Nilai Multiplier Effect dari Pengeluaran Petani Tambak
Lampiran 3 Biaya tetap usaha budidaya tambak ikan bandeng di Desa Tanjung Pasir lanjutan
Respond en
Luas Tambak
biaya perawatanhamusim
biaya sewahamusim
biaya rehabilitasi tambakhamusim
biaya sewa TK. Panenhamusim
transportasim usim
total biaya tetphamusim
23 4
1750000 1000000
950000 316666
4016666 24
3,5 1750000
1000000 771428
257142 3778571
25 3
1750000 1000000
1066666 355555
4172222 26
5 1750000
1000000 1160000
386666 4296666
27 3
1750000 1000000
933333 311111
3994444 28
5 1750000
1000000 1300000
433333 4483333
29 2
1750000 1000000
1150000 383333
4283333 30
5,2 1750000
1000000 1096153
365384 4211538
31 5
1750000 1000000
1200000 400000
4350000 32
4 2250000
1000000 1025000
341666 4616666
33 6
85714 1750000
1000000 1450000
483333 4769047
34 7
85714 1500000
1000000 1428571
476190 3077976
35 7
100000 1750000
1000000 1357142
452380 4659523
36 5,5
66666 1500000
1000000 1272727
424242 4263636
37 9
65000 1500000
1000000 1444444
481481 4490925
38 10
75000 1500000
1000000 1330000
443333 4348333
39 7,8
76923 1750000
1000000 1378205
459401 4664529
40 15
50000 1750000
1000000 1200000
400000 4400000
41 17
47058 1750000
1000000 1176470
392156 4365686
Total 800225
70825000 41000000
45724873 15241624
170766723 Rata-
rata
80022 1727439
1000000 1115240
371746 4165042
73
Lampiran 4 Biaya variabel usaha budidaya ikan bandeng di Desa Tanjung Pasir
Responden bibit kg
Biaya pakan kg
Biaya pupuk kg
biaya obat kg
biaya Tenaga Kerja hok
gajimusim Total biaya
1 185,185
3703703 1666,666
7777778 185,185
481481 37,037
192592 59,259
4000000 16155556
2 125
2500000 1100
5133333 100
260000 83,333
433333 26,666
8326667 3
125 2500000
1066,666 4977778
100 260000
50 260000
26,666 7997778
4 113,333
1416666 1200
5600000 100
260000 50
260000 26,666
7536667 5
200 4000000
1320 6160000
120 312000
80 416000
48 4800000
15688000 6
125 2500000
750 3500000
75 195000
25 130000
35 6325000
7 87
1750000 900
4200000 75
195000 50
260000 20
6405000 8
150 3000000
900 4200000
50 130000
12,5 65000
35 7395000
9 150
3000000 1200
5600000 75
195000 75
390000 40
9185000 10
106,666 1333333
800 3733333
100 260000
16,666 86666
26,666 5413333
11 100
2000000 600
2800000 75
195000 25
130000 35
5125000 12
150 3000000
1200 5600000
75 195000
75 390000
40 9185000
13 87,5
1750000 780
3640000 75
195000 12,5
65000 20
3200000 8850000
14 111,111
2222222 444,444
2074074 111,111
288888 33,333
173333 17,777
4758518 15
125 2500000
1066,666 4977778
50 130000
50 260000
26,666 7867778
16 106,383
1329787 1276,595
5957447 63,829
165957 53,191
276595 34,042
3200000 10929787
17 156,25
3125000 750
3500000 75
195000 62,5
325000 30
7145000 18
100 1250000
750 3500000
75 195000
25 130000
30 4000000
9075000 19
107,143 2142857
942,857 4400000
85,714 222857
71,428 371428
22,857 7137143
20 114,286
2285714 814,285
3800000 85,714
222857 64,285
334285 20
6642857 21
114,285 1428571
914,285 4266666
100 260000
28,57142857 148571
45,714 6103809
74
Lampiran 4 Biaya variabel usaha budidaya ikan bandeng di Desa Tanjung Pasir lanjutan
Responden bibit kg
Biaya pakan kg
Biaya pupuk kg
Biaya obat kg
Biaya Tenaga Kerja hok
gajimusim Total biaya
22 100
2000000 600
2800000 100
260000 33,333
173333 23,333
5233333 23
100 2000000
825 3850000
75 195000
62,5 325000
25 6370000
24 85,714
1714286 600
2800000 28,571
74285 28,571
148571 22,857
4737143 25
125 2500000
1100 5133333
100 260000
50 260000
40 3200000
11353333 26
125 2500000
1200 5600000
60 156000
40 208000
36 3400000
11864000 27
100 2000000
600 2800000
100 260000
33,333 173333
23,333 5233333
28 120
1500000 1500
7000000 60
156000 50
260000 40
8916000 29
125 2500000
780 3640000
75 195000
37,5 195000
25 6530000
30 120,192
2403846 1153,846
5384615 57,692
150000 48,076
250000 34,615
4000000 12188461
31 125
2500000 1260
5880000 50
130000 50
260000 16
8770000 32
125 2500000
750 3500000
125 325000
37,5 195000
30 6520000
33 150
3000000 1350
6300000 83,333
216666 41,666
216666 40
3600000 13333333
34 142,857
1785714 1380
6440000 10,714
27857 21,428
111428 34,285
3200000 11565000
35 142,857
2857143 1071,429
5000000 71,428
185714 35,714
185714 25,714
3400000 11628571
36 136,363
2727273 1181,818
5515151 90,909
236363 45,454
236363 32,727
3600000 12315151
37 150
3000000 1166,667
5444444 33,333
86666 33,333
173333 30
2800000 11504444
38 137,5
2750000 1200
5600000 30
78000 40
208000 28
3200000 11836000
39 144,230
2884615 923,076
4307692 64,102
166666 51,282
266666 34,615
7625641 40
113,333 1416667
1000 4666667
43,333 112666
21,666 112666
33,333 3400000
9708667 41
111,764 1397059
1005,882 4694117
47,058 122352
23,529 122352
35,294 3200000
9535882
Total 5119,451
94674459 41090,190
191754222 3157,032
8208282 1765,238
9179238 1276,094
56200000 360016201
Rata-rata 124,864
2309133 1002,2
4676932 77,000
200202 43,054
223883 31,124
3512500 10922600
75