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