TEMBUS HUB KIYAI PATI

    BUTUH ANGKA GHOIB HASIL RTUAL BELIAU
    angka;GHOIB: singapura
    angka;GHOIB: hongkong
    angka;GHOIB; malaysia
    angka;GHOIB; toto magnum
    angka”GHOIB; laos…
    angka”GHOIB; macau
    angka”GHOIB; sidney
    angka”GHOIB: vietnam
    angka”GHOIB: korea
    angka”GHOIB: brunei
    angka”GHOIB: china
    angka”GHOIB: thailand

    BalasHapus