No. Sampel
Luas Lahan Ha
Cangkul Arit
Jumlah Unit
Harga beli unit Rp
Total Harga Beli Rp
Umur Ekonomis
Penyusutan Rp
Jumlah Unit
Harga beli Unit Rp
Total Harga Beli Rp
Umur Ekonomis
Penyusutan Rp
1 4.00
0.75 90000.00
67500.00 0.75
22500.00 0.25
25000.00 6250.00
0.25 6250.00
2
1.50 1.33
90000.00 119999.97
1.33 60000.00
0.00 0.00
0.00 0.00
0.00
3 2.00
1.00 90000.00
90000.00 1.50
30000.00 0.50
24000.00 9600.00
0.40 15000.00
4
1.50 0.67
80000.00 53333.36
2.00 17777.79
0.67 24000.00
16000.00 0.67
15999.99
5 1.50
1.33 90000.00
119999.97 2.00
39999.99 0.67
30000.00 60000.00
2.00 6666.67
6 2.00
0.50 70000.00
35000.00 1.00
17500.00 0.50
26000.00 13000.00
0.50 13000.00
7
1.50 2.00
90000.00 180000.00
1.33 90000.02
1.33 25000.00
33333.33 1.33
16666.67
8 2.00
1.50 55000.00
82500.00 0.50
82500.00 0.50
25000.00 12500.00
0.50 12500.00
9 2.00
1.00 85000.00
85000.00 1.50
28333.33 0.50
24000.00 24000.00
1.00 6000.00
10
1.50 0.67
90000.00 60000.03
2.67 15000.01
0.00 0.00
0.00 0.00
0.00
11 2.00
1.00 85000.00
85000.00 1.50
28333.33 0.00
0.00 0.00
0.00 0.00
12 2.00
0.50 90000.00
45000.00 1.50
15000.00 0.50
24000.00 30000.00
1.25 4800.00
13
1.50 0.67
85000.00 56666.69
2.67 14166.67
0.00 0.00
0.00 0.00
0.00
14 1.50
0.67 90000.00
60000.03 2.00
20000.01 0.67
25000.00 50000.00
2.00 5555.56
15 2.00
0.50 90000.00
45000.00 1.50
15000.00 0.00
0.00 0.00
0.00 0.00
Total 28.50
14.09 1270000.00
1185000.00 23.75
496111.20 6.09
252000.00 254683.30
9.90 102438.90
Rata-rata 1.90
0.93 84666.67
79000.00 1.58
33074.08 0.40
16800.00 16978.89
0.66 6829.25
No. Sampel
Alat semprot Parang
Total Biaya Penyusutan
Rp Jumlah
Unit Harga beli
unit Rp Total Harga
Beli Rp Umur
Ekonomis Penyusutan
Rp Jumlah
Unit Harga beli
Unit Rp Total Harga
Beli Rp Umur
Ekonomis Penyusutan
Rp 1
0.25 230000.00
57500.00 0.50
28750.00 0.50
35000.00 17500.00
1.00 14375.00
71875.00
2 0.67
230000.00 153333.33
2.00 0.00
0.67 35000.00
23333.33 2.67
0.00 60000.00
3
0.00 0.00
0.00 0.00
0.00 1.00
45000.00 45000.00
1.75 35714.29
80714.29
4 0.67
230000.00 153333.33
1.33 76666.69
1.33 30000.00
40000.00 3.00
34074.07 144518.50
5 0.00
0.00 0.00
0.00 0.00
0.67 40000.00
26666.67 2.00
55555.56 102222.20
6
0.50 250000.00
125000.00 1.50
41666.67 1.00
40000.00 40000.00
1.00 62500.00
134666.70
7 0.00
0.00 0.00
0.00 51111.11
0.67 30000.00
20000.00 1.00
102222.20 260000.00
8 0.50
250000.00 125000.00
1.50 41666.67
0.50 20000.00
10000.00 0.50
125000.00 261666.70
9
0.50 230000.00
115000.00 0.75
76666.67 1.00
50000.00 50000.00
1.00 57500.00
168500.00
10 0.67
250000.00 166666.67
2.00 0.00
1.33 40000.00
53333.33 1.33
0.00 15000.01
11 0.50
250000.00 125000.00
1.00 0.00
1.00 40000.00
40000.00 1.00
0.00 28333.33
12
0.50 230000.00
115000.00 1.00
57500.00 1.50
35000.00 52500.00
1.50 38333.33
115633.30
13 0.00
0.00 0.00
0.00 0.00
1.33 25000.00
33333.33 1.00
0.00 14166.67
14 0.67
220000.00 146666.67
2.00 48888.89
1.33 30000.00
40000.00 1.33
73333.35 147777.80
15
0.50 250000.00
125000.00 1.00
125000.00 0.50
30000.00 15000.00
1.50 41666.67
181666.70
Total 5.93
2620000.00 1407500.00
14.58 547916.70
14.33 525000.00
506666.70 21.58
640274.50 1786741.00
Rata-rata 0.39
174666.70 93833.33
0.97 36527.78
0.95 35000.00
33777.78 1.43
42684.96 119116.10
Universitas Sumatera Utara
Lampiran 47. Biaya Produksi TRI Sistem Tanam Awal Per Petani Desa Kwala Begumit
No. Sampel
Luas Lahan Ha
Biaya Tenaga Kerja Rp
Biaya Saprodi Rp
Biaya Penyusutan Rp
Biaya Sewa Lahan Rp
Biaya Lain-Lain Rp
Total Biaya Rp
1 5.00
46264800.00 30630000.00
205000.00 7000000.00
17575000.00 101674800.00
2
4.00 26050500.00
22005000.00 216827.00
5600000.00 12293960.00
66166287.00
3 3.00
25078200.00 16444000.00
302000.00 4200000.00
9660880.00 55685080.00
4 3.50
39072900.00 21545000.00
300000.00 4900000.00
17569150.00 83387050.00
5
2.00 29596500.00
12415000.00 354000.00
2800000.00 14400000.00
59565500.00
6 3.00
36705300.00 18380000.00
216667.00 4200000.00
16455000.00 75956967.00
7 2.00
21583500.00 11604000.00
49167.00 2800000.00
9090000.00 45251667.00
8
4.50 37921300.00
27905000.00 333750.00
6300000.00 16257855.00
88717905.00
9 3.50
35051700.00 20882000.00
385000.00 4900000.00
13770000.00 74988700.00
10 3.00
32451900.00 18380000.00
392000.00 4200000.00
13055510.00 68479410.00
11
2.00 17340500.00
12405000.00 30000.00
2800000.00 6191750.00
38892250.00
12 2.00
21440250.00 12255000.00
178333.00 2800000.00
9290000.00 45963583.00
13 2.00
17251250.00 12495000.00
315000.00 2800000.00
6672000.00 39533250.00
14
3.00 29024100.00
17405000.00 195000.00
4200000.00 10510000.00
61334100.00
15 2.00
18622500.00 12405000.00
41667.00 2800000.00
8550000.00 42544167.00
Total 44.50
433455200.00 267155000.00
3514411.00 62300000.00
181341105.00 948140716.00
Rataan 2.96
28897013.00 17810333.30
234294.10 4153333.00
12089407.00 63209381.07
Lampiran 48. Biaya Produksi TRI Sistem Tanam Awal Per Petani Desa Kwala Bingei
No. Sampel
Luas Lahan Ha
Biaya Tenaga Kerja Rp
Biaya Saprodi Rp
Biaya Penyusutan Rp
Biaya Sewa Lahan Rp
Biaya Lain-Lain Rp
Total Biaya Rp
1 4.00
32348400.00 24505000.00
247500.00 5600000.00
15496000.00 78196900.00
2
1.50 11899125.00
9305000.00 175417.00
2100000.00 4881840.00
28361382.00
3 2.00
16058600.00 12405000.00
85000.00 2800000.00
5753500.00 37102100.00
4 1.50
15470100.00 9305000.00
179000.00 2100000.00
6315200.00 33369300.00
5
1.50 13101900.00
8305000.00 83333.00
2100000.00 6714000.00
30304233.00
6 2.00
14691300.00 12255000.00
184333.00 2800000.00
4355400.00 34286033.00
7 1.50
13512600.00 8305000.00
180000.00 2100000.00
8162860.00 32260460.00
8
2.00 15778300.00
11165000.00 293333.00
2800000.00 6188440.00
36225073.00
9 2.00
14974000.00 11905000.00
272000.00 2800000.00
5095160.00 35046160.00
10
1.50 12560700.00
9192000.00 145833.00
2100000.00 4881840.00
28880373.00
11 2.00
13866800.00 12405000.00
221667.00 2800000.00
7752622.00 37046089.00
12 2.00
16229100.00 12405000.00
189600.00 2800000.00
11116120.00 42739820.00
13
1.50 10673025.00
8305000.00 54583.00
2100000.00 6445740.00
27578348.00
14 1.50
12901200.00 8305000.00
141666.70 4200000.00
7195700.00 32743566.70
15 2.00
17132000.00 12495000.00
167333.00 2800000.00
8510000.00 41104333.00
Total 28.50
231197150.00 170562000.00
2620599.00 42000000.00
108864422.00 555244171.00
Rataan 1.90
15413143.00 11370800.00
174706.60 2800000.00
7257628.13 37016277.73
Universitas Sumatera Utara
No. Sampel
Luas Lahan Ha
Biaya Tenaga Kerja Rp
Biaya Saprodi Rp
Biaya Penyusutan Rp
Biaya Sewa Lahan Rp
Biaya Lain-Lain Rp
Total Biaya Rp
1
5.00 9252960.00
6610000.00 81000.00
1400000.00 3515000.00
20858960.00
2 4.00
6512625.00 5745000.00
93125.00 1400000.00
3073490.00 16824240.00
3
3.00 8359400.00
5964000.00 132222.10
1400000.00 3220293.30
19075915.40
4 3.50
11163686.00 6045000.00
112065.70 1400000.00
5019757.10 23740508.80
5 2.00
14798250.00 6290000.00
237500.00 1400000.00
7200000.00 29925750.00
6
3.00 12235100.00
5970000.00 148300.00
1400000.00 5485000.00
25238400.00
7 2.00
10791750.00 5844000.00
52916.67 1400000.00
4545000.00 22633666.67
8 4.50
8426956.00 6685000.00
107759.10 1400000.00
3612856.70 20232571.80
9 3.50
10014771.00 5970000.00
140471.20 1400000.00
3934285.70 21459527.90
10
3.00 10817300.00
6610000.00 213791.10
1400000.00 4351836.70
23392927.80
11 2.00
8670250.00 6685000.00
77500.00 1400000.00
3095875.00 19928625.00
12
2.00 10720125.00
6610000.00 210000.00
1400000.00 4645000.00
23585125.00
13 2.00
8625625.00 5650000.00
297500.00 1400000.00
3336000.00 19309125.00
14 3.00
9674700.00 6265000.00
155303.00 1400000.00
3503333.30 20998336.30
15
2.00 9311250.00
6045000.00 68333.34
1400000.00 4275000.00
21099583.34
Total 44.50
149374748.00 92988000.00
2127787.00 21000000.00
62812727.80 328303262.80
Rataan 2.96
9958317.00 6199200.00
141852.50 1400000.00
4187515.18 21886884.68
Lampiran 50. Biaya Produksi TRI Sistem Tanam Awal Per Ha Desa Kwala Bingei
No. Sampel
Luas Lahan Ha
Biaya Tenaga Kerja Rp
Biaya Saprodi Rp
Biaya Penyusutan Rp
Biaya Sewa Lahan Rp
Biaya Lain-Lain Rp
Total Biaya Rp
1 4.00
8408100.00 6130000.00
71875.00 1400000.00
3874000.00 19883975.00
2 1.50
8676850.00 5725000.00
60000.00 1400000.00
3254560.00 19116410.00
3
2.00 9087100.00
5885000.00 80714.29
1400000.00 2876750.00
19329564.29
4 1.50
11302200.00 5885000.00
144518.50 1400000.00
4210133.00 22941851.50
5 1.50
9876800.00 5885000.00
102222.20 1400000.00
4476000.00 21740022.20
6
2.00 8085300.00
6130000.00 134666.70
1400000.00 2177700.00
17927666.70
7 1.50
11256900.00 6205000.00
260000.00 1400000.00
5441907.00 24563807.00
8 2.00
8669300.00 5225000.00
261666.70 1400000.00
3094220.00 18650186.70
9
2.00 7888100.00
5955000.00 168500.00
1400000.00 2547580.00
17959180.00
10 1.50
9239500.00 5730000.00
15000.01 1400000.00
3254560.00 19639060.01
11 2.00
7055350.00 5805000.00
28333.33 1400000.00
3876311.00 18164994.33
12 2.00
8583900.00 5005000.00
115633.30 1400000.00
5558060.00 20662593.30
13 1.50
8306050.00 5485000.00
14166.67 1400000.00
4297160.00 19502376.67
14
1.50 8989600.00
5485000.00 147777.80
1400000.00 4797133.00
20819510.80
15 2.00
9521200.00 6685000.00
181666.70 1400000.00
4255000.00 22042866.70
Total 28.50
134946250.00 87220000.00
1786741.00 21000000.00
57991074.00 302944065.00
Rataan 1.90
8996416.67 5814666.67
119116.10 1400000.00
3866071.60 20196271.04
Universitas Sumatera Utara
No. Sampel
Luas Lahan Ha
Biaya Tenaga Kerja Rp
Biaya Saprodi Rp
Biaya Penyusutan Rp
Biaya Sewa Lahan Rp
Biaya Lain-Lain Rp
Total Biaya Rp
1
5.00 40730000.00
13229800.00 205000.00
7500000.00 21375000.00
83039800.00
2 4.00
30712500.00 11005000.00
216827.00 6000000.00
19440000.00 67374327.00
3
3.00 25412749.00
8180000.00 302000.00
4500000.00 13794900.00
52189649.00
4 3.50
35503752.00 7529500.00
300000.00 5250000.00
20912500.00 69495752.00
5 2.00
22273750.00 5925000.00
354000.00 3000000.00
13220000.00 44772750.00
6
3.00 28987497.00
8885000.00 216667.00
4500000.00 18090000.00
60679164.00
7 2.00
18637500.00 4334800.00
49167.00 3000000.00
9688000.00 35709467.00
8 4.50
32662503.00 11907300.00
333750.00 6750000.00
20115000.00 71768553.00
9 3.50
29804993.00 10084800.00
385000.00 5250000.00
16681000.00 62205793.00
10
3.00 24172998.00
7385000.00 392000.00
4500000.00 14415000.00
50864998.00
11 2.00
16982500.00 5455000.00
30000.00 3000000.00
9330000.00 34797500.00
12
2.00 16730450.00
5455000.00 178333.00
3000000.00 9919660.00
35283443.00
13 2.00
22805000.00 5925000.00
315000.00 3000000.00
12730000.00 44775000.00
14 3.00
25617507.00 7879800.00
195000.00 4500000.00
13362000.00 51554307.00
15
2.00 15277500.00
5764800.00 41667.00
3000000.00 8050000.00
32133967.00
Total 44.50
386311199.00 118945800.00
3514411.00 66750000.00
221123060.00 796644470.00
Rataan 2.96
25754080.00 7929720.00
234294.10 4450000.00
14741537.30 53109631.00
Lampiran 52. Biaya Produksi TRI Sistem Keprasan Per Petani Desa Kwala Bingei
No. Sampel
Luas Lahan Ha
Biaya Tenaga Kerja Rp
Biaya Saprodi Rp
Biaya Penyusutan Rp
Biaya Sewa Lahan Rp
Biaya Lain-Lain Rp
Total Biaya Rp
1 4.00
24637502.00 8900000.00
287500.00 6000000.00
21700000.00 61525002.00
2 1.50
9577500.00 4200000.00
90000.00 2250000.00
7552500.00 23670000.00
3
2.00 12138750.00
5600000.00 161428.60
3000000.00 6980000.00
27880178.58
4 1.50
10282500.00 2887500.00
216777.80 2250000.00
8079000.00 23715777.75
5 1.50
11315000.00 3450000.00
153333.30 2250000.00
8430000.00 25598332.80
6
2.00 14364270.00
5000000.00 269333.40
3000000.00 9828860.00
32462463.40
7 1.50
10537500.00 3900000.00
390000.00 2250000.00
8613000.00 25690500.00
8 2.00
11785000.00 4960000.00
523333.40 3000000.00
9168000.00 29436333.40
9
2.00 14248300.00
5300000.00 337000.00
3000000.00 10615840.00
33501140.00
10 1.50
11291295.00 3967500.00
22500.02 2250000.00
6612441.00 24143736.02
11 2.00
17722500.00 5200000.00
56666.66 3000000.00
15140000.00 41119166.66
12 2.00
11818750.00 4800000.00
231266.60 3000000.00
9680000.00 29530016.60
13 1.50
11595000.00 4080000.00
21250.01 2250000.00
8506500.00 26452750.01
14
1.50 12045000.00
3720000.00 221666.70
2250000.00 6915000.00
25151666.70
15 2.00
16750000.00 5600000.00
363333.40 3000000.00
8830000.00 34543333.40
Total 28.50
200108867.00 71565000.00
3345390.00 42750000.00
146651141.00 464420397.30
Rataan 1.90
13340591.00 4771000.00
223026.00 2850000.00
9776742.73 30961359.82
Universitas Sumatera Utara
Lampiran 53. Biaya Produksi TRI Sistem Keprasan Per Ha Desa Kwala Begumit
No. Sampel
Luas Lahan Ha
Biaya Tenaga Kerja Rp
Biaya Saprodi Rp
Biaya Penyusutan Rp
Biaya Sewa Lahan Rp
Biaya Lain-Lain Rp
Total Biaya Rp
1 5.00
8146000.00 2649800.00
81000.00 1500000.00
4275000.00 16651800.00
2
4.00 7678125.00
2755000.00 93125.00
1500000.00 4860000.00
16886250.00
3 3.00
8470916.30 2730000.00
132222.10 1500000.00
4598300.00 17431438.00
4 3.50
10143929.00 2154500.00
112065.70 1500000.00
5975000.00 19885495.00
5
2.00 11136875.00
2805000.00 237500.00
1500000.00 6610000.00
22289375.00
6 3.00
9662499.00 2805000.00
148300.00 1500000.00
6030000.00 20145799.00
7 2.00
9318750.00 2169800.00
52916.67 1500000.00
4844000.00 17885467.00
8
4.50 7258334.00
2649800.00 107759.10
1500000.00 4470000.00
15985893.00
9 3.50
8515712.40 2724800.00
140471.20 1500000.00
4766000.00 17646984.00
10 3.00
8057666.00 2305000.00
213791.10 1500000.00
4805000.00 16881457.00
11
2.00 8491250.00
2730000.00 77500.00
1500000.00 4665000.00
17463750.00
12 2.00
8365225.00 2730000.00
210000.00 1500000.00
4959830.00 17765055.00
13
2.00 11402500.00
2805000.00 297500.00
1500000.00 6365000.00
22370000.00
14 3.00
8539169.00 2649800.00
155303.00 1500000.00
4454000.00 17298272.00
15 2.00
7638750.00 2724800.00
68333.34 1500000.00
4025000.00 15956883.00
Total 44.50
132825701.00 39388300.00
2127787.00 25500000.00
75702130.00 272543918.00
Rataan 2.96
8855046.70 2625886.67
141852.50 1500000.00
5046809.00 18169595.00
Lampiran 54. Biaya Produksi TRI Sistem Keprasan Per Ha Desa Kwala Bingei
No. Sampel
Luas Lahan Ha
Biaya Tenaga Kerja Rp
Biaya Saprodi Rp
Biaya Penyusutan Rp
Biaya Sewa Lahan Rp
Biaya Lain-Lain Rp
Total Biaya Rp
1 4.00
6159375.50 2225000.00
71875.00 1500000.00
5425000.00 15381251.00
2
1.50 6385000.00
2800000.00 60000.00
1500000.00 5035000.00
15780000.00
3 2.00
6069375.00 2800000.00
80714.29 1500000.00
3490000.00 13940089.00
4 1.50
6855000.00 1925000.00
144518.50 1500000.00
5386000.00 15810519.00
5
1.50 7543333.00
2300000.00 102222.20
1500000.00 5620000.00
17065555.00
6 2.00
7182135.00 2500000.00
134666.70 1500000.00
4914430.00 16231232.00
7
1.50 7025000.00
2600000.00 260000.00
1500000.00 5742000.00
17127000.00
8 2.00
5892500.00 2480000.00
261666.70 1500000.00
4584000.00 14718167.00
9 2.00
7124150.00 2650000.00
168500.00 1500000.00
5307920.00 16750570.00
10
1.50 7527530.00
2645000.00 15000.01
1500000.00 4408294.00
16095824.00
11 2.00
8861250.00 2600000.00
28333.33 1500000.00
7570000.00 20559583.00
12 2.00
5909375.00 2400000.00
115633.30 1500000.00
4840000.00 14765008.00
13
1.50 7730000.00
2720000.00 14166.67
1500000.00 5671000.00
17635167.00
14 1.50
8030000.00 2480000.00
147777.80 1500000.00
4610000.00 16767778.00
15 2.00
8375000.00 2800000.00
181666.70 1500000.00
4415000.00 17271667.00
Total 28.50
106669024.00 37925000.00
1786741.00 22500000.00
77018644.00 245899409.00
Rataan 1.90
7111268.23 2528333.33
119116.10 1500000.00
5134576.00 16393294.00
Universitas Sumatera Utara
No. Sampel
Luas Lahan Ha
Produksi Kg
Rendemen Kesepakatan
Mitra Ketetapan
Rumus Harga Gula
Rp kg Penerimaan
Rp Biaya Produksi
Rp Pendapatan
Rp Produktivitas
TonHa 1
5.00 375000.00
6.20 65
1.003 8400.00
127325835.00 101674800.00
25651035.00 75.00
2
4.00 342800.00
6.20
65
1.003 8400.00
116392790.00 66166287.00
50226502.97 85.70
3 3.00
175920.00 6.11
65 1.003
8400.00 58864031.00
55685080.00 31789510.00
58.64
4 3.50
374850.00 6.32
65 1.003
8400.00 129738290.00
83387050.00 46351240.00
107.10
5
2.00 300000.00
5.20
65
1.003 8400.00
85431528.00 59565500.00
25866028.00 150.00
6 3.00
345000.00 5.50
65 1.003
8400.00 103914310.00
75956967.00 27957343.50
115.00
7 2.00
160000.00 6.30
65 1.003
8400.00 55201910.00
45251667.00 9950243.00
80.00
8
4.50 339944.99
6.18
65
1.003 8400.00
115051077.00 88717905.00
26333172.00 75.54
9 3.50
280000.00 6.30
65 1.003
8400.00 96603343.00
74988700.00 21614643.00
80.00
10 3.00
268089.99 5.76
65 1.003
8400.00 84566169.00
68479410.00 16086759.00
89.36
11
2.00 140000.00
6.01
65
1.003 8400.00
46078261.00 38892250.00
7186011.00 70.00
12 2.00
160000.00 6.30
65 1.003
8400.00 55201910.00
45963583.00 9238327.00
80.00
13 2.00
150000.00 6.20
65 1.003
8400.00 50930334.00
39533250.00 11397084.00
75.00
14
3.00 240000.00
6.30
65
1.003 8400.00
82802866.00 61334100.00
21468766.00 80.00
15 2.00
150000.00 6.30
65 1.003
8400.00 51751791.00
42544167.00 9207624.00
75.00
Total 44.50
3801605.00 91.18
975 15.045
126000.00 1259854445.00
948140716.00 311713729.50
1296.34 Rata-rata
2.96 253440.30
