43,550,000.00 Strategi Petani Dalam Menghadapi Resiko Harga Komoditas Kol,Sawi Putih Dan Wortel Di Tanah Karo (Studi Kasus: Desa Gurusinga, Kec.Berastagi, Kab. Tanah Karo)

Lampiran 22. Biaya Tetap Usahatani Kol Luas Panen ha Cangkul Semprot Gendong Parang Gerobak Sorong Garpu Tanah Bak Penampung Gubuk Semprot Mesin 1 0.50 12,000.00 30,000.00 20,000.00 25,000.00 16,666.67 33,333.33 50,000.00 - 350,000.00 537,000.00 2 0.50 16,000.00 25,000.00 16,666.67 25,000.00 16,666.67 33,333.33 50,000.00 - 350,000.00 532,666.67 3 0.40 14,000.00 30,000.00 12,500.00 16,666.67 8,000.00 40,000.00 50,000.00 - 250,000.00 421,166.67 4 0.50 18,000.00 30,000.00 10,000.00 60,000.00 8,000.00 20,000.00 75,000.00 - 300,000.00 521,000.00 5 0.50 16,000.00 30,000.00 16,666.67 25,000.00 16,666.67 33,333.33 50,000.00 - 250,000.00 437,666.67 6 0.30 18,000.00 - 10,000.00 - 8,000.00 - 37,500.00 - 200,000.00 273,500.00 7 2.00 24,000.00 50,000.00 30,000.00 50,000.00 20,000.00 33,333.33 50,000.00 - 1,200,000.00 1,457,333.33 8 1.00 14,000.00 30,000.00 37,500.00 33,333.33 16,000.00 40,000.00 50,000.00 166,666.67 650,000.00 1,037,500.00 9 0.10 8,000.00 - 10,000.00 - 10,000.00 33,333.33 25,000.00 - 70,000.00 156,333.33 10 0.30 12,000.00 35,000.00 10,000.00 - - 20,000.00 50,000.00 - 200,000.00 327,000.00 11 0.40 14,000.00 30,000.00 13,333.33 25,000.00 16,666.67 33,333.33 50,000.00 - 250,000.00 432,333.33 12 0.30 16,000.00 20,000.00 20,000.00 25,000.00 16,666.67 - 35,000.00 - 200,000.00 332,666.67 13 0.30 16,000.00 30,000.00 20,000.00 25,000.00 26,666.67 53,333.33 75,000.00 - 200,000.00 446,000.00 14 0.40 7,000.00 30,000.00 20,000.00 25,000.00 10,000.00 33,333.33 50,000.00 - 2,300,000.00 2,475,333.33 15 1.00 16,000.00 25,000.00 30,000.00 60,000.00 10,000.00 33,333.33 50,000.00 100,000.00 650,000.00 974,333.33 16 1.00 14,000.00 30,000.00 20,000.00 50,000.00 13,333.33 40,000.00 75,000.00 133,333.33 700,000.00 1,075,666.67 17 0.30 7,000.00 30,000.00 10,000.00 30,000.00 16,666.67 - 50,000.00 - 200,000.00 343,666.67 18 0.40 12,000.00 60,000.00 26,666.67 16,666.67 10,000.00 33,333.33 50,000.00 - 250,000.00 458,666.67 19 0.30 12,000.00 25,000.00 10,000.00 25,000.00 - 33,333.33 37,500.00 - 200,000.00 342,833.33 20 0.20 16,000.00 30,000.00 10,000.00 25,000.00 10,000.00 33,333.33 35,000.00 - 130,000.00 289,333.33 21 0.30 8,000.00 25,000.00 15,000.00 16,666.67 - - - - 200,000.00 264,666.67 22 0.16 14,000.00 30,000.00 10,000.00 16,666.67 10,000.00 - 50,000.00 - 100,000.00 230,666.67 23 0.40 12,000.00 25,000.00 11,666.67 25,000.00 8,000.00 26,666.67 75,000.00 - 280,000.00 463,333.33 24 0.40 16,000.00 30,000.00 10,000.00 25,000.00 10,000.00 20,000.00 50,000.00 100,000.00 250,000.00 511,000.00 25 0.50 24,000.00 30,000.00 40,000.00 50,000.00 8,000.00 20,000.00 50,000.00 - 350,000.00 572,000.00 26 0.30 8,000.00 25,000.00 15,000.00 16,666.67 - 33,333.33 50,000.00 - 200,000.00 348,000.00 27 0.50 12,000.00 30,000.00 10,000.00 25,000.00 10,000.00 33,333.33 50,000.00 - 250,000.00 420,333.33 28 0.40 12,000.00 25,000.00 10,000.00 25,000.00 10,000.00 33,333.33 37,500.00 - 280,000.00 432,833.33 29 0.30 22,000.00 25,000.00 12,500.00 16,666.67 10,000.00 - 50,000.00 - 200,000.00 336,166.67 30 0.20 16,000.00 30,000.00 15,000.00 25,000.00 - 33,333.33 50,000.00 - 120,000.00 289,333.33 31 0.16 7,000.00 30,000.00 20,000.00 30,000.00 - - - - 100,000.00 187,000.00 32 0.30 16,000.00 25,000.00 23,333.33 25,000.00 13,333.33 26,666.67 50,000.00 133,333.33 200,000.00 512,666.67 33 0.30 14,000.00 30,000.00 10,000.00 16,666.67 10,000.00 33,333.33 50,000.00 - 200,000.00 364,000.00 34 0.20 16,000.00 - 10,000.00 25,000.00 10,000.00 - - - 140,000.00 201,000.00 35 0.50 24,000.00 50,000.00 15,000.00 30,000.00 10,000.00 33,333.33 50,000.00 100,000.00 320,000.00 632,333.33 36 0.30 14,000.00 25,000.00 10,000.00 25,000.00 10,000.00 33,333.33 50,000.00 - 200,000.00 367,333.33 37 0.20 16,000.00 30,000.00 10,000.00 25,000.00 20,000.00 33,333.33 75,000.00 - 130,000.00 339,333.33 38 0.12 16,000.00 - 11,666.67 20,833.33 8,000.00 - 50,000.00 - 80,000.00 186,500.00 39 0.25 16,000.00 30,000.00 15,000.00 25,000.00 10,000.00 - 25,000.00 - 180,000.00 301,000.00 40 0.20 24,000.00 25,000.00 15,000.00 25,000.00 10,000.00 - 25,000.00 - 130,000.00 254,000.00 41 0.30 10,000.00 35,000.00 15,000.00 25,000.00 16,666.67 33,333.33 50,000.00 - 200,000.00 385,000.00 42 0.24 14,000.00 30,000.00 10,000.00 33,333.33 8,000.00 20,000.00 37,500.00 - 160,000.00 312,833.33 43 1.00 16,000.00 25,000.00 23,333.33 50,000.00 13,333.33 26,666.67 50,000.00 100,000.00 700,000.00 1,004,333.33 44 1.00 16,000.00 60,000.00 15,000.00 33,333.33 16,666.67 33,333.33 50,000.00 133,333.33 680,000.00 1,037,666.67 45 0.30 16,000.00 30,000.00 15,000.00 20,000.00 10,000.00 - 50,000.00 - 200,000.00 341,000.00 46 0.40 16,000.00 30,000.00 20,000.00 50,000.00 10,000.00 33,333.33 50,000.00 116,666.67 280,000.00 606,000.00 47 1.00 16,000.00 30,000.00 11,666.67 33,333.33 10,000.00 33,333.33 50,000.00 150,000.00 500,000.00 834,333.33 48 0.20 14,000.00 30,000.00 10,000.00 33,333.33 8,000.00 20,000.00 37,500.00 - 110,000.00 262,833.33 49 0.30 8,000.00 - 10,000.00 25,000.00 9,000.00 - - - 200,000.00 252,000.00 50 0.50 16,000.00 30,000.00 30,000.00 16,666.67 10,000.00 33,333.33 37,500.00 133,333.33 300,000.00 606,833.33 Total 21.93 731,000.00 1,390,000.00 802,500.00 1,350,833.33 529,000.00 1,173,333.33 2,245,000.00 1,366,666.67 14,636,666.67 14,636,666.67 Rata - Rata 0.44 14,620.00 27,800.00 16,050.00 27,016.67 10,580.00 23,466.67 44,900.00 27,333.33 292,733.33 292,733.33 No Biaya Penyusutan Alat Pajak Rp Total Biaya Tetap