Institutional Repository | Satya Wacana Christian University: Sistem Pemeliharaan dan Pemanfaatan Ternak Sapi (Studi Pada Rumah Tangga Peternak Sapi di Kecamatan Rindi – Sumba Timur)
Lampiran 1. Potensi Usaha Peternakan Sapi
Desa
Tamburi
Jumlah anggota
Rumah Tangga
Jumlah Ternak
Harga Sapi
(Q)
(P)
Nama Responden
Penerimaan (TR)
Biaya (TC)
Π
Pendapatan Keluarga/bulan
Pendapatan per kapita /tahun
Pendapatan per kapita/bulan
8
Bani Meharangga
7
4.000.000
28,000,000
2,858,000
25,142,000
2,095,167
3,142,750
261,896
16
Hina R. Taka
46
4.000.000
184,000,000
11,200,500
172,799,500
14,399,958
10,799,969
899,997
9
Markus Ngg. Hunga
4
4.000.000
16,000,000
2,000,500
13,999,500
1,166,625
1,555,500
129,625
13
Bani L. Lapu
14
4.000.000
56,000,000
4,300,500
51,699,500
4,308,292
3,976,885
331,407
9
Umbu J. Kaboruk
14
4.000.000
56,000,000
3,951,500
52,048,500
4,337,375
5,783,167
481,931
7
Tinus L. Djawa
8
4.000.000
32,000,000
2,800,500
29,199,500
2,433,292
4,171,357
347,613
14
Marthinus M. Meha
17
4.000.000
68,000,000
4,600,500
63,399,500
5,283,292
4,528,536
377,378
12
Hina M. Djawa
48
4.000.000
192,000,000
10,628,000
181,372,000
15,114,333
15,114,333
1,259,528
11
Odu M. Djawa
10
4.000.000
40,000,000
3,618,000
36,382,000
3,031,833
3,307,455
275,621
1,174,958
2,014,214
167,851
516,625
1,239,900
103,325
7
Mbidang D. Ratu
4
4.000.000
16,000,000
1,900,500
14,099,500
5
Stepanus R. Mila
2
4.000.000
8,000,000
1,800,500
6,199,500
Rata-rata
10
4,896,523
5,057,642
421,470
Lailanjang
11
Lu Wohangara
4
4.000.000
16,000,000
2,000,500
13,999,500
1,166,625
1,272,682
106,057
13
Leha H. Randja
15
4.000.000
60,000,000
4,203,000
55,797,000
4,649,750
4,292,077
357,673
8
Panggu Yiwa
8
4.000.000
32,000,000
2,433,000
29,567,000
2,463,917
3,695,875
307,990
9
Hina P. Wali
2
4.000.000
8,000,000
1,700,500
6,299,500
524,958
699,944
58,329
11
Melkianus M
6
4.000.000
24,000,000
2,070,500
21,929,500
1,827,458
1,993,591
166,133
Rata-rata
16
6
Agus H. Pati
1
4.000.000
4,000,000
1,500,500
2,499,500
208,292
416,583
34,715
12
Ndewa M. Ratu
15
4.000.000
60,000,000
4,170,500
55,829,500
4,652,458
4,652,458
387,705
15
Tunggu Nj. Lima
13
4.000.000
52,000,000
2,833,000
49,167,000
4,097,250
3,277,800
273,150
4
Tunggu Kilimandu
2
4.000.000
8,000,000
1,800,500
6,199,500
516,625
1,549,875
129,156
7
Andy M
6
4.000.000
24,000,000
2,000,500
21,999,500
1,833,292
3,142,786
261,899
7
Landu Dj
3
4.000.000
12,000,000
1,833,000
10,167,000
847,250
1,452,429
121,036
9
Joni M
20
4.000.000
80,000,000
4,170,500
75,829,500
6,319,125
8,425,500
702,125
11
Taka T. Waru
2
4.000.000
8,000,000
1,600,500
6,399,500
533,292
581,773
48,481
16
Umbu K
76
4.000.000
304,000,000
11,237,500
292,762,500
24,396,875
18,297,656
1,524,805
7
Kili Mandu
4
4.000.000
16,000,000
1,900,500
14,099,500
1,174,958
2,014,214
167,851
3,680,808
3,717,683
309,807
10
12
53
Desa
Hanggaroru
Jumlah Anggota
Rumah Tangga
Nama Responden
Jumlah
Ternak
Harga Sapi
(Q)
(P)
Penerimaan (TR)
Biaya (TC)
Π
Pendapatan Keluarga/bulan
Pendapatan per kapita /tahun
Pendapatan per kapita/bulan
3,149,750
262,479
2
Kabula D
2
4.000.000
8,000,000
1,700,500
6,299,500
524,958
17
Lidu L. Ngela
27
4.000.000
108,000,000
6,548,500
101,451,500
8,454,292
5,967,735
497,311
8
Ndilu O
26
4.000.000
104,000,000
5,775,000
98,225,000
8,185,417
12,278,125
1,023,177
5
Kalambar L
6
4.000.000
24,000,000
2,000,500
21,999,500
1,833,292
4,399,900
366,658
3
Lu Palandima
4
4.000.000
16,000,000
1,800,500
14,199,500
1,183,292
4,733,167
394,431
6
Windi Ndj
13
4.000.000
52,000,000
3,333,000
48,667,000
4,055,583
8,111,167
675,931
4
Yohanes T. Nggoi
13
4.000.000
52,000,000
3,033,000
48,967,000
4,080,583
12,241,750
1,020,146
6
Kornelis K. Rihi
11
4.000.000
44,000,000
2,333,000
41,667,000
3,472,250
6,944,500
578,708
6
Ndilu Awang
23
4.000.000
92,000,000
5,806,500
86,193,500
7,182,792
14,365,583
1,197,132
3
Ndilu Hama Ndika
3
4.000.000
12,000,000
1,700,500
10,299,500
858,292
3,433,167
286,097
4
Marsel M. W
7
4.000.000
28,000,000
2,033,000
25,967,000
2,163,917
6,491,750
540,979
6
Tay R. Mbara
4
4.000.000
16,000,000
1,800,500
14,199,500
1,183,292
2,366,583
197,215
Rata-rata
6
3,598,163
7,040,265
586,689
Kabaru
9
Markus Nd
28
4.000.000
112,000,000
3,633,000
108,367,000
9,030,583
12,040,778
1,003,398
7
Hilu A. Maari
17
4.000.000
68,000,000
1,700,500
66,299,500
5,524,958
9,471,357
789,280
Rata-rata
12
3
Darius A. D
2
4.000.000
8,000,000
1,800,500
6,199,500
516,625
2,066,500
172,208
11
Umbu K. Kanyaku
7
4.000.000
28,000,000
2,133,000
25,867,000
2,155,583
2,351,545
195,962
8
Alfon L
9
4.000.000
36,000,000
4,233,000
31,767,000
2,647,250
3,970,875
330,906
11
Umbu Meha
14
4.000.000
56,000,000
6,065,500
49,934,500
4,161,208
4,539,500
378,292
15
Antonius K
26
4.000.000
104,000,000
10,103,000
93,897,000
7,824,750
6,259,800
521,650
12
Punda Ngandung
42
4.000.000
168,000,000
11,435,500
156,564,500
13,047,042
13,047,042
1,087,253
18
Ndamung H. Meha
68
4.000.000
272,000,000
1,733,000
270,267,000
22,522,250
15,014,833
1,251,236
7
Hinggu Ndata
3
4.000.000
12,000,000
10,510,000
1,490,000
124,167
212,857
17,738
6,755,442
6,897,509
574,792
10
22
54
Desa
Heikatapu
Jumlah Anggota
Rumah Tangga
Nama Responden
Jumlah
Ternak
Harga Sapi
(Q)
(P)
Penerimaan (TR)
Π
Pendapatan Keluarga/bulan
Pendapatan per kapita /tahun
Pendapatan per kapita/bulan
11
Umbu H. Hamataki
47
4.000.000
188,000,000
4,035,500
183,964,500
15,330,375
16,724,045
1,393,670
8
Umbu H. P
15
4.000.000
60,000,000
1,800,500
58,199,500
4,849,958
7,274,938
606,245
3
Umbu A. Mahang
4
4.000.000
16,000,000
5,803,000
10,197,000
849,750
3,399,000
283,250
6
Kambaru W
23
4.000.000
92,000,000
1,500,500
90,499,500
7,541,625
15,083,250
1,256,938
5
Andy P. Mbehar
1
4.000.000
4,000,000
1,500,500
2,499,500
208,292
499,900
41,658
4
Nas K. Njaranau
1
4.000.000
4,000,000
1,500,500
2,499,500
208,292
624,875
52,073
6
Ndewa Nggaba
1
4.000.000
4,000,000
1,700,500
2,299,500
191,625
383,250
31,938
4
Mutu H
2
4.000.000
8,000,000
1,670,500
6,329,500
527,458
1,582,375
131,865
3
Lili Ng. Atang
2
4.000.000
8,000,000
2,200,500
5,799,500
483,292
1,933,167
161,097
6
Umbu Nd. Halakadu
9
4.000.000
36,000,000
12,455,000
23,545,000
1,962,083
3,924,167
327,014
16
Hussein Umar
50
4.000.000
200,000,000
5,695,500
194,304,500
16,192,042
12,144,031
1,012,003
9
Mandar Nd. Linya
23
4.000.000
92,000,000
1,800,500
90,199,500
7,516,625
10,022,167
835,181
3
Djangga Mb
2
4.000.000
8,000,000
11,655,000
-3,655,000
-304,583
-1,218,333
-101,528
14
Miha Mb
57
4.000.000
228,000,000
1,900,500
226,099,500
18,841,625
16,149,964
1,345,830
1
Markus Nj. Awang
5
4.000.000
20,000,000
2,103,000
17,897,000
1,491,417
17,897,000
1,491,417
5,059,325
7,094,920
591,243
1,541,625
4,624,875
385,406
Rata-rata
7
Tanaraing
4
Umbu R. H. Banju
5
4.000.000
3
Umbu T. A
1
6
Ndena Ngg. Nggalla
7
6
Meta Y. Wali
Rata-rata
Biaya (TC)
16
20,000,000
1,500,500
18,499,500
4.000.000
4,000,000
2,058,000
1,942,000
161,833
647,333
53,944
4.000.000
28,000,000
2,233,000
25,767,000
2,147,250
4,294,500
357,875
6
4.000.000
24,000,000
1,900,500
22,099,500
1,841,625
3,683,250
306,938
4
Kabubu H. Andung
3
4.000.000
12,000,000
1,800,500
10,199,500
849,958
2,549,875
212,490
11
Hermanus Ludji
3
4.000.000
12,000,000
1,800,500
10,199,500
849,958
927,227
77,269
8
Ahmad Yani
3
4.000.000
12,000,000
2,033,000
9,967,000
830,583
1,245,875
103,823
6
Kalikit T
4
4.000.000
16,000,000
7,637,500
8,362,500
696,875
1,393,750
116,146
11
Kornelis A. M
37
4.000.000
148,000,000
12,237,500
135,762,500
11,313,542
12,342,045
1,028,504
16
Son Nd. Andung
58
4.000.000
232,000,000
1,800,500
230,199,500
19,183,292
14,387,469
1,198,956
3,941,654
4,609,620
384,135
8
13
55
Desa
Rindi
Jumlah Anggota
Rumah Tangga
Nama Responden
Jumlah
Ternak
Harga Sapi
(Q)
(P)
Penerimaan (TR)
Biaya (TC)
Π
Pendapatan Keluarga/bulan
Pendapatan per kapita /tahun
Pendapatan per kapita/bulan
3
Hina B
2
4.000.000
8,000,000
5,200,000
2,800,000
233,333
933,333
77,778
11
Umbu H. Tamu
20
4.000.000
80,000,000
3,730,000
76,270,000
6,355,833
6,933,636
577,803
11
Koppa Rihi
17
4.000.000
68,000,000
3,688,000
64,312,000
5,359,333
5,846,545
487,212
6
Raha Mb. Djawa
14
4.000.000
56,000,000
1,800,500
54,199,500
4,516,625
9,033,250
752,771
3
Nuku Lapu
3
4.000.000
12,000,000
7,343,500
4,656,500
388,042
1,552,167
129,347
16
Nggili R. Ndima
26
4.000.000
104,000,000
2,355,500
101,644,500
8,470,375
6,352,781
529,398
6
Ndomu Nj. Hapa
11
4.000.000
44,000,000
1,928,500
42,071,500
3,505,958
7,011,917
584,326
5
Ndawa P
4
4.000.000
16,000,000
1,700,500
14,299,500
1,191,625
2,859,900
238,325
3
Njanji W
2
4.000.000
8,000,000
3,733,000
4,267,000
355,583
1,422,333
118,528
5
Tunggu Watu
12
4.000.000
48,000,000
6,532,500
41,467,500
3,455,625
8,293,500
691,125
13
Umbu H. Turupaita
23
4.000.000
92,000,000
1,533,000
90,467,000
7,538,917
6,959,000
579,917
Rata-rata
7
3,761,023
5,199,851
433,321
Kayuri
3
Hiwa
12
1
4.000.000
4,000,000
1,612,500
2,387,500
198,958
795,833
66,319
2
Soleman Ngg. Tamu
2
4.000.000
8,000,000
1,733,000
6,267,000
522,250
3,133,500
261,125
7
Mbanda M. Limu
3
4.000.000
12,000,000
2,158,000
9,842,000
820,167
1,406,000
117,167
11
Bakar M
7
4.000.000
28,000,000
2,451,000
25,549,000
2,129,083
2,322,636
193,553
8
Lapu W. Wali
9
4.000.000
36,000,000
2,133,000
33,867,000
2,822,250
4,233,375
352,781
9
Ndilu L. Langa
4
4.000.000
16,000,000
1,728,500
14,271,500
1,189,292
1,585,722
132,144
6
Kambaru A
3
4.000.000
12,000,000
2,200,000
9,800,000
816,667
1,633,333
136,111
14
Nggada P. Honga
8
4.000.000
32,000,000
1,929,000
30,071,000
2,505,917
2,147,929
178,994
7
Pali Mandaha
5
4.000.000
20,000,000
5,213,000
14,787,000
1,232,250
2,112,429
176,036
12
Marthen H. Praing
20
4.000.000
80,000,000
2,012,500
77,987,500
6,498,958
6,498,958
541,580
5
Windi M
3
4.000.000
12,000,000
118,500
11,881,500
Rata-rata
8
6
Kec. Rindi
8
13
4.000.000
53,642,105
3,594,547.37
56
50,047,558
990,125
2,376,300
198,025
1,793,265
2,567,820
213,985
4,171,806
5,291,333
440,944
Desa
jumlah ternak
B-12
Tamburi
7
OC
Variabel Cost (VC)
Nama Responden
Bani Meharangga
B-1
Panto
32.500
B-Comlex
Hematopan B-12
Gusanex
Penicilin
Termicin
Coloxin
Vitoxin
25.000
AD3
Vaksin
500
Midoxin
Bibit
Total VC
Upah
T.K
0
1558000
1300000
2858000
6200500
5000000
11200500
1500500
500000
2000500
46
Hina R. Taka
500
1500000
4
Markus Ngg. Hunga
500
1500000
0
14
Bani L. Lapu
14
Umbu J. Kaboruk
8
Tinus L. Djawa
17
Marthinus M. Meha
48
Hina M. Djawa
70.000
32.500
10
Odu M. Djawa
70.000
32.500
15.000
25.000
15.000
500
1500000
600000
2100500
2200000
4300500
500
1500000
500000
2051500
1900000
3951500
500
1500000
0
1500500
1300000
2800500
500
1500000
600000
2100500
2500000
4600500
500
1500000
4700000
6328000
4300000
10628000
500
1500000
0
1618000
2000000
3618000
1500500
400000
1900500
1500500
300000
1800500
4
Mbidang D. Ratu
500
1500000
0
2
Stepanus R. Mila
500
1500000
0
57
TC
1500000
4700000
36.000
Upah
T.K
Desa
jumlah ternak
B-12
Lailanjang
Hanggaroru
OC
Variabel Cost (VC)
Nama Responden
B-1
Panto
B-Comlex
Hematopan
B-12
Gusanex
Penicilin
Termicin
Total VC
Coloxin
Vitoxin
AD3
Vaksin
4
Tunggu Nj. Lima
15
Leha H. Ranja
8
Panggu Yiwa
2
Hina P. Wali
6
Melkianus M
1
Agus H. Pati
15
Ndewa M. Ratu
13
Lu Wohangara
2
Tunggu Kilimandu
6
Andy M
500
3
Landu Dj
20
Joni M
2
Taka T. Waru
76
Umbu K
4
Kili Mandu
70.000
Midoxin
Bibit
Upah T.K
TC
Upah T.K
500
1500000
0
1500500
500000
2000500
32.500
500
1500000
1000000
2603000
1600000
4203000
32.500
500
1500000
0
1533000
900000
2433000
500
1500000
0
1500500
200000
1700500
500
1500000
0
1570500
500000
2070500
500
1500000
0
1500500
0
1500500
500
1500000
500000
2070500
2100000
4170500
500
1500000
500000
2033000
800000
2833000
500
1500000
0
1500500
300000
1800500
1500000
0
1500500
500000
2000500
70.000
70.000
32.500
32.500
70.000
70.000
42.000
2
Kabula D
27
Lidu L. Ngela
26
Ndilu O
6
4
13
Windi Ndj
16
Tunggu R
13
Yohanes T. Nggoi
32.500
11
Kornelis K. Rihi
32.500
23
Ndilu Awang
3
Ndilu Hama Ndika
7
Marsel M. W
4
Tay R. Mbara
25.000
500
1500000
0
1533000
300000
1833000
500
1500000
700000
2270500
1900000
4170500
500
1500000
0
1500500
100000
1600500
500
1500000
5000000
6637500
4600000
11237500
500
1500000
0
1500500
400000
1900500
500
1500000
0
1500500
200000
1700500
500
1500000
2300000
3948500
2600000
6548500
500
1500000
1800000
3375000
2400000
5775000
Kalambar L
500
1500000
0
1500500
500000
2000500
Lu Palandima
500
1500000
0
1500500
300000
1800500
500
1500000
600000
2133000
1200000
3333000
500
1500000
500000
2033000
1000000
3033000
500
1500000
0
1533000
800000
2333000
500
1500000
1600000
3206500
2600000
5806500
500
1500000
0
1500500
200000
1700500
500
1500000
0
1533000
500000
2033000
500
1500000
0
1500500
300000
1800500
500
1500000
1700000
3270500
2900000
6170500
70.000
42.000
32.500
36.000
42.000
32.500
70.000
70.000
36.000
32.500
58
Desa
jumlah ternak
B-12
Kabaru
Heikatapu
OC
Variabel Cost (VC)
Nama Responden
B-1
Panto
B-Comlex
Hematopan
B-12
Gusanex
Penicilin
70.000
Termicin
Coloxin
Vitoxin
AD3
Vaksin
Bibit
TC
Upah
T.K
500
1500000
700000
2233000
1400000
3633000
500
1500000
0
1500500
200000
1700500
500
1500000
0
1500500
300000
1800500
1500000
0
1533000
600000
2133000
2033000
2200000
4233000
28
Markus Nd
17
Hillu A. Maari
2
Darius A. D
7
Umbu K. Kanyaku
500
32.500
Midoxin
Total VC
Upah
T.K
9
Alfon L
32.500
500
1500000
500000
14
Umbu M. Mandang
32.500
500
1500000
1800000
3365500
2700000
6065500
26
Antonius K
500
1500000
3800000
5403000
4700000
10103000
500
1500000
4600000
6235500
5200000
11435500
500
1500000
0
1533000
200000
1733000
500
1500000
4000000
5910000
4600000
10510000
500
1500000
900000
2535500
1500000
4035500
500
1500000
0
1500500
300000
1800500
65.000
42
Punda Ngandung
70.000
68
Ndamung H. Meha
70.000
3
Hinggu Ndata
32.500
65.000
32.500
47
Umbu H. Hamataki
70.000
65.000
15
Umbu H. P
70.000
65.000
32.500
42.000
120.000
55.000
25.000
500
1500000
1600000
3203000
2600000
5803000
500
1500000
0
1500500
0
1500500
500
1500000
0
1500500
0
1500500
500
1500000
0
1500500
0
1500500
500
1500000
0
1500500
200000
1700500
4
Umbu A. Mahang
23
Kambaru W
1
Andy P. Mbehar
1
Nas K. Njaranau
1
Ndewa Nggaba
2
Mutu H
500
1500000
0
1570500
100000
1670500
500
1500000
0
1500500
700000
2200500
500
1500000
5300000
7155000
5300000
12455000
500
1500000
1600000
3195500
2500000
5695500
500
1500000
0
1500500
300000
1800500
500
1500000
5000000
6855000
4800000
11655000
500
1500000
0
1500500
400000
1900500
1500000
0
1603000
500000
2103000
2
Lili Ng. Atang
9
Umbu Nd. Halakadu
50
Hussein Umar
23
Mandar Nd. Linya
2
Djangga Mb
57
Miha Mb
5
70.000
32.500
70.000
70.000
65.000
32.500
42.000
120.000
70.000
70.000
25.000
25.000
65.000
32.500
42.000
120.000
25.000
Markus Nj. Awang
500
59
Desa
jumlah ternak
B-12
Tanaraing
Rindi
OC
Variabel Cost (VC)
Nama Responden
B-1
70.000
Panto
5
Umbu R. H. Banju
1
Umbu T. A
7
Ndena Ngg. Nggalla
32.500
6
Meta Y. Wali
32.500
B-Comlex
Hematopan B-12
Gusanex
Penicilin
Termicin
Total VC
Coloxin
Vitoxin
AD3
32.500
Vaksin
500
25.000
Midoxin
Bibit
1500000
0
TC
Upah T.K
Upah T.K
1500500
0
1500500
500
1500000
0
1558000
500000
2058000
500
1500000
0
1533000
700000
2233000
500
1500000
0
1500500
400000
1900500
1500500
300000
1800500
1500500
300000
1800500
3
Kabubu H. Andung
500
1500000
0
3
Hermanus Ludji
500
1500000
0
3
Ahmad Yani
500
1500000
0
1533000
500000
2033000
500
1500000
2400000
4037500
3600000
7637500
500
1500000
5000000
6837500
5400000
12237500
500
1500000
0
1500500
300000
1800500
500
1500000
800000
2500000
2700000
5200000
500
1500000
500000
2130000
1600000
3730000
4
Kalikit T
37
Kornelis A. M
70.000
58
Son Nd. Andung
70.000
2
Hina B
20
Umbu H. Tamu
17
14
3
Nuku Lapu
26
Nggili R. Ndima
11
Ndomu Nj. Hapa
4
Ndawa P
32.500
42.000
65.000
32.500
42.000
Koppa Rihi
32.500
42.000
Raha Mb. Djawa
32.500
2
Njanji W
12
Tunggu Watu
23
Umbu H. Turupaita
1
Hiwa
70.000
42.000
70.000
25.000
120.000
25.000
15.000
55.000
42.000
55.000
500
1500000
700000
2288000
1400000
3688000
55.000
500
1500000
0
1500500
300000
1800500
500
1500000
2000000
3743500
3600000
7343500
500
1500000
0
1555500
800000
2355500
500
1500000
0
1528500
400000
1928500
500
1500000
0
1500500
200000
1700500
500
1500000
400000
1933000
1800000
3733000
500
1500000
1800000
3732500
2800000
6532500
55.000
25.000
36.000
15.000
55.000
28.000
32.500
70.000
65.000
42.000
120.000
55.000
28.000
32,500
60
52.000
500
1500000
0
1533000
0
1533000
500
1500000
0
1533000
0
1533000
Desa
jumlah ternak
B-12
Kayuri
Kec. Rindi
B-1
Panto
2
Soleman Ngg. Tamu
3
Mbanda M. Limu
7
Bakar M
70.000
9
Lapu W. Wali
70.000
4
Ndilu L. Langa
3
Kambaru A
8
Nggada P. Honga
70.000
32.500
5
Pali Mandaha
70.000
32.500
20
Marthen H. Praing
70.000
3
Windi M
13
OC
Variabel Cost (VC)
Nama Responden
70.000
B-Comlex
Hematopan B-12
Gusanex
Penicilin
Termicin
Total VC
Coloxin
Vitoxin
AD3
42.000
32.500
65.000
32.500
55.000
32.500
55.000
28.000
32.500
28.000
65.000
32.500
42.000
55.000
42.000
120.000
65000
32500
42000
55.000
28.000
55000
15.000
25000
61
36000
28000
15000
52000
Bibit
Upah T. K
TC
Upah T.K
500
1500000
0
1612500
0
1612500
1500000
0
1533000
200000
1733000
500
1500000
0
1658000
500000
2158000
500
1500000
0
1751000
700000
2451000
500
1500000
0
1533000
600000
2133000
500
1500000
0
1528500
200000
1728500
1500000
0
1700000
500000
2200000
1500000
0
1629000
300000
1929000
500
1500000
1600000
3513000
1700000
5213000
500
1500000
0
1612500
400000
2012500
761052.6
2332989
1325263
3658252.6
500
55.000
120000
Midoxin
500
500
42.000
70000
Vaksin
500
26.000
26000
Desa
Tamburi
Jumlah anggota
Rumah Tangga
Jumlah Ternak
Harga Sapi
(Q)
(P)
Nama Responden
Penerimaan (TR)
Biaya (TC)
Π
Pendapatan Keluarga/bulan
Pendapatan per kapita /tahun
Pendapatan per kapita/bulan
8
Bani Meharangga
7
4.000.000
28,000,000
2,858,000
25,142,000
2,095,167
3,142,750
261,896
16
Hina R. Taka
46
4.000.000
184,000,000
11,200,500
172,799,500
14,399,958
10,799,969
899,997
9
Markus Ngg. Hunga
4
4.000.000
16,000,000
2,000,500
13,999,500
1,166,625
1,555,500
129,625
13
Bani L. Lapu
14
4.000.000
56,000,000
4,300,500
51,699,500
4,308,292
3,976,885
331,407
9
Umbu J. Kaboruk
14
4.000.000
56,000,000
3,951,500
52,048,500
4,337,375
5,783,167
481,931
7
Tinus L. Djawa
8
4.000.000
32,000,000
2,800,500
29,199,500
2,433,292
4,171,357
347,613
14
Marthinus M. Meha
17
4.000.000
68,000,000
4,600,500
63,399,500
5,283,292
4,528,536
377,378
12
Hina M. Djawa
48
4.000.000
192,000,000
10,628,000
181,372,000
15,114,333
15,114,333
1,259,528
11
Odu M. Djawa
10
4.000.000
40,000,000
3,618,000
36,382,000
3,031,833
3,307,455
275,621
1,174,958
2,014,214
167,851
516,625
1,239,900
103,325
7
Mbidang D. Ratu
4
4.000.000
16,000,000
1,900,500
14,099,500
5
Stepanus R. Mila
2
4.000.000
8,000,000
1,800,500
6,199,500
Rata-rata
10
4,896,523
5,057,642
421,470
Lailanjang
11
Lu Wohangara
4
4.000.000
16,000,000
2,000,500
13,999,500
1,166,625
1,272,682
106,057
13
Leha H. Randja
15
4.000.000
60,000,000
4,203,000
55,797,000
4,649,750
4,292,077
357,673
8
Panggu Yiwa
8
4.000.000
32,000,000
2,433,000
29,567,000
2,463,917
3,695,875
307,990
9
Hina P. Wali
2
4.000.000
8,000,000
1,700,500
6,299,500
524,958
699,944
58,329
11
Melkianus M
6
4.000.000
24,000,000
2,070,500
21,929,500
1,827,458
1,993,591
166,133
Rata-rata
16
6
Agus H. Pati
1
4.000.000
4,000,000
1,500,500
2,499,500
208,292
416,583
34,715
12
Ndewa M. Ratu
15
4.000.000
60,000,000
4,170,500
55,829,500
4,652,458
4,652,458
387,705
15
Tunggu Nj. Lima
13
4.000.000
52,000,000
2,833,000
49,167,000
4,097,250
3,277,800
273,150
4
Tunggu Kilimandu
2
4.000.000
8,000,000
1,800,500
6,199,500
516,625
1,549,875
129,156
7
Andy M
6
4.000.000
24,000,000
2,000,500
21,999,500
1,833,292
3,142,786
261,899
7
Landu Dj
3
4.000.000
12,000,000
1,833,000
10,167,000
847,250
1,452,429
121,036
9
Joni M
20
4.000.000
80,000,000
4,170,500
75,829,500
6,319,125
8,425,500
702,125
11
Taka T. Waru
2
4.000.000
8,000,000
1,600,500
6,399,500
533,292
581,773
48,481
16
Umbu K
76
4.000.000
304,000,000
11,237,500
292,762,500
24,396,875
18,297,656
1,524,805
7
Kili Mandu
4
4.000.000
16,000,000
1,900,500
14,099,500
1,174,958
2,014,214
167,851
3,680,808
3,717,683
309,807
10
12
53
Desa
Hanggaroru
Jumlah Anggota
Rumah Tangga
Nama Responden
Jumlah
Ternak
Harga Sapi
(Q)
(P)
Penerimaan (TR)
Biaya (TC)
Π
Pendapatan Keluarga/bulan
Pendapatan per kapita /tahun
Pendapatan per kapita/bulan
3,149,750
262,479
2
Kabula D
2
4.000.000
8,000,000
1,700,500
6,299,500
524,958
17
Lidu L. Ngela
27
4.000.000
108,000,000
6,548,500
101,451,500
8,454,292
5,967,735
497,311
8
Ndilu O
26
4.000.000
104,000,000
5,775,000
98,225,000
8,185,417
12,278,125
1,023,177
5
Kalambar L
6
4.000.000
24,000,000
2,000,500
21,999,500
1,833,292
4,399,900
366,658
3
Lu Palandima
4
4.000.000
16,000,000
1,800,500
14,199,500
1,183,292
4,733,167
394,431
6
Windi Ndj
13
4.000.000
52,000,000
3,333,000
48,667,000
4,055,583
8,111,167
675,931
4
Yohanes T. Nggoi
13
4.000.000
52,000,000
3,033,000
48,967,000
4,080,583
12,241,750
1,020,146
6
Kornelis K. Rihi
11
4.000.000
44,000,000
2,333,000
41,667,000
3,472,250
6,944,500
578,708
6
Ndilu Awang
23
4.000.000
92,000,000
5,806,500
86,193,500
7,182,792
14,365,583
1,197,132
3
Ndilu Hama Ndika
3
4.000.000
12,000,000
1,700,500
10,299,500
858,292
3,433,167
286,097
4
Marsel M. W
7
4.000.000
28,000,000
2,033,000
25,967,000
2,163,917
6,491,750
540,979
6
Tay R. Mbara
4
4.000.000
16,000,000
1,800,500
14,199,500
1,183,292
2,366,583
197,215
Rata-rata
6
3,598,163
7,040,265
586,689
Kabaru
9
Markus Nd
28
4.000.000
112,000,000
3,633,000
108,367,000
9,030,583
12,040,778
1,003,398
7
Hilu A. Maari
17
4.000.000
68,000,000
1,700,500
66,299,500
5,524,958
9,471,357
789,280
Rata-rata
12
3
Darius A. D
2
4.000.000
8,000,000
1,800,500
6,199,500
516,625
2,066,500
172,208
11
Umbu K. Kanyaku
7
4.000.000
28,000,000
2,133,000
25,867,000
2,155,583
2,351,545
195,962
8
Alfon L
9
4.000.000
36,000,000
4,233,000
31,767,000
2,647,250
3,970,875
330,906
11
Umbu Meha
14
4.000.000
56,000,000
6,065,500
49,934,500
4,161,208
4,539,500
378,292
15
Antonius K
26
4.000.000
104,000,000
10,103,000
93,897,000
7,824,750
6,259,800
521,650
12
Punda Ngandung
42
4.000.000
168,000,000
11,435,500
156,564,500
13,047,042
13,047,042
1,087,253
18
Ndamung H. Meha
68
4.000.000
272,000,000
1,733,000
270,267,000
22,522,250
15,014,833
1,251,236
7
Hinggu Ndata
3
4.000.000
12,000,000
10,510,000
1,490,000
124,167
212,857
17,738
6,755,442
6,897,509
574,792
10
22
54
Desa
Heikatapu
Jumlah Anggota
Rumah Tangga
Nama Responden
Jumlah
Ternak
Harga Sapi
(Q)
(P)
Penerimaan (TR)
Π
Pendapatan Keluarga/bulan
Pendapatan per kapita /tahun
Pendapatan per kapita/bulan
11
Umbu H. Hamataki
47
4.000.000
188,000,000
4,035,500
183,964,500
15,330,375
16,724,045
1,393,670
8
Umbu H. P
15
4.000.000
60,000,000
1,800,500
58,199,500
4,849,958
7,274,938
606,245
3
Umbu A. Mahang
4
4.000.000
16,000,000
5,803,000
10,197,000
849,750
3,399,000
283,250
6
Kambaru W
23
4.000.000
92,000,000
1,500,500
90,499,500
7,541,625
15,083,250
1,256,938
5
Andy P. Mbehar
1
4.000.000
4,000,000
1,500,500
2,499,500
208,292
499,900
41,658
4
Nas K. Njaranau
1
4.000.000
4,000,000
1,500,500
2,499,500
208,292
624,875
52,073
6
Ndewa Nggaba
1
4.000.000
4,000,000
1,700,500
2,299,500
191,625
383,250
31,938
4
Mutu H
2
4.000.000
8,000,000
1,670,500
6,329,500
527,458
1,582,375
131,865
3
Lili Ng. Atang
2
4.000.000
8,000,000
2,200,500
5,799,500
483,292
1,933,167
161,097
6
Umbu Nd. Halakadu
9
4.000.000
36,000,000
12,455,000
23,545,000
1,962,083
3,924,167
327,014
16
Hussein Umar
50
4.000.000
200,000,000
5,695,500
194,304,500
16,192,042
12,144,031
1,012,003
9
Mandar Nd. Linya
23
4.000.000
92,000,000
1,800,500
90,199,500
7,516,625
10,022,167
835,181
3
Djangga Mb
2
4.000.000
8,000,000
11,655,000
-3,655,000
-304,583
-1,218,333
-101,528
14
Miha Mb
57
4.000.000
228,000,000
1,900,500
226,099,500
18,841,625
16,149,964
1,345,830
1
Markus Nj. Awang
5
4.000.000
20,000,000
2,103,000
17,897,000
1,491,417
17,897,000
1,491,417
5,059,325
7,094,920
591,243
1,541,625
4,624,875
385,406
Rata-rata
7
Tanaraing
4
Umbu R. H. Banju
5
4.000.000
3
Umbu T. A
1
6
Ndena Ngg. Nggalla
7
6
Meta Y. Wali
Rata-rata
Biaya (TC)
16
20,000,000
1,500,500
18,499,500
4.000.000
4,000,000
2,058,000
1,942,000
161,833
647,333
53,944
4.000.000
28,000,000
2,233,000
25,767,000
2,147,250
4,294,500
357,875
6
4.000.000
24,000,000
1,900,500
22,099,500
1,841,625
3,683,250
306,938
4
Kabubu H. Andung
3
4.000.000
12,000,000
1,800,500
10,199,500
849,958
2,549,875
212,490
11
Hermanus Ludji
3
4.000.000
12,000,000
1,800,500
10,199,500
849,958
927,227
77,269
8
Ahmad Yani
3
4.000.000
12,000,000
2,033,000
9,967,000
830,583
1,245,875
103,823
6
Kalikit T
4
4.000.000
16,000,000
7,637,500
8,362,500
696,875
1,393,750
116,146
11
Kornelis A. M
37
4.000.000
148,000,000
12,237,500
135,762,500
11,313,542
12,342,045
1,028,504
16
Son Nd. Andung
58
4.000.000
232,000,000
1,800,500
230,199,500
19,183,292
14,387,469
1,198,956
3,941,654
4,609,620
384,135
8
13
55
Desa
Rindi
Jumlah Anggota
Rumah Tangga
Nama Responden
Jumlah
Ternak
Harga Sapi
(Q)
(P)
Penerimaan (TR)
Biaya (TC)
Π
Pendapatan Keluarga/bulan
Pendapatan per kapita /tahun
Pendapatan per kapita/bulan
3
Hina B
2
4.000.000
8,000,000
5,200,000
2,800,000
233,333
933,333
77,778
11
Umbu H. Tamu
20
4.000.000
80,000,000
3,730,000
76,270,000
6,355,833
6,933,636
577,803
11
Koppa Rihi
17
4.000.000
68,000,000
3,688,000
64,312,000
5,359,333
5,846,545
487,212
6
Raha Mb. Djawa
14
4.000.000
56,000,000
1,800,500
54,199,500
4,516,625
9,033,250
752,771
3
Nuku Lapu
3
4.000.000
12,000,000
7,343,500
4,656,500
388,042
1,552,167
129,347
16
Nggili R. Ndima
26
4.000.000
104,000,000
2,355,500
101,644,500
8,470,375
6,352,781
529,398
6
Ndomu Nj. Hapa
11
4.000.000
44,000,000
1,928,500
42,071,500
3,505,958
7,011,917
584,326
5
Ndawa P
4
4.000.000
16,000,000
1,700,500
14,299,500
1,191,625
2,859,900
238,325
3
Njanji W
2
4.000.000
8,000,000
3,733,000
4,267,000
355,583
1,422,333
118,528
5
Tunggu Watu
12
4.000.000
48,000,000
6,532,500
41,467,500
3,455,625
8,293,500
691,125
13
Umbu H. Turupaita
23
4.000.000
92,000,000
1,533,000
90,467,000
7,538,917
6,959,000
579,917
Rata-rata
7
3,761,023
5,199,851
433,321
Kayuri
3
Hiwa
12
1
4.000.000
4,000,000
1,612,500
2,387,500
198,958
795,833
66,319
2
Soleman Ngg. Tamu
2
4.000.000
8,000,000
1,733,000
6,267,000
522,250
3,133,500
261,125
7
Mbanda M. Limu
3
4.000.000
12,000,000
2,158,000
9,842,000
820,167
1,406,000
117,167
11
Bakar M
7
4.000.000
28,000,000
2,451,000
25,549,000
2,129,083
2,322,636
193,553
8
Lapu W. Wali
9
4.000.000
36,000,000
2,133,000
33,867,000
2,822,250
4,233,375
352,781
9
Ndilu L. Langa
4
4.000.000
16,000,000
1,728,500
14,271,500
1,189,292
1,585,722
132,144
6
Kambaru A
3
4.000.000
12,000,000
2,200,000
9,800,000
816,667
1,633,333
136,111
14
Nggada P. Honga
8
4.000.000
32,000,000
1,929,000
30,071,000
2,505,917
2,147,929
178,994
7
Pali Mandaha
5
4.000.000
20,000,000
5,213,000
14,787,000
1,232,250
2,112,429
176,036
12
Marthen H. Praing
20
4.000.000
80,000,000
2,012,500
77,987,500
6,498,958
6,498,958
541,580
5
Windi M
3
4.000.000
12,000,000
118,500
11,881,500
Rata-rata
8
6
Kec. Rindi
8
13
4.000.000
53,642,105
3,594,547.37
56
50,047,558
990,125
2,376,300
198,025
1,793,265
2,567,820
213,985
4,171,806
5,291,333
440,944
Desa
jumlah ternak
B-12
Tamburi
7
OC
Variabel Cost (VC)
Nama Responden
Bani Meharangga
B-1
Panto
32.500
B-Comlex
Hematopan B-12
Gusanex
Penicilin
Termicin
Coloxin
Vitoxin
25.000
AD3
Vaksin
500
Midoxin
Bibit
Total VC
Upah
T.K
0
1558000
1300000
2858000
6200500
5000000
11200500
1500500
500000
2000500
46
Hina R. Taka
500
1500000
4
Markus Ngg. Hunga
500
1500000
0
14
Bani L. Lapu
14
Umbu J. Kaboruk
8
Tinus L. Djawa
17
Marthinus M. Meha
48
Hina M. Djawa
70.000
32.500
10
Odu M. Djawa
70.000
32.500
15.000
25.000
15.000
500
1500000
600000
2100500
2200000
4300500
500
1500000
500000
2051500
1900000
3951500
500
1500000
0
1500500
1300000
2800500
500
1500000
600000
2100500
2500000
4600500
500
1500000
4700000
6328000
4300000
10628000
500
1500000
0
1618000
2000000
3618000
1500500
400000
1900500
1500500
300000
1800500
4
Mbidang D. Ratu
500
1500000
0
2
Stepanus R. Mila
500
1500000
0
57
TC
1500000
4700000
36.000
Upah
T.K
Desa
jumlah ternak
B-12
Lailanjang
Hanggaroru
OC
Variabel Cost (VC)
Nama Responden
B-1
Panto
B-Comlex
Hematopan
B-12
Gusanex
Penicilin
Termicin
Total VC
Coloxin
Vitoxin
AD3
Vaksin
4
Tunggu Nj. Lima
15
Leha H. Ranja
8
Panggu Yiwa
2
Hina P. Wali
6
Melkianus M
1
Agus H. Pati
15
Ndewa M. Ratu
13
Lu Wohangara
2
Tunggu Kilimandu
6
Andy M
500
3
Landu Dj
20
Joni M
2
Taka T. Waru
76
Umbu K
4
Kili Mandu
70.000
Midoxin
Bibit
Upah T.K
TC
Upah T.K
500
1500000
0
1500500
500000
2000500
32.500
500
1500000
1000000
2603000
1600000
4203000
32.500
500
1500000
0
1533000
900000
2433000
500
1500000
0
1500500
200000
1700500
500
1500000
0
1570500
500000
2070500
500
1500000
0
1500500
0
1500500
500
1500000
500000
2070500
2100000
4170500
500
1500000
500000
2033000
800000
2833000
500
1500000
0
1500500
300000
1800500
1500000
0
1500500
500000
2000500
70.000
70.000
32.500
32.500
70.000
70.000
42.000
2
Kabula D
27
Lidu L. Ngela
26
Ndilu O
6
4
13
Windi Ndj
16
Tunggu R
13
Yohanes T. Nggoi
32.500
11
Kornelis K. Rihi
32.500
23
Ndilu Awang
3
Ndilu Hama Ndika
7
Marsel M. W
4
Tay R. Mbara
25.000
500
1500000
0
1533000
300000
1833000
500
1500000
700000
2270500
1900000
4170500
500
1500000
0
1500500
100000
1600500
500
1500000
5000000
6637500
4600000
11237500
500
1500000
0
1500500
400000
1900500
500
1500000
0
1500500
200000
1700500
500
1500000
2300000
3948500
2600000
6548500
500
1500000
1800000
3375000
2400000
5775000
Kalambar L
500
1500000
0
1500500
500000
2000500
Lu Palandima
500
1500000
0
1500500
300000
1800500
500
1500000
600000
2133000
1200000
3333000
500
1500000
500000
2033000
1000000
3033000
500
1500000
0
1533000
800000
2333000
500
1500000
1600000
3206500
2600000
5806500
500
1500000
0
1500500
200000
1700500
500
1500000
0
1533000
500000
2033000
500
1500000
0
1500500
300000
1800500
500
1500000
1700000
3270500
2900000
6170500
70.000
42.000
32.500
36.000
42.000
32.500
70.000
70.000
36.000
32.500
58
Desa
jumlah ternak
B-12
Kabaru
Heikatapu
OC
Variabel Cost (VC)
Nama Responden
B-1
Panto
B-Comlex
Hematopan
B-12
Gusanex
Penicilin
70.000
Termicin
Coloxin
Vitoxin
AD3
Vaksin
Bibit
TC
Upah
T.K
500
1500000
700000
2233000
1400000
3633000
500
1500000
0
1500500
200000
1700500
500
1500000
0
1500500
300000
1800500
1500000
0
1533000
600000
2133000
2033000
2200000
4233000
28
Markus Nd
17
Hillu A. Maari
2
Darius A. D
7
Umbu K. Kanyaku
500
32.500
Midoxin
Total VC
Upah
T.K
9
Alfon L
32.500
500
1500000
500000
14
Umbu M. Mandang
32.500
500
1500000
1800000
3365500
2700000
6065500
26
Antonius K
500
1500000
3800000
5403000
4700000
10103000
500
1500000
4600000
6235500
5200000
11435500
500
1500000
0
1533000
200000
1733000
500
1500000
4000000
5910000
4600000
10510000
500
1500000
900000
2535500
1500000
4035500
500
1500000
0
1500500
300000
1800500
65.000
42
Punda Ngandung
70.000
68
Ndamung H. Meha
70.000
3
Hinggu Ndata
32.500
65.000
32.500
47
Umbu H. Hamataki
70.000
65.000
15
Umbu H. P
70.000
65.000
32.500
42.000
120.000
55.000
25.000
500
1500000
1600000
3203000
2600000
5803000
500
1500000
0
1500500
0
1500500
500
1500000
0
1500500
0
1500500
500
1500000
0
1500500
0
1500500
500
1500000
0
1500500
200000
1700500
4
Umbu A. Mahang
23
Kambaru W
1
Andy P. Mbehar
1
Nas K. Njaranau
1
Ndewa Nggaba
2
Mutu H
500
1500000
0
1570500
100000
1670500
500
1500000
0
1500500
700000
2200500
500
1500000
5300000
7155000
5300000
12455000
500
1500000
1600000
3195500
2500000
5695500
500
1500000
0
1500500
300000
1800500
500
1500000
5000000
6855000
4800000
11655000
500
1500000
0
1500500
400000
1900500
1500000
0
1603000
500000
2103000
2
Lili Ng. Atang
9
Umbu Nd. Halakadu
50
Hussein Umar
23
Mandar Nd. Linya
2
Djangga Mb
57
Miha Mb
5
70.000
32.500
70.000
70.000
65.000
32.500
42.000
120.000
70.000
70.000
25.000
25.000
65.000
32.500
42.000
120.000
25.000
Markus Nj. Awang
500
59
Desa
jumlah ternak
B-12
Tanaraing
Rindi
OC
Variabel Cost (VC)
Nama Responden
B-1
70.000
Panto
5
Umbu R. H. Banju
1
Umbu T. A
7
Ndena Ngg. Nggalla
32.500
6
Meta Y. Wali
32.500
B-Comlex
Hematopan B-12
Gusanex
Penicilin
Termicin
Total VC
Coloxin
Vitoxin
AD3
32.500
Vaksin
500
25.000
Midoxin
Bibit
1500000
0
TC
Upah T.K
Upah T.K
1500500
0
1500500
500
1500000
0
1558000
500000
2058000
500
1500000
0
1533000
700000
2233000
500
1500000
0
1500500
400000
1900500
1500500
300000
1800500
1500500
300000
1800500
3
Kabubu H. Andung
500
1500000
0
3
Hermanus Ludji
500
1500000
0
3
Ahmad Yani
500
1500000
0
1533000
500000
2033000
500
1500000
2400000
4037500
3600000
7637500
500
1500000
5000000
6837500
5400000
12237500
500
1500000
0
1500500
300000
1800500
500
1500000
800000
2500000
2700000
5200000
500
1500000
500000
2130000
1600000
3730000
4
Kalikit T
37
Kornelis A. M
70.000
58
Son Nd. Andung
70.000
2
Hina B
20
Umbu H. Tamu
17
14
3
Nuku Lapu
26
Nggili R. Ndima
11
Ndomu Nj. Hapa
4
Ndawa P
32.500
42.000
65.000
32.500
42.000
Koppa Rihi
32.500
42.000
Raha Mb. Djawa
32.500
2
Njanji W
12
Tunggu Watu
23
Umbu H. Turupaita
1
Hiwa
70.000
42.000
70.000
25.000
120.000
25.000
15.000
55.000
42.000
55.000
500
1500000
700000
2288000
1400000
3688000
55.000
500
1500000
0
1500500
300000
1800500
500
1500000
2000000
3743500
3600000
7343500
500
1500000
0
1555500
800000
2355500
500
1500000
0
1528500
400000
1928500
500
1500000
0
1500500
200000
1700500
500
1500000
400000
1933000
1800000
3733000
500
1500000
1800000
3732500
2800000
6532500
55.000
25.000
36.000
15.000
55.000
28.000
32.500
70.000
65.000
42.000
120.000
55.000
28.000
32,500
60
52.000
500
1500000
0
1533000
0
1533000
500
1500000
0
1533000
0
1533000
Desa
jumlah ternak
B-12
Kayuri
Kec. Rindi
B-1
Panto
2
Soleman Ngg. Tamu
3
Mbanda M. Limu
7
Bakar M
70.000
9
Lapu W. Wali
70.000
4
Ndilu L. Langa
3
Kambaru A
8
Nggada P. Honga
70.000
32.500
5
Pali Mandaha
70.000
32.500
20
Marthen H. Praing
70.000
3
Windi M
13
OC
Variabel Cost (VC)
Nama Responden
70.000
B-Comlex
Hematopan B-12
Gusanex
Penicilin
Termicin
Total VC
Coloxin
Vitoxin
AD3
42.000
32.500
65.000
32.500
55.000
32.500
55.000
28.000
32.500
28.000
65.000
32.500
42.000
55.000
42.000
120.000
65000
32500
42000
55.000
28.000
55000
15.000
25000
61
36000
28000
15000
52000
Bibit
Upah T. K
TC
Upah T.K
500
1500000
0
1612500
0
1612500
1500000
0
1533000
200000
1733000
500
1500000
0
1658000
500000
2158000
500
1500000
0
1751000
700000
2451000
500
1500000
0
1533000
600000
2133000
500
1500000
0
1528500
200000
1728500
1500000
0
1700000
500000
2200000
1500000
0
1629000
300000
1929000
500
1500000
1600000
3513000
1700000
5213000
500
1500000
0
1612500
400000
2012500
761052.6
2332989
1325263
3658252.6
500
55.000
120000
Midoxin
500
500
42.000
70000
Vaksin
500
26.000
26000