23 Slamet
1500 107.1429 0.15
1241.67 9000.00
6,705,000 11,175,000
24 Tumiran
600 42.85714 0.06
833.33 10000.00
2,000,000 8,333,333
25 Saringat
1000 71.42857 0.10
805.00 10000.00
3,220,000 8,050,000
26 Priyadi
500 35.71429
0.05 812.50
10000.00 1,625,000
8,125,000 27
Martini 700
50 0.07
975.00 10000.00
2,730,000 9,750,000
28 Sawal
2000 142.8571 0.20
1250.00 8500.00
8,500,000 10,625,000
29 Darso H
500 35.71429 0.05
875.00 10000.00
1,750,000 8,750,000
30 Kasbi
600 42.85714 0.06
1487.50 10000.00
3,570,000 14,875,000
31 Parjiyem
3000 214.2857 0.30
1208.33 10000.00
14,500,000 12,083,333
32 Suroyo
1500 107.1429 0.15
1056.67 10000.00
6,340,000 10,566,667
33 Suparti
1501 107.2143 0.15
1057.63 10001.00
6,350,635 10,577,340
SUM AVERAGE
1431.85 102.275
0.14318 910.888
10040 5,469,428
9,144,964
6. Biaya Eksplisit dan Keuntungan Usahtani Padi Secara Organik
BIAYA BIBIT
PUPUK TKLK
PENYUSU TAN
ALAT Lain Lain
TOTAL BIAYA
Pendapat an
Penyem ain
pen lahan
Penanam an
pem upu
kan
penyem protan
penyia ngan
Panen Penjemu
ran
Penggilingan
125,000 201,250
250,000 90,000
137,500 26,167
75,000 312500 1,336,792
5538208 112,500
275,000 200,000
90,000 192,500
27,714 75,000
203125 1,296,464 9266036
150,000 200,000
150,000 90,000
103,125 18,701
100,000 356667 1,397,243
7259424 125,000
237,500 150,000
75,000 137,500
9,112 225,000
281250 1,784,112 9465888
125,000 156,250
150,000 75,000
137,500 8,822
112,500 268125 1,576,947
9148053 133,333
195,833 150,000
90,000 137,500
15,487 93,750
243750 1,311,320 9413680
94,231 173,077
37,500 82,500
40,200 230,769
187500 1,187,315 6312685
125,000 155,000
150,000 137,500
31,792 112,500
162500 1,305,542 5194458
210,000 360,000
40,000 82,500
23,594 168,750
243750 1,618,594 8131406
87,500 500,000
200,000 93,750
137,500 16,467
37,500 375000 1,555,530
4194470 101,250
156,250 200,000
93,750 137,500
22,217 112,500
191875 1,123,154 7319346
187,500 50,000
100,000 82,500
15,010 105,469
203125 1,131,416 6993584
150,000 125,000
150,000 90,000
82,500 8,190
75,000 406250 1,570,690 13866810
87,500 850,000
200,000 90,000
137,500 5,367
56,250 406250 1,939,742
5325883 150,000
52,083 150,000
137,500 13,958
140,625 203125 1,158,750
6966250 187,500
656,250 40,000
82,500 37,006
93,750 270313 1,627,631
9184869 97,222
58,333 40,000
67,500 15,455
83,333 295139
848,094 8318573
116,667 426,667
300,000 90,000
140,625 11,002
37,500 338542 1,151,471 12390196
100,000 125,000
200,000 90,000
112,500 4,208
28,125 375000 1,135,458
5277042 100,000
56,250 200,000
112,500 9,105
112,500 343750 1,012,230
5987770 87,500
100,000 150,000
90,000 112,500
13,670 168,750
393750 1,644,920 1605080
125,000 220,000
40,000 67,500
7,903 112,500
150000 884,153
2115847 133,333
104,167 150,000
75,000 112,500
3,758 100,000
352083 1,255,841 9919159
118,750 81,250
40,000 67,500
38,402 93,750
208333 988,402
7344931 150,000
575,000 150,000
90,000 2,776
112,500 201250 1,544,651
6505349 135,000
45,000 4,510
150,000 203125
717,635 7407365
71,429 45,000
19,850 107,143
243750 890,088
8859912 125,000
268,750 200,000
90,000 112,500
12,569 56,250
156250 1,121,944 9503056
135,000 218,750
40,000 67,500
1,720 37,500
109375 950,262
7799738 116,667
281,250 40,000
67,500 9,482
31,250 185938 1,025,107 13849893
125,000 66,667
250,000 90,000
140,625 3,399
75,000 302083 1,242,982 10840351
150,000 572,917
200,000 90,000
112,500 19,967
56,250 264167 1,733,686
8832980 166,572
572,536 200,000
90,000 112,500
14,205 56,213
263991 1,073,516 9503824
127,408 244,577
139,621 50,682
101,572 15,509
97,967 263,686
1,277,021 7,867,943
