Analisis Kelayakan dan Resiko Usahatani Bawang Prei Dibandingkan Dengan Sayuran Lainnya (Studi Kasus: Desa Merdeka, Kecamatan Merdeka, Kabupaten Karo)
Lampiran 1a. Karakteristik Petani Sampel Bawang Prei No.
Sampel
Umur (tahun)
Jumlah Tanggungan
(orang)
Jenis Kelamin
Tingkat Pendidikan
Lama Bertani (tahun)
Luas Lahan
(ha)
Status Kepemilikan
1 64 1 LK SD 40 0.8 MS
2 33 2 LK S1 5 0.4 MS
3 23 1 LK SMP 5 0.05 S
4 40 2 LK SMA 23 0.07 MS
5 47 4 LK SMK 22 0.3 S
6 30 2 PR SD 10 0.1 S
7 30 2 LK SMP 8 0.2 S
8 45 2 LK SMP 20 0.15 S
9 40 4 LK SD 20 0.125 MS
10 52 2 LK SMA 32 0.2 S
11 50 1 LK SMP 30 1 S
12 31 2 PR SMA 5 0.2 S
13 25 2 LK SMA 2 0.06 MS
14 47 4 LK SMP 15 0.4 S
15 47 2 PR SD 25 0.1 MS
16 57 1 LK SD 30 0.4 S
17 27 2 LK SMP 5 0.04 MS
18 47 3 LK SD 25 0.2 MS
19 33 3 LK SMP 10 0.1 S
20 41 3 PR SD 20 0.3 S
21 59 3 LK SMA 34 0.04 S
22 40 3 PR SMP 20 0.3 MS
23 35 2 LK SMP 10 0.08 MS
24 40 2 LK S1 15 0.4 MS
25 37 5 PR S1 10 0.06 MS
26 46 1 LK SMK 20 0.5 MS
27 33 2 PR SD 10 0.1 MS
28 45 3 LK SMP 20 0.5 S
29 45 3 LK SMA 28 0.075 MS
30 50 2 LK D3 30 0.6 MS
(2)
Lampiran 1b. Karakteristik Petani Sampel Wortel
No. Sampel
Umur (tahun)
Jumlah Tanggungan
(orang)
Jenis Kelamin
Tingkat Pendidikan
Lama Bertani (tahun)
Luas Lahan
(ha)
Status Lahan
1 40 4 LK SD 20 0.125 MS
2 40 2 LK SMA 23 0.25 MS
3 59 3 LK SMA 34 0.5 S
4 30 2 PR SD 10 0.05 MS
5 56 3 LK SMA 32 0.2 MS
6 31 3 LK SMP 10 0.3 MS
7 47 2 PR SD 25 0.03 MS
8 36 3 PR SMA 12 1.5 S
9 33 2 LK S1 5 0.75 MS
10 37 1 LK SMA 8 0.5 S
11 47 4 LK SMP 15 0.75 MS
12 40 3 LK SD 15 0.34 S
13 44 3 LK SD 16 0.7 MS
14 27 2 LK SMP 5 0.1 MS
15 35 3 LK SMA 10 0.3 MS
16 43 3 LK SLTA 20 1 S
17 45 2 LK SMP 20 0.2 MS
18 24 3 PR SMA 4 0.075 MS
19 38 3 LK SMA 20 0.15 MS
20 49 4 LK S1 20 0.25 MS
21 39 3 LK SMA 15 0.25 MS
22 23 1 LK SMP 5 1 MS
23 47 3 LK SD 27 0.8 MS
24 42 3 LK SD 20 0.25 MS
25 64 1 LK SD 40 0.5 S
26 33 2 PR SD 10 0.4 S
27 40 3 PR SD 15 0.015 MS
28 42 3 LK SD 20 0.1 MS
29 35 3 PR SMP 10 0.1 MS
(3)
Lampiran 1c. Karakteristik Petani Sampel Kentang
No. Sampel
Umur (tahun)
Jumlah Tanggungan
(orang)
Tingkat Pendidikan
Lama Bertani (tahun)
Luas Lahan (ha)
Status Kepemilikan
1 30 2 SMP 8 0.125 MS
2 60 1 SMP 35 0.125 MS
3 32 3 SMA 10 0.125 MS
4 27 2 SMA 5 0.2 MS
5 40 4 D3 15 0.15 MS
6 35 4 SMA 10 0.22 S
7 40 5 SMP 20 0.15 S
8 43 3 SD 25 0.15 S
9 28 2 SMA 10 0.12 MS
10 50 3 SMA 30 0.18 MS
11 55 4 SMA 30 0.18 MS
12 45 3 SMP 20 0.5 MS
13 28 2 SD 5 0.1 MS
14 40 3 SMP 15 0.5 MS
15 52 4 SMA 30 0.25 MS
(4)
Lampiran 2a. Penggunaan Benih Bawang Prei Per Musim Tanam No.
Sampel
Luas Lahan (ha)
Jumlah Bibit
(kg) Harga (Rp)
Total Harga (Rp)
1 0.8 160 8,000 1,280,000 2 0.4 80 8,000 640,000 3 0.05 10 7,000 70,000 4 0.07 14 7,000 98,000 5 0.3 60 7,000 420,000 6 0.1 20 7,000 140,000 7 0.2 40 7,000 280,000 8 0.15 30 7,000 210,000 9 0.125 25 7,000 175,000 10 0.2 40 7,000 280,000 11 1 200 7,000 1,400,000 12 0.2 40 7,000 280,000 13 0.06 12 7,000 84,000 14 0.4 80 7,000 560,000 15 0.1 20 7,000 140,000 16 0.4 80 7,000 560,000 17 0.04 8 7,000 56,000 18 0.2 40 7,000 280,000 19 0.1 20 7,000 140,000 20 0.3 60 7,000 420,000 21 0.04 8 7,000 56,000 22 0.3 60 7,000 420,000 23 0.08 16 7,000 112,000 24 0.4 80 7,000 560,000 25 0.06 12 7,000 84,000 26 0.5 100 7,000 700,000 27 0.1 20 7,000 140,000 28 0.5 100 7,000 700,000 29 0.075 15 7,000 105,000 30 0.6 120 7,000 840,000
Total 7.85 1,570 212,000 11,230,000
(5)
Lampiran 2b. Penggunaan Benih Wortel Per Musim Tanam No.
Sampel
Luas Lahan
(ha)
Jumlah Bibit (gantang)
Harga Bibit/gantang
(Rp)
Total Biaya (Rp)
1 0.125 6 80,000 480,000 2 0.25 10 80,000 800,000 3 0.5 20 80,000 1,600,000 4 0.05 2 80,000 160,000 5 0.2 9 80,000 720,000 6 0.3 12 80,000 960,000 7 0.03 1.5 80,000 120,000 8 1.5 60 80,000 4,800,000 9 0.75 30 80,000 2,400,000 10 0.5 20 80,000 1,600,000 11 0.75 30 80,000 2,400,000 12 0.34 14 80,000 1,120,000 13 0.7 28 80,000 2,240,000 14 0.1 4 80,000 320,000 15 0.3 12 80,000 960,000 16 1 40 80,000 3,200,000 17 0.2 8 80,000 640,000 18 0.075 3.5 80,000 280,000 19 0.15 6 80,000 480,000 20 0.25 10 80,000 800,000 21 0.25 10 80,000 800,000 22 1 40 80,000 3,200,000 23 0.8 32 80,000 2,560,000 24 0.25 10 80,000 800,000 25 0.5 21 80,000 1,680,000 26 0.4 16 80,000 1,280,000 27 0.015 1 80,000 80,000 28 0.1 3 80,000 240,000 29 0.1 4 80,000 320,000 30 0.25 10 80,000 800,000
Total 11.735 473 2,400,000 37,840,000 Rata-rata/petani 15.77 80,000 1,261,333
(6)
Lampiran 2c. Penggunaan Benih Kentang Per Musim Tanam No.
Sampel
Luas Lahan (ha)
Jumlah Bibit (kg)
Harga Bibit/kg (Rp)
Total Biaya (Rp)
1 0.125 85 8,000 680,000
2 0.125 100 8,000 800,000
3 0.125 90 8,000 720,000
4 0.2 150 7,500 1,125,000
5 0.15 115 8,000 920,000
6 0.22 160 8,000 1,280,000
7 0.15 120 8,000 960,000
8 0.15 115 7,500 862,500
9 0.12 95 8,000 760,000
10 0.18 140 8,000 1,120,000
11 0.18 135 8,000 1,080,000
12 0.5 350 8,000 2,800,000
13 0.1 80 8,000 640,000
14 0.5 380 8,000 3,040,000
15 0.25 280 7,500 2,100,000
Total 3.075 2,395 118,500 18,887,500
(7)
Lampiran 3a. Penggunaan Pupuk Bawang Prei Per Musim Tanam No.
Sampel
Luas Lahan
(Ha)
Kebutuhan Pupuk
Mutiara Kandang Hidrokompek Ikan Busuk Paten Kali
Jumlah
(kg) Biaya (Rp)
Jumlah (goni)
Biaya (Rp)
Jumlah
(kg) Biaya (Rp)
Jumlah (kg)
Biaya (Rp)
Jumlah (kg)
Biaya (Rp)
1 0.8 200 2,000,000 50 550,000 - - 100 500,000 - -
2 0.4 - - 50 550,000 100 1,000,000 20 100,000 50 400,000
3 0.05 50 500,000 3 33,000 - - 5 25,000 - -
4 0.07 50 500,000 50 550,000 - - 20 100,000 - -
5 0.3 - - 25 275,000 100 1,000,000 - - 50 400,000
6 0.1 25 250,000 5 55,000 - - 15 75,000 - -
7 0.2 90 90,000 20 220,000 - - 25 125,000 - -
8 0.15 - - 100 1,100,000 75 750,000 50 250,000 - -
9 0.125 - - 100 1,100,000 50 500,000 50 250,000 - -
10 0.2 - - 5 55,000 20 200,000 - - 10 80,000
11 1 - - 50 550,000 200 2,000,000 - - 100 800,000
12 0.2 - - 20 220,000 70 700,000 50 250,000 - -
13 0.06 - - 10 110,000 20 200,000 10 50,000 5 40,000
14 0.4 - - 30 330,000 75 750,000 30 150,000 20 160,000
15 0.1 - - 13 143,000 - - 10 50,000 - -
16 0.4 50 500,000 50 550,000 - - 50 250,000 - -
17 0.04 30 300,000 50 550,000 - - 10 50,000 - -
18 0.2 - - 15 165,000 70 700,000 - - 30 240,000
19 0.1 30 300,000 20 220,000 - - 50 250,000 - -
20 0.3 100 1,000,000 80 880,000 - - - -
21 0.04 - - 4 44,000 20 200,000 - - 20 160,000
22 0.3 - - 50 550,000 100 1,000,000 50 250,000 50 400,000
23 0.08 - - 60 660,000 50 500,000 20 100,000 20 160,000
(8)
24 0.4 - - 50 550,000 50 500,000 20 100,000 25 200,000
25 0.06 - - 50 550,000 - - - - 20 160,000
26 0.5 - - 30 330,000 150 1,500,000 50 250,000 50 400,000
27 0.1 - - 10 110,000 50 500,000 50 250,000 - -
28 0.5 100 1,000,000 50 550,000 - - 50 250,000 - -
29 0.075 30 300,000 20 220,000 - - - -
30 0.6 125 1,250,000 50 550,000 - - 50 250,000 25 200,000
Total 7.85 880 7,990,000 1,120 12,320,000 1,200 12,000,000 785 3,925,000 475 3,800,000
Rataan 0.26 29.33 266,333.33 37.33 410,667 40 400,000 26 130,833 15.8 126,667
Lanjutan.
No. Sampel
Luas Lahan
(Ha)
Kebutuhan Pupuk
Total Biaya (Rp)
KCl Dolomit Sp-36 Amophos
Jumlah
(Kg) Biaya (Rp)
Jumla h (Kg)
Biaya (Rp)
Jumla h (Kg)
Biaya (Rp)
Jumla
h (Kg) Biaya (Rp)
1 0.8 - - - 3,050,000
2 0.4 10 70,000 - - - 2,120,000
3 0.05 - - - 558,000
4 0.07 - - - 1,150,000
5 0.3 - - 50 12,500 - - - - 1,687,500
6 0.1 - - - 380,000
7 0.2 - - - 435,000
8 0.15 - - - 2,100,000
9 0.125 - - - 20 160,000 2,010,000
10 0.2 30 21,000 - - - - 10 80,000 436,000
(9)
12 0.2 - - - 1,170,000
13 0.06 - - - 400,000
14 0.4 - - - 1,390,000
15 0.1 5 35,000 50 12,500 5 25,000 - - 265,500
16 0.4 30 21,000 100 25,000 25 125,000 - - 1,471,000
17 0.04 - - - 900,000
18 0.2 - - 100 25,000 - - - - 1,130,000
19 0.1 10 7,000 - - - 777,000
20 0.3 - - - 1,880,000
21 0.04 - - - 404,000
22 0.3 - - 100 25,000 - - - - 2,225,000
23 0.08 - - - 1,420,000
24 0.4 - - - 1,350,000
25 0.06 - - - 710,000
26 0.5 - - - 2,480,000
27 0.1 - - - 860,000
28 0.5 20 140,000 - - - - 50 400,000 2,340,000
29 0.075 - - - 520,000
30 0.6 20 140,000 - - - 2,390,000
Total 7.85 145 574,000 400 100,000 30 150,000 130 1,040,000 41,899,000
Rataan 0.26 4.83 19,133.3 13 3,333 1 5,000 4.33 34,666.7 1,396,633.3
Lampiran 3b. Penggunaan Wortel Per Musim Tanam
No. Luas
Laha
Penggunaan Pupuk
NPK Kompos Ikan busuk Hidrokomplek Paten Kali Amophos
(10)
n Jumla h (kg) Biaya (Rp) Jumla h (kg) Biaya (Rp) Jumlah (kg) Biaya (Rp) Jumlah (kg) Biaya (Rp) Jumlah (kg) Biaya (Rp) Jumlah
(kg) Biaya (Rp) 1 0.125 -
-
-
- 75
375,000 -
- 30
240,000
25 200,000 2 0.25 -
-
-
- 70
350,000 -
- 60
480,000
50 400,000 3 0.5 100
- 20
220,000 50
250,000 -
- - -
- - 4 0.05 20
- 2
22,000 10
50,000 -
- - -
- - 5 0.2 -
- 10
110,000 50
250,000 -
- 20
160,000
20 160,000 6 0.3 -
- 20
220,000 50
250,000 -
- 30
800,000
20 160,000 7 0.03 20
- 5
55,000 20
100,000 -
- - -
- - 8 1.5 250
- 225
2,475,000 -
- - - - - - - 9 0.75 120
- 100
1,100,000 -
- - - - - - - 10 0.5 100
- 55
605,000 -
- - - - - - - 11 0.75 30
- 25
275,000 30
150,000 -
- - -
- - 12 0.34 -
- 10
110,000 30
150,000 -
- 50
400,000
- - 13 0.7 -
-
-
- 50
250,000 -
- 50
40,000
- - 14 0.1 -
- 10
110,000 -
- 50
500,000 25
200,000
- - 15 0.3 70
- 10
110,000 -
- -
- - -
20 160,000 16 1 150 - 120 1,320,000 - - - - - - - -
(11)
17 0.2 - - 20
220,000 10
50,000 20
200,000 20
100,000
- - 18 0.075 10
105,000 11
121,000 50
250,000 -
- 5
35,000
15 120,000 19 0.15 30
225,000 5
55,000 20
100,000 -
- - -
- -
20 0.25
- 10
110,000 20
100,000 50
500,000 25
125,000
- - 21 0.25 70
490,000 10
110,000 15
75,000 -
- - -
- -
22 1 20
140,000 20
220,000 50
250,000 50
500,000 - -
- -
23 0.8
400,000 40
440,000 50
250,000 60
600,000 - -
- - 24 0.25 40
- - - - - 15
150,000 - -
15 97,500
25 0.5 50
375,000 10
110,000 -
- -
- - -
10 80,000
26 0.4 50
375,000 15
165,000 15
75,000 -
- - -
- - 27 0.015 -
-
-
- 10
50,000 -
- 10
50,000
10 80,000 28 0.1 -
- 10
110,000 20
100,000 30
300,000 - -
- -
29 0.1 30
300,000
-
- 60
300,000 -
- - -
- - 30 0.25 45
450,000 55
605,000 -
- -
- - -
15 97,500
Total 1,205 2,860,00
0 818 8,998,000 755 3,775,000 275
2,750,00
0 325 2,630,000 200 1,555,000
Rataan
43 95,333 27 299,933 25 125,833 9 91,667 11 87,667 7 51,833
Lanjutan.
(12)
No. Sampel Luas Lahan
Penggunaan Pupuk
Total Biaya (Rp)
Garam Ponska
Jumlah (kg) Biaya (Rp) Jumlah (kg) Biaya (Rp)
1 0.125 - - - - 815,000 2 0.25 - - - - 1,230,000 3 0.5 - - - - 470,000 4 0.05 - - - - 72,000
5 0.2 30 45,000 725,000
6 0.3 - - - - 1,430,000 7 0.03 - - - - 155,000 8 1.5 - - - - 2,475,000 9 0.75 15 22,500 50 170,000 1,292,500 10 0.5 - - 150 510,000 1,115,000 11 0.75 - - - - 425,000 12 0.34 - - - - 660,000 13 0.7 - - - - 290,000 14 0.1 - - - - 810,000 15 0.3 - - - - 270,000 16 1 - - - - 1,320,000 17 0.2 - - - - 570,000 18 0.075 - - - - 631,000 19 0.15 - - - - 380,000 20 0.25 - - - - 835,000 21 0.25 20 30,000 - - 705,000 22 1 40 60,000 - - 1,170,000 23 0.8 - - - - 1,690,000 24 0.25 - - - - 247,500 25 0.5 - - - - 565,000 26 0.4 - - - - 615,000
(13)
27 0.015 - - 180,000 28 0.1 - - - - 510,000 29 0.1 - - - - 600,000 30 0.25 - - - - 1,152,500 Total 11.735 105 157,500 200 680,000 23,405,500 Rataan 0.4 4 5,431 7 23,448 780,183
Lampiran 3c. Penggunaan Kentang Per Musim Tanam
No
Luas Lahan
(ha)
Penggunaan Pupuk
Kandang Ikan Busuk Amophos Urea Za KCL
Jumlah (goni)
Biaya (Rp)
Jumlah (kg)
Biaya (Rp)
Jumlah (kg)
Biaya (Rp)
Jumlah (kg)
Biaya (Rp)
Jumlah (kg)
Biaya (Rp)
Jumlah (kg)
Biaya (Rp)
1 0.125 40 440,000 25 125,000 25 200,000 35 175,000 25 112,500 15 105,000
2 0.125 30 330,000 38 187,000 20 160,000 35 175,000 40 180,000 25 175,000
3 0.125 60 660,000 - - 25 200,000 60 300,000 20 90,000 15 105,000
4 0.2 100 1,100,000 - - 30 240,000 70 350,000 10 45,000 25 175,000
5 0.15 20 220,000 50 250,000 25 200,000 60 300,000 20 90,000 20 140,000
6 0.22 40 440,000 30 150,000 40 320,000 60 300,000 50 225,000 35 245,000
7 0.15 30 330,000 50 250,000 25 200,000 50 250,000 10 45,000 25 175,000
8 0.15 14 154,000 20 100,000 25 200,000 55 275,000 25 112,500 15 105,000
9 0.12 10 110,000 30 150,000 15 120,000 30 150,000 50 225,000 15 105,000
10 0.18 20 220,000 40 200,000 30 240,000 40 200,000 30 135,000 25 175,000
11 0.18 30 330,000 20 100,000 35 280,000 45 225,000 15 67,500 25 175,000
(14)
12 0.5 200 2,200,000 - - 30 240,000 110 550,000 50 225,000 45 315,000
13 0.1 20 220,000 - - 20 160,000 40 200,000 10 45,000 15 105,000
14 0.5 140 1,540,000 20 100,000 55 440,000 110 550,000 50 225,000 55 385,000
15 0.25 30 330,000 15 75,000 35 280,000 60 300,000 20 90,000 30 210,000
Total 784 8,624,000 338 1,687,000 435 3,480,000 860 4,300,000 425 1,912,500 385 2,695,000
Rataan 52 574,933 23 112,467 29 232,000 57 286,667 28 127,500 26 179,667
Lanjutan.
No Luas Lahan (ha)
Penggunaan Pupuk
Total Biaya (Rp) TSP
Jumlah (kg) Biaya (Rp)
1 0.125 10 55,000 1,212,500
2 0.125 15 82,500 1,289,500
3 0.125 20 110,000 1,465,000
4 0.2 30 165,000 2,075,000
5 0.15 25 137,500 1,337,500
6 0.22 50 275,000 1,955,000
7 0.15 25 137,500 1,387,500
8 0.15 20 110,000 1,056,500
(15)
10 0.18 30 165,000 1,335,000
11 0.18 25 137,500 1,315,000
12 0.5 50 275,000 3,805,000
13 0.1 15 82,500 812,500
14 0.5 50 275,000 3,515,000
15 0.25 25 137,500 1,422,500
Total 410 2,255,000 24,953,500
Rataan 27 150,333 1,663,567
Lampiran 4a. Penggunaan Obat-obatan Bawang Prei Per Musim Tanam
No. Sampel
Luas Lahan
(ha)
Kebutuhan Obat-Obatan
Antrocol Prevathon Dursband Marshal Score
Jumlah (kg)
Biaya (Rp)
Jumlah (Botol)
Biaya (Rp)
Jumlah (Botol)
Biaya (Rp)
Jumlah (Botol)
Biaya (Rp)
Jumlah (Botol)
Biaya (Rp)
1 0.8 2 180,000 4 200,000 3 120,000 1 50,000 0 -
2 0.4 0 - 0 - 0 - 3 150,000 2 100,000
3 0.05 0.25 22,500 0 - 0.25 10,000 0.75 37,500 0 -
4 0.07 0 - 0 - 0 - 1 50,000 0 -
5 0.3 1 90,000 0 - 0 - 3 150,000 3 150,000
6 0.1 0.1 9,000 0.25 12,500 0.25 10,000 0 - 0 -
7 0.2 1 90,000 0 - 1 40,000 3 150,000 0 -
8 0.15 0 - 2 100,000 0 - 2 100,000 0 -
9 0.125 0 - 0 - 0 - 2 100,000 2 100,000
10 0.2 0.5 45,000 0 - 0 - 1 50,000 0 -
11 1 3 270,000 0 - 0 - 3 150,000 0 -
12 0.2 0 - 0 - 0 - 0 - 0 -
(16)
13 0.06 0.25 22,500 0 - 0 - 0 - 0 -
14 0.4 0 - 1 50,000 0 - 2 100,000 2 100,000
15 0.1 1 90,000 0 - 1 40,000 1 50,000 0 -
16 0.4 2 180,000 0 - 1.5 60,000 2 100,000 0 -
17 0.04 0 - 0 - 0 - 0.5 25,000 0 -
18 0.2 1 90,000 0 - 0 - 2 100,000 1.5 75,000
19 0.1 1 90,000 0 - 0 - 0.75 37,500 0 -
20 0.3 2 180,000 0 - 3 120,000 1 50,000 0 -
21 0.04 0.5 45,000 0.25 12,500 0 - 0 - 0 -
22 0.3 1 90,000 0 - 0 - 2 100,000 0 -
23 0.08 0 - 1 50,000 0 - 1 50,000 0 -
24 0.4 1.5 135,000 0 - 0 - 0 - 0 -
25 0.06 0.25 22,500 0 - 0 - 0 - 0 -
26 0.5 2 180,000 1.5 75,000 0 - 0 - 0 -
27 0.1 0 - 0 - 0 - 0 - 0 -
28 0.5 0 - 0 - 0 - 3 150,000 0 -
29 0.075 0.5 45,000 0 - 1 40,000 0 - 0 -
30 0.6 2 180,000 0 - 0 - 2 100,000 0 -
Total 7.85 22.85 2,056,500 10 500,000 11 440,000 37 1,850,000 10.5 525,000
Rataan 0.51 1.47 132,677 0.65 32,258 0.71 28,387 2.39 119,355 0.68 33,871
(17)
No. Sampel
Luas Lahan (ha)
Kebutuhan Obat-Obatan
Total Biaya (Rp)
Cabrio Goal Amirstratop
Jumlah (botol)
Biaya (Rp)
Jumlah (Botol)
Biaya (Rp)
Jumlah (Botol)
Biaya (Rp)
1 0.8 0 - 0 - 0 - 550,000
2 0.4 2 156,000 0 - 0 - 406,000
3 0.05 0 - 0.5 25,000 0 - 95,000 4 0.07 0 - 0 - 0.5 39,000 89,000 5 0.3 0 - 0 - 0 - 390,000 6 0.1 0 - 0 - 0 - 31,500
7 0.2 0 - 2 100,000 0 - 380,000
8 0.15 0 - 0 - 0 - 200,000
9 0.125 2 156,000 0 - 0 - 356,000
10 0.2 0.5 39,000 0 - 0 - 134,000
11 1 1 78,000 0 - 0 - 498,000
12 0.2 0 - 2 100,000 0 - 100,000
13 0.06 0.1 7,800 0 - 0 - 30,300
14 0.4 2 156,000 0 - 0 - 406,000
15 0.1 0 - 0 - 0 - 180,000 16 0.4 0 - 0 - 0 - 340,000 17 0.04 0 - 0 - 0.25 19,500 44,500 18 0.2 0 - 0 - 0 - 265,000 19 0.1 0 - 0 - 0 - 127,500 20 0.3 0 - 0 - 0 - 350,000 21 0.04 0 - 0 - 0 - 57,500
22 0.3 1 78,000 0 - 0 - 268,000
23 0.08 0 - 0 - 0 - 100,000
24 0.4 1 78,000 0 - - 213,000
(18)
25 0.06 0.5 39,000 0 - 0 - 61,500 26 0.5 0 - 0 - 0 - 255,000 27 0.1 0 - 1.5 75,000 0 - 75,000
28 0.5 1 78,000 0 - 0 - 228,000
29 0.075 0 - 0 - 0 - 85,000 30 0.6 0 - 0 - 0 - 280,000
Total 7.85 11.1 865,800 6 300,000 0.75 58,500 6,595,800
Rataan 0.51 0.72 55,858 0.39 19,355 0.05 3,774 425,535
Lampiran 4b. Penggunaan Obat-obatan Wortel Per Musim Tanam
No. Sampel
Luas Lahan
(ha)
Kebutuhan Obat-obatan
Score Goal Drusban Curacron Antracol Endure
Total Biaya (Rp) Jumlah
(Botol)
Biaya (Rp)
Jumlah (Botol)
Biaya (Rp)
Jumlah (Botol)
Biaya (Rp)
Jumlah (Botol)
Biaya (Rp)
Jumlah (Kg)
Biaya (Rp)
Jumlah (Botol)
Biaya (Rp)
1 0.125 - - - -
2 0.25 - - - -
3 0.5 2 260,000 - - - -
4 0.05 - - 0.1 5,000 - - - 260,000
5 0.2 1 130,000 - - - 5,000
6 0.3 1.5 195,000 - - - 130,000
7 0.03 - - 0.5 25,000 0.5 20,000 - - - 195,000
8 1.5 2.3 300,000 - - - - 1 130,000 - - - - 45,000
9 0.75 1 130,000 1.5 75,000 - - - 430,000
10 0.5 - - - 1.5 200,000 4 360,000 - - 205,000
11 0.75 - - - 2 180,000 - - 560,000
12 0.34 0.5 65,000 - - - - 0.25 32,500 - - - - 180,000
13 0.7 2 260,000 - - 1 40,000 - - - 97,500
(19)
15 0.3 - - - 2 180,000 1 160,000 -
16 1 - - - 1 130,000 - - - - 340,000
17 0.2 - - 0.4 20,000 - - - 130,000
18 0.075 - - 0.25 12,500 - - - 20,000
19 0.15 0.25 32,500 0.25 12,500 - - - 12,500
20 0.25 - - 0.5 25,000 - - - 45,000
21 0.25 - - - 25,000
22 1 - - 1 50,000 - - - - 1 90,000 - - -
23 0.8 1 130,000 - - - 0.75 97,500 - - - - 140,000
24 0.25 - - - 1 90,000 1 160,000 227,500
25 0.5 - - - 1.5 135,000 - - 250,000
26 0.4 - - - 1 90,000 1 160,000 135,000
27 0.015 - - 0.25 12,500 0.25 10,000 - - - 250,000
28 0.1 - - 1 50,000 - - - 22,500
29 0.1 - - 1 50,000 - - - 50,000
30 0.25 - - - 1 - 1.5 - 50,000
Total 11.74 11.55 1,502,500 6.75 337,500 1.75 70,000 4.5 590,000 13.5 1,125,000 4.5 480,000 4,105,000
Rataan 0.39 0.39 50,083.33 0.24 11,250 0.06 2,333.33 0.16 21,071.43 0.45 37,500 0.15 16,000 141,552
(20)
(21)
Lampiran 4c. Penggunaan Obat-obatan Kentangl Per Musim Tanam
No. Luas Lahan
(ha)
Penggunaan Obat - Obatan
Total biaya
Seprint Marshall Curacron Dharmasan Daconil Polaram Antracol
Jumlah (liter) Biaya (Rp) Jumlah (botol) Biaya (Rp) Jumlah
(botol) Biaya (Rp)
Jumlah
(botol) Biaya (Rp)
Jumlah (kg) Biaya (Rp) Jumlah (kg) Biaya (Rp) Jumlah (kg) Biaya (Rp)
1 0.125 1
60,000 1
50,000 2.5
325,000 2.5
262,500 0
- 0.1
5,000 0.1
9,000
711,500
2 0.125 1.5
90,000 1.5
75,000 3.5
455,000 3.5
367,500 0
- 0.2
10,000 0
-
997,500
3 0.125 1.5
90,000 1.5
75,000 3
390,000 3
315,000 0
- 0.1
5,000 0.25
22,500
897,500
4 0.2 2
120,000 2
100,000 4
520,000 4
420,000 0.25
70,000 0.25
12,500 0.25
22,500
1,265,000
5 0.15 1.5
90,000 1.5
75,000 3
390,000 3
315,000 0.5
140,000 0.2
10,000 0.2
18,000
1,038,000
6 0.22 2
120,000 2
100,000 4
520,000 4
420,000 0
- 0
- 0
-
1,160,000
7 0.15 1
60,000 1
50,000 3
390,000 3
315,000 0
- 0
- 0
-
815,000
8 0.15 2
120,000 2
100,000 6
780,000 4
420,000 1
280,000 0
- 0
-
1,700,000
9 0.12 1
60,000 1
50,000 2
260,000 2
210,000 0.1
28,000 1
50,000 1
90,000
748,000
10 0.18 0.5
30,000 0.5
25,000 1
130,000 1
105,000 0.1
28,000 0
- 0
-
318,000
11 0.18 1
60,000 1
50,000 0.5
65,000 2
210,000 0
- 0
- 0
-
385,000
12 0.5 4
240,000 3
150,000 5
650,000 6
630,000 0
- 0
- 2
180,000
1,850,000
13 0.1 1
60,000 1
50,000 2
260,000 2
210,000 1
280,000 0
- 0
-
860,000
14 0.5 5 300,000 0 - 5 650,000 5 525,000 0 - 1 50,000 1 90,000 1,615,000
(22)
Lampiran 5a. Biaya Penggunaan Tenaga Kerja Bawang Prei
No
Luas Lahan
(Ha)
Biaya Penggunaan Tenaga Kerja (Rp)
Pengolahan Lahan Penanaman Merumput
Jumlah (orang) Banyak Kegiatan Upah (Rp/Orang) Total Biaya (Rp) Jumlah (orang) Banyak Kegiatan Upah (Rp/Orang) Total Biaya (Rp) Jumlah (orang) Banyak Kegiatan Upah (Rp/Orang) Total Biaya (Rp)
1 0.8 6 1 100,000 600,000 15 1 80,000 1,200,000 8 1 80,000 640,000
2 0.4 3 1 100,000 300,000 6 1 80,000 480,000 - - - -
3 0.05 1 1 100,000 100,000 1 1 100,000 100,000 - - - -
4 0.07 - - - -
5 0.3 2 1 100,000 200,000 5 1 100,000 500,000 5 1 80,000 400,000
6 0.1 3 1 100,000 300,000 1 1 100,000 100,000 2 2 100,000 400,000
7 0.2 4 1 90,000 360,000 4 1 90,000 360,000 3 1 80,000 240,000
8 0.15 2 1 - - - 4 2 80,000 640,000
9 0.125 - - - -
10 0.2 4 1 90,000 360,000 3 1 80,000 240,000 - - - -
11 1 8 1 80,000 640,000 25 1 90,000 2,250,000 - - - -
12 0.2 2 1 100,000 200,000 9 1 80,000 736,000 - - - -
13 0.06 - - - -
14 0.4 3 1 100,000 300,000 6 1 80,000 480,000 - - - -
15 0.1 1 1 100,000 100,000 - - - - 4 1 80,000 320,000
15 0.25 2
120,000 3
150,000 2
260,000 5
525,000 1
280,000 0.5
25,000 0
-
1,360,000 Total 27 1,620,000 22 1,100,000 46.5 6,045,000 50 5,250,000 3.95 1,106,000 3.35 167,500 4.8 432,000 15,720,500 Rataan 1.8 108,000 1.5 73,333.3 3.1 403,000 3.3 350,000 0.3 73,733.3 0.2 11,166.7 0.3 28,800 1,048,033
(23)
16 0.4 2 1 100,000 200,000 10 1 80,000 800,000 4 2 100,000 800,000
17 0.04 - - - -
18 0.2 5 1 100,000 500,000 3 1 80,000 240,000 3 1 80,000 240,000
19 0.1 3 1 80,000 240,000 - - - -
20 0.3 1 - - - 7 1 70,000 490,000 - - - -
21 0.04 - - - -
22 0.3 1 1 100,000 100,000 4 1 80,000 320,000 4 1 80,000 320,000
23 0.08 2 1 80,000 160,000 - 1 - - 4 2 70,000 560,000
24 0.4 2 1 100,000 200,000 8 1 80,000 640,000 - - - -
25 0.06 1 1 100,000 100,000 2 1 90,000 180,000 - - - -
26 0.5 4 1 100,000 400,000 8 1 80,000 640,000 5 2 80,000 800,000
27 0.1 2 1 90,000 180,000 1 1 80,000 80,000 - - - -
28 0.5 4 - - - -
29 0.075 - - - -
30 0.6 9 1 80,000 720,000 - - - -
Total 75 22 1,990,000 6,260,000 118 19 1,520,000 9,836,000 46 16 910,000 5,360,000
Rataaan 3 1 68,621 208,667 4 1 50,667 327,867 2 1 30,333 178,667
Lanjutan.
(24)
N o Luas Laha n (Ha)
Biaya Penggunaan Tenaga Kerja (Rp)
Total Biaya Penggunaa
n Tenaga Kerja (Rp)
Pemupukan Penyemprotan Panen
Jumla h (orang) Banyak Kegiata n Upah (Rp/Orang ) Total Biaya (Rp) Jumla h (orang) Banyak Kegiata n Upah (Rp/Orang ) Total Biaya (Rp) Jumla h (orang) Banyak Kegiata n Upah (Rp/Orang ) Total Biaya (Rp)
1 0.8 5 2 100,000 1,000,00
0 2 20 100,000 4,000,000 - - - - 7,440,000
2 0.4 3 1 100,000 300,000 - - - 1,080,000
3 0.05 - - - - 1 2 100,000 200,000 - - - - 400,000
4 0.07 1 2 100,000 200,000 - - - 200,000
5 0.3 5 1 80,000 400,000 1 15 80,000 1,200,000 - - - - 2,700,000
6 0.1 1 2 100,000 200,000 1 5 90,000 450,000 - - - - 1,450,000
7 0.2 - - - - 1 20 90,000 1,800,000 - - - - 2,760,000
8 0.15 3 2 100,000 600,000 - - - - 8 1 100,000 800,000 2,040,000
9 0.125 - - - - 1 13 100,000 1,300,000 - - - - 1,300,000
10 0.2 1 1 100,000 100,000 - - - 700,000
11 1 5 2 80,000 800,000 2 13 80,000 2,080,000 13 4 90,000 4,680,000 10,450,000
12 0.2 2 2 80,000 320,000 - - - - 5 2 80,000 800,000 2,056,000
13 0.06 - - - -
14 0.4 2 1 100,000 200,000 2 8 80,000 1,280,000 - - - - 2,260,000
15 0.1 3 1 90,000 270,000 1 12 80,000 960,000 - - - - 1,650,000
16 0.4 4 2 80,000 640,000 1 12 100,000 1,200,000 - - - - 3,640,000
17 0.04 1 2 100,000 200,000 - - - 200,000
18 0.2 3 1 100,000 300,000 1 8 80,000 640,000 - - - - 1,920,000
19 0.1 3 2 80,000 480,000 1 6 100,000 600,000 4 2 80,000 640,000 1,960,000
20 0.3 - - - 5 2 100,000 1,000,000 1,490,000
21 0.04 - - - -
22 0.3 5 1 100,000 500,000 1 20 80,000 1,600,000 - - - - 2,840,000
23 0.08 2 2 80,000 320,000 - - - - 4 1 80,000 320,000 1,360,000
(25)
25 0.06 - - - 280,000 26 0.5 3 2 100,000 600,000 1 10 100,000 1,000,000 5 4 100,000 2,000,000 5,440,000
27 0.1 2 2 100,000 400,000 - - - - 5 1 80,000 400,000 1,060,000
28 0.5 4 2 80,000 640,000 1 16 100,000 1,600,000 20 2 90,000 3,600,000 5,840,000
29 0.075 - - - -
30 0.6 5 2 80,000 800,000 - - - - 10 2 80,000 1,600,000 3,120,000
Total 67 37 2,020,000 9,990,00
0 19 200 1,460,000
21,910,00
0 79 21 880,000
15,840,00
0 69,196,000
Rataaan 2 1 67,333 333,000 1 7 48,667 730,333 3 1 29,333 528,000 2,306,533
Lampiran 5b. Biaya Penggunaan Tenaga Kerja Wortel
(26)
No
Luas Lahan
(Ha)
Biaya Penggunaan Tenaga Kerja (Rp)
Pengolahan Lahan + Pemupukan Penanaman Merumput
Jumlah (orang)
Banyak Kegiatan
Upah (Rp/Orang)
Total Biaya (Rp)
Jumlah (orang)
Banyak Kegiatan
Upah (Rp/Orang)
Total Biaya (Rp)
Jumlah (orang)
Banyak Kegiatan
Upah (Rp/Orang)
Total Biaya (Rp)
1 0.125 2 1 100,000 200,000 - 1 - - 5 2 60,000 600,000
2 0.25 2 1 100,000 200,000 - 1 - - 8 2 60,000 960,000
3 0.5 4 1 80,000 320,000 7 1 70,000 490,000 12 2 70,000 1,680,000
4 0.05 - 1 - - - 1 - - - -
5 0.2 2 1 80,000 160,000 3 1 70,000 210,000 10 2 70,000 1,400,000
6 0.3 3 1 90,000 270,000 5 1 90,000 450,000 10 1 80,000 800,000
7 0.03 1 1 100,000 100,000 2 1 80,000 160,000 - - -
8 1.5 15 1 100,000 1,500,000 20 1 80,000 1,600,000 16 1 80,000 1,280,000
9 0.75 15 1 100,000 1,500,000 10 1 80,000 800,000 10 1 80,000 800,000
10 0.5 4 1 100,000 400,000 4 1 90,000 360,000 12 2 80,000 1,920,000
11 0.75 6 1 100,000 600,000 5 1 80,000 400,000 10 1 80,000 800,000
12 0.34 3 1 100,000 300,000 5 1 80,000 400,000 6 1 80,000 480,000
13 0.7 5 1 80,000 400,000 - 1 - - 12 2 70,000 1,680,000
14 0.1 - 1 - - - 1 - - - -
15 0.3 10 1 100,000 1,000,000 5 1 70,000 350,000 10 2 75,000 1,500,000
16 1 8 1 80,000 640,000 13 1 80,000 1,040,000 10 1 70,000 700,000
17 0.2 5 1 100,000 500,000 5 1 80,000 400,000 5 1 80,000 400,000
18 0.075 1 1 80,000 80,000 1 1 - - - -
19 0.15 1 1 - - - 1 - - - -
20 0.25 3 1 100,000 300,000 6 1 80,000 480,000 5 1 80,000 400,000
21 0.25 3 1 100,000 300,000 5 1 80,000 400,000 5 1 80,000 400,000
22 1 10 1 100,000 1,000,000 6 1 70,000 420,000 12 1 70,000 840,000
(27)
24 0.25 5 1 100,000 500,000 4 1 80,000 320,000 7 1 70,000 490,000
25 0.5 4 1 100,000 400,000 7 1 80,000 560,000 5 1 80,000 400,000
26 0.4 3 1 100,000 300,000 7 1 80,000 560,000 5 1 80,000 400,000
27 0.015 - 1 - - 2 1 70,000 140,000 - - - -
28 0.1 2 1 100,000 200,000 - 1 - - - -
29 0.1 2 1 100,000 200,000 - 1 - - - -
30 0.25 3 1 100,000 300,000 - 1 - - - -
Total 128 30 2,490,000 12,270,000 130 30 1,570,000 10,180,000 175 27 1,575,000 17,930,000
Rataaan 4 1 83,000 409,000 4 1 52,333 339,333 6 1 52,500 597,667
(28)
Lanjutan.
No
Luas Lahan
(Ha)
Biaya Penggunaan Tenaga Kerja (Rp)
Total Biaya Penggunaan Tenaga Kerja (Rp)
Penyemprotan Panen
Jumlah (orang)
Banyak Kegiatan
Upah (Rp/Orang)
Total Biaya (Rp)
Jumlah (orang)
Banyak Kegiatan
Upah (Rp/Orang)
Total Biaya (Rp)
1 0.125 - - - - - 1 - - 800,000 2 0.25 - - - - - 1 - - 1,160,000 3 0.5 1 2 100,000 200,000 - 1 - - 2,690,000 4 0.05 - - - - - 1 - - - 5 0.2 1 6 100,000 600,000 - 1 - - 2,370,000 6 0.3 1 9 100,000 900,000 - 1 - - 2,420,000 7 0.03 - - - - - 1 - - 260,000 8 1.5 2 6 100,000 1,200,000 - 1 - - 5,580,000 9 0.75 - - - - - 1 - - 3,100,000 10 0.5 - - - - - 1 - - 2,680,000 11 0.75 - - - - - 1 - - 1,800,000 12 0.34 1 10 100,000 1,000,000 - 1 - - 2,180,000 13 0.7 - - - - - 1 - - 2,080,000 14 0.1 - - - - - 1 - - - 15 0.3 1 4 100,000 400,000 - 1 - - 3,250,000 16 1 - - - - - 1 - - 2,380,000 17 0.2 - - - - - 1 - - 1,300,000 18 0.075 - - - - - 1 - - 80,000 19 0.15 - - - - 7 1 100,000 700,000 700,000 20 0.25 1 1 80,000 80,000 - 1 - - 1,260,000 21 0.25 - - - - 10 1 100,000 1,000,000 2,100,000 22 1 2 8 100,000 1,600,000 - 1 - - 3,860,000 23 0.8 2 6 80,000 960,000 - 1 - - 2,200,000 24 0.25 - - - - - 1 100,000 - 1,310,000 25 0.5 1 9 80,000 720,000 - 1 - - 2,080,000 26 0.4 1 8 100,000 800,000 - 1 - - 2,060,000
(29)
27 0.015 - - - - - 1 - - 140,000 28 0.1 - - - - - 1 - - 200,000 29 0.1 - - - - - 1 - - 200,000 30 0.25 - - - - 14 1 100,000 1,400,000 1,700,000
Total 14 69 1,040,000 8,460,000 31 30 400,000 3,100,000 51,940,000 Rataaan 0 2 34,667 282,000 1 1 13,333 103,333 1,731,333
(30)
Lampiran 5c. Biaya Penggunaan Tenaga Kerja Kentang
No
Luas Lahan
(Ha)
Biaya Penggunaan Tenaga Kerja (Rp)
Pengolahan Lahan Penanaman Merumput
Jumlah (orang)
Banyak Kegiatan
Upah (Rp/Orang)
Total Biaya (Rp)
Jumlah (orang)
Banyak Kegiatan
Upah (Rp/Orang)
Total Biaya (Rp)
Jumlah (orang)
Banyak Kegiatan
Upah (Rp/Orang)
Total Biaya (Rp)
1 0.125 1 1 100,000 100,000 1 1 80,000 80,000 1 2 80,000 160,000
2 0.125 3 1 80,000 240,000 2 1 80,000 160,000 1 2 80,000 160,000
3 0.125 1 1 100,000 100,000 2 1 80,000 160,000 1 2 80,000 160,000
4 0.2 4 1 80,000 320,000 3 1 80,000 240,000 1 3 100,000 300,000
5 0.15 3 1 80,000 240,000 2 1 70,000 140,000 1 2 80,000 160,000
6 0.22 4 1 80,000 320,000 2 1 80,000 160,000 2 1 80,000 160,000
7 0.15 3 1 100,000 300,000 2 1 80,000 160,000 1 2 80,000 160,000
8 0.15 3 1 80,000 240,000 2 1 80,000 160,000 1 1 70,000 70,000
9 0.12 3 1 100,000 300,000 2 1 80,000 160,000 1 2 80,000 160,000
10 0.18 2 1 100,000 200,000 2 1 90,000 180,000 1 3 90,000 270,000
11 0.18 2 1 100,000 200,000 2 1 80,000 160,000 1 3 80,000 240,000
12 0.5 8 1 80,000 640,000 8 1 80,000 640,000 4 2 80,000 640,000
13 0.1 1 1 100,000 100,000 2 1 80,000 160,000 1 2 80,000 160,000
14 0.5 8 1 80,000 640,000 10 1 80,000 800,000 5 2 80,000 800,000
15 0.25 4 1 80,000 320,000 3 1 80,000 240,000 1 3 80,000 240,000
Total 50 15 1,340,000 4,260,000 45 15 1,200,000 3,600,000 23 32 1,220,000 3,840,000
(31)
Lanjuta n. N o Luas Laha n (Ha)
Biaya Penggunaan Tenaga Kerja (Rp) Total
Biaya Pengguna an Tenaga Kerja (Rp)
Pemupukan Penyemprotan Panen
Jumla h (oran g) Banyak Kegiat an Upah (Rp/Oran g) Total Biaya (Rp) Jumla h (oran g) Banyak Kegiat an Upah (Rp/Oran g) Total Biaya (Rp) Jumla h (oran g) Banyak Kegiat an Upah (Rp/Oran g) Total Biaya (Rp)
1 0.12
5 3 1 80,000 240,000 1 6 80,000 480,000 3 1 100,000 300,000 1,360,000
2 0.12
5 3 1 90,000 270,000 1 6 80,000 480,000 3 1 100,000 300,000 1,610,000
3 0.12
5 3 1 90,000 270,000 1 6 90,000 540,000 3 1 90,000 270,000 1,500,000
4 0.2 2 2 80,000 320,000 1 9 80,000 720,000 4 1 80,000 320,000 2,220,000
5 0.15 3 1 90,000 270,000 1 6 80,000 480,000 3 1 100,000 300,000 1,590,000
6 0.22 2 2 90,000 360,000 1 9 80,000 720,000 3 1 100,000 300,000 2,020,000
7 0.15 2 2 100,000 400,000 1 9 80,000 720,000 2 1 100,000 200,000 1,940,000
8 0.15 2 2 80,000 320,000 1 9 80,000 720,000 3 1 80,000 240,000 1,750,000
9 0.12 3 1 90,000 270,000 1 6 80,000 480,000 3 1 80,000 240,000 1,610,000
1
0 0.18 2 2 90,000 360,000 1 9 80,000 720,000 3 1 100,000 300,000 2,030,000
1
1 0.18 3 1 100,000 300,000 1 9 80,000 720,000 3 1 100,000 300,000 1,920,000
1
2 0.5 4 2 100,000 800,000 1 12 100,000
1,200,00
0 - - - - 3,920,000
(32)
1
3 0.1 3 1 80,000 240,000 1 6 90,000 540,000 3 1 90,000 270,000 1,470,000
1
4 0.5 5 2 80,000 800,000 1 12 100,000
1,200,00
0 - - - - 4,240,000
1
5 0.25 2 2 80,000 320,000 1 9 80,000 720,000 5 1 80,000 400,000 2,240,000
Total 42 23 1,320,00
0
5,540,0
00 15 123
1,260,00 0
10,440,0
00 41 13
1,200,00 0 3,740,0 00 31,420,00 0
Rataaan 3 2 88,000 369,333 1 8 84,000 696,000 3 1 80,000 249,333 2,094,667
Lampiran 6a. Jenis, Umur Ekonomis, dan Biaya Penyusutan Alat dan Gudang Pertanian Bawang Prei Per Musim Tanam
N o Luas Laha n (ha) Jenis Peralatan
Cangkul Garpu Beko
Harga (Rp/kg) Nilai Sisa (Rp) Jumla h (unit) Umur Ekonom is (Tahun) Biaya Penyusuta n (Rp) Harga (Rp/kg) Nilai Sisa (Rp) Jumla h (unit) Umur Ekonom is (Tahun) Biaya Penyusuta n (Rp) Harga (Rp/kg) Nilai Sisa (Rp) Jumla h (unit) Umur Ekonom is (Tahun) Biaya Penyusuta n (Rp)
1 0.8 50,000 4,000 6 5 6,900 70,000 5,000 3 5 4,875 350,000 40,000 2 10 7,750
2 0.4 50,000 4,000 5 5 5,750 70,000 5,000 2 5 3,250 350,000 40,000 2 10 7,750
3 0.05 50,000 4,000 5 5 11,500 70,000 5,000 2 5 6,500 350,000 40,000 1 10 7,750
4 0.07 50,000 4,000 4 5 4,600 70,000 5,000 2 5 3,250 350,000 40,000 2 10 7,750
5 0.3 50,000 4,000 4 5 9,200 70,000 5,000 2 5 6,500 350,000 40,000 1 10 7,750
6 0.1 50,000 4,000 3 5 6,900 70,000 5,000 2 5 6,500 350,000 40,000 1 10 7,750
7 0.2 50,000 4,000 4 5 4,600 70,000 5,000 1 5 1,625 350,000 40,000 2 10 7,750
8 0.15 50,000 4,000 3 5 3,450 70,000 5,000 1 5 1,625 350,000 40,000 2 10 7,750
9 0.12
(33)
1
0 0.2 50,000 4,000 3 5 3,450 70,000 5,000 1 5 1,625 350,000 40,000 1 10 3,875
1
1 1 50,000 4,000 5 5 11,500 70,000 5,000 2 5 6,500 350,000 40,000 3 10 23,250
1
2 0.2 50,000 4,000 5 5 11,500 70,000 5,000 2 5 6,500 350,000 40,000 1 10 7,750
1
3 0.06 50,000 4,000 4 5 9,200 70,000 5,000 2 5 6,500 350,000 40,000 1 10 7,750
1
4 0.4 50,000 4,000 5 5 5,750 70,000 5,000 2 5 3,250 350,000 40,000 1 10 3,875
1
5 0.1 50,000 4,000 3 5 3,450 70,000 5,000 1 5 1,625 350,000 40,000 1 10 3,875
1
6 0.4 50,000 4,000 5 5 11,500 70,000 5,000 2 5 6,500 350,000 40,000 1 10 7,750
1
7 0.04 50,000 4,000 3 5 6,900 70,000 5,000 1 5 3,250 350,000 40,000 1 10 7,750
1
8 0.2 50,000 4,000 4 5 9,200 70,000 5,000 2 5 6,500 350,000 40,000 2 10 15,500
1
9 0.1 50,000 4,000 5 5 11,500 70,000 5,000 2 5 6,500 350,000 40,000 2 10 15,500
2
0 0.3 50,000 4,000 1 5 2,300 70,000 5,000 1 5 3,250 350,000 40,000 1 10 7,750
2
1 0.04 50,000 4,000 2 5 2,300 70,000 5,000 1 5 1,625 350,000 40,000 1 10 3,875
2
2 0.3 50,000 4,000 5 5 11,500 70,000 5,000 2 5 6,500 350,000 40,000 2 10 15,500
2
3 0.08 50,000 4,000 5 5 11,500 70,000 5,000 1 5 3,250 350,000 40,000 1 10 7,750
2
4 0.4 50,000 4,000 6 5 13,800 70,000 5,000 2 5 6,500 350,000 40,000 1 10 7,750
2
5 0.06 50,000 4,000 5 5 11,500 70,000 5,000 1 5 3,250 350,000 40,000 1 10 7,750
2
6 0.5 50,000 4,000 7 5 16,100 70,000 5,000 2 5 6,500 350,000 40,000 2 10 15,500
(34)
2
7 0.1 50,000 4,000 3 5 3,450 70,000 5,000 1 5 1,625 350,000 40,000 1 10 3,875
2
8 0.5 50,000 4,000 5 5 11,500 70,000 5,000 2 5 6,500 350,000 40,000 1 10 7,750
2 9
0.07
5 50,000 4,000 4 5 9,200 70,000 5,000 2 5 6,500 350,000 40,000 1 10 7,750
3
0 0.6 50,000 4,000 7 5 16,100 70,000 5,000 3 5 9,750 350,000 40,000 2 10 15,500
Total 1,500,00
0
120,00
0 130 150 250,700
2,100,00 0
150,00
0 51 150 139,750
10,500,00 0
1,200,00
0 42 300 263,500
Rataan 50,000 4,000 4 5 8,357 70,000 5,000 2 5 4,658 350,000 40,000 1 10 8,783
Lanjutan No . Luas Laha n (Ha) Jenis Peralatan
Bak Air Gubuk Pompa Mesin
Harga (Rp/kg) Jumla h (unit) Umur Ekonom is (Tahun) Biaya Penyusuta n (Rp) Harga (Rp/kg) Jumla h (unit) Umur Ekonom is (Tahun) Biaya Penyusuta n (Rp) Harga (Rp/kg) Nilai Sisa (Rp) Jumla h (unit) Umur Ekonom is (Tahun) Biaya Penyusuta n (Rp)
1 0.8 6,000,000 1 10 150,000 3,000,000 1 10 75,000 1,500,000 100,00
0 1 10 17,500
2 0.4 1,000,000 1 10 25,000 4,000,000 1 10 100,000 1,500,000 100,00
0 1 10 17,500
3 0.05 150,000 1 5 7,500 800,000 1 5 40,000 1,500,000 100,00
0 - 10 -
4 0.07 2,000,000 1 10 50,000 2,000,000 1 10 50,000 1,500,000 100,00
0 1 10 35,000
5 0.3 200,000 1 5 10,000 400,000 1 5 20,000 1,500,000 100,00
0 - 10 -
6 0.1 1,000,000 1 10 25,000 - - - - 1,500,000 100,00
0 - 10 -
7 0.2 250,000 1 5 12,500 500,000 1 5 25,000 1,500,000 100,00
(35)
8 0.15 - - - 1,500,000 100,00
0 - 10 -
9 0.125 200,000 1 5 10,000 1,000,000 1 5 50,000 1,500,000 100,00
0 1 10 17,500
10 0.2 - - - - 250,000 1 5 12,500 1,500,000 100,00
0 - 10 -
11 1 2,000,000 1 10 50,000 2,000,000 1 10 50,000 1,500,000 100,00
0 1 10 35,000
12 0.2 - - - - 500,000 1 5 25,000 1,500,000 100,00
0 1 10 35,000
13 0.06 - - - - 500,000 1 5 25,000 1,500,000 100,00
0 - 10 -
14 0.4 200,000 1 5 10,000 1,000,000 1 5 50,000 1,500,000 100,00
0 1 10 17,500
15 0.1 1,500,000 1 10 37,500 2,000,000 1 10 50,000 1,500,000 100,00
0 1 10 17,500
16 0.4 1,500,000 1 10 37,500 3,000,000 1 10 75,000 1,500,000 100,00
0 - 10 -
17 0.04 1,000,000 1 10 25,000 2,000,000 1 10 50,000 1,500,000 100,00
0 - 10 -
18 0.2 3,000,000 1 20 37,500 5,000,000 1 20 62,500 1,500,000 100,00
0 1 10 35,000
19 0.1 3,000,000 1 20 37,500 5,000,000 1 20 62,500 1,500,000 100,00
0 - 10 -
20 0.3 200,000 1 5 10,000 300,000 1 5 15,000 1,500,000 100,00
0 - 10 -
21 0.04 150,000 1 5 7,500 - - - - 1,500,000 100,00
0 - 10 -
22 0.3 3,000,000 1 20 37,500 5,000,000 1 20 62,500 1,500,000 100,00
0 1 10 35,000
23 0.08 300,000 1 5 15,000 2,500,000 1 10 62,500 1,500,000 100,00
0 - 10 -
24 0.4 1,000,000 1 10 25,000 5,000,000 1 10 125,000 1,500,000 100,00
0 1 10 35,000
(36)
25 0.06 - 1 - - - 1 - - 1,500,000 100,00
0 1 10 35,000
26 0.5 3,000,000 1 15 50,000 5,000,000 1 15 83,333 1,500,000 100,00
0 1 10 35,000
27 0.1 500,000 1 10 12,500 500,000 1 10 12,500 1,500,000 100,00
0 1 10 17,500
28 0.5 - - - - 500,000 1 5 25,000 1,500,000 100,00
0 - 10 -
29 0.075 - - - - 250,000 1 5 12,500 1,500,000 100,00
0 - 10 -
30 0.6 2,000,000 1 10 50,000 5,000,000 1 10 125,000 1,500,000 100,00
0 - 10 -
Total 33,150,00
0 24 225 732,500
57,000,00
0 27 240 1,345,833
45,000,00
0 15 300 402,500
Rataan 1,105,000 1 8 24,417 1,900,000 1 8 44,861 1,500,000 1 10 13,417
lanjutan N o. Luas Laha n (Ha) Jenis Peralatan Total Biaya Penyusutan (Rp)
Pompa Manual Jetor
Harga (Rp/kg) Nilai Sisa (Rp) Jumla h (unit) Umur Ekono mis (Tahun ) Biaya Penyusut an (Rp) Harga (Rp/kg) Nilai Sisa (Rp) Jumla h (unit) Umur Ekonomi s (Tahun) Biaya Penyusut an (Rp)
1 0.8 400,000 20,000 3 8 17,813 - - - 279,838
2 0.4 400,000 20,000 3 8 17,813 - - - 177,063
3 0.05 400,000 20,000 1 8 11,875 - - - 85,125
4 0.07 400,000 20,000 2 8 11,875 6,500,00
0
300,00
0 1 10 155,000 317,475
5 0.3 400,000 20,000 1 8 11,875 - - - 65,325
(37)
7 0.2 400,000 20,000 1 8 5,938 - - - 74,913
8 0.15 400,000 20,000 1 8 5,938 - - - 18,763
9 0.125 400,000 20,000 - 8 - - - 87,600
10 0.2 400,000 20,000 2 8 11,875 - - - 33,325
11 1 400,000 20,000 5 8 59,375 10,000,0
00
500,00
0 1 10 237,500 473,125
12 0.2 400,000 20,000 - 8 - - - 85,750
13 0.06 400,000 20,000 1 8 11,875 - - - 60,325
14 0.4 400,000 20,000 2 8 11,875 - - - 102,250
15 0.1 400,000 20,000 1 8 5,938 - - - 119,888
16 0.4 400,000 20,000 2 8 23,750 - - - 162,000
17 0.04 400,000 20,000 1 8 11,875 - - - 104,775
18 0.2 400,000 20,000 3 8 35,625 - - - 201,825
19 0.1 400,000 20,000 3 8 35,625 - - - 169,125
20 0.3 400,000 20,000 1 8 11,875 - - - 50,175
21 0.04 400,000 20,000 1 8 5,938 - - - 21,238
22 0.3 400,000 20,000 1 8 11,875 - - - 180,375
23 0.08 400,000 20,000 2 8 23,750 - - - 123,750
24 0.4 400,000 20,000 1 8 11,875 - - - 224,925
25 0.06 400,000 20,000 2 8 23,750 - - - 81,250
26 0.5 400,000 20,000 2 8 23,750 - - - 230,183
27 0.1 400,000 20,000 - 8 - - - 51,450
28 0.5 400,000 20,000 2 8 23,750 - - - 74,500
29 0.075 400,000 20,000 1 8 11,875 - - - 47,825
30 0.6 400,000 20,000 3 8 35,625 - - - 251,975
Total 12,000,0
00
600,00
0 50 240 498,750
16,500,0 00
800,00
0 2 20 392,500 4,026,033
Rataan 400,000 20,000 2 8 16,625 550,000 26,667 0 1 13,083 134,201
(38)
Lampiran 6b. Jenis, Umur Ekonomis, dan Biaya Penyusutan Alat dan Gudang Pertanian Wortel Per Musim Tanam No Luas Lahan (ha) Jenis Peralatan
Cangkul Garpu Beko
Harga (Rp/Unit) Nilai Sisa (Rp) Jumlah (unit) Umur Ekonomis (Tahun) Biaya Penyusutan (Rp) Harga (Rp) Nilai Sisa (Rp) Jumlah (unit) Umur Ekonomis (Tahun) Biaya Penyusutan (Rp) Harga (Rp/Unit) Nilai Sisa (Rp) Jumlah (unit) Umur Ekonomis (Tahun) Biaya Penyusutan (Rp)
1 0.125 50,000 4,000 4 5 6,133 70,000 5,000 1 5 2,167 350,000 40,000 1 10 5,167
2 0.25 50,000 4,000 8 5 12,267 70,000 5,000 2 5 4,333 350,000 40,000 2 10 10,333
3 0.5 50,000 4,000 5 5 7,667 70,000 5,000 2 5 4,333 350,000 40,000 1 10 5,167
4 0.05 50,000 4,000 3 5 4,600 70,000 5,000 1 5 2,167 350,000 40,000 1 10 5,167
5 0.2 50,000 4,000 2 5 3,067 70,000 5,000 1 5 2,167 350,000 40,000 1 10 5,167
6 0.3 50,000 4,000 4 5 12,267 70,000 5,000 2 5 8,667 350,000 40,000 1 10 10,333
7 0.03 50,000 4,000 3 5 4,600 70,000 5,000 1 5 2,167 350,000 40,000 1 10 5,167
8 1.5 50,000 4,000 5 5 15,333 70,000 5,000 2 5 8,667 350,000 40,000 2 10 20,667
9 0.75 50,000 4,000 4 5 6,133 70,000 5,000 1 5 2,167 350,000 40,000 1 10 5,167
10 0.5 50,000 4,000 8 5 24,533 70,000 5,000 1 5 4,333 350,000 40,000 2 10 20,667
11 0.75 50,000 4,000 5 5 7,667 70,000 5,000 2 5 4,333 350,000 40,000 2 10 10,333
12 0.34 50,000 4,000 4 5 12,267 70,000 5,000 2 5 8,667 350,000 40,000 2 10 20,667
13 0.7 50,000 4,000 2 5 6,133 70,000 5,000 1 5 4,333 350,000 40,000 1 10 10,333
14 0.1 50,000 4,000 3 5 9,200 70,000 5,000 1 5 4,333 350,000 40,000 1 10 10,333
15 0.3 50,000 4,000 3 5 9,200 70,000 5,000 1 5 4,333 350,000 40,000 1 10 10,333
16 1 50,000 4,000 10 5 30,667 70,000 5,000 3 5 13,000 350,000 40,000 2 10 20,667
17 0.2 50,000 4,000 4 5 6,133 70,000 5,000 2 5 4,333 350,000 40,000 1 10 5,167
18 0.075 50,000 4,000 4 5 12,267 70,000 5,000 2 5 8,667 350,000 40,000 1 10 10,333
19 0.15 50,000 4,000 5 5 15,333 70,000 5,000 2 5 8,667 350,000 40,000 2 10 20,667
20 0.25 50,000 4,000 5 5 15,333 70,000 5,000 2 5 8,667 350,000 40,000 1 10 10,333
21 0.25 50,000 4,000 5 5 15,333 70,000 5,000 2 5 8,667 350,000 40,000 2 10 20,667
(39)
23 0.8 50,000 4,000 5 5 15,333 70,000 5,000 2 5 8,667 350,000 40,000 2 10 20,667
24 0.25 50,000 4,000 3 5 9,200 70,000 5,000 1 5 4,333 350,000 40,000 1 10 10,333
25 0.5 50,000 4,000 4 5 6,133 70,000 5,000 2 5 4,333 350,000 40,000 1 10 5,167
26 0.4 50,000 4,000 4 5 12,267 70,000 5,000 2 5 8,667 350,000 40,000 1 10 10,333
27 0.015 50,000 4,000 3 5 9,200 70,000 5,000 1 5 4,333 350,000 40,000 1 10 10,333
28 0.1 50,000 4,000 3 5 9,200 70,000 5,000 1 5 4,333 350,000 40,000 1 10 10,333
29 0.1 50,000 4,000 3 5 9,200 70,000 5,000 1 5 4,333 350,000 40,000 1 10 10,333
30 0.25 50,000 4,000 4 5 6,133 70,000 5,000 2 5 4,333 350,000 40,000 1 10 5,167
Total 1,500,000 120,000 129 150 325,067 2,100,000 150,000 48 150 171,167 10,500,000 1,200,000 39 300 335,833
Rataan 50,000 4,000 4 5 10,836 70,000 5,000 2 5 5,706 350,000 40,000 1 10 11,194
Lanjutan No Luas Lahan (ha) Jenis Peralatan
Pompa Gendong Mesin Pompa Gendong Manual Gubuk
Harga (Rp/Unit) Nilai Sisa (Rp) Jumlah (unit) Umur Ekonomis (Tahun) Biaya Penyusutan (Rp) Harga (Rp/Unit) Nilai Sisa (Rp) Jumlah (unit) Umur Ekonomis (Tahun) Biaya Penyusutan (Rp) Harga (Rp/Unit) Jumlah (unit) Umur Ekonomis (Tahun) Biaya Penyusutan (Rp)
1 0.125 1,500,000 100,000 1 8 29,167 400,000 20,000 - 8 - 1,000,000 1 5 66,667
2 0.25 1,500,000 100,000 2 8 58,333 400,000 20,000 - 8 - 1,000,000 1 5 66,667
3 0.5 1,500,000 100,000 2 8 58,333 400,000 20,000 - 8 - 700,000 1 5 46,667
4 0.05 1,500,000 100,000 1 8 29,167 400,000 20,000 - 8 - - - - -
5 0.2 1,500,000 100,000 - 8 - 400,000 20,000 1 8 7,917 1,000,000 1 10 33,333
6 0.3 1,500,000 100,000 - 8 - 400,000 20,000 1 8 15,833 1,500,000 1 10 50,000
7 0.03 1,500,000 100,000 1 8 29,167 400,000 20,000 - 8 - 500,000 1 5 33,333
8 1.5 1,500,000 100,000 1 8 58,333 400,000 20,000 - 8 - 5,000,000 1 5 333,333
9 0.75 1,500,000 100,000 1 8 29,167 400,000 20,000 2 8 15,833 1,500,000 1 5 100,000
10 0.5 1,500,000 100,000 - 8 - 400,000 20,000 2 8 31,667 - - - -
11 0.75 1,500,000 100,000 1 8 29,167 400,000 20,000 - 8 - 5,000,000 1 10 166,667
12 0.34 1,500,000 100,000 - 8 - 400,000 20,000 1 8 15,833 500,000 1 5 33,333
13 0.7 1,500,000 100,000 - 8 - 400,000 20,000 2 8 31,667 5,000,000 1 20 83,333
(40)
14 0.1 1,500,000 100,000 - 8 - 400,000 20,000 1 8 15,833 1,000,000 1 5 66,667
15 0.3 1,500,000 100,000 - 8 - 400,000 20,000 1 8 15,833 3,000,000 1 10 100,000
16 1 1,500,000 100,000 1 8 58,333 400,000 20,000 - 8 - 5,000,000 1 15 111,111
17 0.2 1,500,000 100,000 - 8 - 400,000 20,000 1 8 7,917 2,000,000 1 5 133,333
18 0.075 1,500,000 100,000 - 8 - 400,000 20,000 1 8 15,833 250,000 1 5 16,667
19 0.15 1,500,000 100,000 - 8 - 400,000 20,000 1 8 15,833 - 1 - -
20 0.25 1,500,000 100,000 - 8 - 400,000 20,000 1 8 15,833 1,500,000 1 5 100,000
21 0.25 1,500,000 100,000 - 8 - 400,000 20,000 1 8 15,833 3,000,000 1 10 100,000
22 1 1,500,000 100,000 1 8 58,333 400,000 20,000 1 8 15,833 4,000,000 1 20 66,667
23 0.8 1,500,000 100,000 1 8 58,333 400,000 20,000 1 8 15,833 4,000,000 1 20 66,667
24 0.25 1,500,000 100,000 - 8 - 400,000 20,000 1 8 15,833 1,000,000 1 10 33,333
25 0.5 1,500,000 100,000 1 8 29,167 400,000 20,000 1 8 7,917 1,000,000 1 5 66,667
26 0.4 1,500,000 100,000 - 8 - 400,000 20,000 1 8 15,833 800,000 1 5 53,333
27 0.015 1,500,000 100,000 - 8 - 400,000 20,000 1 8 15,833 700,000 1 5 46,667
28 0.1 1,500,000 100,000 - 8 - 400,000 20,000 1 8 15,833 1,500,000 1 5 100,000
29 0.1 1,500,000 100,000 - 8 - 400,000 20,000 1 8 15,833 300,000 1 5 20,000
30 0.25 1,500,000 100,000 - 8 - 400,000 20,000 1 8 7,917 2,000,000 1 10 66,667
Total 11.74 45,000,000 3,000,000 14 240 525,000 12,000,000 600,000 25 240 348,333 53,750,000 28 225 2,161,11
1
Rataan 0.39 1,500,00
0
100,00
0 0 8 17,500
400,00 0
20,00
0 1 8 11,611
1,791,66
7 1 8 72,037
Lanjutan.
No Luas Lahan
(ha)
Jenis Peralatan
Total Biaya Penyusutan (Rp) Bak Air
Harga
(Rp/Unit) Jumlah (unit)
Umur Ekonomis (Tahun)
Biaya Penyusutan (Rp)
1 0.125 200,000 1 5 13,333 122,633
2 0.25 200,000 1 5 13,333 165,267
3 0.5 200,000 1 5 13,333 135,500
(41)
5 0.2 2,000,000 1 5 133,333 184,983
6 0.3 3,000,000 1 10 100,000 197,100
7 0.03 - - - - 74,433
8 1.5 3,000,000 1 5 200,000 636,333
9 0.75 1,000,000 1 5 66,667 225,133
10 0.5 - 1 - - 81,200
11 0.75 2,000,000 1 10 66,667 284,833
12 0.34 - - - 90,767
13 0.7 2,000,000 1 20 33,333 169,133
14 0.1 1,000,000 1 5 66,667 173,033
15 0.3 2,000,000 10 - 139,700
16 1 3,000,000 1 15 66,667 300,444
17 0.2 1,000,000 1 5 66,667 223,550
18 0.075 - 1 - - 63,767
19 0.15 - 1 - - 60,500
20 0.25 500,000 1 5 33,333 183,500
21 0.25 1,000,000 1 10 33,333 193,833
22 1 2,000,000 1 20 33,333 205,433
23 0.8 2,000,000 1 10 66,667 252,167
24 0.25 2,000,000 1 10 66,667 139,700
25 0.5 1,000,000 1 5 66,667 186,050
26 0.4 - - - - 100,433
27 0.015 500,000 1 5 33,333 119,700
28 0.1 1,000,000 1 5 66,667 206,367
29 0.1 500,000 1 5 33,333 93,033
30 0.25 1,000,000 1 10 33,333 123,550
Total 11.74 32,100,000 25 190 1,306,667 5,173,178
Rataan 0.39 1,070,000 1 6 43,556 172,439
(42)
Lampiran 6c. Jenis, Umur Ekonomis, dan Biaya Penyusutan Alat dan Gudang Pertanian Kentang Per Musim Tanam No Luas Laha n (ha) Jenis Peralatan
Pompa Cangkul Goni Sabit
Harga (Rp) jumla h (Unit) Umur Ekonomis (tahun) Biaya (Rp) Harg a (Rp) jumla h ( Unit) Umur Ekono mis (tahun) Biaya (Rp) Harg a (Rp) jumla h ( Unit) Umur Ekonom is (1 kali
Pakai) Biaya (Rp) Harg a (Rp) jumla h ( Unit) Umur Ekono mis Biay a (Rp)
1 0.125 400,000 1 8 16,66 7
50,00
0 2 5 6,667 1,500 45 1 67,500
30,00
0 2 3 6,667 2 0.125 400,000 1 8 16,66
7
50,00
0 2 5 6,667 1,500 40 1 60,000
30,00
0 2 3 6,667 3 0.125 400,000 1 8 16,66
7
50,00
0 2 5 6,667 1,500 34 1 51,000
30,00
0 2 3 6,667 4 0.2 400,000 1 8 16,66
7
50,00
0 3 5 10,000 1,500 72 1 108,000 30,00
0 2 3 6,667 5 0.15 400,000 1 8 16,66
7
50,00
0 2 5 6,667 1,500 60 1 90,000
30,00
0 2 3 6,667 6 0.22 400,000 2 8 33,33
3
50,00
0 2 5 6,667 1,500 80 1 120,000 30,00
0 2 3 6,667 7 0.15 400,000 1 8 16,66
7
50,00
0 1 5 3,333 1,500 50 1 75,000
30,00
0 1 3 3,333 8 0.15 400,000 1 8 16,66
7
50,00
0 1 5 3,333 1,500 54 1 81,000
30,00
0 1 3 3,333 9 0.12 400,000 1 8 16,66
7
50,00
0 2 5 6,667 1,500 44 1 66,000
30,00
0 2 3 6,667 10 0.18 400,000 1 8 16,66
7
50,00
0 2 5 6,667 1,500 65 1 97,500
30,00
0 2 3 6,667 11 0.18 400,000 1 8 16,66
7
50,00
0 2 5 6,667 1,500 60 1 90,000
30,00
0 2 3 6,667 12 0.5 400,000 2 8 33,33
3
50,00
0 5 5 16,667 1,500 174 1 261,000 30,00
0 2 3 6,667 13 0.1 400,000 1 8 16,66
7
50,00
0 3 5 10,000 1,500 36 1 54,000
30,00
0 1 3 3,333 14 0.5 400,000 3 8 50,00
0
50,00
0 7 5 23,333 1,500 180 1 270,000 30,00
0 4 3
13,33 3 15 0.25 400,000 1 8 16,66 50,00 4 5 13,333 1,500 86 1 129,000 30,00 1 3 3,333
(43)
7 0 0
Total 6,000,0
00 19 120
316,6 67
750,0
00 40 75
133,33 3
22,50
0 1,080 15
1,620,0 00
450,0
00 28 45
93,33 3
Rataan 400,000 1 8 21,11
1
50,00
0 3 5 8,889 1,500 72 1 108,000
30,00
0 2 3 6,222
Lanjutan. No . Luas Laha n (ha) Jenis Peralatan
Parang Garpu Beko
Harga (Rp) jumla h (Unit) Umur Ekonomi s Biaya Penyusuta n Harga (Rp) jumla h ( Unit) Umur Ekonomi s Biaya Penyusuta n Harga (Rp) jumla h ( Unit) Umur Ekonomi s Biaya Penyusuta n
1 0.12
5 30,000 1 3 3,333 70,000 1 5 4,667 350,000 1 10 11,667
2 0.12
5 30,000 1 3 3,333 70,000 2 5 9,333 350,000 1 10 11,667
3 0.12
5 30,000 1 3 3,333 70,000 1 5 4,667 350,000 1 10 11,667
4 0.2 30,000 2 3 6,667 70,000 3 5 14,000 350,000 1 10 11,667
5 0.15 30,000 2 3 6,667 70,000 1 5 4,667 350,000 1 10 11,667
6 0.22 30,000 2 3 6,667 70,000 4 5 18,667 350,000 1 10 11,667
7 0.15 30,000 1 3 3,333 70,000 1 5 4,667 350,000 1 10 11,667
8 0.15 30,000 1 3 3,333 70,000 1 5 4,667 350,000 1 10 11,667
9 0.12 30,000 2 3 6,667 70,000 1 5 4,667 350,000 1 10 11,667
10 0.18 30,000 3 3 10,000 70,000 2 5 9,333 350,000 1 10 11,667
11 0.18 30,000 2 3 6,667 70,000 1 5 4,667 350,000 1 10 11,667
12 0.5 30,000 2 3 6,667 70,000 3 5 14,000 350,000 2 10 23,333
13 0.1 30,000 1 3 3,333 70,000 1 5 4,667 350,000 1 10 11,667
(44)
14 0.5 30,000 2 3 6,667 70,000 2 5 9,333 350,000 1 10 11,667
15 0.25 30,000 2 3 6,667 70,000 2 5 9,333 350,000 2 10 23,333
Total 450,00
0 25 45 83,333
1,050,00
0 26 75 121,333
5,250,00
0 17 150 198,333
Rataan 30,000 2 3 5,556 70,000 2 5 8,089 350,000 1 10 13,222
Lanjutan.
No. Sampel
Luas Lahan
(ha)
Jenis Peralatan
Total Biaya Penyusutan
(Rp)
Gubuk Bak Air
Harga (Rp)
jumlah (Unit)
Umur Ekonomis
Biaya Penyusutan
Harga (Rp)
jumlah (Unit)
Umur Ekonomis
Biaya Penyusutan
1 0.125 1,000,000 1 5 66,667 3,000,000 1 15 66,667 246,133
2 0.125 1,000,000 1 5 66,667 1,000,000 1 5 66,667 242,967
3 0.125 700,000 1 5 46,667 500,000 1 5 33,333 176,300
4 0.2 1,000,000 - - - 500,000 1 - - 168,033
5 0.15 1,500,000 1 10 50,000 - - - - 188,300
6 0.22 - - - 197,133
7 0.15 - - - 114,233
8 0.15 500,000 1 5 33,333 500,000 1 10 16,667 170,233
9 0.12 5,000,000 1 5 333,333 2,000,000 1 10 66,667 514,300
10 0.18 1,500,000 - - - 1,000,000 1 5 66,667 219,800
(1)
Kabupaten Simalungun yang masih memberikan dukungan dan semangat kepada penulis.
Penulis menyadari skripsi ini masih banyak terdapat kekurangan. Oleh karena itu penulis mengharapkan kritik dan saran yang bersifat membangun demi kesempurnaan penulisan skripsi ini. Akhir kata penulis mengucapkan terimakasih dan semoga skripsi ini dapat bermanfaat bagi kita semua.
Medan, Agustus 2016
(2)
vi
vi
DAFTAR ISI
ABSTRAK ... i
RIWAYAT HIDUP ... ii
KATA PENGANTAR ... iii
DAFTAR ISI ... vi
DAFTAR TABEL ... viii
DAFTAR GAMBAR ... ix
DAFTAR LAMPIRAN ... x
BAB I PENDAHULUAN 1.1 Latar Belakang ... 1
1.2 Identifikasi Masalah ... 4
1.3 Tujuan Penelitian ... 4
1.4 Manfaat Penelitian ... 5
BAB II TINJAUAN PUSTAKA 2.1 Tinjauan Pustaka ... 6
2.1.1 BawangPrei ... 6
2.1.2 Wortel ... 7
2.1.3 Kentang ... 8
2.2 Landasan Teori ... 9
2.2.1 Biaya ... 9
2.2.2 Penerimaan ... 10
2.2.3 Pendapatan ... 12
2.2.4 KelayakanUsahatani ... 12
2.2.5 Analisis Resiko ... 14
2.3 Penelitian Terdahulu ... 15
2.4 Kerangka Pemikiran ... 17
2.5 Hipotesis Penelitian ... 19
BAB III METODE PENELITIAN 3.1 Metode Penentuan Daerah Penelitian ... 20
3.2 Metode Pengambilan Sampel ... 20
3.3 Metode Pengumpulan Data ... 21
3.4 Metode Analisis Data ... 21
3.5 Definisi dan Batasan Operasional ... 26
3.5.1 Definisi ... 26
(3)
BAB IV DESKRIPSI DAERAH PENELITIAN DAN KARAKTERISTIK RESPONDEN
4.1 Deskripsi Daerah Penelitian ... 29
4.1.1 Letak dan Luas Geografis ... 29
4.1.2 Tata Guna Lahan ... 30
4.2 Keadaan Penduduk ... 30
4.2 Sarana dan Prasarana ... 32
BAB V HASIL DAN PEMBAHASAN 5.1 PebandinganPendapatanBersihUsahatani ... 34
5.1.1 BiayaProduksi ... 34
5.1.2 PenerimaandanPendapatan ... 37
5.1.3 HasilUji Beda Rata–Rata PendapatanUsahatani ... 38
5.2 AnalisisKelayakan ... 39
5.3 Analisis Resiko Usahatani BawangPrei, WorteldanKentang ... 41
BAB VI KESIMPULAN DAN SARAN 6.1 Kesimpulan ... 45
6.2 Saran ... 45 DAFTAR PUSTAKA
(4)
viii
viii
DAFTAR TABEL
No. Judul Hlm.
1. LuasTanamSayurandi DesaMerdeka ... 20
2. DistribusiPenggunanLahanDesaMerdeka ... 30
3. JumlahPendudukMenurutJenisKelamin di DesaMerdeka ... 30
4. JumlahPendudukMenurutKelompokUmur di DesaMerdekaTahun 2015 ... 31
5. DistribusiPendudukMenurut Mata Pencaharian di DesaMerdeka ... 32
6. SaranadanPrasaranaDesaMerdekaTahun 2015 ... 33
7. Rata-Rata Total BiayaProduksiUsahataniWortel, BawangPreidanKentang Per Ha/MusimTanam ... 35
8. Rata- Rata BiayaProduksi, PenerimaandanPendapatanUsahataniWortel, BawangPreidanKentang Per Ha ... 37
9. UjiBeda Rata-Rata PendapatanUsahataniBawangPreiDibandingkandenganUsahataniWortel ... 38
10. UjiBeda Rata-Rata PendapatanUsahataniBawangPreiDibandingkanDenganUsahataniKentang ... 38
11. Analisis BEP Produksi Dan BEP HargaUsahataniWortel, UsahataniBawangPreidanUsahataniKentang ... 39
12. Analisis R/C danB/C UsahataniBawangPrei, UsahataniWorteldanUsahataniKentang ... 40
13.
ResikoPendapatanUsahataniWortel, UsahataniBawangPreidanUsahataniKentang(Rp/Ha) ... 41(5)
DAFTAR GAMBAR
No. Judul Hlm.
(6)
x
x
DAFTAR LAMPIRAN
No. Judul
1. KarakteristikPetaniSampel
2. Penggunaan Benih per Musim Tanam 3. Penggunaan Pupuk per Musim Tanam
4. Penggunaan Obat – obatan per Musim Tanam 5. Penggunaan Tenaga Kerja per Musim Tanam
6. Jenis, Umur Ekonomis, dan Biaya Penyusutan Alat dan Gudang Pertanian Per Musim Tanam
7. Biaya Usahataniper Musim Tanam dan Per Ha 8. Penerimaan Usahataniper Musim Tanam dan Per Ha 9. Total Pendapatan Usahataniper Musim Tanam dan Per Ha
10. AnalisisTitikImpas (Break Even Point / BEP) Per Petani Per MusimTanamdan per Ha
11 Nilai R/C dan B/C Per Petani PerMusimTanamdan Per Ha
12. Resiko Produksi , Resiko Harga dan Resiko Pendapatanper Musim Tanam 13. Hasil Uji Beda Rata – Rata Pendapatan