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
Jumlah
Lama
No.
Umur
Jenis
Tingkat
Tanggungan
Bertani
Sampel (tahun)
Kelamin Pendidikan
(orang)
(tahun)
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
64
33
23
40
47
30
30
45
40
52
50
31
25
47
47
57
27
47
33
41
59
40
35
40
37
46
33
45
45
50
1
2
1
2
4
2
2
2
4
2
1
2
2
4
2
1
2
3
3
3
3
3
2
2
5
1
2
3
3
2
LK
LK
LK
LK
LK
PR
LK
LK
LK
LK
LK
PR
LK
LK
PR
LK
LK
LK
LK
PR
LK
PR
LK
LK
PR
LK
PR
LK
LK
LK
SD
S1
SMP
SMA
SMK
SD
SMP
SMP
SD
SMA
SMP
SMA
SMA
SMP
SD
SD
SMP
SD
SMP
SD
SMA
SMP
SMP
S1
S1
SMK
SD
SMP
SMA
D3
40
5
5
23
22
10
8
20
20
32
30
5
2
15
25
30
5
25
10
20
34
20
10
15
10
20
10
20
28
30
Luas
Lahan
(ha)
Status
Kepemilikan
0.8
0.4
0.05
0.07
0.3
0.1
0.2
0.15
0.125
0.2
1
0.2
0.06
0.4
0.1
0.4
0.04
0.2
0.1
0.3
0.04
0.3
0.08
0.4
0.06
0.5
0.1
0.5
0.075
0.6
MS
MS
S
MS
S
S
S
S
MS
S
S
S
MS
S
MS
S
MS
MS
S
S
S
MS
MS
MS
MS
MS
MS
S
MS
MS
Universitas Sumatera Utara
Lampiran 1b. Karakteristik Petani Sampel Wortel
No.
Umur
Sampel (tahun)
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
40
40
59
30
56
31
47
36
33
37
47
40
44
27
35
43
45
24
38
49
39
23
47
42
64
33
40
42
35
30
Jumlah
Tanggungan
(orang)
Jenis
Kelamin
4
2
3
2
3
3
2
3
2
1
4
3
3
2
3
3
2
3
3
4
3
1
3
3
1
2
3
3
3
3
LK
LK
LK
PR
LK
LK
PR
PR
LK
LK
LK
LK
LK
LK
LK
LK
LK
PR
LK
LK
LK
LK
LK
LK
LK
PR
PR
LK
PR
LK
Lama
Luas
Tingkat
Bertani Lahan
Pendidikan
(tahun) (ha)
SD
SMA
SMA
SD
SMA
SMP
SD
SMA
S1
SMA
SMP
SD
SD
SMP
SMA
SLTA
SMP
SMA
SMA
S1
SMA
SMP
SD
SD
SD
SD
SD
SD
SMP
SMP
20
23
34
10
32
10
25
12
5
8
15
15
16
5
10
20
20
4
20
20
15
5
27
20
40
10
15
20
10
8
Status
Lahan
0.125
0.25
0.5
0.05
0.2
0.3
0.03
1.5
0.75
0.5
0.75
0.34
0.7
0.1
0.3
1
0.2
0.075
0.15
0.25
0.25
1
0.8
0.25
0.5
0.4
0.015
0.1
0.1
0.25
Universitas Sumatera Utara
MS
MS
S
MS
MS
MS
MS
S
MS
S
MS
S
MS
MS
MS
S
MS
MS
MS
MS
MS
MS
MS
MS
S
S
MS
MS
MS
MS
Lampiran 1c. Karakteristik Petani Sampel Kentang
Jumlah
Lama
No.
Umur
Tingkat
Tanggungan
Bertani
Sampel (tahun)
Pendidikan
(orang)
(tahun)
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
30
60
32
27
40
35
40
43
28
50
55
45
28
40
52
2
1
3
2
4
4
5
3
2
3
4
3
2
3
4
SMP
SMP
SMA
SMA
D3
SMA
SMP
SD
SMA
SMA
SMA
SMP
SD
SMP
SMA
8
35
10
5
15
10
20
25
10
30
30
20
5
15
30
Luas Lahan
(ha)
Status
Kepemilikan
0.125
0.125
0.125
0.2
0.15
0.22
0.15
0.15
0.12
0.18
0.18
0.5
0.1
0.5
0.25
MS
MS
MS
MS
MS
S
S
S
MS
MS
MS
MS
MS
MS
MS
Universitas Sumatera Utara
Lampiran 2a. Penggunaan Benih Bawang Prei Per Musim Tanam
No.
Sampel
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
Total
Rataan
Luas Lahan
(ha)
0.8
0.4
0.05
0.07
0.3
0.1
0.2
0.15
0.125
0.2
1
0.2
0.06
0.4
0.1
0.4
0.04
0.2
0.1
0.3
0.04
0.3
0.08
0.4
0.06
0.5
0.1
0.5
0.075
0.6
7.85
0.26
Jumlah Bibit
(kg)
160
80
10
14
60
20
40
30
25
40
200
40
12
80
20
80
8
40
20
60
8
60
16
80
12
100
20
100
15
120
1,570
52.33
Harga (Rp)
8,000
8,000
7,000
7,000
7,000
7,000
7,000
7,000
7,000
7,000
7,000
7,000
7,000
7,000
7,000
7,000
7,000
7,000
7,000
7,000
7,000
7,000
7,000
7,000
7,000
7,000
7,000
7,000
7,000
7,000
212,000
7,066.67
Total Harga
(Rp)
1,280,000
640,000
70,000
98,000
420,000
140,000
280,000
210,000
175,000
280,000
1,400,000
280,000
84,000
560,000
140,000
560,000
56,000
280,000
140,000
420,000
56,000
420,000
112,000
560,000
84,000
700,000
140,000
700,000
105,000
840,000
11,230,000
374,333.33
Universitas Sumatera Utara
Lampiran 2b. Penggunaan Benih Wortel Per Musim Tanam
Luas
Harga
No.
Jumlah Bibit
Lahan
Bibit/gantang
Total Biaya (Rp)
Sampel
(gantang)
(ha)
(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
Universitas Sumatera Utara
Lampiran 2c. Penggunaan Benih Kentang Per Musim Tanam
No.
Luas Lahan
Jumlah Bibit
Harga Bibit/kg
Sampel
(ha)
(kg)
(Rp)
1
0.125
85
8,000
2
0.125
100
8,000
3
0.125
90
8,000
4
0.2
150
7,500
5
0.15
115
8,000
6
0.22
160
8,000
7
0.15
120
8,000
8
0.15
115
7,500
9
0.12
95
8,000
10
0.18
140
8,000
11
0.18
135
8,000
12
0.5
350
8,000
13
0.1
80
8,000
14
0.5
380
8,000
15
0.25
280
7,500
3.075
2,395
118,500
Total
0.205
159.67
7,900
Rataan
Total Biaya
(Rp)
680,000
800,000
720,000
1,125,000
920,000
1,280,000
960,000
862,500
760,000
1,120,000
1,080,000
2,800,000
640,000
3,040,000
2,100,000
18,887,500
1,259,167
Universitas Sumatera Utara
Lampiran 3a. Penggunaan Pupuk Bawang Prei Per Musim Tanam
Kebutuhan Pupuk
Luas
No.
Mutiara
Kandang
Hidrokompek
Ikan Busuk
Paten Kali
Lahan
Sampel
Jumlah
Jumlah
Biaya
Jumlah
Jumlah
Biaya
Jumlah
Biaya
(Ha)
Biaya (Rp)
Biaya (Rp)
(kg)
(goni)
(Rp)
(kg)
(kg)
(Rp)
(kg)
(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
Universitas Sumatera Utara
24
25
26
27
28
29
30
Total
Rataan
0.4
0.06
0.5
0.1
0.5
0.075
0.6
7.85
0.26
100
30
125
880
29.33
1,000,000
300,000
1,250,000
7,990,000
266,333.33
50
550,000
50
550,000
30
330,000
10
110,000
50
550,000
20
220,000
50
550,000
1,120 12,320,000
37.33
410,667
50
150
50
1,200
40
500,000
1,500,000
500,000
12,000,000
400,000
20
50
50
50
50
785
26
100,000
250,000
250,000
250,000
250,000
3,925,000
130,833
25
20
50
25
475
15.8
200,000
160,000
400,000
200,000
3,800,000
126,667
Lanjutan.
No.
Sampel
1
2
3
4
5
6
7
8
9
10
11
Luas
Lahan
(Ha)
0.8
0.4
0.05
0.07
0.3
0.1
0.2
0.15
0.125
0.2
1
Kebutuhan Pupuk
Dolomit
Sp-36
KCl
Jumlah
(Kg)
10
30
20
Biaya (Rp)
70,000
21,000
140,000
Jumla
h (Kg)
50
-
Biaya
(Rp)
12,500
-
Jumla
h (Kg)
-
Amophos
Biaya
(Rp)
Jumla
h (Kg)
-
20
10
50
Biaya (Rp)
160,000
80,000
400,000
Total Biaya
(Rp)
3,050,000
2,120,000
558,000
1,150,000
1,687,500
380,000
435,000
2,100,000
2,010,000
436,000
3,890,000
Universitas Sumatera Utara
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
Total
Rataan
0.2
0.06
0.4
0.1
0.4
0.04
0.2
0.1
0.3
0.04
0.3
0.08
0.4
0.06
0.5
0.1
0.5
0.075
0.6
7.85
0.26
5
30
10
20
20
145
4.83
35,000
21,000
7,000
140,000
140,000
574,000
19,133.3
Lampiran 3b. Penggunaan Wortel Per Musim Tanam
Luas
No.
Laha
NPK
Kompos
50
100
100
100
400
13
12,500
25,000
25,000
25,000
100,000
3,333
5 25,000
25 125,000
30 150,000
1
5,000
Penggunaan Pupuk
Ikan busuk
Hidrokomplek
50
130
4.33
400,000
1,040,000
34,666.7
Paten Kali
1,170,000
400,000
1,390,000
265,500
1,471,000
900,000
1,130,000
777,000
1,880,000
404,000
2,225,000
1,420,000
1,350,000
710,000
2,480,000
860,000
2,340,000
520,000
2,390,000
41,899,000
1,396,633.3
Amophos
Universitas Sumatera Utara
n
Jumla
h (kg)
1
0.125
-
2
0.25
-
3
0.5
100
4
0.05
20
5
0.2
-
6
0.3
-
7
0.03
20
8
1.5
250
9
0.75
120
10
0.5
100
11
0.75
30
12
0.34
-
13
0.7
-
14
0.1
-
15
0.3
70
16
1
150
Biaya
(Rp)
Jumla
h (kg)
Biaya
(Rp)
Jumlah
(kg)
-
-
-
-
-
-
-
20
2
10
20
5
225
100
55
25
10
10
10
120
220,000
22,000
110,000
220,000
55,000
2,475,000
1,100,000
605,000
275,000
110,000
110,000
110,000
1,320,000
75
70
50
10
50
50
20
30
30
50
-
Biaya
(Rp)
Jumlah
(kg)
375,000
350,000
250,000
50,000
250,000
250,000
100,000
150,000
150,000
250,000
-
50
-
Biaya
(Rp)
Jumlah
(kg)
-
500,000
-
30
60
Biaya
(Rp)
Jumlah
(kg)
240,000
25
480,000
50
-
-
-
-
20
30
20
800,000
20
-
-
-
-
-
-
-
-
-
50
25
-
160,000
-
50
-
-
400,000
-
40,000
-
200,000
-
-
-
-
-
20
-
Biaya (Rp)
200,000
400,000
160,000
160,000
160,000
-
Universitas Sumatera Utara
17
0.2
-
18
0.075
10
19
0.15
30
20
0.25
21
0.25
70
22
1
20
23
0.8
24
0.25
40
25
0.5
50
26
0.4
50
27
0.015
-
28
0.1
-
29
0.1
30
30
0.25
45
Total
Rataan
105,000
225,000
490,000
140,000
400,000
1,205
43
375,000
375,000
300,000
450,000
2,860,00
0
95,333
20
11
5
10
10
20
40
10
15
10
55
220,000
121,000
55,000
110,000
110,000
220,000
440,000
110,000
165,000
110,000
605,000
10
50
20
20
15
50
50
15
10
20
60
-
50,000
250,000
100,000
100,000
75,000
250,000
250,000
75,000
50,000
100,000
300,000
-
20
50
50
60
15
30
-
818
8,998,000
755
3,775,000
275
27
299,933
25
125,833
9
200,000
500,000
500,000
600,000
150,000
300,000
2,750,00
0
91,667
20
5
25
100,000
-
35,000
15
125,000
-
-
-
-
-
-
-
-
-
-
-
-
10
50,000
15
10
10
120,000
97,500
80,000
80,000
-
-
-
-
-
-
325
2,630,000
200
1,555,000
11
87,667
7
51,833
15
97,500
Lanjutan.
Universitas Sumatera Utara
Penggunaan Pupuk
Garam
No. Sampel
Total Biaya (Rp)
Jumlah (kg)
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
Ponska
Luas Lahan
0.125
0.25
0.5
0.05
0.2
0.3
0.03
1.5
0.75
0.5
0.75
0.34
0.7
0.1
0.3
1
0.2
0.075
0.15
0.25
0.25
1
0.8
0.25
0.5
0.4
30
15
20
40
-
Biaya (Rp)
45,000
22,500
30,000
60,000
-
Jumlah (kg)
Biaya (Rp)
-
-
50
150
-
170,000
510,000
-
815,000
1,230,000
470,000
72,000
725,000
1,430,000
155,000
2,475,000
1,292,500
1,115,000
425,000
660,000
290,000
810,000
270,000
1,320,000
570,000
631,000
380,000
835,000
705,000
1,170,000
1,690,000
247,500
565,000
615,000
Universitas Sumatera Utara
27
28
29
30
Total
Rataan
0.015
0.1
0.1
0.25
11.735
0.4
105
4
200
7
157,500
5,431
680,000
23,448
180,000
510,000
600,000
1,152,500
23,405,500
780,183
Lampiran 3c. Penggunaan Kentang Per Musim Tanam
Penggunaan Pupuk
No
Luas
Lahan
(ha)
Kandang
Jumlah
(goni)
Biaya
(Rp)
Ikan Busuk
Jumlah
(kg)
Amophos
Biaya
(Rp)
Jumlah
(kg)
Biaya
(Rp)
Urea
Jumlah
(kg)
Za
Biaya
(Rp)
Jumlah
(kg)
KCL
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
Universitas Sumatera Utara
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
784
8,624,000
338
1,687,000
435
3,480,000
860
4,300,000
425
1,912,500
385
2,695,000
52
574,933
23
112,467
29
232,000
57
286,667
28
127,500
26
179,667
Total
Rataan
Lanjutan.
Penggunaan Pupuk
No Luas Lahan (ha)
Jumlah (kg)
1
2
3
4
5
6
7
8
9
0.125
0.125
0.125
0.2
0.15
0.22
0.15
0.15
0.12
Total Biaya (Rp)
TSP
10
15
20
30
25
50
25
20
20
Biaya (Rp)
55,000
82,500
110,000
165,000
137,500
275,000
137,500
110,000
110,000
1,212,500
1,289,500
1,465,000
2,075,000
1,337,500
1,955,000
1,387,500
1,056,500
970,000
Universitas Sumatera Utara
10
11
12
13
14
15
Total
Rataan
0.18
0.18
0.5
0.1
0.5
0.25
30
25
50
15
50
25
410
27
165,000
137,500
275,000
82,500
275,000
137,500
2,255,000
150,333
1,335,000
1,315,000
3,805,000
812,500
3,515,000
1,422,500
24,953,500
1,663,567
Lampiran 4a. Penggunaan Obat-obatan Bawang Prei Per Musim Tanam
Kebutuhan Obat-Obatan
Luas
Antrocol
Prevathon
Dursband
Marshal
No.
Lahan
Sampel
Jumlah
Biaya
Jumlah
Biaya
Jumlah
Biaya
Jumlah
Biaya
(ha)
(kg)
(Rp)
(Botol)
(Rp)
(Botol)
(Rp)
(Botol)
(Rp)
1
0.8
2
180,000
4 200,000
3 120,000
1
50,000
2
0.4
0
0
0
3
150,000
3
0.05
0.25
22,500
0
0.25
10,000
0.75
37,500
4
0.07
0
0
0
1
50,000
5
0.3
1
90,000
0
0
3
150,000
6
0.1
0.1
9,000
0.25
12,500
0.25
10,000
0
7
0.2
1
90,000
0
1
40,000
3
150,000
8
0.15
0
2 100,000
0
2
100,000
9
0.125
0
0
0
2
100,000
10
0.2
0.5
45,000
0
0
1
50,000
11
1
3
270,000
0
0
3
150,000
12
0.2
0
0
0
0
-
Score
Jumlah
Biaya
(Botol)
(Rp)
0
2 100,000
0
0
3 150,000
0
0
0
2 100,000
0
0
0
-
Universitas Sumatera Utara
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
Total
Rataan
0.06
0.4
0.1
0.4
0.04
0.2
0.1
0.3
0.04
0.3
0.08
0.4
0.06
0.5
0.1
0.5
0.075
0.6
7.85
0.51
0.25
0
1
2
0
1
1
2
0.5
1
0
1.5
0.25
2
0
0
0.5
2
22.85
1.47
22,500
90,000
180,000
90,000
90,000
180,000
45,000
90,000
135,000
22,500
180,000
45,000
180,000
2,056,500
132,677
0
1
0
0
0
0
0
0
0.25
0
1
0
0
1.5
0
0
0
0
10
0.65
50,000
12,500
50,000
75,000
500,000
32,258
0
0
1
1.5
0
0
0
3
0
0
0
0
0
0
0
0
1
0
11
0.71
40,000
60,000
120,000
40,000
440,000
28,387
0
2
1
2
0.5
2
0.75
1
0
2
1
0
0
0
0
3
0
2
37
2.39
100,000
50,000
100,000
25,000
100,000
37,500
50,000
100,000
50,000
150,000
100,000
1,850,000
119,355
0
2
0
0
0
1.5
0
0
0
0
0
0
0
0
0
0
0
0
10.5
0.68
100,000
75,000
525,000
33,871
Lanjutan.
Universitas Sumatera Utara
No.
Sampel
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
Luas Lahan
(ha)
0.8
0.4
0.05
0.07
0.3
0.1
0.2
0.15
0.125
0.2
1
0.2
0.06
0.4
0.1
0.4
0.04
0.2
0.1
0.3
0.04
0.3
0.08
0.4
Cabrio
Jumlah
(botol)
0
2
0
0
0
0
0
0
2
0.5
1
0
0.1
2
0
0
0
0
0
0
0
1
0
1
Biaya
(Rp)
156,000
156,000
39,000
78,000
7,800
156,000
78,000
78,000
Kebutuhan Obat-Obatan
Goal
Jumlah
Biaya
(Botol)
(Rp)
0
0
0.5
25,000
0
0
0
2
100,000
0
0
0
0
2
100,000
0
0
0
0
0
0
0
0
0
0
0
0
-
Amirstratop
Jumlah
Biaya
(Botol)
(Rp)
0
0
0
0.5
39,000
0
0
0
0
0
0
0
0
0
0
0
0
0.25
19,500
0
0
0
0
0
0
-
Total Biaya
(Rp)
550,000
406,000
95,000
89,000
390,000
31,500
380,000
200,000
356,000
134,000
498,000
100,000
30,300
406,000
180,000
340,000
44,500
265,000
127,500
350,000
57,500
268,000
100,000
213,000
Universitas Sumatera Utara
25
26
27
28
29
30
Total
Rataan
0.06
0.5
0.1
0.5
0.075
0.6
7.85
0.51
0.5
0
0
1
0
0
11.1
0.72
39,000
78,000
865,800
55,858
0
0
1.5
0
0
0
6
0.39
75,000
300,000
19,355
0
0
0
0
0
0
0.75
0.05
58,500
3,774
61,500
255,000
75,000
228,000
85,000
280,000
6,595,800
425,535
Lampiran 4b. Penggunaan Obat-obatan Wortel Per Musim Tanam
Kebutuhan Obat-obatan
Drusban
Curacron
Jumlah
Biaya
Jumlah
Biaya
(Botol)
(Rp)
(Botol)
(Rp)
No.
Sampel
Luas
Lahan
(ha)
1
0.125
-
-
-
-
-
-
-
-
-
-
-
-
2
3
4
5
6
7
8
9
10
11
12
13
14
0.25
0.5
0.05
0.2
0.3
0.03
1.5
0.75
0.5
0.75
0.34
0.7
0.1
2
1
1.5
2.3
1
0.5
2
-
260,000
130,000
195,000
300,000
130,000
65,000
260,000
-
0.1
0.5
1.5
-
5,000
25,000
75,000
-
0.5
1
-
20,000
40,000
-
1
130,000
1.5
200,000
0.25
-
32,500
-
4
2
-
360,000
180,000
-
-
-
Score
Jumlah
Biaya
(Botol)
(Rp)
Goal
Jumlah
Biaya
(Botol)
(Rp)
Antracol
Jumlah
Biaya
(Kg)
(Rp)
Endure
Jumlah
Biaya
(Botol)
(Rp)
Total
Biaya
(Rp)
260,000
5,000
130,000
195,000
45,000
430,000
205,000
560,000
180,000
97,500
300,000
Universitas Sumatera Utara
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
Total
Rataan
0.3
1
0.2
0.075
0.15
0.25
0.25
1
0.8
0.25
0.5
0.4
0.015
0.1
0.1
0.25
11.74
0.39
0.25
1
11.55
0.39
32,500
130,000
1,502,500
50,083.33
0.4
0.25
0.25
0.5
1
0.25
1
1
6.75
0.24
20,000
12,500
12,500
25,000
50,000
12,500
50,000
50,000
337,500
11,250
0.25
1.75
0.06
10,000
70,000
2,333.33
1
0.75
4.5
0.16
130,000
97,500
590,000
21,071.43
2
1
1
1.5
1
1
13.5
0.45
180,000
90,000
90,000
135,000
90,000
1,125,000
37,500
1
1
1
1.5
4.5
0.15
160,000
160,000
160,000
480,000
16,000
340,000
130,000
20,000
12,500
45,000
25,000
140,000
227,500
250,000
135,000
250,000
22,500
50,000
50,000
4,105,000
141,552
Universitas Sumatera Utara
Universitas Sumatera Utara
Lampiran 4c. Penggunaan Obat-obatan Kentangl Per Musim Tanam
No.
Luas
Lahan
(ha)
Seprint
Jumlah
(liter)
1
0.125
1
2
0.125
1.5
3
0.125
1.5
4
0.2
2
5
0.15
1.5
6
0.22
2
7
0.15
1
8
0.15
2
9
0.12
1
10
0.18
0.5
11
0.18
1
12
0.5
4
13
0.1
1
14
0.5
5
Biaya
(Rp)
60,000
90,000
90,000
120,000
90,000
120,000
60,000
120,000
60,000
30,000
60,000
240,000
60,000
300,000
Marshall
Jumlah
(botol)
1
1.5
1.5
2
1.5
2
1
2
1
0.5
1
3
1
0
Biaya
(Rp)
50,000
75,000
75,000
100,000
75,000
100,000
50,000
100,000
50,000
25,000
50,000
150,000
50,000
-
Curacron
Jumlah
(botol)
2.5
3.5
3
4
3
4
3
6
2
1
0.5
5
2
5
Penggunaan Obat - Obatan
Dharmasan
Biaya (Rp)
325,000
455,000
390,000
520,000
390,000
520,000
390,000
780,000
260,000
130,000
65,000
650,000
260,000
650,000
Jumlah
(botol)
2.5
3.5
3
4
3
4
3
4
2
1
2
6
2
5
Biaya (Rp)
262,500
367,500
315,000
420,000
315,000
420,000
315,000
420,000
210,000
105,000
210,000
630,000
210,000
525,000
Daconil
Jumlah
(kg)
0
0
0
0.25
0.5
0
0
1
0.1
0.1
0
0
1
0
Polaram
Biaya
(Rp)
Jumlah
(kg)
70,000
140,000
280,000
28,000
28,000
280,000
-
0.1
0.2
0.1
0.25
0.2
0
0
0
1
0
0
0
0
1
Total
biaya
Antracol
Biaya
(Rp)
Jumlah
(kg)
5,000
10,000
5,000
12,500
10,000
50,000
50,000
0.1
0
0.25
0.25
0.2
0
0
0
1
0
0
2
0
1
Biaya
(Rp)
9,000
711,500
-
997,500
22,500
897,500
22,500
1,265,000
18,000
1,038,000
-
1,160,000
-
815,000
-
1,700,000
90,000
748,000
-
318,000
-
385,000
180,000
1,850,000
90,000
860,000
1,615,000
Universitas Sumatera Utara
15
0.25
2
120,000
3
150,000
2
5
260,000
1
525,000
280,000
0.5
0
25,000
-
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
Lampiran 5a. Biaya Penggunaan Tenaga Kerja Bawang Prei
No
Luas
Lahan
(Ha)
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
0.8
0.4
0.05
0.07
0.3
0.1
0.2
0.15
0.125
0.2
1
0.2
0.06
0.4
0.1
Biaya Penggunaan Tenaga Kerja (Rp)
Penanaman
Pengolahan Lahan
Jumlah
(orang)
Banyak
Kegiatan
Upah
(Rp/Orang)
6
3
1
2
3
4
2
4
8
2
3
1
1
1
1
1
1
1
1
1
1
1
1
1
100,000
100,000
100,000
100,000
100,000
90,000
90,000
80,000
100,000
100,000
100,000
Total
Biaya
(Rp)
600,000
300,000
100,000
200,000
300,000
360,000
360,000
640,000
200,000
300,000
100,000
Jumlah
(orang)
Banyak
Kegiatan
Upah
(Rp/Orang)
15
6
1
5
1
4
3
25
9
6
-
1
1
1
1
1
1
1
1
1
1
-
80,000
80,000
100,000
100,000
100,000
90,000
80,000
90,000
80,000
80,000
-
Total
Biaya
(Rp)
1,200,000
480,000
100,000
500,000
100,000
360,000
240,000
2,250,000
736,000
480,000
-
Merumput
Jumlah
(orang)
Banyak
Kegiatan
Upah
(Rp/Orang)
8
5
2
3
4
4
1
1
2
1
2
1
80,000
80,000
100,000
80,000
80,000
80,000
Total
Biaya
(Rp)
640,000
400,000
400,000
240,000
640,000
320,000
Universitas Sumatera Utara
16
0.4
17
0.04
18
0.2
19
0.1
20
0.3
21
0.04
22
0.3
23
0.08
24
0.4
25
0.06
26
0.5
27
0.1
28
0.5
29
0.075
30
0.6
Total
Rataaan
2
5
3
1
1
2
2
1
4
2
4
9
75
3
1
1
1
1
1
1
1
1
1
1
22
1
100,000
100,000
80,000
100,000
80,000
100,000
100,000
100,000
90,000
80,000
1,990,000
68,621
200,000
500,000
240,000
100,000
160,000
200,000
100,000
400,000
180,000
720,000
6,260,000
208,667
10
3
7
4
8
2
8
1
118
4
1
1
1
1
1
1
1
1
1
19
1
80,000
80,000
70,000
80,000
80,000
90,000
80,000
80,000
1,520,000
50,667
800,000
240,000
490,000
320,000
640,000
180,000
640,000
80,000
9,836,000
327,867
4
3
4
4
5
46
2
2
1
1
2
2
16
1
100,000
80,000
80,000
70,000
80,000
910,000
30,333
800,000
240,000
320,000
560,000
800,000
5,360,000
178,667
Lanjutan.
Universitas Sumatera Utara
N
o
Luas
Laha
n
(Ha)
1
Biaya Penggunaan Tenaga Kerja (Rp)
Penyemprotan
Pemupukan
Jumla
h
(orang)
Banyak
Kegiata
n
Upah
(Rp/Orang
)
0.8
5
2
100,000
2
3
4
5
6
7
8
9
0.4
0.05
0.07
0.3
0.1
0.2
0.15
0.125
3
1
5
1
3
-
1
2
1
2
2
-
10
11
12
13
14
15
16
17
18
19
20
21
0.2
1
0.2
0.06
0.4
0.1
0.4
0.04
0.2
0.1
0.3
0.04
1
5
2
2
3
4
1
3
3
-
22
23
24
0.3
0.08
0.4
5
2
4
Total
Biaya
(Rp)
Jumla
h
(orang)
Banyak
Kegiata
n
Upah
(Rp/Orang
)
Total
Biaya
(Rp)
Panen
Jumla
h
(orang)
Banyak
Kegiata
n
Upah
(Rp/Orang
)
Total Biaya
Penggunaa
n Tenaga
Kerja (Rp)
Total
Biaya
(Rp)
2
20
100,000
4,000,000
-
-
-
-
7,440,000
100,000
100,000
80,000
100,000
100,000
-
1,000,00
0
300,000
200,000
400,000
200,000
600,000
-
1
1
1
1
1
2
15
5
20
13
100,000
80,000
90,000
90,000
100,000
200,000
1,200,000
450,000
1,800,000
1,300,000
8
-
1
-
100,000
-
800,000
-
1,080,000
400,000
200,000
2,700,000
1,450,000
2,760,000
2,040,000
1,300,000
1
2
2
1
1
2
2
1
2
-
100,000
80,000
80,000
100,000
90,000
80,000
100,000
100,000
80,000
-
100,000
800,000
320,000
200,000
270,000
640,000
200,000
300,000
480,000
-
2
2
1
1
1
1
-
13
8
12
12
8
6
-
80,000
80,000
80,000
100,000
80,000
100,000
-
2,080,000
1,280,000
960,000
1,200,000
640,000
600,000
-
13
5
4
5
-
4
2
2
2
-
90,000
80,000
80,000
100,000
-
4,680,000
800,000
640,000
1,000,000
-
700,000
10,450,000
2,056,000
2,260,000
1,650,000
3,640,000
200,000
1,920,000
1,960,000
1,490,000
-
1
2
2
100,000
80,000
90,000
500,000
320,000
720,000
1
1
20
20
80,000
100,000
1,600,000
2,000,000
4
-
1
-
80,000
-
320,000
-
2,840,000
1,360,000
3,560,000
Universitas Sumatera Utara
Lampiran 5b. Biaya Penggunaan Tenaga Kerja Wortel
25
26
27
28
0.06
0.5
0.1
0.5
3
2
4
2
2
2
100,000
100,000
80,000
600,000
400,000
640,000
1
1
10
16
100,000
100,000
1,000,000
1,600,000
5
5
20
4
1
2
100,000
80,000
90,000
2,000,000
400,000
3,600,000
280,000
5,440,000
1,060,000
5,840,000
29
30
0.075
0.6
5
2
80,000
-
-
-
2
80,000
2,020,000
19
200
1,460,000
79
21
880,000
2
1
67,333
1
7
48,667
3
1
29,333
1,600,000
15,840,00
0
528,000
3,120,000
37
21,910,00
0
730,333
10
67
800,000
9,990,00
0
333,000
Total
Rataaan
69,196,000
2,306,533
Universitas Sumatera Utara
Luas
Pengolahan Lahan + Pemupukan
No Lahan
Total
Jumlah Banyak
Upah
(Ha)
Biaya
(orang) Kegiatan (Rp/Orang)
(Rp)
1
0.125
2
1
100,000
200,000
2
0.25
2
1
100,000
200,000
3
0.5
4
1
80,000
320,000
4
0.05
1
5
0.2
2
1
80,000
160,000
6
0.3
3
1
90,000
270,000
7
0.03
1
1
100,000
100,000
8
1.5
15
1
100,000 1,500,000
9
0.75
15
1
100,000 1,500,000
10
0.5
4
1
100,000
400,000
11
0.75
6
1
100,000
600,000
12
0.34
3
1
100,000
300,000
13
0.7
5
1
80,000
400,000
14
0.1
1
15
0.3
10
1
100,000 1,000,000
16
1
8
1
80,000
640,000
17
0.2
5
1
100,000
500,000
18
0.075
1
1
80,000
80,000
19
0.15
1
1
20
0.25
3
1
100,000
300,000
21
0.25
3
1
100,000
300,000
22
1
10
1
100,000 1,000,000
23
0.8
6
1
100,000
600,000
Biaya Penggunaan Tenaga Kerja (Rp)
Penanaman
Merumput
Total
Jumlah Banyak
Upah
Jumlah Banyak
Upah
Biaya
(orang) Kegiatan (Rp/Orang)
(orang) Kegiatan (Rp/Orang)
(Rp)
1
5
2
60,000
1
8
2
60,000
7
1
70,000
490,000
12
2
70,000
1
3
1
70,000
210,000
10
2
70,000
5
1
90,000
450,000
10
1
80,000
2
1
80,000
160,000
20
1
80,000 1,600,000
16
1
80,000
10
1
80,000
800,000
10
1
80,000
4
1
90,000
360,000
12
2
80,000
5
1
80,000
400,000
10
1
80,000
5
1
80,000
400,000
6
1
80,000
1
12
2
70,000
1
5
1
70,000
350,000
10
2
75,000
13
1
80,000 1,040,000
10
1
70,000
5
1
80,000
400,000
5
1
80,000
1
1
1
6
1
80,000
480,000
5
1
80,000
5
1
80,000
400,000
5
1
80,000
6
1
70,000
420,000
12
1
70,000
8
1
80,000
640,000
80,000
Total
Biaya
(Rp)
600,000
960,000
1,680,000
1,400,000
800,000
1,280,000
800,000
1,920,000
800,000
480,000
1,680,000
1,500,000
700,000
400,000
400,000
400,000
840,000
-
Universitas Sumatera Utara
24
0.25
25
0.5
26
0.4
27
0.015
28
0.1
29
0.1
30
0.25
Total
Rataaan
5
4
3
2
2
3
128
4
1
1
1
1
1
1
1
30
1
100,000
500,000
100,000
400,000
100,000
300,000
100,000
200,000
100,000
200,000
100,000
300,000
2,490,000 12,270,000
83,000
409,000
4
7
7
2
130
4
1
1
1
1
1
1
1
30
1
80,000
320,000
80,000
560,000
80,000
560,000
70,000
140,000
1,570,000 10,180,000
52,333
339,333
7
5
5
175
6
1
1
1
27
1
70,000
490,000
80,000
400,000
80,000
400,000
1,575,000 17,930,000
52,500
597,667
Universitas Sumatera Utara
Lanjutan.
No
Luas
Lahan
(Ha)
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
0.125
0.25
0.5
0.05
0.2
0.3
0.03
1.5
0.75
0.5
0.75
0.34
0.7
0.1
0.3
1
0.2
0.075
0.15
0.25
0.25
1
0.8
0.25
0.5
0.4
Jumlah
(orang)
1
1
1
2
1
1
1
2
2
1
1
Biaya Penggunaan Tenaga Kerja (Rp)
Penyemprotan
Banyak
Upah
Jumlah
Banyak
Total Biaya
Kegiatan
(Rp/Orang)
(orang) Kegiatan
(Rp)
1
1
2
100,000
200,000
1
1
6
100,000
600,000
1
9
100,000
900,000
1
1
6
100,000
1,200,000
1
1
1
1
10
100,000
1,000,000
1
1
1
4
100,000
400,000
1
1
1
1
7
1
1
80,000
80,000
1
10
1
8
100,000
1,600,000
1
6
80,000
960,000
1
1
9
80,000
720,000
1
8
100,000
800,000
1
Panen
Upah
(Rp/Orang)
100,000
100,000
100,000
-
Total Biaya
(Rp)
700,000
1,000,000
-
Total Biaya
Penggunaan
Tenaga Kerja (Rp)
800,000
1,160,000
2,690,000
2,370,000
2,420,000
260,000
5,580,000
3,100,000
2,680,000
1,800,000
2,180,000
2,080,000
3,250,000
2,380,000
1,300,000
80,000
700,000
1,260,000
2,100,000
3,860,000
2,200,000
1,310,000
2,080,000
2,060,000
Universitas Sumatera Utara
27
0.015
28
0.1
29
0.1
30
0.25
Total
Rataaan
14
0
69
2
1,040,000
34,667
8,460,000
282,000
14
31
1
1
1
1
1
30
1
100,000
400,000
13,333
1,400,000
3,100,000
103,333
140,000
200,000
200,000
1,700,000
51,940,000
1,731,333
Universitas Sumatera Utara
Lampiran 5c. Biaya Penggunaan Tenaga Kerja Kentang
Biaya Penggunaan Tenaga Kerja (Rp)
No
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
Luas
Lahan
(Ha)
0.125
0.125
0.125
0.2
0.15
0.22
0.15
0.15
0.12
0.18
0.18
0.5
0.1
0.5
0.25
Total
Rataaan
Pengolahan Lahan
Penanaman
Jumlah
(orang)
Banyak
Kegiatan
Upah
(Rp/Orang)
Total Biaya
(Rp)
Jumlah
(orang)
Banyak
Kegiatan
Upah
(Rp/Orang)
1
3
1
4
3
4
3
3
3
2
2
8
1
8
4
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
100,000
80,000
100,000
80,000
80,000
80,000
100,000
80,000
100,000
100,000
100,000
80,000
100,000
80,000
80,000
100,000
240,000
100,000
320,000
240,000
320,000
300,000
240,000
300,000
200,000
200,000
640,000
100,000
640,000
320,000
1
2
2
3
2
2
2
2
2
2
2
8
2
10
3
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
80,000
80,000
80,000
80,000
70,000
80,000
80,000
80,000
80,000
90,000
80,000
80,000
80,000
80,000
80,000
50
3
15
1
1,340,000
89,333
4,260,000
284,000
45
3
15
1
1,200,000
80,000
Merumput
Total Biaya
(Rp)
Jumlah
(orang)
Banyak
Kegiatan
Upah
(Rp/Orang)
Total Biaya
(Rp)
80,000
160,000
160,000
240,000
140,000
160,000
160,000
160,000
160,000
180,000
160,000
640,000
160,000
800,000
240,000
1
1
1
1
1
2
1
1
1
1
1
4
1
5
1
2
2
2
3
2
1
2
1
2
3
3
2
2
2
3
80,000
80,000
80,000
100,000
80,000
80,000
80,000
70,000
80,000
90,000
80,000
80,000
80,000
80,000
80,000
160,000
160,000
160,000
300,000
160,000
160,000
160,000
70,000
160,000
270,000
240,000
640,000
160,000
800,000
240,000
3,600,000
240,000
23
2
32
2
1,220,000
81,333
3,840,000
256,000
Universitas Sumatera Utara
Lanjuta
n.
Total
Biaya
Pengguna
an
Tenaga
Kerja
(Rp)
Biaya Penggunaan Tenaga Kerja (Rp)
N
o
1
2
3
4
5
6
7
8
9
1
0
1
1
1
2
Luas
Laha
n
(Ha)
Pemupukan
Jumla
h
(oran
g)
Banyak
Kegiat
an
Upah
(Rp/Oran
g)
3
1
80,000
3
1
3
Penyemprotan
Jumla
h
(oran
g)
Banyak
Kegiat
an
Upah
(Rp/Oran
g)
240,000
1
6
80,000
90,000
270,000
1
6
1
90,000
270,000
1
2
3
2
2
2
3
2
1
2
2
2
1
80,000
90,000
90,000
100,000
80,000
90,000
320,000
270,000
360,000
400,000
320,000
270,000
0.18
2
2
90,000
0.18
3
1
0.5
4
2
0.12
5
0.12
5
0.12
5
0.2
0.15
0.22
0.15
0.15
0.12
Panen
Jumla
h
(oran
g)
Banyak
Kegiat
an
Upah
(Rp/Oran
g)
Total
Biaya
(Rp)
480,000
3
1
100,000
300,000
1,360,000
80,000
480,000
3
1
100,000
300,000
1,610,000
6
90,000
540,000
3
1
90,000
270,000
1,500,000
1
1
1
1
1
1
9
6
9
9
9
6
80,000
80,000
80,000
80,000
80,000
80,000
720,000
480,000
720,000
720,000
720,000
480,000
4
3
3
2
3
3
1
1
1
1
1
1
80,000
100,000
100,000
100,000
80,000
80,000
320,000
300,000
300,000
200,000
240,000
240,000
2,220,000
1,590,000
2,020,000
1,940,000
1,750,000
1,610,000
360,000
1
9
80,000
720,000
3
1
100,000
300,000
2,030,000
100,000
300,000
1
9
80,000
720,000
3
1
100,000
300,000
1,920,000
100,000
800,000
1
12
100,000
1,200,00
0
-
-
-
-
3,920,000
Total
Biaya
(Rp)
Total
Biaya
(Rp)
Universitas Sumatera Utara
1
3
1
4
1
5
0.1
3
1
80,000
240,000
1
6
90,000
540,000
3
1
90,000
270,000
1,470,000
0.5
5
2
80,000
800,000
1
12
100,000
1,200,00
0
-
-
-
-
4,240,000
0.25
2
2
80,000
320,000
1
9
80,000
720,000
5
1
80,000
400,000
2,240,000
42
23
1,320,00
0
2
88,000
5,540,0
00
369,333
15
123
1,260,00
0
8
84,000
10,440,0
00
696,000
41
13
1,200,00
0
1
80,000
3,740,0
00
249,333
31,420,00
0
2,094,667
Total
Rataaan
3
1
3
Lampiran 6a. Jenis, Umur Ekonomis, dan Biaya Penyusutan Alat dan Gudang Pertanian Bawang Prei Per Musim Tanam
Jenis Peralatan
N
o
1
2
3
4
5
6
7
8
9
Luas
Laha
n
(ha)
0.8
0.4
0.05
0.07
0.3
0.1
0.2
0.15
0.12
5
Cangkul
Garpu
Jumla
h
(unit)
Umur
Ekonom
is
(Tahun)
Biaya
Penyusuta
n (Rp)
Harga
(Rp/kg)
Nilai
Sisa
(Rp)
Beko
Jumla
h
(unit)
Umur
Ekonom
is
(Tahun)
Biaya
Penyusuta
n (Rp)
Harga
(Rp/kg)
Nilai
Sisa
(Rp)
50,000
50,000
50,000
50,000
50,000
50,000
50,000
50,000
4,000
4,000
4,000
4,000
4,000
4,000
4,000
4,000
6
5
5
4
4
3
4
3
5
5
5
5
5
5
5
5
6,900
5,750
11,500
4,600
9,200
6,900
4,600
3,450
70,000
70,000
70,000
70,000
70,000
70,000
70,000
70,000
5,000
5,000
5,000
5,000
5,000
5,000
5,000
5,000
3
2
2
2
2
2
1
1
5
5
5
5
5
5
5
5
50,000
4,000
4
5
4,600
70,000
5,000
1
5
Jumla
h
(unit)
Umur
Ekonom
is
(Tahun)
Biaya
Penyusuta
n (Rp)
40,000
40,000
40,000
40,000
40,000
40,000
40,000
40,000
2
2
1
2
1
1
2
2
10
10
10
10
10
10
10
10
7,750
7,750
7,750
7,750
7,750
7,750
7,750
7,750
40,000
1
10
3,875
Harga
(Rp/kg)
Nilai
Sisa
(Rp)
4,875
3,250
6,500
3,250
6,500
6,500
1,625
1,625
350,000
350,000
350,000
350,000
350,000
350,000
350,000
350,000
1,625
350,000
Universitas Sumatera Utara
1
0
1
1
1
2
1
3
1
4
1
5
1
6
1
7
1
8
1
9
2
0
2
1
2
2
2
3
2
4
2
5
2
6
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
50,000
4,000
5
5
11,500
70,000
5,000
2
5
6,500
350,000
40,000
3
10
23,250
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
Universitas Sumatera Utara
2
7
2
8
2
9
3
0
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
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
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
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
1,500,00
0
50,000
120,00
0
4,000
130
150
250,700
150
139,750
263,500
2
5
4,658
1,200,00
0
40,000
300
8,357
10,500,00
0
350,000
42
5
150,00
0
5,000
51
4
2,100,00
0
70,000
1
10
8,783
Total
Rataan
Lanjutan
No
.
Luas
Laha
n
(Ha)
Harga
(Rp/kg)
Bak Air
Umur
Jumla
Ekonom
h
is
(unit)
(Tahun)
Biaya
Penyusuta
n (Rp)
Jenis Peralatan
Gubuk
Umur
Biaya
Jumla
Ekonom
Penyusuta
h
is
n (Rp)
(unit)
(Tahun)
Harga
(Rp/kg)
Harga
(Rp/kg)
1
0.8
6,000,000
1
10
150,000
3,000,000
1
10
75,000
1,500,000
2
0.4
1,000,000
1
10
25,000
4,000,000
1
10
100,000
1,500,000
3
0.05
150,000
1
5
7,500
800,000
1
5
40,000
1,500,000
4
0.07
2,000,000
1
10
50,000
2,000,000
1
10
50,000
1,500,000
5
0.3
200,000
1
5
10,000
400,000
1
5
20,000
1,500,000
6
0.1
1,000,000
1
10
25,000
-
-
-
-
1,500,000
7
0.2
250,000
1
5
12,500
500,000
1
5
25,000
1,500,000
Pompa Mesin
Umur
Nilai
Jumla
Ekonom
Sisa
h
is
(Rp)
(unit)
(Tahun)
100,00
1
10
0
100,00
1
10
0
100,00
10
0
100,00
1
10
0
100,00
10
0
100,00
10
0
100,00
1
10
0
Biaya
Penyusuta
n (Rp)
17,500
17,500
35,000
17,500
Universitas Sumatera Utara
8
0.15
-
-
-
-
-
-
-
-
1,500,000
9
0.125
200,000
1
5
10,000
1,000,000
1
5
50,000
1,500,000
10
0.2
-
-
-
-
250,000
1
5
12,500
1,500,000
11
1
2,000,000
1
10
50,000
2,000,000
1
10
50,000
1,500,000
12
0.2
-
-
-
-
500,000
1
5
25,000
1,500,000
13
0.06
-
-
-
-
500,000
1
5
25,000
1,500,000
14
0.4
200,000
1
5
10,000
1,000,000
1
5
50,000
1,500,000
15
0.1
1,500,000
1
10
37,500
2,000,000
1
10
50,000
1,500,000
16
0.4
1,500,000
1
10
37,500
3,000,000
1
10
75,000
1,500,000
17
0.04
1,000,000
1
10
25,000
2,000,000
1
10
50,000
1,500,000
18
0.2
3,000,000
1
20
37,500
5,000,000
1
20
62,500
1,500,000
19
0.1
3,000,000
1
20
37,500
5,000,000
1
20
62,500
1,500,000
20
0.3
200,000
1
5
10,000
300,000
1
5
15,000
1,500,000
21
0.04
150,000
1
5
7,500
-
-
-
-
1,500,000
22
0.3
3,000,000
1
20
37,500
5,000,000
1
20
62,500
1,500,000
23
0.08
300,000
1
5
15,000
2,500,000
1
10
62,500
1,500,000
24
0.4
1,000,000
1
10
25,000
5,000,000
1
10
125,000
1,500,000
100,00
0
100,00
0
100,00
0
100,00
0
100,00
0
100,00
0
100,00
0
100,00
0
100,00
0
100,00
0
100,00
0
100,00
0
100,00
0
100,00
0
100,00
0
100,00
0
100,00
0
-
10
-
1
10
17,500
-
10
-
1
10
35,000
1
10
35,000
-
10
-
1
10
17,500
1
10
17,500
-
10
-
-
10
-
1
10
35,000
-
10
-
-
10
-
-
10
-
1
10
35,000
-
10
-
1
10
35,000
Universitas Sumatera Utara
25
0.06
-
1
-
-
-
1
-
-
1,500,000
26
0.5
3,000,000
1
15
50,000
5,000,000
1
15
83,333
1,500,000
27
0.1
500,000
1
10
12,500
500,000
1
10
12,500
1,500,000
28
0.5
-
-
-
-
500,000
1
5
25,000
1,500,000
29
0.075
-
-
-
-
250,000
1
5
12,500
1,500,000
30
0.6
2,000,000
1
10
50,000
5,000,000
1
10
125,000
1,500,000
24
225
732,500
27
240
1,345,833
1
8
24,417
1
8
44,861
33,150,00
0
1,105,000
Total
Rataan
57,000,00
0
1,900,000
100,00
0
100,00
0
100,00
0
100,00
0
100,00
0
100,00
0
45,000,00
0
1,500,000
1
10
35,000
1
10
35,000
1
10
17,500
-
10
-
-
10
-
-
10
-
15
300
402,500
1
10
13,417
lanjutan
Jenis Peralatan
N
o.
Luas
Laha
n
(Ha)
Harga
(Rp/kg)
1
2
3
0.8
0.4
0.05
400,000
400,000
400,000
Pompa Manual
Umur
Nilai
Jumla Ekono
mis
Sisa
h
(Rp)
(unit) (Tahun
)
20,000
3
8
20,000
3
8
20,000
1
8
Jetor
4
0.07
400,000
20,000
2
8
11,875
5
6
0.3
0.1
400,000
400,000
20,000
20,000
1
2
8
8
11,875
23,750
Biaya
Penyusut
an (Rp)
17,813
17,813
11,875
Total Biaya
Penyusutan
Biaya
(Rp)
Penyusut
an (Rp)
Harga
(Rp/kg)
Nilai
Sisa
(Rp)
Jumla
h
(unit)
Umur
Ekonomi
s
(Tahun)
6,500,00
0
-
300,00
0
-
-
-
-
279,838
177,063
85,125
1
10
155,000
317,475
-
-
-
65,325
69,900
Universitas Sumatera Utara
7
8
9
10
0.2
0.15
0.125
0.2
400,000
400,000
400,000
400,000
20,000
20,000
20,000
20,000
1
1
2
8
8
8
8
5,938
5,938
11,875
11
1
400,000
20,000
5
8
59,375
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
0.2
0.06
0.4
0.1
0.4
0.04
0.2
0.1
0.3
0.04
0.3
0.08
0.4
0.06
0.5
0.1
0.5
0.075
0.6
400,000
400,000
400,000
400,000
400,000
400,000
400,000
400,000
400,000
400,000
400,000
400,000
400,000
400,000
400,000
400,000
400,000
400,000
400,000
12,000,0
00
400,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
600,00
0
20,000
1
2
1
2
1
3
3
1
1
1
2
1
2
2
2
1
3
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
11,875
11,875
5,938
23,750
11,875
35,625
35,625
11,875
5,938
11,875
23,750
11,875
23,750
23,750
23,750
11,875
35,625
50
240
498,750
2
8
16,625
Total
Rataan
10,000,0
00
16,500,0
00
550,000
500,00
0
800,00
0
26,667
-
-
-
74,913
18,763
87,600
33,325
1
10
237,500
473,125
-
-
-
85,750
60,325
102,250
119,888
162,000
104,775
201,825
169,125
50,175
21,238
180,375
123,750
224,925
81,250
230,183
51,450
74,500
47,825
251,975
2
20
392,500
4,026,033
0
1
13,083
134,201
Universitas Sumatera Utara
Lampiran 6b. Jenis, Umur Ekonomis, dan Biaya Penyusutan Alat dan Gudang Pertanian Wortel Per Musim Tanam
Jenis Peralatan
Cangkul
No
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
Luas
Lahan
(ha)
0.125
0.25
0.5
0.05
0.2
0.3
0.03
1.5
0.75
0.5
0.75
0.34
0.7
0.1
0.3
1
0.2
0.075
0.15
0.25
0.25
1
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)
50,000
50,000
50,000
50,000
50,000
50,000
50,000
50,000
50,000
50,000
50,000
50,000
50,000
50,000
50,000
50,000
50,000
50,000
50,000
50,000
50,000
50,000
4,000
4,000
4,000
4,000
4,000
4,000
4,000
4,000
4,000
4,000
4,000
4,000
4,000
4,000
4,000
4,000
4,000
4,000
4,000
4,000
4,000
4,000
4
8
5
3
2
4
3
5
4
8
5
4
2
3
3
10
4
4
5
5
5
4
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
6,133
12,267
7,667
4,600
3,067
12,267
4,600
15,333
6,133
24,533
7,667
12,267
6,133
9,200
9,200
30,667
6,133
12,267
15,333
15,333
15,333
12,267
70,000
70,000
70,000
70,000
70,000
70,000
70,000
70,000
70,000
70,000
70,000
70,000
70,000
70,000
70,000
70,000
70,000
70,000
70,000
70,000
70,000
70,000
5,000
5,000
5,000
5,000
5,000
5,000
5,000
5,000
5,000
5,000
5,000
5,000
5,000
5,000
5,000
5,000
5,000
5,000
5,000
5,000
5,000
5,000
1
2
2
1
1
2
1
2
1
1
2
2
1
1
1
3
2
2
2
2
2
2
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
2,167
4,333
4,333
2,167
2,167
8,667
2,167
8,667
2,167
4,333
4,333
8,667
4,333
4,333
4,333
13,000
4,333
8,667
8,667
8,667
8,667
8,667
350,000
350,000
350,000
350,000
350,000
350,000
350,000
350,000
350,000
350,000
350,000
350,000
350,000
350,000
350,000
350,000
350,000
350,000
350,000
350,000
350,000
350,000
40,000
40,000
40,000
40,000
40,000
40,000
40,000
40,000
40,000
40,000
40,000
40,000
40,000
40,000
40,000
40,000
40,000
40,000
40,000
40,000
40,000
40,000
1
2
1
1
1
1
1
2
1
2
2
2
1
1
1
2
1
1
2
1
2
1
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
5,167
10,333
5,167
5,167
5,167
10,333
5,167
20,667
5,167
20,667
10,333
20,667
10,333
10,333
10,333
20,667
5,167
10,333
20,667
10,333
20,667
10,333
Universitas Sumatera Utara
23
24
25
26
27
28
29
30
0.8
0.25
0.5
0.4
0.015
0.1
0.1
0.25
Total
Rataan
50,000
50,000
50,000
50,000
50,000
50,000
50,000
50,000
4,000
4,000
4,000
4,000
4,000
4,000
4,000
4,000
5
3
4
4
3
3
3
4
5
5
5
5
5
5
5
5
15,333
9,200
6,133
12,267
9,200
9,200
9,200
6,133
70,000
70,000
70,000
70,000
70,000
70,000
70,000
70,000
5,000
5,000
5,000
5,000
5,000
5,000
5,000
5,000
2
1
2
2
1
1
1
2
5
5
5
5
5
5
5
5
8,667
4,333
4,333
8,667
4,333
4,333
4,333
4,333
350,000
350,000
350,000
350,000
350,000
350,000
350,000
350,000
40,000
40,000
40,000
40,000
40,000
40,000
40,000
40,000
2
1
1
1
1
1
1
1
10
10
10
10
10
10
10
10
20,667
10,333
5,167
10,333
10,333
10,333
10,333
5,167
1,500,000
50,000
120,000
4,000
129
4
150
5
325,067
10,836
2,100,000
70,000
150,000
5,000
48
2
150
5
171,167
5,706
10,500,000
350,000
1,200,000
40,000
39
1
300
10
335,833
11,194
Lanjutan
Jenis Peralatan
Pompa Gendong Mesin
No
1
2
3
4
5
6
7
8
9
10
11
12
13
Luas
Lahan
(ha)
0.125
0.25
0.5
0.05
0.2
0.3
0.03
1.5
0.75
0.5
0.75
0.34
0.7
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)
1,500,000
1,500,000
1,500,000
1,500,000
1,500,000
1,500,000
1,500,000
1,500,000
1,500,000
1,500,000
1,500,000
1,500,000
1,500,000
100,000
100,000
100,000
100,000
100,000
100,000
100,000
100,000
100,000
100,000
100,000
100,000
100,000
1
2
2
1
1
1
1
1
-
8
8
8
8
8
8
8
8
8
8
8
8
8
29,167
58,333
58,333
29,167
29,167
58,333
29,167
29,167
-
400,000
400,000
400,000
400,000
400,000
400,000
400,000
400,000
400,000
400,000
400,000
400,000
400,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
1
1
2
2
1
2
8
8
8
8
8
8
8
8
8
8
8
8
8
7,917
15,833
15,833
31,667
15,833
31,667
1,000,000
1,000,000
700,000
1,000,000
1,500,000
500,000
5,000,000
1,500,000
5,000,000
500,000
5,000,000
1
1
1
1
1
1
1
1
1
1
1
5
5
5
10
10
5
5
5
10
5
20
66,667
66,667
46,667
33,333
50,000
33,333
333,333
100,000
166,667
33,333
83,333
Universitas Sumatera Utara
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
0.1
0.3
1
0.2
0.075
0.15
0.25
0.25
1
0.8
0.25
0.5
0.4
0.015
0.1
0.1
0.25
1,500,000
1,500,000
1,500,000
1,500,000
1,500,000
1,500,000
1,500,000
1,500,000
1,500,000
1,500,000
1,500,000
1,500,000
1,500,000
1,500,000
1,500,000
1,500,000
1,500,000
100,000
100,000
100,000
100,000
100,000
100,000
100,000
100,000
100,000
100,000
100,000
100,000
100,000
100,000
100,000
100,000
100,000
1
1
1
1
-
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
58,333
58,333
58,333
29,167
-
400,000
400,000
400,000
400,000
400,000
400,000
400,000
400,000
400,000
400,000
400,000
400,000
400,000
400,000
400,000
400,000
400,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
15,833
15,833
7,917
15,833
15,833
15,833
15,833
15,833
15,833
15,833
7,917
15,833
15,833
15,833
15,833
7,917
1,000,000
3,000,000
5,000,000
2,000,000
250,000
1,500,000
3,000,000
4,000,000
4,000,000
1,000,000
1,000,000
800,000
700,000
1,500,000
300,000
2,000,000
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
5
10
15
5
5
5
10
20
20
10
5
5
5
5
5
10
66,667
100,000
111,111
133,333
16,667
100,000
100,000
66,667
66,667
33,333
66,667
53,333
46,667
100,000
20,000
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)
1
2
3
4
0.125
0.25
0.5
0.05
Harga
(Rp/Unit)
200,000
200,000
200,000
-
Jenis Peralatan
Bak Air
Umur Ekonomis
Jumlah (unit)
(Tahun)
1
5
1
5
1
5
-
Biaya Penyusutan
(Rp)
13,333
13,333
13,333
-
Total Biaya
Penyusutan (Rp)
122,633
165,267
135,500
41,100
Universitas Sumatera Utara
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
Total
Rataan
0.2
0.3
0.03
1.5
0.75
0.5
0.75
0.34
0.7
0.1
0.3
1
0.2
0.075
0.15
0.25
0.25
1
0.8
0.25
0.5
0.4
0.015
0.1
0.1
0.25
11.74
0.39
2,000,000
3,000,000
3,000,000
1,000,000
2,000,000
2,000,000
1,000,000
2,000,000
3,000,000
1,000,000
500,000
1,000,000
2,000,000
2,000,000
2,000,000
1,000,000
500,000
1,000,000
500,000
1,000,000
32,100,000
1,070,000
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
5
10
5
5
10
20
5
10
15
5
5
10
20
10
10
5
5
5
5
10
133,333
100,000
200,000
66,667
66,667
33,333
66,667
66,667
66,667
33,333
33,333
33,333
66,667
66,667
66,667
33,333
66,667
33,333
33,333
25
1
190
6
1,306,667
43,556
1
1
184,983
197,100
74,433
636,333
225,133
81,200
284,833
90,767
169,133
173,033
139,700
300,444
223,550
63,767
60,500
183,500
193,833
205,433
252,167
139,700
186,050
100,433
119,700
206,367
93,033
123,550
5,173,178
172,439
Universitas Sumatera Utara
Lampiran 6c. Jenis, Umur Ekonomis, dan Biaya Penyusutan Alat dan Gudang Pertanian Kentang Per Musim Tanam
Jenis Peralatan
No
Luas
Laha
n
(ha)
Pompa
Cangkul
Harga
(Rp)
jumla
h
(Unit)
Umur
Ekonomis
(tahun)
1
0.125
400,000
1
8
2
0.125
400,000
1
8
3
0.125
400,000
1
8
4
0.2
400,000
1
8
5
0.15
400,000
1
8
6
0.22
400,000
2
8
7
0.15
400,000
1
8
8
0.15
400,000
1
8
9
0.12
400,000
1
8
10
0.18
400,000
1
8
11
0.18
400,000
1
8
12
0.5
400,000
2
8
13
0.1
400,000
1
8
14
0.5
400,000
3
8
15
0.25
400,000
1
8
Biaya
(Rp)
Harg
a
(Rp)
16,66
7
16,66
7
16,66
7
16,66
7
16,66
7
33,33
3
16,66
7
16,66
7
16,66
7
16,66
7
16,66
7
33,33
3
16,66
7
50,00
0
16,66
50,00
0
50,00
0
50,00
0
50,00
0
50,00
0
50,00
0
50,00
0
50,00
0
50,00
0
50,00
0
50,00
0
50,00
0
50,00
0
50,00
0
50,00
Goni
Sabit
jumla
h(
Unit)
Umur
Ekono
mis
(tahun)
Biaya
(Rp)
Harg
a
(Rp)
jumla
h(
Unit)
Umur
Ekonom
is (1 kali
Pakai)
Biaya
(Rp)
2
5
6,667
1,500
45
1
67,500
2
5
6,667
1,500
40
1
60,000
2
5
6,667
1,500
34
1
51,000
3
5
10,000
1,500
72
1
108,000
2
5
6,667
1,500
60
1
90,000
2
5
6,667
1,500
80
1
120,000
1
5
3,333
1,500
50
1
75,000
1
5
3,333
1,500
54
1
81,000
2
5
6,667
1,500
44
1
66,000
2
5
6,667
1,500
65
1
97,500
2
5
6,667
1,500
60
1
90,000
5
5
16,667
1,500
174
1
261,000
3
5
10,000
1,500
36
1
54,000
7
5
23,333
1,500
180
1
270,000
4
5
13,333
1,500
86
1
129,000
Harg
a
(Rp)
30,00
0
30,00
0
30,00
0
30,00
0
30,00
0
30,00
0
30,00
0
30,00
0
30,00
0
30,00
0
30,00
0
30,00
0
30,00
0
30,00
0
30,00
jumla
h(
Unit)
Umur
Ekono
mis
Biay
a
(Rp)
2
3
6,667
2
3
6,667
2
3
6,667
2
3
6,667
2
3
6,667
2
3
6,667
1
3
3,333
1
3
3,333
2
3
6,667
2
3
6,667
2
3
6,667
2
3
6,667
1
3
3,333
4
3
1
3
13,33
3
3,333
Universitas Sumatera Utara
Total
6,000,0
00
19
120
Rataan
400,000
1
8
7
316,6
67
21,11
1
0
750,0
00
50,00
0
40
75
133,33
3
22,50
0
1,080
15
1,620,0
00
3
5
8,889
1,500
72
1
108,000
0
450,0
00
30,00
0
28
45
93,33
3
2
3
6,222
Lanjutan.
Jenis Peralatan
No
.
1
2
3
4
5
6
7
8
9
10
11
12
13
Luas
Laha
n (ha)
0.12
5
0.12
5
0.12
5
0.2
0.15
0.22
0.15
0.15
0.12
0.18
0.18
0.5
0.1
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
30,000
1
3
3,333
70,000
1
5
4,667
350,000
1
10
11,667
30,000
1
3
3,333
70,000
2
5
9,333
350,000
1
10
11,667
30,000
1
3
3,333
70,000
1
5
4,667
350,000
1
10
11,667
30,000
30,000
30,000
30,000
30,000
30,000
30,000
30,000
30,000
30,000
2
2
2
1
1
2
3
2
2
1
3
3
3
3
3
3
3
3
3
3
6,667
6,667
6,667
3,333
3,333
6,667
10,000
6,667
6,667
3,333
70,000
70,000
70,000
70,000
70,000
70,000
70,000
70,000
70,000
70,000
3
1
4
1
1
1
2
1
3
1
5
5
5
5
5
5
5
5
5
5
14,000
4,667
18,667
4,667
4,667
4,667
9,333
4,667
14,000
4,667
350,000
350,000
350,000
350,000
350,000
350,000
350,000
350,000
350,000
350,000
1
1
1
1
1
1
1
1
2
1
10
10
10
10
10
10
10
10
10
10
11,667
11,667
11,667
11,667
11,667
11,667
11,667
11,667
23,333
11,667
Universitas Sumatera Utara
14
15
0.5
0.25
Total
Rataan
30,000
30,000
450,00
0
30,000
2
2
3
3
6,667
6,667
25
45
83,333
2
3
5,556
70,000
70,000
1,050,00
0
70,000
2
2
5
5
9,333
9,333
26
75
121,333
2
5
8,089
350,000
350,000
5,250,00
0
350,000
1
2
10
10
11,667
23,333
17
150
198,333
1
10
13,222
Lanjutan.
Jenis Peralatan
No.
Sampel
Luas
Lahan
(ha)
1
2
3
4
5
6
7
8
9
10
11
0.125
0.125
0.125
0.2
0.15
0.22
0.15
0.15
0.12
0.18
0.18
Gubuk
Harga
(Rp)
1,000,000
1,000,000
700,000
1,000,000
1,500,000
500,000
5,000,000
1,500,000
3,000,000
jumlah
(Unit)
1
1
1
1
1
1
1
Bak Air
Umur
Biaya
Ekonomis Penyusutan
5
5
5
10
5
5
10
66,667
66,667
46,667
50,000
33,333
333,333
100,000
Harga
(Rp)
3,000,000
1,000,000
500,000
500,000
500,000
2,000,000
1,000,000
1,000,000
jumlah
(Unit)
1
1
1
1
1
1
1
1
Umur
Biaya
Ekonomis Penyusutan
15
5
5
10
10
5
10
66,667
66,667
33,333
16,667
66,667
66,667
33,333
Total
Biaya
Penyusutan
(Rp)
246,133
242,967
176,300
168,033
188,300
197,133
114,233
170,233
514,300
219,800
271,633
Universitas Sumatera Utara
12
13
14
15
Total
Rataan
0
Jumlah
Lama
No.
Umur
Jenis
Tingkat
Tanggungan
Bertani
Sampel (tahun)
Kelamin Pendidikan
(orang)
(tahun)
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
64
33
23
40
47
30
30
45
40
52
50
31
25
47
47
57
27
47
33
41
59
40
35
40
37
46
33
45
45
50
1
2
1
2
4
2
2
2
4
2
1
2
2
4
2
1
2
3
3
3
3
3
2
2
5
1
2
3
3
2
LK
LK
LK
LK
LK
PR
LK
LK
LK
LK
LK
PR
LK
LK
PR
LK
LK
LK
LK
PR
LK
PR
LK
LK
PR
LK
PR
LK
LK
LK
SD
S1
SMP
SMA
SMK
SD
SMP
SMP
SD
SMA
SMP
SMA
SMA
SMP
SD
SD
SMP
SD
SMP
SD
SMA
SMP
SMP
S1
S1
SMK
SD
SMP
SMA
D3
40
5
5
23
22
10
8
20
20
32
30
5
2
15
25
30
5
25
10
20
34
20
10
15
10
20
10
20
28
30
Luas
Lahan
(ha)
Status
Kepemilikan
0.8
0.4
0.05
0.07
0.3
0.1
0.2
0.15
0.125
0.2
1
0.2
0.06
0.4
0.1
0.4
0.04
0.2
0.1
0.3
0.04
0.3
0.08
0.4
0.06
0.5
0.1
0.5
0.075
0.6
MS
MS
S
MS
S
S
S
S
MS
S
S
S
MS
S
MS
S
MS
MS
S
S
S
MS
MS
MS
MS
MS
MS
S
MS
MS
Universitas Sumatera Utara
Lampiran 1b. Karakteristik Petani Sampel Wortel
No.
Umur
Sampel (tahun)
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
40
40
59
30
56
31
47
36
33
37
47
40
44
27
35
43
45
24
38
49
39
23
47
42
64
33
40
42
35
30
Jumlah
Tanggungan
(orang)
Jenis
Kelamin
4
2
3
2
3
3
2
3
2
1
4
3
3
2
3
3
2
3
3
4
3
1
3
3
1
2
3
3
3
3
LK
LK
LK
PR
LK
LK
PR
PR
LK
LK
LK
LK
LK
LK
LK
LK
LK
PR
LK
LK
LK
LK
LK
LK
LK
PR
PR
LK
PR
LK
Lama
Luas
Tingkat
Bertani Lahan
Pendidikan
(tahun) (ha)
SD
SMA
SMA
SD
SMA
SMP
SD
SMA
S1
SMA
SMP
SD
SD
SMP
SMA
SLTA
SMP
SMA
SMA
S1
SMA
SMP
SD
SD
SD
SD
SD
SD
SMP
SMP
20
23
34
10
32
10
25
12
5
8
15
15
16
5
10
20
20
4
20
20
15
5
27
20
40
10
15
20
10
8
Status
Lahan
0.125
0.25
0.5
0.05
0.2
0.3
0.03
1.5
0.75
0.5
0.75
0.34
0.7
0.1
0.3
1
0.2
0.075
0.15
0.25
0.25
1
0.8
0.25
0.5
0.4
0.015
0.1
0.1
0.25
Universitas Sumatera Utara
MS
MS
S
MS
MS
MS
MS
S
MS
S
MS
S
MS
MS
MS
S
MS
MS
MS
MS
MS
MS
MS
MS
S
S
MS
MS
MS
MS
Lampiran 1c. Karakteristik Petani Sampel Kentang
Jumlah
Lama
No.
Umur
Tingkat
Tanggungan
Bertani
Sampel (tahun)
Pendidikan
(orang)
(tahun)
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
30
60
32
27
40
35
40
43
28
50
55
45
28
40
52
2
1
3
2
4
4
5
3
2
3
4
3
2
3
4
SMP
SMP
SMA
SMA
D3
SMA
SMP
SD
SMA
SMA
SMA
SMP
SD
SMP
SMA
8
35
10
5
15
10
20
25
10
30
30
20
5
15
30
Luas Lahan
(ha)
Status
Kepemilikan
0.125
0.125
0.125
0.2
0.15
0.22
0.15
0.15
0.12
0.18
0.18
0.5
0.1
0.5
0.25
MS
MS
MS
MS
MS
S
S
S
MS
MS
MS
MS
MS
MS
MS
Universitas Sumatera Utara
Lampiran 2a. Penggunaan Benih Bawang Prei Per Musim Tanam
No.
Sampel
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
Total
Rataan
Luas Lahan
(ha)
0.8
0.4
0.05
0.07
0.3
0.1
0.2
0.15
0.125
0.2
1
0.2
0.06
0.4
0.1
0.4
0.04
0.2
0.1
0.3
0.04
0.3
0.08
0.4
0.06
0.5
0.1
0.5
0.075
0.6
7.85
0.26
Jumlah Bibit
(kg)
160
80
10
14
60
20
40
30
25
40
200
40
12
80
20
80
8
40
20
60
8
60
16
80
12
100
20
100
15
120
1,570
52.33
Harga (Rp)
8,000
8,000
7,000
7,000
7,000
7,000
7,000
7,000
7,000
7,000
7,000
7,000
7,000
7,000
7,000
7,000
7,000
7,000
7,000
7,000
7,000
7,000
7,000
7,000
7,000
7,000
7,000
7,000
7,000
7,000
212,000
7,066.67
Total Harga
(Rp)
1,280,000
640,000
70,000
98,000
420,000
140,000
280,000
210,000
175,000
280,000
1,400,000
280,000
84,000
560,000
140,000
560,000
56,000
280,000
140,000
420,000
56,000
420,000
112,000
560,000
84,000
700,000
140,000
700,000
105,000
840,000
11,230,000
374,333.33
Universitas Sumatera Utara
Lampiran 2b. Penggunaan Benih Wortel Per Musim Tanam
Luas
Harga
No.
Jumlah Bibit
Lahan
Bibit/gantang
Total Biaya (Rp)
Sampel
(gantang)
(ha)
(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
Universitas Sumatera Utara
Lampiran 2c. Penggunaan Benih Kentang Per Musim Tanam
No.
Luas Lahan
Jumlah Bibit
Harga Bibit/kg
Sampel
(ha)
(kg)
(Rp)
1
0.125
85
8,000
2
0.125
100
8,000
3
0.125
90
8,000
4
0.2
150
7,500
5
0.15
115
8,000
6
0.22
160
8,000
7
0.15
120
8,000
8
0.15
115
7,500
9
0.12
95
8,000
10
0.18
140
8,000
11
0.18
135
8,000
12
0.5
350
8,000
13
0.1
80
8,000
14
0.5
380
8,000
15
0.25
280
7,500
3.075
2,395
118,500
Total
0.205
159.67
7,900
Rataan
Total Biaya
(Rp)
680,000
800,000
720,000
1,125,000
920,000
1,280,000
960,000
862,500
760,000
1,120,000
1,080,000
2,800,000
640,000
3,040,000
2,100,000
18,887,500
1,259,167
Universitas Sumatera Utara
Lampiran 3a. Penggunaan Pupuk Bawang Prei Per Musim Tanam
Kebutuhan Pupuk
Luas
No.
Mutiara
Kandang
Hidrokompek
Ikan Busuk
Paten Kali
Lahan
Sampel
Jumlah
Jumlah
Biaya
Jumlah
Jumlah
Biaya
Jumlah
Biaya
(Ha)
Biaya (Rp)
Biaya (Rp)
(kg)
(goni)
(Rp)
(kg)
(kg)
(Rp)
(kg)
(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
Universitas Sumatera Utara
24
25
26
27
28
29
30
Total
Rataan
0.4
0.06
0.5
0.1
0.5
0.075
0.6
7.85
0.26
100
30
125
880
29.33
1,000,000
300,000
1,250,000
7,990,000
266,333.33
50
550,000
50
550,000
30
330,000
10
110,000
50
550,000
20
220,000
50
550,000
1,120 12,320,000
37.33
410,667
50
150
50
1,200
40
500,000
1,500,000
500,000
12,000,000
400,000
20
50
50
50
50
785
26
100,000
250,000
250,000
250,000
250,000
3,925,000
130,833
25
20
50
25
475
15.8
200,000
160,000
400,000
200,000
3,800,000
126,667
Lanjutan.
No.
Sampel
1
2
3
4
5
6
7
8
9
10
11
Luas
Lahan
(Ha)
0.8
0.4
0.05
0.07
0.3
0.1
0.2
0.15
0.125
0.2
1
Kebutuhan Pupuk
Dolomit
Sp-36
KCl
Jumlah
(Kg)
10
30
20
Biaya (Rp)
70,000
21,000
140,000
Jumla
h (Kg)
50
-
Biaya
(Rp)
12,500
-
Jumla
h (Kg)
-
Amophos
Biaya
(Rp)
Jumla
h (Kg)
-
20
10
50
Biaya (Rp)
160,000
80,000
400,000
Total Biaya
(Rp)
3,050,000
2,120,000
558,000
1,150,000
1,687,500
380,000
435,000
2,100,000
2,010,000
436,000
3,890,000
Universitas Sumatera Utara
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
Total
Rataan
0.2
0.06
0.4
0.1
0.4
0.04
0.2
0.1
0.3
0.04
0.3
0.08
0.4
0.06
0.5
0.1
0.5
0.075
0.6
7.85
0.26
5
30
10
20
20
145
4.83
35,000
21,000
7,000
140,000
140,000
574,000
19,133.3
Lampiran 3b. Penggunaan Wortel Per Musim Tanam
Luas
No.
Laha
NPK
Kompos
50
100
100
100
400
13
12,500
25,000
25,000
25,000
100,000
3,333
5 25,000
25 125,000
30 150,000
1
5,000
Penggunaan Pupuk
Ikan busuk
Hidrokomplek
50
130
4.33
400,000
1,040,000
34,666.7
Paten Kali
1,170,000
400,000
1,390,000
265,500
1,471,000
900,000
1,130,000
777,000
1,880,000
404,000
2,225,000
1,420,000
1,350,000
710,000
2,480,000
860,000
2,340,000
520,000
2,390,000
41,899,000
1,396,633.3
Amophos
Universitas Sumatera Utara
n
Jumla
h (kg)
1
0.125
-
2
0.25
-
3
0.5
100
4
0.05
20
5
0.2
-
6
0.3
-
7
0.03
20
8
1.5
250
9
0.75
120
10
0.5
100
11
0.75
30
12
0.34
-
13
0.7
-
14
0.1
-
15
0.3
70
16
1
150
Biaya
(Rp)
Jumla
h (kg)
Biaya
(Rp)
Jumlah
(kg)
-
-
-
-
-
-
-
20
2
10
20
5
225
100
55
25
10
10
10
120
220,000
22,000
110,000
220,000
55,000
2,475,000
1,100,000
605,000
275,000
110,000
110,000
110,000
1,320,000
75
70
50
10
50
50
20
30
30
50
-
Biaya
(Rp)
Jumlah
(kg)
375,000
350,000
250,000
50,000
250,000
250,000
100,000
150,000
150,000
250,000
-
50
-
Biaya
(Rp)
Jumlah
(kg)
-
500,000
-
30
60
Biaya
(Rp)
Jumlah
(kg)
240,000
25
480,000
50
-
-
-
-
20
30
20
800,000
20
-
-
-
-
-
-
-
-
-
50
25
-
160,000
-
50
-
-
400,000
-
40,000
-
200,000
-
-
-
-
-
20
-
Biaya (Rp)
200,000
400,000
160,000
160,000
160,000
-
Universitas Sumatera Utara
17
0.2
-
18
0.075
10
19
0.15
30
20
0.25
21
0.25
70
22
1
20
23
0.8
24
0.25
40
25
0.5
50
26
0.4
50
27
0.015
-
28
0.1
-
29
0.1
30
30
0.25
45
Total
Rataan
105,000
225,000
490,000
140,000
400,000
1,205
43
375,000
375,000
300,000
450,000
2,860,00
0
95,333
20
11
5
10
10
20
40
10
15
10
55
220,000
121,000
55,000
110,000
110,000
220,000
440,000
110,000
165,000
110,000
605,000
10
50
20
20
15
50
50
15
10
20
60
-
50,000
250,000
100,000
100,000
75,000
250,000
250,000
75,000
50,000
100,000
300,000
-
20
50
50
60
15
30
-
818
8,998,000
755
3,775,000
275
27
299,933
25
125,833
9
200,000
500,000
500,000
600,000
150,000
300,000
2,750,00
0
91,667
20
5
25
100,000
-
35,000
15
125,000
-
-
-
-
-
-
-
-
-
-
-
-
10
50,000
15
10
10
120,000
97,500
80,000
80,000
-
-
-
-
-
-
325
2,630,000
200
1,555,000
11
87,667
7
51,833
15
97,500
Lanjutan.
Universitas Sumatera Utara
Penggunaan Pupuk
Garam
No. Sampel
Total Biaya (Rp)
Jumlah (kg)
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
Ponska
Luas Lahan
0.125
0.25
0.5
0.05
0.2
0.3
0.03
1.5
0.75
0.5
0.75
0.34
0.7
0.1
0.3
1
0.2
0.075
0.15
0.25
0.25
1
0.8
0.25
0.5
0.4
30
15
20
40
-
Biaya (Rp)
45,000
22,500
30,000
60,000
-
Jumlah (kg)
Biaya (Rp)
-
-
50
150
-
170,000
510,000
-
815,000
1,230,000
470,000
72,000
725,000
1,430,000
155,000
2,475,000
1,292,500
1,115,000
425,000
660,000
290,000
810,000
270,000
1,320,000
570,000
631,000
380,000
835,000
705,000
1,170,000
1,690,000
247,500
565,000
615,000
Universitas Sumatera Utara
27
28
29
30
Total
Rataan
0.015
0.1
0.1
0.25
11.735
0.4
105
4
200
7
157,500
5,431
680,000
23,448
180,000
510,000
600,000
1,152,500
23,405,500
780,183
Lampiran 3c. Penggunaan Kentang Per Musim Tanam
Penggunaan Pupuk
No
Luas
Lahan
(ha)
Kandang
Jumlah
(goni)
Biaya
(Rp)
Ikan Busuk
Jumlah
(kg)
Amophos
Biaya
(Rp)
Jumlah
(kg)
Biaya
(Rp)
Urea
Jumlah
(kg)
Za
Biaya
(Rp)
Jumlah
(kg)
KCL
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
Universitas Sumatera Utara
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
784
8,624,000
338
1,687,000
435
3,480,000
860
4,300,000
425
1,912,500
385
2,695,000
52
574,933
23
112,467
29
232,000
57
286,667
28
127,500
26
179,667
Total
Rataan
Lanjutan.
Penggunaan Pupuk
No Luas Lahan (ha)
Jumlah (kg)
1
2
3
4
5
6
7
8
9
0.125
0.125
0.125
0.2
0.15
0.22
0.15
0.15
0.12
Total Biaya (Rp)
TSP
10
15
20
30
25
50
25
20
20
Biaya (Rp)
55,000
82,500
110,000
165,000
137,500
275,000
137,500
110,000
110,000
1,212,500
1,289,500
1,465,000
2,075,000
1,337,500
1,955,000
1,387,500
1,056,500
970,000
Universitas Sumatera Utara
10
11
12
13
14
15
Total
Rataan
0.18
0.18
0.5
0.1
0.5
0.25
30
25
50
15
50
25
410
27
165,000
137,500
275,000
82,500
275,000
137,500
2,255,000
150,333
1,335,000
1,315,000
3,805,000
812,500
3,515,000
1,422,500
24,953,500
1,663,567
Lampiran 4a. Penggunaan Obat-obatan Bawang Prei Per Musim Tanam
Kebutuhan Obat-Obatan
Luas
Antrocol
Prevathon
Dursband
Marshal
No.
Lahan
Sampel
Jumlah
Biaya
Jumlah
Biaya
Jumlah
Biaya
Jumlah
Biaya
(ha)
(kg)
(Rp)
(Botol)
(Rp)
(Botol)
(Rp)
(Botol)
(Rp)
1
0.8
2
180,000
4 200,000
3 120,000
1
50,000
2
0.4
0
0
0
3
150,000
3
0.05
0.25
22,500
0
0.25
10,000
0.75
37,500
4
0.07
0
0
0
1
50,000
5
0.3
1
90,000
0
0
3
150,000
6
0.1
0.1
9,000
0.25
12,500
0.25
10,000
0
7
0.2
1
90,000
0
1
40,000
3
150,000
8
0.15
0
2 100,000
0
2
100,000
9
0.125
0
0
0
2
100,000
10
0.2
0.5
45,000
0
0
1
50,000
11
1
3
270,000
0
0
3
150,000
12
0.2
0
0
0
0
-
Score
Jumlah
Biaya
(Botol)
(Rp)
0
2 100,000
0
0
3 150,000
0
0
0
2 100,000
0
0
0
-
Universitas Sumatera Utara
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
Total
Rataan
0.06
0.4
0.1
0.4
0.04
0.2
0.1
0.3
0.04
0.3
0.08
0.4
0.06
0.5
0.1
0.5
0.075
0.6
7.85
0.51
0.25
0
1
2
0
1
1
2
0.5
1
0
1.5
0.25
2
0
0
0.5
2
22.85
1.47
22,500
90,000
180,000
90,000
90,000
180,000
45,000
90,000
135,000
22,500
180,000
45,000
180,000
2,056,500
132,677
0
1
0
0
0
0
0
0
0.25
0
1
0
0
1.5
0
0
0
0
10
0.65
50,000
12,500
50,000
75,000
500,000
32,258
0
0
1
1.5
0
0
0
3
0
0
0
0
0
0
0
0
1
0
11
0.71
40,000
60,000
120,000
40,000
440,000
28,387
0
2
1
2
0.5
2
0.75
1
0
2
1
0
0
0
0
3
0
2
37
2.39
100,000
50,000
100,000
25,000
100,000
37,500
50,000
100,000
50,000
150,000
100,000
1,850,000
119,355
0
2
0
0
0
1.5
0
0
0
0
0
0
0
0
0
0
0
0
10.5
0.68
100,000
75,000
525,000
33,871
Lanjutan.
Universitas Sumatera Utara
No.
Sampel
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
Luas Lahan
(ha)
0.8
0.4
0.05
0.07
0.3
0.1
0.2
0.15
0.125
0.2
1
0.2
0.06
0.4
0.1
0.4
0.04
0.2
0.1
0.3
0.04
0.3
0.08
0.4
Cabrio
Jumlah
(botol)
0
2
0
0
0
0
0
0
2
0.5
1
0
0.1
2
0
0
0
0
0
0
0
1
0
1
Biaya
(Rp)
156,000
156,000
39,000
78,000
7,800
156,000
78,000
78,000
Kebutuhan Obat-Obatan
Goal
Jumlah
Biaya
(Botol)
(Rp)
0
0
0.5
25,000
0
0
0
2
100,000
0
0
0
0
2
100,000
0
0
0
0
0
0
0
0
0
0
0
0
-
Amirstratop
Jumlah
Biaya
(Botol)
(Rp)
0
0
0
0.5
39,000
0
0
0
0
0
0
0
0
0
0
0
0
0.25
19,500
0
0
0
0
0
0
-
Total Biaya
(Rp)
550,000
406,000
95,000
89,000
390,000
31,500
380,000
200,000
356,000
134,000
498,000
100,000
30,300
406,000
180,000
340,000
44,500
265,000
127,500
350,000
57,500
268,000
100,000
213,000
Universitas Sumatera Utara
25
26
27
28
29
30
Total
Rataan
0.06
0.5
0.1
0.5
0.075
0.6
7.85
0.51
0.5
0
0
1
0
0
11.1
0.72
39,000
78,000
865,800
55,858
0
0
1.5
0
0
0
6
0.39
75,000
300,000
19,355
0
0
0
0
0
0
0.75
0.05
58,500
3,774
61,500
255,000
75,000
228,000
85,000
280,000
6,595,800
425,535
Lampiran 4b. Penggunaan Obat-obatan Wortel Per Musim Tanam
Kebutuhan Obat-obatan
Drusban
Curacron
Jumlah
Biaya
Jumlah
Biaya
(Botol)
(Rp)
(Botol)
(Rp)
No.
Sampel
Luas
Lahan
(ha)
1
0.125
-
-
-
-
-
-
-
-
-
-
-
-
2
3
4
5
6
7
8
9
10
11
12
13
14
0.25
0.5
0.05
0.2
0.3
0.03
1.5
0.75
0.5
0.75
0.34
0.7
0.1
2
1
1.5
2.3
1
0.5
2
-
260,000
130,000
195,000
300,000
130,000
65,000
260,000
-
0.1
0.5
1.5
-
5,000
25,000
75,000
-
0.5
1
-
20,000
40,000
-
1
130,000
1.5
200,000
0.25
-
32,500
-
4
2
-
360,000
180,000
-
-
-
Score
Jumlah
Biaya
(Botol)
(Rp)
Goal
Jumlah
Biaya
(Botol)
(Rp)
Antracol
Jumlah
Biaya
(Kg)
(Rp)
Endure
Jumlah
Biaya
(Botol)
(Rp)
Total
Biaya
(Rp)
260,000
5,000
130,000
195,000
45,000
430,000
205,000
560,000
180,000
97,500
300,000
Universitas Sumatera Utara
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
Total
Rataan
0.3
1
0.2
0.075
0.15
0.25
0.25
1
0.8
0.25
0.5
0.4
0.015
0.1
0.1
0.25
11.74
0.39
0.25
1
11.55
0.39
32,500
130,000
1,502,500
50,083.33
0.4
0.25
0.25
0.5
1
0.25
1
1
6.75
0.24
20,000
12,500
12,500
25,000
50,000
12,500
50,000
50,000
337,500
11,250
0.25
1.75
0.06
10,000
70,000
2,333.33
1
0.75
4.5
0.16
130,000
97,500
590,000
21,071.43
2
1
1
1.5
1
1
13.5
0.45
180,000
90,000
90,000
135,000
90,000
1,125,000
37,500
1
1
1
1.5
4.5
0.15
160,000
160,000
160,000
480,000
16,000
340,000
130,000
20,000
12,500
45,000
25,000
140,000
227,500
250,000
135,000
250,000
22,500
50,000
50,000
4,105,000
141,552
Universitas Sumatera Utara
Universitas Sumatera Utara
Lampiran 4c. Penggunaan Obat-obatan Kentangl Per Musim Tanam
No.
Luas
Lahan
(ha)
Seprint
Jumlah
(liter)
1
0.125
1
2
0.125
1.5
3
0.125
1.5
4
0.2
2
5
0.15
1.5
6
0.22
2
7
0.15
1
8
0.15
2
9
0.12
1
10
0.18
0.5
11
0.18
1
12
0.5
4
13
0.1
1
14
0.5
5
Biaya
(Rp)
60,000
90,000
90,000
120,000
90,000
120,000
60,000
120,000
60,000
30,000
60,000
240,000
60,000
300,000
Marshall
Jumlah
(botol)
1
1.5
1.5
2
1.5
2
1
2
1
0.5
1
3
1
0
Biaya
(Rp)
50,000
75,000
75,000
100,000
75,000
100,000
50,000
100,000
50,000
25,000
50,000
150,000
50,000
-
Curacron
Jumlah
(botol)
2.5
3.5
3
4
3
4
3
6
2
1
0.5
5
2
5
Penggunaan Obat - Obatan
Dharmasan
Biaya (Rp)
325,000
455,000
390,000
520,000
390,000
520,000
390,000
780,000
260,000
130,000
65,000
650,000
260,000
650,000
Jumlah
(botol)
2.5
3.5
3
4
3
4
3
4
2
1
2
6
2
5
Biaya (Rp)
262,500
367,500
315,000
420,000
315,000
420,000
315,000
420,000
210,000
105,000
210,000
630,000
210,000
525,000
Daconil
Jumlah
(kg)
0
0
0
0.25
0.5
0
0
1
0.1
0.1
0
0
1
0
Polaram
Biaya
(Rp)
Jumlah
(kg)
70,000
140,000
280,000
28,000
28,000
280,000
-
0.1
0.2
0.1
0.25
0.2
0
0
0
1
0
0
0
0
1
Total
biaya
Antracol
Biaya
(Rp)
Jumlah
(kg)
5,000
10,000
5,000
12,500
10,000
50,000
50,000
0.1
0
0.25
0.25
0.2
0
0
0
1
0
0
2
0
1
Biaya
(Rp)
9,000
711,500
-
997,500
22,500
897,500
22,500
1,265,000
18,000
1,038,000
-
1,160,000
-
815,000
-
1,700,000
90,000
748,000
-
318,000
-
385,000
180,000
1,850,000
90,000
860,000
1,615,000
Universitas Sumatera Utara
15
0.25
2
120,000
3
150,000
2
5
260,000
1
525,000
280,000
0.5
0
25,000
-
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
Lampiran 5a. Biaya Penggunaan Tenaga Kerja Bawang Prei
No
Luas
Lahan
(Ha)
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
0.8
0.4
0.05
0.07
0.3
0.1
0.2
0.15
0.125
0.2
1
0.2
0.06
0.4
0.1
Biaya Penggunaan Tenaga Kerja (Rp)
Penanaman
Pengolahan Lahan
Jumlah
(orang)
Banyak
Kegiatan
Upah
(Rp/Orang)
6
3
1
2
3
4
2
4
8
2
3
1
1
1
1
1
1
1
1
1
1
1
1
1
100,000
100,000
100,000
100,000
100,000
90,000
90,000
80,000
100,000
100,000
100,000
Total
Biaya
(Rp)
600,000
300,000
100,000
200,000
300,000
360,000
360,000
640,000
200,000
300,000
100,000
Jumlah
(orang)
Banyak
Kegiatan
Upah
(Rp/Orang)
15
6
1
5
1
4
3
25
9
6
-
1
1
1
1
1
1
1
1
1
1
-
80,000
80,000
100,000
100,000
100,000
90,000
80,000
90,000
80,000
80,000
-
Total
Biaya
(Rp)
1,200,000
480,000
100,000
500,000
100,000
360,000
240,000
2,250,000
736,000
480,000
-
Merumput
Jumlah
(orang)
Banyak
Kegiatan
Upah
(Rp/Orang)
8
5
2
3
4
4
1
1
2
1
2
1
80,000
80,000
100,000
80,000
80,000
80,000
Total
Biaya
(Rp)
640,000
400,000
400,000
240,000
640,000
320,000
Universitas Sumatera Utara
16
0.4
17
0.04
18
0.2
19
0.1
20
0.3
21
0.04
22
0.3
23
0.08
24
0.4
25
0.06
26
0.5
27
0.1
28
0.5
29
0.075
30
0.6
Total
Rataaan
2
5
3
1
1
2
2
1
4
2
4
9
75
3
1
1
1
1
1
1
1
1
1
1
22
1
100,000
100,000
80,000
100,000
80,000
100,000
100,000
100,000
90,000
80,000
1,990,000
68,621
200,000
500,000
240,000
100,000
160,000
200,000
100,000
400,000
180,000
720,000
6,260,000
208,667
10
3
7
4
8
2
8
1
118
4
1
1
1
1
1
1
1
1
1
19
1
80,000
80,000
70,000
80,000
80,000
90,000
80,000
80,000
1,520,000
50,667
800,000
240,000
490,000
320,000
640,000
180,000
640,000
80,000
9,836,000
327,867
4
3
4
4
5
46
2
2
1
1
2
2
16
1
100,000
80,000
80,000
70,000
80,000
910,000
30,333
800,000
240,000
320,000
560,000
800,000
5,360,000
178,667
Lanjutan.
Universitas Sumatera Utara
N
o
Luas
Laha
n
(Ha)
1
Biaya Penggunaan Tenaga Kerja (Rp)
Penyemprotan
Pemupukan
Jumla
h
(orang)
Banyak
Kegiata
n
Upah
(Rp/Orang
)
0.8
5
2
100,000
2
3
4
5
6
7
8
9
0.4
0.05
0.07
0.3
0.1
0.2
0.15
0.125
3
1
5
1
3
-
1
2
1
2
2
-
10
11
12
13
14
15
16
17
18
19
20
21
0.2
1
0.2
0.06
0.4
0.1
0.4
0.04
0.2
0.1
0.3
0.04
1
5
2
2
3
4
1
3
3
-
22
23
24
0.3
0.08
0.4
5
2
4
Total
Biaya
(Rp)
Jumla
h
(orang)
Banyak
Kegiata
n
Upah
(Rp/Orang
)
Total
Biaya
(Rp)
Panen
Jumla
h
(orang)
Banyak
Kegiata
n
Upah
(Rp/Orang
)
Total Biaya
Penggunaa
n Tenaga
Kerja (Rp)
Total
Biaya
(Rp)
2
20
100,000
4,000,000
-
-
-
-
7,440,000
100,000
100,000
80,000
100,000
100,000
-
1,000,00
0
300,000
200,000
400,000
200,000
600,000
-
1
1
1
1
1
2
15
5
20
13
100,000
80,000
90,000
90,000
100,000
200,000
1,200,000
450,000
1,800,000
1,300,000
8
-
1
-
100,000
-
800,000
-
1,080,000
400,000
200,000
2,700,000
1,450,000
2,760,000
2,040,000
1,300,000
1
2
2
1
1
2
2
1
2
-
100,000
80,000
80,000
100,000
90,000
80,000
100,000
100,000
80,000
-
100,000
800,000
320,000
200,000
270,000
640,000
200,000
300,000
480,000
-
2
2
1
1
1
1
-
13
8
12
12
8
6
-
80,000
80,000
80,000
100,000
80,000
100,000
-
2,080,000
1,280,000
960,000
1,200,000
640,000
600,000
-
13
5
4
5
-
4
2
2
2
-
90,000
80,000
80,000
100,000
-
4,680,000
800,000
640,000
1,000,000
-
700,000
10,450,000
2,056,000
2,260,000
1,650,000
3,640,000
200,000
1,920,000
1,960,000
1,490,000
-
1
2
2
100,000
80,000
90,000
500,000
320,000
720,000
1
1
20
20
80,000
100,000
1,600,000
2,000,000
4
-
1
-
80,000
-
320,000
-
2,840,000
1,360,000
3,560,000
Universitas Sumatera Utara
Lampiran 5b. Biaya Penggunaan Tenaga Kerja Wortel
25
26
27
28
0.06
0.5
0.1
0.5
3
2
4
2
2
2
100,000
100,000
80,000
600,000
400,000
640,000
1
1
10
16
100,000
100,000
1,000,000
1,600,000
5
5
20
4
1
2
100,000
80,000
90,000
2,000,000
400,000
3,600,000
280,000
5,440,000
1,060,000
5,840,000
29
30
0.075
0.6
5
2
80,000
-
-
-
2
80,000
2,020,000
19
200
1,460,000
79
21
880,000
2
1
67,333
1
7
48,667
3
1
29,333
1,600,000
15,840,00
0
528,000
3,120,000
37
21,910,00
0
730,333
10
67
800,000
9,990,00
0
333,000
Total
Rataaan
69,196,000
2,306,533
Universitas Sumatera Utara
Luas
Pengolahan Lahan + Pemupukan
No Lahan
Total
Jumlah Banyak
Upah
(Ha)
Biaya
(orang) Kegiatan (Rp/Orang)
(Rp)
1
0.125
2
1
100,000
200,000
2
0.25
2
1
100,000
200,000
3
0.5
4
1
80,000
320,000
4
0.05
1
5
0.2
2
1
80,000
160,000
6
0.3
3
1
90,000
270,000
7
0.03
1
1
100,000
100,000
8
1.5
15
1
100,000 1,500,000
9
0.75
15
1
100,000 1,500,000
10
0.5
4
1
100,000
400,000
11
0.75
6
1
100,000
600,000
12
0.34
3
1
100,000
300,000
13
0.7
5
1
80,000
400,000
14
0.1
1
15
0.3
10
1
100,000 1,000,000
16
1
8
1
80,000
640,000
17
0.2
5
1
100,000
500,000
18
0.075
1
1
80,000
80,000
19
0.15
1
1
20
0.25
3
1
100,000
300,000
21
0.25
3
1
100,000
300,000
22
1
10
1
100,000 1,000,000
23
0.8
6
1
100,000
600,000
Biaya Penggunaan Tenaga Kerja (Rp)
Penanaman
Merumput
Total
Jumlah Banyak
Upah
Jumlah Banyak
Upah
Biaya
(orang) Kegiatan (Rp/Orang)
(orang) Kegiatan (Rp/Orang)
(Rp)
1
5
2
60,000
1
8
2
60,000
7
1
70,000
490,000
12
2
70,000
1
3
1
70,000
210,000
10
2
70,000
5
1
90,000
450,000
10
1
80,000
2
1
80,000
160,000
20
1
80,000 1,600,000
16
1
80,000
10
1
80,000
800,000
10
1
80,000
4
1
90,000
360,000
12
2
80,000
5
1
80,000
400,000
10
1
80,000
5
1
80,000
400,000
6
1
80,000
1
12
2
70,000
1
5
1
70,000
350,000
10
2
75,000
13
1
80,000 1,040,000
10
1
70,000
5
1
80,000
400,000
5
1
80,000
1
1
1
6
1
80,000
480,000
5
1
80,000
5
1
80,000
400,000
5
1
80,000
6
1
70,000
420,000
12
1
70,000
8
1
80,000
640,000
80,000
Total
Biaya
(Rp)
600,000
960,000
1,680,000
1,400,000
800,000
1,280,000
800,000
1,920,000
800,000
480,000
1,680,000
1,500,000
700,000
400,000
400,000
400,000
840,000
-
Universitas Sumatera Utara
24
0.25
25
0.5
26
0.4
27
0.015
28
0.1
29
0.1
30
0.25
Total
Rataaan
5
4
3
2
2
3
128
4
1
1
1
1
1
1
1
30
1
100,000
500,000
100,000
400,000
100,000
300,000
100,000
200,000
100,000
200,000
100,000
300,000
2,490,000 12,270,000
83,000
409,000
4
7
7
2
130
4
1
1
1
1
1
1
1
30
1
80,000
320,000
80,000
560,000
80,000
560,000
70,000
140,000
1,570,000 10,180,000
52,333
339,333
7
5
5
175
6
1
1
1
27
1
70,000
490,000
80,000
400,000
80,000
400,000
1,575,000 17,930,000
52,500
597,667
Universitas Sumatera Utara
Lanjutan.
No
Luas
Lahan
(Ha)
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
0.125
0.25
0.5
0.05
0.2
0.3
0.03
1.5
0.75
0.5
0.75
0.34
0.7
0.1
0.3
1
0.2
0.075
0.15
0.25
0.25
1
0.8
0.25
0.5
0.4
Jumlah
(orang)
1
1
1
2
1
1
1
2
2
1
1
Biaya Penggunaan Tenaga Kerja (Rp)
Penyemprotan
Banyak
Upah
Jumlah
Banyak
Total Biaya
Kegiatan
(Rp/Orang)
(orang) Kegiatan
(Rp)
1
1
2
100,000
200,000
1
1
6
100,000
600,000
1
9
100,000
900,000
1
1
6
100,000
1,200,000
1
1
1
1
10
100,000
1,000,000
1
1
1
4
100,000
400,000
1
1
1
1
7
1
1
80,000
80,000
1
10
1
8
100,000
1,600,000
1
6
80,000
960,000
1
1
9
80,000
720,000
1
8
100,000
800,000
1
Panen
Upah
(Rp/Orang)
100,000
100,000
100,000
-
Total Biaya
(Rp)
700,000
1,000,000
-
Total Biaya
Penggunaan
Tenaga Kerja (Rp)
800,000
1,160,000
2,690,000
2,370,000
2,420,000
260,000
5,580,000
3,100,000
2,680,000
1,800,000
2,180,000
2,080,000
3,250,000
2,380,000
1,300,000
80,000
700,000
1,260,000
2,100,000
3,860,000
2,200,000
1,310,000
2,080,000
2,060,000
Universitas Sumatera Utara
27
0.015
28
0.1
29
0.1
30
0.25
Total
Rataaan
14
0
69
2
1,040,000
34,667
8,460,000
282,000
14
31
1
1
1
1
1
30
1
100,000
400,000
13,333
1,400,000
3,100,000
103,333
140,000
200,000
200,000
1,700,000
51,940,000
1,731,333
Universitas Sumatera Utara
Lampiran 5c. Biaya Penggunaan Tenaga Kerja Kentang
Biaya Penggunaan Tenaga Kerja (Rp)
No
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
Luas
Lahan
(Ha)
0.125
0.125
0.125
0.2
0.15
0.22
0.15
0.15
0.12
0.18
0.18
0.5
0.1
0.5
0.25
Total
Rataaan
Pengolahan Lahan
Penanaman
Jumlah
(orang)
Banyak
Kegiatan
Upah
(Rp/Orang)
Total Biaya
(Rp)
Jumlah
(orang)
Banyak
Kegiatan
Upah
(Rp/Orang)
1
3
1
4
3
4
3
3
3
2
2
8
1
8
4
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
100,000
80,000
100,000
80,000
80,000
80,000
100,000
80,000
100,000
100,000
100,000
80,000
100,000
80,000
80,000
100,000
240,000
100,000
320,000
240,000
320,000
300,000
240,000
300,000
200,000
200,000
640,000
100,000
640,000
320,000
1
2
2
3
2
2
2
2
2
2
2
8
2
10
3
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
80,000
80,000
80,000
80,000
70,000
80,000
80,000
80,000
80,000
90,000
80,000
80,000
80,000
80,000
80,000
50
3
15
1
1,340,000
89,333
4,260,000
284,000
45
3
15
1
1,200,000
80,000
Merumput
Total Biaya
(Rp)
Jumlah
(orang)
Banyak
Kegiatan
Upah
(Rp/Orang)
Total Biaya
(Rp)
80,000
160,000
160,000
240,000
140,000
160,000
160,000
160,000
160,000
180,000
160,000
640,000
160,000
800,000
240,000
1
1
1
1
1
2
1
1
1
1
1
4
1
5
1
2
2
2
3
2
1
2
1
2
3
3
2
2
2
3
80,000
80,000
80,000
100,000
80,000
80,000
80,000
70,000
80,000
90,000
80,000
80,000
80,000
80,000
80,000
160,000
160,000
160,000
300,000
160,000
160,000
160,000
70,000
160,000
270,000
240,000
640,000
160,000
800,000
240,000
3,600,000
240,000
23
2
32
2
1,220,000
81,333
3,840,000
256,000
Universitas Sumatera Utara
Lanjuta
n.
Total
Biaya
Pengguna
an
Tenaga
Kerja
(Rp)
Biaya Penggunaan Tenaga Kerja (Rp)
N
o
1
2
3
4
5
6
7
8
9
1
0
1
1
1
2
Luas
Laha
n
(Ha)
Pemupukan
Jumla
h
(oran
g)
Banyak
Kegiat
an
Upah
(Rp/Oran
g)
3
1
80,000
3
1
3
Penyemprotan
Jumla
h
(oran
g)
Banyak
Kegiat
an
Upah
(Rp/Oran
g)
240,000
1
6
80,000
90,000
270,000
1
6
1
90,000
270,000
1
2
3
2
2
2
3
2
1
2
2
2
1
80,000
90,000
90,000
100,000
80,000
90,000
320,000
270,000
360,000
400,000
320,000
270,000
0.18
2
2
90,000
0.18
3
1
0.5
4
2
0.12
5
0.12
5
0.12
5
0.2
0.15
0.22
0.15
0.15
0.12
Panen
Jumla
h
(oran
g)
Banyak
Kegiat
an
Upah
(Rp/Oran
g)
Total
Biaya
(Rp)
480,000
3
1
100,000
300,000
1,360,000
80,000
480,000
3
1
100,000
300,000
1,610,000
6
90,000
540,000
3
1
90,000
270,000
1,500,000
1
1
1
1
1
1
9
6
9
9
9
6
80,000
80,000
80,000
80,000
80,000
80,000
720,000
480,000
720,000
720,000
720,000
480,000
4
3
3
2
3
3
1
1
1
1
1
1
80,000
100,000
100,000
100,000
80,000
80,000
320,000
300,000
300,000
200,000
240,000
240,000
2,220,000
1,590,000
2,020,000
1,940,000
1,750,000
1,610,000
360,000
1
9
80,000
720,000
3
1
100,000
300,000
2,030,000
100,000
300,000
1
9
80,000
720,000
3
1
100,000
300,000
1,920,000
100,000
800,000
1
12
100,000
1,200,00
0
-
-
-
-
3,920,000
Total
Biaya
(Rp)
Total
Biaya
(Rp)
Universitas Sumatera Utara
1
3
1
4
1
5
0.1
3
1
80,000
240,000
1
6
90,000
540,000
3
1
90,000
270,000
1,470,000
0.5
5
2
80,000
800,000
1
12
100,000
1,200,00
0
-
-
-
-
4,240,000
0.25
2
2
80,000
320,000
1
9
80,000
720,000
5
1
80,000
400,000
2,240,000
42
23
1,320,00
0
2
88,000
5,540,0
00
369,333
15
123
1,260,00
0
8
84,000
10,440,0
00
696,000
41
13
1,200,00
0
1
80,000
3,740,0
00
249,333
31,420,00
0
2,094,667
Total
Rataaan
3
1
3
Lampiran 6a. Jenis, Umur Ekonomis, dan Biaya Penyusutan Alat dan Gudang Pertanian Bawang Prei Per Musim Tanam
Jenis Peralatan
N
o
1
2
3
4
5
6
7
8
9
Luas
Laha
n
(ha)
0.8
0.4
0.05
0.07
0.3
0.1
0.2
0.15
0.12
5
Cangkul
Garpu
Jumla
h
(unit)
Umur
Ekonom
is
(Tahun)
Biaya
Penyusuta
n (Rp)
Harga
(Rp/kg)
Nilai
Sisa
(Rp)
Beko
Jumla
h
(unit)
Umur
Ekonom
is
(Tahun)
Biaya
Penyusuta
n (Rp)
Harga
(Rp/kg)
Nilai
Sisa
(Rp)
50,000
50,000
50,000
50,000
50,000
50,000
50,000
50,000
4,000
4,000
4,000
4,000
4,000
4,000
4,000
4,000
6
5
5
4
4
3
4
3
5
5
5
5
5
5
5
5
6,900
5,750
11,500
4,600
9,200
6,900
4,600
3,450
70,000
70,000
70,000
70,000
70,000
70,000
70,000
70,000
5,000
5,000
5,000
5,000
5,000
5,000
5,000
5,000
3
2
2
2
2
2
1
1
5
5
5
5
5
5
5
5
50,000
4,000
4
5
4,600
70,000
5,000
1
5
Jumla
h
(unit)
Umur
Ekonom
is
(Tahun)
Biaya
Penyusuta
n (Rp)
40,000
40,000
40,000
40,000
40,000
40,000
40,000
40,000
2
2
1
2
1
1
2
2
10
10
10
10
10
10
10
10
7,750
7,750
7,750
7,750
7,750
7,750
7,750
7,750
40,000
1
10
3,875
Harga
(Rp/kg)
Nilai
Sisa
(Rp)
4,875
3,250
6,500
3,250
6,500
6,500
1,625
1,625
350,000
350,000
350,000
350,000
350,000
350,000
350,000
350,000
1,625
350,000
Universitas Sumatera Utara
1
0
1
1
1
2
1
3
1
4
1
5
1
6
1
7
1
8
1
9
2
0
2
1
2
2
2
3
2
4
2
5
2
6
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
50,000
4,000
5
5
11,500
70,000
5,000
2
5
6,500
350,000
40,000
3
10
23,250
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
Universitas Sumatera Utara
2
7
2
8
2
9
3
0
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
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
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
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
1,500,00
0
50,000
120,00
0
4,000
130
150
250,700
150
139,750
263,500
2
5
4,658
1,200,00
0
40,000
300
8,357
10,500,00
0
350,000
42
5
150,00
0
5,000
51
4
2,100,00
0
70,000
1
10
8,783
Total
Rataan
Lanjutan
No
.
Luas
Laha
n
(Ha)
Harga
(Rp/kg)
Bak Air
Umur
Jumla
Ekonom
h
is
(unit)
(Tahun)
Biaya
Penyusuta
n (Rp)
Jenis Peralatan
Gubuk
Umur
Biaya
Jumla
Ekonom
Penyusuta
h
is
n (Rp)
(unit)
(Tahun)
Harga
(Rp/kg)
Harga
(Rp/kg)
1
0.8
6,000,000
1
10
150,000
3,000,000
1
10
75,000
1,500,000
2
0.4
1,000,000
1
10
25,000
4,000,000
1
10
100,000
1,500,000
3
0.05
150,000
1
5
7,500
800,000
1
5
40,000
1,500,000
4
0.07
2,000,000
1
10
50,000
2,000,000
1
10
50,000
1,500,000
5
0.3
200,000
1
5
10,000
400,000
1
5
20,000
1,500,000
6
0.1
1,000,000
1
10
25,000
-
-
-
-
1,500,000
7
0.2
250,000
1
5
12,500
500,000
1
5
25,000
1,500,000
Pompa Mesin
Umur
Nilai
Jumla
Ekonom
Sisa
h
is
(Rp)
(unit)
(Tahun)
100,00
1
10
0
100,00
1
10
0
100,00
10
0
100,00
1
10
0
100,00
10
0
100,00
10
0
100,00
1
10
0
Biaya
Penyusuta
n (Rp)
17,500
17,500
35,000
17,500
Universitas Sumatera Utara
8
0.15
-
-
-
-
-
-
-
-
1,500,000
9
0.125
200,000
1
5
10,000
1,000,000
1
5
50,000
1,500,000
10
0.2
-
-
-
-
250,000
1
5
12,500
1,500,000
11
1
2,000,000
1
10
50,000
2,000,000
1
10
50,000
1,500,000
12
0.2
-
-
-
-
500,000
1
5
25,000
1,500,000
13
0.06
-
-
-
-
500,000
1
5
25,000
1,500,000
14
0.4
200,000
1
5
10,000
1,000,000
1
5
50,000
1,500,000
15
0.1
1,500,000
1
10
37,500
2,000,000
1
10
50,000
1,500,000
16
0.4
1,500,000
1
10
37,500
3,000,000
1
10
75,000
1,500,000
17
0.04
1,000,000
1
10
25,000
2,000,000
1
10
50,000
1,500,000
18
0.2
3,000,000
1
20
37,500
5,000,000
1
20
62,500
1,500,000
19
0.1
3,000,000
1
20
37,500
5,000,000
1
20
62,500
1,500,000
20
0.3
200,000
1
5
10,000
300,000
1
5
15,000
1,500,000
21
0.04
150,000
1
5
7,500
-
-
-
-
1,500,000
22
0.3
3,000,000
1
20
37,500
5,000,000
1
20
62,500
1,500,000
23
0.08
300,000
1
5
15,000
2,500,000
1
10
62,500
1,500,000
24
0.4
1,000,000
1
10
25,000
5,000,000
1
10
125,000
1,500,000
100,00
0
100,00
0
100,00
0
100,00
0
100,00
0
100,00
0
100,00
0
100,00
0
100,00
0
100,00
0
100,00
0
100,00
0
100,00
0
100,00
0
100,00
0
100,00
0
100,00
0
-
10
-
1
10
17,500
-
10
-
1
10
35,000
1
10
35,000
-
10
-
1
10
17,500
1
10
17,500
-
10
-
-
10
-
1
10
35,000
-
10
-
-
10
-
-
10
-
1
10
35,000
-
10
-
1
10
35,000
Universitas Sumatera Utara
25
0.06
-
1
-
-
-
1
-
-
1,500,000
26
0.5
3,000,000
1
15
50,000
5,000,000
1
15
83,333
1,500,000
27
0.1
500,000
1
10
12,500
500,000
1
10
12,500
1,500,000
28
0.5
-
-
-
-
500,000
1
5
25,000
1,500,000
29
0.075
-
-
-
-
250,000
1
5
12,500
1,500,000
30
0.6
2,000,000
1
10
50,000
5,000,000
1
10
125,000
1,500,000
24
225
732,500
27
240
1,345,833
1
8
24,417
1
8
44,861
33,150,00
0
1,105,000
Total
Rataan
57,000,00
0
1,900,000
100,00
0
100,00
0
100,00
0
100,00
0
100,00
0
100,00
0
45,000,00
0
1,500,000
1
10
35,000
1
10
35,000
1
10
17,500
-
10
-
-
10
-
-
10
-
15
300
402,500
1
10
13,417
lanjutan
Jenis Peralatan
N
o.
Luas
Laha
n
(Ha)
Harga
(Rp/kg)
1
2
3
0.8
0.4
0.05
400,000
400,000
400,000
Pompa Manual
Umur
Nilai
Jumla Ekono
mis
Sisa
h
(Rp)
(unit) (Tahun
)
20,000
3
8
20,000
3
8
20,000
1
8
Jetor
4
0.07
400,000
20,000
2
8
11,875
5
6
0.3
0.1
400,000
400,000
20,000
20,000
1
2
8
8
11,875
23,750
Biaya
Penyusut
an (Rp)
17,813
17,813
11,875
Total Biaya
Penyusutan
Biaya
(Rp)
Penyusut
an (Rp)
Harga
(Rp/kg)
Nilai
Sisa
(Rp)
Jumla
h
(unit)
Umur
Ekonomi
s
(Tahun)
6,500,00
0
-
300,00
0
-
-
-
-
279,838
177,063
85,125
1
10
155,000
317,475
-
-
-
65,325
69,900
Universitas Sumatera Utara
7
8
9
10
0.2
0.15
0.125
0.2
400,000
400,000
400,000
400,000
20,000
20,000
20,000
20,000
1
1
2
8
8
8
8
5,938
5,938
11,875
11
1
400,000
20,000
5
8
59,375
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
0.2
0.06
0.4
0.1
0.4
0.04
0.2
0.1
0.3
0.04
0.3
0.08
0.4
0.06
0.5
0.1
0.5
0.075
0.6
400,000
400,000
400,000
400,000
400,000
400,000
400,000
400,000
400,000
400,000
400,000
400,000
400,000
400,000
400,000
400,000
400,000
400,000
400,000
12,000,0
00
400,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
600,00
0
20,000
1
2
1
2
1
3
3
1
1
1
2
1
2
2
2
1
3
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
11,875
11,875
5,938
23,750
11,875
35,625
35,625
11,875
5,938
11,875
23,750
11,875
23,750
23,750
23,750
11,875
35,625
50
240
498,750
2
8
16,625
Total
Rataan
10,000,0
00
16,500,0
00
550,000
500,00
0
800,00
0
26,667
-
-
-
74,913
18,763
87,600
33,325
1
10
237,500
473,125
-
-
-
85,750
60,325
102,250
119,888
162,000
104,775
201,825
169,125
50,175
21,238
180,375
123,750
224,925
81,250
230,183
51,450
74,500
47,825
251,975
2
20
392,500
4,026,033
0
1
13,083
134,201
Universitas Sumatera Utara
Lampiran 6b. Jenis, Umur Ekonomis, dan Biaya Penyusutan Alat dan Gudang Pertanian Wortel Per Musim Tanam
Jenis Peralatan
Cangkul
No
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
Luas
Lahan
(ha)
0.125
0.25
0.5
0.05
0.2
0.3
0.03
1.5
0.75
0.5
0.75
0.34
0.7
0.1
0.3
1
0.2
0.075
0.15
0.25
0.25
1
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)
50,000
50,000
50,000
50,000
50,000
50,000
50,000
50,000
50,000
50,000
50,000
50,000
50,000
50,000
50,000
50,000
50,000
50,000
50,000
50,000
50,000
50,000
4,000
4,000
4,000
4,000
4,000
4,000
4,000
4,000
4,000
4,000
4,000
4,000
4,000
4,000
4,000
4,000
4,000
4,000
4,000
4,000
4,000
4,000
4
8
5
3
2
4
3
5
4
8
5
4
2
3
3
10
4
4
5
5
5
4
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
6,133
12,267
7,667
4,600
3,067
12,267
4,600
15,333
6,133
24,533
7,667
12,267
6,133
9,200
9,200
30,667
6,133
12,267
15,333
15,333
15,333
12,267
70,000
70,000
70,000
70,000
70,000
70,000
70,000
70,000
70,000
70,000
70,000
70,000
70,000
70,000
70,000
70,000
70,000
70,000
70,000
70,000
70,000
70,000
5,000
5,000
5,000
5,000
5,000
5,000
5,000
5,000
5,000
5,000
5,000
5,000
5,000
5,000
5,000
5,000
5,000
5,000
5,000
5,000
5,000
5,000
1
2
2
1
1
2
1
2
1
1
2
2
1
1
1
3
2
2
2
2
2
2
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
2,167
4,333
4,333
2,167
2,167
8,667
2,167
8,667
2,167
4,333
4,333
8,667
4,333
4,333
4,333
13,000
4,333
8,667
8,667
8,667
8,667
8,667
350,000
350,000
350,000
350,000
350,000
350,000
350,000
350,000
350,000
350,000
350,000
350,000
350,000
350,000
350,000
350,000
350,000
350,000
350,000
350,000
350,000
350,000
40,000
40,000
40,000
40,000
40,000
40,000
40,000
40,000
40,000
40,000
40,000
40,000
40,000
40,000
40,000
40,000
40,000
40,000
40,000
40,000
40,000
40,000
1
2
1
1
1
1
1
2
1
2
2
2
1
1
1
2
1
1
2
1
2
1
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
5,167
10,333
5,167
5,167
5,167
10,333
5,167
20,667
5,167
20,667
10,333
20,667
10,333
10,333
10,333
20,667
5,167
10,333
20,667
10,333
20,667
10,333
Universitas Sumatera Utara
23
24
25
26
27
28
29
30
0.8
0.25
0.5
0.4
0.015
0.1
0.1
0.25
Total
Rataan
50,000
50,000
50,000
50,000
50,000
50,000
50,000
50,000
4,000
4,000
4,000
4,000
4,000
4,000
4,000
4,000
5
3
4
4
3
3
3
4
5
5
5
5
5
5
5
5
15,333
9,200
6,133
12,267
9,200
9,200
9,200
6,133
70,000
70,000
70,000
70,000
70,000
70,000
70,000
70,000
5,000
5,000
5,000
5,000
5,000
5,000
5,000
5,000
2
1
2
2
1
1
1
2
5
5
5
5
5
5
5
5
8,667
4,333
4,333
8,667
4,333
4,333
4,333
4,333
350,000
350,000
350,000
350,000
350,000
350,000
350,000
350,000
40,000
40,000
40,000
40,000
40,000
40,000
40,000
40,000
2
1
1
1
1
1
1
1
10
10
10
10
10
10
10
10
20,667
10,333
5,167
10,333
10,333
10,333
10,333
5,167
1,500,000
50,000
120,000
4,000
129
4
150
5
325,067
10,836
2,100,000
70,000
150,000
5,000
48
2
150
5
171,167
5,706
10,500,000
350,000
1,200,000
40,000
39
1
300
10
335,833
11,194
Lanjutan
Jenis Peralatan
Pompa Gendong Mesin
No
1
2
3
4
5
6
7
8
9
10
11
12
13
Luas
Lahan
(ha)
0.125
0.25
0.5
0.05
0.2
0.3
0.03
1.5
0.75
0.5
0.75
0.34
0.7
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)
1,500,000
1,500,000
1,500,000
1,500,000
1,500,000
1,500,000
1,500,000
1,500,000
1,500,000
1,500,000
1,500,000
1,500,000
1,500,000
100,000
100,000
100,000
100,000
100,000
100,000
100,000
100,000
100,000
100,000
100,000
100,000
100,000
1
2
2
1
1
1
1
1
-
8
8
8
8
8
8
8
8
8
8
8
8
8
29,167
58,333
58,333
29,167
29,167
58,333
29,167
29,167
-
400,000
400,000
400,000
400,000
400,000
400,000
400,000
400,000
400,000
400,000
400,000
400,000
400,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
1
1
2
2
1
2
8
8
8
8
8
8
8
8
8
8
8
8
8
7,917
15,833
15,833
31,667
15,833
31,667
1,000,000
1,000,000
700,000
1,000,000
1,500,000
500,000
5,000,000
1,500,000
5,000,000
500,000
5,000,000
1
1
1
1
1
1
1
1
1
1
1
5
5
5
10
10
5
5
5
10
5
20
66,667
66,667
46,667
33,333
50,000
33,333
333,333
100,000
166,667
33,333
83,333
Universitas Sumatera Utara
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
0.1
0.3
1
0.2
0.075
0.15
0.25
0.25
1
0.8
0.25
0.5
0.4
0.015
0.1
0.1
0.25
1,500,000
1,500,000
1,500,000
1,500,000
1,500,000
1,500,000
1,500,000
1,500,000
1,500,000
1,500,000
1,500,000
1,500,000
1,500,000
1,500,000
1,500,000
1,500,000
1,500,000
100,000
100,000
100,000
100,000
100,000
100,000
100,000
100,000
100,000
100,000
100,000
100,000
100,000
100,000
100,000
100,000
100,000
1
1
1
1
-
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
58,333
58,333
58,333
29,167
-
400,000
400,000
400,000
400,000
400,000
400,000
400,000
400,000
400,000
400,000
400,000
400,000
400,000
400,000
400,000
400,000
400,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
15,833
15,833
7,917
15,833
15,833
15,833
15,833
15,833
15,833
15,833
7,917
15,833
15,833
15,833
15,833
7,917
1,000,000
3,000,000
5,000,000
2,000,000
250,000
1,500,000
3,000,000
4,000,000
4,000,000
1,000,000
1,000,000
800,000
700,000
1,500,000
300,000
2,000,000
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
5
10
15
5
5
5
10
20
20
10
5
5
5
5
5
10
66,667
100,000
111,111
133,333
16,667
100,000
100,000
66,667
66,667
33,333
66,667
53,333
46,667
100,000
20,000
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)
1
2
3
4
0.125
0.25
0.5
0.05
Harga
(Rp/Unit)
200,000
200,000
200,000
-
Jenis Peralatan
Bak Air
Umur Ekonomis
Jumlah (unit)
(Tahun)
1
5
1
5
1
5
-
Biaya Penyusutan
(Rp)
13,333
13,333
13,333
-
Total Biaya
Penyusutan (Rp)
122,633
165,267
135,500
41,100
Universitas Sumatera Utara
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
Total
Rataan
0.2
0.3
0.03
1.5
0.75
0.5
0.75
0.34
0.7
0.1
0.3
1
0.2
0.075
0.15
0.25
0.25
1
0.8
0.25
0.5
0.4
0.015
0.1
0.1
0.25
11.74
0.39
2,000,000
3,000,000
3,000,000
1,000,000
2,000,000
2,000,000
1,000,000
2,000,000
3,000,000
1,000,000
500,000
1,000,000
2,000,000
2,000,000
2,000,000
1,000,000
500,000
1,000,000
500,000
1,000,000
32,100,000
1,070,000
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
5
10
5
5
10
20
5
10
15
5
5
10
20
10
10
5
5
5
5
10
133,333
100,000
200,000
66,667
66,667
33,333
66,667
66,667
66,667
33,333
33,333
33,333
66,667
66,667
66,667
33,333
66,667
33,333
33,333
25
1
190
6
1,306,667
43,556
1
1
184,983
197,100
74,433
636,333
225,133
81,200
284,833
90,767
169,133
173,033
139,700
300,444
223,550
63,767
60,500
183,500
193,833
205,433
252,167
139,700
186,050
100,433
119,700
206,367
93,033
123,550
5,173,178
172,439
Universitas Sumatera Utara
Lampiran 6c. Jenis, Umur Ekonomis, dan Biaya Penyusutan Alat dan Gudang Pertanian Kentang Per Musim Tanam
Jenis Peralatan
No
Luas
Laha
n
(ha)
Pompa
Cangkul
Harga
(Rp)
jumla
h
(Unit)
Umur
Ekonomis
(tahun)
1
0.125
400,000
1
8
2
0.125
400,000
1
8
3
0.125
400,000
1
8
4
0.2
400,000
1
8
5
0.15
400,000
1
8
6
0.22
400,000
2
8
7
0.15
400,000
1
8
8
0.15
400,000
1
8
9
0.12
400,000
1
8
10
0.18
400,000
1
8
11
0.18
400,000
1
8
12
0.5
400,000
2
8
13
0.1
400,000
1
8
14
0.5
400,000
3
8
15
0.25
400,000
1
8
Biaya
(Rp)
Harg
a
(Rp)
16,66
7
16,66
7
16,66
7
16,66
7
16,66
7
33,33
3
16,66
7
16,66
7
16,66
7
16,66
7
16,66
7
33,33
3
16,66
7
50,00
0
16,66
50,00
0
50,00
0
50,00
0
50,00
0
50,00
0
50,00
0
50,00
0
50,00
0
50,00
0
50,00
0
50,00
0
50,00
0
50,00
0
50,00
0
50,00
Goni
Sabit
jumla
h(
Unit)
Umur
Ekono
mis
(tahun)
Biaya
(Rp)
Harg
a
(Rp)
jumla
h(
Unit)
Umur
Ekonom
is (1 kali
Pakai)
Biaya
(Rp)
2
5
6,667
1,500
45
1
67,500
2
5
6,667
1,500
40
1
60,000
2
5
6,667
1,500
34
1
51,000
3
5
10,000
1,500
72
1
108,000
2
5
6,667
1,500
60
1
90,000
2
5
6,667
1,500
80
1
120,000
1
5
3,333
1,500
50
1
75,000
1
5
3,333
1,500
54
1
81,000
2
5
6,667
1,500
44
1
66,000
2
5
6,667
1,500
65
1
97,500
2
5
6,667
1,500
60
1
90,000
5
5
16,667
1,500
174
1
261,000
3
5
10,000
1,500
36
1
54,000
7
5
23,333
1,500
180
1
270,000
4
5
13,333
1,500
86
1
129,000
Harg
a
(Rp)
30,00
0
30,00
0
30,00
0
30,00
0
30,00
0
30,00
0
30,00
0
30,00
0
30,00
0
30,00
0
30,00
0
30,00
0
30,00
0
30,00
0
30,00
jumla
h(
Unit)
Umur
Ekono
mis
Biay
a
(Rp)
2
3
6,667
2
3
6,667
2
3
6,667
2
3
6,667
2
3
6,667
2
3
6,667
1
3
3,333
1
3
3,333
2
3
6,667
2
3
6,667
2
3
6,667
2
3
6,667
1
3
3,333
4
3
1
3
13,33
3
3,333
Universitas Sumatera Utara
Total
6,000,0
00
19
120
Rataan
400,000
1
8
7
316,6
67
21,11
1
0
750,0
00
50,00
0
40
75
133,33
3
22,50
0
1,080
15
1,620,0
00
3
5
8,889
1,500
72
1
108,000
0
450,0
00
30,00
0
28
45
93,33
3
2
3
6,222
Lanjutan.
Jenis Peralatan
No
.
1
2
3
4
5
6
7
8
9
10
11
12
13
Luas
Laha
n (ha)
0.12
5
0.12
5
0.12
5
0.2
0.15
0.22
0.15
0.15
0.12
0.18
0.18
0.5
0.1
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
30,000
1
3
3,333
70,000
1
5
4,667
350,000
1
10
11,667
30,000
1
3
3,333
70,000
2
5
9,333
350,000
1
10
11,667
30,000
1
3
3,333
70,000
1
5
4,667
350,000
1
10
11,667
30,000
30,000
30,000
30,000
30,000
30,000
30,000
30,000
30,000
30,000
2
2
2
1
1
2
3
2
2
1
3
3
3
3
3
3
3
3
3
3
6,667
6,667
6,667
3,333
3,333
6,667
10,000
6,667
6,667
3,333
70,000
70,000
70,000
70,000
70,000
70,000
70,000
70,000
70,000
70,000
3
1
4
1
1
1
2
1
3
1
5
5
5
5
5
5
5
5
5
5
14,000
4,667
18,667
4,667
4,667
4,667
9,333
4,667
14,000
4,667
350,000
350,000
350,000
350,000
350,000
350,000
350,000
350,000
350,000
350,000
1
1
1
1
1
1
1
1
2
1
10
10
10
10
10
10
10
10
10
10
11,667
11,667
11,667
11,667
11,667
11,667
11,667
11,667
23,333
11,667
Universitas Sumatera Utara
14
15
0.5
0.25
Total
Rataan
30,000
30,000
450,00
0
30,000
2
2
3
3
6,667
6,667
25
45
83,333
2
3
5,556
70,000
70,000
1,050,00
0
70,000
2
2
5
5
9,333
9,333
26
75
121,333
2
5
8,089
350,000
350,000
5,250,00
0
350,000
1
2
10
10
11,667
23,333
17
150
198,333
1
10
13,222
Lanjutan.
Jenis Peralatan
No.
Sampel
Luas
Lahan
(ha)
1
2
3
4
5
6
7
8
9
10
11
0.125
0.125
0.125
0.2
0.15
0.22
0.15
0.15
0.12
0.18
0.18
Gubuk
Harga
(Rp)
1,000,000
1,000,000
700,000
1,000,000
1,500,000
500,000
5,000,000
1,500,000
3,000,000
jumlah
(Unit)
1
1
1
1
1
1
1
Bak Air
Umur
Biaya
Ekonomis Penyusutan
5
5
5
10
5
5
10
66,667
66,667
46,667
50,000
33,333
333,333
100,000
Harga
(Rp)
3,000,000
1,000,000
500,000
500,000
500,000
2,000,000
1,000,000
1,000,000
jumlah
(Unit)
1
1
1
1
1
1
1
1
Umur
Biaya
Ekonomis Penyusutan
15
5
5
10
10
5
10
66,667
66,667
33,333
16,667
66,667
66,667
33,333
Total
Biaya
Penyusutan
(Rp)
246,133
242,967
176,300
168,033
188,300
197,133
114,233
170,233
514,300
219,800
271,633
Universitas Sumatera Utara
12
13
14
15
Total
Rataan
0