18666.67 Analisis Komparisi Pendapatan Usaha Tani Padi Sawah Pengguna Benih Sang Hyang Sri dengan Benih Penangkaran Swadaya (Kasus : Desa Naga Kisar Kecamatan Pantai Cermin Kabupaten Serdang Bedagai)

22 1 6800 375000 375000 80000 80000 1125000 1125000 40 35000 1400000 450 3060000 150000 6190000 23 1 6500 400000 400000 75000 75000 1125000 1125000 60 35000 2100000 450 2925000 200000 6825000 24 1 7000 375000 375000 75000 75000 1125000 1125000 50 35000 1750000 450 3150000 150000 6625000 25 2 12000 400000 800000 75000 150000 1200000 2400000 60 35000 4200000 450 5400000 200000 13150000 26 2 11000 400000 800000 80000 160000 1150000 2300000 50 35000 3500000 450 4950000 150000 11860000 27 2 12500 400000 800000 75000 150000 1125000 2250000 60 35000 4200000 450 5625000 100000 13125000 28 2 11500 400000 800000 75000 150000 1150000 2300000 50 35000 3500000 450 5175000 200000 12125000 29 2 12000 400000 800000 70000 140000 1125000 2250000 50 35000 3500000 450 5400000 150000 12240000 30 2 10000 400000 800000 75000 150000 1200000 2400000 60 35000 4200000 450 4500000 200000 12250000 Rata rata 5435 386833.3 324113.3 40500 53500 1145166.67 954833.3

27.3 18666.67

1304333.3 450 2445750 125000 5207530 Universitas Sumatera Utara 2b. Pengguna Benih Penangkaran No Luas Lahan Ha Produksi Kg Pengolahan Lahan Persiapan Bibit Penanaman Pemeliharaan Panen Konsums i Rp Total Rp Upah Rpha Total Rp Upah RpHa Total Rp Upah RpHa Total Rp Hari Kerja Hari Upah RpHari Ha Total Rp Upah RpKg Total Rp 1 0.2 1800 370000 74000 1130000 226000 450 810000 50000 1160000 2 0.2 1800 370000 74000 1120000 224000 450 810000 50000 1158000 3 0.2 1700 375000 75000 1125000 225000 450 765000 50000 1115000 4 0.2 1800 400000 80000 1125000 225000 450 810000 50000 1165000 5 0.2 1900 375000 75000 1120000 224000 450 855000 100000 1254000 6 0.2 1700 380000 76000 1125000 225000 450 765000 50000 1116000 7 0.2 1800 380000 76000 1125000 225000 450 810000 50000 1161000 8 0.2 1800 380000 76000 1125000 225000 450 810000 100000 1211000 9 0.2 1700 375000 75000 1125000 225000 450 765000 50000 1115000 10 0.32 3000 400000 128000 1200000 384000 450 1350000 50000 1912000 11 0.32 3000 375000 120000 1125000 360000 450 1350000 100000 1930000 12 0.4 3800 370000 148000 1130000 452000 450 1710000 50000 2360000 13 0.4 3700 380000 152000 1125000 450000 450 1665000 100000 2367000 14 0.4 3800 375000 150000 1150000 460000 450 1710000 100000 2420000 15 0.6 5500 375000 225000 75000 45000 1130000 678000 40 35000 840000 450 2475000 100000 4363000 16 0.6 5500 375000 225000 75000 45000 1125000 675000 40 35000 840000 450 2475000 100000 4360000 17 1 8700 400000 400000 80000 80000 1130000 1130000 40 35000 1400000 450 3915000 100000 7025000 18 1 9300 400000 400000 75000 75000 1125000 1125000 40 35000 1400000 450 4185000 100000 7285000 19 1 9200 375000 375000 80000 80000 1200000 1200000 40 35000 1400000 450 4140000 150000 7345000 20 1 9200 400000 400000 75000 75000 1125000 1125000 40 35000 1400000 450 4140000 100000 7240000 21 1 9000 375000 375000 75000 75000 1200000 1200000 50 35000 1750000 450 4050000 150000 7600000 22 1 9000 380000 380000 80000 80000 1120000 1120000 50 35000 1750000 450 4050000 150000 7530000 Universitas Sumatera Utara 23 1 8700 400000 400000 75000 75000 1125000 1125000 50 35000 1750000 450 3915000 200000 7465000 24 1 8700 375000 375000 75000 75000 1125000 1125000 50 35000 1750000 450 3915000 150000 7390000 25 2 19000 400000 800000 75000 150000 1200000 2400000 50 35000 3500000 450 8550000 200000 15600000 26 2 18500 400000 800000 80000 160000 1120000 2240000 50 35000 3500000 450 8325000 150000 15175000 27 2 18500 380000 760000 75000 150000 1130000 2260000 60 35000 4200000 450 8325000 150000 15845000 28 2 18300 380000 760000 75000 150000 1150000 2300000 50 35000 3500000 450 8235000 150000 15095000 29 2 18000 400000 800000 70000 140000 1130000 2260000 50 35000 3500000 450 8100000 150000 14950000 30 2 18000 380000 760000 75000 150000 1130000 2260000 50 35000 3500000 450 8100000 200000 14970000 Rata Rata 7546.67 383333.3 320466.67 40500 53500 1137166.67 945100 25 18666.67 1199333.3 450 3396000 108333.3 6022733.3 Universitas Sumatera Utara Lampiran 3. Biaya Pestisida Usahatani Petani Sampel Per Musim Tanam 3a. Pengguna Benih Sang Hyang Sri No Luas Laha n Ha Jenis Pestisida Total Rp jamur ulat Racun Lembing wereng racun Rumput Racun Keong Ju mla h bo tol Har ga Sat uan Rp total Harg a Rp Juml ah boto l Har ga Sat uan Rp total Harga Rp Jum lah bot ol Har ga Sat uan Rp total Harg a Rp Jumla h botol Har ga Sat uan Rp total harg a Rp Jlh bungk us har ga Sat uan Rp total harga Rp Jumla h gr Harg a Satu an Rp total Harga Rp 1 0.2 1 135 000 1350 00 2 125 000 250000 1 750 00 7500 2 165 000 330 000 2 130 00 26000 150 500 75000 891000 2 0.2 1 135 000 1350 00 1 125 000 125000 2 750 00 1500 00 2 165 000 330 000 1 130 00 13000 160 500 80000 833000 3 0.2 2 125 000 250000 2 750 00 1500 00 2 165 000 330 000 2 130 00 26000 150 500 75000 831000 4 0.2 1 125 000 125000 1 750 00 7500 1 165 000 165 000 2 130 00 26000 160 500 80000 471000 5 0.2 1 135 000 1350 00 1 125 000 125000 2 750 00 1500 00 2 165 000 330 000 1 130 00 13000 150 500 75000 828000 6 0.2 1 135 000 1350 00 3 125 000 375000 2 750 00 1500 00 1 165 000 165 000 2 130 00 26000 160 500 80000 931000 7 0.2 1 135 000 1350 00 2 125 000 250000 1 750 00 7500 2 165 000 330 000 1 130 00 13000 150 500 75000 878000 8 0.2 1 125 000 125000 2 750 00 1500 00 1 165 000 165 000 2 130 00 26000 150 500 75000 541000 9 0.2 1 135 000 1350 00 2 125 000 250000 2 750 00 1500 00 2 165 000 330 000 2 130 00 26000 150 500 75000 966000 Universitas Sumatera Utara 10 0.32 1 135 000 1350 00 1 125 000 125000 2 750 00 1500 00 2 165 000 330 000 1 130 00 13000 250 500 125000 878000 11 0.32 2 125 000 250000 2 750 00 1500 00 2 165 000 330 000 2 130 00 26000 250 500 125000 881000 12 0.4 1 135 000 1350 00 2 125 000 250000 2 750 00 1500 00 4 165 000 660 000 4 130 00 52000 300 500 150000 1397000 13 0.4 1 135 000 1350 00 1 125 000 125000 2 750 00 1500 00 4 165 000 660 000 4 130 00 52000 300 500 150000 1272000 14 0.4 1 135 000 1350 00 2 125 000 250000 2 750 00 1500 00 4 165 000 660 000 3 130 00 39000 350 500 175000 1409000 15 0.6 2 135 000 2700 00 2 125 000 250000 3 750 00 2250 00 5 165 000 825 000 4 130 00 52000 450 500 225000 1847000 16 0.6 1 135 000 1350 00 2 125 000 250000 4 750 00 3000 00 4 165 000 660 000 4 130 00 52000 500 500 250000 1647000 17 1 1 135 000 1350 00 6 125 000 750000 4 750 00 3000 00 5 165 000 825 000 5 130 00 65000 700 500 350000 2425000 18 1 2 135 000 2700 00 7 125 000 875000 5 750 00 3750 00 6 165 000 990 000 6 130 00 78000 800 500 400000 2988000 19 1 6 125 000 750000 6 750 00 4500 00 5 165 000 825 000 5 130 00 65000 700 500 350000 2440000 20 1 2 135 000 2700 00 7 125 000 875000 6 750 00 4500 00 6 165 000 990 000 6 130 00 78000 800 500 400000 3063000 21 1 1 135 000 1350 00 6 125 000 750000 4 750 00 3000 00 5 165 000 825 000 5 130 00 65000 750 500 375000 2450000 22 1 2 135 000 2700 00 7 125 000 875000 6 750 00 4500 00 6 165 000 990 000 6 130 00 78000 700 500 350000 3013000 23 1 2 135 000 2700 00 6 125 000 750000 6 750 00 4500 00 5 165 000 825 000 4 130 00 52000 800 500 400000 2747000 24 1 3 135 000 4050 00 6 125 000 750000 6 750 00 4500 00 6 165 000 990 000 6 130 00 78000 800 500 400000 3073000 25 2 3 135 000 4050 00 6 125 000 750000 6 750 00 4500 00 9 165 000 148 500 9 130 00 117000 1200 500 600000 3807000 Universitas Sumatera Utara 26 2 3 135 000 4050 00 9 125 000 1125000 9 750 00 6750 00 9 165 000 148 500 9 130 00 117000 1200 500 600000 4407000 27 2 3 135 000 4050 00 9 125 000 1125000 6 750 00 4500 00 8 165 000 132 000 8 130 00 104000 1500 500 750000 4154000 28 2 3 135 000 4050 00 9 125 000 1125000 8 750 00 6000 00 8 165 000 132 000 7 130 00 91000 1500 500 750000 4291000 29 2 1 135 000 1350 00 10 125 000 1250000 7 750 00 5250 00 8 165 000 132 000 9 130 00 117000 1000 500 500000 3847000 30 2 3 135 000 4050 00 10 125 000 1250000 10 750 00 7500 00 8 165 000 132 000 9 130 00 117000 1300 500 650000 4492000 Rata rata 1.4 112 500 1890 00 4.36 7 125 000 545833.3 4.03 750 00 3025 00 4.467 165 000 737 000 4.367 130 00 56766.67 584.3 500 292166.67 2123267 Universitas Sumatera Utara 3b. Pengguna Benih Penangkaran Swadaya No Luas Lahan Ha Jenis Pestisida Total jamur ulat Racun Lembing wereng racun Rumput Racun Keong Jumlah botol total Harga Rp Jumlah botol total Harga Rp Jumlah botol total Harga Rp Jumlah botol total Harga Rp Jumlah bungkus total harga Rp jumlah gr total harga Rp 1 0.2 1 135000 2 250000 2 150000 2 330000 2 26000 150 75000 966000 2 0.2 1 135000 2 250000 2 150000 2 330000 1 13000 150 75000 953000 3 0.2 1 135000 2 250000 2 150000 2 330000 2 26000 150 75000 966000 4 0.2 1 135000 2 250000 2 150000 2 330000 1 13000 160 80000 958000 5 0.2 1 135000 2 250000 2 150000 2 330000 2 26000 150 75000 966000 6 0.2 1 135000 2 250000 2 150000 2 330000 1 13000 160 80000 958000 7 0.2 1 135000 2 250000 2 150000 2 330000 2 26000 160 80000 971000 8 0.2 1 135000 2 250000 2 150000 2 330000 2 26000 160 80000 971000 9 0.2 1 135000 2 250000 2 150000 2 330000 2 26000 160 80000 971000 10 0.32 1 135000 2 250000 2 150000 2 330000 1 13000 250 125000 1003000 11 0.32 1 135000 2 250000 2 150000 2 330000 2 26000 250 125000 1016000 12 0.4 2 270000 2 250000 4 300000 3 495000 3 39000 320 160000 1514000 13 0.4 1 270000 2 250000 4 300000 4 660000 3 39000 320 160000 1679000 14 0.4 2 270000 2 250000 4 300000 3 495000 4 52000 320 160000 1527000 15 0.6 1 270000 3 375000 4 300000 3 495000 3 39000 500 250000 1729000 16 0.6 2 270000 3 375000 4 300000 4 660000 2 26000 500 250000 1881000 17 1 2 270000 6 750000 5 375000 5 825000 5 65000 700 350000 2635000 18 1 2 270000 6 750000 6 450000 5 825000 6 78000 750 375000 2748000 19 1 2 270000 6 750000 5 375000 5 825000 4 52000 750 375000 2647000 20 1 2 270000 6 750000 6 450000 5 825000 6 78000 800 400000 2773000 21 1 2 270000 6 750000 6 450000 6 990000 5 65000 800 400000 2925000 22 1 2 270000 6 750000 5 375000 5 825000 6 78000 800 400000 2698000 Universitas Sumatera Utara 23 1 2 270000 6 750000 6 450000 6 990000 5 65000 750 375000 2900000 24 1 2 270000 6 750000 5 375000 5 825000 6 78000 700 350000 2648000 25 2 3 540000 12 1500000 12 900000 12 1980000 10 130000 1500 750000 5800000 26 2 3 540000 12 1500000 12 900000 12 1980000 10 130000 1600 800000 5850000 27 2 4 540000 12 1500000 12 900000 10 1650000 10 130000 1500 750000 5470000 28 2 3 540000 12 1500000 10 750000 10 1650000 10 130000 1600 800000 5370000 29 2 3 540000 12 1500000 12 900000 12 1980000 10 130000 1600 800000 5850000 30 2 4 540000 12 1500000 10 750000 10 1650000 10 130000 1600 800000 5370000 Rata Rata 1.83 274500 5.13 641666.67 5.13 385000 4.9 808500 4.53 58933.3 643.67 321833.3 2490433.333 Universitas Sumatera Utara Lampiran 4. Biaya Pupuk Usahatani Padi Sawah Permusim Tanam 4a. Pengguna Benih sang Hyang Sri No Luas Lahan Ha Jenis Pupuk Jumlah Seluruh urea ZA Phonska Tiara SP Jumlah Kg Harga RpKg Total harga Rp Jumlah Kg Harga RpKg Total harga Rp Jumlah Kg Harga RpKg Total harga Rp Jumlah Kg Harga RpKg Total harga Rp Juml ah Kg Harga RpKg Total harga Rp 1 0.2 50 2100 105000 10 1700 17000 50 2600 130000 10 8000 80000 20 3000 60000 392000 2 0.2 50 2100 105000 10 1700 17000 60 2600 156000 8000 50 3000 150000 428000 3 0.2 50 2100 105000 10 1700 17000 50 2600 130000 8000 20 3000 60000 312000 4 0.2 50 2100 105000 15 1700 25500 60 2600 156000 8000 50 3000 150000 436500 5 0.2 50 2100 105000 15 1700 25500 60 2600 156000 8000 20 3000 60000 346500 6 0.2 50 2100 105000 10 1700 17000 50 2600 130000 10 8000 80000 20 3000 60000 392000 7 0.2 50 2100 105000 10 1700 17000 100 2600 260000 8000 20 3000 60000 442000 8 0.2 50 2100 105000 10 1700 17000 60 2600 156000 10 8000 80000 20 3000 60000 418000 9 0.2 50 2100 105000 10 1700 17000 50 2600 130000 10 8000 80000 20 3000 60000 392000 10 0.32 50 2100 105000 15 1700 25500 100 2600 260000 20 8000 160000 30 3000 90000 640500 11 0.32 50 2100 105000 15 1700 25500 100 2600 260000 20 8000 160000 30 3000 90000 640500 12 0.4 100 2100 210000 20 1700 34000 100 2600 260000 20 8000 160000 50 3000 150000 814000 13 0.4 100 2100 210000 20 1700 34000 100 2600 260000 30 8000 240000 50 3000 150000 894000 14 0.4 100 2100 210000 20 1700 34000 120 2600 312000 20 8000 160000 40 3000 120000 836000 15 0.6 100 2100 210000 30 1700 51000 180 2600 468000 30 8000 240000 50 3000 150000 1119000 16 0.6 150 2100 315000 30 1700 51000 150 2600 390000 30 8000 240000 50 3000 150000 1146000 17 1 200 2100 420000 50 1700 85000 300 2600 780000 50 8000 400000 100 3000 300000 1985000 18 1 250 2100 525000 50 1700 85000 350 2600 910000 50 8000 400000 100 3000 300000 2220000 19 1 250 2100 525000 50 1700 85000 300 2600 780000 50 8000 400000 100 3000 300000 2090000 20 1 200 2100 420000 50 1700 85000 350 2600 910000 50 8000 400000 100 3000 300000 2115000 21 1 250 2100 525000 50 1700 85000 300 2600 780000 50 8000 400000 100 3000 300000 2090000 Universitas Sumatera Utara 22 1 200 2100 420000 50 1700 85000