Strategi Peningkatan Pendapatan Petani Padi Organik (Studi Kasus : Desa Lubuk Bayas, Kecamatan Perbaungan, Kabupaten Serdang Bedagai )
Lampiran 1. Karakteristik Petani Padi Organik Desa Lubuk Bayas
Status Kepemilikan Lahan (Ha)
No
Umur
Kelamin
Milik sendiri
Sewa
Total
Lama
Bertani
Jumlah
Anggota
Pendidikan
1
24
L
SMA
0,2
0
0,2
3
1
2
57
L
SLTP
0,4
0
0,4
4
2
3
50
L
SD
0,2
0
0,2
2
4
4
31
L
SD
0,4
0
0,4
4
3
5
57
L
SLTP
0,3
0
0,3
5
3
6
58
L
SLTP
0,6
0
0,6
5
4
7
59
L
SLTP
1
0
1
6
6
8
48
L
SD
0,5
0
0,5
5
3
9
51
L
SD
0,8
0
0,8
2
6
10
31
L
SD
0,6
0
0,6
4
4
11
30
L
SLTP
0,8
0
0,8
2
5
12
50
L
SD
0,6
0
0,6
2
4
13
35
L
SLTP
0,2
0
0,2
6
3
14
30
L
SLTP
0,7
0
0,7
3
3
15
35
L
SD
0,4
0
0,4
2
4
16
43
L
SLTP
0,1
0
0,1
2
3
17
40
L
SLTP
0,4
0
0,4
4
3
18
40
L
SD
0,5
0
0,5
6
3
19
60
L
SD
0,8
0
0,8
5
4
20
55
L
SLTP
1
0
1
5
5
21
45
L
SD
0,2
0
0,2
3
6
22
40
L
SD
0,4
0
0,4
3
4
23
38
L
SLTA
0,5
0
0,5
3
3
24
45
L
SLTP
0,2
0
0,2
2
6
25
55
L
SLTA
0,6
0
0,6
5
4
26
40
L
SD
0,5
0
0,5
3
5
27
30
L
SLTP
0,2
0
0,2
2
5
28
58
L
SLTP
0,3
0
0,3
5
3
29
55
L
SD
0,2
0
0,2
4
6
30
35
L
SD
0,2
0
0,2
3
5
31
24
L
SMA
0,2
0
0,2
3
1
32
57
L
SLTP
0,4
0
0,4
4
2
33
50
L
SD
0,2
0
0,2
2
4
34
31
L
SD
0,4
0
0,4
4
3
35
57
L
SLTP
0,3
0
0,3
5
3
36
58
L
SLTP
0,6
0
0,6
5
4
37
59
L
SLTP
1
0
1
6
6
38
48
L
SD
0,5
0
0,5
5
3
39
51
L
SD
0,8
0
0,8
2
6
40
31
L
SD
0,6
0
0,6
4
4
41
30
L
SLTP
0,8
0
0,8
2
5
Universitas Sumatera Utara
Lanjutan Lampiran 1. Karakteristik Petani Padi Organik Desa Lubuk Bayas
Status Kepemilikan Lahan (Ha)
No
Umur
Kelamin
Milik sendiri
Sewa
Total
Lama
Bertani
Jumlah
Anggota
Pendidikan
42
50
L
SD
0,6
0
0,6
2
4
43
35
L
SLTP
0,2
0
0,2
6
3
44
30
L
SLTP
0,7
0
0,7
3
3
45
35
L
SD
0,4
0
0,4
2
4
46
43
L
SLTP
0,1
0
0,1
2
3
47
40
L
SLTP
0,4
0
0,4
4
3
48
40
L
SD
0,5
0
0,5
6
3
49
60
L
SD
0,8
0
0,8
5
4
50
55
L
SLTP
1
0
1
5
5
Total
Rata –
rata
2209
4
187
193
44.18
0.08
3.74
3.86
Universitas Sumatera Utara
Lampiran 2. Biaya Penggunaan Bibit Per Musim Tanam, Desa Lubuk
Bayas
No
Jenis Bibit
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
Ciherang
Cintanur
Ciherang
Ciherang
Cintanur
Cintanur
Cintanur
Cintanur
Cintanur
Ciherang
Cintanur
Cintanur
Ciherang
Ciherang
Cintanur
Ciherang
Cintanur
Cintanur
Cintanur
Cintanur
Ciherang
Ciherang
Ciherang
Cintanur
Ciherang
Ciherang
Ciherang
Cintanur
Cintanur
Ciherang
Ciherang
Cintanur
Ciherang
Ciherang
Cintanur
Cintanur
Cintanur
Cintanur
Cintanur
Harga Bibit
(Rp/Kg)
9,000
10,000
9,000
9,000
10,000
10,000
10,000
10,000
10,000
9,000
10,000
10,000
9,000
9,000
10,000
9,000
10,000
10,000
10,000
10,000
9,000
9,000
9,000
10,000
9,000
9,000
9,000
10,000
10,000
9,000
9,000
10,000
9,000
9,000
10,000
10,000
10,000
10,000
10,000
Jumlah Bibit
(Kg/Ha)
10
20
10
20
15
30
50
25
40
30
40
30
10
35
20
5
20
25
40
50
5
20
25
10
30
25
10
15
10
10
10
20
10
20
15
30
50
25
40
Total Biaya Bibit
(Kg/Ha)
90,000
200,000
90,000
180,000
150,000
300,000
500,000
250,000
400,000
270,000
400,000
300,000
90,000
315,000
200,000
45,000
200,000
250,000
400,000
500,000
45,000
180,000
225,000
100,000
270,000
225,000
90,000
150,000
100,000
90,000
90,000
200,000
90,000
180,000
150,000
300,000
500,000
250,000
400,000
Universitas Sumatera Utara
Lampiran 2. Biaya Penggunaan Bibit Per Musim Tanam, Desa Lubuk
Bayas
Harga Bibit
Jumlah Bibit
Total Biaya Bibit
No Jenis Bibit
(Rp/Kg)
(Kg/Ha)
(Kg/Ha)
40
Ciherang
41
Cintanur
42
Cintanur
43
Ciherang
44
Ciherang
45
Cintanur
46
Ciherang
47
Cintanur
48
Cintanur
49
Cintanur
50
Cintanur
Total
Rata-rata
9,000
10,000
10,000
9,000
9,000
10,000
9,000
10,000
10,000
10,000
10,000
479,000
9,580
30
40
30
10
35
20
5
20
25
40
50
1210
24.2
270,000
400,000
300,000
90,000
315,000
200,000
45,000
200,000
250,000
400,000
500,000
11,235,000
224,700
Universitas Sumatera Utara
Lampiran 3. Biaya Penggunaan Pupuk Per Musim Tanam, Desa Lubuk
Bayas
No
Jenis Pupuk
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
Pupuk Kandang
Pupuk Kandang
Pupuk Kandang
Pupuk Kandang
Pupuk Kandang
Pupuk Kandang
Pupuk Kandang
Pupuk Kandang
Pupuk Kandang
Pupuk Kandang
Pupuk Kandang
Pupuk Kandang
Pupuk Kandang
Pupuk Kandang
Pupuk Kandang
Pupuk Kandang
Pupuk Kandang
Pupuk Kandang
Pupuk Kandang
Pupuk Kandang
Pupuk Kandang
Pupuk Kandang
Pupuk Kandang
Pupuk Kandang
Pupuk Kandang
Pupuk Kandang
Pupuk Kandang
Pupuk Kandang
Pupuk Kandang
Pupuk Kandang
Pupuk Kandang
Pupuk Kandang
Pupuk Kandang
Pupuk Kandang
Pupuk Kandang
Pupuk Kandang
Pupuk Kandang
Pupuk Kandang
Pupuk Kandang
Harga
(Rp/Kg)
1,000
1,000
1,000
1,000
1,000
750
750
1,000
750
750
750
750
1,000
750
1,000
1,000
1,000
1,000
750
750
1,000
1,000
1,000
1,000
750
1,000
1,000
1,000
1,000
1,000
1,000
1,000
1,000
1,000
1,000
750
750
1,000
750
Jumlah
(Kg)
Total Biaya Pupuk
(Rp/Kg)
400
800
400
800
600
1200
2000
1000
1600
1200
1600
1200
400
1400
800
200
800
1000
1600
2000
400
800
1000
400
1200
1000
400
600
400
400
400
800
400
800
600
1200
2000
1000
1600
400,000
800,000
400,000
800,000
600,000
900,000
1,500,000
1,000,000
1,200,000
900,000
1,200,000
900,000
400,000
1,050,000
800,000
200,000
800,000
1,000,000
1,200,000
1,500,000
400,000
800,000
1,000,000
400,000
900,000
1,000,000
400,000
600,000
400,000
400,000
400,000
800,000
400,000
800,000
600,000
900,000
1,500,000
1,000,000
1,200,000
Universitas Sumatera Utara
Lanjutan Lampiran 3. Biaya Penggunaan Pupuk Per Musim Tanam, Desa
Lubuk Bayas
No
Jenis Pupuk
40
Pupuk Kandang
41
Pupuk Kandang
42
Pupuk Kandang
43
Pupuk Kandang
44
Pupuk Kandang
45
Pupuk Kandang
46
Pupuk Kandang
47
Pupuk Kandang
48
Pupuk Kandang
49
Pupuk Kandang
50
Pupuk Kandang
Total
Rata-rata
Harga
(Rp/Kg)
750
750
750
1,000
750
1,000
1,000
1,000
1,000
750
750
45,250
905
Jumlah
(Kg)
Total Biaya Pupuk
(Rp/Kg)
1200
1600
1200
400
1400
800
200
800
1000
1600
2000
48600
972
900,000
1,200,000
900,000
400,000
1,050,000
800,000
200,000
800,000
1,000,000
1,200,000
1,500,000
41,400,000
828,000
Universitas Sumatera Utara
Lampiran 4. Biaya Penggunaan Pestisida Nabati Per Musim Tanam, Desa
Lubuk Bayas
No
Jenis Pestisida
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
Pestisida Nabati
Pestisida Nabati
Pestisida Nabati
Pestisida Nabati
Pestisida Nabati
Pestisida Nabati
Pestisida Nabati
Pestisida Nabati
Pestisida Nabati
Pestisida Nabati
Pestisida Nabati
Pestisida Nabati
Pestisida Nabati
Pestisida Nabati
Pestisida Nabati
Pestisida Nabati
Pestisida Nabati
Pestisida Nabati
Pestisida Nabati
Pestisida Nabati
Pestisida Nabati
Pestisida Nabati
Pestisida Nabati
Pestisida Nabati
Pestisida Nabati
Pestisida Nabati
Pestisida Nabati
Pestisida Nabati
Pestisida Nabati
Pestisida Nabati
Pestisida Nabati
Pestisida Nabati
Pestisida Nabati
Pestisida Nabati
Pestisida Nabati
Pestisida Nabati
Pestisida Nabati
Pestisida Nabati
Pestisida Nabati
Pestisida Nabati
Harga (Rp/Liter)
10,000
10,000
10,000
10,000
10,000
10,000
10,000
10,000
10,000
10,000
10,000
10,000
10,000
10,000
10,000
10,000
10,000
10,000
10,000
10,000
10,000
10,000
10,000
10,000
10,000
10,000
10,000
10,000
10,000
10,000
10,000
10,000
10,000
10,000
10,000
10,000
10,000
10,000
10,000
10,000
Jumlah
Pemakaian
(Liter)
Biaya (Rp/Ha)
10
20
10
20
15
30
50
25
40
30
40
30
10
35
20
5
20
25
40
50
10
20
25
10
30
25
10
15
10
10
10
20
10
20
15
30
50
25
40
30
100,000
200,000
100,000
200,000
150,000
300,000
500,000
250,000
400,000
300,000
400,000
300,000
100,000
350,000
200,000
50,000
200,000
250,000
400,000
500,000
100,000
200,000
250,000
100,000
300,000
250,000
100,000
150,000
100,000
100,000
100,000
200,000
100,000
200,000
150,000
300,000
500,000
250,000
400,000
300,000
Universitas Sumatera Utara
Lanjutan Lampiran 4. Biaya Penggunaan Pestisida Nabati Per Musim
Tanam, Desa Lubuk Bayas
No
Jenis Pestisida
41
Pestisida Nabati
42
Pestisida Nabati
43
Pestisida Nabati
44
Pestisida Nabati
45
Pestisida Nabati
46
Pestisida Nabati
47
Pestisida Nabati
48
Pestisida Nabati
49
Pestisida Nabati
50
Pestisida Nabati
TOTAL
RATA-RATA
Harga (Rp/Liter)
10,000
10,000
10,000
10,000
10,000
10,000
10,000
10,000
10,000
10,000
500,000
10,000
Jumlah
Pemakaian
(Liter)
40
30
10
35
20
5
20
25
40
50
1215
24.3
Biaya (Rp/Ha)
400,000
300,000
100,000
350,000
200,000
50,000
200,000
250,000
400,000
500,000
12,150,000
243,000
Universitas Sumatera Utara
Lampiran 5. Biaya Penggunaan Urin Sapi Per Musim Tanam, Desa Lubuk
Bayas
No
Biaya
tambahan
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
Urin Sapi
Urin Sapi
Urin Sapi
Urin Sapi
Urin Sapi
Urin Sapi
Urin Sapi
Urin Sapi
Urin Sapi
Urin Sapi
Urin Sapi
Urin Sapi
Urin Sapi
Urin Sapi
Urin Sapi
Urin Sapi
Urin Sapi
Urin Sapi
Urin Sapi
Urin Sapi
Urin Sapi
Urin Sapi
Urin Sapi
Urin Sapi
Urin Sapi
Urin Sapi
Urin Sapi
Urin Sapi
Urin Sapi
Urin Sapi
Urin Sapi
Urin Sapi
Urin Sapi
Urin Sapi
Urin Sapi
Urin Sapi
Urin Sapi
Urin Sapi
Urin Sapi
Urin Sapi
Harga (Rp/Liter)
Jumlah
Pemakaian
(Liter)
Biaya (Rp/Ha)
20,000
20,000
20,000
60
25
5
1,200,000
500,000
100,000
15,000
20,000
20,000
25
5
60
375,000
100,000
1,200,000
15,000
25
375,000
20,000
20,000
15,000
20,000
20,000
5
25
80
50
3
100,000
500,000
1,200,000
1,000,000
60,000
20,000
20,000
5
5
100,000
100,000
20,000
20,000
5
60
100,000
1,200,000
20,000
20,000
15,000
20,000
5
75
30
5
100,000
1,500,000
450,000
100,000
20,000
20,000
20,000
1,200,000
500,000
100,000
15,000
20,000
20,000
60
25
5
0
25
5
60
15,000
25
375,000
375,000
100,000
1,200,000
Universitas Sumatera Utara
Lanjutan Lampiran 5. Biaya Penggunaan Urin Sapi Per Musim Tanam,
Desa Lubuk Bayas
No
41
42
43
44
45
46
47
48
49
50
TOTAL
Rata-rata
Biaya
tambahan
Urin Sapi
Urin Sapi
Urin Sapi
Urin Sapi
Urin Sapi
Urin Sapi
Urin Sapi
Urin Sapi
Urin Sapi
Urin Sapi
Harga (Rp/Liter)
Jumlah
Pemakaian
(Liter)
Biaya (Rp/Ha)
20,000
20,000
15,000
20,000
20,000
5
25
80
50
3
100,000
500,000
1,200,000
1,000,000
60,000
20,000
20,000
5
5
100,000
100,000
645,000
12,900
936
18.72
17,270,000
345,400
Universitas Sumatera Utara
Lampiran 6. Biaya Tenaga Kerja Per Musim Tanam, Desa Lubuk Bayas
NO
TK
(orang)
1
2
1
1
1
2
3
2
2
2
1
1
1
2
1
1
3
2
3
1
3
1
3
2
2
1
3
3
1
2
1
2
1
1
1
2
3
2
2
2
1
1
1
2
1
1
3
2
3
1
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
TOTAL
RATA-RATA
PERSEMAIAN
Harga
Jumlah
(Rp/Org)
Biaya
50,000
50,000
50,000
100,000
60,000
60,000
50,000
50,000
50,000
50,000
50,000
100,000
50,000
150,000
50,000
100,000
50,000
100,000
50,000
100,000
50,000
50,000
50,000
50,000
50,000
50,000
50,000
100,000
50,000
50,000
50,000
50,000
50,000
150,000
50,000
100,000
50,000
150,000
50,000
50,000
50,000
150,000
50,000
50,000
50,000
150,000
50,000
100,000
50,000
100,000
50,000
50,000
50,000
150,000
50,000
150,000
50,000
50,000
50,000
100,000
50,000
50,000
50,000
100,000
50,000
50,000
50,000
50,000
50,000
50,000
50,000
100,000
50,000
150,000
50,000
100,000
50,000
100,000
50,000
100,000
50,000
50,000
50,000
50,000
50,000
50,000
50,000
100,000
50,000
50,000
50,000
50,000
50,000
150,000
50,000
100,000
50,000
150,000
50,000
50,000
2,510,000
4,360,000
50200
87200
TK
(orang)
4
10
6
1
4
10
10
10
15
9
5
3
3
2
2
1
4
3
3
2
5
2
2
2
3
2
2
3
2
3
4
10
6
1
4
10
10
10
15
9
5
3
3
2
2
1
4
3
3
2
PENANAMAN
Harga
Jumlah
(Rp/Org)
Biaya
62,500
250,000
45,000
450,000
36,666
219,996
40,000
40,000
50,000
200,000
45,000
450,000
100,000
1,000,000
50,000
500,000
60,000
900,000
50,000
450,000
36,000
180,000
45,000
135,000
35,000
105,000
40,000
80,000
50,000
100,000
36,000
36,000
45,000
180,000
40,000
120,000
36,000
108,000
45,000
90,000
45,000
225,000
40,000
80,000
50,000
100,000
45,000
90,000
50,000
150,000
40,000
80,000
36,000
72,000
50,000
150,000
45,000
90,000
45,000
135,000
62,500
250,000
45,000
450,000
36,666
219,996
40,000
40,000
50,000
200,000
45,000
450,000
100,000
1,000,000
50,000
500,000
60,000
900,000
50,000
450,000
36,000
180,000
45,000
135,000
35,000
105,000
40,000
80,000
50,000
100,000
36,000
36,000
45,000
180,000
40,000
120,000
36,000
108,000
45,000
90,000
2,340,332
12,359,992
46,807
247,200
TK
(orang)
2
2
2
4
3
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
2
2
2
4
3
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
PENYIANGAN
Harga
Jumlah
(Rp/Org)
Biaya
30,000
60,000
40,000
80,000
20,000
40,000
25,000
100,000
40,000
120,000
45,000
225,000
40,000
200,000
5,000
25,000
40,000
200,000
40,000
200,000
20,000
100,000
20,000
100,000
25,000
125,000
20,000
100,000
20,000
100,000
20,000
100,000
30,000
150,000
40,000
200,000
25,000
125,000
30,000
150,000
30,000
150,000
30,000
150,000
25,000
125,000
30,000
150,000
30,000
150,000
40,000
200,000
40,000
200,000
35,000
175,000
40,000
200,000
45,000
225,000
5,000
10,000
40,000
80,000
20,000
40,000
25,000
100,000
40,000
120,000
45,000
225,000
40,000
200,000
5,000
25,000
40,000
200,000
40,000
200,000
20,000
100,000
20,000
100,000
25,000
125,000
20,000
100,000
20,000
100,000
20,000
100,000
30,000
150,000
40,000
200,000
25,000
125,000
30,000
150,000
1,470,000
6,675,000
29,400
133,500
Universitas Sumatera Utara
Lanjutan Lampiran 6. Biaya Tenaga Kerja Per Musim Tanam, Desa Lubuk Bayas
TK
(orang)
1
2
1
2
1
2
5
2
4
2
3
1
2
4
1
1
3
3
3
2
3
2
3
3
2
2
2
2
2
2
1
2
1
2
1
2
5
2
4
2
3
1
2
4
1
1
3
3
3
2
PEMUPUKAN
Harga
Jumlah
(Rp/Org)
Biaya
75,000
75,000
50,000
100,000
10,000
10,000
50,000
100,000
50,000
50,000
50,000
100,000
50,000
250,000
75,000
150,000
50,000
200,000
50,000
100,000
50,000
150,000
50,000
50,000
65,000
130,000
70,000
280,000
50,000
50,000
10,000
10,000
50,000
150,000
75,000
225,000
75,000
225,000
70,000
140,000
70,000
210,000
75,000
150,000
70,000
210,000
75,000
225,000
70,000
140,000
70,000
140,000
50,000
100,000
75,000
150,000
70,000
140,000
75,000
150,000
75,000
75,000
50,000
100,000
10,000
10,000
50,000
100,000
50,000
50,000
50,000
100,000
50,000
250,000
75,000
150,000
50,000
200,000
50,000
100,000
50,000
150,000
50,000
50,000
65,000
130,000
70,000
280,000
50,000
50,000
10,000
10,000
50,000
150,000
75,000
225,000
75,000
225,000
70,000
140,000
2,850,000
6,705,000
57,000
134,100
PENYEMPROTAN
TK
Harga
Jumlah
(orang)
(Rp/Org)
Biaya
2
50,000
100,000
3
40,000
120,000
2
40,000
80,000
1
50,000
50,000
3
50,000
150,000
4
50,000
200,000
5
40,000
200,000
3
50,000
150,000
3
50,000
150,000
6
40,000
240,000
3
40,000
120,000
1
45,000
45,000
2
45,000
90,000
4
50,000
200,000
1
45,000
45,000
1
5,000
5,000
2
40,000
80,000
2
50,000
100,000
3
50,000
150,000
2
50,000
100,000
3
45,000
135,000
2
40,000
80,000
2
50,000
100,000
2
50,000
100,000
1
50,000
50,000
1
45,000
45,000
2
50,000
100,000
2
45,000
90,000
1
45,000
45,000
2
50,000
100,000
2
5,000
10,000
3
40,000
120,000
2
40,000
80,000
1
50,000
50,000
3
50,000
150,000
4
50,000
200,000
5
40,000
200,000
3
50,000
150,000
3
50,000
150,000
6
40,000
240,000
3
40,000
120,000
1
45,000
45,000
2
45,000
90,000
4
50,000
200,000
1
45,000
45,000
1
5,000
5,000
2
40,000
80,000
2
50,000
100,000
3
50,000
150,000
2
50,000
100,000
2,185,000
5,505,000
43700
110,100
TK
(orang)
6
10
8
10
5
15
20
10
12
12
7
2
2
5
4
2
15
3
7
8
11
2
5
8
7
2
5
7
3
8
6
10
8
10
5
15
20
10
12
12
7
2
2
5
4
2
15
3
7
8
PANEN
Harga
(Rp/Org)
100,000
100,000
52,500
75,000
75,000
100,000
100,000
100,000
150,000
100,000
95,000
65,000
80,000
75,000
55,000
54,000
100,000
100,000
75,000
100,000
75,000
65,000
100,000
100,000
75,000
100,000
100,000
80,000
100,000
100,000
100,000
100,000
52,500
75,000
75,000
100,000
100,000
100,000
150,000
100,000
95,000
65,000
80,000
75,000
55,000
54,000
100,000
100,000
75,000
100,000
4,398,000
87,960
Jumlah
Biaya
600,000
1,000,000
420,000
750,000
375,000
1,500,000
2,000,000
1,000,000
1,800,000
1,200,000
665,000
130,000
160,000
375,000
220,000
108,000
1,500,000
300,000
525,000
800,000
825,000
130,000
500,000
800,000
525,000
200,000
500,000
560,000
300,000
800,000
600,000
1,000,000
420,000
750,000
375,000
1,500,000
2,000,000
1,000,000
1,800,000
1,200,000
665,000
130,000
160,000
375,000
220,000
108,000
1,500,000
300,000
525,000
800,000
35,996,000
719,920
TK
(orang)
16
29
20
19
17
38
48
32
41
36
24
13
15
22
14
11
32
18
24
20
30
14
20
22
20
13
19
22
14
22
16
29
20
19
17
38
48
32
41
36
24
13
15
22
14
11
32
18
24
20
1174
TOTAL
Harga
(Rp/Org)
1,135,000
1,850,000
829,996
1,090,000
945,000
2,575,000
3,800,000
1,925,000
3,350,000
2,290,000
1,265,000
510,000
660,000
1,135,000
565,000
309,000
2,210,000
1,045,000
1,283,000
1,330,000
1,695,000
640,000
1,185,000
1,465,000
1,115,000
715,000
1,122,000
1,275,000
825,000
1,510,000
995,000
1,850,000
819,996
1,090,000
945,000
2,575,000
3,800,000
1,925,000
3,350,000
2,290,000
1,265,000
510,000
660,000
1,135,000
565,000
309,000
2,210,000
1,045,000
1,283,000
1,330,000
71,600,992
1,432,020
Universitas Sumatera Utara
Lampiran 7. Biaya Penyusutan Petani Padi Organik Per Musim Tanam, Desa Lubuk Bayas
Cangkul
Harga
Umur
Penyusutan
Parang
Harga
Umur
Penyusutan
Garuk
Harga
Umur
Penyusutan
Sabit
Harga
Umur
Penyusutan
TOTAL
Rp
Thn
Rp/MT
Pcs
Rp
Thn
Rp/MT
Pcs
Rp
Thn
Rp/MT
Penyusutan
NO
Pcs
Rp
Thn
Rp/MT
babat
(Pcs)
1
1
55,000.00
3
9,000.00
1
50,000.00
3
8,000.00
1
30,000.00
3
5,000.00
1
50,000.00
2
12,500.00
34,500.00
2
2
55,000.00
3
18,400.00
2
50,000.00
3
16,800.00
2
35,000.00
3
6,000.00
2
40,000.00
2
20,000.00
61,200.00
3
1
55,000.00
3
9,000.00
1
50,000.00
3
8,000.00
1
30,000.00
3
5,000.00
1
50,000.00
2
12,500.00
34,500.00
4
2
55,000.00
3
18,400.00
2
50,000.00
3
16,800.00
2
35,000.00
3
6,000.00
2
40,000.00
2
20,000.00
61,200.00
5
1
55,000.00
3
9,000.00
1
50,000.00
3
8,000.00
1
40,000.00
3
6,500.00
1
50,000.00
2
12,500.00
36,000.00
6
3
60,000.00
3
30,000.00
3
50,000.00
3
25,200.00
3
30,000.00
3
15,000.00
3
35,000.00
2
27,000.00
97,200.00
7
4
55,000.00
3
36,000.00
3
45,000.00
3
22,500.00
3
40,000.00
3
26,000.00
3
35,000.00
2
27,000.00
111,500.00
8
2
55,000.00
3
18,400.00
2
50,000.00
3
16,800.00
2
35,000.00
3
6,000.00
2
40,000.00
2
20,000.00
61,200.00
9
4
55,000.00
3
36,000.00
3
45,000.00
3
22,500.00
3
35,000.00
3
17,500.00
3
40,000.00
2
30,000.00
106,000.00
10
3
55,000.00
3
27,600.00
3
50,000.00
3
25,200.00
3
35,000.00
3
17,500.00
3
40,000.00
2
30,000.00
100,300.00
11
4
55,000.00
3
36,000.00
3
45,000.00
3
33,500.00
3
35,000.00
3
17,500.00
3
40,000.00
2
30,000.00
117,000.00
12
3
55,000.00
3
27,600.00
3
55,000.00
3
27,600.00
3
30,000.00
3
15,000.00
3
40,000.00
2
30,000.00
100,200.00
13
1
55,000.00
3
9,000.00
1
50,000.00
3
8,000.00
1
30,000.00
3
5,000.00
1
50,000.00
2
12,500.00
34,500.00
14
3
50,000.00
3
25,000.00
3
45,000.00
3
22,500.00
3
35,000.00
3
17,500.00
3
40,000.00
2
30,000.00
95,000.00
15
2
55,000.00
3
18,400.00
2
50,000.00
3
16,800.00
2
35,000.00
3
6,000.00
2
40,000.00
2
20,000.00
61,200.00
16
1
35,000.00
3
6,000.00
1
45,000.00
3
7,500.00
1
30,000.00
3
5,000.00
1
50,000.00
2
12,500.00
31,000.00
17
2
55,000.00
3
18,400.00
2
50,000.00
3
16,800.00
2
35,000.00
3
6,000.00
2
40,000.00
2
20,000.00
61,200.00
18
2
55,000.00
3
18,400.00
2
50,000.00
3
16,800.00
2
35,000.00
3
6,000.00
2
40,000.00
2
20,000.00
61,200.00
19
4
50,000.00
3
33,500.00
3
45,000.00
3
33,500.00
3
35,000.00
3
17,500.00
3
40,000.00
2
30,000.00
114,500.00
20
4
50,000.00
3
33,500.00
3
45,000.00
3
33,500.00
3
35,000.00
3
17,500.00
3
40,000.00
2
30,000.00
114,500.00
21
1
55,000.00
3
9,000.00
1
50,000.00
3
8,000.00
1
40,000.00
3
6,500.00
1
50,000.00
2
12,500.00
36,000.00
22
2
55,000.00
3
18,400.00
2
50,000.00
3
16,800.00
2
35,000.00
3
6,000.00
2
40,000.00
2
20,000.00
61,200.00
23
2
55,000.00
3
18,400.00
2
50,000.00
3
16,800.00
2
35,000.00
3
6,000.00
2
40,000.00
2
20,000.00
61,200.00
Universitas Sumatera Utara
Lanjutan Lampiran 7. Biaya Penyusutan Petani Padi Organik Per Musim Tanam, Desa Lubuk Bayas
Cangkul
Harga
Umur
Penyusutan
Parang
Harga
Umur
Penyusutan
Garuk
Harga
Umur
Penyusutan
Sabit
Harga
Umur
Penyusutan
TOTAL
Rp
Thn
Rp/MT
Pcs
Rp
Thn
Rp/MT
Pcs
Rp
Thn
Rp/MT
Penyusutan
NO
Pcs
Rp
Thn
Rp/MT
babat
(Pcs)
24
1
55,000.00
3
9,000.00
1
50,000.00
3
8,000.00
1
40,000.00
3
6,500.00
1
50,000.00
2
12,500.00
36,000.00
25
3
60,000.00
3
30,000.00
3
50,000.00
3
25,200.00
3
30,000.00
3
15,000.00
3
35,000.00
2
27,000.00
97,200.00
26
2
55,000.00
3
18,400.00
2
50,000.00
3
16,800.00
2
35,000.00
3
6,000.00
2
40,000.00
2
20,000.00
61,200.00
27
1
55,000.00
3
9,000.00
1
50,000.00
3
8,000.00
1
30,000.00
3
5,000.00
1
50,000.00
2
12,500.00
34,500.00
28
1
55,000.00
3
9,000.00
1
50,000.00
3
8,000.00
1
40,000.00
3
6,500.00
1
50,000.00
2
12,500.00
36,000.00
29
1
55,000.00
3
9,000.00
1
50,000.00
3
8,000.00
1
40,000.00
3
6,500.00
1
50,000.00
2
12,500.00
36,000.00
30
1
55,000.00
3
9,000.00
1
50,000.00
3
8,000.00
1
30,000.00
3
5,000.00
1
50,000.00
2
12,500.00
34,500.00
31
1
55,000.00
3
9,000.00
1
50,000.00
3
8,000.00
1
30,000.00
3
5,000.00
1
50,000.00
2
12,500.00
34,500.00
32
2
55,000.00
3
18,400.00
2
50,000.00
3
16,800.00
2
35,000.00
3
6,000.00
2
40,000.00
2
20,000.00
61,200.00
33
1
55,000.00
3
9,000.00
1
50,000.00
3
8,000.00
1
30,000.00
3
5,000.00
1
50,000.00
2
12,500.00
34,500.00
34
2
55,000.00
3
18,400.00
2
50,000.00
3
16,800.00
2
35,000.00
3
6,000.00
2
40,000.00
2
20,000.00
61,200.00
35
1
55,000.00
3
9,000.00
1
50,000.00
3
8,000.00
1
40,000.00
3
6,500.00
1
50,000.00
2
12,500.00
36,000.00
36
3
60,000.00
3
30,000.00
3
50,000.00
3
25,200.00
3
30,000.00
3
15,000.00
3
35,000.00
2
27,000.00
97,200.00
37
4
55,000.00
3
36,000.00
3
45,000.00
3
22,500.00
3
40,000.00
3
26,000.00
3
35,000.00
2
27,000.00
111,500.00
38
2
55,000.00
3
18,400.00
2
50,000.00
3
16,800.00
2
35,000.00
3
6,000.00
2
40,000.00
2
20,000.00
61,200.00
39
4
55,000.00
3
36,000.00
3
45,000.00
3
22,500.00
3
35,000.00
3
17,500.00
3
40,000.00
2
30,000.00
106,000.00
40
3
55,000.00
3
27,600.00
3
50,000.00
3
25,200.00
3
35,000.00
3
17,500.00
3
40,000.00
2
30,000.00
100,300.00
41
4
55,000.00
3
36,000.00
3
45,000.00
3
33,500.00
3
35,000.00
3
17,500.00
3
40,000.00
2
30,000.00
117,000.00
42
3
55,000.00
3
27,600.00
3
55,000.00
3
27,600.00
3
30,000.00
3
15,000.00
3
40,000.00
2
30,000.00
100,200.00
43
1
55,000.00
3
9,000.00
1
50,000.00
3
8,000.00
1
30,000.00
3
5,000.00
1
50,000.00
2
12,500.00
34,500.00
44
3
50,000.00
3
25,000.00
3
45,000.00
3
22,500.00
3
35,000.00
3
17,500.00
3
40,000.00
2
30,000.00
95,000.00
45
2
55,000.00
3
18,400.00
2
50,000.00
3
16,800.00
2
35,000.00
3
6,000.00
2
40,000.00
2
20,000.00
61,200.00
46
1
35,000.00
3
6,000.00
1
45,000.00
3
7,500.00
1
30,000.00
3
5,000.00
1
50,000.00
2
12,500.00
31,000.00
Universitas Sumatera Utara
Lanjutan Lampiran 7. Biaya Penyusutan Petani Padi Organik Per Musim Tanam, Desa Lubuk Bayas
Cangkul
Harga
Umur
Penyusutan
Parang
Harga
Umur
Penyusutan
Garuk
Harga
Umur
Penyusutan
Sabit
Harga
Umur
Penyusutan
TOTAL
Rp
Thn
Rp/MT
Pcs
Rp
Thn
Rp/MT
Pcs
Rp
Thn
Rp/MT
Penyusutan
NO
Pcs
Rp
Thn
Rp/MT
babat
(Pcs)
47
2
55,000.00
3
18,400.00
2
50,000.00
3
16,800.00
2
35,000.00
3
6,000.00
2
40,000.00
2
20,000.00
61,200.00
48
2
55,000.00
3
18,400.00
2
50,000.00
3
16,800.00
2
35,000.00
3
6,000.00
2
40,000.00
2
20,000.00
61,200.00
49
4
50,000.00
3
33,500.00
3
45,000.00
3
33,500.00
3
35,000.00
3
17,500.00
3
40,000.00
2
30,000.00
114,500.00
50
4
50,000.00
3
33,500.00
3
45,000.00
3
33,500.00
3
35,000.00
3
17,500.00
3
40,000.00
2
30,000.00
114,500.00
Total
113
2,695,000.00
150.00
1,014,400.00
103.00
2,440,000.00
150.00
896,200.00
103.00
1,715,000.00
150.00
516,000.00
103.00
2,135,000.00
100.00
1,055,000.00
3,481,600.00
Rata-rata
2.26
53,900.00
3.00
20,288.00
2.06
48,800.00
3.00
17,924.00
2.06
34,300.00
3.00
10,320.00
2.06
42,700.00
2.00
21,100.00
69,632.00
Universitas Sumatera Utara
Lampiran 8. Biaya Produksi Petani Padi Organik Per Musim Tanam, Desa Lubuk Bayas
No
Bibit
Pupuk
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
total
ratarata
90,000
200,000
90,000
180,000
150,000
300,000
500,000
250,000
400,000
270,000
400,000
300,000
90,000
315,000
200,000
45,000
200,000
250,000
400,000
500,000
45,000
180,000
225,000
100,000
270,000
225,000
90,000
150,000
100,000
90,000
90,000
200,000
90,000
180,000
150,000
300,000
500,000
250,000
400,000
270,000
400,000
300,000
90,000
315,000
200,000
45,000
200,000
250,000
400,000
500,000
11,735,000
400,000
800,000
400,000
800,000
600,000
900,000
1,500,000
1,000,000
1,200,000
900,000
1,200,000
900,000
400,000
1,050,000
800,000
200,000
800,000
1,000,000
1,200,000
1,500,000
400,000
800,000
1,000,000
400,000
900,000
1,000,000
400,000
600,000
400,000
400,000
400,000
800,000
400,000
800,000
600,000
900,000
1,500,000
1,000,000
1,200,000
900,000
1,200,000
900,000
400,000
1,050,000
800,000
200,000
800,000
1,000,000
1,200,000
1,500,000
41,400,000
100,000
200,000
100,000
200,000
150,000
300,000
500,000
250,000
400,000
300,000
400,000
300,000
100,000
350,000
200,000
50,000
200,000
250,000
400,000
500,000
100,000
200,000
250,000
100,000
300,000
250,000
100,000
150,000
100,000
100,000
100,000
200,000
100,000
200,000
150,000
300,000
500,000
250,000
400,000
300,000
400,000
300,000
100,000
350,000
200,000
50,000
200,000
250,000
400,000
500,000
12,150,000
17,270,000
Tenaga
Kerja
995,000
1,850,000
829,996
1,090,000
945,000
2,575,000
3,800,000
1,925,000
3,350,000
2,290,000
1,265,000
510,000
660,000
1,135,000
565,000
309,000
2,210,000
1,045,000
1,283,000
130,000
1,695,000
640,000
1,185,000
1,465,000
1,115,000
715,000
1,122,000
1,275,000
825,000
1,510,000
995,000
1,850,000
829,996
1,090,000
945,000
2,575,000
3,800,000
1,925,000
3,350,000
229,000
1,265,000
510,000
660,000
1,135,000
565,000
309,000
2,210,000
1,045,000
1,283,000
130,000
67,009,992
234,700
828,000
243,000
345,400
1,340,200
Pestisida Nabati
Urin
1,200,000
500,000
100,000
375,000
100,000
1,200,000
375,000
100,000
500,000
1,200,000
1,000,000
60,000
100,000
100,000
100,000
1,200,000
100,000
1,500,000
450,000
100,000
1,200,000
500,000
100,000
375,000
100,000
1,200,000
375,000
100,000
500,000
1,200,000
1,000,000
60,000
100,000
100,000
Penyusutan
Total
34,500
61,200
34,500
61,200
36,000
97,200
111,500
61,200
106,000
100,300
117,000
100,200
34,500
95,000
61,200
31,000
61,200
61,200
114,500
114,500
36,000
61,200
61,200
36,000
97,200
61,200
34,500
36,000
36,000
34,500
34,500
61,200
34,500
61,200
36,000
97,200
111,500
61,200
106,000
100,300
117,000
100,200
34,500
95,000
61,200
31,000
61,200
61,200
114,500
114,500
3,481,600
1,619,500
4,311,200
1,954,496
2,431,200
1,881,000
4,547,200
6,511,500
4,686,200
5,456,000
4,235,300
3,382,000
2,210,200
1,784,500
4,145,000
2,826,200
695,000
3,471,200
2,706,200
3,497,500
2,744,500
2,276,000
1,881,200
2,821,200
3,301,000
2,682,200
2,351,200
3,246,500
2,661,000
1,561,000
2,134,500
1,619,500
4,311,200
1,954,496
2,431,200
1,881,000
4,547,200
6,511,500
4,686,200
5,456,000
2,174,300
3,382,000
2,210,200
1,784,500
4,145,000
2,826,200
695,000
3,471,200
2,706,200
3,497,500
2,744,500
153,046,592
69,632
3,060,932
Universitas Sumatera Utara
Lampiran 9. Penerimaan Petani Padi Organik Per Musim Tanam, Desa
Lubuk Bayas
NO
PRODUKSI
HARGA
PENERIMAAN
1
1100
4400
4,840,000
2
2450
4400
10,780,000
3
1200
4400
5,280,000
4
2250
4400
9,900,000
5
1650
4400
7,260,000
6
3400
4400
14,960,000
7
5520
4400
24,288,000
8
3000
4400
13,200,000
9
4400
4400
19,360,000
10
3400
4400
14,960,000
11
4400
4400
19,360,000
12
3320
4400
14,608,000
13
1200
4400
5,280,000
14
4150
4400
18,260,000
15
2425
4400
10,670,000
16
570
4400
2,508,000
17
2200
4400
9,680,000
18
2770
4400
12,188,000
19
4420
4400
19,448,000
20
5500
4400
24,200,000
21
1100
4400
4,840,000
22
2200
4400
9,680,000
23
2770
4400
12,188,000
24
1350
4400
5,940,000
25
3300
4400
14,520,000
26
2770
4400
12,188,000
27
1375
4400
6,050,000
28
1650
4400
7,260,000
29
1120
4400
4,928,000
30
1100
4400
4,840,000
31
1100
4400
4,840,000
32
2450
4400
10,780,000
33
1200
4400
5,280,000
34
2220
4400
9,768,000
35
1650
4400
7,260,000
36
3400
4400
14,960,000
37
5520
4400
24,288,000
38
3000
4400
13,200,000
39
4400
4400
19,360,000
Universitas Sumatera Utara
Lanjutan Lampiran 9. Penerimaan Petani Padi Organik Per Musim
Tanam, Desa Lubuk Bayas
NO
PRODUKSI
HARGA
PENERIMAAN
40
3400
4400
14,960,000
41
4400
4400
19,360,000
42
3320
4400
14,608,000
43
1200
4400
5,280,000
44
4150
4400
18,260,000
45
2425
4400
10,670,000
46
270
4400
1,188,000
47
4400
4400
19,360,000
48
2770
4400
12,188,000
49
4420
4400
19,448,000
50
5500
4400
24,200,000
TOTAL
139255
220000
612,722,000
RATA
2,785
4400
12,254,440
Universitas Sumatera Utara
Lampiran 10. Pendapatan Petani Padi Organik Per Musim Tanam, Desa
Lubuk Bayas
NO
PENERIMAAN
BIAYA PRODUKSI
PENDAPATAN
1
4,840,000
1,619,500
3,220,500
2
10,780,000
4,311,200
6,468,800
3
5,280,000
1,954,496
3,325,504
4
9,900,000
2,431,200
7,468,800
5
7,260,000
1,881,000
5,379,000
6
14,960,000
4,547,200
10,412,800
7
24,288,000
6,511,500
17,776,500
8
13,200,000
4,686,200
8,513,800
9
19,360,000
5,456,000
13,904,000
10
14,960,000
4,235,300
10,724,700
11
19,360,000
3,382,000
15,978,000
12
14,608,000
2,210,200
12,397,800
13
5,280,000
1,784,500
3,495,500
14
18,260,000
4,145,000
14,115,000
15
10,670,000
2,826,000
7,844,000
16
2,508,000
695,000
1,813,000
17
9,680,000
3,471,200
6,208,800
18
12,188,000
2,706,200
9,481,800
19
19,448,000
3,497,500
15,950,500
20
24,200,000
2,744,500
21,455,500
21
4,840,000
2,276,000
2,564,000
22
9,680,000
1,881,200
7,798,800
23
12,188,000
2,821,200
9,366,800
24
5,940,000
3,301,000
2,639,000
25
14,520,000
2,682,200
11,837,800
26
12,188,000
2,351,200
9,836,800
27
6,050,000
3,246,500
2,803,500
28
7,260,000
2,661,000
4,599,000
29
4,928,000
1,561,000
3,367,000
30
4,840,000
2,134,500
2,705,500
31
4,840,000
1,619,500
3,220,500
32
10,780,000
4,311,200
6,468,800
33
5,280,000
1,954,496
3,325,504
34
9,768,000
2,431,200
7,336,800
35
7,260,000
1,881,000
5,379,000
36
14,960,000
4,547,200
10,412,800
37
24,288,000
6,511,500
17,776,500
38
13,200,000
4,686,200
8,513,800
39
19,360,000
5,456,000
13,904,000
Universitas Sumatera Utara
Lanjutan Lampiran 10. Pendapatan Petani Padi Organik Per Musim
Tanam, Desa Lubuk Bayas
NO
PENERIMAAN
BIAYA PRODUKSI
PENDAPATAN
40
14,960,000
2,174,300
12,785,700
41
19,360,000
3,382,000
15,978,000
42
14,608,000
2,210,200
12,397,800
43
5,280,000
1,784,500
3,495,500
44
18,260,000
4,145,000
14,115,000
45
10,670,000
2,826,200
7,843,800
46
1,188,000
695,000
493,000
47
19,360,000
3,471,200
15,888,800
48
12,188,000
2,706,200
9,481,800
49
19,448,000
3,497,500
15,950,500
50
24,200,000
2,744,500
21,455,500
Total
612,722,000
153,046,392
459,675,608
Rata-rata
12,254,440
3,060,928
9,193,512
Universitas Sumatera Utara
Status Kepemilikan Lahan (Ha)
No
Umur
Kelamin
Milik sendiri
Sewa
Total
Lama
Bertani
Jumlah
Anggota
Pendidikan
1
24
L
SMA
0,2
0
0,2
3
1
2
57
L
SLTP
0,4
0
0,4
4
2
3
50
L
SD
0,2
0
0,2
2
4
4
31
L
SD
0,4
0
0,4
4
3
5
57
L
SLTP
0,3
0
0,3
5
3
6
58
L
SLTP
0,6
0
0,6
5
4
7
59
L
SLTP
1
0
1
6
6
8
48
L
SD
0,5
0
0,5
5
3
9
51
L
SD
0,8
0
0,8
2
6
10
31
L
SD
0,6
0
0,6
4
4
11
30
L
SLTP
0,8
0
0,8
2
5
12
50
L
SD
0,6
0
0,6
2
4
13
35
L
SLTP
0,2
0
0,2
6
3
14
30
L
SLTP
0,7
0
0,7
3
3
15
35
L
SD
0,4
0
0,4
2
4
16
43
L
SLTP
0,1
0
0,1
2
3
17
40
L
SLTP
0,4
0
0,4
4
3
18
40
L
SD
0,5
0
0,5
6
3
19
60
L
SD
0,8
0
0,8
5
4
20
55
L
SLTP
1
0
1
5
5
21
45
L
SD
0,2
0
0,2
3
6
22
40
L
SD
0,4
0
0,4
3
4
23
38
L
SLTA
0,5
0
0,5
3
3
24
45
L
SLTP
0,2
0
0,2
2
6
25
55
L
SLTA
0,6
0
0,6
5
4
26
40
L
SD
0,5
0
0,5
3
5
27
30
L
SLTP
0,2
0
0,2
2
5
28
58
L
SLTP
0,3
0
0,3
5
3
29
55
L
SD
0,2
0
0,2
4
6
30
35
L
SD
0,2
0
0,2
3
5
31
24
L
SMA
0,2
0
0,2
3
1
32
57
L
SLTP
0,4
0
0,4
4
2
33
50
L
SD
0,2
0
0,2
2
4
34
31
L
SD
0,4
0
0,4
4
3
35
57
L
SLTP
0,3
0
0,3
5
3
36
58
L
SLTP
0,6
0
0,6
5
4
37
59
L
SLTP
1
0
1
6
6
38
48
L
SD
0,5
0
0,5
5
3
39
51
L
SD
0,8
0
0,8
2
6
40
31
L
SD
0,6
0
0,6
4
4
41
30
L
SLTP
0,8
0
0,8
2
5
Universitas Sumatera Utara
Lanjutan Lampiran 1. Karakteristik Petani Padi Organik Desa Lubuk Bayas
Status Kepemilikan Lahan (Ha)
No
Umur
Kelamin
Milik sendiri
Sewa
Total
Lama
Bertani
Jumlah
Anggota
Pendidikan
42
50
L
SD
0,6
0
0,6
2
4
43
35
L
SLTP
0,2
0
0,2
6
3
44
30
L
SLTP
0,7
0
0,7
3
3
45
35
L
SD
0,4
0
0,4
2
4
46
43
L
SLTP
0,1
0
0,1
2
3
47
40
L
SLTP
0,4
0
0,4
4
3
48
40
L
SD
0,5
0
0,5
6
3
49
60
L
SD
0,8
0
0,8
5
4
50
55
L
SLTP
1
0
1
5
5
Total
Rata –
rata
2209
4
187
193
44.18
0.08
3.74
3.86
Universitas Sumatera Utara
Lampiran 2. Biaya Penggunaan Bibit Per Musim Tanam, Desa Lubuk
Bayas
No
Jenis Bibit
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
Ciherang
Cintanur
Ciherang
Ciherang
Cintanur
Cintanur
Cintanur
Cintanur
Cintanur
Ciherang
Cintanur
Cintanur
Ciherang
Ciherang
Cintanur
Ciherang
Cintanur
Cintanur
Cintanur
Cintanur
Ciherang
Ciherang
Ciherang
Cintanur
Ciherang
Ciherang
Ciherang
Cintanur
Cintanur
Ciherang
Ciherang
Cintanur
Ciherang
Ciherang
Cintanur
Cintanur
Cintanur
Cintanur
Cintanur
Harga Bibit
(Rp/Kg)
9,000
10,000
9,000
9,000
10,000
10,000
10,000
10,000
10,000
9,000
10,000
10,000
9,000
9,000
10,000
9,000
10,000
10,000
10,000
10,000
9,000
9,000
9,000
10,000
9,000
9,000
9,000
10,000
10,000
9,000
9,000
10,000
9,000
9,000
10,000
10,000
10,000
10,000
10,000
Jumlah Bibit
(Kg/Ha)
10
20
10
20
15
30
50
25
40
30
40
30
10
35
20
5
20
25
40
50
5
20
25
10
30
25
10
15
10
10
10
20
10
20
15
30
50
25
40
Total Biaya Bibit
(Kg/Ha)
90,000
200,000
90,000
180,000
150,000
300,000
500,000
250,000
400,000
270,000
400,000
300,000
90,000
315,000
200,000
45,000
200,000
250,000
400,000
500,000
45,000
180,000
225,000
100,000
270,000
225,000
90,000
150,000
100,000
90,000
90,000
200,000
90,000
180,000
150,000
300,000
500,000
250,000
400,000
Universitas Sumatera Utara
Lampiran 2. Biaya Penggunaan Bibit Per Musim Tanam, Desa Lubuk
Bayas
Harga Bibit
Jumlah Bibit
Total Biaya Bibit
No Jenis Bibit
(Rp/Kg)
(Kg/Ha)
(Kg/Ha)
40
Ciherang
41
Cintanur
42
Cintanur
43
Ciherang
44
Ciherang
45
Cintanur
46
Ciherang
47
Cintanur
48
Cintanur
49
Cintanur
50
Cintanur
Total
Rata-rata
9,000
10,000
10,000
9,000
9,000
10,000
9,000
10,000
10,000
10,000
10,000
479,000
9,580
30
40
30
10
35
20
5
20
25
40
50
1210
24.2
270,000
400,000
300,000
90,000
315,000
200,000
45,000
200,000
250,000
400,000
500,000
11,235,000
224,700
Universitas Sumatera Utara
Lampiran 3. Biaya Penggunaan Pupuk Per Musim Tanam, Desa Lubuk
Bayas
No
Jenis Pupuk
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
Pupuk Kandang
Pupuk Kandang
Pupuk Kandang
Pupuk Kandang
Pupuk Kandang
Pupuk Kandang
Pupuk Kandang
Pupuk Kandang
Pupuk Kandang
Pupuk Kandang
Pupuk Kandang
Pupuk Kandang
Pupuk Kandang
Pupuk Kandang
Pupuk Kandang
Pupuk Kandang
Pupuk Kandang
Pupuk Kandang
Pupuk Kandang
Pupuk Kandang
Pupuk Kandang
Pupuk Kandang
Pupuk Kandang
Pupuk Kandang
Pupuk Kandang
Pupuk Kandang
Pupuk Kandang
Pupuk Kandang
Pupuk Kandang
Pupuk Kandang
Pupuk Kandang
Pupuk Kandang
Pupuk Kandang
Pupuk Kandang
Pupuk Kandang
Pupuk Kandang
Pupuk Kandang
Pupuk Kandang
Pupuk Kandang
Harga
(Rp/Kg)
1,000
1,000
1,000
1,000
1,000
750
750
1,000
750
750
750
750
1,000
750
1,000
1,000
1,000
1,000
750
750
1,000
1,000
1,000
1,000
750
1,000
1,000
1,000
1,000
1,000
1,000
1,000
1,000
1,000
1,000
750
750
1,000
750
Jumlah
(Kg)
Total Biaya Pupuk
(Rp/Kg)
400
800
400
800
600
1200
2000
1000
1600
1200
1600
1200
400
1400
800
200
800
1000
1600
2000
400
800
1000
400
1200
1000
400
600
400
400
400
800
400
800
600
1200
2000
1000
1600
400,000
800,000
400,000
800,000
600,000
900,000
1,500,000
1,000,000
1,200,000
900,000
1,200,000
900,000
400,000
1,050,000
800,000
200,000
800,000
1,000,000
1,200,000
1,500,000
400,000
800,000
1,000,000
400,000
900,000
1,000,000
400,000
600,000
400,000
400,000
400,000
800,000
400,000
800,000
600,000
900,000
1,500,000
1,000,000
1,200,000
Universitas Sumatera Utara
Lanjutan Lampiran 3. Biaya Penggunaan Pupuk Per Musim Tanam, Desa
Lubuk Bayas
No
Jenis Pupuk
40
Pupuk Kandang
41
Pupuk Kandang
42
Pupuk Kandang
43
Pupuk Kandang
44
Pupuk Kandang
45
Pupuk Kandang
46
Pupuk Kandang
47
Pupuk Kandang
48
Pupuk Kandang
49
Pupuk Kandang
50
Pupuk Kandang
Total
Rata-rata
Harga
(Rp/Kg)
750
750
750
1,000
750
1,000
1,000
1,000
1,000
750
750
45,250
905
Jumlah
(Kg)
Total Biaya Pupuk
(Rp/Kg)
1200
1600
1200
400
1400
800
200
800
1000
1600
2000
48600
972
900,000
1,200,000
900,000
400,000
1,050,000
800,000
200,000
800,000
1,000,000
1,200,000
1,500,000
41,400,000
828,000
Universitas Sumatera Utara
Lampiran 4. Biaya Penggunaan Pestisida Nabati Per Musim Tanam, Desa
Lubuk Bayas
No
Jenis Pestisida
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
Pestisida Nabati
Pestisida Nabati
Pestisida Nabati
Pestisida Nabati
Pestisida Nabati
Pestisida Nabati
Pestisida Nabati
Pestisida Nabati
Pestisida Nabati
Pestisida Nabati
Pestisida Nabati
Pestisida Nabati
Pestisida Nabati
Pestisida Nabati
Pestisida Nabati
Pestisida Nabati
Pestisida Nabati
Pestisida Nabati
Pestisida Nabati
Pestisida Nabati
Pestisida Nabati
Pestisida Nabati
Pestisida Nabati
Pestisida Nabati
Pestisida Nabati
Pestisida Nabati
Pestisida Nabati
Pestisida Nabati
Pestisida Nabati
Pestisida Nabati
Pestisida Nabati
Pestisida Nabati
Pestisida Nabati
Pestisida Nabati
Pestisida Nabati
Pestisida Nabati
Pestisida Nabati
Pestisida Nabati
Pestisida Nabati
Pestisida Nabati
Harga (Rp/Liter)
10,000
10,000
10,000
10,000
10,000
10,000
10,000
10,000
10,000
10,000
10,000
10,000
10,000
10,000
10,000
10,000
10,000
10,000
10,000
10,000
10,000
10,000
10,000
10,000
10,000
10,000
10,000
10,000
10,000
10,000
10,000
10,000
10,000
10,000
10,000
10,000
10,000
10,000
10,000
10,000
Jumlah
Pemakaian
(Liter)
Biaya (Rp/Ha)
10
20
10
20
15
30
50
25
40
30
40
30
10
35
20
5
20
25
40
50
10
20
25
10
30
25
10
15
10
10
10
20
10
20
15
30
50
25
40
30
100,000
200,000
100,000
200,000
150,000
300,000
500,000
250,000
400,000
300,000
400,000
300,000
100,000
350,000
200,000
50,000
200,000
250,000
400,000
500,000
100,000
200,000
250,000
100,000
300,000
250,000
100,000
150,000
100,000
100,000
100,000
200,000
100,000
200,000
150,000
300,000
500,000
250,000
400,000
300,000
Universitas Sumatera Utara
Lanjutan Lampiran 4. Biaya Penggunaan Pestisida Nabati Per Musim
Tanam, Desa Lubuk Bayas
No
Jenis Pestisida
41
Pestisida Nabati
42
Pestisida Nabati
43
Pestisida Nabati
44
Pestisida Nabati
45
Pestisida Nabati
46
Pestisida Nabati
47
Pestisida Nabati
48
Pestisida Nabati
49
Pestisida Nabati
50
Pestisida Nabati
TOTAL
RATA-RATA
Harga (Rp/Liter)
10,000
10,000
10,000
10,000
10,000
10,000
10,000
10,000
10,000
10,000
500,000
10,000
Jumlah
Pemakaian
(Liter)
40
30
10
35
20
5
20
25
40
50
1215
24.3
Biaya (Rp/Ha)
400,000
300,000
100,000
350,000
200,000
50,000
200,000
250,000
400,000
500,000
12,150,000
243,000
Universitas Sumatera Utara
Lampiran 5. Biaya Penggunaan Urin Sapi Per Musim Tanam, Desa Lubuk
Bayas
No
Biaya
tambahan
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
Urin Sapi
Urin Sapi
Urin Sapi
Urin Sapi
Urin Sapi
Urin Sapi
Urin Sapi
Urin Sapi
Urin Sapi
Urin Sapi
Urin Sapi
Urin Sapi
Urin Sapi
Urin Sapi
Urin Sapi
Urin Sapi
Urin Sapi
Urin Sapi
Urin Sapi
Urin Sapi
Urin Sapi
Urin Sapi
Urin Sapi
Urin Sapi
Urin Sapi
Urin Sapi
Urin Sapi
Urin Sapi
Urin Sapi
Urin Sapi
Urin Sapi
Urin Sapi
Urin Sapi
Urin Sapi
Urin Sapi
Urin Sapi
Urin Sapi
Urin Sapi
Urin Sapi
Urin Sapi
Harga (Rp/Liter)
Jumlah
Pemakaian
(Liter)
Biaya (Rp/Ha)
20,000
20,000
20,000
60
25
5
1,200,000
500,000
100,000
15,000
20,000
20,000
25
5
60
375,000
100,000
1,200,000
15,000
25
375,000
20,000
20,000
15,000
20,000
20,000
5
25
80
50
3
100,000
500,000
1,200,000
1,000,000
60,000
20,000
20,000
5
5
100,000
100,000
20,000
20,000
5
60
100,000
1,200,000
20,000
20,000
15,000
20,000
5
75
30
5
100,000
1,500,000
450,000
100,000
20,000
20,000
20,000
1,200,000
500,000
100,000
15,000
20,000
20,000
60
25
5
0
25
5
60
15,000
25
375,000
375,000
100,000
1,200,000
Universitas Sumatera Utara
Lanjutan Lampiran 5. Biaya Penggunaan Urin Sapi Per Musim Tanam,
Desa Lubuk Bayas
No
41
42
43
44
45
46
47
48
49
50
TOTAL
Rata-rata
Biaya
tambahan
Urin Sapi
Urin Sapi
Urin Sapi
Urin Sapi
Urin Sapi
Urin Sapi
Urin Sapi
Urin Sapi
Urin Sapi
Urin Sapi
Harga (Rp/Liter)
Jumlah
Pemakaian
(Liter)
Biaya (Rp/Ha)
20,000
20,000
15,000
20,000
20,000
5
25
80
50
3
100,000
500,000
1,200,000
1,000,000
60,000
20,000
20,000
5
5
100,000
100,000
645,000
12,900
936
18.72
17,270,000
345,400
Universitas Sumatera Utara
Lampiran 6. Biaya Tenaga Kerja Per Musim Tanam, Desa Lubuk Bayas
NO
TK
(orang)
1
2
1
1
1
2
3
2
2
2
1
1
1
2
1
1
3
2
3
1
3
1
3
2
2
1
3
3
1
2
1
2
1
1
1
2
3
2
2
2
1
1
1
2
1
1
3
2
3
1
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
TOTAL
RATA-RATA
PERSEMAIAN
Harga
Jumlah
(Rp/Org)
Biaya
50,000
50,000
50,000
100,000
60,000
60,000
50,000
50,000
50,000
50,000
50,000
100,000
50,000
150,000
50,000
100,000
50,000
100,000
50,000
100,000
50,000
50,000
50,000
50,000
50,000
50,000
50,000
100,000
50,000
50,000
50,000
50,000
50,000
150,000
50,000
100,000
50,000
150,000
50,000
50,000
50,000
150,000
50,000
50,000
50,000
150,000
50,000
100,000
50,000
100,000
50,000
50,000
50,000
150,000
50,000
150,000
50,000
50,000
50,000
100,000
50,000
50,000
50,000
100,000
50,000
50,000
50,000
50,000
50,000
50,000
50,000
100,000
50,000
150,000
50,000
100,000
50,000
100,000
50,000
100,000
50,000
50,000
50,000
50,000
50,000
50,000
50,000
100,000
50,000
50,000
50,000
50,000
50,000
150,000
50,000
100,000
50,000
150,000
50,000
50,000
2,510,000
4,360,000
50200
87200
TK
(orang)
4
10
6
1
4
10
10
10
15
9
5
3
3
2
2
1
4
3
3
2
5
2
2
2
3
2
2
3
2
3
4
10
6
1
4
10
10
10
15
9
5
3
3
2
2
1
4
3
3
2
PENANAMAN
Harga
Jumlah
(Rp/Org)
Biaya
62,500
250,000
45,000
450,000
36,666
219,996
40,000
40,000
50,000
200,000
45,000
450,000
100,000
1,000,000
50,000
500,000
60,000
900,000
50,000
450,000
36,000
180,000
45,000
135,000
35,000
105,000
40,000
80,000
50,000
100,000
36,000
36,000
45,000
180,000
40,000
120,000
36,000
108,000
45,000
90,000
45,000
225,000
40,000
80,000
50,000
100,000
45,000
90,000
50,000
150,000
40,000
80,000
36,000
72,000
50,000
150,000
45,000
90,000
45,000
135,000
62,500
250,000
45,000
450,000
36,666
219,996
40,000
40,000
50,000
200,000
45,000
450,000
100,000
1,000,000
50,000
500,000
60,000
900,000
50,000
450,000
36,000
180,000
45,000
135,000
35,000
105,000
40,000
80,000
50,000
100,000
36,000
36,000
45,000
180,000
40,000
120,000
36,000
108,000
45,000
90,000
2,340,332
12,359,992
46,807
247,200
TK
(orang)
2
2
2
4
3
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
2
2
2
4
3
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
PENYIANGAN
Harga
Jumlah
(Rp/Org)
Biaya
30,000
60,000
40,000
80,000
20,000
40,000
25,000
100,000
40,000
120,000
45,000
225,000
40,000
200,000
5,000
25,000
40,000
200,000
40,000
200,000
20,000
100,000
20,000
100,000
25,000
125,000
20,000
100,000
20,000
100,000
20,000
100,000
30,000
150,000
40,000
200,000
25,000
125,000
30,000
150,000
30,000
150,000
30,000
150,000
25,000
125,000
30,000
150,000
30,000
150,000
40,000
200,000
40,000
200,000
35,000
175,000
40,000
200,000
45,000
225,000
5,000
10,000
40,000
80,000
20,000
40,000
25,000
100,000
40,000
120,000
45,000
225,000
40,000
200,000
5,000
25,000
40,000
200,000
40,000
200,000
20,000
100,000
20,000
100,000
25,000
125,000
20,000
100,000
20,000
100,000
20,000
100,000
30,000
150,000
40,000
200,000
25,000
125,000
30,000
150,000
1,470,000
6,675,000
29,400
133,500
Universitas Sumatera Utara
Lanjutan Lampiran 6. Biaya Tenaga Kerja Per Musim Tanam, Desa Lubuk Bayas
TK
(orang)
1
2
1
2
1
2
5
2
4
2
3
1
2
4
1
1
3
3
3
2
3
2
3
3
2
2
2
2
2
2
1
2
1
2
1
2
5
2
4
2
3
1
2
4
1
1
3
3
3
2
PEMUPUKAN
Harga
Jumlah
(Rp/Org)
Biaya
75,000
75,000
50,000
100,000
10,000
10,000
50,000
100,000
50,000
50,000
50,000
100,000
50,000
250,000
75,000
150,000
50,000
200,000
50,000
100,000
50,000
150,000
50,000
50,000
65,000
130,000
70,000
280,000
50,000
50,000
10,000
10,000
50,000
150,000
75,000
225,000
75,000
225,000
70,000
140,000
70,000
210,000
75,000
150,000
70,000
210,000
75,000
225,000
70,000
140,000
70,000
140,000
50,000
100,000
75,000
150,000
70,000
140,000
75,000
150,000
75,000
75,000
50,000
100,000
10,000
10,000
50,000
100,000
50,000
50,000
50,000
100,000
50,000
250,000
75,000
150,000
50,000
200,000
50,000
100,000
50,000
150,000
50,000
50,000
65,000
130,000
70,000
280,000
50,000
50,000
10,000
10,000
50,000
150,000
75,000
225,000
75,000
225,000
70,000
140,000
2,850,000
6,705,000
57,000
134,100
PENYEMPROTAN
TK
Harga
Jumlah
(orang)
(Rp/Org)
Biaya
2
50,000
100,000
3
40,000
120,000
2
40,000
80,000
1
50,000
50,000
3
50,000
150,000
4
50,000
200,000
5
40,000
200,000
3
50,000
150,000
3
50,000
150,000
6
40,000
240,000
3
40,000
120,000
1
45,000
45,000
2
45,000
90,000
4
50,000
200,000
1
45,000
45,000
1
5,000
5,000
2
40,000
80,000
2
50,000
100,000
3
50,000
150,000
2
50,000
100,000
3
45,000
135,000
2
40,000
80,000
2
50,000
100,000
2
50,000
100,000
1
50,000
50,000
1
45,000
45,000
2
50,000
100,000
2
45,000
90,000
1
45,000
45,000
2
50,000
100,000
2
5,000
10,000
3
40,000
120,000
2
40,000
80,000
1
50,000
50,000
3
50,000
150,000
4
50,000
200,000
5
40,000
200,000
3
50,000
150,000
3
50,000
150,000
6
40,000
240,000
3
40,000
120,000
1
45,000
45,000
2
45,000
90,000
4
50,000
200,000
1
45,000
45,000
1
5,000
5,000
2
40,000
80,000
2
50,000
100,000
3
50,000
150,000
2
50,000
100,000
2,185,000
5,505,000
43700
110,100
TK
(orang)
6
10
8
10
5
15
20
10
12
12
7
2
2
5
4
2
15
3
7
8
11
2
5
8
7
2
5
7
3
8
6
10
8
10
5
15
20
10
12
12
7
2
2
5
4
2
15
3
7
8
PANEN
Harga
(Rp/Org)
100,000
100,000
52,500
75,000
75,000
100,000
100,000
100,000
150,000
100,000
95,000
65,000
80,000
75,000
55,000
54,000
100,000
100,000
75,000
100,000
75,000
65,000
100,000
100,000
75,000
100,000
100,000
80,000
100,000
100,000
100,000
100,000
52,500
75,000
75,000
100,000
100,000
100,000
150,000
100,000
95,000
65,000
80,000
75,000
55,000
54,000
100,000
100,000
75,000
100,000
4,398,000
87,960
Jumlah
Biaya
600,000
1,000,000
420,000
750,000
375,000
1,500,000
2,000,000
1,000,000
1,800,000
1,200,000
665,000
130,000
160,000
375,000
220,000
108,000
1,500,000
300,000
525,000
800,000
825,000
130,000
500,000
800,000
525,000
200,000
500,000
560,000
300,000
800,000
600,000
1,000,000
420,000
750,000
375,000
1,500,000
2,000,000
1,000,000
1,800,000
1,200,000
665,000
130,000
160,000
375,000
220,000
108,000
1,500,000
300,000
525,000
800,000
35,996,000
719,920
TK
(orang)
16
29
20
19
17
38
48
32
41
36
24
13
15
22
14
11
32
18
24
20
30
14
20
22
20
13
19
22
14
22
16
29
20
19
17
38
48
32
41
36
24
13
15
22
14
11
32
18
24
20
1174
TOTAL
Harga
(Rp/Org)
1,135,000
1,850,000
829,996
1,090,000
945,000
2,575,000
3,800,000
1,925,000
3,350,000
2,290,000
1,265,000
510,000
660,000
1,135,000
565,000
309,000
2,210,000
1,045,000
1,283,000
1,330,000
1,695,000
640,000
1,185,000
1,465,000
1,115,000
715,000
1,122,000
1,275,000
825,000
1,510,000
995,000
1,850,000
819,996
1,090,000
945,000
2,575,000
3,800,000
1,925,000
3,350,000
2,290,000
1,265,000
510,000
660,000
1,135,000
565,000
309,000
2,210,000
1,045,000
1,283,000
1,330,000
71,600,992
1,432,020
Universitas Sumatera Utara
Lampiran 7. Biaya Penyusutan Petani Padi Organik Per Musim Tanam, Desa Lubuk Bayas
Cangkul
Harga
Umur
Penyusutan
Parang
Harga
Umur
Penyusutan
Garuk
Harga
Umur
Penyusutan
Sabit
Harga
Umur
Penyusutan
TOTAL
Rp
Thn
Rp/MT
Pcs
Rp
Thn
Rp/MT
Pcs
Rp
Thn
Rp/MT
Penyusutan
NO
Pcs
Rp
Thn
Rp/MT
babat
(Pcs)
1
1
55,000.00
3
9,000.00
1
50,000.00
3
8,000.00
1
30,000.00
3
5,000.00
1
50,000.00
2
12,500.00
34,500.00
2
2
55,000.00
3
18,400.00
2
50,000.00
3
16,800.00
2
35,000.00
3
6,000.00
2
40,000.00
2
20,000.00
61,200.00
3
1
55,000.00
3
9,000.00
1
50,000.00
3
8,000.00
1
30,000.00
3
5,000.00
1
50,000.00
2
12,500.00
34,500.00
4
2
55,000.00
3
18,400.00
2
50,000.00
3
16,800.00
2
35,000.00
3
6,000.00
2
40,000.00
2
20,000.00
61,200.00
5
1
55,000.00
3
9,000.00
1
50,000.00
3
8,000.00
1
40,000.00
3
6,500.00
1
50,000.00
2
12,500.00
36,000.00
6
3
60,000.00
3
30,000.00
3
50,000.00
3
25,200.00
3
30,000.00
3
15,000.00
3
35,000.00
2
27,000.00
97,200.00
7
4
55,000.00
3
36,000.00
3
45,000.00
3
22,500.00
3
40,000.00
3
26,000.00
3
35,000.00
2
27,000.00
111,500.00
8
2
55,000.00
3
18,400.00
2
50,000.00
3
16,800.00
2
35,000.00
3
6,000.00
2
40,000.00
2
20,000.00
61,200.00
9
4
55,000.00
3
36,000.00
3
45,000.00
3
22,500.00
3
35,000.00
3
17,500.00
3
40,000.00
2
30,000.00
106,000.00
10
3
55,000.00
3
27,600.00
3
50,000.00
3
25,200.00
3
35,000.00
3
17,500.00
3
40,000.00
2
30,000.00
100,300.00
11
4
55,000.00
3
36,000.00
3
45,000.00
3
33,500.00
3
35,000.00
3
17,500.00
3
40,000.00
2
30,000.00
117,000.00
12
3
55,000.00
3
27,600.00
3
55,000.00
3
27,600.00
3
30,000.00
3
15,000.00
3
40,000.00
2
30,000.00
100,200.00
13
1
55,000.00
3
9,000.00
1
50,000.00
3
8,000.00
1
30,000.00
3
5,000.00
1
50,000.00
2
12,500.00
34,500.00
14
3
50,000.00
3
25,000.00
3
45,000.00
3
22,500.00
3
35,000.00
3
17,500.00
3
40,000.00
2
30,000.00
95,000.00
15
2
55,000.00
3
18,400.00
2
50,000.00
3
16,800.00
2
35,000.00
3
6,000.00
2
40,000.00
2
20,000.00
61,200.00
16
1
35,000.00
3
6,000.00
1
45,000.00
3
7,500.00
1
30,000.00
3
5,000.00
1
50,000.00
2
12,500.00
31,000.00
17
2
55,000.00
3
18,400.00
2
50,000.00
3
16,800.00
2
35,000.00
3
6,000.00
2
40,000.00
2
20,000.00
61,200.00
18
2
55,000.00
3
18,400.00
2
50,000.00
3
16,800.00
2
35,000.00
3
6,000.00
2
40,000.00
2
20,000.00
61,200.00
19
4
50,000.00
3
33,500.00
3
45,000.00
3
33,500.00
3
35,000.00
3
17,500.00
3
40,000.00
2
30,000.00
114,500.00
20
4
50,000.00
3
33,500.00
3
45,000.00
3
33,500.00
3
35,000.00
3
17,500.00
3
40,000.00
2
30,000.00
114,500.00
21
1
55,000.00
3
9,000.00
1
50,000.00
3
8,000.00
1
40,000.00
3
6,500.00
1
50,000.00
2
12,500.00
36,000.00
22
2
55,000.00
3
18,400.00
2
50,000.00
3
16,800.00
2
35,000.00
3
6,000.00
2
40,000.00
2
20,000.00
61,200.00
23
2
55,000.00
3
18,400.00
2
50,000.00
3
16,800.00
2
35,000.00
3
6,000.00
2
40,000.00
2
20,000.00
61,200.00
Universitas Sumatera Utara
Lanjutan Lampiran 7. Biaya Penyusutan Petani Padi Organik Per Musim Tanam, Desa Lubuk Bayas
Cangkul
Harga
Umur
Penyusutan
Parang
Harga
Umur
Penyusutan
Garuk
Harga
Umur
Penyusutan
Sabit
Harga
Umur
Penyusutan
TOTAL
Rp
Thn
Rp/MT
Pcs
Rp
Thn
Rp/MT
Pcs
Rp
Thn
Rp/MT
Penyusutan
NO
Pcs
Rp
Thn
Rp/MT
babat
(Pcs)
24
1
55,000.00
3
9,000.00
1
50,000.00
3
8,000.00
1
40,000.00
3
6,500.00
1
50,000.00
2
12,500.00
36,000.00
25
3
60,000.00
3
30,000.00
3
50,000.00
3
25,200.00
3
30,000.00
3
15,000.00
3
35,000.00
2
27,000.00
97,200.00
26
2
55,000.00
3
18,400.00
2
50,000.00
3
16,800.00
2
35,000.00
3
6,000.00
2
40,000.00
2
20,000.00
61,200.00
27
1
55,000.00
3
9,000.00
1
50,000.00
3
8,000.00
1
30,000.00
3
5,000.00
1
50,000.00
2
12,500.00
34,500.00
28
1
55,000.00
3
9,000.00
1
50,000.00
3
8,000.00
1
40,000.00
3
6,500.00
1
50,000.00
2
12,500.00
36,000.00
29
1
55,000.00
3
9,000.00
1
50,000.00
3
8,000.00
1
40,000.00
3
6,500.00
1
50,000.00
2
12,500.00
36,000.00
30
1
55,000.00
3
9,000.00
1
50,000.00
3
8,000.00
1
30,000.00
3
5,000.00
1
50,000.00
2
12,500.00
34,500.00
31
1
55,000.00
3
9,000.00
1
50,000.00
3
8,000.00
1
30,000.00
3
5,000.00
1
50,000.00
2
12,500.00
34,500.00
32
2
55,000.00
3
18,400.00
2
50,000.00
3
16,800.00
2
35,000.00
3
6,000.00
2
40,000.00
2
20,000.00
61,200.00
33
1
55,000.00
3
9,000.00
1
50,000.00
3
8,000.00
1
30,000.00
3
5,000.00
1
50,000.00
2
12,500.00
34,500.00
34
2
55,000.00
3
18,400.00
2
50,000.00
3
16,800.00
2
35,000.00
3
6,000.00
2
40,000.00
2
20,000.00
61,200.00
35
1
55,000.00
3
9,000.00
1
50,000.00
3
8,000.00
1
40,000.00
3
6,500.00
1
50,000.00
2
12,500.00
36,000.00
36
3
60,000.00
3
30,000.00
3
50,000.00
3
25,200.00
3
30,000.00
3
15,000.00
3
35,000.00
2
27,000.00
97,200.00
37
4
55,000.00
3
36,000.00
3
45,000.00
3
22,500.00
3
40,000.00
3
26,000.00
3
35,000.00
2
27,000.00
111,500.00
38
2
55,000.00
3
18,400.00
2
50,000.00
3
16,800.00
2
35,000.00
3
6,000.00
2
40,000.00
2
20,000.00
61,200.00
39
4
55,000.00
3
36,000.00
3
45,000.00
3
22,500.00
3
35,000.00
3
17,500.00
3
40,000.00
2
30,000.00
106,000.00
40
3
55,000.00
3
27,600.00
3
50,000.00
3
25,200.00
3
35,000.00
3
17,500.00
3
40,000.00
2
30,000.00
100,300.00
41
4
55,000.00
3
36,000.00
3
45,000.00
3
33,500.00
3
35,000.00
3
17,500.00
3
40,000.00
2
30,000.00
117,000.00
42
3
55,000.00
3
27,600.00
3
55,000.00
3
27,600.00
3
30,000.00
3
15,000.00
3
40,000.00
2
30,000.00
100,200.00
43
1
55,000.00
3
9,000.00
1
50,000.00
3
8,000.00
1
30,000.00
3
5,000.00
1
50,000.00
2
12,500.00
34,500.00
44
3
50,000.00
3
25,000.00
3
45,000.00
3
22,500.00
3
35,000.00
3
17,500.00
3
40,000.00
2
30,000.00
95,000.00
45
2
55,000.00
3
18,400.00
2
50,000.00
3
16,800.00
2
35,000.00
3
6,000.00
2
40,000.00
2
20,000.00
61,200.00
46
1
35,000.00
3
6,000.00
1
45,000.00
3
7,500.00
1
30,000.00
3
5,000.00
1
50,000.00
2
12,500.00
31,000.00
Universitas Sumatera Utara
Lanjutan Lampiran 7. Biaya Penyusutan Petani Padi Organik Per Musim Tanam, Desa Lubuk Bayas
Cangkul
Harga
Umur
Penyusutan
Parang
Harga
Umur
Penyusutan
Garuk
Harga
Umur
Penyusutan
Sabit
Harga
Umur
Penyusutan
TOTAL
Rp
Thn
Rp/MT
Pcs
Rp
Thn
Rp/MT
Pcs
Rp
Thn
Rp/MT
Penyusutan
NO
Pcs
Rp
Thn
Rp/MT
babat
(Pcs)
47
2
55,000.00
3
18,400.00
2
50,000.00
3
16,800.00
2
35,000.00
3
6,000.00
2
40,000.00
2
20,000.00
61,200.00
48
2
55,000.00
3
18,400.00
2
50,000.00
3
16,800.00
2
35,000.00
3
6,000.00
2
40,000.00
2
20,000.00
61,200.00
49
4
50,000.00
3
33,500.00
3
45,000.00
3
33,500.00
3
35,000.00
3
17,500.00
3
40,000.00
2
30,000.00
114,500.00
50
4
50,000.00
3
33,500.00
3
45,000.00
3
33,500.00
3
35,000.00
3
17,500.00
3
40,000.00
2
30,000.00
114,500.00
Total
113
2,695,000.00
150.00
1,014,400.00
103.00
2,440,000.00
150.00
896,200.00
103.00
1,715,000.00
150.00
516,000.00
103.00
2,135,000.00
100.00
1,055,000.00
3,481,600.00
Rata-rata
2.26
53,900.00
3.00
20,288.00
2.06
48,800.00
3.00
17,924.00
2.06
34,300.00
3.00
10,320.00
2.06
42,700.00
2.00
21,100.00
69,632.00
Universitas Sumatera Utara
Lampiran 8. Biaya Produksi Petani Padi Organik Per Musim Tanam, Desa Lubuk Bayas
No
Bibit
Pupuk
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
total
ratarata
90,000
200,000
90,000
180,000
150,000
300,000
500,000
250,000
400,000
270,000
400,000
300,000
90,000
315,000
200,000
45,000
200,000
250,000
400,000
500,000
45,000
180,000
225,000
100,000
270,000
225,000
90,000
150,000
100,000
90,000
90,000
200,000
90,000
180,000
150,000
300,000
500,000
250,000
400,000
270,000
400,000
300,000
90,000
315,000
200,000
45,000
200,000
250,000
400,000
500,000
11,735,000
400,000
800,000
400,000
800,000
600,000
900,000
1,500,000
1,000,000
1,200,000
900,000
1,200,000
900,000
400,000
1,050,000
800,000
200,000
800,000
1,000,000
1,200,000
1,500,000
400,000
800,000
1,000,000
400,000
900,000
1,000,000
400,000
600,000
400,000
400,000
400,000
800,000
400,000
800,000
600,000
900,000
1,500,000
1,000,000
1,200,000
900,000
1,200,000
900,000
400,000
1,050,000
800,000
200,000
800,000
1,000,000
1,200,000
1,500,000
41,400,000
100,000
200,000
100,000
200,000
150,000
300,000
500,000
250,000
400,000
300,000
400,000
300,000
100,000
350,000
200,000
50,000
200,000
250,000
400,000
500,000
100,000
200,000
250,000
100,000
300,000
250,000
100,000
150,000
100,000
100,000
100,000
200,000
100,000
200,000
150,000
300,000
500,000
250,000
400,000
300,000
400,000
300,000
100,000
350,000
200,000
50,000
200,000
250,000
400,000
500,000
12,150,000
17,270,000
Tenaga
Kerja
995,000
1,850,000
829,996
1,090,000
945,000
2,575,000
3,800,000
1,925,000
3,350,000
2,290,000
1,265,000
510,000
660,000
1,135,000
565,000
309,000
2,210,000
1,045,000
1,283,000
130,000
1,695,000
640,000
1,185,000
1,465,000
1,115,000
715,000
1,122,000
1,275,000
825,000
1,510,000
995,000
1,850,000
829,996
1,090,000
945,000
2,575,000
3,800,000
1,925,000
3,350,000
229,000
1,265,000
510,000
660,000
1,135,000
565,000
309,000
2,210,000
1,045,000
1,283,000
130,000
67,009,992
234,700
828,000
243,000
345,400
1,340,200
Pestisida Nabati
Urin
1,200,000
500,000
100,000
375,000
100,000
1,200,000
375,000
100,000
500,000
1,200,000
1,000,000
60,000
100,000
100,000
100,000
1,200,000
100,000
1,500,000
450,000
100,000
1,200,000
500,000
100,000
375,000
100,000
1,200,000
375,000
100,000
500,000
1,200,000
1,000,000
60,000
100,000
100,000
Penyusutan
Total
34,500
61,200
34,500
61,200
36,000
97,200
111,500
61,200
106,000
100,300
117,000
100,200
34,500
95,000
61,200
31,000
61,200
61,200
114,500
114,500
36,000
61,200
61,200
36,000
97,200
61,200
34,500
36,000
36,000
34,500
34,500
61,200
34,500
61,200
36,000
97,200
111,500
61,200
106,000
100,300
117,000
100,200
34,500
95,000
61,200
31,000
61,200
61,200
114,500
114,500
3,481,600
1,619,500
4,311,200
1,954,496
2,431,200
1,881,000
4,547,200
6,511,500
4,686,200
5,456,000
4,235,300
3,382,000
2,210,200
1,784,500
4,145,000
2,826,200
695,000
3,471,200
2,706,200
3,497,500
2,744,500
2,276,000
1,881,200
2,821,200
3,301,000
2,682,200
2,351,200
3,246,500
2,661,000
1,561,000
2,134,500
1,619,500
4,311,200
1,954,496
2,431,200
1,881,000
4,547,200
6,511,500
4,686,200
5,456,000
2,174,300
3,382,000
2,210,200
1,784,500
4,145,000
2,826,200
695,000
3,471,200
2,706,200
3,497,500
2,744,500
153,046,592
69,632
3,060,932
Universitas Sumatera Utara
Lampiran 9. Penerimaan Petani Padi Organik Per Musim Tanam, Desa
Lubuk Bayas
NO
PRODUKSI
HARGA
PENERIMAAN
1
1100
4400
4,840,000
2
2450
4400
10,780,000
3
1200
4400
5,280,000
4
2250
4400
9,900,000
5
1650
4400
7,260,000
6
3400
4400
14,960,000
7
5520
4400
24,288,000
8
3000
4400
13,200,000
9
4400
4400
19,360,000
10
3400
4400
14,960,000
11
4400
4400
19,360,000
12
3320
4400
14,608,000
13
1200
4400
5,280,000
14
4150
4400
18,260,000
15
2425
4400
10,670,000
16
570
4400
2,508,000
17
2200
4400
9,680,000
18
2770
4400
12,188,000
19
4420
4400
19,448,000
20
5500
4400
24,200,000
21
1100
4400
4,840,000
22
2200
4400
9,680,000
23
2770
4400
12,188,000
24
1350
4400
5,940,000
25
3300
4400
14,520,000
26
2770
4400
12,188,000
27
1375
4400
6,050,000
28
1650
4400
7,260,000
29
1120
4400
4,928,000
30
1100
4400
4,840,000
31
1100
4400
4,840,000
32
2450
4400
10,780,000
33
1200
4400
5,280,000
34
2220
4400
9,768,000
35
1650
4400
7,260,000
36
3400
4400
14,960,000
37
5520
4400
24,288,000
38
3000
4400
13,200,000
39
4400
4400
19,360,000
Universitas Sumatera Utara
Lanjutan Lampiran 9. Penerimaan Petani Padi Organik Per Musim
Tanam, Desa Lubuk Bayas
NO
PRODUKSI
HARGA
PENERIMAAN
40
3400
4400
14,960,000
41
4400
4400
19,360,000
42
3320
4400
14,608,000
43
1200
4400
5,280,000
44
4150
4400
18,260,000
45
2425
4400
10,670,000
46
270
4400
1,188,000
47
4400
4400
19,360,000
48
2770
4400
12,188,000
49
4420
4400
19,448,000
50
5500
4400
24,200,000
TOTAL
139255
220000
612,722,000
RATA
2,785
4400
12,254,440
Universitas Sumatera Utara
Lampiran 10. Pendapatan Petani Padi Organik Per Musim Tanam, Desa
Lubuk Bayas
NO
PENERIMAAN
BIAYA PRODUKSI
PENDAPATAN
1
4,840,000
1,619,500
3,220,500
2
10,780,000
4,311,200
6,468,800
3
5,280,000
1,954,496
3,325,504
4
9,900,000
2,431,200
7,468,800
5
7,260,000
1,881,000
5,379,000
6
14,960,000
4,547,200
10,412,800
7
24,288,000
6,511,500
17,776,500
8
13,200,000
4,686,200
8,513,800
9
19,360,000
5,456,000
13,904,000
10
14,960,000
4,235,300
10,724,700
11
19,360,000
3,382,000
15,978,000
12
14,608,000
2,210,200
12,397,800
13
5,280,000
1,784,500
3,495,500
14
18,260,000
4,145,000
14,115,000
15
10,670,000
2,826,000
7,844,000
16
2,508,000
695,000
1,813,000
17
9,680,000
3,471,200
6,208,800
18
12,188,000
2,706,200
9,481,800
19
19,448,000
3,497,500
15,950,500
20
24,200,000
2,744,500
21,455,500
21
4,840,000
2,276,000
2,564,000
22
9,680,000
1,881,200
7,798,800
23
12,188,000
2,821,200
9,366,800
24
5,940,000
3,301,000
2,639,000
25
14,520,000
2,682,200
11,837,800
26
12,188,000
2,351,200
9,836,800
27
6,050,000
3,246,500
2,803,500
28
7,260,000
2,661,000
4,599,000
29
4,928,000
1,561,000
3,367,000
30
4,840,000
2,134,500
2,705,500
31
4,840,000
1,619,500
3,220,500
32
10,780,000
4,311,200
6,468,800
33
5,280,000
1,954,496
3,325,504
34
9,768,000
2,431,200
7,336,800
35
7,260,000
1,881,000
5,379,000
36
14,960,000
4,547,200
10,412,800
37
24,288,000
6,511,500
17,776,500
38
13,200,000
4,686,200
8,513,800
39
19,360,000
5,456,000
13,904,000
Universitas Sumatera Utara
Lanjutan Lampiran 10. Pendapatan Petani Padi Organik Per Musim
Tanam, Desa Lubuk Bayas
NO
PENERIMAAN
BIAYA PRODUKSI
PENDAPATAN
40
14,960,000
2,174,300
12,785,700
41
19,360,000
3,382,000
15,978,000
42
14,608,000
2,210,200
12,397,800
43
5,280,000
1,784,500
3,495,500
44
18,260,000
4,145,000
14,115,000
45
10,670,000
2,826,200
7,843,800
46
1,188,000
695,000
493,000
47
19,360,000
3,471,200
15,888,800
48
12,188,000
2,706,200
9,481,800
49
19,448,000
3,497,500
15,950,500
50
24,200,000
2,744,500
21,455,500
Total
612,722,000
153,046,392
459,675,608
Rata-rata
12,254,440
3,060,928
9,193,512
Universitas Sumatera Utara