Pengaruh Bantuan Pupuk, Benih, dan Pestisida PT. Perkebunan Nusantara III Terhadap Tingkat Pendapatan Petani Padi
Lampiran 1. Karakteristik Petani Sampel Nomor Umur (Tahun) Pendidikan (Tahun) Lama Berusahatani (tahun) Luas Lahan (Ha) Produksi Per Ha (Ton)
15 0.4 6400
55
9
30 0.4 6500
27
35
12
28
30 1 6500
42
12
15 1 6400
29
52
6
20 0.3 6500
26
12
66
23
60
6
40 1.5 6500
22
60
9
40 0.6 6000
30
50
9
4 0.6 6500
24
35
12
5 0.8 6450
25
30
6
30 0.3 6300
20 0.5 6400
36
51
9
25 0.8 6875
37
40
12
38
9
36
12
10 0.8 6250
39
64
6
40 0.5 6700
15 0.6 6666.666667
46
40 0.8 6625
15 0.8 6375
31
45
12
20 1.5 6666.666667
32
37
9
33
35
56
9
30 1 6350
34
33
12
8 0.4 6750
21
9
1
8
40
9
12 0.8 6406.25
7
52
6
20 0.6 6500
50
15 2 6200
9
30 0.8 6450
9
53
12
30 0.5 6500
10
6
12
12
3
32
9
6 0.8 6125
2
60
6
35 0.9 6500
35
35
6
5 0.5 6700
4
32
9
12 0.4 6625
5
38
13 0.9 6777.777778
55
18
35
9
10 0.8 6350
17
55
6
20 0.8 6400
60
20 0.7 6500
6
30 0.8 6875
19
55
9
25 0.5 6250
20
16
9
11
13
40
9
15 1 6300
12
35
9
5 0.4 6500
42
56
9
20 1 6500
14
30
12
5 0.8 6812.5
15
TOTAL 1783 360 780 29.6 252979.8611 Rataan 45.71794872 9.230769231 20 0.758974359 6486.663105
Lampiran 2a. Biaya Pupuk Sebelum Mendapat Bantuan Per Petani
Nomor Luas Lahan (Ha) Urea NPK Kg Rp Kg Rp30 0.8 160 320000 102 255000
23 0.6 115 230000 72 180000
24 0.8 162 324000 95 237500
25 1 198 396000 120 300000
26
0.4 82 164000 50 125000
27
0.4 79 158000 46 115000
28 1 203 406000 118 295000
29
0.3 62 124000 36 90000
31 1.5 290 580000 185 462500
21 1.5 300 600000 187 467500
32 0.8 154 308000 97.5 243750
33 1 196 392000 128 320000
34
0.4 78.5 157000 57 142500
35 0.6 117 234000 71.5 178750
36 0.8 157 314000 94.5 236250
37
0.5 98 196000 63.5 158750
38 0.8 261 522000 98.5 246250
39 0.5 103 206000 64 160000
22 0.6 125 250000 70 175000
0.3 60 120000 37.5 93750
1 0.8 160 320000 100 250000
10 0.9 175 393750 120 300000
2 0.9 178 373800 123 307500
3 0.5 100 200000 56.25 140625
4
0.4 75 165000 48 120000
5 2 310 589000 225 562500
6 0.8 158 331800 95 237500
7 0.6 120 258000 75 187500
8 0.8 155 341000 105 262500
9
0.5 98 191100 55 137500
11 1 200 400000 125 312500
20
12
0.4 80 160000 45 112500
13 1 205 410000 124 310000
14 0.8 156 312000 97 242500
15 0.7 140 280000 87.5 218750
16 0.8 156.5 313000 98 245000
17 0.8 161 322000 103 257500
18 0.8 158.5 317000 96 240000
19
0.5 97.5 195000 62.5 156250
Total
28.8 5724 11553450 3533.25 8833125
Rataan 0.738461538 146.7692308 296242.3077 90.59615385 226490.3846Sambungan Lampiran 2a. Biaya Pupuk Sebelum Mendapat Bantuan Per Petani Za SP-36 Total Biaya Pupuk/Petani (Rp) Kg Rp Kg Rp
80 160000 90 360000 1090000 88 175000 101 400000
1256300 47 115000 55 225000 680625 43 175000 460000
210 425000 223 880000 2456500 83 163000 87 350000 1082300 62 123000 568500
603500 55 215000 543600 87 180000 100 405000 1278750 102 195000 112.5 450000 1357500
47 180000 452500 100 210000 930000 77 155000 709500 68 143000
80 420000 1061750 80 160000 85 340000 1058000
579500 70 158000 90 355000 1070000 56 223000 574250 34 130000 343750 147 290000 169 660000 2017500
425000 57 120000 67.5 270000 800000 85 163500
95 375000 1100000 112 203500 899500 45 180000 469000 36 80000 353000
100 200000 113 455000 1356000 30 115000 329000 80 162000 737000 148 305000 169 675000 2022500 79 162500 85 330000 1044250 110 205000 100 410000 1327000 40 830000 43 165000 1294500 55 117000 529750
88 340000 890250 50 96000 54 215000 665750 76 158000 92 375000 1301250 44 105000 56 225000 696000
2293 5399500 2375 9538000 35324075 58.79487179 138448.7179 60.8974359 244564.1026 905745.5128
Lampiran 2b. Biaya Pupuk Sebelum Mendapat Bantuan Per Ha
Nomor Luas Lahan (Ha) Urea NPK Kg Rp Kg Rp30 0.8 200 400000 127.5 318750
23 0.6 191.6666667 383333.3333 120 300000
24 0.8 202.5 405000 118.75 296875
25 1 198 396000 120 300000
26 0.4 205 410000 125 312500
27 0.4 197.5 395000 115 287500
28 1 203 406000 118 295000
29 0.3 206.6666667 413333.3333 120 300000
31 1.5 193.3333333 386666.6667 123.3333333 308333.3333
21 1.5 200 400000 124.6666667 311666.6667
32 0.8 192.5 385000 121.875 304687.5
33 1 196 392000 128 320000
34 0.4 196.25 392500 142.5 356250
35 0.6 195 390000 119.1666667 297916.6667
36 0.8 196.25 392500 118.125 295312.5
37 0.5 196 392000 127 317500
38 0.8 326.25 652500 123.125 307812.5
39 0.5 206 412000 128 320000
22 0.6 208.3333333 416666.6667 116.6666667 291666.6667
20 0.3 200 400000 125 312500
1 0.8 200 400000 125 312500
9 0.5 196 382200 110 275000
2 0.9 197.7777778 415333.3333 136.6666667 341666.6667
3 0.5 200 400000 112.5 281250
4 0.4 187.5 412500 120 300000
5 2 155 294500 112.5 281250
6 0.8 197.5 414750 118.75 296875
7 0.6 200 430000 125 312500
8 0.8 193.75 426250 131.25 328125
10 0.9 194.4444444 437500 133.3333333 333333.3333
19 0.5 195 390000 125 312500
11 1 200 400000 125 312500
12 0.4 200 400000 112.5 281250
13 1 205 410000 124 310000
14 0.8 195 390000 121.25 303125
15 0.7 200 400000 125 312500
16 0.8 195.625 391250 122.5 306250
17 0.8 201.25 402500 128.75 321875
18 0.8 198.125 396250 120 300000
Total 29.6 7822.222222 15813533.33 4790.708333 11976770.83 Rataan 0.758974359 200.5698006 405475.2137 122.8386752 307096.688
Sambungan Lampiran 2b. Biaya Pupuk Sebelum Mendapat Bantuan Per Ha Za SP-36 Total Biaya Pupuk/Ha (Rp) Kg Rp Kg Rp
100 200000 112.5 450000 1362500 97.77777778 194444.4444 112.2222222 444444.4444 1395888.889 94 230000 110 450000 1361250
107.5 437500 1150000 105 212500 111.5 440000 1228250 103.75 203750 108.75 437500 1352875
103.3333333 205000 947500 754375 110 430000 1087200
96.66666667 200000 111.1111111 450000 1420833.333 102 195000 112.5 450000 1357500 117.5 450000 1131250 100 210000 930000
96.25 193750 886875 97.14285714 204285.7143 114.2857143 600000 1516785.714 100 200000 106.25 425000 1322500
724375 87.5 197500 112.5 443750 1337500 112 446000 1148500
113.3333333 433333.3333 1145833.333 98 193333.3333 112.6666667 440000 1345000 708333.3333 95 200000 112.5 450000 1333333.333
106.25 204375 118.75 468750 1375000 112 203500 899500 112.5 450000 1172500 90 200000 882500
100 200000 113 455000 1356000 100 383333.3333 1096666.667 100 202500 921250
98.66666667 203333.3333 112.6666667 450000 1348333.333 98.75 203125 106.25 412500 1305312.5 110 205000 100 410000 1327000
100 2075000 107.5 412500 3236250 91.66666667 195000 882916.6667 110 425000 1112812.5
100 192000 108 430000 1331500 95 197500 115 468750 1626562.5 88 210000 112 450000 1392000
2766.753968 7530896.825 3212.785714 12893361.11 48214562.1 70.94240944 193099.9186 82.37912088 330599.0028 1236270.823
Lampiran 3a. Biaya Benih Sebelum Per Petani
Nomor Luas Lahan (Ha) Benih Kg Rp26
0.3 13 100000
29
1 49 367500
28
0.4 21 157000
27
0.4 18 140000
1 55 413000
0.8 42 315000
25
0.8 31 232500
24
0.6 27 225000
23
0.6 29 218500
22
30
31
21
0.8 40 315000
Total
0.5 21 160000
39
0.8 40 310000
38
0.5 22 165000
37
36
1.5 73 547500
0.6 28 215000
35
0.4 20 156000
34
1 48 375000
33
0.8 36 270000
32
1.5 70 530000
0.3 10 80000
1
2 95 665000
9
0.8 37 273800
8
0.6 28 205800
7
0.8 38 277400
6
5
10
0.4 18 135000
4
0.5 23 170200
3
0.9 43 309600
2
0.8 40 300000
0.5 22 165000
0.9 40 284000
20
16
0.5 22 170000
19
0.8 37 277500
18
0.8 41 317500
17
0.8 39 292500
0.7 33 246000
11
15
0.8 42 310000
14
1 50 370000
13
0.4 20 155000
12
1 48 360000
29.6 1409 10576300 Rataan 0.758974359 36.12820513 271187.1795
Lampiran 3b. Biaya Benih Sebelum Per Ha Nomor Luas Lahan (Ha) Benih Kg Rp
26
29 0.3 43.33333333 333333.3333
1 49 367500
28
0.4 52.5 392500
27
0.4 45 350000
1 55 413000
0.8 52.5 393750
25
0.8 38.75 290625
24
0.6 45 375000
23
22 0.6 48.33333333 364166.6667
30
31 1.5 48.66666667 365000
20 0.3 33.33333333 266666.6667
0.8 50 393750
0.5 42 320000
39
0.8 50 387500
38
0.5 44 330000
37
36
32
35 0.6 46.66666667 358333.3333
0.4 50 390000
34
1 48 375000
33
0.8 45 337500
21 1.5 46.66666667 353333.3333
0.5 44 340000
1
5
0.8 46.25 342250
8
7 0.6 46.66666667 343000
0.8 47.5 346750
6
2 47.5 332500
0.4 45 337500
0.5 44 330000
4
0.5 46 340400
3
344000
2 0.9 47.77777778
0.8 50 375000
9
10 0.9 44.44444444 315555.5556
19
15 0.7 47.14285714 351428.5714
0.8 46.25 346875
18
0.8 51.25 396875
17
0.8 48.75 365625
16
0.8 52.5 387500
11
14
1 50 370000
13
0.4 50 387500
12
1 48 360000
Total 29.6 1836.781746 13869717.46 Rataan 0.758974359 47.09696785 355633.781
Lampiran 4a. Biaya Pestisida Sebelum Per Petani
Nomor Luas Lahan (Ha) Bestok Pospit ml Rp gr Rp30 0.8 420 194250 75 8500
23 0.6 300 138750 58 6700
24 0.8 403 186500 77 8500
25 1 485 223400 105 11500
26 0.4 185 86000 33 4200
27 0.4 188 86950 37 4650
28 1 485 225000 90 10100
29 0.3 150 69375 25 3250
31 1.5 510 235875 155 15500
21 1.5 740 342250 147 16100
32 0.8 408 188700 84 9300
33 1 505 244000 110 11000
34 0.4 187 88000 38 4700
35 0.6 303 140000 60 7000
36 0.8 398 186000 82 8300
37 0.5 256 118900 50 5400
38 0.8 400 190000 80 7800
39 0.5 280 130000 47 5000
22 0.6 305 140000 55 6450
20 0.3 148 68000 30 3900
1 0.8 400 185000 80 8800
9 0.5 250 110000 48 5500
2 0.9 455 210210 88 9680
3 0.5 245 98000 47 5400
4 0.4 205 84050 41 4920
5 2 1000 405000 200 20500
6 0.8 405 170100 83 9100
7 0.6 310 131750 62 7440
8 0.8 415 178450 85 9500
10 0.9 420 189000 92 10120
19 0.5 255 119000 52 6250
11 1 500 222500 100 11000
12 0.4 195 90200 38 4560
13 1 490 226000 95 11000
14 0.8 420 194000 78 8970
15 0.7 345 159500 66 7600
16 0.8 395 182000 82 9200
17 0.8 398 184000 79 9000
18 0.8 410 190000 75 8450
Total 29.6 14569 6610710 2929 324840 Rataan 0.758974359 373.5641026 169505.3846 75.1025641 8329.230769
Sambungan Lampiran 4a. Biaya Pestisida Sebelum Per Petani Deris Total Biaya Pestisida/Ha (Rp) ml Rp
420 83160 276960 455 91000 310890 103400
88970 900 171000 596500 400 78000 257200
139190 410 80000 267950 115500 450 95000 294120
500 99000 332500 94760 510 105000 342000
390 81000 283970 167100 191200 395 81500 274500
405 83500 281950 125250
71900 750 142500 500850 146450 300 58500 203950
415 82500 277500 505 100000 334900 90200 91600 480 93600 328700 72625 400 76000 278750
730 133000 384375 425 86500 284500 498 97500 352500
92700 147000 390 79000 273300 124300 515 85000 282800 135000
10643 2082260 9017810 272.8974359 53391.28205 231225.8974
Lampiran 4b. Biaya Pestisida Sebelum Per Ha Nomor Luas Lahan (Ha) Bestok Pospit ml Rp gr Rp
30 0.8 525 242812.5 93.75 10625
23 0.6 500 231250 96.66666667 11166.66667
24 0.8 503.75 233125 96.25 10625
25 1 485 223400 105 11500
26 0.4 462.5 215000 82.5 10500
27 0.4 470 217375 92.5 11625
28 1 485 225000 90 10100
29 0.3 500 231250 83.33333333 10833.33333
31 1.5 340 157250 103.3333333 10333.33333
21 1.5 493.3333333 228166.6667 98 10733.33333
32 0.8 510 235875 105 11625
33 1 505 244000 110 11000
34 0.4 467.5 220000 95 11750
35 0.6 505 233333.3333 100 11666.66667
36 0.8 497.5 232500 102.5 10375
37 0.5 512 237800 100 10800
38 0.8 500 237500 100 9750
39 0.5 560 260000 94 10000
22 0.6 508.3333333 233333.3333 91.66666667 10750
20 0.3 493.3333333 226666.6667 100 13000
1 0.8 500 231250 100 11000
9 0.5 500 220000 96 11000
2 0.9 505.5555556 233566.6667 97.77777778 10755.55556
3 0.5 490 196000 94 10800
4 0.4 512.5 210125 102.5 12300
5 2 500 202500 100 10250
6 0.8 506.25 212625 103.75 11375
7 0.6 516.6666667 219583.3333 103.3333333 12400
8 0.8 518.75 223062.5 106.25 11875
10 0.9 466.6666667 210000 102.2222222 11244.44444
19 0.5 510 238000 104 12500
11 1 500 222500 100 11000
12 0.4 487.5 225500 95 11400
13 1 490 226000 95 11000
14 0.8 525 242500 97.5 11212.5
15 0.7 492.8571429 227857.1429 94.28571429 10857.14286
16 0.8 493.75 227500 102.5 11500
17 0.8 497.5 230000 98.75 11250
18 0.8 512.5 237500 93.75 10562.5
Total 29.6 19348.74603 8801707.143 3826.119048 433040.4762 Rataan 0.758974359 496.1216931 225684.7985 98.10561661 11103.60195
Sambungan Lampiran 4b. Biaya Pestisida Sebelum Per Ha
Deris Total Biaya Pestisida/Ha ml Rp (Rp)525 103950 346200 505.5555556 101111.1111 345433.3333
206800 222425 450 85500 298250
500 97500 321500 231983.3333
512.5 100000 334937.5 231000 500 105555.5556 326800
500 99000 332500 236900 510 105000 342000
487.5 101250 354962.5 238714.2857
239000 493.75 101875 343125 506.25 104375 352437.5
250500 239666.6667 500 95000 333900 244083.3333 500 97500 339916.6667
518.75 103125 346875 505 100000 334900 225500 229000 480 93600 328700
242083.3333 500 95000 348437.5 486.6666667 88666.66667 256250
531.25 108125 355625 498 97500 352500 231750 245000
487.5 98750 341625 248600
643.75 106250 353500 270000
11141.47222 2188633.333 11423380.95 285.6787749 56118.80342 292907.2039
Lampiran 5. Biaya Penyusutan Babat
No. Luas Lahan (ha) Unit Harga (Rp) Nilai residu (Rp)26
0.3 1 710000 50000
29
1 1 2110000 50000
28
0.4 1 760000 50000
27
0.4 1 650000 50000
1 1 2650000 50000
0.8 1 820000 50000
25
0.8 1 725000 50000
24
0.6 1 700000 50000
23
0.6 1 680000 50000
22
30
31
21
0.8 1 750000 50000
Total
0.5 1 685000 50000
39
0.8 1 675000 50000
38
0.5 1 735000 50000
37
36
1.5 1 2750000 50000
0.6 1 760000 50000
35
0.4 1 650000 50000
34
1 1 2550000 50000
33
0.8 1 800000 50000
32
1.5 1 2500000 50000
0.3 1 730000 50000
1
2 1 2500000 50000
9
0.8 1 753500 50000
8
0.6 1 835000 50000
7
0.8 1 850000 50000
6
5
10
0.4 1 780000 50000
4
0.5 1 745000 50000
3
0.9 1 750000 50000
2
0.8 1 800000 50000
0.5 1 825000 50000
0.9 1 800000 50000
20
16
0.5 1 785000 50000
19
0.8 1 825000 50000
18
0.8 1 753500 50000
17
0.8 1 835000 50000
0.7 1 850000 50000
11
15
0.8 1 830000 50000
14
1 1 2150000 50000
13
0.4 1 790000 50000
12
1 1 2300000 50000
29.6 39 43147000 1950000 Rataan 0.758974359 1 1106333.333 50000
Sambungan Lampiran 5. Biaya Penyusutan Babat
Umur Ekonomis (Tahun) Musim Tanam (Kali) Penyusutan (Rp)4 3 64166.66667
4 3 54166.66667
4 3 56250
6 3 144444.4444
4 3 50000
4 3 59166.66667
6 3 114444.4444
4 3 55000
6 3 150000
6 3 136111.1111
4 3 62500
6 3 208333.3333
4 3 50000
4 3 59166.66667
4 3 58333.33333
4 3 57083.33333
4 3 52083.33333
4 3 52916.66667
4 3 52500
4 3 56666.66667
4 3 62500
4 3 64583.33333
4 3 58333.33333
4 3 57916.66667
4 3 60833.33333
6 3 136111.1111
4 3 44444.44444
4 3 65416.66667
4 3 58625
4 3 62500
4 3 61250
6 3 187500
4 3 61666.66667
6 3 116666.6667
4 3 65000
4 3 66666.66667
4 3 65416.66667
4 3 58625
4 3 64583.33333
172 117 3011972.222 4.41025641 3 77230.05698
Lampiran 6. Biaya Penyusutan Mesin Air
No. Luas Lahan (ha) Unit Harga (Rp) Nilai residu (Rp)0.4 1 1500000 50000
30
0.3 1 1500000 50000
29
1 1 2000000 50000
28
0.4 1 1500000 50000
27
26
31
1 1 2000000 50000
25
0.8 1 2000000 50000
24
0.6 1 1800000 50000
23
0.6 1 1800000 50000
0.8 1 2000000 50000
1.5 1 2000000 50000
1.5 1 2000000 50000
37
29.6
Total
0.5 1 1800000 50000
39
0.8 1 2000000 50000
38
0.5 1 1800000 50000
0.8 1 2000000 50000
32
36
0.6 1 1800000 50000
35
0.4 1 1500000 50000
34
1 1 2000000 50000
33
0.8 1 2000000 50000
22
21
1
6
0.5 1 1800000 50000
9
0.8 1 2000000 50000
8
0.6 1 1800000 50000
7
0.8 1 1750000 50000
2 1 2000000 50000
0.9 1 2000000 50000
5
0.4 1 1600000 50000
4
0.5 1 1800000 50000
3
0.9 1 2000000 50000
2
0.8 1 1500000 50000
10
11
0.3 1 1500000 50000
0.8 1 2000000 50000
20
0.5 1 1800000 50000
19
0.8 1 2000000 50000
18
0.8 1 2000000 50000
17
16
1 1 2000000 50000
0.7 1 1800000 50000
15
0.8 1 2000000 50000
14
1 1 2000000 50000
13
0.4 1 1800000 50000
12
39 72150000 1950000 Rataan 0.758974359
1 1850000 50000
Sambungan Lampiran 6. Biaya Penyusutan Mesin Air
Umur Ekonomis (Tahun) Musim Tanam (Kali) Penyusutan (Rp)8 3 81250
8 3 81250
8 3 81250
5 3 97222.22222
5 3 97222.22222
8 3 81250
5 3 96666.66667
8 3 81250
8 3 81250
6 3 97222.22222
8 3 81250
5 3 96666.66667
6 3 97222.22222
8 3 81250
6 3 97222.22222
8 3 81250
6 3 97222.22222
270 117 3432500 6.923076923
6 3 97222.22222
8 3 81250
5 3 96666.66667
8 3 81250
8 3 81250
6 3 97222.22222
6 3 86111.11111
8 3 81250
8 3 70833.33333
6 3 97222.22222
8 3 81250
6 3 97222.22222
8 3 81250
5 3 96666.66667
6 3 97222.22222
8 3 81250
8 3 81250
6 3 97222.22222
8 3 81250
8 3 81250
8 3 81250
6 3 97222.22222
3
88012.82051
Lampiran 7. Biaya Penyusutan Cangkul
No. Luas Lahan (ha) Unit Harga (Rp) Nilai residu (Rp)26
0.3 1 55000 2000
29
1 2 110000 4000
28
0.4 1 55000 2000
27
0.4 1 50000 2000
1 2 110000 4000
0.8 2 130000 4000
25
0.8 2 110000 4000
24
0.6 1 55000 2000
23
0.6 1 48000 2000
22
30
31
21
0.8 2 95000 4000
Total
0.5 1 52000 2000
39
0.8 2 110000 4000
38
0.5 1 55000 2000
37
36
1.5 2 125000 4000
0.6 1 54000 2000
35
0.4 1 52500 2000
34
1 2 110000 4000
33
0.8 2 100000 4000
32
1.5 2 110000 4000
0.3 1 55000 2000
1
2 2 120000 4000
9
0.8 2 110000 4000
8
0.6 1 45000 2000
7
0.8 2 90000 4000
6
5
10
0.4 1 55000 2000
4
0.5 1 60000 2000
3
0.9 2 110000 4000
2
0.8 2 100000 4000
0.5 1 55000 2000
0.9 2 110000 4000
20
16
0.5 1 40000 2000
19
0.8 2 115000 4000
18
0.8 2 80000 4000
17
0.8 2 95000 4000
0.7 1 55000 2000
11
15
0.8 2 110000 4000
14
1 2 110000 4000
13
0.4 1 55000 2000
12
1 2 110000 4000
29.6 61 3266500 122000 Rataan 0.758974359 1.564102564 83756.41026 3128.205128
Sambungan Lampiran 7. Biaya Penyusutan Cangkul
Umur Ekonomis (Tahun) Musim Tanam (Kali) Penyusutan (Rp)5 3 8066.666667
5 3 7066.666667
5 3 7066.666667
5 3 3066.666667
5 3 3533.333333
5 3 7066.666667
5 3 3533.333333
5 3 8400
5 3 6400
5 3 3066.666667
5 3 7066.666667
5 3 3366.666667
5 3 3466.666667
5 3 6066.666667
5 3 3533.333333
5 3 7066.666667
5 3 3333.333333
195 117 209500
5 3 3533.333333
5 3 7066.666667
5 3 6400
5 3 7066.666667
5 3 7066.666667
5 3 3866.666667
5 3 3533.333333
5 3 7733.333333
5 3 5733.333333
5 3 2866.666667
5 3 7066.666667
5 3 3533.333333
5 3 7066.666667
5 3 3533.333333
5 3 3533.333333
5 3 7066.666667
5 3 7066.666667
5 3 3533.333333
5 3 6066.666667
5 3 5066.666667
5 3 7400
5 3 2533.333333
5 3 5371.794872
Lampiran 8. Biaya Penyusutan Sprayer
No. Luas Lahan (ha) Unit Harga (Rp) Nilai residu (Rp)0.4 1 275000 10000
30
0.3 1 300000 10000
29
1 1 210000 10000
28
0.4 1 225000 10000
27
26
31
1 1 290000 10000
25
0.8 1 245000 10000
24
0.6 1 310000 10000
23
0.6 1 260000 10000
0.8 1 280000 10000
1.5 1 230000 10000
1.5 1 250000 10000
37
29.6
39 9964500 390000
Rataan 0.758974359Total
0.5 1 220000 10000
39
0.8 1 235000 10000
38
0.5 1 290000 10000
0.8 1 245000 10000
32
36
0.6 1 310000 10000
35
0.4 1 260000 10000
34
1 1 250000 10000
33
0.8 1 211500 10000
22
21
1
6
0.5 1 250000 10000
9
0.8 1 211500 10000
8
0.6 1 230000 10000
7
0.8 1 280000 10000
2 1 300000 10000
0.9 1 260000 10000
5
0.4 1 210000 10000
4
0.5 1 225000 10000
3
0.9 1 275000 10000
2
0.8 1 250000 10000
10
11
0.3 1 211500 10000
0.8 1 210000 10000
20
0.5 1 230000 10000
19
0.8 1 280000 10000
18
0.8 1 300000 10000
17
16
1 1 310000 10000
0.7 1 225000 10000
15
0.8 1 275000 10000
14
1 1 290000 10000
13
0.4 1 245000 10000
12
1 255500 10000
Sambungan Lampiran 8. Biaya Penyusutan Sprayer
Umur Ekonomis (Tahun) Musim Tanam (Kali) Penyusutan (Rp)6 3 12222.22222
6 3 13055.55556
6 3 15555.55556
6 3 14722.22222
6 3 11944.44444
6 3 11111.11111
6 3 16111.11111
6 3 15000
6 3 11194.44444
6 3 13888.88889
6 3 13333.33333
6 3 13888.88889
6 3 16666.66667
6 3 13055.55556
6 3 15555.55556
6 3 12500
6 3 11666.66667
234 117 531916.6667
6 3 16666.66667
6 3 13333.33333
6 3 13333.33333
6 3 13888.88889
6 3 14722.22222
6 3 11944.44444
6 3 11111.11111
6 3 16111.11111
6 3 15000
6 3 12222.22222
6 3 11194.44444
6 3 13333.33333
6 3 16666.66667
6 3 11194.44444
6 3 13055.55556
6 3 15555.55556
6 3 14722.22222
6 3 11944.44444
6 3 11111.11111
6 3 16111.11111
6 3 15000
6 3 12222.22222
6 3 13638.88889
Lampiran 9. Total Biaya penyusutan
No. Luas Lahan (ha) Penyusutan Sprayer (Rp) Penyusutan Cangkul (Rp)30 0.8 15000 8400
23 0.6 16666.66667 3533.333333
24 0.8 13055.55556 7066.666667
25 1 15555.55556 7066.666667
26 0.4 14722.22222 3066.666667
27 0.4 11944.44444 3533.333333
28 1 11111.11111 7066.666667
29 0.3 16111.11111 3533.333333
31 1.5 12222.22222 8066.666667
21 1.5 13333.33333 7066.666667
32 0.8 11194.44444 6400
33 1 13333.33333 7066.666667
34 0.4 13888.88889 3366.666667
35 0.6 16666.66667 3466.666667
36 0.8 13055.55556 6066.666667
37 0.5 15555.55556 3533.333333
38 0.8 12500 7066.666667
39 0.5 11666.66667 3333.333333
22 0.6 13888.88889 3066.666667
20 0.3 11194.44444 3533.333333
1 0.8 13333.33333 6400
9 0.5 13333.33333 3533.333333
2 0.9 14722.22222 7066.666667
3 0.5 11944.44444 3866.666667
4 0.4 11111.11111 3533.333333
5 2 16111.11111 7733.333333
6 0.8 15000 5733.333333
7 0.6 12222.22222 2866.666667
8 0.8 11194.44444 7066.666667
10 0.9 13888.88889 7066.666667
19 0.5 12222.22222 2533.333333
11 1 16666.66667 7066.666667
12 0.4 13055.55556 3533.333333
13 1 15555.55556 7066.666667
14 0.8 14722.22222 7066.666667
15 0.7 11944.44444 3533.333333
16 0.8 11111.11111 6066.666667
17 0.8 16111.11111 5066.666667
18 0.8 15000 7400
Total 29.6 531916.6667 209500 Rataan 0.758974359 13638.88889 5371.794872
Sambungan Lampiran 9. Total Biaya penyusutan
Penyusutan Mesin Air (Rp) Penyusutan Babat (Rp) Total Biaya Penyusutan (Rp)96666.66667 62500 178900 81250 58333.33333 161372.2222 97222.22222 57916.66667 170950 86111.11111 60833.33333 161588.8889 81250 136111.1111 241205.5555 70833.33333 44444.44444 136011.1111 97222.22222 65416.66667 177727.7778 81250 58625 158136.1111 97222.22222 64583.33333 178672.2222 81250 62500 164705.5556
81250 187500 292483.3333 97222.22222 61666.66667 175477.7778 81250 116666.6667 220538.8889
81250 65000 168038.8889 97222.22222 66666.66667 179366.6667 81250 65416.66667 163844.4444
81250 58625 161052.7778 81250 64583.33333 168233.3333 97222.22222 61250 173227.7778 96666.66667 56666.66667 168061.1111 81250 136111.1111 237761.1111 97222.22222 52500 166677.7778 97222.22222 54166.66667 171588.8889 81250 56250 157622.2222
81250 144444.4444 248316.6666 97222.22222 50000 165011.1111 97222.22222 59166.66667 171866.6667 81250 114444.4444 213872.2222 96666.66667 55000 171311.1111 81250 64166.66667 168816.6667
81250 150000 251538.8889 81250 62500 161344.4444 81250 208333.3333 309983.3333
96666.66667 50000 163922.2222 97222.22222 59166.66667 176522.2222 81250 58333.33333 158705.5556 97222.22222 57083.33333 173394.4444 81250 52083.33333 152900 97222.22222 52916.66667 165138.8889
3432500 3011972.222 7185888.889 88012.82051 77230.05698 184253.5613
Lampiran 10a. Biaya Tenaga Kerja Per Petani
Nomor Luas Lahan (Ha) Pembibitan Pengolahan Tanah TKDK TKLK TKDK TKLK30 0.8 65000 600000
23 0.6 70000 470000
24 0.8 75000 610000
25 1 75000 630000
26 0.4 40000 310000
27 0.4 50000 315000
28 1 70000 800000
29 0.3 45000 200000
31 1.5 135000 1200000
21 1.5 132000 1125000
32 0.8 47000 590000
33 1 75000 750000
34 0.4 45000 320000
35 0.6 60000 425000
36 0.8 60000 600000
37 0.5 49000 400000
38 0.8 70000 580000
39 0.5 50000 430000
22 0.6 55000 450000
20 0.3 46000 225000
1 0.8 65000 600000
9 0.5 55000 400000
2 0.9 70000 675000
3 0.5 56000 412500
4 0.4 42000 330000
5 2 150000 1500000
6 0.8 75000 620000
7 0.6 56000 480000
8 0.8 70000 580000
10 0.9 75000 650000
19 0.5 50000 450000
11 1 75000 750000
12 0.4 40000 300000
13 1 75000 725000
14 0.8 60000 620000
15 0.7 65000 525000
16 0.8 56000 550000
17 0.8 70000 575000
18 0.8 75000 600000
Total 29.6 2032000 562000 8072500 14300000 Rataan 0.758974359 52102.5641 14410.25641 206987.1795 366666.6667
Sambungan Lampiran 10a. Biaya Tenaga Kerja Per Petani
Penanaman Pemupukan Penyemprotan
500000 1100000 550000 540000 1350000 675000 312500 700000 375000 260000 560000 280000
1150000 2750000 1400000 460000 1200000 575000 375000 825000 420000 480000 1100000 560000 300000 725000 350000 562500 1300000 680000
625000 1500000 700000 250000 600000 300000 600000 1400000 650000 450000 1250000 600000 437500 1050000 525000 440000 1150000 580000 480000 1750000 610000 475000 1200000 625000
320000 675000 320000 187500 412500 220000 937500 2063000 937500 350000 900000 400000
360000 825000 415000 500000 1200000 600000 625000 1450000 725000 225000 550000 300000
210000 575000 310000 630000 1500000 680000 300000 400000 225000 465000 1000000 540000
900000 2000000 1125000 490000 1250000 1000000 600000 1300000 600000 200000 610000 780000
320000 580000 290000 480000 800000 615000 350000 650000 430000 510000 1300000 600000 340000 620000 450000
5687500 12310000 14157500 28013000 8710000 13307500 145833.3333 315641.0256 363012.8205 718282.0513 223333.3333 341217.9487
Sambungan Lampiran 10a. Biaya Tenaga Kerja Per Petani
Panen Total Biaya Total Biaya TK (Rp) TKDK TKLK TKDK TKLK1800000 1715000 2900000 4615000 2025000 745000 4590000 5335000 450000 675000 2306000 675000 2981000 850000 2322000 2322000
4250000 11200000 11200000 1720000 650000 4000000 4650000 560000 720000 2716000 720000 3436000 1700000 1210000 3280000 4490000
1000000 2830000 2830000 2000000 1317500 3950000 5267500 2200000 75000 5775000 5850000 830000 2320000 2320000 2150000 5600000 5600000 800000 950000 1480000 3250000 4730000
575000 1000000 2215000 1962500 4177500 1650000 56000 4370000 4426000 1675000 70000 5090000 5160000 1710000 75000 4610000 4685000
400000 650000 2215000 650000 2865000 637500 1503500 225000 1728500 3200000 8395000 8395000 1300000 1755000 1700000 3455000
500000 750000 2225000 1165000 3390000 1600000 75000 4510000 4585000 2100000 75000 5530000 5605000 790000 2215000 2215000
760000 2220000 2220000 1000000 1250000 1000000 4930000 5930000 650000 1820000 1820000 1670000 2070000 2270000 4340000
3350000 8710000 8710000 1500000 47000 4830000 4877000 2000000 75000 5250000 5325000 825000 2000000 780000 2780000 1300000 1675000 1300000 2975000 1800000 2075000 2280000 4355000 1125000 1449000 1555000 3004000 1800000 1250000 3610000 4860000
600000 700000 2040000 1150000 3190000
11227500 52320000 49887000 120812500 170699500 287884.6154 1341538.462 1279153.846 3097756.41 4376910.256
Lampiran 10b. Biaya Tenaga Kerja Per Ha
Nomor Luas Lahan (Ha) Pembibitan Pengolahan Tanah TKDK TKLK TKDK TKLK30 0.8 81250 750000
23 0.6 116666.6667 783333.3333
24 0.8 93750 762500
25 1 75000 630000
26 0.4 100000 775000
27 0.4 125000 787500
28 1 70000 800000
29 0.3 150000 666666.6667
31 1.5 90000 800000
21 1.5 88000 750000
32 0.8 58750 737500
33 1 75000 750000
34 0.4 112500 800000
35 0.6 100000 708333.3333
36 0.8 75000 750000
37 0.5 98000 800000
38 0.8 87500 725000
39 0.5 100000 860000
22 0.6 91666.66667 750000
20 0.3 153333.3333 750000
1 0.8 81250 750000
9 0.5 110000 800000
2 0.9 77777.77778 750000
3 0.5 112000 825000
4 0.4 105000 825000
5 2 75000 750000
6 0.8 93750 775000
7 0.6 93333.33333 800000