108,000 1.5 73,333.3 3.1 403,000 3.01 Analisis Kelayakan dan Resiko Usahatani Bawang Prei Dibandingkan Dengan Sayuran Lainnya (Studi Kasus: Desa Merdeka, Kecamatan Merdeka, Kabupaten Karo)

Lampiran 5a. Biaya Penggunaan Tenaga Kerja Bawang Prei No Luas Lahan Ha Biaya Penggunaan Tenaga Kerja Rp Pengolahan Lahan Penanaman Merumput Jumlah orang Banyak Kegiatan Upah RpOrang Total Biaya Rp Jumlah orang Banyak Kegiatan Upah RpOrang Total Biaya Rp Jumlah orang Banyak Kegiatan Upah RpOrang Total Biaya Rp 1 0.8 6 1 100,000 600,000 15 1 80,000 1,200,000 8 1 80,000 640,000 2 0.4 3 1 100,000 300,000 6 1 80,000 480,000 - - - - 3 0.05 1 1 100,000 100,000 1 1 100,000 100,000 - - - - 4 0.07 - - - - - - - - - - - - 5 0.3 2 1 100,000 200,000 5 1 100,000 500,000 5 1 80,000 400,000 6 0.1 3 1 100,000 300,000 1 1 100,000 100,000 2 2 100,000 400,000 7 0.2 4 1 90,000 360,000 4 1 90,000 360,000 3 1 80,000 240,000 8 0.15 2 1 - - - - - 4 2 80,000 640,000 9 0.125 - - - - - - - - - - - - 10 0.2 4 1 90,000 360,000 3 1 80,000 240,000 - - - - 11 1 8 1 80,000 640,000 25 1 90,000 2,250,000 - - - - 12 0.2 2 1 100,000 200,000 9 1 80,000 736,000 - - - - 13 0.06 - - - - - - - - - - - - 14 0.4 3 1 100,000 300,000 6 1 80,000 480,000 - - - - 15 0.1 1 1 100,000 100,000 - - - - 4 1 80,000 320,000 15 0.25 2 120,000 3 150,000 2 260,000 5 525,000 1 280,000 0.5 25,000 - 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 Universitas Sumatera Utara 16 0.4 2 1 100,000 200,000 10 1 80,000 800,000 4 2 100,000 800,000 17 0.04 - - - - - - - - - - - - 18 0.2 5 1 100,000 500,000 3 1 80,000 240,000 3 1 80,000 240,000 19 0.1 3 1 80,000 240,000 - - - - - - - - 20 0.3 1 - - - 7 1 70,000 490,000 - - - - 21 0.04 - - - - - - - - - - - - 22 0.3 1 1 100,000 100,000 4 1 80,000 320,000 4 1 80,000 320,000 23 0.08 2 1 80,000 160,000 - 1 - - 4 2 70,000 560,000 24 0.4 2 1 100,000 200,000 8 1 80,000 640,000 - - - - 25 0.06 1 1 100,000 100,000 2 1 90,000 180,000 - - - - 26 0.5 4 1 100,000 400,000 8 1 80,000 640,000 5 2 80,000 800,000 27 0.1 2 1 90,000 180,000 1 1 80,000 80,000 - - - - 28 0.5 4 - - - - - - - - - - - 29 0.075 - - - - - - - - - - - - 30 0.6 9 1 80,000 720,000 - - - - - - - - Total 75 22 1,990,000 6,260,000 118 19 1,520,000 9,836,000 46 16 910,000 5,360,000 Rataaan 3 1 68,621 208,667 4 1 50,667 327,867 2 1 30,333 178,667 Lanjutan. Universitas Sumatera Utara N o Luas Laha n Ha Biaya Penggunaan Tenaga Kerja Rp Total Biaya Penggunaa n Tenaga Kerja Rp Pemupukan Penyemprotan Panen Jumla h orang Banyak Kegiata n Upah RpOrang Total Biaya Rp Jumla h orang Banyak Kegiata n Upah RpOrang Total Biaya Rp Jumla h orang Banyak Kegiata n Upah RpOrang Total Biaya Rp 1 0.8 5 2 100,000 1,000,00 2 20 100,000 4,000,000 - - - - 7,440,000 2 0.4 3 1 100,000 300,000 - - - - - - - - 1,080,000 3 0.05 - - - - 1 2 100,000 200,000 - - - - 400,000 4 0.07 1 2 100,000 200,000 - - - - - - - - 200,000 5 0.3 5 1 80,000 400,000 1 15 80,000 1,200,000 - - - - 2,700,000 6 0.1 1 2 100,000 200,000 1 5 90,000 450,000 - - - - 1,450,000 7 0.2 - - - - 1 20 90,000 1,800,000 - - - - 2,760,000 8 0.15 3 2 100,000 600,000 - - - - 8 1 100,000 800,000 2,040,000 9 0.125 - - - - 1 13 100,000 1,300,000 - - - - 1,300,000 10 0.2 1 1 100,000 100,000 - - - - - - - - 700,000 11 1 5 2 80,000 800,000 2 13 80,000 2,080,000 13 4 90,000 4,680,000 10,450,000 12 0.2 2 2 80,000 320,000 - - - - 5 2 80,000 800,000 2,056,000 13 0.06 - - - - - - - - - - - - - 14 0.4 2 1 100,000 200,000 2 8 80,000 1,280,000 - - - - 2,260,000 15 0.1 3 1 90,000 270,000 1 12 80,000 960,000 - - - - 1,650,000 16 0.4 4 2 80,000 640,000 1 12 100,000 1,200,000 - - - - 3,640,000 17 0.04 1 2 100,000 200,000 - - - - - - - - 200,000 18 0.2 3 1 100,000 300,000 1 8 80,000 640,000 - - - - 1,920,000 19 0.1 3 2 80,000 480,000 1 6 100,000 600,000 4 2 80,000 640,000 1,960,000 20 0.3 - - - - - - - - 5 2 100,000 1,000,000 1,490,000 21 0.04 - - - - - - - - - - - - - 22 0.3 5 1 100,000 500,000 1 20 80,000 1,600,000 - - - - 2,840,000 23 0.08 2 2 80,000 320,000 - - - - 4 1 80,000 320,000 1,360,000 24 0.4 4 2 90,000 720,000 1 20 100,000 2,000,000 - - - - 3,560,000 Universitas Sumatera Utara 25 0.06 - - - - - - - - - - - - 280,000 26 0.5 3 2 100,000 600,000 1 10 100,000 1,000,000 5 4 100,000 2,000,000 5,440,000 27 0.1 2 2 100,000 400,000 - - - - 5 1 80,000 400,000 1,060,000 28 0.5 4 2 80,000 640,000 1 16 100,000 1,600,000 20 2 90,000 3,600,000 5,840,000 29 0.075 - - - - - - - - - - - - - 30 0.6 5 2 80,000 800,000 - - - - 10 2 80,000 1,600,000 3,120,000 Total 67 37 2,020,000 9,990,00 19 200 1,460,000 21,910,00 79 21 880,000 15,840,00 69,196,000 Rataaan 2 1 67,333 333,000 1 7 48,667 730,333 3 1 29,333 528,000 2,306,533 Lampiran 5b. Biaya Penggunaan Tenaga Kerja Wortel Universitas Sumatera Utara No Luas Lahan Ha Biaya Penggunaan Tenaga Kerja Rp Pengolahan Lahan + Pemupukan Penanaman Merumput Jumlah orang Banyak Kegiatan Upah RpOrang Total Biaya Rp Jumlah orang Banyak Kegiatan Upah RpOrang Total Biaya Rp Jumlah orang Banyak Kegiatan Upah RpOrang Total Biaya Rp 1 0.125 2 1 100,000 200,000 - 1 - - 5 2 60,000 600,000 2 0.25 2 1 100,000 200,000 - 1 - - 8 2 60,000 960,000 3 0.5 4 1 80,000 320,000 7 1 70,000 490,000 12 2 70,000 1,680,000 4 0.05 - 1 - - - 1 - - - - - - 5 0.2 2 1 80,000 160,000 3 1 70,000 210,000 10 2 70,000 1,400,000 6 0.3 3 1 90,000 270,000 5 1 90,000 450,000 10 1 80,000 800,000 7 0.03 1 1 100,000 100,000 2 1 80,000 160,000 - - - 8 1.5 15 1 100,000 1,500,000 20 1 80,000 1,600,000 16 1 80,000 1,280,000 9 0.75 15 1 100,000 1,500,000 10 1 80,000 800,000 10 1 80,000 800,000 10 0.5 4 1 100,000 400,000 4 1 90,000 360,000 12 2 80,000 1,920,000 11 0.75 6 1 100,000 600,000 5 1 80,000 400,000 10 1 80,000 800,000 12 0.34 3 1 100,000 300,000 5 1 80,000 400,000 6 1 80,000 480,000 13 0.7 5 1 80,000 400,000 - 1 - - 12 2 70,000 1,680,000 14 0.1 - 1 - - - 1 - - - - - - 15 0.3 10 1 100,000 1,000,000 5 1 70,000 350,000 10 2 75,000 1,500,000 16 1 8 1 80,000 640,000 13 1 80,000 1,040,000 10 1 70,000 700,000 17 0.2 5 1 100,000 500,000 5 1 80,000 400,000 5 1 80,000 400,000 18 0.075 1 1 80,000 80,000 1 1 - - - - - - 19 0.15 1 1 - - - 1 - - - - - - 20 0.25 3 1 100,000 300,000 6 1 80,000 480,000 5 1 80,000 400,000 21 0.25 3 1 100,000 300,000 5 1 80,000 400,000 5 1 80,000 400,000 22 1 10 1 100,000 1,000,000 6 1 70,000 420,000 12 1 70,000 840,000 23 0.8 6 1 100,000 600,000 8 1 80,000 640,000 - - 80,000 - Universitas Sumatera Utara 24 0.25 5 1 100,000 500,000 4 1 80,000 320,000 7 1 70,000 490,000 25 0.5 4 1 100,000 400,000 7 1 80,000 560,000 5 1 80,000 400,000 26 0.4 3 1 100,000 300,000 7 1 80,000 560,000 5 1 80,000 400,000 27 0.015 - 1 - - 2 1 70,000 140,000 - - - - 28 0.1 2 1 100,000 200,000 - 1 - - - - - - 29 0.1 2 1 100,000 200,000 - 1 - - - - - - 30 0.25 3 1 100,000 300,000 - 1 - - - - - - Total 128 30 2,490,000 12,270,000 130 30 1,570,000 10,180,000 175 27 1,575,000 17,930,000 Rataaan 4 1 83,000 409,000 4 1 52,333 339,333 6 1 52,500 597,667 Universitas Sumatera Utara No Luas Lahan Ha Biaya Penggunaan Tenaga Kerja Rp Total Biaya Penggunaan Tenaga Kerja Rp Penyemprotan Panen Jumlah orang Banyak Kegiatan Upah RpOrang Total Biaya Rp Jumlah orang Banyak Kegiatan Upah RpOrang Total Biaya Rp 1 0.125 - - - - - 1 - - 800,000 2 0.25 - - - - - 1 - - 1,160,000 3 0.5 1 2 100,000 200,000 - 1 - - 2,690,000 4 0.05 - - - - - 1 - - - 5 0.2 1 6 100,000 600,000 - 1 - - 2,370,000 6 0.3 1 9 100,000 900,000 - 1 - - 2,420,000 7 0.03 - - - - - 1 - - 260,000 8 1.5 2 6 100,000 1,200,000 - 1 - - 5,580,000 9 0.75 - - - - - 1 - - 3,100,000 10 0.5 - - - - - 1 - - 2,680,000 11 0.75 - - - - - 1 - - 1,800,000 12 0.34 1 10 100,000 1,000,000 - 1 - - 2,180,000 13 0.7 - - - - - 1 - - 2,080,000 14 0.1 - - - - - 1 - - - 15 0.3 1 4 100,000 400,000 - 1 - - 3,250,000 16 1 - - - - - 1 - - 2,380,000 17 0.2 - - - - - 1 - - 1,300,000 18 0.075 - - - - - 1 - - 80,000 19 0.15 - - - - 7 1 100,000 700,000 700,000 20 0.25 1 1 80,000 80,000 - 1 - - 1,260,000 21 0.25 - - - - 10 1 100,000 1,000,000 2,100,000 22 1 2 8 100,000 1,600,000 - 1 - - 3,860,000 23 0.8 2 6 80,000 960,000 - 1 - - 2,200,000 24 0.25 - - - - - 1 100,000 - 1,310,000 25 0.5 1 9 80,000 720,000 - 1 - - 2,080,000 26 0.4 1 8 100,000 800,000 - 1 - - 2,060,000 Universitas Sumatera Utara 27 0.015 - - - - - 1 - - 140,000 28 0.1 - - - - - 1 - - 200,000 29 0.1 - - - - - 1 - - 200,000 30 0.25 - - - - 14 1 100,000 1,400,000 1,700,000 Total 14 69 1,040,000 8,460,000 31 30 400,000 3,100,000 51,940,000 Rataaan 0 2 34,667 282,000 1 1 13,333 103,333 1,731,333 Universitas Sumatera Utara No Luas Lahan Ha Biaya Penggunaan Tenaga Kerja Rp Pengolahan Lahan Penanaman Merumput Jumlah orang Banyak Kegiatan Upah RpOrang Total Biaya Rp Jumlah orang Banyak Kegiatan Upah RpOrang Total Biaya Rp Jumlah orang Banyak Kegiatan Upah RpOrang Total Biaya Rp 1 0.125 1 1 100,000 100,000 1 1 80,000 80,000 1 2 80,000 160,000 2 0.125 3 1 80,000 240,000 2 1 80,000 160,000 1 2 80,000 160,000 3 0.125 1 1 100,000 100,000 2 1 80,000 160,000 1 2 80,000 160,000 4 0.2 4 1 80,000 320,000 3 1 80,000 240,000 1 3 100,000 300,000 5 0.15 3 1 80,000 240,000 2 1 70,000 140,000 1 2 80,000 160,000 6 0.22 4 1 80,000 320,000 2 1 80,000 160,000 2 1 80,000 160,000 7 0.15 3 1 100,000 300,000 2 1 80,000 160,000 1 2 80,000 160,000 8 0.15 3 1 80,000 240,000 2 1 80,000 160,000 1 1 70,000 70,000 9 0.12 3 1 100,000 300,000 2 1 80,000 160,000 1 2 80,000 160,000 10 0.18 2 1 100,000 200,000 2 1 90,000 180,000 1 3 90,000 270,000 11 0.18 2 1 100,000 200,000 2 1 80,000 160,000 1 3 80,000 240,000 12 0.5 8 1 80,000 640,000 8 1 80,000 640,000 4 2 80,000 640,000 13 0.1 1 1 100,000 100,000 2 1 80,000 160,000 1 2 80,000 160,000 14 0.5 8 1 80,000 640,000 10 1 80,000 800,000 5 2 80,000 800,000 15 0.25 4 1 80,000 320,000 3 1 80,000 240,000 1 3 80,000 240,000 Total 50 15 1,340,000 4,260,000 45 15 1,200,000 3,600,000 23 32 1,220,000 3,840,000 Rataaan 3 1 89,333 284,000 3 1 80,000 240,000 2 2 81,333 256,000 Universitas Sumatera Utara Lanjuta n. N o Luas Laha n Ha Biaya Penggunaan Tenaga Kerja Rp Total Biaya Pengguna an Tenaga Kerja Rp Pemupukan Penyemprotan Panen Jumla h oran g Banyak Kegiat an Upah RpOran g Total Biaya Rp Jumla h oran g Banyak Kegiat an Upah RpOran g Total Biaya Rp Jumla h oran g Banyak Kegiat an Upah RpOran g Total Biaya Rp 1 0.12 5 3 1 80,000 240,000 1 6 80,000 480,000 3 1 100,000 300,000 1,360,000 2 0.12 5 3 1 90,000 270,000 1 6 80,000 480,000 3 1 100,000 300,000 1,610,000 3 0.12 5 3 1 90,000 270,000 1 6 90,000 540,000 3 1 90,000 270,000 1,500,000 4 0.2 2 2 80,000 320,000 1 9 80,000 720,000 4 1 80,000 320,000 2,220,000 5 0.15 3 1 90,000 270,000 1 6 80,000 480,000 3 1 100,000 300,000 1,590,000 6 0.22 2 2 90,000 360,000 1 9 80,000 720,000 3 1 100,000 300,000 2,020,000 7 0.15 2 2 100,000 400,000 1 9 80,000 720,000 2 1 100,000 200,000 1,940,000 8 0.15 2 2 80,000 320,000 1 9 80,000 720,000 3 1 80,000 240,000 1,750,000 9 0.12 3 1 90,000 270,000 1 6 80,000 480,000 3 1 80,000 240,000 1,610,000 1 0.18 2 2 90,000 360,000 1 9 80,000 720,000 3 1 100,000 300,000 2,030,000 1 1 0.18 3 1 100,000 300,000 1 9 80,000 720,000 3 1 100,000 300,000 1,920,000 1 2 0.5 4 2 100,000 800,000 1 12 100,000 1,200,00 - - - - 3,920,000 Universitas Sumatera Utara 1 3 0.1 3 1 80,000 240,000 1 6 90,000 540,000 3 1 90,000 270,000 1,470,000 1 4 0.5 5 2 80,000 800,000 1 12 100,000 1,200,00 - - - - 4,240,000 1 5 0.25 2 2 80,000 320,000 1 9 80,000 720,000 5 1 80,000 400,000 2,240,000 Total 42 23 1,320,00 5,540,0 00 15 123 1,260,00 10,440,0 00 41 13 1,200,00 3,740,0 00 31,420,00 Rataaan 3 2 88,000 369,333 1 8 84,000 696,000 3 1 80,000 249,333 2,094,667 Lampiran 6a. Jenis, Umur Ekonomis, dan Biaya Penyusutan Alat dan Gudang Pertanian Bawang Prei Per Musim Tanam N o Luas Laha n ha Jenis Peralatan Cangkul Garpu Beko Harga Rpkg Nilai Sisa Rp Jumla h unit Umur Ekonom is Tahun Biaya Penyusuta n Rp Harga Rpkg Nilai Sisa Rp Jumla h unit Umur Ekonom is Tahun Biaya Penyusuta n Rp Harga Rpkg Nilai Sisa Rp Jumla h unit Umur Ekonom is Tahun Biaya Penyusuta n Rp 1 0.8 50,000 4,000 6 5 6,900 70,000 5,000 3 5 4,875 350,000 40,000 2 10 7,750 2 0.4 50,000 4,000 5 5 5,750 70,000 5,000 2 5 3,250 350,000 40,000 2 10 7,750 3 0.05 50,000 4,000 5 5 11,500 70,000 5,000 2 5 6,500 350,000 40,000 1 10 7,750 4 0.07 50,000 4,000 4 5 4,600 70,000 5,000 2 5 3,250 350,000 40,000 2 10 7,750 5 0.3 50,000 4,000 4 5 9,200 70,000 5,000 2 5 6,500 350,000 40,000 1 10 7,750 6 0.1 50,000 4,000 3 5 6,900 70,000 5,000 2 5 6,500 350,000 40,000 1 10 7,750 7 0.2 50,000 4,000 4 5 4,600 70,000 5,000 1 5 1,625 350,000 40,000 2 10 7,750 8 0.15 50,000 4,000 3 5 3,450 70,000 5,000 1 5 1,625 350,000 40,000 2 10 7,750 9 0.12 5 50,000 4,000 4 5 4,600 70,000 5,000 1 5 1,625 350,000 40,000 1 10 3,875 Universitas Sumatera Utara 1 0.2 50,000 4,000 3 5 3,450 70,000 5,000 1 5 1,625 350,000 40,000 1 10 3,875 1 1 1 50,000 4,000 5 5 11,500 70,000 5,000 2 5 6,500 350,000 40,000 3 10 23,250 1 2 0.2 50,000 4,000 5 5 11,500 70,000 5,000 2 5 6,500 350,000 40,000 1 10 7,750 1 3 0.06 50,000 4,000 4 5 9,200 70,000 5,000 2 5 6,500 350,000 40,000 1 10 7,750 1 4 0.4 50,000 4,000 5 5 5,750 70,000 5,000 2 5 3,250 350,000 40,000 1 10 3,875 1 5 0.1 50,000 4,000 3 5 3,450 70,000 5,000 1 5 1,625 350,000 40,000 1 10 3,875 1 6 0.4 50,000 4,000 5 5 11,500 70,000 5,000 2 5 6,500 350,000 40,000 1 10 7,750 1 7 0.04 50,000 4,000 3 5 6,900 70,000 5,000 1 5 3,250 350,000 40,000 1 10 7,750 1 8 0.2 50,000 4,000 4 5 9,200 70,000 5,000 2 5 6,500 350,000 40,000 2 10 15,500 1 9 0.1 50,000 4,000 5 5 11,500 70,000 5,000 2 5 6,500 350,000 40,000 2 10 15,500 2 0.3 50,000 4,000 1 5 2,300 70,000 5,000 1 5 3,250 350,000 40,000 1 10 7,750 2 1 0.04 50,000 4,000 2 5 2,300 70,000 5,000 1 5 1,625 350,000 40,000 1 10 3,875 2 2 0.3 50,000 4,000 5 5 11,500 70,000 5,000 2 5 6,500 350,000 40,000 2 10 15,500 2 3 0.08 50,000 4,000 5 5 11,500 70,000 5,000 1 5 3,250 350,000 40,000 1 10 7,750 2 4 0.4 50,000 4,000 6 5 13,800 70,000 5,000 2 5 6,500 350,000 40,000 1 10 7,750 2 5 0.06 50,000 4,000 5 5 11,500 70,000 5,000 1 5 3,250 350,000 40,000 1 10 7,750 2 6 0.5 50,000 4,000 7 5 16,100 70,000 5,000 2 5 6,500 350,000 40,000 2 10 15,500 Universitas Sumatera Utara 2 7 0.1 50,000 4,000 3 5 3,450 70,000 5,000 1 5 1,625 350,000 40,000 1 10 3,875 2 8 0.5 50,000 4,000 5 5 11,500 70,000 5,000 2 5 6,500 350,000 40,000 1 10 7,750 2 9 0.07 5 50,000 4,000 4 5 9,200 70,000 5,000 2 5 6,500 350,000 40,000 1 10 7,750 3 0.6 50,000 4,000 7 5 16,100 70,000 5,000 3 5 9,750 350,000 40,000 2 10 15,500 Total 1,500,00 120,00 130 150 250,700 2,100,00 150,00 51 150 139,750 10,500,00 1,200,00 42 300 263,500 Rataan 50,000 4,000 4 5 8,357 70,000 5,000 2 5 4,658 350,000 40,000 1 10 8,783 Lanjutan No . Luas Laha n Ha Jenis Peralatan Bak Air Gubuk Pompa Mesin Harga Rpkg Jumla h unit Umur Ekonom is Tahun Biaya Penyusuta n Rp Harga Rpkg Jumla h unit Umur Ekonom is Tahun Biaya Penyusuta n Rp Harga Rpkg Nilai Sisa Rp Jumla h unit Umur Ekonom is Tahun Biaya Penyusuta n Rp 1 0.8 6,000,000 1 10 150,000 3,000,000 1 10 75,000 1,500,000 100,00 1 10 17,500 2 0.4 1,000,000 1 10 25,000 4,000,000 1 10 100,000 1,500,000 100,00 1 10 17,500 3 0.05 150,000 1 5 7,500 800,000 1 5 40,000 1,500,000 100,00 - 10 - 4 0.07 2,000,000 1 10 50,000 2,000,000 1 10 50,000 1,500,000 100,00 1 10 35,000 5 0.3 200,000 1 5 10,000 400,000 1 5 20,000 1,500,000 100,00 - 10 - 6 0.1 1,000,000 1 10 25,000 - - - - 1,500,000 100,00 - 10 - 7 0.2 250,000 1 5 12,500 500,000 1 5 25,000 1,500,000 100,00 1 10 17,500 Universitas Sumatera Utara 8 0.15 - - - - - - - - 1,500,000 100,00 - 10 - 9 0.125 200,000 1 5 10,000 1,000,000 1 5 50,000 1,500,000 100,00 1 10 17,500 10 0.2 - - - - 250,000 1 5 12,500 1,500,000 100,00 - 10 - 11 1 2,000,000 1 10 50,000 2,000,000 1 10 50,000 1,500,000 100,00 1 10 35,000 12 0.2 - - - - 500,000 1 5 25,000 1,500,000 100,00 1 10 35,000 13 0.06 - - - - 500,000 1 5 25,000 1,500,000 100,00 - 10 - 14 0.4 200,000 1 5 10,000 1,000,000 1 5 50,000 1,500,000 100,00 1 10 17,500 15 0.1 1,500,000 1 10 37,500 2,000,000 1 10 50,000 1,500,000 100,00 1 10 17,500 16 0.4 1,500,000 1 10 37,500 3,000,000 1 10 75,000 1,500,000 100,00 - 10 - 17 0.04 1,000,000 1 10 25,000 2,000,000 1 10 50,000 1,500,000 100,00 - 10 - 18 0.2 3,000,000 1 20 37,500 5,000,000 1 20 62,500 1,500,000 100,00 1 10 35,000 19 0.1 3,000,000 1 20 37,500 5,000,000 1 20 62,500 1,500,000 100,00 - 10 - 20 0.3 200,000 1 5 10,000 300,000 1 5 15,000 1,500,000 100,00 - 10 - 21 0.04 150,000 1 5 7,500 - - - - 1,500,000 100,00 - 10 - 22 0.3 3,000,000 1 20 37,500 5,000,000 1 20 62,500 1,500,000 100,00 1 10 35,000 23 0.08 300,000 1 5 15,000 2,500,000 1 10 62,500 1,500,000 100,00 - 10 - 24 0.4 1,000,000 1 10 25,000 5,000,000 1 10 125,000 1,500,000 100,00 1 10 35,000 Universitas Sumatera Utara 25 0.06 - 1 - - - 1 - - 1,500,000 100,00 1 10 35,000 26 0.5 3,000,000 1 15 50,000 5,000,000 1 15 83,333 1,500,000 100,00 1 10 35,000 27 0.1 500,000 1 10 12,500 500,000 1 10 12,500 1,500,000 100,00 1 10 17,500 28 0.5 - - - - 500,000 1 5 25,000 1,500,000 100,00 - 10 - 29 0.075 - - - - 250,000 1 5 12,500 1,500,000 100,00 - 10 - 30 0.6 2,000,000 1 10 50,000 5,000,000 1 10 125,000 1,500,000 100,00 - 10 - Total 33,150,00 24 225 732,500 57,000,00 27 240 1,345,833 45,000,00 15 300 402,500 Rataan 1,105,000 1 8 24,417 1,900,000 1 8 44,861 1,500,000 1 10 13,417 lanjutan N o. Luas Laha n Ha Jenis Peralatan Total Biaya Penyusutan Rp Pompa Manual Jetor Harga Rpkg Nilai Sisa Rp Jumla h unit Umur Ekono mis Tahun Biaya Penyusut an Rp Harga Rpkg Nilai Sisa Rp Jumla h unit Umur Ekonomi s Tahun Biaya Penyusut an Rp 1 0.8 400,000 20,000 3 8 17,813 - - - - - 279,838 2 0.4 400,000 20,000 3 8 17,813 - - - - - 177,063 3 0.05 400,000 20,000 1 8 11,875 - - - - - 85,125 4 0.07 400,000 20,000 2 8 11,875 6,500,00 300,00 1 10 155,000 317,475 5 0.3 400,000 20,000 1 8 11,875 - - - - - 65,325 6 0.1 400,000 20,000 2 8 23,750 - - - - - 69,900 Universitas Sumatera Utara 7 0.2 400,000 20,000 1 8 5,938 - - - - - 74,913 8 0.15 400,000 20,000 1 8 5,938 - - - - - 18,763 9 0.125 400,000 20,000 - 8 - - - - - - 87,600 10 0.2 400,000 20,000 2 8 11,875 - - - - - 33,325 11 1 400,000 20,000 5 8 59,375 10,000,0 00 500,00 1 10 237,500 473,125 12 0.2 400,000 20,000 - 8 - - - - - - 85,750 13 0.06 400,000 20,000 1 8 11,875 - - - - - 60,325 14 0.4 400,000 20,000 2 8 11,875 - - - - - 102,250 15 0.1 400,000 20,000 1 8 5,938 - - - - - 119,888 16 0.4 400,000 20,000 2 8 23,750 - - - - - 162,000 17 0.04 400,000 20,000 1 8 11,875 - - - - - 104,775 18 0.2 400,000 20,000 3 8 35,625 - - - - - 201,825 19 0.1 400,000 20,000 3 8 35,625 - - - - - 169,125 20 0.3 400,000 20,000 1 8 11,875 - - - - - 50,175 21 0.04 400,000 20,000 1 8 5,938 - - - - - 21,238 22 0.3 400,000 20,000 1 8 11,875 - - - - - 180,375 23 0.08 400,000 20,000 2 8 23,750 - - - - - 123,750 24 0.4 400,000 20,000 1 8 11,875 - - - - - 224,925 25 0.06 400,000 20,000 2 8 23,750 - - - - - 81,250 26 0.5 400,000 20,000 2 8 23,750 - - - - - 230,183 27 0.1 400,000 20,000 - 8 - - - - - - 51,450 28 0.5 400,000 20,000 2 8 23,750 - - - - - 74,500 29 0.075 400,000 20,000 1 8 11,875 - - - - - 47,825 30 0.6 400,000 20,000 3 8 35,625 - - - - - 251,975 Total 12,000,0 00 600,00 50 240 498,750 16,500,0 00 800,00 2 20 392,500 4,026,033 Rataan 400,000 20,000 2 8 16,625 550,000 26,667 1 13,083 134,201 Universitas Sumatera Utara Lampiran 6b. Jenis, Umur Ekonomis, dan Biaya Penyusutan Alat dan Gudang Pertanian Wortel Per Musim Tanam No Luas Lahan ha Jenis Peralatan Cangkul Garpu Beko Harga RpUnit 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 RpUnit Nilai Sisa Rp Jumlah unit Umur Ekonomis Tahun Biaya Penyusutan Rp 1 0.125 50,000 4,000 4 5 6,133 70,000 5,000 1 5 2,167 350,000 40,000 1 10 5,167 2 0.25 50,000 4,000 8 5 12,267 70,000 5,000 2 5 4,333 350,000 40,000 2 10 10,333 3 0.5 50,000 4,000 5 5 7,667 70,000 5,000 2 5 4,333 350,000 40,000 1 10 5,167 4 0.05 50,000 4,000 3 5 4,600 70,000 5,000 1 5 2,167 350,000 40,000 1 10 5,167 5 0.2 50,000 4,000 2 5 3,067 70,000 5,000 1 5 2,167 350,000 40,000 1 10 5,167 6 0.3 50,000 4,000 4 5 12,267 70,000 5,000 2 5 8,667 350,000 40,000 1 10 10,333 7 0.03 50,000 4,000 3 5 4,600 70,000 5,000 1 5 2,167 350,000 40,000 1 10 5,167 8 1.5 50,000 4,000 5 5 15,333 70,000 5,000 2 5 8,667 350,000 40,000 2 10 20,667 9 0.75 50,000 4,000 4 5 6,133 70,000 5,000 1 5 2,167 350,000 40,000 1 10 5,167 10 0.5 50,000 4,000 8 5 24,533 70,000 5,000 1 5 4,333 350,000 40,000 2 10 20,667 11 0.75 50,000 4,000 5 5 7,667 70,000 5,000 2 5 4,333 350,000 40,000 2 10 10,333 12 0.34 50,000 4,000 4 5 12,267 70,000 5,000 2 5 8,667 350,000 40,000 2 10 20,667 13 0.7 50,000 4,000 2 5 6,133 70,000 5,000 1 5 4,333 350,000 40,000 1 10 10,333 14 0.1 50,000 4,000 3 5 9,200 70,000 5,000 1 5 4,333 350,000 40,000 1 10 10,333 15 0.3 50,000 4,000 3 5 9,200 70,000 5,000 1 5 4,333 350,000 40,000 1 10 10,333 16 1 50,000 4,000 10 5 30,667 70,000 5,000 3 5 13,000 350,000 40,000 2 10 20,667 17 0.2 50,000 4,000 4 5 6,133 70,000 5,000 2 5 4,333 350,000 40,000 1 10 5,167 18 0.075 50,000 4,000 4 5 12,267 70,000 5,000 2 5 8,667 350,000 40,000 1 10 10,333 19 0.15 50,000 4,000 5 5 15,333 70,000 5,000 2 5 8,667 350,000 40,000 2 10 20,667 20 0.25 50,000 4,000 5 5 15,333 70,000 5,000 2 5 8,667 350,000 40,000 1 10 10,333 21 0.25 50,000 4,000 5 5 15,333 70,000 5,000 2 5 8,667 350,000 40,000 2 10 20,667 22 1 50,000 4,000 4 5 12,267 70,000 5,000 2 5 8,667 350,000 40,000 1 10 10,333 Universitas Sumatera Utara 23 0.8 50,000 4,000 5 5 15,333 70,000 5,000 2 5 8,667 350,000 40,000 2 10 20,667 24 0.25 50,000 4,000 3 5 9,200 70,000 5,000 1 5 4,333 350,000 40,000 1 10 10,333 25 0.5 50,000 4,000 4 5 6,133 70,000 5,000 2 5 4,333 350,000 40,000 1 10 5,167 26 0.4 50,000 4,000 4 5 12,267 70,000 5,000 2 5 8,667 350,000 40,000 1 10 10,333 27 0.015 50,000 4,000 3 5 9,200 70,000 5,000 1 5 4,333 350,000 40,000 1 10 10,333 28 0.1 50,000 4,000 3 5 9,200 70,000 5,000 1 5 4,333 350,000 40,000 1 10 10,333 29 0.1 50,000 4,000 3 5 9,200 70,000 5,000 1 5 4,333 350,000 40,000 1 10 10,333 30 0.25 50,000 4,000 4 5 6,133 70,000 5,000 2 5 4,333 350,000 40,000 1 10 5,167 Total 1,500,000 120,000 129 150 325,067 2,100,000 150,000 48 150 171,167 10,500,000 1,200,000 39 300 335,833 Rataan 50,000 4,000 4 5 10,836 70,000 5,000 2 5 5,706 350,000 40,000 1 10 11,194 Lanjutan No Luas Lahan ha Jenis Peralatan Pompa Gendong Mesin Pompa Gendong Manual Gubuk Harga RpUnit Nilai Sisa Rp Jumlah unit Umur Ekonomis Tahun Biaya Penyusutan Rp Harga RpUnit Nilai Sisa Rp Jumlah unit Umur Ekonomis Tahun Biaya Penyusutan Rp Harga RpUnit Jumlah unit Umur Ekonomis Tahun Biaya Penyusutan Rp 1 0.125 1,500,000 100,000 1 8 29,167 400,000 20,000 - 8 - 1,000,000 1 5 66,667 2 0.25 1,500,000 100,000 2 8 58,333 400,000 20,000 - 8 - 1,000,000 1 5 66,667 3 0.5 1,500,000 100,000 2 8 58,333 400,000 20,000 - 8 - 700,000 1 5 46,667 4 0.05 1,500,000 100,000 1 8 29,167 400,000 20,000 - 8 - - - - - 5 0.2 1,500,000 100,000 - 8 - 400,000 20,000 1 8 7,917 1,000,000 1 10 33,333 6 0.3 1,500,000 100,000 - 8 - 400,000 20,000 1 8 15,833 1,500,000 1 10 50,000 7 0.03 1,500,000 100,000 1 8 29,167 400,000 20,000 - 8 - 500,000 1 5 33,333 8 1.5 1,500,000 100,000 1 8 58,333 400,000 20,000 - 8 - 5,000,000 1 5 333,333 9 0.75 1,500,000 100,000 1 8 29,167 400,000 20,000 2 8 15,833 1,500,000 1 5 100,000 10 0.5 1,500,000 100,000 - 8 - 400,000 20,000 2 8 31,667 - - - - 11 0.75 1,500,000 100,000 1 8 29,167 400,000 20,000 - 8 - 5,000,000 1 10 166,667 12 0.34 1,500,000 100,000 - 8 - 400,000 20,000 1 8 15,833 500,000 1 5 33,333 13 0.7 1,500,000 100,000 - 8 - 400,000 20,000 2 8 31,667 5,000,000 1 20 83,333 Universitas Sumatera Utara 14 0.1 1,500,000 100,000 - 8 - 400,000 20,000 1 8 15,833 1,000,000 1 5 66,667 15 0.3 1,500,000 100,000 - 8 - 400,000 20,000 1 8 15,833 3,000,000 1 10 100,000 16 1 1,500,000 100,000 1 8 58,333 400,000 20,000 - 8 - 5,000,000 1 15 111,111 17 0.2 1,500,000 100,000 - 8 - 400,000 20,000 1 8 7,917 2,000,000 1 5 133,333 18 0.075 1,500,000 100,000 - 8 - 400,000 20,000 1 8 15,833 250,000 1 5 16,667 19 0.15 1,500,000 100,000 - 8 - 400,000 20,000 1 8 15,833 - 1 - - 20 0.25 1,500,000 100,000 - 8 - 400,000 20,000 1 8 15,833 1,500,000 1 5 100,000 21 0.25 1,500,000 100,000 - 8 - 400,000 20,000 1 8 15,833 3,000,000 1 10 100,000 22 1 1,500,000 100,000 1 8 58,333 400,000 20,000 1 8 15,833 4,000,000 1 20 66,667 23 0.8 1,500,000 100,000 1 8 58,333 400,000 20,000 1 8 15,833 4,000,000 1 20 66,667 24 0.25 1,500,000 100,000 - 8 - 400,000 20,000 1 8 15,833 1,000,000 1 10 33,333 25 0.5 1,500,000 100,000 1 8 29,167 400,000 20,000 1 8 7,917 1,000,000 1 5 66,667 26 0.4 1,500,000 100,000 - 8 - 400,000 20,000 1 8 15,833 800,000 1 5 53,333 27 0.015 1,500,000 100,000 - 8 - 400,000 20,000 1 8 15,833 700,000 1 5 46,667 28 0.1 1,500,000 100,000 - 8 - 400,000 20,000 1 8 15,833 1,500,000 1 5 100,000 29 0.1 1,500,000 100,000 - 8 - 400,000 20,000 1 8 15,833 300,000 1 5 20,000 30 0.25 1,500,000 100,000 - 8 - 400,000 20,000 1 8 7,917 2,000,000 1 10 66,667 Total

11.74 45,000,000

3,000,000 14 240 525,000 12,000,000 600,000 25 240 348,333 53,750,000 28 225 2,161,11 1 Rataan

0.39 1,500,00

100,00 8 17,500 400,00 20,00 1 8 11,611 1,791,66 7 1 8 72,037 Lanjutan. No Luas Lahan ha Jenis Peralatan Total Biaya Penyusutan Rp Bak Air Harga RpUnit Jumlah unit Umur Ekonomis Tahun Biaya Penyusutan Rp 1 0.125 200,000 1 5 13,333 122,633 2 0.25 200,000 1 5 13,333 165,267 3 0.5 200,000 1 5 13,333 135,500 4 0.05 - - - - 41,100 Universitas Sumatera Utara 5 0.2 2,000,000 1 5 133,333 184,983 6 0.3 3,000,000 1 10 100,000 197,100 7 0.03 - - - - 74,433 8 1.5 3,000,000 1 5 200,000 636,333 9 0.75 1,000,000 1 5 66,667 225,133 10 0.5 - 1 - - 81,200 11 0.75 2,000,000 1 10 66,667 284,833 12 0.34 - - - 90,767 13 0.7 2,000,000 1 20 33,333 169,133 14 0.1 1,000,000 1 5 66,667 173,033 15 0.3 2,000,000 10 - 139,700 16 1 3,000,000 1 15 66,667 300,444 17 0.2 1,000,000 1 5 66,667 223,550 18 0.075 - 1 - - 63,767 19 0.15 - 1 - - 60,500 20 0.25 500,000 1 5 33,333 183,500 21 0.25 1,000,000 1 10 33,333 193,833 22 1 2,000,000 1 20 33,333 205,433 23 0.8 2,000,000 1 10 66,667 252,167 24 0.25 2,000,000 1 10 66,667 139,700 25 0.5 1,000,000 1 5 66,667 186,050 26 0.4 - - - - 100,433 27 0.015 500,000 1 5 33,333 119,700 28 0.1 1,000,000 1 5 66,667 206,367 29 0.1 500,000 1 5 33,333 93,033 30 0.25 1,000,000 1 10 33,333 123,550 Total 11.74 32,100,000 25 190 1,306,667 5,173,178 Rataan

0.39 1,070,000

1 6 43,556 172,439 Universitas Sumatera Utara Lampiran 6c. Jenis, Umur Ekonomis, dan Biaya Penyusutan Alat dan Gudang Pertanian Kentang Per Musim Tanam No Luas Laha n ha Jenis Peralatan Pompa Cangkul Goni Sabit Harga Rp jumla h Unit Umur Ekonomis tahun Biaya Rp Harg a Rp jumla h Unit Umur Ekono mis tahun Biaya Rp Harg a Rp jumla h Unit Umur Ekonom is 1 kali Pakai Biaya Rp Harg a Rp jumla h Unit Umur Ekono mis Biay a Rp 1 0.125 400,000 1 8 16,66 7 50,00 2 5 6,667 1,500 45 1 67,500 30,00 2 3 6,667 2 0.125 400,000 1 8 16,66 7 50,00 2 5 6,667 1,500 40 1 60,000 30,00 2 3 6,667 3 0.125 400,000 1 8 16,66 7 50,00 2 5 6,667 1,500 34 1 51,000 30,00 2 3 6,667 4 0.2 400,000 1 8 16,66 7 50,00 3 5 10,000 1,500 72 1 108,000 30,00 2 3 6,667 5 0.15 400,000 1 8 16,66 7 50,00 2 5 6,667 1,500 60 1 90,000 30,00 2 3 6,667 6 0.22 400,000 2 8 33,33 3 50,00 2 5 6,667 1,500 80 1 120,000 30,00 2 3 6,667 7 0.15 400,000 1 8 16,66 7 50,00 1 5 3,333 1,500 50 1 75,000 30,00 1 3 3,333 8 0.15 400,000 1 8 16,66 7 50,00 1 5 3,333 1,500 54 1 81,000 30,00 1 3 3,333 9 0.12 400,000 1 8 16,66 7 50,00 2 5 6,667 1,500 44 1 66,000 30,00 2 3 6,667 10 0.18 400,000 1 8 16,66 7 50,00 2 5 6,667 1,500 65 1 97,500 30,00 2 3 6,667 11 0.18 400,000 1 8 16,66 7 50,00 2 5 6,667 1,500 60 1 90,000 30,00 2 3 6,667 12 0.5 400,000 2 8 33,33 3 50,00 5 5 16,667 1,500 174 1 261,000 30,00 2 3 6,667 13 0.1 400,000 1 8 16,66 7 50,00 3 5 10,000 1,500 36 1 54,000 30,00 1 3 3,333 14 0.5 400,000 3 8 50,00 50,00 7 5 23,333 1,500 180 1 270,000 30,00 4 3 13,33 3 15 0.25 400,000 1 8 16,66 50,00 4 5 13,333 1,500 86 1 129,000 30,00 1 3 3,333 Universitas Sumatera Utara 7 Total 6,000,0 00 19 120 316,6 67 750,0 00 40 75 133,33 3 22,50 1,080 15 1,620,0 00 450,0 00 28 45 93,33 3 Rataan 400,000 1 8 21,11 1 50,00 3 5 8,889 1,500 72 1 108,000 30,00 2 3 6,222 Lanjutan. No . Luas Laha n ha Jenis Peralatan Parang Garpu Beko Harga Rp jumla h Unit Umur Ekonomi s Biaya Penyusuta n Harga Rp jumla h Unit Umur Ekonomi s Biaya Penyusuta n Harga Rp jumla h Unit Umur Ekonomi s Biaya Penyusuta n 1 0.12 5 30,000 1 3 3,333 70,000 1 5 4,667 350,000 1 10 11,667 2 0.12 5 30,000 1 3 3,333 70,000 2 5 9,333 350,000 1 10 11,667 3 0.12 5 30,000 1 3 3,333 70,000 1 5 4,667 350,000 1 10 11,667 4 0.2 30,000 2 3 6,667 70,000 3 5 14,000 350,000 1 10 11,667 5 0.15 30,000 2 3 6,667 70,000 1 5 4,667 350,000 1 10 11,667 6 0.22 30,000 2 3 6,667 70,000 4 5 18,667 350,000 1 10 11,667 7 0.15 30,000 1 3 3,333 70,000 1 5 4,667 350,000 1 10 11,667 8 0.15 30,000 1 3 3,333 70,000 1 5 4,667 350,000 1 10 11,667 9 0.12 30,000 2 3 6,667 70,000 1 5 4,667 350,000 1 10 11,667 10 0.18 30,000 3 3 10,000 70,000 2 5 9,333 350,000 1 10 11,667 11 0.18 30,000 2 3 6,667 70,000 1 5 4,667 350,000 1 10 11,667 12 0.5 30,000 2 3 6,667 70,000 3 5 14,000 350,000 2 10 23,333 13 0.1 30,000 1 3 3,333 70,000 1 5 4,667 350,000 1 10 11,667 Universitas Sumatera Utara 14 0.5 30,000 2 3 6,667 70,000 2 5 9,333 350,000 1 10 11,667 15 0.25 30,000 2 3 6,667 70,000 2 5 9,333 350,000 2 10 23,333 Total 450,00 25 45 83,333 1,050,00 26 75 121,333 5,250,00 17 150 198,333 Rataan 30,000 2 3 5,556 70,000 2 5 8,089 350,000 1 10 13,222 Lanjutan. No. Sampel Luas Lahan ha Jenis Peralatan Total Biaya Penyusutan Rp Gubuk Bak Air Harga Rp jumlah Unit Umur Ekonomis Biaya Penyusutan Harga Rp jumlah Unit Umur Ekonomis Biaya Penyusutan 1 0.125 1,000,000 1 5 66,667 3,000,000 1 15 66,667 246,133 2 0.125 1,000,000 1 5 66,667 1,000,000 1 5 66,667 242,967 3 0.125 700,000 1 5 46,667 500,000 1 5 33,333 176,300 4 0.2 1,000,000 - - - 500,000 1 - - 168,033 5 0.15 1,500,000 1 10 50,000 - - - - 188,300 6 0.22 - - - - - - - - 197,133 7 0.15 - - - - - - - - 114,233 8 0.15 500,000 1 5 33,333 500,000 1 10 16,667 170,233 9 0.12 5,000,000 1 5 333,333 2,000,000 1 10 66,667 514,300 10 0.18 1,500,000 - - - 1,000,000 1 5 66,667 219,800 11 0.18 3,000,000 1 10 100,000 1,000,000 1 10 33,333 271,633 Universitas Sumatera Utara 12 0.5 500,000 1 5 33,333 500,000 1 5 33,333 419,667 13 0.1 5,000,000 1 20 83,333 1,000,000 1 5 66,667 249,367 14 0.5 1,000,000 1 5 66,667 500,000 1 5 33,333 475,633 15 0.25 3,000,000 1 10 100,000 1,000,000 1 10 33,333 328,100 Total 24,700,000 11 85 980,000 12,500,000 12 85 516,667 3,981,833 Rataan 1,646,667 1 6 65,333 833,333 1 6 34,444 265,456 Lampiran 7a.Biaya Usaha Tani Bawang Prei Per Musim Tanam No Luas Lahan Ha Biaya benih kg Biaya Pupuk Rp Biaya Obat- obatan Rp Biaya Tenaga Kerja Rp Biaya Penyusutan Rp Biaya Sewa Lahan Rp Biaya PBB Rp Transport Rp Tali Rp Traktor Rp Total Biaya Rp 1 0.8 1,280,000 3,050,000 550,000 7,440,000 279,838 - 6,250 - - 1,200,000 13,806,088 2 0.4 640,000 2,120,000 406,000 1,080,000 177,063 - 5,000 2,000,000 200,000 600,000 7,228,063 3 0.05 70,000 558,000 95,000 400,000 85,125 250,000 - - - - 1,458,125 4 0.07 98,000 1,150,000 89,000 200,000 317,475 - 2,500 - - - 1,856,975 5 0.3 420,000 1,687,500 390,000 2,700,000 65,325 1,500,000 - - - 500,000 7,262,825 6 0.1 140,000 380,000 31,500 1,450,000 69,900 - 1,250 - - - 2,072,650 7 0.2 280,000 435,000 380,000 2,760,000 74,913 1,000,000 - - - - 4,929,913 8 0.15 210,000 2,100,000 200,000 2,040,000 18,763 - 2,500 750,000 75,000 - 5,396,263 9 0.125 175,000 2,010,000 356,000 1,300,000 87,600 - 2,500 800,000 100,000 - 4,831,100 10 0.2 280,000 436,000 134,000 700,000 33,325 1,000,000 - - - - 2,583,325 11 1 1,400,000 3,890,000 498,000 10,450,000 473,125 2,000,000 5,000 6,000,000 500,000 - 25,216,125 12 0.2 280,000 1,170,000 100,000 2,056,000 85,750 - 2,500 1,000,000 100,000 300,000 5,094,250 13 0.06 84,000 400,000 30,300 - 60,325 - 1,250 250,000 50,000 - 875,875 14 0.4 560,000 1,390,000 406,000 2,260,000 102,250 - 5,000 2,100,000 250,000 600,000 7,673,250 15 0.1 140,000 265,500 180,000 1,650,000 119,888 - 2,500 - - - 2,357,888 16 0.4 560,000 1,471,000 340,000 3,640,000 162,000 - 5,000 - - 500,000 6,678,000 Universitas Sumatera Utara 17 0.04 56,000 900,000 44,500 200,000 104,775 - 1,250 - - - 1,306,525 18 0.2 280,000 1,130,000 265,000 1,920,000 201,825 - 5,000 - - - 3,801,825 19 0.1 140,000 777,000 127,500 1,960,000 169,125 500,000 - 600,000 100,000 - 4,373,625 20 0.3 420,000 1,880,000 350,000 1,490,000 50,175 - 6,000 1,400,000 150,000 500,000 6,246,175 21 0.04 56,000 404,000 57,500 - 21,238 200,000 - 200,000 25,000 - 963,738 22 0.3 420,000 2,225,000 268,000 2,840,000 180,375 - 6,000 1,750,000 200,000 450,000 8,339,375 23 0.08 112,000 1,420,000 100,000 1,360,000 123,750 - 1,750 500,000 50,000 - 3,667,500 24 0.4 560,000 1,350,000 213,000 3,560,000 224,925 - 6,000 - - 600,000 6,513,925 25 0.06 84,000 710,000 61,500 280,000 81,250 - 1,250 - - - 1,218,000 26 0.5 700,000 2,480,000 255,000 5,440,000 230,183 2,500,000 - 2,200,000 250,000 750,000 14,805,183 27 0.1 140,000 860,000 75,000 1,060,000 51,450 - 1,250 500,000 50,000 - 2,737,700 28 0.5 700,000 2,340,000 228,000 5,840,000 74,500 - 7,000 3,000,000 300,000 750,000 13,239,500 29 0.075 105,000 520,000 85,000 - 47,825 - 1,250 500,000 50,000 - 1,309,075 30 0.6 840,000 2,390,000 280,000 3,120,000 251,975 3,000,000 - 3,500,000 350,000 - 13,731,975 Total 11,230,000 41,899,000 6,595,800 69,196,000 4,026,033 11,950,000 78,000 27,050,000 2,800,000 6,750,000 181,574,833 Rataan 374,333 1,396,633 219,860 2,306,533 134,201 398,333 2,600 901,667 93,333 225,000 6,052,494 Lanjutan. Biaya Usaha Tani Bawang Prei Per Ha No Luas Lahan Ha Biaya benih kg Biaya Pupuk Rp Biaya Obat- obatan Rp Biaya Tenaga Kerja Rp Biaya Penyusutan Rp Biaya Sewa Lahan Rp Biaya PBB Rp Transport Rp Tali Rp Traktor Rp Total Biaya Rp 1 0.8 1,600,000 3,812,500 687,500 9,300,000 349,796.88 - 7,813 - - 1,500,000 17,257,609 2 0.4 1,600,000 5,300,000 1,015,000 2,700,000 442,656.25 - 12,500 5,000,000 500,000 1,500,000 18,070,156 3 0.05 1,400,000 11,160,000 1,900,000 8,000,000 1,702,500.00 5,000,000 - - - - 29,162,500 4 0.07 1,400,000 16,428,571 1,271,429 2,857,143 4,535,357.14 - 35,714 - - - 26,528,214 5 0.3 1,400,000 5,625,000 1,300,000 9,000,000 217,750.00 5,000,000 - - - 1,666,667 24,209,417 6 0.1 1,400,000 3,800,000 315,000 14,500,000 699,000.00 - 12,500 - - - 20,726,500 7 0.2 1,400,000 2,175,000 1,900,000 13,800,000 374,562.50 5,000,000 - - - - 24,649,563 8 0.15 1,400,000 14,000,000 1,333,333 13,600,000 125,083.33 - 16,667 5,000,000 500,000 - 35,975,083 Universitas Sumatera Utara 9 0.125 1,400,000 16,080,000 2,848,000 10,400,000 700,800.00 - 20,000 6,400,000 800,000 - 38,648,800 10 0.2 1,400,000 2,180,000 670,000 3,500,000 166,625.00 5,000,000 - - - - 12,916,625 11 1 1,400,000 3,890,000 498,000 10,450,000 473,125.00 2,000,000 5,000 6,000,000 500,000 - 25,216,125 12 0.2 1,400,000 5,850,000 500,000 10,280,000 428,750.00 - 12,500 5,000,000 500,000 1,500,000 25,471,250 13 0.06 1,400,000 6,666,667 505,000 - 1,005,416.67 - 20,833 4,166,667 833,333 - 14,597,917 14 0.4 1,400,000 3,475,000 1,015,000 5,650,000 255,625.00 - 12,500 5,250,000 625,000 1,500,000 19,183,125 15 0.1 1,400,000 2,655,000 1,800,000 16,500,000 1,198,875.00 - 25,000 - - - 23,578,875 16 0.4 1,400,000 3,677,500 850,000 9,100,000 405,000.00 - 12,500 - - 1,250,000 16,695,000 17 0.04 1,400,000 22,500,000 1,112,500 5,000,000 2,619,375.00 - 31,250 - - - 32,663,125 18 0.2 1,400,000 5,650,000 1,325,000 9,600,000 1,009,125.00 - 25,000 - - - 19,009,125 19 0.1 1,400,000 7,770,000 1,275,000 19,600,000 1,691,250.00 5,000,000 - 6,000,000 1,000,000 - 43,736,250 20 0.3 1,400,000 6,266,667 1,166,667 4,966,667 167,250.00 - 20,000 4,666,667 500,000 1,666,667 20,820,583 21 0.04 1,400,000 10,100,000 1,437,500 - 530,937.50 5,000,000 - 5,000,000 625,000 - 24,093,438 22 0.3 1,400,000 7,416,667 893,333 9,466,667 601,250.00 - 20,000 5,833,333 666,667 1,500,000 27,797,917 23 0.08 1,400,000 17,750,000 1,250,000 17,000,000 1,546,875.00 - 21,875 6,250,000 625,000 - 45,843,750 24 0.4 1,400,000 3,375,000 532,500 8,900,000 562,312.50 - 15,000 - - 1,500,000 16,284,813 25 0.06 1,400,000 11,833,333 1,025,000 4,666,667 1,354,166.67 - 20,833 - - - 20,300,000 26 0.5 1,400,000 4,960,000 510,000 10,880,000 460,366.67 5,000,000 - 4,400,000 500,000 1,500,000 29,610,367 27 0.1 1,400,000 8,600,000 750,000 10,600,000 514,500.00 - 12,500 5,000,000 500,000 - 27,377,000 28 0.5 1,400,000 4,680,000 456,000 11,680,000 149,000.00 - 14,000 6,000,000 600,000 1,500,000 26,479,000 29 0.075 1,400,000 6,933,333 1,133,333 - 637,666.67 - 16,667 6,666,667 666,667 - 17,454,333 30 0.6 1,400,000 3,983,333 466,667 5,200,000 419,958.33 5,000,000 - 5,833,333 583,333 - 22,886,625 Total 42,400,000 228,593,571 31,741,762 257,197,143 25,344,956 42,000,000 390,652 92,466,667 10,525,000 16,583,333 747,243,084 Rataan 1,413,333 7,619,786 1,058,059 8,573,238 844,832 1,400,000 13,022 3,082,222 350,833 552,778 24,908,103 Universitas Sumatera Utara Lampiran 7b. Biaya Usaha Tani Wortel Per Musim Tanam No Luas Lahan Ha Biaya Benih Rp Biaya Pupuk Rp Biaya Obat- Obatan Rp Biaya Tenaga Kerja Rp Biaya Penyusutan Rp Biaya Sewa Lahan Rp Biaya PBB Rp Biaya Transport Rp Plastik Rp Sewa Traktor Rp Total Biaya Rp 1 0.125 480,000 815,000 - 800,000 122,633 - 3,333 - - - 2,220,967 2 0.25 800,000 1,230,000 - 1,160,000 165,267 - 6,667 - - - 3,361,933 3 0.5 1,600,000 470,000 260,000 2,690,000 135,500 2,500,000 - - - 750,000 8,405,500 4 0.05 160,000 72,000 5,000 - 41,100 - 1,667 - - - 279,767 5 0.2 720,000 725,000 130,000 2,370,000 184,983 - 7,000 - - - 4,136,983 6 0.3 960,000 1,430,000 195,000 2,420,000 197,100 - 7,000 - - 450,000 5,659,100 7 0.03 120,000 155,000 45,000 260,000 74,433 - 3,333 400,000 20,000 - 1,077,767 8 1.5 4,800,000 2,475,000 430,000 5,580,000 636,333 7,000,000 - - - 2,250,000 23,171,333 9 0.75 2,400,000 1,292,500 205,000 3,100,000 225,133 - 6,667 - - - 7,229,300 10 0.5 1,600,000 1,115,000 560,000 2,680,000 81,200 2,500,000 - - - 800,000 9,336,200 11 0.75 2,400,000 425,000 180,000 1,800,000 284,833 - 8,333 - - 1,150,000 6,248,167 12 0.34 1,120,000 660,000 97,500 2,180,000 90,767 1,700,000 - - - 550,000 6,398,267 13 0.7 2,240,000 290,000 300,000 2,080,000 169,133 - 8,333 - - 1,050,000 6,137,467 14 0.1 320,000 810,000 - - 173,033 - 3,333 - - - 1,306,367 15 0.3 960,000 270,000 340,000 3,250,000 139,700 - 9,000 - - - 4,968,700 16 1 3,200,000 1,320,000 130,000 2,380,000 300,444 5,000,000 7,667 - - 1,500,000 13,838,111 17 0.2 640,000 570,000 20,000 1,300,000 223,550 - 1,667 - - - 2,755,217 18 0.075 280,000 631,000 12,500 80,000 63,767 - 1,667 - - - 1,068,933 19 0.15 480,000 380,000 45,000 700,000 60,500 - 3,333 800,000 100,000 250,000 2,818,833 20 0.25 800,000 835,000 25,000 1,260,000 183,500 - 8,333 - 400,000 3,511,833 21 0.25 800,000 705,000 - 2,100,000 193,833 - 8,333 1,500,000 100,000 400,000 5,807,167 22 1 3,200,000 1,170,000 140,000 3,860,000 205,433 - 11,667 - - 1,500,000 10,087,100 23 0.8 2,560,000 1,690,000 227,500 2,200,000 252,167 - 8,333 - - 1,200,000 8,138,000 24 0.25 800,000 247,500 250,000 1,310,000 139,700 - 6,667 1,000,000 100,000 - 3,853,867 Universitas Sumatera Utara 25 0.5 1,680,000 565,000 135,000 2,080,000 186,050 2,500,000 - - - 750,000 7,896,050 26 0.4 1,280,000 615,000 250,000 2,060,000 100,433 2,000,000 - - - 600,000 6,905,433 27 0.015 80,000 180,000 22,500 140,000 119,700 - 1,667 - - - 543,867 28 0.1 240,000 510,000 50,000 200,000 206,367 - 3,333 - - - 1,209,700 29 0.1 320,000 600,000 50,000 200,000 93,033 - 3,333 - - - 1,266,367 30 0.25 800,000 1,152,500 - 1,700,000 123,550 - 8,333 1,500,000 100,000 5,384,383 Total 37,840,000 23,064,500 4,105,000 51940000 5,173,178 23,200,000 139,000 5,200,000 420,000 13,600,000 165,022,678 Rataan 1,261,333 768,817 136,833 1731333.33 172,439 773,333 4,633 179,310 14,000 468,966 5,500,756 Lanjutan. Biaya Usaha Tani Wortel Per Ha No Luas Laha n Biaya Benih Rp Biaya Pupuk Rp Biaya Obat- Obatan Rp Biaya Tenaga Kerja Rp Biaya Penyusuta n Rp Biaya Sewa Lahan Rp Biaya PBB Rp Biaya Transport Rp Plastik Rp Sewa Traktor Rp Total Biaya Rp 1 0.125 3,840,000 6,520,000 - 6,400,000 981,067 - 26,667 - - - 17,767,733 2 0.25 3,200,000 4,920,000 - 4,640,000 661,067 - 26,667 - - - 13,447,733 3 0.5 3,200,000 940,000 520,000 5,380,000 271,000 5,000,000 - - - 1,500,000 16,811,000 4 0.05 3,200,000 1,440,000 100,000 - 822,000 - 33,333 - - - 5,595,333 5 0.2 3,600,000 3,625,000 650,000 11,850,000 924,917 - 35,000 - - - 20,684,917 6 0.3 3,200,000 4,766,667 650,000 8,066,667 657,000 - 23,333 - - 1,500,000 18,863,667 7 0.03 4,000,000 5,166,667 1,500,000 8,666,667 2,481,111 - 111,11 1 13,333,33 3 666,667 - 35,925,556 8 1.5 3,200,000 1,650,000 286,667 3,720,000 424,222 4,666,667 - - - 1,500,000 15,447,556 9 0.75 3,200,000 1,723,333 273,333 4,133,333 300,178 - 8,889 - - - 9,639,067 10 0.5 3,200,000 2,230,000 1,120,000 5,360,000 162,400 5,000,000 - - - 1,600,000 18,672,400 11 0.75 3,200,000 566,667 240,000 2,400,000 379,778 - 11,111 - - 1,533,333 8,330,889 12 0.34 3,294,118 1,941,176 286,765 6,411,765 266,961 5,000,000 - - - 1,617,647 18,818,431 13 0.7 3,200,000 414,286 428,571 2,971,429 241,619 - 11,905 - - 1,500,000 8,767,810 14 0.1 3,200,000 8,100,000 - - 1,730,333 - 33,333 - - - 13,063,667 15 0.3 3,200,000 900,000 1,133,333 10,833,333 465,667 - 30,000 - - - 16,562,333 Universitas Sumatera Utara 16 1 3,200,000 1,320,000 130,000 2,380,000 300,444 5,000,000 7,667 - - 1,500,000 13,838,111 17 0.2 3,200,000 2,850,000 100,000 6,500,000 1,117,750 - 8,333 - - - 13,776,083 18 0.075 3,733,333 8,413,333 166,667 1,066,667 850,222 - 22,222 - - - 14,252,444 19 0.15 3,200,000 2,533,333 300,000 4,666,667 403,333 - 22,222 5,333,333 666,667 1,666,667 18,792,222 20 0.25 3,200,000 3,340,000 100,000 5,040,000 734,000 - 33,333 - - 1,600,000 14,047,333 21 0.25 3,200,000 2,820,000 - 8,400,000 775,333 - 33,333 6,000,000 400,000 1,600,000 23,228,667 22 1 3,200,000 1,170,000 140,000 3,860,000 205,433 - 11,667 - - 1,500,000 10,087,100 23 0.8 3,200,000 2,112,500 284,375 2,750,000 315,208 - 10,417 - - 1,500,000 10,172,500 24 0.25 3,200,000 990,000 1,000,000 5,240,000 558,800 - 26,667 4,000,000 400,000 - 15,415,467 25 0.5 3,360,000 1,130,000 270,000 4,160,000 372,100 5,000,000 - - - 1,500,000 15,792,100 26 0.4 3,200,000 1,537,500 625,000 5,150,000 251,083 5,000,000 - - - 1,500,000 17,263,583 27 0.015 5,333,333 12,000,000 1,500,000 9,333,333 7,980,000 - 111,11 1 - - - 36,257,778 28 0.1 2,400,000 5,100,000 500,000 2,000,000 2,063,667 - 33,333 - - - 12,097,000 29 0.1 3,200,000 6,000,000 500,000 2,000,000 930,333 - 33,333 - - - 12,663,667 30 0.25 3,200,000 4,610,000 - 6,800,000 494,200 - 33,333 6,000,000 400,000 - 21,537,533 Tota l

11.73 5

99,960,78 4 100,830,46 2 12,804,71 1 150,179,86 28,121,227 34,666,66 7 738,32 1 34,666,66 7 2,533,33 3 23,117,64 7 487,619,68 Rataan 3,332,026 3,361,015 426,824 5,005,995 937,374 1,155,556 24,611 1,155,556 84,444 770,588 16,253,989 Lampiran 7c. Biaya Usaha Tani Kentang Per Musim Tanam No. Sampel Luas Lahan ha Biaya Benih Rp Biaya Pupuk Rp Biaya Obat- obatan Rp Biaya Tenaga Kerja Rp Biaya Penyusutan Rp Biaya Sewa Lahan Rp Biaya PBB Rp Biaya Transportasi Rp Total Per Petani 1 0.125 680,000 1,212,500 711,500 1,360,000 246,133 - 3,000 500,000 4,713,133 2 0.125 800,000 1,289,500 997,500 1,610,000 242,967 - 3,000 500,000 5,442,967 3 0.125 720,000 1,465,000 897,500 1,500,000 176,300 - 3,000 500,000 5,261,800 Universitas Sumatera Utara 4 0.2 1,125,000 2,075,000 1,265,000 2,220,000 168,033 - 5,000 1,000,000 7,858,033 5 0.15 920,000 1,337,500 1,038,000 1,590,000 188,300 - 3,000 1,000,000 6,076,800 6 0.22 1,280,000 1,955,000 1,160,000 2,020,000 197,133 1,100,000 - 1,000,000 8,712,133 7 0.15 960,000 1,387,500 815,000 1,940,000 114,233 750,000 - 750,000 6,716,733 8 0.15 862,500 1,056,500 1,700,000 1,750,000 170,233 750,000 - 750,000 7,039,233 9 0.12 760,000 970,000 748,000 1,610,000 514,300 - 3,000 500,000 5,105,300 10 0.18 1,120,000 1,335,000 318,000 2,030,000 219,800 - 4,500 1,000,000 6,027,300 11 0.18 1,080,000 1,315,000 385,000 1,920,000 271,633 - 4,500 1,000,000 5,976,133 12 0.5 2,800,000 3,805,000 1,850,000 3,920,000 419,667 - 15,000 - 12,809,667 13 0.1 640,000 812,500 860,000 1,470,000 249,367 - 3,000 1,500,000 5,534,867 14 0.5 3,040,000 3,515,000 1,615,000 4,240,000 475,633 - 15,000 - 12,900,633 15 0.25 2,100,000 1,422,500 1,360,000 2,240,000 328,100 - 7,000 1,500,000 8,957,600 Total 18,887,500 24,953,500 15,720,500 31,420,000 3,981,833 2,600,000 69,000 11,500,000 109,132,333 Rataan 1,259,167 1,663,567 1,048,033 2,094,667 265,456 173,333 4,600 766,667 7,275,489 Lanjutan. No. Luas Laha n ha Biaya Benih Rp Biaya Pupuk Rp Biaya Obat- obatan Rp Biaya Tenaga Kerja Rp Biaya Penyusuta n Rp Biaya Sewa Lahan Rp Biaya PBB Rp Biaya Transportas i Rp Total Per Ha Rp 1 0.125 5,440,000 9,700,000 5,692,000 10,880,000 1,969,067 - 24,000 4,000,000 37,705,067 2 0.125 6,400,000 10,316,000 7,980,000 12,880,000 1,943,733 - 24,000 4,000,000 43,543,733 3 0.125 5,760,000 11,720,000 7,180,000 12,000,000 1,410,400 - 24,000 4,000,000 42,094,400 4 0.2 5,625,000 10,375,000 6,325,000 11,100,000 840,167 - 25,000 5,000,000 39,290,167 5 0.15 6,133,333 8,916,667 6,920,000 10,600,000 1,255,333 - 20,000 6,666,667 40,512,000 Universitas Sumatera Utara 6 0.22 5,818,182 8,886,364 5,272,727 9,181,818 896,061 5,000,000 - 4,545,455 39,600,606 7 0.15 6,400,000 9,250,000 5,433,333 12,933,333 761,556 5,000,000 - 5,000,000 44,778,222 8 0.15 5,750,000 7,043,333 11,333,33 3 11,666,667 1,134,889 5,000,000 - 5,000,000 46,928,222 9 0.12 6,333,333 8,083,333 6,233,333 13,416,667 4,285,833 - 25,000 4,166,667 42,544,167 10 0.18 6,222,222 7,416,667 1,766,667 11,277,778 1,221,111 - 25,000 5,555,556 33,485,000 11 0.18 6,000,000 7,305,556 2,138,889 10,666,667 1,509,074 - 25,000 5,555,556 33,200,741 12 0.5 5,600,000 7,610,000 3,700,000 7,840,000 839,333 - 30,000 - 25,619,333 13 0.1 6,400,000 8,125,000 8,600,000 14,700,000 2,493,667 - 30,000 15,000,000 55,348,667 14 0.5 6,080,000 7,030,000 3,230,000 8,480,000 951,267 - 30,000 - 25,801,267 15 0.25 8,400,000 5,690,000 5,440,000 8,960,000 1,312,400 - 28,000 6,000,000 35,830,400 Total 92,362,07 1 127,467,91 9 87,245,28 3 166,582,92 9 22,823,890 15,000,00 310,00 74,489,899 586,281,99 1 Rataan 6,157,471 8,497,861 5,816,352 11,105,529 1,521,593 1,000,000 20,667 4,965,993 39,085,466 Universitas Sumatera Utara Lampiran 8a. Penerimaan Usaha Tani Bawang Prei Per Musim Tanam dan Per Ha No. Sampel Luas Lahan Ha Produksi Kg Konsumsi Sendiri Kg Harga Jual Rp Penerimaan Per Petani Rp Per ha Rp 1 0.8 17,200 - 2,500 43,000,000 53,750,000 2 0.4 10,000 - 2,700 27,000,000 67,500,000 3 0.05 1,250 - 4,000 5,000,000 100,000,000 4 0.07 2,000 - 4,000 8,000,000 114,285,714 5 0.3 7,500 - 3,800 28,500,000 95,000,000 6 0.1 2,150 - 2,700 5,805,000 58,050,000 7 0.2 4,320 - 4,300 18,576,000 92,880,000 8 0.15 3,750 - 2,700 10,125,000 67,500,000 9 0.125 4,000 5 1,500 6,007,500 48,060,000 10 0.2 4,300 - 3,000 12,900,000 64,500,000 11 1 28,000 - 3,500 98,000,000 98,000,000 12 0.2 5,000 - 3,000 15,000,000 75,000,000 13 0.06 1,300 3,500 4,550,000 75,833,333 14 0.4 10,500 - 3,500 36,750,000 91,875,000 15 0.1 2,160 - 5,000 10,800,000 108,000,000 16 0.4 8,650 - 4,000 34,600,000 86,500,000 17 0.04 995 - 4,000 3,980,000 99,500,000 18 0.2 5,000 - 3,500 17,500,000 87,500,000 19 0.1 3,000 - 3,500 10,500,000 105,000,000 20 0.3 7,000 5 3,700 25,918,500 86,395,000 21 0.04 1,000 2 4,500 4,509,000 112,725,000 22 0.3 8,200 - 4,300 35,260,000 117,533,333 23 0.08 2,400 - 3,500 8,400,000 105,000,000 Universitas Sumatera Utara 24 0.4 8,640 - 4,500 38,880,000 97,200,000 25 0.06 1,800 - 4,500 8,100,000 135,000,000 26 0.5 10,750 - 3,500 37,625,000 75,250,000 27 0.1 2,500 2 4,500 11,259,000 112,590,000 28 0.5 15,000 5 3,400 51,017,000 102,034,000 29 0.075 2,250 - 4,500 10,125,000 135,000,000 30 0.6 17,000 - 3,500 59,500,000 99,166,667 Total 7.85 197,615 19 109,100 687,187,000 2,766,628,048 Rataan

0.26 6,587.17

0.66 3,636.67

22,906,233 92,220,934.92 Lampiran 8b. Penerimaan Usaha Tani Wortel Per Musim Tanam dan Per Ha No. Sampel Luas Lahan ha Produksi kg Konsumsi Sendiri Kg Harga Jual Rp Penerimaan Rp Per petani Per ha 1 0.125 5,600 - 1,200 6,720,000 53,760,000 2 0.25 9,500 - 2,000 19,000,000 76,000,000 3 0.5 15,000 - 1,700 25,500,000 51,000,000 4 0.05 1,200 - 2,000 2,400,000 48,000,000 5 0.2 6,750 - 2,000 13,500,000 67,500,000 6 0.3 9,000 - 1,400 12,600,000 42,000,000 7 0.03 1,250 5 3,000 3,765,000 125,500,000 8 1.5 42,000 - 1,800 75,600,000 50,400,000 9 0.75 21,500 - 1,400 30,100,000 40,133,333 10 0.5 13,200 - 2,500 33,000,000 66,000,000 11 0.75 18,000 - 1,800 32,400,000 43,200,000 12 0.34 9,800 - 2,000 19,600,000 57,647,059 13 0.7 19,600 - 2,200 43,120,000 61,600,000 Universitas Sumatera Utara 14 0.1 3,000 - 2,000 6,000,000 60,000,000 15 0.3 9,600 - 2,500 24,000,000 80,000,000 16 1 30,000 - 1,200 36,000,000 36,000,000 17 0.2 5,000 - 1,500 7,500,000 37,500,000 18 0.075 3,250 - 2,500 8,125,000 108,333,333 19 0.15 5,000 10 2,000 10,020,000 66,800,000 20 0.25 9,000 - 1,500 13,500,000 54,000,000 21 0.25 8,000 - 2,000 16,000,000 64,000,000 22 1 30,000 - 1,500 45,000,000 45,000,000 23 0.8 24,600 - 1,600 39,360,000 49,200,000 24 0.25 6,500 - 1,700 11,050,000 44,200,000 25 0.5 14,800 - 1,700 25,160,000 50,320,000 26 0.4 10,000 - 2,300 23,000,000 57,500,000 27 0.015 800 5 2,500 2,012,500 134,166,667 28 0.1 2,800 - 1,700 4,760,000 47,600,000 29 0.1 3,000 - 1,500 4,500,000 45,000,000 30 0.25 7,500 - 3,200 24,000,000 96,000,000 Total 11.74 345,250.00 20.00 57,900.00 19,991,133,000 1,703,547,763 Rataan

0.39 11,508.33

0.67 1,930.00

20,576,417 61,945,346 Universitas Sumatera Utara Lampiran 8c. Penerimaan Usaha Tani Kentang Per Musim Tanam dan Per Ha No. Sampel Luas Lahan ha Produksi kg Konsumsi Sendiri kg Harga Jual Rp Penerimaan Per Petani Per Ha 1 0.125 2,050 5 5,000 10,275,000 82,200,000 2 0.125 1,800 - 4,500 8,100,000 64,800,000 3 0.125 1,500 - 5,000 7,500,000 60,000,000 4 0.2 3,400 - 4,800 16,320,000 81,600,000 5 0.15 2,800 - 5,000 14,000,000 93,333,333 6 0.22 3,800 - 5,000 19,000,000 86,363,636 7 0.15 2,300 - 4,000 9,200,000 61,333,333 8 0.15 2,500 - 4,500 11,250,000 75,000,000 9 0.12 2,000 - 4,300 8,600,000 71,666,667 10 0.18 3,050 - 4,500 13,725,000 76,250,000 11 0.18 2,800 - 4,500 12,600,000 70,000,000 12 0.5 8,500 - 5,500 46,750,000 93,500,000 13 0.1 1,600 3 5,000 8,015,000 80,150,000 14 0.5 8,800 - 4,500 39,600,000 79,200,000 15 0.25 4,100 - 5,000 20,500,000 82,000,000 Total 51,000 8 71,100 245,435,000 1,157,396,970 Rataan 3,400 1 4,740 16,362,333 77,159,798 Universitas Sumatera Utara Lampiran 9a. Pendapatan Usahatani Bawang Prei No. Sampel Luas Lahan Ha Per Petani Per Ha Biaya Rp Penerimaan Rp Pendapatan Rp Biaya Rp Penerimaan Rp Pendapatan Rp 1 0.8 13,806,088 43,000,000 29,193,913 17,257,609 53,750,000 36,492,391 2 0.4 7,228,063 27,000,000 19,771,938 18,070,156 67,500,000 49,429,844 3 0.05 1,458,125 5,000,000 3,541,875 29,162,500 100,000,000 70,837,500 4 0.07 1,856,975 8,000,000 6,143,025 26,528,214 114,285,714 87,757,500 5 0.3 7,262,825 28,500,000 21,237,175 24,209,417 95,000,000 70,790,583 6 0.1 2,072,650 5,805,000 3,732,350 20,726,500 58,050,000 37,323,500 7 0.2 4,929,913 18,576,000 13,646,088 24,649,563 92,880,000 68,230,438 8 0.15 5,396,263 10,125,000 4,728,738 35,975,083 67,500,000 31,524,917 9 0.125 4,831,100 6,007,500 1,176,400 38,648,800 48,060,000 9,411,200 10 0.2 2,583,325 12,900,000 10,316,675 12,916,625 64,500,000 51,583,375 11 1 25,216,125 98,000,000 72,783,875 25,216,125 98,000,000 72,783,875 12 0.2 5,094,250 15,000,000 9,905,750 25,471,250 75,000,000 49,528,750 13 0.06 875,875 4,550,000 3,674,125 14,597,917 75,833,333 61,235,417 14 0.4 7,673,250 36,750,000 29,076,750 19,183,125 91,875,000 72,691,875 15 0.1 2,357,888 10,800,000 8,442,113 23,578,875 108,000,000 84,421,125 16 0.4 6,678,000 34,600,000 27,922,000 16,695,000 86,500,000 69,805,000 17 0.04 1,306,525 3,980,000 2,673,475 32,663,125 99,500,000 66,836,875 18 0.2 3,801,825 17,500,000 13,698,175 19,009,125 87,500,000 68,490,875 19 0.1 4,373,625 10,500,000 6,126,375 43,736,250 105,000,000 61,263,750 20 0.3 6,246,175 25,918,500 19,672,325 20,820,583 86,395,000 65,574,417 21 0.04 963,738 4,509,000 3,545,263 24,093,438 112,725,000 88,631,563 22 0.3 8,339,375 35,260,000 26,920,625 27,797,917 117,533,333 89,735,417 23 0.08 3,667,500 8,400,000 4,732,500 45,843,750 105,000,000 59,156,250 24 0.4 6,513,925 38,880,000 32,366,075 16,284,813 97,200,000 80,915,188 Universitas Sumatera Utara 25 0.06 1,218,000 8,100,000 6,882,000 20,300,000 135,000,000 114,700,000 26 0.5 14,805,183 37,625,000 22,819,817 29,610,367 75,250,000 45,639,633 27 0.1 2,737,700 11,259,000 8,521,300 27,377,000 112,590,000 85,213,000 28 0.5 13,239,500 51,017,000 37,777,500 26,479,000 102,034,000 75,555,000 29 0.075 1,309,075 10,125,000 8,815,925 17,454,333 135,000,000 117,545,667 30 0.6 13,731,975 59,500,000 45,768,025 22,886,625 99,166,667 76,280,042 Total 7.85 181,574,833 687,187,000 505,612,167 747,243,084 2,766,628,048 2,019,384,964 Rataan 0.26167 6,052,494.44 22,906,233.33 16,853,738.89 24,908,102.80 92,220,934.92 67,312,832.12 Lampiran 9b. Pendapatan Usahatani Wortel No. Sampel Luas Lahan Ha Per Petani Per Ha Biaya Rp Penerimaan Rp Pendapatan Rp Biaya Rp Penerimaan Rp Pendapatan Rp 1 0.125 2,220,967 6,720,000 4,499,033 17,767,733.33 53,760,000 35,992,267 2 0.25 3,361,933 19,000,000 15,638,067 13,447,733.33 76,000,000 62,552,267 3 0.5 8,405,500 25,500,000 17,094,500 16,811,000.00 51,000,000 34,189,000 4 0.05 279,767 2,400,000 2,120,233 5,595,333.33 48,000,000 42,404,667 5 0.2 4,136,983 13,500,000 9,363,017 20,684,916.67 67,500,000 46,815,083 6 0.3 5,659,100 12,600,000 6,940,900 18,863,666.67 42,000,000 23,136,333 7 0.03 1,077,767 3,765,000 2,687,233 35,925,555.56 125,500,000 89,574,444 8 1.5 23,171,333 75,600,000 52,428,667 15,447,555.56 50,400,000 34,952,444 9 0.75 7,229,300 30,100,000 22,870,700 9,639,066.67 40,133,333 30,494,267 10 0.5 9,336,200 33,000,000 23,663,800 18,672,400.00 66,000,000 47,327,600 11 0.75 6,248,167 32,400,000 26,151,833 8,330,888.89 43,200,000 34,869,111 12 0.34 6,398,267 19,600,000 13,201,733 18,818,431.37 57,647,059 38,828,627 13 0.7 6,137,467 43,120,000 36,982,533 8,767,809.52 61,600,000 52,832,190 Universitas Sumatera Utara 14 0.1 1,306,367 6,000,000 4,693,633 13,063,666.67 60,000,000 46,936,333 15 0.3 4,968,700 24,000,000 19,031,300 16,562,333.33 80,000,000 63,437,667 16 1 13,838,111 36,000,000 22,161,889 13,838,111.11 36,000,000 22,161,889 17 0.2 2,755,217 7,500,000 4,744,783 13,776,083.33 37,500,000 23,723,917 18 0.075 1,068,933 8,125,000 7,056,067 14,252,444.44 108,333,333 94,080,889 19 0.15 2,818,833 10,020,000 7,201,167 18,792,222.22 66,800,000 48,007,778 20 0.25 3,511,833 13,500,000 9,988,167 14,047,333.33 54,000,000 39,952,667 21 0.25 5,807,167 16,000,000 10,192,833 23,228,666.67 64,000,000 40,771,333 22 1 10,087,100 45,000,000 34,912,900 10,087,100.00 45,000,000 34,912,900 23 0.8 8,138,000 39,360,000 31,222,000 10,172,500.00 49,200,000 39,027,500 24 0.25 3,853,867 11,050,000 7,196,133 15,415,466.67 44,200,000 28,784,533 25 0.5 7,896,050 25,160,000 17,263,950 15,792,100.00 50,320,000 34,527,900 26 0.4 6,905,433 23,000,000 16,094,567 17,263,583.33 57,500,000 40,236,417 27 0.015 543,867 2,012,500 1,468,633 36,257,777.78 134,166,667 97,908,889 28 0.1 1,209,700 4,760,000 3,550,300 12,097,000.00 47,600,000 35,503,000 29 0.1 1,266,367 4,500,000 3,233,633 12,663,666.67 45,000,000 32,336,333 30 0.25 5,384,383 24,000,000 18,615,617 21,537,533.33 96,000,000 74,462,467 Total 11.735 165,022,678 617,292,500 452,269,822 487,619,680 1,858,360,392 1,370,740,712 Rataan 0.39 5,500,756 20,576,417 15,075,661 16,253,989 61,945,346 45,691,357 Universitas Sumatera Utara Lampiran 9c. Pendapatan Usahatani Kentang No. Sampel Luas Lahan Ha Per Petani Per Ha Biaya Rp Penerimaan Rp Pendapatan Rp Biaya Rp Penerimaan Rp Pendapatan Rp 1 0.125 4,713,133 10,275,000 5,561,867 37,705,067 82,200,000 44,494,933 2 0.125 5,442,967 8,100,000 2,657,033 43,543,733 64,800,000 21,256,267 3 0.125 5,261,800 7,500,000 2,238,200 42,094,400 60,000,000 17,905,600 4 0.2 7,858,033 16,320,000 8,461,967 39,290,167 81,600,000 42,309,833 5 0.15 6,076,800 14,000,000 7,923,200 40,512,000 93,333,333 52,821,333 6 0.22 8,712,133 19,000,000 10,287,867 39,600,606 86,363,636 46,763,030 7 0.15 6,716,733 9,200,000 2,483,267 44,778,222 61,333,333 16,555,111 8 0.15 7,039,233 11,250,000 4,210,767 46,928,222 75,000,000 28,071,778 9 0.12 5,105,300 8,600,000 3,494,700 42,544,167 71,666,667 29,122,500 10 0.18 6,027,300 13,725,000 7,697,700 33,485,000 76,250,000 42,765,000 11 0.18 5,976,133 12,600,000 6,623,867 33,200,741 70,000,000 36,799,259 12 0.5 12,809,667 46,750,000 33,940,333 25,619,333 93,500,000 67,880,667 13 0.1 5,534,867 8,015,000 2,480,133 55,348,667 80,150,000 24,801,333 14 0.5 12,900,633 39,600,000 26,699,367 25,801,267 79,200,000 53,398,733 15 0.25 8,957,600 20,500,000 11,542,400 35,830,400 82,000,000 46,169,600 Total 3.075 109,132,333 245,435,000 136,302,667 586,281,991 1,157,396,970 571,114,978 Rataan 0.205 7,275,489 16,362,333 9,086,844 39,085,466 77,159,798 38,074,332 Universitas Sumatera Utara Lampiran 10a. Analisis Titik Impas Break Even Point BEP Bawang Prei Per Petani Per Musim Tanam No Luas Lahan Ha Biaya Produksi Rp Total Produksi Rp Harga Jual Rp Penerimaan Rp Pendapatan Rp BEP Produksi Kg BEP Harga Rp Biaya Tetap Biaya Tidak Tetap Total Biaya Produksi 1 0.8 286,088 13,520,000 13,806,088 17,200 2,500 43,000,000 29,193,913 5,522 803 2 0.4 182,063 7,046,000 7,228,063 10,000 2,700 27,000,000 19,771,938 2,677 723 3 0.05 335,125 1,123,000 1,458,125 1,250 4,000 5,000,000 3,541,875 365 1,167 4 0.07 319,975 1,537,000 1,856,975 2,000 4,000 8,000,000 6,143,025 464 928 5 0.3 1,565,325 5,697,500 7,262,825 7,500 3,800 28,500,000 21,237,175 1,911 968 6 0.1 71,150 2,001,500 2,072,650 2,150 2,700 5,805,000 3,732,350 768 964 7 0.2 1,074,913 3,855,000 4,929,913 4,320 4,300 18,576,000 13,646,088 1,146 1,141 8 0.15 21,263 5,375,000 5,396,263 3,750 2,700 10,125,000 4,728,738 1,999 1,439 9 0.125 90,100 4,741,000 4,831,100 4,000 1,500 6,007,500 1,176,400 3,221 1,208 10 0.2 1,033,325 1,550,000 2,583,325 4,300 3,000 12,900,000 10,316,675 861 601 11 1 2,478,125 22,738,000 25,216,125 28,000 3,500 98,000,000 72,783,875 7,205 901 12 0.2 88,250 5,006,000 5,094,250 5,000 3,000 15,000,000 9,905,750 1,698 1,019 13 0.06 61,575 814,300 875,875 1,300 3,500 4,550,000 3,674,125 250 674 14 0.4 107,250 7,566,000 7,673,250 10,500 3,500 36,750,000 29,076,750 2,192 731 15 0.1 122,388 2,235,500 2,357,888 2,160 5,000 10,800,000 8,442,113 472 1,092 16 0.4 167,000 6,511,000 6,678,000 8,650 4,000 34,600,000 27,922,000 1,670 772 17 0.04 106,025 1,200,500 1,306,525 995 4,000 3,980,000 2,673,475 327 1,313 18 0.2 206,825 3,595,000 3,801,825 5,000 3,500 17,500,000 13,698,175 1,086 760 19 0.1 669,125 3,704,500 4,373,625 3,000 3,500 10,500,000 6,126,375 1,250 1,458 20 0.3 56,175 6,190,000 6,246,175 7,000 3,700 25,918,500 19,672,325 1,688 892 21 0.04 221,238 742,500 963,738 1,000 4,500 4,509,000 3,545,263 214 964 22 0.3 186,375 8,153,000 8,339,375 8,200 4,300 35,260,000 26,920,625 1,939 1,017 23 0.08 125,500 3,542,000 3,667,500 2,400 3,500 8,400,000 4,732,500 1,048 1,528 24 0.4 230,925 6,283,000 6,513,925 8,640 4,500 38,880,000 32,366,075 1,448 754 25 0.06 82,500 1,135,500 1,218,000 1,800 4,500 8,100,000 6,882,000 271 677 26 0.5 2,730,183 12,075,000 14,805,183 10,750 3,500 37,625,000 22,819,817 4,230 1377 Universitas Sumatera Utara 27 0.1 52,700 2,685,000 2,737,700 2,500 4,500 11,259,000 8,521,300 608 1095 28 0.5 81,500 13,158,000 13,239,500 15,000 3,400 51,017,000 37,777,500 3,894 882 29 0.075 49,075 1,260,000 1,309,075 2,250 4,500 10,125,000 8,815,925 291 581 30 0.6 3,251,975 10,480,000 13,731,975 17,000 3,500 59,500,000 45,768,025 3,923 807 Total 16,054,033 165,520,800 181,574,833 197,615 109,100 687,187,000 505,612,167 54,637 29,237 Rataan 535,134 5,517,360 6,052,494 6,587 3,637 22,906,233 16,853,738.89 1,821 975 Lanjutan. Analisis Titik Impas Break Even Point BEP Bawang Prei Per Ha No Luas Lahan Ha Biaya Produksi Rp Total Produksi Rp Harga Jual Rp Penerimaan Rp Pendapatan Rp BEP Produksi Kg BEP Harga Rp Biaya Tetap Biaya Tidak Tetap Total Biaya Produksi 1 0.8 357,609 16,900,000 17,257,609 21,500 2,500 53,750,000 36,492,391 14,597 803 2 0.4 455,156 17,615,000 18,070,156 25,000 2700 67,500,000 49,429,844 18,307 723 3 0.05 6,702,500 22,460,000 29,162,500 25,000 4000 100,000,000 70,837,500 17,709 1,167 4 0.07 4,571,071 21,957,143 26,528,214 28,571 4000 114,285,714 87,757,500 21,939 928 5 0.3 5,217,750 18,991,667 24,209,417 25,000 3800 95,000,000 70,790,583 18,629 968 6 0.1 711,500 20,015,000 20,726,500 21,500 2700 58,050,000 37,323,500 13,824 964 7 0.2 5,374,563 19,275,000 24,649,563 21,600 4300 92,880,000 68,230,438 15,868 1,141 8 0.15 141,750 35,833,333 35,975,083 25,000 2700 67,500,000 31,524,917 11,676 1,439 9 0.125 720,800 37,928,000 38,648,800 32,000 1500 48,060,000 9,411,200 6,274 1,208 10 0.2 5,166,625 7,750,000 12,916,625 21,500 3000 64,500,000 51,583,375 17,194 601 11 1 2,478,125 22,738,000 25,216,125 28,000 3500 98,000,000 72,783,875 20,795 901 12 0.2 441,250 25,030,000 25,471,250 25,000 3000 75,000,000 49,528,750 16,510 1,019 13 0.06 1,026,250 13,571,667 14,597,917 21,667 3500 75,833,333 61,235,417 17,496 674 14 0.4 268,125 18,915,000 19,183,125 26,250 3500 91,875,000 72,691,875 20,769 731 15 0.1 1,223,875 22,355,000 23,578,875 21,600 5000 108,000,000 84,421,125 16,884 1,092 16 0.4 417,500 16,277,500 16,695,000 21,625 4000 86,500,000 69,805,000 17,451 772 Universitas Sumatera Utara 17 0.04 2,650,625 30,012,500 32,663,125 24,875 4000 99,500,000 66,836,875 16,709 1,313 18 0.2 1,034,125 17,975,000 19,009,125 25,000 3500 87,500,000 68,490,875 19,569 760 19 0.1 6,691,250 37,045,000 43,736,250 30,000 3500 105,000,000 61,263,750 17,504 1,458 20 0.3 187,250 20,633,333 20,820,583 23,333 3700 86,395,000 65,574,417 17,723 892 21 0.04 5,530,938 18,562,500 24,093,438 25,000 4500 112,725,000 88,631,563 19,696 964 22 0.3 621,250 27,176,667 27,797,917 27,333 4300 117,533,333 89,735,417 20,869 1,017 23 0.08 1,568,750 44,275,000 45,843,750 30,000 3500 105,000,000 59,156,250 16,902 1,528 24 0.4 577,313 15,707,500 16,284,813 21,600 4500 97,200,000 80,915,188 17,981 754 25 0.06 1,375,000 18,925,000 20,300,000 30,000 4500 135,000,000 114,700,000 25,489 677 26 0.5 5,460,367 24,150,000 29,610,367 21,500 3500 75,250,000 45,639,633 13,040 1,377 27 0.1 527,000 26,850,000 27,377,000 25,000 4500 112,590,000 85,213,000 18,936 1,095 28 0.5 163,000 26,316,000 26,479,000 30,000 3400 102,034,000 75,555,000 22,222 883 29 0.075 654,333 16,800,000 17,454,333 30,000 4500 135,000,000 117,545,667 26,121 582 30 0.6 5,419,958 17,466,667 22,886,625 28,333 3500 99,166,667 76,280,042 21,794 808 Total 67,735,608 679,507,476 747,243,084 762,788 109,100 2,766,628,048 2,019,384,964 540,478 29,237 Rataan 2,257,854 22,650,249 24,908,103 25,356 3,637 92,220,935 67,312,832 18,016 975 Lampiran 10b. Analisis Titik Impas Break Even Point BEP Wortel Per Petani Per Musim Tanam No. Sampel Luas Lahan Ha Biaya Produksi Rp Total Produksi Kg Harga Jual Rp Penerimaan Rp Pendapatan Rp BEP Produksi Kg BEP Harga Rp Biaya Tetap Biaya Tidak Tetap Total Biaya Produksi 1 0.125 125,967 2,095,000 2,220,967 5,600 1,200 6,720,000 4,499,033 1,850.81 396.60 2 0.25 171,933 3,190,000 3,361,933 9,500 2,000 19,000,000 15,638,067 1,680.97 353.89 3 0.5 2,635,500 5,770,000 8,405,500 15,000 1,700 25,500,000 17,094,500 4,944.41 560.37 4 0.05 42,767 237,000 279,767 1,200 2,000 2,400,000 2,120,233 139.88 233.14 5 0.2 191,983 3,945,000 4,136,983 6,750 2,000 13,500,000 9,363,017 2,068.49 612.89 6 0.3 204,100 5,455,000 5,659,100 9,000 1,400 12,600,000 6,940,900 4,042.21 628.79 Universitas Sumatera Utara 7 0.03 77,767 1,000,000 1,077,767 1,255 3,000 3,765,000 2,687,233 359.26 858.78 8 1.5 7,636,333 15,535,000 23,171,333 42,000 1,800 75,600,000 52,428,667 12,872.96 551.70 9 0.75 231,800 6,997,500 7,229,300 21,500 1,400 30,100,000 22,870,700 5,163.79 336.25 10 0.5 2,581,200 6,755,000 9,336,200 13,200 2,500 33,000,000 23,663,800 3,734.48 707.29 11 0.75 293,167 5,955,000 6,248,167 18,000 1,800 32,400,000 26,151,833 3,471.20 347.12 12 0.34 1,790,767 4,607,500 6,398,267 9,800 2,000 19,600,000 13,201,733 3,199.13 652.88 13 0.7 177,467 5,960,000 6,137,467 19,600 2,200 43,120,000 36,982,533 2,789.76 313.14 14 0.1 176,367 1,130,000 1,306,367 3,000 2,000 6,000,000 4,693,633 653.18 435.46 15 0.3 148,700 4,820,000 4,968,700 9,600 2,500 24,000,000 19,031,300 1,987.48 517.57 16 1 5,308,111 8,530,000 13,838,111 30,000 1,200 36,000,000 22,161,889 11,531.76 461.27 17 0.2 225,217 2,530,000 2,755,217 5,000 1,500 7,500,000 4,744,783 1,836.81 551.04 18 0.075 65,433 1,003,500 1,068,933 3,250 2,500 8,125,000 7,056,067 427.57 328.90 19 0.15 63,833 2,755,000 2,818,833 5,010 2,000 10,020,000 7,201,167 1,409.42 562.64 20 0.25 191,833 3,320,000 3,511,833 9,000 1,500 13,500,000 9,988,167 2,341.22 390.20 21 0.25 202,167 5,605,000 5,807,167 8,000 2,000 16,000,000 10,192,833 2,903.58 725.90 22 1 217,100 9,870,000 10,087,100 30,000 1,500 45,000,000 34,912,900 6,724.73 336.24 23 0.8 260,500 7,877,500 8,138,000 24,600 1,600 39,360,000 31,222,000 5,086.25 330.81 24 0.25 146,367 3,707,500 3,853,867 6,500 1,700 11,050,000 7,196,133 2,266.98 592.90 25 0.5 2,686,050 5,210,000 7,896,050 14,800 1,700 25,160,000 17,263,950 4,644.74 533.52 26 0.4 2,100,433 4,805,000 6,905,433 10,000 2,300 23,000,000 16,094,567 3,002.36 690.54 27 0.015 121,367 422,500 543,867 805 2,500 2,012,500 1,468,633 217.55 675.61 28 0.1 209,700 1,000,000 1,209,700 2,800 1,700 4,760,000 3,550,300 711.59 432.04 29 0.1 96,367 1,170,000 1,266,367 3,000 1,500 4,500,000 3,233,633 844.24 422.12 30 0.25 131,883 5,252,500 5,384,383 7,500 3,200 24,000,000 18,615,617 1,682.62 717.92 Total 28,512,178 136,510,500 165,022,678 345,270 57,900 617,292,500 452,269,822 94,589 15,258 Rataan 950,406 4,550,350 5,500,756 11,509 1,930 20,576,417 15,075,661 3,153 509 Universitas Sumatera Utara Lanjutan. Analisis Titik Impas Break Even Point BEP Wortel Per Ha No. Luas Lahan Ha Biaya Produksi Rp Total Produksi Rp Harga Jual Rp Penerimaan Rp Pendapatan Rp BEP Produksi Kg BEP Harga Rp Biaya Tetap Biaya Tidak Tetap Total Biaya Produksi 1 0.125 1,007,733 16,760,000 17,767,733 44,800 1,200 53,760,000 35,992,267 14,806 397 2 0.25 687,733 12,760,000 13,447,733 38,000 2,000 76,000,000 62,552,267 6,724 354 3 0.5 5,271,000 11,540,000 16,811,000 30,000 1,700 51,000,000 34,189,000 9,889 560 4 0.05 855,333 4,740,000 5,595,333 24,000 2,000 48,000,000 42,404,667 2,798 233 5 0.2 959,917 19,725,000 20,684,917 33,750 2,000 67,500,000 46,815,083 10,342 613 6 0.3 680,333 18,183,333 18,863,667 30,000 1,400 42,000,000 23,136,333 13,474 629 7 0.03 2,592,222 33,333,333 35,925,556 41,833 3,000 125,500,000 89,574,444 11,975 859 8 1.5 5,090,889 10,356,667 15,447,556 28,000 1,800 50,400,000 34,952,444 8,582 552 9 0.75 309,067 9,330,000 9,639,067 28,667 1,400 40,133,333 30,494,267 6,885 336 10 0.5 5,162,400 13,510,000 18,672,400 26,400 2,500 66,000,000 47,327,600 7,469 707 11 0.75 390,889 7,940,000 8,330,889 24,000 1,800 43,200,000 34,869,111 4,628 347 12 0.34 5,266,961 13,551,471 18,818,431 28,824 2,000 57,647,059 38,828,627 9,409 653 13 0.7 253,524 8,514,286 8,767,810 28,000 2,200 61,600,000 52,832,190 3,985 313 14 0.1 1,763,667 11,300,000 13,063,667 30,000 2,000 60,000,000 46,936,333 6,532 435 15 0.3 495,667 16,066,667 16,562,333 32,000 2,500 80,000,000 63,437,667 6,625 518 16 1 5,308,111 8,530,000 13,838,111 30,000 1,200 36,000,000 22,161,889 11,532 461 17 0.2 1,126,083 12,650,000 13,776,083 25,000 1,500 37,500,000 23,723,917 9,184 551 18 0.075 872,444 13,380,000 14,252,444 43,333 2,500 108,333,333 94,080,889 5,701 329 19 0.15 425,556 18,366,667 18,792,222 33,400 2,000 66,800,000 48,007,778 9,396 563 20 0.25 767,333 13,280,000 14,047,333 36,000 1,500 54,000,000 39,952,667 9,365 390 21 0.25 808,667 22,420,000 23,228,667 32,000 2,000 64,000,000 40,771,333 11,614 726 22 1 217,100 9,870,000 10,087,100 30,000 1,500 45,000,000 34,912,900 6,725 336 23 0.8 325,625 9,846,875 10,172,500 30,750 1,600 49,200,000 39,027,500 6,358 331 Universitas Sumatera Utara 24 0.25 585,467 14,830,000 15,415,467 26,000 1,700 44,200,000 28,784,533 9,068 593 25 0.5 5,372,100 10,420,000 15,792,100 29,600 1,700 50,320,000 34,527,900 9,289 534 26 0.4 5,251,083 12,012,500 17,263,583 25,000 2,300 57,500,000 40,236,417 7,506 691 27 0.015 8,091,111 28,166,667 36,257,778 53,667 2,500 134,166,667 97,908,889 14,503 676 28 0.1 2,097,000 10,000,000 12,097,000 28,000 1,700 47,600,000 35,503,000 7,116 432 29 0.1 963,667 11,700,000 12,663,667 30,000 1,500 45,000,000 32,336,333 8,442 422 30 0.25 527,533 21,010,000 21,537,533 30,000 3,200 96,000,000 74,462,467 6,730 718 Total 63,526,215 424,093,465 487,619,680 951,024 57,900 1,858,360,392 1,370,740,712 256,654 15,258 Rataan 2,117,541 14,136,449 16,253,989 32,096 1,930 61,945,346 45,691,357 8,555 509 Lampiran 10c. Analisis Titik Impas Break Even Point BEP Kentang Per Petani Per Musim Tanam No Luas Lahan Ha Biaya Produksi Rp Total Produksi Rp Harga Jual Rp Penerimaan Rp Pendapatan Rp BEP Produksi Kg BEP Harga Rp Biaya Tetap Biaya Tidak Tetap Total Biaya Produksi 1 0.125 249,133 4,464,000 4,713,133 2,055 5,000 10,275,000 5,561,867 943 2,293 2 0.125 245,967 5,197,000 5,442,967 1,800 4,500 8,100,000 2,657,033 1,210 3,024 3 0.125 179,300 5,082,500 5,261,800 1,500 5,000 7,500,000 2,238,200 1,052 3,508 4 0.2 173,033 7,685,000 7,858,033 3,400 4,800 16,320,000 8,461,967 1,637 2,311 5 0.15 191,300 5,885,500 6,076,800 2,800 5,000 14,000,000 7,923,200 1,215 2,170 6 0.22 1,297,133 7,415,000 8,712,133 3,800 5,000 19,000,000 10,287,867 1,742 2,293 7 0.15 864,233 5,852,500 6,716,733 2,300 4,000 9,200,000 2,483,267 1,679 2,920 8 0.15 920,233 6,119,000 7,039,233 2,500 4,500 11,250,000 4,210,767 1,564 2,816 9 0.12 517,300 4,588,000 5,105,300 2,000 4,300 8,600,000 3,494,700 1,187 2,553 10 0.18 224,300 5,803,000 6,027,300 3,050 4,500 13,725,000 7,697,700 1,339 1,976 11 0.18 276,133 5,700,000 5,976,133 2,800 4,500 12,600,000 6,623,867 1,328 2,134 Universitas Sumatera Utara 12 0.5 434,667 12,375,000 12,809,667 8,500 5,500 46,750,000 33,940,333 2,329 1,507 13 0.1 252,367 5,282,500 5,534,867 1,603 5,000 8,015,000 2,480,133 1,107 3,453 14 0.5 490,633 12,410,000 12,900,633 8,800 4,500 39,600,000 26,699,367 2,867 1,466 15 0.25 335,100 8,622,500 8,957,600 4,100 5,000 20,500,000 11,542,400 1,792 2,185 Total 6,650,833 6,832,100 7,275,489 51,008 71,100 245,435,000 136,302,667 22,992 36,609 Rataan 443,389 6,832,100 7,275,489 3,401 4,740 16,362,333 9,086,844 1,533 2,441 Lanjutan. Analisis Titik Impas Break Even Point BEP Wortel Per Ha No Luas Lahan Ha Biaya Produksi Rp Total Produksi Rp Harga Jual Rp Penerimaan Rp Pendapatan Rp BEP Produksi Kg BEP Harga Rp Biaya Tetap Biaya Tidak Tetap Total Biaya Produksi 1 0.125 1,993,067 35,712,000 37,705,067 16,440 5,000 82,200,000 44,494,933 7541 2293 2 0.125 1,967,733 41,576,000 43,543,733 14,400 4,500 64,800,000 21,256,266 9676 3024 3 0.125 1,434,400 40,660,000 42,094,400 12,000 5,000 60,000,000 17,905,600 8419 3508 4 0.2 865,167 38,425,000 39,290,167 17,000 4,800 81,600,000 42,309,833 8185 2311 5 0.15 1,275,333 39,236,667 40,512,000 18,667 5,000 93,333,333 52,821,333 8102 2170 6 0.22 5,896,061 33,704,545 39,600,606 17,273 5,000 86,363,636 46,763,030 7920 2293 7 0.15 5,761,556 39,016,667 44,778,222 15,333 4,000 61,333,333 16,555,111 11195 2920 8 0.15 6,134,889 40,793,333 46,928,222 16,667 4,500 75,000,000 28,071,777 10428 2816 9 0.12 4,310,833 38,233,333 42,544,167 16,667 4,300 71,666,666 29,122,500 9894 2553 10 0.18 1,246,111 32,238,889 33,485,000 16,944 4,500 76,250,000 42,765,000 7441 1976 11 0.18 1,534,074 31,666,667 33,200,741 15,556 4,500 70,000,000 36,799,259 7378 2134 12 0.5 869,333 24,750,000 25,619,333 17,000 5,500 93,500,000 67,880,666 4658 1507 13 0.1 2,523,667 52,825,000 55,348,667 16,030 5,000 80,150,000 24,801,333 11070 3453 14 0.5 981,267 24,820,000 25,801,267 17,600 4,500 79,200,000 53,398,733 5734 1466 Universitas Sumatera Utara 15 0.25 1,340,400 34,490,000 35,830,400 16,400 5,000 82,000,000 46,169,600 7166 2185 Total 38,133,890 548,148,101 586,281,991 243,976 71,100 1,157,396,969 571,114,978 124808 36609 Rataan 2,542,259 36,543,207 39,085,466 16,278 4,740 77,159,797 38,074,331 8,321 2,441 Lampiran 11a. Nilai RC dan BC Per Petani Bawang Prei Per Musim Tanam No. Sampel Luas Lahan Ha Biaya Produksi Rp Total Produksi Rp Harga Jual Rp Penerimaan Rp Pendapatan Rp RC Ratio BC Ratio 1 0.8 13,806,088 17,200 2,500 43,000,000 29,193,913 3.11 2.11 2 0.4 7,228,063 10,000 2,700 27,000,000 19,771,938 3.74 2.74 3 0.05 1,458,125 1,250 4,000 5,000,000 3,541,875 3.43 2.43 4 0.07 1,856,975 2,000 4,000 8,000,000 6,143,025 4.31 3.31 5 0.3 7,262,825 7,500 3,800 28,500,000 21,237,175 3.92 2.92 6 0.1 2,072,650 2,150 2,700 5,805,000 3,732,350 2.80 1.80 7 0.2 4,929,913 4,320 4,300 18,576,000 13,646,088 3.77 2.77 8 0.15 5,396,263 3,750 2,700 10,125,000 4,728,738 1.88 0.88 9 0.125 4,831,100 4,000 1,500 6,007,500 1,176,400 1.24 0.24 10 0.2 2,583,325 4,300 3,000 12,900,000 10,316,675 4.99 3.99 11 1 25,216,125 28,000 3,500 98,000,000 72,783,875 3.89 2.89 12 0.2 5,094,250 5,000 3,000 15,000,000 9,905,750 2.94 1.94 13 0.06 875,875 1,300 3,500 4,550,000 3,674,125 5.19 4.19 14 0.4 7,673,250 10,500 3,500 36,750,000 29,076,750 4.79 3.79 15 0.1 2,357,888 2,160 5,000 10,800,000 8,442,113 4.58 3.58 16 0.4 6,678,000 8,650 4,000 34,600,000 27,922,000 5.18 4.18 17 0.04 1,306,525 995 4,000 3,980,000 2,673,475 3.05 2.05 18 0.2 3,801,825 5,000 3,500 17,500,000 13,698,175 4.60 3.60 Universitas Sumatera Utara 19 0.1 4,373,625 3,000 3,500 10,500,000 6,126,375 2.40 1.40 20 0.3 6,246,175 7,000 3,700 25,918,500 19,672,325 4.15 3.15 21 0.04 963,738 1,000 4,500 4,509,000 3,545,263 4.68 3.68 22 0.3 8,339,375 8,200 4,300 35,260,000 26,920,625 4.23 3.23 23 0.08 3,667,500 2,400 3,500 8,400,000 4,732,500 2.29 1.29 24 0.4 6,513,925 8,640 4,500 38,880,000 32,366,075 5.97 4.97 25 0.06 1,218,000 1,800 4,500 8,100,000 6,882,000 6.65 5.65 26 0.5 14,805,183 10,750 3,500 37,625,000 22,819,817 2.54 1.54 27 0.1 2,737,700 2,500 4,500 11,259,000 8,521,300 4.11 3.11 28 0.5 13,239,500 15,000 3,400 51,017,000 37,777,500 3.85 2.85 29 0.075 1,309,075 2,250 4,500 10,125,000 8,815,925 7.73 6.73 30 0.6 13,731,975 17,000 3,500 59,500,000 45,768,025 4.33 3.33 Total 181,574,833 197,615 109,100 687,187,000 505,612,167 120 90 Rataan 6,052,494 6,587 3,637 22,906,233 16,853,739

4.01 3.01

Lanjutan. Nilai RC dan BC Per Ha Bawang Prei No. Sampel Luas Lahan Ha Biaya Produksi Rp Total Produksi Rp Harga Jual Rp Penerimaan Rp Pendapatan Rp RC Ratio BC Ratio 1 0.8 17,257,609.38 21,500 2500 53,750,000 36,492,390 3.11 2.11 2 0.4 18,070,156.25 25,000 2700 67,500,000 49,429,843 3.74 2.74 3 0.05 29,162,500.00 25,000 4000 100,000,000 70,837,500 3.43 2.43 4 0.07 26,528,214.29 28,571 4000 114,285,714 87,757,500 4.31 3.31 5 0.3 24,209,416.67 25,000 3800 95,000,000 70,790,583 3.92 2.92 6 0.1 20,726,500.00 21,500 2700 58,050,000 37,323,500 2.80 1.80 7 0.2 24,649,562.50 21,600 4300 92,880,000 68,230,437 3.77 2.77 8 0.15 35,975,083.33 25,000 2700 67,500,000 31,524,916 1.88 0.88 Universitas Sumatera Utara 9 0.125 38,648,800.00 32,000 1500 48,060,000 9,411,200 1.24 0.24 10 0.2 12,916,625.00 21,500 3000 64,500,000 51,583,375 4.99 3.99 11 1 25,216,125.00 28,000 3500 98,000,000 72,783,875 3.89 2.89 12 0.2 25,471,250.00 25,000 3000 75,000,000 49,528,750 2.94 1.94 13 0.06 14,597,916.67 21,667 3500 75,833,333 61,235,416 5.19 4.19 14 0.4 19,183,125.00 26,250 3500 91,875,000 72,691,875 4.79 3.79 15 0.1 23,578,875.00 21,600 5000 108,000,000 84,421,125 4.58 3.58 16 0.4 16,695,000.00 21,625 4000 86,500,000 69,805,000 5.18 4.18 17 0.04 32,663,125.00 24,875 4000 99,500,000 66,836,875 3.05 2.05 18 0.2 19,009,125.00 25,000 3500 87,500,000 68,490,875 4.60 3.60 19 0.1 43,736,250.00 30,000 3500 105,000,000 61,263,750 2.40 1.40 20 0.3 20,820,583.33 23,333 3700 86,395,000 65,574,416 4.15 3.15 21 0.04 24,093,437.50 25,000 4500 112,725,000 88,631,562 4.68 3.68 22 0.3 27,797,916.67 27,333 4300 117,533,333 89,735,416 4.23 3.23 23 0.08 45,843,750.00 30,000 3500 105,000,000 59,156,250 2.29 1.29 24 0.4 16,284,812.50 21,600 4500 97,200,000 80,915,187 5.97 4.97 25 0.06 20,300,000.00 30,000 4500 135,000,000 114,700,000 6.65 5.65 26 0.5 29,610,366.67 21,500 3500 75,250,000 45,639,633 2.54 1.54 27 0.1 27,377,000.00 25,000 4500 112,590,000 85,213,000 4.11 3.11 28 0.5 26,479,000.00 30,000 3400 102,034,000 75,555,000 3.85 2.85 29 0.075 17,454,333.33 30,000 4500 135,000,000 117,545,666 7.73 6.73 30 0.6 22,886,625.00 28,333 3500 99,166,667 76,280,041 4.33 3.33 Total 747,243,084 762,788 109,100 2,766,628,048 2,019,384,964 120 90 Rataan 24,908,103 25,356 3,637 92,220,935 67,312,832

4.01 3.01