Rata-rata 0.00 40.00 0.33 0.00 40.00 0.00 Analisis Komparatif Tingkat Pendapatan Dan Produksi Petani Tri (Tebu Rakyat Intensifikasi) Sistem Tanam Awal Dan Sistem Keprasan Di Desa Kwala Begumit Dengan Desa Kwala Bingei Kecamatan Stabat Kabupaten

No. sampel Luas Lahan Ha Bibit Batang Pupuk kg Obat-obatan ZA Kg POSCA Kg Herbatop l Curater Kg Round Up l DMA l 1 5.00 0.00 400.00 400.00 5.00 40.00 0.00 0.00 2 4.00 0.00 350.00 350.00 0.00 40.00 4.00 5.00 3 3.00 0.00 400.00 400.00 5.00 40.00 0.00 0.00

4 3.50

0.00 300.00 300.00 0.00 40.00 4.00 0.00 5 2.00 0.00 400.00 400.00 0.00 40.00 4.00 0.00 6 3.00 0.00 400.00 400.00 0.000 40.00 4.00 0.00 7 2.00 0.00 300.00 300.00 10.00 40.00 0.00 0.00

8 4.50

0.00 400.00 400.00 5.00 40.00 0.00 0.00

9 3.50

0.00 400.00 400.00 0.00 40.00 4.00 0.00 10 3.00 0.00 300.00 300.00 0.00 40.00 4.00 0.00 11 2.00 0.00 400.00 400.00 5.00 40.00 0.00 0.00

12 2.00

0.00 400.00 400.00 5.00 40.00 0.00 0.00

13 2.00

0.00 400.00 400.00 0.00 40.00 4.00 0.00

14 3.00

0.00 400.00 400.00 5.00 40.00 0.00 0.00 15 2.00 0.00 400.00 400.00 0.00 40.00 4.00 0.00 Total 44.50 0.00 5650.00 5650.00 40.00 600.00 32.00

5.00 Rata-rata

2.96 0.00

376.67 376.67

2.67 40.00

2.13 0.33

Lampiran 26. Penggunaan Sarana Produksi TRI Sistem Keprasan Per Ha Desa Kwala Bingei No. sampel Luas Lahan Ha Bibit Batang Pupuk kg Obat-obatan ZA Kg POSCA Kg Herbatop l Curater Kg Round Up l DMA l 1 4.00 0.00 300.00 300.00 5.00 40.00 0.00 0.00 2

1.50 0.00

400.00 400.00 0.00 40.00 4.00 0.00

3 2.00

0.00 400.00 400.00 0.00 40.00 4.00 0.00 4 1.50 0.00 300.00 300.00 5.00 40.00 0.00 0.00 5

1.50 0.00

400.00 400.00 0.00 40.00 4.00 0.00

6 2.00

0.00 400.00 400.00 0.00 40.00 4.00 0.00

7 1.50

0.00 400.00 400.00 0.00 40.00 4.00 0.00 8 2.00 0.00 350.00 350.00 0.00 40.00 0.00 0.00

9 2.00

0.00 400.00 400.00 0.00 40.00 4.00 0.00 10

1.50 0.00

400.00 400.00 5.00 40.00 0.00 0.00

11 2.00

0.00 400.00 400.00 0.00 40.00 4.00 0.00

12 2.00

0.00 400.00 400.00 0.00 40.00 0.00 0.00 13

1.50 0.00

400.00 400.00 0.00 40.00 4.00 0.00

14 1.50

0.00 400.00 400.00 0.00 40.00 0.00 0.00 15 2.00 0.00 400.00 400.00 0.00 40.00 4.00 0.00 Total 28.50 0.00 5750.00 5750.00 15.00 600.00 36.00

0.00 Rata-rata

1.90 0.00

383.33 383.33

1.00 40.00

2.40 0.00

Universitas Sumatera Utara No. Sampel Pemubumbunan Rp Pemupukan II Rp Penyemprotan II Rp Klentek I Rp Klentek II Rp Pemanenan Rp Pengangkutan Rp Total Biaya Rp TKDK TKLK TKDK TKLK TKDK TKLK TKDK TKLK TKDK TKLK TKDK TKLK TKDK TKLK 1 607500 1957500 202500 810000 180000 180000 546000 2142000 624000 2448000 11250000 11250000 46264800 2 1755000 630000 216000 1755000 2295000 5149200 5149200 26050500 3 2025000 112800 630000 54000 2164500 1953000 5277600 5277600 25078200 4 587100 1631100 450000 198000 1631100 1631100 11245500 11245500 39072900 5 1518750 168750 525000 60000 487500 1462500 455000 1837500 9000000 9000000 29596500 6 648000 1872000 201900 719400 162000 1782000 1638000 10350000 10350000 36705300 7 2025000 600000 90000 2025000 2025000 4800000 4800000 21583500 8 567000 1827000 630000 243000 1935000 1827000 10198350 10198350 37921300 9 648000 1800000 633000 198000 2065500 1957500 8400000 8400000 35051700 10 1822500 202500 540000 162000 1822500 1822500 8042700 8042700 32451900 11 1560000 455000 120000 520000 1485000 520000 1560000 2647500 2647500 17340500 12 540000 1500000 93750 452500 120000 1481250 1406250 4800000 4800000 21440250 13 1350000 450000 45000 1912500 1462500 2940000 2940000 17251250 14 1944000 202500 537000 108000 1944000 1944000 7200000 7200000 29024100 15 281250 1462500 450000 45000 1462500 1462500 4500000 4500000 18622500 Total 3878850 26050350 1184700 8511900 360000 1821000 1553500 27070350 1599000 27269850 105800850 105800850 433455200 Rata-rata 258590 1736690 78980 567460 24000 121400 103567 1804690 106600 1817990 7053390 7053390 28897013 No. Sampel Luas lahan Ha Pengolahan Lahan Rp Drainase Rp Pengangkutan Bibit Rp Penanaman Rp Penyisipan Rp Pemupukan I Rp Penyiangan Rp Penyemprotan I Rp TKDK TKLK TKDK TKLK TKDK TKLK TKDK TKLK TKDK TKLK TKDK TKLK TKDK TKLK TKDK TKLK 1 5.00 450000 3150000 337200 2362500 135000 749100 2664000 243000 351000 120000 513000 607500 2025000 180000 180000 2 4.00 2025000 2025000 101100 2430000 108000 418500 1417500 216000 3 3.00 337500 1687500 225000 1125000 33600 67500 1260000 135000 66600 432000 2160000 54000 4 3.50 450000 3150000 1125000 135000 810000 2520000 216000 297000 1552500 198000 5 2.00 187500 750000 750000 56250 1050000 202500 112500 101250 349000 1462500 60000 6 3.00 2025000 1125000 67200 729000 1458000 72000 144000 121800 486000 648000 1944000 162000 7 2.00 187500 750000 187500 750000 28250 56500 693750 112500 393750 1968750 90000 8 4.50 337500 2362500 337500 2025000 67500 2747100 243000 391500 2227500 243000 9 3.50 2700000 337800 2025000 33600 168600 1944000 270000 391200 649500 2232000 198000 10 3.00 675000 2025000 900000 135000 810000 2520000 243000 216000 121500 364500 1822500 162000 11 2.00 187500 750000 375000 140500 2175000 112500 112500 292500 1560000 120000 12 2.00 562500 187500 937500 27500 112500 624250 1942500 90000 55750 292500 281500 1012500 120000 13 2.00 187500 750000 190000 375000 115000 675000 1800000 112500 112500 270000 1518750 45000 14 3.00 1687500 337500 1350000 168600 2970000 72000 144000 121500 337500 648000 108000 15 2.00 187500 750000 375000 56250 750000 270000 506250 1518750 45000 Total 44.50 3187500 25125000 2140000 17625000 122950 1582500 4397350 28924350 1057500 2367000 708400 5498950 2692750 25070250 360000 1821000 Rata-rata 2.96 212500 1675000 142667 1175000 8197 105500 293157 1928290 70500 157800 47227 366597 179517 1671350 24000 121400 Universitas Sumatera Utara Lampiran 28. Biaya Tenaga Kerja TRI Sistem Tanam Awal per Petani Desa Kwala Bingei No. Sampel Pemubumbunan Rp Pemupukan II Rp Penyemprotan II Rp Klentek I Rp Klentek II Rp Pemanenan Rp Pengangkutan Rp Total Biaya Rp TKDK TKLK TKDK TKLK TKDK TKLK TKDK TKLK TKDK TKLK TKDK TKLK TKDK TKLK 1 1206000 202500 744000 432000 173700 1206000 744000 10260000 8550000 32348400 2 594000 360000 45000 81000 594000 22500 360000 3089250 2574375 11899125 3 810000 112500 417000 216000 810000 90000 417000 3858000 3215000 16058600 4 627600 504000 421200 135000 216600 504000 67500 421200 4455000 3712500 15470100 5 607500 1008000 173700 261600 22500 216000 1008000 45000 261600 3006000 2505000 13101900 6 720000 112500 527400 189000 720000 90000 527400 3420000 2850000 14691300 7 567000 310800 22500 72000 567000 67500 310800 3510000 2925000 13512600 8 648000 864000 376200 45000 252000 242400 864000 45000 376200 3810000 3175000 15778300 9 765000 462000 108000 765000 67500 462000 3270000 2725000 14974000 10 274500 202500 261600 90000 144000 214500 274500 90000 261600 3285000 2737500 12560700 11 270000 572400 67500 720000 270000 225000 572400 3471000 2892500 13866800 12 648000 247500 153300 337500 108000 130800 247500 315000 337500 4500000 3750000 16229100 13 364500 225000 36000 147000 364500 45000 225000 2765250 2304375 10673025 14 567000 576000 486600 20400 576000 56100 486600 3420000 2850000 12901200 15 1080000 472500 60000 90000 1080000 45000 472500 4200000 3500000 17132000 Total 3098100 9850500 957000 6235800 352500 2799000 1145400 9850500 1271100 6235800 60319500 50266250 231197150 Rata-rata 206540 656700 63800 415720 23500 186600 76360 656700 84740 415720 4021300 3351083 15413143 No. Sampel Luas lahan Ha Pengolahan Lahan Rp Drainase Rp Pengangkutan Bibit Rp Penanaman Rp Penyisipan Rp Pemupukan I Rp Penyiangan Rp Penyemprotan I Rp TKDK TKLK TKDK TKLK TKDK TKLK TKDK TKLK TKDK TKLK TKDK TKLK TKDK TKLK TKDK TKLK 1 4.00 2430000 157500 1125000 180000 157500 1782000 279000 324000 171600 130800 175800 1872000 45000

2 1.50

120000 540000 675000 45000 1332000 162000 45000 1215000 22500 22500 3 2.00 22500 945000 112500 900000 135000 112500 1485000 270000 180000 1883100 67500 4 1.50 157500 450000 900000 67500 90000 810000 162000 306000 45000 90000 90000 1147500 90000

5 1.50

540000 90000 450000 45000 180000 765000 162000 135000 1485000 135000 6 2.00 270000 1080000 1125000 90000 360000 360000 459000 202500 135000 1386000 22500 45000

7 1.50

112500 630000 900000 45000 21000 1332000 117000 180000 45000 45000 1687500 45000 8 2.00 180000 1170000 112500 900000 67500 45000 810000 229500 67500 67500 270000 1071000 90000

9 2.00

202500 1350000 1125000 90000 22500 1215000 243000 459000 180000 157500 1215000 45000 45000 10 1.50 315000 900000 67500 135000 1098000 162000 45000 45000 1890000 67500 11 2.00 90000 720000 900000 45000 112500 855000 202500 202500 135000 112500 1296000 135000

12 2.00

157500 810000 900000 67500 157500 1125000 90000 324000 180000 1552500 90000 13 1.50 45000 450000 675000 45000 45000 1314000 81000 81000 45000 90000 87900 1147500 45000 45000

14 1.50

405000 180000 900000 67500 37500 900000 135000 1215000 22500 15 2.00 135000 945000 1125000 101100 2070000 216000 63300 87900 151200 1147500 90000 Total 28.50 1492500 12780000 652500 13500000 720000 438600 1476000 17253000 1174500 3537000 617400 1613700 1179900 21210600 427500 742500 Rata-rata 1.90 99500 852000 43500 900000 48000 29240 98400 1150200 78300 235800 41160 107580 78660 1414040 28500 49500 Universitas Sumatera Utara Lampiran 29. Biaya Tenaga Kerja TRI Sistem Tanam Awal per Ha Desa Kwala Begumit No. Sampel Pemubumbunan Rp Pemupukan II Rp Penyemprotan II Rp Klentek I Rp Klentek II Rp Pemanenan Rp Pengangkutan Rp Total Biaya Rp TKDK TKLK TKDK TKLK TKDK TKLK TKDK TKLK TKDK TKLK TKDK TKLK TKDK TKLK 1 121500 391500 40500 162000 36000 36000 109200 428400 124800 489600 2250000 2250000 9252960 2 438750 157500 54000 438750 573750 1287300 1287300 6512625 3 675000 37600 210000 18000 721500 651000 1759200 1759200 8359400 4 167743 466029 128571 56571 466029 466029 3213000 3213000 11163686 5 759375 84375 262500 30000 243750 731250 227500 918750 4500000 4500000 14798250 6 216000 624000 67300 239800 54000 594000 546000 3450000 3450000 12235100 7 1012500 300000 45000 1012500 1012500 2400000 2400000 10791750 8 126000 406000 140000 54000 430000 406000 2266300 2266300 8426956 9 185143 514286 180857 56571 590143 559286 2400000 2400000 10014771 10 607500 67500 180000 54000 607500 607500 2680900 2680900 10817300 11 780000 227500 60000 260000 742500 260000 780000 1323750 1323750 8670250 12 270000 750000 46875 226250 60000 740625 703125 2400000 2400000 10720125 13 675000 225000 22500 956250 731250 1470000 1470000 8625625 14 648000 67500 179000 36000 648000 648000 2400000 2400000 9674700 15 140625 731250 225000 22500 731250 731250 2250000 2250000 9311250 Total 1227011 9479190 411650 3043978 126000 569142 612950 9838697 612300 9824040 36050450 36050450 149374748 Rata-rata 81800 631946 27443 202932 8400 37943 40863 655913 40820 654936 2403363 2403363 9958317 No. Sampel Luas Lahan Ha Pengolahan Lahan Rp Drainase Rp Pengangkutan Bibit Rp Penanaman Rp Penyisipan Rp Pemupukan I Rp Penyiangan Rp Penyemprotan I Rp TKDK TKLK TKDK TKLK TKDK TKLK TKDK TKLK TKDK TKLK TKDK TKLK TKDK TKLK TKDK TKLK 1 5.00 90000 630000 67440 472500 27000 149820 532800 48600 70200 24000 102600 121500 405000 36000 36000

2 4.00

506250 506250 25275 607500 27000 104625 354375 54000 3 3.00 112500 562500 75000 375000 11200 22500 420000 45000 22200 144000 720000 18000

4 3.50

128571 900000 321429 38571 231429 720000 61714 84857 443571 56571 5 2.00 93750 375000 375000 28125 525000 101250 56250 50625 174500 731250 30000 6 3.00 675000 375000 22400 243000 486000 24000 48000 40600 162000 216000 648000 54000

7 2.00

93750 375000 93750 375000 14125 28250 346875 56250 196875 984375 45000

8 4.50

75000 525000 75000 450000 15000 610467 54000 87000 495000 54000

9 3.50

771429 96514 578571 9600 48171 555429 77143 111771 185571 637714 56571 10 3.00 225000 675000 300000 45000 270000 840000 81000 72000 40500 121500 607500 54000 11 2.00 93750 375000 187500 70250 108750 56250 56250 146250 780000 60000

12 2.00

281250 93750 468750 13750 56250 312125 971250 45000 27875 146250 140750 506250 60000

13 2.00

93750 375000 95000 187500 57500 337500 900000 56250 56250 135000 759375 22500 14 3.00 562500 112500 450000 56200 990000 24000 48000 40500 112500 216000 36000 15 2.00 93750 375000 187500 28125 375000 135000 253125 759375 22500 Total 44.50 1099821 7963929 708954 5610000 48675 568617 1543874 8989071 391350 773057 246300 1964728 916946 9047785 126000 569142 Rata-rata 2.96 73321.4 530929 47263 374000 3245 37908 102925 599271 26090 51537 16420 130982 61130 603186 8400 37943 Universitas Sumatera Utara Lampiran 30. Biaya Tenaga Kerja TRI Sistem Tanam Awal per Ha Desa Kwala Bingei No. Sampel Pemubumbunan Rp Pemupukan II Rp Penyemprotan II Rp Klentek I Rp Klentek II Rp Pemanenan Rp Pengangkutan Rp Total Biaya Rp TKDK TKLK TKDK TKLK TKDK TKLK TKDK TKLK TKDK TKLK TKDK TKLK TKDK TKLK 1 648000 50400 90000 90000 43200 292500 301500 2100000 1260000 7555600 2 837000 240000 30000 60000 606000 15000 396000 2059500 1373000 8333600 3 972000 56100 315000 90000 675000 45000 405000 1929000 1286000 8765600 4 418200 1255200 180000 90000 144300 546000 45000 336000 2142000 1428000 9784200 5 405000 1215000 115800 300000 15000 45000 822000 30000 672000 2250000 1500000 9936133 6 972000 56100 285000 45000 540000 45000 360000 1731000 1154000 8123800 7 2025000 480000 15000 75000 528000 45000 378000 2250000 1500000 10866900 8 324000 972000 157500 22500 67500 121200 612000 22500 432000 1905000 1270000 8351800 9 648000 135000 90000 495000 33600 382500 1725000 1150000 8053100 10 810000 135000 300000 60000 30000 126000 438000 60000 183000 2190000 1460000 8874500 11 627600 135000 33600 56100 315000 112500 135000 2100000 1400000 7373600 12 324000 648000 76500 180000 45000 65400 135000 157500 123600 2250000 1500000 8208900 13 1215000 240000 90000 97800 228000 30000 243000 1875000 1250000 8372967 14 378000 756000 180000 30000 13500 516000 37200 384000 2280000 1520000 8609600 15 911100 225000 30000 33600 843600 22500 540000 2100000 1400000 9171200 Total 1849200 14511900 489900 3442500 206100 937200 611400 7592100 700800 5271600 30886500 20451000 15413143 Rata-rata 123280 967460 32660 229500 13740 62480 40760 506140 46720 351440 2059100 1363400 8996416 No. Sampel Luas Lahan Ha Pengolahan Lahan Rp Drainase Rp Pengangkutan Bibit Rp Penanaman Rp Penyisipan Rp Pemupukan I Rp Penyiangan Rp Penyemprotan I Rp TKDK TKLK TKDK TKLK TKDK TKLK TKDK TKLK TKDK TKLK TKDK TKLK TKDK TKLK TKDK TKLK 1 4.00 607500 39300 281100 36000 31500 445500 69600 81000 42900 32700 43800 468000 11100

2 1.50

30000 360000 450000 11100 888000 108000 30000 810000 15000 15000 3 2.00 7500 472500 37500 450000 45000 37500 742500 135000 90000 941400 33600 4 1.50 45000 300000 600000 45000 25500 540000 108000 204000 30000 60000 60000 765000 60000

5 1.50

360000 45000 300000 30000 60000 510000 108000 90000 990000 90000

6 2.00

90000 540000 562500 30000 120000 180000 229500 101100 67500 693000 11100 22500

7 1.50

56100 420000 600000 30000 13800 888000 78000 120000 30000 30000 1125000 30000 8 2.00 39900 585000 24900 450000 33600 9900 405000 114600 33600 33600 135000 535500 45000

9 2.00

57600 675000 562500 25500 6300 607500 121500 229500 90000 78600 607500 22500 22500 10 1.50 210000 600000 22500 45000 732000 108000 30000 30000 1260000 45000

11 2.00

45000 360000 450000 22500 112500 427500 101100 101100 67500 56100 648000 67500

12 2.00

78600 405000 450000 33600 56100 562500 45000 162000 90000 776100 45000 13 1.50 22500 300000 450000 30000 22500 876000 54000 54000 30000 60000 58500 765000 30000 30000

14 1.50

270000 60000 600000 45000 24900 600000 90000 810000 15000 15 2.00 67500 472500 562500 50400 1035000 108000 31500 43800 75600 573600 45000 Total 28.50 539700 6337500 206700 7368600 226200 264000 565500 9439500 577200 1862700 318000 848700 575100 11768100 239700 416100 Rata-rata 1.90 35980 422500 13780 491240 15080 17600 37700 629300 38480 124180 21200 56580 38340 784540 15980 27740 Universitas Sumatera Utara Lampiran 31. Biaya Tenaga Kerja TRI Sistem Keprasan per Petani Desa Kwala Begumit No. Sampel Pemupukan II Rp Penyemprotan II Rp Klentek I Rp Klentek II Rp Pemanenan Rp Pengangkutan Rp Total Biaya Rp TKDK TKLK TKDK TKLK TKDK TKLK TKDK TKLK TKDK TKLK TKDK TKLK 1 195000 570000 490000 540000 2160000 510000 2040000 11250000 9375000 40730000 2 312500 385000 1785000 1680000 10800000 9000000 30712500 3 260000 210000 480000 1440000 450000 1350000 8073000 6727500 25412749 4 325000 157500 157500 1732500 1627500 13125000 10937500 35503752 5 120000 190000 70000 70000 900000 840000 8400000 7000000 22273750 6 237500 280000 1440000 1350000 10800000 9000000 28987497 7 146250 281250 87500 87500 450000 675000 435000 652500 5760000 4800000 18637500 8 570000 420000 1837500 1732500 10800000 9000000 32662503 9 155000 377500 157500 157500 510000 1275000 480000 1200000 9870000 8225000 29804993 10 190000 280000 1200000 1200000 8550000 7125000 24172998 11 113750 227500 105000 105000 465000 930000 450000 900000 5100000 4250000 16982500 12 187500 192500 840000 930000 5938200 4948500 16730450 13 195000 87500 87500 450000 1125000 420000 1050000 8100000 6750000 22805000 14 200000 330000 297500 480000 1200000 480000 1200000 7740000 6450000 25617507 15 175000 175000 900000 900000 4500000 3750000 15277500 Total 930000 4428750 665000 3395000 3375000 19440000 3225000 18652500 128806200 107338500 386311199 Rata-rata 62000 295250 44333 226333 225000 1296000 215000 1243500 8587080 7155900 25754080 No. Sampel Luas Lahan Ha Pembersihan Lahan Rp Pengeprasan Rp Penyisipan Rp Pemupukan I Rp Penyiangan Rp Penyemprotan I Rp Pembumbunan Rp TKDK TKLK TKDK TKLK TKDK TKLK TKDK TKLK TKDK TKLK TKDK TKLK TKDK TKLK 1 5.00 405000 1620000 438750 1755000 780000 2640000 130000 380000 601250 1480000 490000 585000 2295000

2 4.00

1012500 1215000 800000 320000 1317500 385000 1700000 3 3.00 270000 810000 354250 1063000 640000 195000 1040000 210000 520000 1320000

4 3.50

1215000 1620000 157500 697500 70000 190000 1320000 315000 536250 1320000

5 2.00

202500 405000 303750 607500 195000 390000 65000 130000 487500 712500 70000 140000 975000 6 3.00 1080000 1485000 760000 195000 760000 280000 1320000

7 2.00

202500 405000 337500 675000 227500 332500 97500 187500 471250 688750 87500 87500 487500 975000

8 4.50

371250 1485000 405000 1620000 852500 348750 1400000 420000 1400000 9 3.50 303750 910000 371250 1113750 292500 405000 113750 157500 520000 1280000 157500 157500 552500 1062500 10 3.00 1080000 1485000 760000 195000 760000 280000 1320000

11 2.00

405000 675000 105000 285000 81250 118750 455000 490000 105000 105000 503750 1007500

12 2.00

607500 911250 270000 90000 712500 192500 910000

13 2.00

607500 1012500 480000 130000 1160000 87500 87500 975000

14 3.00

270000 540000 337500 675000 260000 380000 113750 166250 1040000 1320000 297500 1840000 15 2.00 810000 1215000 465000 65000 910000 175000 1237500 Total 44.50 2025000 12992500 2548000 17128000 2017500 10157500 671250 2868750 3575000 15351250 805000 3325000 3185000 19657500 Rata-rata 2.96 135000 866167 169867 1141867 134500 677167 44750 191250 238333 1023417 53667 221667 212333 1310500 Universitas Sumatera Utara No. Sampel Pemupukan II Rp Penyemprotan II Rp Klentek I Rp Klentek II Rp Pemanenan Rp Pengangkutan Rp Total Biaya Rp TKDK TKLK TKDK TKLK TKDK TKLK TKDK TKLK TKDK TKLK TKDK TKLK 1 150000 405000 131250 262500 180000 1350000 405000 1350000 9360000 7800000 27397500 2 135000 75000 150000 675000 675000 2423310 2019425 8657735 3 168750 93750 56250 112500 787500 337500 825000 2482500 2068750 10090000 4 225000 93750 187500 236250 446250 236250 341250 3206850 2672375 10056725 5 112500 112500 75000 75000 337500 487500 337500 675000 3351900 2793250 10860150

6 300000

112500 112500 877500 607500 6022200 5018500 15769450 7 202500 150000 168750 487500 168750 487500 3210450 2675375 9988325 8 150000 150000 75000 150000 810000 405000 810000 3123300 2602750 11351050 9 168750 187500 225000 225000 765000 405000 945000 4396800 3664000 14248300 10 225000 75000 75000 303750 607500 303750 607500 3759570 3132975 11291295 11 150000 187500 682500 682500 10496700 8747250 24486450 12 270000 50000 56250 112500 270000 390000 270000 510000 3399450 2832875 11451075 13 236250 75000 75000 303750 438750 303750 438750 4021350 3351125 11624975 14 195000 105000 105000 1125000 1125000 3600000 2160000 12820000 15 131250 122500 420000 630000 420000 630000 10496700 6997800 23682000 Total 1841250 2052500 977500 1980000 2445000 10560000 3592500 10710000 73351080 58536450 213775030 Rata-rata 122750 136833 65167 132000 163000 704000 239500 714000 4890072 3902430 14251669 No. Sampel Luas Lahan Ha Pembersihan Lahan Rp Pengeprasan Rp Penyisipan Rp Pemupukan I Rp Penyiangan Rp Penyemprotan I Rp Pembumbunan Rp TKDK TKLK TKDK TKLK TKDK TKLK TKDK TKLK TKDK TKLK TKDK TKLK TKDK TKLK 1 4.00 206250 742500 206250 825000 150000 90000 112500 285000 472500 1155000 131250 262500 262500 1102500

2 1.50

93750 262500 356250 75000 93750 93750 300000 390000 150000 150000 540000 3 2.00 135000 345000 135000 375000 56250 45000 135000 75000 168750 607500 56250 112500 303750 607500 4 1.50 135000 270000 75000 270000 60000 112500 236250 367500 93750 187500 236250 367500 5 1.50 168750 168750 168750 187500 56250 45000 101250 106250 187500 487500 75000 75000 337500 337500

6 2.00

168750 337500 93750 431250 75000 60000 187500 450000 112500 112500 150000 540000

7 1.50

112500 292500 112500 225000 37500 30000 157500 660000 150000 660000 8 2.00 101250 393750 101250 393750 93750 202500 112500 472500 337500 75000 150000 303750 337500

9 2.00

112500 405000 112500 405000 112500 75000 270000 236250 603750 225000 105000 603750 10 1.50 101250 247500 101250 225000 56250 45000 120000 371250 206250 75000 75000 371250 206250

11 2.00

131250 367500 131250 393750 93750 315000 120000 840000 187500 120000 840000

12 2.00

150000 390000 540000 150000 120000 56250 162500 168750 607500 56250 112500 168750 607500 13 1.50 236250 131250 236250 131250 75000 161250 405000 225000 75000 75000 405000 225000 14 1.50 405000 607500 390000 162500 942500 105000 105000 262500 1425000 15 2.00 168750 337500 270000 540000 162500 150000 35000 682500 122500 455000 910000 Total 28.50 2021250 5096250 1743750 5906250 1193750 1035000 1205000 1927500 3138750 8562500 977500 1980000 3631250 9310000 Rata-rata 1.90 134750 339750 116250 393750 79583 69000 80333 128500 209250 570833 65167 132000 242083 620667 Universitas Sumatera Utara No. Sampel Pemupukan II Rp Penyemprotan II Rp Klentek I Rp Klentek II Rp Pemanenan Rp Pengangkutan Rp Total Biaya Rp TKDK TKLK TKDK TKLK TKDK TKLK TKDK TKLK TKDK TKLK TKDK TKLK 1 39000 114000 98000 108000 432000 102000 408000 2250000 1875000 8146000 2 78125 96250 446250 420000 2700000 2250000 7678125 3 86667 70000 160000 480000 150000 450000 2691000 2242500 8470916 4 92857 45000 45000 495000 465000 3750000 3125000 10143929 5 60000 95000 35000 35000 450000 420000 4200000 3500000 11136875 6 79167 93333 480000 450000 3600000 3000000 9662499 7 73125 140625 43750 43750 225000 337500 217500 326250 2880000 2400000 9318750 8 126667 93333 408333 385000 2400000 2000000 7258334 9 44286 107857 45000 45000 145714 364286 137143 342857 2820000 2350000 8515712 10 63333 93334 400000 400000 2850000 2375000 8057666 11 56875 113750 52500 52500 232500 465000 225000 450000 2550000 2125000 8491250 12 93750 96250 420000 465000 2969100 2474250 8365225 13 97500 43750 43750 225000 562500 210000 525000 4050000 3375000 11402500 14 66667 110000 99167 160000 400000 160000 400000 2580000 2150000 8539169 15 87500 87500 450000 450000 2250000 1875000 7638750 Total 339953 1486798 265000 1092167 1256214 6590869 1201643 6357107 44540100 37116750 132825701 Rata-rata 22663 99120 17667 72811 83748 439391 80109 423807 2969340 2474450 8855047 No. Sampel Luas Lahan Ha Pembersihan Lahan Rp Pengeprasan Rp Penyisipan Rp Pemupukan I Rp Penyiangan Rp Penyemprotan I Rp Pembumbunan Rp TKDK TKLK TKDK TKLK TKDK TKLK TKDK TKLK TKDK TKLK TKDK TKLK TKDK TKLK 1 5.00 81000 324000 87750 351000 156000 528000 26000 76000 120250 296000 98000 117000 459000

2 4.00

253125 303750 200000 80000 329375 96250 425000 3 3.00 90000 270000 118083 354333.3 213333 65000 346667 70000 173333 440000

4 3.50

347143 462857 45000 199286 20000 54286 377143 90000 153214 377143 5 2.00 101250 202500 151875 303750 97500 195000 32500 65000 243750 356250 35000 70000 487500 6 3.00 360000 495000 253333 65000 253333 93333 440000 7 2.00 101250 202500 168750 337500 113750 166250 48750 93750 235625 344375 43750 43750 243750 487500

8 4.50

82500 330000 90000 360000 189444 77500 311111 93335 311111

9 3.50

86786 260000 106071 318214 83571.43 115714 32500 45000 148571 365714 45000 45000 157857 303571 10 3.00 360000 495000 253334 65000 253333 9332 440000

11 2.00

202500 337500 52500 142500 40625 59375 227500 245000 52500 52500 251875 503750

12 2.00

303750 455625 135000 45000 356250 96250 455000

13 2.00

303750 506250 240000 65000 580000 43750 43750 487500

14 3.00

90000 180000 112500 225000 86667 126667 37917 55417 346667 440000 99167 613333 15 2.00 405000 607500 232500 32500 455000 87500 618750 Total 44.50 632786 4304268 835029 5913279 634988 3190361 238292 943828 1322363 5309551 319167 989000 1097029 6849158 Rata-rata 2.96 42186 286951 55669 394219 42333 212691 15886 62922 88158 353971 21279 65933 73135 456611 Universitas Sumatera Utara Lampiran 34. Biaya Tenaga Kerja TRI Sistem Keprasan per Ha Desa Kwala Bingei No. Sampel Pemupukan II Rp Penyemprotan II Rp Klentek I Rp Klentek II Rp Pemanenan Rp Pengangkutan Rp Total Biaya Rp TKDK TKLK TKDK TKLK TKDK TKLK TKDK TKLK TKDK TKLK TKDK TKLK 1 37500 101250 32813 65625 45000 337500 101250 337500 2250000 1350000 6159375.5 2 90000 50000 100000 450000 450000 1950000 1625000 6385000 3 84375 46875 28125 56250 393750 168750 412500 1800000 1500000 6069375 4 150000 62500 125000 157500 297500 157500 227500 2220000 1850000 6855000 5 75000 75000 50000 50000 225000 325000 225000 450000 2400000 2000000 7543333 6 150000 56250 56250 438750 303750 3011100 1806660 7182135 7 135000 100000 112500 325000 112500 325000 2340000 1950000 7025000 8 75000 75000 37500 75000 405000 202500 405000 1680000 1400000 5892500 9 84375 93750 112500 112500 382500 202500 472500 2198400 1832000 7124150 10 150000 50000 50000 202500 405000 202500 405000 2506380 2088650 7527530 11 75000 93750 341250 341250 3900000 2340000 8861250 12 135000 25000 28125 56250 135000 195000 135000 255000 1800000 1500000 5909375 13 157500 50000 50000 202500 292500 202500 292500 2670000 2225000 7730000 14 97500 52500 52500 562500 562500 2700000 1800000 8030000 15 87500 81667 280000 420000 280000 420000 2550000 1700000 8375000 Total 1038750 1011875 529480 1043125 1472500 5571250 1990000 5660000 35975880 26967310 106669024 Rata-rata 69250 67458 35299 69542 98167 371417 132667 377333 2398392 1797821 7111268 No. Sampel Luas Lahan Ha Pembersihan Lahan Rp Pengeprasan Rp Penyisipan Rp Pemupukan I Rp Penyiangan Rp Penyemprotan I Rp Pembumbunan Rp TKDK TKLK TKDK TKLK TKDK TKLK TKDK TKLK TKDK TKLK TKDK TKLK TKDK TKLK 1 4.00 51563 185625 51562 206250 37500 22500 28125 71250 118125 288750 32812.5 65625 65625 275625

2 1.50

62500 175000 237500 50000 62500 62500 200000 260000 100000 100000 360000 3 2.00 67500 172500 67500 187500 28125 22500 67500 37500 84375 303750 28125 56250 151875 303750 4 1.50 90000 180000 50000 180000 40000 75000 157500 245000 62500 125000 157500 245000 5 1.50 112500 112500 112500 125000 37500 30000 67500 70833 125000 325000 50000 50000 225000 225000

6 2.00

84375 168750 46875 215625 37500 30000 93750 225000 56250 56250 75000 270000

7 1.50

75000 195000 75000 150000 25000 20000 105000 440000 100000 440000 8 2.00 50625 196875 50625 196875 46875 101250 56250 236250 168750 37500 75000 151875 168750

9 2.00

56250 202500 56250 202500 56250 37500 135000 118125 301875 112500 52500 301875 10 1.50 67500 165000 67500 150000 37500 30000 80000 247500 137500 50000 50000 247500 137500

11 2.00

65625 183750 65625 196875 46875 157500 60000 420000 93750 60000 420000

12 2.00

75000 195000 270000 75000 60000 28125 81250 84375 303750 28125 56250 84375 303750 13 1.50 157500 87500 157500 87500 50000 107500 270000 150000 50000 50000 270000 150000

14 1.50

202500 303750 195000 81250 471250 52500 52500 131250

712500

15 2.00 112500 225000 180000 360000 108333 100000 23333 455000 81667 303333 606667 Total 28.50 1128438 2647500 980937 3069375 636458 550000 678333 952083 1701250 4495625 529479 1043125 2075833 4920417 Rata-rata 1.90 75229 176500 65396 204625 42430 36667 45222 63472 113417 299708 35299 69542 138389 328028 Universitas Sumatera Utara No. sampel Luas lahan Ha Bibit Rp Pupuk Rp Obat-obatan Rp Total Biaya Rp ZA Kg POSCA Kg Herbatop l Curater kg Round Up l DMA l Total Total 1 5.00 17000000.00 2000.00 4000000.00 3000.00 6000000.00 1225000.00 2400000.00 0.00 0.00 30630000.00 2 4.00 13600000.00 2000.00 2400000.00 3000.00 3600000.00 0.00 0.00 1600000.00 800000.00 22005000.00 3 3.00 10200000.00 1500.00 1800000.00 2500.00 3000000.00 0.00 1440000.00 0.00 0.00 16444000.00

4 3.50

11900000.00 2000.00 2800000.00 3000.00 4200000.00 0.00 1680000.00 960000.00 0.00 21545000.00 5 2.00 6800000.00 2000.00 1600000.00 3000.00 2400000.00 490000.00 0.00 1120000.00 0.00 12415000.00 6 3.00 10200000.00 2000.00 2400000.00 3000.00 3600000.00 735000.00 1440000.00 0.00 0.00 18380000.00

7 2.00

6800000.00 1500.00 1200000.00 2500.00 2000000.00 0.00 960000.00 640000.00 0.00 11604000.00

8 4.50

15300000.00 2000.00 3600000.00 3000.00 5400000.00 0.00 2160000.00 1440000.00 0.00 27905000.00

9 3.50

11900000.00 2000.00 2800000.00 3000.00 4200000.00 857000.00 0.00 1120000.00 0.00 20882000.00 10 3.00 10200000.00 2000.00 2400000.00 3000.00 3600000.00 735000.00 1440000.00 0.00 0.00 18380000.00

11 2.00

6800000.00 2000.00 1600000.00 3000.00 2400000.00 0.00 960000.00 640000.00 0.00 12405000.00

12 2.00

6800000.00 2000.00 1600000.00 3000.00 2400000.00 490000.00 960000.00 0.00 0.00 12255000.00

13 2.00

6800000.00 2000.00 1600000.00 3000.00 3600000.00 490000.00 0.00 0.00 0.00 12495000.00 14 3.00 10200000.00 2000.00 2400000.00 3000.00 2400000.00 0.00 1440000.00 960000.00 0.00 17405000.00 15 2.00 6800000.00 2000.00 1600000.00 3000.00 2400000.00 0.00 960000.00 640000.00 0.00 12405000.00 Total 44.50 151300000.00 29000.00 33800000.00 44000.00 51200000.00 5022000.00 15840000.00 9120000.00 800000.00 267155000.00 Rata-rata 2.96 10086667.00 1933.33 2253333.00 2933.33 3413333.00 334800.00 1056000.00 608000.00 53333.33 17810333.30 Lampiran 36. Biaya Sarana Produksi TRI Sistem Tanam Awal Per Petani Desa Kwala Bingei No. sampel Luas Lahan Ha Bibit Rp Pupuk Rp Obat-obatan Rp Total Biaya Rp ZA Kg POSCA Kg Herbatop l Curater kg Round Up l DMA l Total Total 1 4.00 13600000.00 2000.00 3200000.00 3000.00 4800000.00 980000.00 1920000.00 0.00 0.00 24505000.00 2 1.50 5100000.00 2000.00 1200000.00 3000.00 1800000.00 0.00 720000.00 480000.00 0.00 9305000.00

3 2.00

6800000.00 2000.00 1600000.00 3000.00 2400000.00 0.00 960000.00 640000.00 0.00 12405000.00 4 1.50 5100000.00 2000.00 1200000.00 3000.00 1800000.00 0.00 720000.00 480000.00 0.00 9305000.00

5 1.50

5100000.00 2000.00 800000.00 3000.00 1200000.00 0.00 720000.00 480000.00 0.00 8305000.00

6 2.00

6800000.00 2000.00 1600000.00 3000.00 2400000.00 490000.00 960000.00 0.00 0.00 12255000.00 7 1.50 5100000.00 2000.00 800000.00 3000.00 1200000.00 0.00 720000.00 480000.00 0.00 8305000.00

8 2.00

6800000.00 2000.00 1200000.00 3000.00 1800000.00 0.00 720000.00 640000.00 0.00 11165000.00

9 2.00

6800000.00 2000.00 1400000.00 3000.00 2100000.00 0.00 960000.00 640000.00 0.00 11905000.00 10 1.50 5100000.00 2000.00 1200000.00 3000.00 1800000.00 367000.00 720000.00 0.00 0.00 9192000.00

11 2.00

6800000.00 2000.00 1600000.00 3000.00 2400000.00 0.00 960000.00 640000.00 0.00 12405000.00

12 2.00

6800000.00 2000.00 1600000.00 3000.00 2400000.00 0.00 960000.00 640000.00 0.00 12405000.00 13 1.50 5100000.00 2000.00 800000.00 3000.00 1200000.00 0.00 720000.00 480000.00 0.00 8305000.00

14 1.50

5100000.00 2000.00 800000.00 3000.00 1200000.00 0.00 720000.00 480000.00 0.00 8305000.00 15 2.00 6800000.00 2000.00 1600000.00 3000.00 3600000.00 490000.00 0.00 0.00 0.00 12495000.00 Total 28.50 96900000.00 30000.00 20600000.00 45000.00 32100000.00 2327000.00 12480000.00 6080000.00 0.00 170562000.00 Rata-rata 1.90 6460000.00 2000.00 1373333.00 3000.00 2140000.00 155133.30 832000.00 405333.30 0.00 11370800.00 Universitas Sumatera Utara No. sampel Luas Lahan Ha Bibit Rp Pupuk Rp Obat-obatan Rp Total Biaya Rp ZA POSCA Herbatop l Curater kg Round Up l DMA l Total Total 1 5.00 3400000.00 2000.00 800000.00 3000.00 1200000.00 245000.00 960000.00 0.00 0.00 6610000.00 2 4.00 3400000.00 2000.00 600000.00 3000.00 900000.00 0.00 0.00 640000.00 200000.00 5745000.00 3 3.00 3400000.00 1500.00 600000.00 2500.00 1000000.00 0.00 960000.00 0.00 0.00 5964000.00

4 3.50

3400000.00 2000.00 800000.00 3000.00 1200000.00 0.00 320000.00 320000.00 0.00 6045000.00 5 2.00 3400000.00 2000.00 800000.00 3000.00 1200000.00 245000.00 320000.00 320000.00 0.00 6290000.00 6 3.00 3400000.00 2000.00 800000.00 3000.00 1200000.00 245000.00 320000.00 0.00 0.00 5970000.00

7 2.00

3400000.00 1500.00 800000.00 2500.00 1000000.00 0.00 320000.00 320000.00 0.00 5844000.00

8 4.50

3400000.00 2000.00 800000.00 3000.00 1200000.00 0.00 960000.00 320000.00 0.00 6685000.00

9 3.50

3400000.00 2000.00 800000.00 3000.00 1200000.00 245000.00 0.00 320000.00 0.00 5970000.00 10 3.00 3400000.00 2000.00 800000.00 3000.00 1200000.00 245000.00 960000.00 0.00 0.00 6610000.00

11 2.00

3400000.00 2000.00 800000.00 3000.00 1200000.00 0.00 960000.00 320000.00 0.00 6685000.00

12 2.00

3400000.00 2000.00 800000.00 3000.00 1200000.00 245000.00 960000.00 0.00 0.00 6610000.00

13 2.00

3400000.00 2000.00 800000.00 3000.00 1200000.00 245000.00 0.00 0.00 0.00 5650000.00 14 3.00 3400000.00 2000.00 800000.00 3000.00 1100000.00 0.00 320000.00 640000.00 0.00 6265000.00 15 2.00 3400000.00 2000.00 800000.00 3000.00 1200000.00 0.00 320000.00 320000.00 0.00 6045000.00 Total 44.50 51000000.00 29000.00 11600000.00 44000.00 17200000.00 1715000.00 7680000.00 3520000.00 200000.00 92988000.00 Rata-rata 2.96 3400000.00 1933.33 773333.30 2933.33 1146667.00 114333.30 512000.00 234666.70 13333.33 6199200.00 Lampiran 38. Biaya Sarana Produksi TRI Sistem Tanam Awal Per Ha Desa Kwala Bingei No. sampel Luas Lahan Ha Bibit Rp Pupuk Rp Obat-obatan Rp Total Biaya Rp ZA Kg POSCA Kg Herbatop l Curater kg Round Up l DMA l Total Total 1 4.00 3400000.00 2000.00 800000.00 3000.00 1200000.00 245000.00 480000.00 0.00 0.00 6130000.00

2 1.50

3400000.00 2000.00 800000.00 3000.00 1200000.00 0.00 0.00 320000.00 0.00 5725000.00 3 2.00 3400000.00 2000.00 800000.00 3000.00 1200000.00 0.00 480000.00 0.00 0.00 5885000.00 4 1.50 3400000.00 2000.00 800000.00 3000.00 1200000.00 0.00 480000.00 0.00 0.00 5885000.00

5 1.50

3400000.00 2000.00 800000.00 3000.00 1200000.00 0.00 480000.00 0.00 0.00 5885000.00 6 2.00 3400000.00 2000.00 800000.00 3000.00 1200000.00 245000.00 480000.00 0.00 0.00 6130000.00

7 1.50

3400000.00 2000.00 800000.00 3000.00 1200000.00 0.00 480000.00 320000.00 0.00 6205000.00

8 2.00

3400000.00 2000.00 600000.00 3000.00 900000.00 0.00 0.00 320000.00 0.00 5225000.00 9 2.00 3400000.00 2000.00 700000.00 3000.00 1050000.00 0.00 480000.00 320000.00 0.00 5955000.00 10 1.50 3400000.00 2000.00 800000.00 3000.00 800000.00 245000.00 480000.00 0.00 0.00 5730000.00

11 2.00

3400000.00 2000.00 800000.00 3000.00 800000.00 0.00 480000.00 320000.00 0.00 5805000.00 12 2.00 3400000.00 2000.00 800000.00 3000.00 800000.00 0.00 0.00 0.00 0.00 5005000.00 13 1.50 3400000.00 2000.00 800000.00 3000.00 800000.00 0.00 480000.00 0.00 0.00 5485000.00

14 1.50

3400000.00 2000.00 800000.00 3000.00 800000.00 0.00 480000.00 0.00 0.00 5485000.00 15 2.00 3400000.00 2000.00 800000.00 3000.00 1200000.00 0.00 960000.00 320000.00 0.00 6685000.00 Total 28.50 51000000.00 30000.00 11700000.00 45000.00 15550000.00 735000.00 6240000.00 1920000.00 0.00 87220000.00 Rata-rata 1.90 3400000.00 2000.00 780000.00 3000.00 1036667.00 49000.00 416000.00 128000.00

0.00 5814666.67

Universitas Sumatera Utara No. sampel Luas Lahan Ha Bibit Rp Pupuk Rp Obat-obatan Rp Total Biaya Rp ZA Kg POSCA Kg Herbatop l Curater kg Round Up l DMA l Total Total 1

5.00 0.00

1800.00 3600000.00 3000.00 6000000.00 1225000.00 2400000.00 0.00 0.00 13229800.00 2 4.00 0.00 2000.00 2800000.00 3000.00 4200000.00 0.00 1920000.00 1280000.00 800000.00 11005000.00 3 3.00 0.00 2000.00 2400000.00 3000.00 3600000.00 735000.00 1440000.00 0.00 0.00 8180000.00

4 3.50

0.00 1500.00 1575000.00 3000.00 3150000.00 0.00 1680000.00 1120000.00 0.00 7529500.00

5 2.00

0.00 2000.00 1600000.00 3000.00 2400000.00 0.00 960000.00 960000.00 0.00 5925000.00 6 3.00 0.00 2000.00 2400000.00 3000.00 3600000.00 0.00 1440000.00 1440000.00 0.00 8885000.00 7 2.00 0.00 1800.00 1080000.00 3000.00 1800000.00 490000.00 960000.00 0.00 0.00 4334800.00

8 4.50

0.00 1800.00 3240000.00 3000.00 5400000.00 1102500.00 2160000.00 0.00 0.00 11907300.00

9 3.50

0.00 1800.00 2520000.00 3000.00 4200000.00 0.00 1680000.00 1680000.00 0.00 10084800.00 10

3.00 0.00

2000.00 1800000.00 3000.00 2700000.00 0.00 1440000.00 1440000.00 0.00 7385000.00

11 2.00

0.00 2000.00 1600000.00 3000.00 2400000.00 490000.00 960000.00 0.00 0.00 5455000.00

12 2.00

0.00 2000.00 1600000.00 3000.00 2400000.00 490000.00 960000.00 0.00 0.00 5455000.00 13 2.00 0.00 2000.00 1600000.00 3000.00 2400000.00 0.00 960000.00 960000.00 0.00 5925000.00

14 3.00

0.00 1800.00 2100000.00 3000.00 3600000.00 735000.00 1440000.00 0.00 0.00 7879800.00 15 2.00 0.00 1800.00 1440000.00 3000.00 2400000.00 0.00 960000.00 960000.00 0.00 5764800.00 Total 44.50 0.00 28300.00 31355000.00 45000.00 50250000.00 5267500.00 21360000.00 9840000.00 800000.00 118945800.00 Rata-rata 2.96

0.00 1886.67

2090333.00 3000.00 3350000.00 351166.70 1424000.00 656000.00 53333.33 7929720.00 Lampiran 40. Biaya Sarana Produksi TRI Sistem Keprasan Per Petani Desa Kwala Bingei No. sampel Luas Lahan Ha Bibit Rp Pupuk Rp Obat-obatan Rp Total Biaya Rp ZA Kg POSCA Kg Herbatop l Curater kg Round Up l DMA l Total Total 1 4.00 0.00 2000.00 2400000.00 3000.00 3600000.00 980000.00 1920000.00 0.00 0.00 8900000.00

2 1.50

0.00 2000.00 1200000.00 3000.00 1800000.00 0.00 720000.00 480000.00 0.00 4200000.00

3 2.00

0.00 1500.00 1200000.00 2500.00 2400000.00 0.00 960000.00 640000.00 0.00 5200000.00 4 1.50 0.00 1500.00 675000.00 2500.00 1350000.00 367500.00 720000.00 0.00 0.00 3112500.00 5

1.50 0.00

1500.00 900000.00 3000.00 1800000.00 0.00 720000.00 480000.00 0.00 3900000.00

6 2.00

0.00 2000.00 1600000.00 3000.00 2400000.00 0.00 960000.00 640000.00 0.00 5600000.00

7 1.50

0.00 1500.00 900000.00 3000.00 1800000.00 0.00 720000.00 480000.00 0.00 3900000.00 8 2.00 0.00 2000.00 1400000.00 3000.00 2100000.00 0.00 960000.00 0.00 0.00 4460000.00

9 2.00

0.00 2000.00 1600000.00 3000.00 2400000.00 0.00 960000.00 640000.00 0.00 5600000.00 10 1.50 0.00 1800.00 1080000.00 3000.00 1800000.00 367000.00 720000.00 0.00 0.00 3967000.00 11 2.00 0.00 2000.00 1600000.00 3000.00 2400000.00 0.00 960000.00 640000.00 0.00 5600000.00

12 2.00

0.00 1800.00 1440000.00 3000.00 2400000.00 0.00 960000.00 0.00 0.00 4800000.00 13 1.50 0.00 1800.00 1080000.00 3000.00 1800000.00 0.00 720000.00 480000.00 0.00 4080000.00 14

1.50 0.00

2000.00 1200000.00 3000.00 1800000.00 0.00 720000.00 0.00 0.00 3720000.00 15 2.00 0.00 2000.00 1600000.00 3000.00 2400000.00 0.00 960000.00 960000.00 0.00 5920000.00 Total 28.50 0.00 27400.00 19875000.00 44000.00 32250000.00 1714500.00 13680000.00 7200000.00 0.00 72959500.00 Rata-rata 1.90

0.00 1826.67

1325000.00 2933.33 2150000.00 114300.00 912000.00 480000.00

0.00 4863966.67

Universitas Sumatera Utara Lampiran 41. Biaya Sarana Produksi TRI Sistem Keprasan Per Ha Desa Kwala Begumit No. sampel Luas Lahan Ha Bibit Rp Pupuk Rp Obat-obatan Rp Total Biaya Rp ZA Kg POSCA Kg Herbatop l Curater kg Round Up l DMA l Total Total 1

5.00 0.00

1800.00 720000.00 3000.00 1200000.00 245000.00 480000.00 0.00 0.00 2649800.00

2 4.00

0.00 2000.00 700000.00 3000.00 1050000.00 0.00 480000.00 320000.00 200000.00 2755000.00 3 3.00 0.00 2000.00 800000.00 3000.00 1200000.00 245000.00 480000.00 0.00 0.00 2730000.00

4 3.50

0.00 1500.00 450000.00 3000.00 900000.00 0.00 480000.00 320000.00 0.00 2154500.00 5 2.00 0.00 2000.00 800000.00 3000.00 1200000.00 0.00 480000.00 320000.00 0.00 2805000.00 6 3.00 0.00 2000.00 800000.00 3000.00 1200000.00 0.00 480000.00 320000.00 0.00 2805000.00

7 2.00

0.00 1800.00 540000.00 3000.00 900000.00 245000.00 480000.00 0.00 0.00 2169800.00 8 4.50 0.00 1800.00 720000.00 3000.00 1200000.00 245000.00 480000.00 0.00 0.00 2649800.00

9 3.50

0.00 1800.00 720000.00 3000.00 1200000.00 0.00 480000.00 320000.00 0.00 2724800.00 10 3.00 0.00 2000.00 600000.00 3000.00 900000.00 0.00 480000.00 320000.00 0.00 2305000.00 11 2.00 0.00 2000.00 800000.00 3000.00 1200000.00 245000.00 480000.00 0.00 0.00 2730000.00

12 2.00

0.00 2000.00 800000.00 3000.00 1200000.00 245000.00 480000.00 0.00 0.00 2730000.00

13 2.00

0.00 2000.00 800000.00 3000.00 1200000.00 0.00 480000.00 320000.00 0.00 2805000.00 14

3.00 0.00

1800.00 720000.00 3000.00 1200000.00 245000.00 480000.00 0.00 0.00 2649800.00 15 2.00 0.00 1800.00 720000.00 3000.00 1200000.00 0.00 480000.00 320000.00 0.00 2724800.00 Total 44.50 0.00 28300.00 10690000.00 45000.00 16950000.00 1715000.00 7200000.00 2560000.00 200000.00 39388300.00 Rata-rata 2.96

0.00 1886.67

712666.70 3000.00 1130000.00 114333.30 480000.00 170666.70 13333.33 2625886.67 Lampiran 42. Biaya Sarana Produksi TRI Sistem Keprasan Per Ha Desa Kwala Bingei No. sampel Luas Lahan Ha Bibit Rp Pupuk Rp Obat-obatan Rp Total Biaya Rp ZA Kg POSCA Kg Herbatop l Curater kg Round Up l DMA l Total Total 1 4.00 0.00 2000.00 600000.00 3000.00 900000.00 245000.00 480000.00 0.00 0.00 2225000.00

2 1.50

0.00 2000.00 800000.00 3000.00 1200000.00 0.00 480000.00 320000.00 0.00 2800000.00 3 2.00 0.00 2000.00 800000.00 3000.00 1200000.00 0.00 480000.00 320000.00 0.00 2800000.00 4 1.50 0.00 1500.00 450000.00 2500.00 750000.00 245000.00 480000.00 0.00 0.00 1925000.00

5 1.50

0.00 1500.00 600000.00 3000.00 900000.00 0.00 480000.00 320000.00 0.00 2300000.00

6 2.00

0.00 2000.00 600000.00 3000.00 1100000.00 0.00 480000.00 320000.00 0.00 2500000.00 7

1.50 0.00

1500.00 600000.00 3000.00 1200000.00 0.00 480000.00 320000.00 0.00 2600000.00

8 2.00

0.00 2000.00 800000.00 3000.00 1200000.00 0.00 480000.00 0.00 0.00 2480000.00 9 2.00 0.00 2000.00 800000.00 3000.00 1050000.00 0.00 480000.00 320000.00 0.00 2650000.00 10 1.50 0.00 1800.00 720000.00 3000.00 1200000.00 245000.00 480000.00 0.00 0.00 2645000.00

11 2.00

0.00 2000.00 600000.00 3000.00 1200000.00 0.00 480000.00 320000.00 0.00 2600000.00 12 2.00 0.00 1800.00 720000.00 3000.00 1200000.00 0.00 480000.00 0.00 0.00 2400000.00 13 1.50 0.00 1800.00 720000.00 3000.00 1200000.00 0.00 480000.00 320000.00 0.00 2720000.00

14 1.50

0.00 2000.00 800000.00 3000.00 1200000.00 0.00 480000.00 0.00 0.00 2480000.00 15 2.00 0.00 2000.00 800000.00 3000.00 1200000.00 0.00 480000.00 320000.00 0.00 2800000.00 Total 28.50 0.00 27900.00 10410000.00 44500.00 16700000.00 735000.00 7200000.00 4800000.00 0.00 37925000.00 Rata-rata 1.90 0.00 1860.00 694000.00 2966.67 1113333.00 49000.00 480000.00 320000.00

0.00 2528333.33

Universitas Sumatera Utara 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 5.00 3.00 50000.00 150000.00 4.00 37500.00 1.00 25000.00 25000.00 1.00 25000.00 2 4.00 2.00 90000.00 180000.00 3.00 60000.00 1.00 30000.00 30000.00 1.30 23077.00 3 3.00 2.00 45000.00 90000.00 3.00 30000.00 1.00 24000.00 24000.00 2.00 12000.00 4 3.50 2.00 34000.00 68000.00 2.00 34000.00 0.00 0.00 0.00 0.00 0.00

5 2.00

1.00 60000.00 60000.00 2.00 30000.00 1.00 24000.00 24000.00 1.00 24000.00 6 3.00 2.00 90000.00 180000.00 3.00 60000.00 1.00 35000.00 35000.00 3.00 11667.00 7 2.00 1.00 90000.00 90000.00 4.00 22500.00 0.00 0.00 0.00 0.00 0.00

8 4.50

3.00 45000.00 135000.00 4.00 33750.00 1.00 30000.00 30000.00 2.00 15000.00

9 3.50

3.00 90000.00 270000.00 3.00 90000.00 1.00 25000.00 25000.00 1.00 25000.00 10 3.00 2.00 70000.00 140000.00 2.00 70000.00 1.00 24000.00 24000.00 2.00 12000.00

11 2.00

1.00 45000.00 45000.00 3.00 15000.00 0.00 0.00 0.00 0.00 0.00

12 2.00

2.00 90000.00 180000.00 4.00 45000.00 2.00 25000.00 50000.00 2.50 20000.00 13 2.00 1.00 40000.00 40000.00 2.00 20000.00 0.00 0.00 0.00 0.00 0.00

14 3.00

1.00 30000.00 30000.00 1.00 30000.00 1.00 30000.00 30000.00 1.20 25000.00 15 2.00 1.00 40000.00 40000.00 2.00 20000.00 1.00 35000.00 35000.00 3.00 11667.00 Total 44.50

27.00 909000.00