Lampiran 11. Data Penggunaan Pestisida Usahatani Sawi Putih Kebutuhan bungkus
Harga Rpbks Total Nilai Rp Kebutuhan botol
Harga Rpbtl Total Nilai Rp
Kebutuhan botol Harga Rpbtl
Total Nilai Kebutuhan btl
HargaRpBtl Total Nilai
1 0.30
1.00 60,000.00
60,000.00 4.00
60,000.00 240,000.00
5.00 14,000.00
70,000.00 1.00
120,000.00 120,000.00
490,000.00
2 0.60
2.00 60,000.00
120,000.00 6.00
60,000.00 360,000.00
6.00 14,000.00
84,000.00 1.00
120,000.00 120,000.00
684,000.00
3 0.40
2.00 60,000.00
120,000.00
6.00 60,000.00
360,000.00 -
14,000.00 -
1.00 120,000.00
120,000.00 600,000.00
4 0.30
1.00 60,000.00
60,000.00 4.00
60,000.00 240,000.00
- 14,000.00
- 1.00
120,000.00 120,000.00
420,000.00
5 0.40
1.00 60,000.00
60,000.00 5.00
60,000.00 300,000.00
5.00 14,000.00
70,000.00 1.00
120,000.00 120,000.00
550,000.00
6 0.50
3.00 60,000.00
180,000.00
4.00 60,000.00
240,000.00
4.00 14,000.00
56,000.00
2.00 120,000.00
240,000.00 716,000.00
7 0.50
2.00 60,000.00
120,000.00 5.00
60,000.00 300,000.00
6.00 14,000.00
84,000.00 1.00
120,000.00 120,000.00
624,000.00
8 0.30
2.00 60,000.00
120,000.00 5.00
60,000.00 300,000.00
3.00 14,000.00
42,000.00 1.00
120,000.00 120,000.00
582,000.00
9 0.20
- 60,000.00
- -
60,000.00 -
4.00 14,000.00
56,000.00 -
120,000.00 -
56,000.00
10 0.30
1.00 60,000.00
60,000.00 3.00
60,000.00 180,000.00
- 14,000.00
- 1.00
120,000.00 120,000.00
360,000.00
11 0.30
2.00 60,000.00
120,000.00 4.00
60,000.00 240,000.00
3.00 14,000.00
42,000.00 1.00
120,000.00 120,000.00
522,000.00
12 0.50
3.00 60,000.00
180,000.00
6.00 60,000.00
360,000.00
5.00 14,000.00
70,000.00
1.00 120,000.00
120,000.00 730,000.00
13 0.50
2.00 60,000.00
120,000.00 6.00
60,000.00 360,000.00
6.00 14,000.00
84,000.00 2.00
120,000.00 240,000.00
804,000.00
14 0.12
- 60,000.00
- -
60,000.00 -
2.00 14,000.00
28,000.00 -
120,000.00 -
28,000.00
15 0.30
3.00 60,000.00
180,000.00
2.00 60,000.00
120,000.00 -
14,000.00 -
1.00 120,000.00
120,000.00 420,000.00
16 0.50
4.00 60,000.00
240,000.00 3.00
60,000.00 180,000.00
- 14,000.00
- -
120,000.00 -
420,000.00
17 0.40
3.00 60,000.00
180,000.00 5.00
60,000.00 300,000.00
6.00 14,000.00
84,000.00 -
120,000.00 -
564,000.00
18 0.30
- 60,000.00
- -
60,000.00 -
4.00 14,000.00
56,000.00 -
120,000.00 -
56,000.00
19 0.10
- 60,000.00
- -
60,000.00 -
2.00 14,000.00
28,000.00 -
120,000.00 -
28,000.00
20 0.50
3.00 60,000.00
180,000.00 5.00
60,000.00 300,000.00
5.00 14,000.00
70,000.00 2.00
120,000.00 240,000.00
790,000.00
21 0.30
2.00 60,000.00
120,000.00
3.00 60,000.00
180,000.00 -
14,000.00 -
1.00 120,000.00
120,000.00 420,000.00
22 0.15
- 60,000.00
- -
60,000.00 -
2.00 14,000.00
28,000.00 -
120,000.00 -
28,000.00
23 0.30
2.00 60,000.00
120,000.00 3.00
60,000.00 180,000.00
- 14,000.00
- -
120,000.00 -
300,000.00
24 0.50
2.00 60,000.00
120,000.00
5.00 60,000.00
300,000.00 -
14,000.00 -
1.00 120,000.00
120,000.00 540,000.00
25 0.50
3.00 60,000.00
180,000.00 5.00
60,000.00 300,000.00
6.00 14,000.00
84,000.00 2.00
120,000.00 240,000.00
804,000.00
26 0.20
- 60,000.00
- -
60,000.00 -
4.00 14,000.00
56,000.00 -
120,000.00 -
56,000.00
27 0.16
- 60,000.00
- -
60,000.00 -
3.00 14,000.00
42,000.00 -
120,000.00 -
42,000.00
28 0.30
1.00 60,000.00
60,000.00 3.00
60,000.00 180,000.00
- 14,000.00
- -
120,000.00 -
240,000.00
29 0.50
4.00 60,000.00
240,000.00 6.00
60,000.00 360,000.00
5.00 14,000.00
70,000.00 1.00
120,000.00 120,000.00
790,000.00
30 0.30
2.00 60,000.00
120,000.00
3.00 60,000.00
180,000.00 -
14,000.00 -
1.00 120,000.00
120,000.00 420,000.00
31 0.40
- 60,000.00
- -
60,000.00 -
5.00 14,000.00
70,000.00 -
120,000.00 -
70,000.00
32 0.30
2.00 60,000.00
120,000.00 4.00
60,000.00 240,000.00
4.00 14,000.00
56,000.00 1.00
120,000.00 120,000.00
536,000.00
33 0.16
2.00 60,000.00
120,000.00 -
60,000.00 -
- 14,000.00
- -
120,000.00 -
120,000.00
34 0.30
- 60,000.00
- -
60,000.00 -
4.00 14,000.00
56,000.00 -
120,000.00 -
56,000.00
35 0.30
2.00 60,000.00
120,000.00 3.00
60,000.00 180,000.00
- 14,000.00
- 1.00
120,000.00 120,000.00
420,000.00
36 0.40
2.00 60,000.00
120,000.00
5.00 60,000.00
300,000.00 -
14,000.00 -
1.00 120,000.00
120,000.00 540,000.00
37 0.20
- 60,000.00
- -
60,000.00 -
3.00 14,000.00
42,000.00 -
120,000.00 -
42,000.00
38 0.28
- 60,000.00
- 2.00
60,000.00 120,000.00
4.00 14,000.00
56,000.00 -
120,000.00 -
176,000.00
39 0.50
3.00 60,000.00
180,000.00
3.00 60,000.00
180,000.00
3.00 14,000.00
42,000.00
1.00 120,000.00
120,000.00 522,000.00
40 0.50
4.00 60,000.00
240,000.00 -
60,000.00 -
1.00 14,000.00
14,000.00 -
120,000.00 -
254,000.00
41 0.30
2.00 60,000.00
120,000.00 3.00
60,000.00 180,000.00
- 14,000.00
- 1.00
120,000.00 120,000.00
420,000.00
42 0.20
- 60,000.00
- -
60,000.00 -
3.00 14,000.00
42,000.00 -
120,000.00 -
42,000.00
43 0.30
3.00 60,000.00
180,000.00 4.00
60,000.00 240,000.00
- 14,000.00
- 1.00
120,000.00 120,000.00
540,000.00
44 0.40
4.00 60,000.00
240,000.00 6.00
60,000.00 360,000.00
5.00 14,000.00
70,000.00 1.00
120,000.00 120,000.00
790,000.00
45 0.30
- 60,000.00
- -
60,000.00 -
4.00 14,000.00
56,000.00 -
120,000.00 -
56,000.00
46 0.30
3.00 60,000.00
180,000.00 5.00
60,000.00 300,000.00
- 14,000.00
- 1.00
120,000.00 120,000.00
600,000.00
47 0.50
4.00 60,000.00
240,000.00 5.00
60,000.00 300,000.00
- 14,000.00
- 2.00
120,000.00 240,000.00
780,000.00
48 0.16
1.00 60,000.00
60,000.00 -
60,000.00 -
1.00 14,000.00
14,000.00 -
120,000.00 -
74,000.00
49 0.20
- 60,000.00
- -
60,000.00 -
3.00 14,000.00
42,000.00 -
120,000.00 -
42,000.00
50 0.30
3.00 60,000.00
180,000.00 4.00
60,000.00 240,000.00
- 14,000.00
- 1.00
120,000.00 120,000.00
540,000.00 Jumlah
16.83 86.00
5,160,000.00 145.00
8,700,000.00 126.00
1,764,000.00 34.00
4,080,000.00 19,704,000.00
Rata-rata 0.34
1.72 103,200.00
2.90 174,000.00
2.52 35,280.00
0.68 81,600.00
394,080.00 No.
Luas Panen ha Pestisida
Total Victory Fungisida
Henterocol Obat Daun
Klifaton
Lampiran 12. Data Penggunaan Pestisida Usahatani Wortel Harga
Rpbtl Total Nilai
Rp Kebutuhan
botol Harga
Rpbtl Total Nilai
1 0.50 2.00 25,000.00
50,000.00 3.00 60,000.00 180,000.00 2.00 14,000.00 28,000.00
258,000.00
2 0.50 1.00 25,000.00
25,000.00 2.00 60,000.00 120,000.00 - 14,000.00 -
145,000.00
3 0.40 1.00 25,000.00
25,000.00 1.00 60,000.00 60,000.00 3.00 14,000.00 42,000.00
127,000.00
4 0.50 - 25,000.00 - - 60,000.00 - 4.00 14,000.00 56,000.00
56,000.00
5 0.50 2.00 25,000.00
50,000.00 2.00 60,000.00 120,000.00 5.00 14,000.00 70,000.00
240,000.00
6 0.30 1.00 25,000.00
25,000.00 1.00 60,000.00 60,000.00 - 14,000.00 -
85,000.00
7 0.30 1.00 25,000.00
25,000.00 1.00 60,000.00 60,000.00 3.00 14,000.00 42,000.00
127,000.00
8 2.00 4.00 25,000.00
100,000.00 10.00 60,000.00 600,000.00 10.00 14,000.00 140,000.00
840,000.00
9 1.00 2.00 25,000.00
50,000.00 5.00 60,000.00 300,000.00 7.00 14,000.00 98,000.00
448,000.00
10 1.00 2.00 25,000.00
50,000.00 4.00 60,000.00 240,000.00 - 14,000.00 -
290,000.00
11 0.40 1.00 25,000.00
25,000.00 4.00 60,000.00 240,000.00 3.00 14,000.00 42,000.00
307,000.00
12 0.16 - 25,000.00 - - 60,000.00 - - 14,000.00 -
-
13 0.30 2.00 25,000.00
50,000.00 2.00 60,000.00 120,000.00 - 14,000.00 -
170,000.00
14 0.30 - 25,000.00 - - 60,000.00 - 2.00 14,000.00 28,000.00
28,000.00
15 0.40 1.00 25,000.00
25,000.00 2.00 60,000.00 120,000.00 - 14,000.00 -
145,000.00
16 0.60 2.00 25,000.00
50,000.00 3.00 60,000.00 180,000.00 3.00 14,000.00 42,000.00
272,000.00
17 0.50 2.00 25,000.00
50,000.00 3.00 60,000.00 180,000.00 2.00 14,000.00 28,000.00
258,000.00
18 0.15 - 25,000.00 - 1.00 60,000.00 60,000.00 - 14,000.00 -
60,000.00
19 0.30 1.00 25,000.00
25,000.00 2.00 60,000.00 120,000.00 2.00 14,000.00 28,000.00
173,000.00
20 0.40 2.00 25,000.00
50,000.00 2.00 60,000.00 120,000.00 - 14,000.00 -
170,000.00
21 0.50 2.00 25,000.00
50,000.00 3.00 60,000.00 180,000.00 - 14,000.00 -
230,000.00
22 0.70 - 25,000.00 - - 60,000.00 - 4.00 14,000.00 56,000.00
56,000.00
23 0.28 - 25,000.00 - - 60,000.00 - - 14,000.00 -
-
24 1.00 2.00 25,000.00
50,000.00 6.00 60,000.00 360,000.00 8.00 14,000.00 112,000.00
522,000.00
25 0.60 - 25,000.00 - - 60,000.00 - - 14,000.00 -
-
26 0.50 2.00 25,000.00
50,000.00 4.00 60,000.00 240,000.00 - 14,000.00 -
290,000.00
27 0.50 1.00 25,000.00
25,000.00 4.00 60,000.00 240,000.00 2.00 14,000.00 28,000.00
293,000.00
28 0.30 - 25,000.00 - - 60,000.00 - - 14,000.00 -
-
29 0.50 2.00 25,000.00
50,000.00 3.00 60,000.00 180,000.00 - 14,000.00 -
230,000.00
30 0.32 - 25,000.00 - 1.00 60,000.00 60,000.00 - 14,000.00 -
60,000.00
31 0.70 2.00 25,000.00
50,000.00 2.00 60,000.00 120,000.00 - 14,000.00 -
170,000.00
32 0.30 1.00 25,000.00
25,000.00 1.00 60,000.00 60,000.00 3.00 14,000.00 42,000.00
127,000.00
33 0.20 - 25,000.00 - - 60,000.00 - 2.00 14,000.00 28,000.00
28,000.00
34 1.00 2.00 25,000.00
50,000.00 4.00 60,000.00 240,000.00 - 14,000.00 -
290,000.00
35 0.30 - 25,000.00 - - 60,000.00 - - 14,000.00 -
-
36 0.50 2.00 25,000.00
50,000.00 3.00 60,000.00 180,000.00 - 14,000.00 -
230,000.00
37 1.00 3.00 25,000.00
75,000.00 5.00 60,000.00 300,000.00 6.00 14,000.00 84,000.00
459,000.00
38 0.20 - 25,000.00 - - 60,000.00 - - 14,000.00 -
-
39 0.30 1.00 25,000.00
25,000.00 2.00 60,000.00 120,000.00 - 14,000.00 -
145,000.00
40 0.70 2.00 25,000.00
50,000.00 4.00 60,000.00 240,000.00 3.00 14,000.00 42,000.00
332,000.00
41 0.20 1.00 25,000.00
25,000.00 1.00 60,000.00 60,000.00 - 14,000.00 -
85,000.00
42 0.30 1.00 25,000.00
25,000.00 2.00 60,000.00 120,000.00 5.00 14,000.00 70,000.00
215,000.00
43 0.24 1.00 25,000.00
25,000.00 1.00 60,000.00 60,000.00 4.00 14,000.00 56,000.00
141,000.00
44 0.30 1.00 25,000.00
25,000.00 2.00 60,000.00 120,000.00 - 14,000.00 -
145,000.00
45 0.80 2.00 25,000.00
50,000.00 4.00 60,000.00 240,000.00 - 14,000.00 -
290,000.00
46 0.32 - 25,000.00 - - 60,000.00 - 2.00 14,000.00 28,000.00
28,000.00
47 0.30 1.00 25,000.00
25,000.00 2.00 60,000.00 120,000.00 - 14,000.00 -
145,000.00
48 1.00 2.00 25,000.00
50,000.00 8.00 60,000.00 480,000.00 7.00 14,000.00 98,000.00
628,000.00
49 1.00 - 25,000.00 - - 60,000.00 - 6.00 14,000.00 84,000.00
84,000.00
50 0.40 1.00 25,000.00
25,000.00 3.00 60,000.00 180,000.00 - 14,000.00 -
205,000.00
Jumlah 25.77 59.00
1,475,000.00 113.00 6,780,000.00 98.00
1,372,000.00
9,627,000.00
Rata-rata 0.52 1.18 29,500.00 2.26
135,600.00 1.96 27,440.00
192,540.00
Antracol Pestisida
Luas Panen ha
Henterocol Obat Daun
No. Kebutuhan
bungkus Harga
Rpbks Total Nilai
Rp Kebutuhan
botol
Total
Lampiran 13. Biaya Tenaga Kerja dalam Usahatani Kol Tenaga Kerja HKO
Biaya Rp Tenaga Kerja HKO
Biaya Rp Tenaga Kerja HKO
Biaya Rp Tenaga Kerja HKO
Biaya Rp Tenaga Kerja HKO
Biaya Rp
1 0.50
6.00 420,000.00
8.00 480,000.00
8.00 560,000.00
6.00 420,000
6.00 420,000.00
2,300,000.00
2 0.50
6.00 420,000.00
6.00 360,000.00
8.00 560,000.00
6.00 420,000
6.00 420,000.00
2,180,000.00
3 0.40
3.20 224,000.00
3.20 192,000.00
6.40 448,000.00
4.80 336,000
4.80 336,000.00
1,536,000.00
4 0.50
8.00 560,000.00
8.00 560,000.00
4.00 280,000.00
6.00 420,000
6.00 420,000.00
2,240,000.00
5 0.50
4.00 280,000.00
6.00 420,000.00
8.00 560,000.00
6.00 420,000
6.00 420,000.00
2,100,000.00
6 0.30
2.40 168,000.00
4.80 336,000.00
2.40 168,000.00
3.60 252,000
3.60 252,000.00
1,176,000.00
7 2.00
48.00 3,360,000.00
32.00 1,920,000.00
32.00 2,240,000.00
32.00 2,240,000
40.00 2,800,000.00
12,560,000.00
8 1.00
12.00 840,000.00
12.00 720,000.00
16.00 1,120,000.00
24.00 1,680,000
16.00 1,120,000.00
5,480,000.00
9 0.10
0.40 -
1.60 -
1.60 -
0.80 -
1.20 -
-
10 0.30
2.40 144,000.00
4.80 288,000.00
2.40 168,000.00
3.60 252,000
3.60 252,000.00
1,104,000.00
11 0.40
3.20 224,000.00
3.20 192,000.00
6.40 448,000.00
4.80 336,000
4.80 336,000.00
1,536,000.00
12 0.30
2.40 168,000.00
4.80 288,000.00
4.80 336,000.00
3.60 252,000
3.60 252,000.00
1,296,000.00
13 0.30
2.40 144,000.00
4.80 288,000.00
2.40 168,000.00
3.60 252,000
3.60 252,000.00
1,104,000.00
14 0.40
3.20 192,000.00
6.40 384,000.00
6.40 448,000.00
4.80 336,000
4.80 336,000.00
1,696,000.00
15 1.00
16.00 960,000.00
12.00 720,000.00
16.00 1,120,000.00
12.00 720,000
16.00 1,120,000.00
4,640,000.00
16 1.00
12.00 720,000.00
16.00 960,000.00
16.00 960,000.00
12.00 720,000
16.00 1,120,000.00
4,480,000.00
17 0.30
2.40 168,000.00
4.80 288,000.00
2.40 144,000.00
3.60 216,000
3.60 252,000.00
1,068,000.00
18 0.40
3.20 224,000.00
6.40 384,000.00
6.40 384,000.00
4.80 288,000
4.80 336,000.00
1,616,000.00
19 0.30
2.40 168,000.00
4.80 336,000.00
4.80 336,000.00
3.60 216,000
3.60 252,000.00
1,308,000.00
20 0.20
1.60 -
2.40 -
3.20 -
2.40 -
1.60 112,000.00
-
21 0.30
2.40 144,000.00
4.80 288,000.00
4.80 336,000.00
3.60 252,000
3.60 252,000.00
1,272,000.00
22 0.16
1.28 -
1.28 -
1.28 -
1.28 -
1.92 134,400.00
-
23 0.40
3.20 224,000.00
6.40 448,000.00
3.20 224,000.00
4.80 336,000
4.80 336,000.00
1,568,000.00
24 0.40
3.20 224,000.00
6.40 384,000.00
6.40 448,000.00
4.80 288,000
4.80 336,000.00
1,680,000.00
25 0.50
6.00 360,000.00
8.00 480,000.00
8.00 560,000.00
6.00 360,000
6.00 420,000.00
2,180,000.00
26 0.30
2.40 144,000.00
4.80 288,000.00
2.40 168,000.00
3.60 216,000
3.60 252,000.00
1,068,000.00
27 0.50
4.00 280,000.00
6.00 360,000.00
8.00 560,000.00
6.00 420,000
6.00 420,000.00
2,040,000.00
28 0.40
3.20 224,000.00
3.20 192,000.00
6.40 448,000.00
4.80 336,000
4.80 336,000.00
1,536,000.00
29 0.30
2.40 168,000.00
2.40 168,000.00
4.80 336,000.00
3.60 252,000
3.60 252,000.00
1,176,000.00
30 0.20
1.60 0.00
3.20 -
3.20 -
2.40 -
1.60 112,000.00
112,000.00
31 0.16
1.28 0.00
1.28 -
2.56 -
1.92 -
1.28 89,600.00
89,600.00
32 0.30
2.40 168,000.00
4.80 336,000.00
4.80 336,000.00
3.60 252,000
3.60 252,000.00
1,344,000.00
33 0.30
2.40 168,000.00
4.80 288,000.00
4.80 336,000.00
3.60 252,000
3.60 252,000.00
1,296,000.00
34 0.20
1.60 112,000.00
3.20 192,000.00
3.20 192,000.00
2.40 168,000
2.40 168,000.00
832,000.00
35 0.50
4.00 240,000.00
8.00 480,000.00
8.00 480,000.00
6.00 420,000
6.00 420,000.00
2,040,000.00
36 0.30
2.40 144,000.00
4.80 288,000.00
4.80 288,000.00
3.60 252,000
3.60 252,000.00
1,224,000.00
37 0.20
1.60 96,000.00
1.60 -
1.60 -
2.40 -
2.40 168,000.00
264,000.00
38 0.12
0.96 0.00
0.96 -
0.96 -
1.44 -
0.96 67,200.00
67,200.00
39 0.25
2.00 120,000.00
4.00 240,000.00
4.00 280,000.00
3.00 180,000
3.00 210,000.00
1,030,000.00
40 0.20
1.60 112,000.00
3.20 224,000.00
3.20 224,000.00
2.40 168,000
2.40 168,000.00
896,000.00
41 0.30
2.40 168,000.00
4.80 336,000.00
4.80 336,000.00
3.60 252,000
3.60 252,000.00
1,344,000.00
42 0.24
1.92 115,200.00
3.84 268,800.00
3.84 268,800.00
2.88 201,600
2.88 201,600.00
1,056,000.00
43 1.00
12.00 720,000.00
16.00 960,000.00
16.00 1,120,000.00
12.00 840,000
12.00 840,000.00
4,480,000.00
44 1.00
16.00 1,120,000.00
16.00 960,000.00
16.00 1,120,000.00
12.00 840,000
12.00 840,000.00
4,880,000.00
45 0.30
2.40 168,000.00
4.80 288,000.00
4.80 336,000.00
3.60 216,000
3.60 252,000.00
1,260,000.00
46 0.40
3.20 192,000.00
6.40 384,000.00
6.40 448,000.00
4.80 288,000
4.80 336,000.00
1,648,000.00
47 1.00
16.00 960,000.00
16.00 960,000.00
16.00 1,120,000.00
12.00 720,000
12.00 840,000.00
4,600,000.00
48 0.20
1.60 80,000.00
3.20 192,000.00
1.60 112,000.00
2.40 168,000
1.60 112,000.00
664,000.00
49 0.30
2.40 120,000.00
4.80 288,000.00
2.40 168,000.00
3.60 252,000
3.60 252,000.00
1,080,000.00
50 0.50
4.00 280,000.00
8.00 480,000.00
8.00 560,000.00
6.00 420,000
6.00 420,000.00
2,160,000.00 Jumlah
21.93 253.04
16,235,200.00 318.96
18,888,800.00 323.84
21,252,800.00 282.12
18,125,600.00 287.64
20,050,800.00 94,306,800.00
Rata-rata 0.44
5.06 345,429.79
6.38 377,776.00
6.48 425,056.00
5.64 377,616.67
5.75 401,016.00
2,006,527.66 Total
No. Luas Panen ha
Pengolahan Lahan Pemanenan
Penanaman Pemupukan
Penyiangan
Lampiran 14 . Biaya Tenaga Kerja dalam Usahatani Sawi Putih Tenaga Kerja HKO
Biaya Rp Tenaga Kerja HKO
Biaya Rp Tenaga Kerja HKO
Biaya Rp Tenaga Kerja HKO
Biaya Rp Tenaga Kerja HKO
Biaya Rp
1 0.30
2.40 168,000.00
2.40 144,000.00
2.40 168,000.00
7.20 504,000
4.80 336,000.00
1,320,000.00
2 0.60
7.20 504,000.00
7.20 432,000.00
9.60 672,000.00
14.40 1,008,000
14.40 1,008,000.00
3,624,000.00
3 0.40
4.80 336,000.00
6.40 384,000.00
3.20 224,000.00
9.60 672,000
9.60 672,000.00
2,288,000.00
4 0.30
2.40 168,000.00
4.80 336,000.00
2.40 168,000.00
7.20 504,000
7.20 504,000.00
1,680,000.00
5 0.40
4.80 336,000.00
6.40 448,000.00
6.40 448,000.00
9.60 672,000
6.40 448,000.00
2,352,000.00
6 0.50
6.00 420,000.00
8.00 560,000.00
8.00 560,000.00
8.00 560,000
12.00 840,000.00
2,940,000.00
7 0.50
6.00 420,000.00
6.00 360,000.00
8.00 560,000.00
12.00 840,000
12.00 840,000.00
3,020,000.00
8 0.30
3.60 252,000.00
2.40 144,000.00
4.80 336,000.00
7.20 504,000
7.20 504,000.00
1,740,000.00
9 0.20
1.60 0.00
1.60 -
1.60 -
2.40 -
4.80 -
-
10 0.30
3.60 216,000.00
4.80 288,000.00
2.40 168,000.00
7.20 504,000
7.20 504,000.00
1,680,000.00
11 0.30
2.40 168,000.00
4.80 288,000.00
2.40 168,000.00
7.20 504,000
7.20 504,000.00
1,632,000.00
12 0.50
6.00 420,000.00
8.00 480,000.00
8.00 560,000.00
12.00 840,000
12.00 840,000.00
3,140,000.00
13 0.50
6.00 360,000.00
8.00 480,000.00
8.00 560,000.00
10.00 700,000
12.00 840,000.00
2,940,000.00
14 0.12
0.48 28,800.00
0.96 57,600.00
0.96 67,200.00
1.44 100,800
2.88 201,600.00
456,000.00
15 0.30
3.60 216,000.00
4.80 288,000.00
2.40 168,000.00
7.20 432,000
7.20 504,000.00
1,608,000.00
16 0.50
6.00 360,000.00
8.00 480,000.00
8.00 480,000.00
12.00 720,000
8.00 560,000.00
2,600,000.00
17 0.40
4.80 336,000.00
6.40 384,000.00
6.40 384,000.00
9.60 576,000
9.60 672,000.00
2,352,000.00
18 0.30
3.60 252,000.00
2.40 144,000.00
4.80 288,000.00
3.60 216,000
7.20 504,000.00
1,404,000.00
19 0.10
0.40 28,000.00
0.80 56,000.00
1.60 112,000.00
1.20 72,000
2.40 168,000.00
436,000.00
20 0.50
6.00 0.00
8.00 -
8.00 -
12.00 -
12.00 840,000.00
840,000.00
21 0.30
3.60 216,000.00
2.40 144,000.00
2.40 168,000.00
7.20 504,000
7.20 504,000.00
1,536,000.00
22 0.15
0.60 0.00
1.20 -
1.20 -
1.80 126,000
3.60 252,000.00
378,000.00
23 0.30
3.60 252,000.00
4.80 336,000.00
4.80 336,000.00
7.20 504,000
7.20 504,000.00
1,932,000.00
24 0.50
4.00 280,000.00
8.00 480,000.00
8.00 560,000.00
12.00 720,000
8.00 560,000.00
2,600,000.00
25 0.50
6.00 360,000.00
8.00 480,000.00
8.00 560,000.00
12.00 720,000
12.00 840,000.00
2,960,000.00
26 0.20
2.40 144,000.00
3.20 192,000.00
3.20 224,000.00
2.40 144,000
4.80 336,000.00
1,040,000.00
27 0.16
1.28 89,600.00
1.28 76,800.00
2.56 179,200.00
1.92 134,400
1.92 134,400.00
614,400.00
28 0.30
3.60 252,000.00
4.80 288,000.00
4.80 336,000.00
7.20 504,000
7.20 504,000.00
1,884,000.00
29 0.50
6.00 420,000.00
6.00 420,000.00
8.00 560,000.00
12.00 840,000
12.00 840,000.00
3,080,000.00
30 0.30
3.60 0.00
4.80 -
4.80 -
7.20 -
7.20 504,000.00
504,000.00
31 0.40
4.80 0.00
6.40 -
6.40 -
9.60 -
9.60 -
-
32 0.30
3.60 252,000.00
4.80 336,000.00
4.80 336,000.00
7.20 504,000
7.20 504,000.00
1,932,000.00
33 0.16
1.28 89,600.00
1.28 76,800.00
2.56 179,200.00
3.84 268,800
1.92 134,400.00
748,800.00
34 0.30
3.60 252,000.00
2.40 144,000.00
4.80 288,000.00
7.20 504,000
7.20 504,000.00
1,692,000.00
35 0.30
3.60 216,000.00
2.40 144,000.00
4.80 288,000.00
7.20 504,000
7.20 504,000.00
1,656,000.00
36 0.40
4.80 288,000.00
6.40 384,000.00
6.40 384,000.00
9.60 672,000
4.80 336,000.00
2,064,000.00
37 0.20
2.40 144,000.00
3.20 -
1.60 -
2.40 -
2.40 -
144,000.00
38 0.28
3.36 4.48
- 2.24
- 4.48
- 6.72
- -
39 0.50
6.00 360,000.00
8.00 480,000.00
8.00 560,000.00
12.00 720,000
12.00 840,000.00
2,960,000.00
40 0.50
6.00 420,000.00
8.00 560,000.00
8.00 560,000.00
10.00 700,000
12.00 840,000.00
3,080,000.00
41 0.30
3.60 252,000.00
4.80 336,000.00
2.40 168,000.00
7.20 504,000
7.20 504,000.00
1,764,000.00
42 0.20
2.40 144,000.00
1.60 112,000.00
3.20 224,000.00
4.80 336,000
4.80 336,000.00
1,152,000.00
43 0.30
3.60 216,000.00
4.80 288,000.00
4.80 336,000.00
7.20 504,000
7.20 504,000.00
1,848,000.00
44 0.40
4.80 336,000.00
6.40 384,000.00
6.40 448,000.00
9.60 672,000
6.40 448,000.00
2,288,000.00
45 0.30
3.60 252,000.00
4.80 288,000.00
4.80 336,000.00
7.20 432,000
7.20 504,000.00
1,812,000.00
46 0.30
3.60 216,000.00
4.80 288,000.00
4.80 336,000.00
7.20 432,000
7.20 504,000.00
1,776,000.00
47 0.50
6.00 360,000.00
8.00 480,000.00
8.00 560,000.00
12.00 720,000
8.00 560,000.00
2,680,000.00
48 0.16
1.28 64,000.00
1.28 76,800.00
2.56 179,200.00
1.92 134,400
3.84 268,800.00
723,200.00
49 0.20
1.60 80,000.00
3.20 192,000.00
3.20 224,000.00
4.80 336,000
4.80 336,000.00
1,168,000.00
50 0.30
2.40 168,000.00
4.80 288,000.00
4.80 336,000.00
7.20 504,000
7.20 504,000.00
1,800,000.00 Jumlah
16.83 188.68