Lampiran 6. Usaha Tani Sebelum Menerapkan Varietas Indragiri
No. FC
Umur Umur
Penyusutan
alat umur
GKG Harga Penerimaan Cangkul Harga
ekonomi
s MT Cangkul
Cluri
t Harga ekonomis MT Clurit Parang Harga
ekonomi s
Sampel (Kg) (Rp/Kg) (Rp) (unit) (Rp/unit) (Thn) (Rp/MT) (unit)
(Rp/unit
) (Thn) (Rp/MT) (unit)
(Rp/unit
) (Thn)
1 870 2400 2088000 1 50000 2 2 12500 0 1 30000 1
2 3650 2400 8760000 1 50000 2 2 12500 0 1 30000 1
3 3600 2400 8640000 1 50000 2 2 12500 0 1 30000 1
4 3600 2400 8640000 1 50000 2 2 12500 1 30000 1 2 15000 1 30000 1
5 2050 2400 4920000 1 50000 2 2 12500 0 1 30000 1
6 3600 2400 8640000 1 50000 2 2 12500 0 1 30000 1
7 7300 2500 18250000 1 50000 2 2 12500 1 30000 1 2 15000 1 30000 1
8 3650 2400 8760000 1 50000 2 2 12500 0 1 30000 1
9 3600 2400 8640000 1 50000 2 2 12500 0 1 30000 1
10 7250 2500 18125000 1 50000 2 2 12500 0 1 30000 1
11 3700 2400 8880000 1 50000 2 2 12500 0 1 30000 1
12 3750 2400 9000000 2 50000 2 2 25000 2 30000 1 2 30000 1 30000 1
13 3600 2400 8640000 2 50000 2 2 25000 0 1 30000 1
14 7400 2400 17760000 1 50000 2 2 12500 0 1 30000 1
15 3600 2500 9000000 2 50000 2 2 25000 0 2 30000 1
16 3600 2400 8640000 1 50000 2 2 12500 0 1 30000 1
17 3700 2400 8880000 1 50000 2 2 12500 0 1 30000 1
18 3650 2400 8760000 1 50000 2 2 12500 1 30000 1 2 15000
19 3650 2500 9125000 1 50000 2 2 12500 0 2 30000 1
20 4350 2400 10440000 2 50000 2 2 25000 0 2 30000 1
21 7300 2500 18250000 1 50000 2 2 12500 0 1 30000 1
22 5900 2400 14160000 1 50000 2 2 12500 0 1 30000 1
23 7400 2500 18500000 1 50000 2 2 12500 0 1 30000 1
24 3000 2400 7200000 1 50000 2 2 12500 1 30000 1 2 15000 1 30000 1
25 2150 2500 5375000 1 50000 2 2 12500 0 1 30000 1
26 5800 2400 13920000 1 50000 2 2 12500 0 1 30000 1
27 6550 2400 15720000 1 50000 2 2 12500 1 30000 1 2 15000 1 30000 1
28 1500 2500 3750000 2 50000 2 2 25000 1 30000 1 2 15000
29 7300 2500 18250000 2 50000 2 2 25000 2 30000 1 2 30000 2 30000 1
30 2700 2400 6480000 1 50000 2 2 12500 1 30000 1 2 15000 1 30000 1
Jumlah 129770 72900 316193000 36 30 450000 11 9 165000 32
Rata-rata 4325.67 2430 10539766.67 30 15000 9 18333 28
Range 0-30000 1.1429
Sambungan Lampiran 6
FC
Umur Pajak
Sewa
Traktor Total Biaya Jumlah
MT Parang Sprayer Harga ekonomis MT sprayer LL Biaya PBB PBB LL Harga sewa Biaya sewa pengangkutan pakai
(Rp/MT) (unit) (Rp/unit) (Thn) (Rp/MT) (Rante) (Rp/rante) (Rp/MT) (Rante) (Rp/rante) (Rp) (Rp) (Jml)
2 15000 1 300000 5 2 30000 3 3000 9000 3 20000 60000 45000
2 15000 1 300000 5 2 30000 12.5 3000 37500 12.5 25000 312500 100000
2 15000 1 300000 5 2 30000 12.5 3750 46875 12.5 25000 312500 100000
2 15000 1 300000 5 2 30000 12.5 3000 37500 12.5 25000 312500 100000
2 15000 1 400000 5 2 40000 7 3000 21000 7 25000 175000 60000
2 15000 1 300000 5 2 30000 12.5 3000 37500 12.5 25000 312500 100000
2 15000 0 25 3000 75000 25 25000 625000 100000
2 15000 1 300000 5 2 30000 12.5 3000 37500 12.5 25000 312500 100000
2 15000 1 300000 5 2 30000 12.5 3000 37500 12.5 25000 312500 100000
2 15000 1 280000 5 2 28000 25 3000 75000 25 25000 625000 200000
2 15000 0 12.5 3000 37500 12.5 25000 312500 100000
2 15000 1 300000 5 2 30000 12.5 3000 37500 12.5 25000 312500 100000
2 15000 1 300000 5 2 30000 12.5 3000 37500 12.5 25000 312500 100000
2 15000 1 300000 5 2 30000 25 3000 75000 25 25000 625000 200000
2 30000 1 300000 5 2 30000 12.5 3000 37500 12.5 25000 312500 50000
2 15000 1 280000 5 2 28000 12.5 3000 37500 12.5 25000 312500 50000
2 15000 1 250000 5 2 25000 12.5 3000 37500 12.5 25000 312500 100000
0 1 350000 5 2 35000 12.5 3000 37500 12.5 25000 312500 50000
2 30000 1 300000 5 2 30000 12.5 3000 37500 12.5 25000 312500 90000
2 30000 1 300000 5 2 30000 15 3000 45000 15 25000 375000 100000
2 15000 1 300000 5 2 30000 25 3000 75000 25 25000 625000 100000
2 15000 1 300000 5 2 30000 20 3000 60000 20 25000 500000 100000
2 15000 1 300000 5 2 30000 25 3000 75000 25 25000 625000 100000
2 15000 1 300000 5 2 30000 10 3000 30000 10 25000 250000 50000
2 15000 0 7.5 3000 22500 7.5 25000 187500 50000 2
2 15000 1 300000 5 2 30000 20 3000 60000 20 25000 500000 160000
2 15000 1 300000 5 2 30000 22.5 3000 67500 22.5 25000 562500 100000
0 1 300000 5 2 30000 5 3000 15000 5 25000 125000 50000
2 30000 1 300000 5 2 30000 25 3000 75000 25 25000 625000 200000
2 15000 0 9 3000 27000 9 25000 225000 50000 2
28 480000 26 786000 444 30 1341375 11085000
17143 30231 30 44712.5 373667
15000-30000 25000-35000 15
7500-
50000 150000-7500000
Sambungan Lampiran 6
VC
Sewa Biaya sewa Bibit
sekali pakai Sprayer Pembelian
Harga
bibit Produksi
Harga
bibit Total B.bibit Urea Sak Harga Eceran Harga Total biaya Sp-36 Sak
(Rp/jml) (Rp) (Kg) (Rp/Kg) sendiri(Kg) (Rp/Kg) (Rp) (kg) (Rp/sak) (Kg) (Rp/Kg) (Rp) (Kg)
0 10 3000 30000 50 1 77000 0 0 77000 18 0
0 35 3000 105000 100 2 77000 0 0 154000 0 0
0 40 3000 120000 100 2 80000 0 0 160000 50 1
0 37 3000 111000 100 2 80000 0 0 160000 50 1
0 20 3000 60000 100 2 80000 0 0 160000 0 0
0 40 3000 120000 100 2 80000 0 0 160000 50 1
0 80 3000 240000 200 4 80000 0 0 320000 50 1
0 40 3000 120000 100 2 80000 0 0 160000 50 1
0 40 3000 120000 100 2 80000 0 0 160000 50 1
0 80 3000 240000 200 4 80000 0 0 320000 0 0
0 40 3000 120000 100 2 80000 0 0 160000 0 0
0 40 3000 120000 100 2 80000 0 0 160000 0 0
0 40 3000 120000 100 2 80000 0 0 160000 0 0
0 80 3000 240000 200 4 80000 0 0 320000 0 0
0 25 3000 75000 75 1 80000 25 1800 125000 25 0
0 25 3000 75000 100 2 80000 0 0 160000 25 0
0 40 3000 120000 100 2 80000 0 0 160000 50 1
0 25 3000 75000 100 2 80000 0 0 160000 25 0
0 40 3000 120000 100 2 80000 0 0 160000 50 1
0 60 3000 180000 125 2 80000 25 1800 205000 75 1
0 50 3000 150000 200 4 80000 0 0 320000 50 1
0 65 3000 195000 130 2 80000 30 1800 214000 80 1
0 50 3000 150000 200 4 80000 0 0 320000 50 1
0 30 3000 90000 80 1 80000 30 1800 134000 40 0
5000 10000 20 3000 60000 50 1 80000 0 0 80000 30 0
0 65 3000 195000 150 3 77000 0 0 231000 0 0
0 70 3000 210000 175 3 80000 25 1800 285000 90 1
0 15 3000 45000 50 1 80000 0 0 80000 20 0
0 87 3000 261000 200 4 80000 0 0 320000 100 2
5000 10000 25 3000 75000 70 1 80000 20 1800 116000 30 0
2 20000 30 3942000 30 5701000
10000 131400 190033.3333
0-10000
52500-
360000
50000-
275000
Sambungan Lampiran 6
VC
Pupuk
Harga Eceran Harga Total Biaya Za Eceran Harga Total biaya Phoska Sak Harga Eceran Harga Total biaya Bestok Harga
(Rp/sak) (Kg) (Rp/Kg) (Rp) (Kg) (Kg) (Rp/Kg) Za(Rp) (Kg) (Rp/sak) (Kg) (Rp/Kg) poska(Rp) (botol) (Rp/botol)
90000 18 2500 45000 0 0 0 0 100 2 105000 0 0 210000 0.25 35000
0 0 0 0 0 0 0 0 50 1 100000 0 0 100000 2 30000
90000 0 0 90000 0 0 0 0 0 0 0 0 0 0 1 30000
90000 0 0 90000 0 0 0 0 50 1 100000 0 0 100000 2 30000
0 0 0 0 0 0 0 0 50 1 100000 0 0 100000 0.5 30000
90000 0 0 90000 0 0 0 0 0 0 0 0 0 0 0.5 30000
100000 0 0 100000 0 0 0 0 0 0 0 0 0 0 2 30000
900000 0 0 900000 0 0 0 0 0 0 0 0 0 0 1 30000
900000 0 0 900000 0 0 0 0 0 0 0 0 0 0 1 30000
0 0 0 0 0 0 0 0 50 1 100000 0 0 0 2 30000
0 40 2000 80000 0 0 0 0 50 1 100000 0 0 100000 0.5 30000
0 0 0 0 0 0 0 0 50 1 100000 0 0 100000 0.5 30000
0 0 0 0 50 0 1400 70000 0 0 0 0 0 0 1 30000
0 0 0 0 0 0 0 0 0 0 0 0 0 0 2 30000
0 25 2000 50000 0 0 0 0 0 0 0 0 0 0 0.5 33000
25 2000 50000 0 0 0 0 0 0 0 0 0 0 0.5 33000
90000 0 0 90000 0 0 0 0 0 0 0 0 0 0 0.5 30000
0 25 2000 50000 0 0 0 0 0 0 0 0 0 0 0.5 33000
95000 0 0 95000 0 0 0 0 0 0 0 0 0 0 0 0
90000 25 2000 140000 0 0 0 0 0 0 0 0 0 0 0.5 30000
100000 0 0 100000 0 0 0 0 0 0 0 0 0 0 2 30000
90000 30 2000 150000 0 0 0 0 0 0 0 0 0 0 0.5 30000
100000 0 0 100000 0 0 0 0 0 0 0 0 0 0 1 30000
0 40 2000 80000 0 0 0 0 0 0 0 0 0 0 0.5 30000
0 30 2000 60000 0 0 0 0 0 0 0 0 0 0 0.25 30000
0 0 0 0 0 0 0 0 75 1 100000 25 2000 150000 2 30000
90000 40 2000 170000 0 0 0 0 0 0 0 0 0 0 0.75 30000
0 20 2000 40000 0 0 0 0 0 0 0 0 0 0 0.25 30000
90000 0 0 180000 0 0 0 0 50 1 100000 0 0 100000 2 30000
0 30 2000 60000 0 0 0 0 0 0 0 0 0 0 0.5 30000
20 3710000 7 70000 26 960000 13
185500 10000 36923
62500-240000 20000-50000 30000-450000
Sambungan Lampiran 6
VC
Total biaya Marshal Harga Total biaya Alpadine Harga Total biaya Dramabas Harga Total biaya Spontan Harga
bestok(Rp) (botol) (RP/botol) marshal(Rp) (botol) Rp/botol alpadine(Rp) (botol) Rp/botol dramabas(Rp) (L) (Rp/liter)
8750 1 30000 30000 0 0 0 0 0 0 0.25 60000
60000 0 0 0 2 35000 70000 0 0 0 0 0
30000 0 0 0 0 0 0 0 0 0 0.8 70000
60000 0 0 0 0 0 0 0 0 0 2 70000
15000 0 0 0 0 0 0 0 0 0 0.5 70000
15000 0 0 0 0 0 0 0 0 0 0 0
60000 0 0 0 0 0 0 0 0 0 1 80000
30000 0 0 0 0 0 0 0 0 0 1 70000
30000 0 0 0 0 0 0 0 0 0 1 70000
60000 0 0 0 0 0 0 0 0 0 2 70000
15000 0 0 0 0.5 35000 17500 0 0 0 0 0
15000 0 0 0 0 0 0 0 0 0 1 70000
30000 0 0 0 0 0 0 0 0 0 1 70000
60000 0 0 0 0 0 0 0 0 0 2 70000
16500 0 0 0 0 0 0 0 0 0 0.5 70000
16500 0 0 0 0 0 0 0 0 0 0.5 70000
15000 0 0 0 0 0 0 0 0 0 0 0
16500 0 0 0 0 0 0 0 0 0 0.5 70000
0 0 0 0 0.5 35000 17500 0.5 30000 15000 0 0
15000 0 0 0 0 0 0 0 0 0 0 0
60000 0 0 0 0 0 0 0 0 0 1 70000
15000 0 0 0 0 0 0 0 0 0 0 0
30000 0 0 0 0 0 0 0 0 0 1 70000
15000 0 0 0 0 0 0 0 0 0 0 0
7500 0 0 0 0 0 0 0 0 0 0 0
60000 0 0 0 0 0 0 0 0 0 1 70000
22500 0 0 0 0 0 0 0 0 0 0 0
7500 0 0 0 0 0 0 0 0 0 0 0
60000 0 0 0 0 0 0 0 0 0 2 70000
15000 0 0 0 0 0 0 0 0 0.25 70000
860750 24 30000 9
66212 1250
19000-76000 40000-200000
Sambungan Lampiran 6
Total biaya Sponen Harga Total biaya Antonik Harga Total biaya Gemilang Harga Total biaya sekor
spontan(Rp) (botol) Rp/botol sponen(Rp) (botol) Rp/botol antonik(Rp) (botol) Rp/botol gemilang(Rp) (botol)
15000 0 0 0 0 0 0 0 0 0
0 2 35000 70000 0 0 0 0 0 0
56000 0 0 0 0.25 25000 6250 0 0 0
140000 2 35000 70000 0 0 0 0 0 0
35000 0 0 0 0.5 25000 12500 0 0 0
0 0 0 0 0.25 25000 6250 0 0 0
80000 0 0 0 0 0 0 0 0 0
70000 1 35000 35000 0 0 0 0 0 0
70000 1 35000 35000 0 0 0 0 0 0
140000 1 35000 35000 0 0 0 0 0 0
0 1 35000 35000 0 0 0 0 0 0
70000 0.5 35000 17500 0 0 0 0 0 0
70000 1 35000 35000 0 0 0 0 0 0
140000 2 35000 70000 0 0 0 0 0 0
35000 0 0 0 0 0 0 0 0 0
35000 0 0 0 0 0 0 0 0 0
0 0 0 0 0.25 25000 6250 0 0 0
35000 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0.5 25000 12500
0 0 0 0 0.5 25000 12500 0 0 0
70000 0 0 0 0 0 0 0 0 0
0 0 0 0 0.5 25000 12500 0 0 0
70000 0 0 0 0 0 0 0 0 0
0 0 0 0 0.25 25000 6250 0 0 0
0 0 0 0 0.25 25000 6250 0 0 0
70000 0 0 0 0 0 0 0 0 0 2
0 0 0 0 0.5 25000 12500 0 0 0
0 0 0 0 0.25 25000 6250 0 0 0
140000 2 35000 70000 0 0 0 0 0 0
17500 0.5 35000 17500 0 0 0 0 0 0
1358500
150944
17500-105000
Sambungan Lampiran 6
VC
Menaping
Harga Total biaya Polidor Harga Total biaya Aplaut Harga Total biaya benteng TKDK TKLK Upah Total biaya
Rp/botol sekor(Rp) (botol) Rp/botol Polidor(Rp) (bungkus) Rp/bungkus Aplaut(Rp) (HOK) (HOK) (HOK) (Rp/hari) benteng(Rp)
1 1 0 40000 0
1 1 0 50000 0
1 1 0 40000 0
1 1 0 40000 0
1 1 0 40000 0
1 1 0 40000 0
2 1 1 40000 40000
1 1 0 50000 0
1 1 0 50000 0
2 1 1 50000 50000
1 1 0 40000 0
1 1 0 40000 0
1 1 0 50000 0
2 1 1 50000 50000
1 1 0 40000 0
1 1 0 40000 0
1 1 0 40000 0
1 1 0 40000 0
1 1 0 40000 0
1 1 0 40000 0
2 2 0 40000 0
2 2 0 40000 0
2 2 0 40000 0
1 1 0 40000 0
1 1 0 40000 0
40000 80000 4 20000 80000 4 15000 60000 2 2 0 35000 0
2 2 0 40000 0
1 1 0 40000 0
2 2 0 50000 0
1 1 0 40000 0
30 1265000 140000
42167 42222
30000-80000
Sambungan Lampiran 6
Input Biaya Tenaga
Kerja
Tanam dan
Persemaian TKDK TKLK Upah Total biaya cabut bibit Upah Total biaya PHT TKDK TKLK Upah Total biaya
(HOK) (HOK) (HOK) (Rp/hari) semai(Rp) (HOK) (Rp/hari) tanam&cabut(Rp) (HOK) (HOK) (HOK) (Rp/hari) PHT(Rp)
1 1 0 40000 0 2 37500 75000 3 3 0 40000 0
1 1 0 50000 0 12 26042 312500 1 1 0 50000 0
2 1 1 40000 40000 10 25000 250000 3 1 2 40000 80000
1 1 0 40000 0 12 25000 300000 1 1 0 40000 0
1 1 0 40000 0 8 25000 200000 1 1 0 40000 0
2 1 1 40000 40000 10 25000 250000 3 1 2 40000 80000
2 1 1 40000 40000 20 31250 625000 8 4 4 40000 160000
1 1 0 50000 0 12 26042 312500 1 1 0 50000 0
1 1 0 50000 0 10 31250 312500 1 1 0 50000 0
2 1 1 50000 50000 12 52083 625000 3 3 0 50000 0
1 1 0 40000 0 10 31250 312500 1 1 0 40000 0
1 1 0 40000 0 11 28409 312500 1 1 0 40000 0
2 1 1 50000 50000 10 31250 312500 1 1 0 50000 0
4 2 2 50000 100000 17 36765 625000 1 1 0 50000 0
2 1 1 40000 40000 10 31250 312500 2 2 0 40000 0
2 2 0 40000 0 12 26042 312500 1 1 0 40000 0
2 1 0 40000 0 10 25000 250000 3 3 0 40000 0
2 2 0 40000 0 10 31250 312500 2 2 0 40000 0
2 2 0 40000 0 11 22727 250000 4 4 0 40000 0
2 2 0 40000 0 10 30000 300000 3 3 0 40000 0
2 2 0 40000 0 20 31250 625000 8 8 0 40000 0
2 2 0 40000 0 15 26667 400000 3 3 0 40000 0
2 2 0 40000 0 20 31250 625000 8 8 0 40000 0
2 2 0 40000 0 8 25000 200000 3 3 0 40000 0
2 2 0 40000 0 7 21429 150000 2 2 0 40000 0
4 2 2 35000 70000 14 44643 625000 2 2 0 35000 0
2 2 0 40000 0 15 30000 450000 3 3 0 40000 0
2 2 0 40000 0 5 20000 100000 3 3 0 40000 0
4 4 0 50000 0 13 48077 625000 1 1 0 50000 0
2 2 0 40000 0 7 32143 225000 2 2 0 40000 0
30 1265000 430000 30 908568 10587500 29 1E+06 320000
42167 60000 30286 436250 43621 510000/4
30000-
120000 175000-875000
60000- 240000
Sambungan Lampiran 6
VC Kelayakan Finansial
Membabat
Memupuk TKDK TKLK Upah Total biaya benteng TKDK TKLK Upah Total biaya Memanen Upah Total biaya
(HOK) (HOK) (HOK) (Rp/hari) memupuk(Rp) (HOK) (HOK) (HOK) (Rp/hari)
membabat benteng
(Rp) (HOK) (Rp/hari) panen (Rp)
3 3 0 40000 0 1 1 0 40000 0 15 16530 247950
1 1 0 50000 0 1 1 0 50000 0 15 50000 750000
2 1 1 40000 40000 1 0 1 40000 40000 12 62500 750000
1 1 0 40000 0 1 1 0 40000 0 15 50000 750000
1 1 0 40000 0 1 1 0 40000 0 15 30000 450000
2 1 1 40000 40000 1 0 1 40000 40000 12 67500 810000
4 2 2 40000 80000 2 0 2 40000 80000 20 85050 1701000
1 1 0 50000 0 1 1 0 50000 0 15 49400 741000
1 1 0 50000 0 1 1 0 50000 0 12 62500 750000
2 2 0 50000 0 2 2 0 50000 0 20 75000 1500000
1 1 0 40000 0 1 1 0 40000 0 10 72000 720000
1 1 0 40000 0 1 1 0 40000 0 12 62500 750000
1 1 0 50000 0 1 1 0 50000 0 15 50000 750000
2 1 1 50000 50000 2 1 1 50000 50000 18 86667 1560000
2 2 0 40000 0 1 1 0 40000 0 12 57500 690000
1 1 0 40000 0 1 1 0 40000 0 15 48000 720000
2 2 0 40000 0 1 1 0 40000 0 12 62500 750000
2 2 0 40000 0 1 1 0 40000 0 12 62500 750000
2 2 0 40000 0 1 1 0 40000 0 13 69231 900000
2 2 0 40000 0 2 2 0 40000 0 15 64000 960000
4 4 0 40000 0 2 2 0 40000 0 20 75000 1500000
2 2 0 40000 0 1 1 0 40000 0 15 80000 1200000
4 4 0 40000 0 2 2 0 40000 0 15 100000 1500000
2 2 0 40000 0 1 1 0 40000 0 10 69000 690000
1 1 0 40000 0 1 1 0 40000 0 10 63000 630000
2 2 0 35000 0 2 2 0 35000 0 20 78000 1560000
3 3 0 40000 0 2 2 0 40000 0 15 98000 1470000
1 1 0 40000 0 1 1 0 40000 0 10 38250 382500
2 2 0 50000 0 2 2 0 50000 0 20 82500 1650000
2 2 0 40000 0 1 1 0 40000 0 10 60000 600000
30 1265000 210000 30 1265000 210000 30 1927127 28182450
42167 118750 42167 41250 64238 907167
45000-160000 30000-67500
225000- 1920000
Sambungan Lampiran 6
TC TR Pd LL TC TR Pd Produktivitas Lahan
Ha Ha Ha Ha Kg/Ha
910200 2,088,000 1177800 0.12 7585000 17400000 9815000 7250
2129000 8,760,000 6631000 0.5 4258000 17520000 13262000 7300
2179125 8,640,000 6460875 0.5 4358250 17280000 12921750 7200
2303500 8,640,000 6336500 0.5 4607000 17280000 12673000 7200
1356000 4,920,000 3564000 0.28 4842857.1 17571429 12728571 7321.428571
2158750 8,640,000 6481250 0.5 4317500 17280000 12962500 7200
4368500 18,250,000 13881500 1 4368500 18250000 13881500 7300
2876000 8,760,000 5884000 0.5 5752000 17520000 11768000 7300
2885000 8,640,000 5755000 0.5 5770000 17280000 11510000 7200
3975500 18,125,000 14149500 1 3975500 18125000 14149500 7250
2037500 8,880,000 6842500 0.5 4075000 17760000 13685000 7400
2095000 9,000,000 6905000 0.5 4190000 18000000 13810000 7500
2117500 8,640,000 6522500 0.5 4235000 17280000 13045000 7200
4222500 17,760,000 13537500 1 4222500 17760000 13537500 7400
1829000 9,000,000 7171000 0.5 3658000 18000000 14342000 7200
1824500 8,640,000 6815500 0.5 3649000 17280000 13631000 7200
1893750 8,880,000 6986250 0.5 3787500 17760000 13972500 7400
1861500 8,760,000 6898500 0.5 3723000 17520000 13797000 7300
2082500 9,125,000 7042500 0.5 4165000 18250000 14085000 7300
2417500 10,440,000 8022500 0.6 4029167 17400000 13370833 7250
3682500 18,250,000 14567500 1 3682500 18250000 14567500 7300
2904000 14,160,000 11256000 0.8 3630000 17700000 14070000 7375
3652500 18,500,000 14847500 1 3652500 18500000 14847500 7400
1617750 7,200,000 5582250 0.4 4044375 18000000 13955625 7500
1291250 5,375,000 4083750 0.3 4304167 17916667 13612500 7166.666667
3738500 13,920,000 10181500 0.8 4673125 17400000 12726875 7250
3422500 15,720,000 12297500 0.9 3802778 17466667 13663889 7277.777778
921250 3,750,000 2828750 0.2 4606250 18750000 14143750 7500
4421000 18,250,000 13829000 1 4421000 18250000 13829000 7300
1480500 6,480,000 4999500 0.36 4112500 18000000 13887500 7500
74654575 316193000 241538425 130497968 532749762 402251794 219240.873
10539766.7 10539767 4349932 17758325 13408393 7308.029101
Lampiran 7. Usaha Tani Setelah Menerapkan Varietas Indragiri
No. FC
Umur Umur
Penyusutan
alat
GKG Harga Penerimaan Cangkul Harga ekonomis MT Cangkul Clurit Harga ekonomis MT Clurit
Sampel (Kg) (Rp/Kg) (Rp) (unit) (Rp/unit) (Thn) (Rp/MT) (unit) (Rp/unit) (Thn) (Rp/MT)
1 840 2000 1680000 1 50000 2 2 12500 0
2 3500 2000 7000000 1 50000 2 2 12500 0
3 3500 2000 7000000 1 50000 2 2 12500 0
4 3500 2000 7000000 1 50000 2 2 12500 1 30000 1 2 15000 5 1960 2000 3920000 1 50000 2 2 12500 0
6 3550 2000 7100000 1 50000 2 2 12500 0
7 7200 2000 14400000 1 50000 2 2 12500 1 30000 1 2 15000 8 3600 2000 7200000 1 50000 2 2 12500 0
9 3400 2000 6800000 1 50000 2 2 12500 0
10 7000 2000 14000000 1 50000 2 2 12500 0
11 3450 2000 6900000 1 50000 2 2 12500 0
12 3500 2000 7000000 2 50000 2 2 25000 2 30000 1 2 30000 13 3500 2000 7000000 2 50000 2 2 25000 0
14 7000 2000 14000000 1 50000 2 2 12500 0
15 3500 2000 7000000 2 50000 2 2 25000 0
16 3500 2000 7000000 1 50000 2 2 12500 0
17 3400 2000 6800000 1 50000 2 2 12500 0
18 3350 2000 6700000 1 50000 2 2 12500 1 30000 1 2 15000 19 3500 2000 7000000 1 50000 2 2 12500 0
20 4200 2000 8400000 2 50000 2 2 25000 0
21 6900 2000 13800000 1 50000 2 2 12500 0
22 5600 2000 11200000 1 50000 2 2 12500 0
23 7000 2000 14000000 1 50000 2 2 12500 0
24 2800 2000 5600000 1 50000 2 2 12500 1 30000 1 2 15000 25 5600 2000 11200000 1 50000 2 2 12500 0
26 4000 2000 8000000 1 50000 2 2 12500 0
27 6300 2000 12600000 1 50000 2 2 12500 1 30000 1 2 15000 28 1400 2000 2800000 2 50000 2 2 25000 1 30000 1 2 15000 29 7000 2000 14000000 2 50000 2 2 25000 2 30000 1 2 30000 30 2520 2000 5040000 1 50000 2 2 12500 1 30000 1 2 15000 Jumlah 126070 252140000 36 30 450000 11 9 165000 Rata-rata 4202.33 8404666.667 30 15000 9 18333
Range 0-30000
Sambungan Lampiran 7
FC
umur Umur Pajak
Parang Harga ekonomis MT Parang Sprayer Harga ekonomis MT sprayer LL Biaya PBB PBB LL
(unit) (Rp/unit) (Thn) (Rp/MT) (unit) (Rp/unit) (Thn) (Rp/MT) (Rante) (Rp/rante) (Rp/MT) (Rante)
1 30000 1 2 15000 1 300000 5 2 30000 3 3000 9000 3
1 30000 1 2 15000 1 300000 5 2 30000 12.5 3000 37500 12.5
1 30000 1 2 15000 1 300000 5 2 30000 12.5 3750 46875 12.5
1 30000 1 2 15000 1 300000 5 2 30000 12.5 3000 37500 12.5
1 30000 1 2 15000 1 400000 5 2 40000 7 3000 21000 7
1 30000 1 2 15000 1 300000 5 2 30000 12.5 3000 37500 12.5
1 30000 1 2 15000 0 25 3000 75000 25
1 30000 1 2 15000 1 300000 5 2 30000 12.5 3000 37500 12.5
1 30000 1 2 15000 1 300000 5 2 30000 12.5 3000 37500 12.5
1 30000 1 2 15000 1 280000 5 2 28000 25 3000 75000 25
1 30000 1 2 15000 0 12.5 3000 37500 12.5
1 30000 1 2 15000 1 300000 5 2 30000 12.5 3000 37500 12.5
1 30000 1 2 15000 1 300000 5 2 30000 12.5 3000 37500 12.5
1 30000 1 2 15000 1 300000 5 2 30000 25 3000 75000 25
2 30000 1 2 30000 1 300000 5 2 30000 12.5 3000 37500 12.5
1 30000 1 2 15000 1 280000 5 2 28000 12.5 3000 37500 12.5
1 30000 1 2 15000 1 250000 5 2 25000 12.5 3000 37500 12.5
0 1 350000 5 2 35000 12.5 3000 37500 12.5
2 30000 1 2 30000 1 300000 5 2 30000 12.5 3000 37500 12.5
2 30000 1 2 30000 1 300000 5 2 30000 15 3000 45000 15
1 30000 1 2 15000 1 300000 5 2 30000 25 3000 75000 25
1 30000 1 2 15000 1 300000 5 2 30000 20 3000 60000 20
1 30000 1 2 15000 1 300000 5 2 30000 25 3000 75000 25
1 30000 1 2 15000 1 300000 5 2 30000 10 3000 30000 10
1 30000 1 2 15000 0 7.5 3000 22500 7.5
1 30000 1 2 15000 1 300000 5 2 30000 20 3000 60000 20
1 30000 1 2 15000 1 300000 5 2 30000 22.5 3000 67500 22.5
0 1 300000 5 2 30000 5 3000 15000 5
2 30000 1 2 30000 1 300000 5 2 30000 25 3000 75000 25
1 30000 1 2 15000 0 9 3000 27000 9
32 28 480000 26 786000
30 1341375
Sambungan Lampiran 7
VC
Sewa
Traktor Total Biaya Jumlah Sewa
Biaya
sewa Bibit
Harga
sewa Biaya sewa pengangkutan pakai
sekali
pakai Sprayer Pembelian
Harga
bibit Produksi
Harga bibit
Total
B.bibit Urea Sak Harga
(Rp/rante) (Rp) (Rp) (Jml) (Rp/jml) (Rp) (Kg) (Rp/Kg) sendiri(Kg) (Rp/Kg) (Rp) (kg) (Rp/sak)
20000 60000 45000 0 10 2500 25000 50 1 77000
25000 312500 100000 0 35 1200 42000 150 3 77000
25000 312500 100000 0 40 1200 48000 150 3 77000
25000 312500 100000 0 37 1200 44400 150 3 77000
25000 175000 60000 0 20 1200 24000 100 2 77000
25000 312500 100000 0 40 1200 48000 150 3 77000
25000 625000 100000 0 80 1500 120000 200 4 77000
25000 312500 100000 0 40 1200 48000 150 3 80000
25000 312500 100000 0 40 1200 48000 100 2 80000
25000 625000 200000 0 80 1200 96000 200 4 80000
25000 312500 100000 0 40 1500 60000 150 3 80000
25000 312500 100000 0 40 1200 48000 100 2 77000
25000 312500 100000 0 40 1200 48000 50 1 80000
25000 625000 200000 0 80 1200 96000 150 3 80000
25000 312500 50000 0 25 1200 30000 100 2 80000
25000 312500 50000 0 25 1200 30000 150 3 80000
25000 312500 100000 0 40 1200 48000 150 3 80000
25000 312500 50000 0 25 1200 30000 150 3 80000
25000 312500 90000 0 40 1200 48000 150 3 80000
25000 375000 100000 0 60 1200 72000 175 3 80000
25000 625000 100000 0 50 2500 125000 200 4 80000
25000 500000 100000 0 65 1500 97500 150 3 80000
25000 625000 100000 0 50 1500 75000 200 4 80000
25000 250000 50000 0 30 1200 36000 100 2 80000
25000 187500 50000 2 5000 10000 20 1200 24000 50 1 80000
25000 500000 200000 0 65 1200 78000 200 4 80000
25000 562500 100000 0 70 1200 84000 200 4 80000
25000 125000 50000 0 15 1500 22500 50 1 80000
25000 625000 200000 0 87 1500 130500 200 4 80000
25000 225000 50000 2 5000 10000 25 1200 30000 100 2 80000
11085000 2 20000 30 1755900
373667 10000
150000-
7500000 0-10000
Sambungan Lampiran 7
Pupuk
Eceran Harga Total biaya Sp-36 Sak Harga Eceran Harga
Total
Biaya Za Eceran Harga
Total
biaya Phoska
(Kg) (Rp/Kg) (Rp) (Kg) (Rp/sak) (Kg) (Rp/Kg) (Rp) (Kg) (Kg) (Rp/Kg) Za(Rp) (Kg)
0 0 77000 50 1 90000 0 0 90000 0 0 0 0 0
0 0 231000 0 0 0 0 0 0 0 0 0 0 100
0 0 231000 0 0 0 0 0 0 0 0 0 0 50
0 0 231000 50 1 90000 20 2500 140000 0 0 0 0 0
0 0 154000 0 0 0 0 0 0 0 0 0 0 50
0 0 231000 50 1 90000 0 0 95000 0 0 0 0 0
0 0 308000 100 2 100000 0 0 200000 0 0 0 0 0
0 0 240000 100 2 90000 0 0 180000 0 0 0 0 0
0 0 160000 50 1 90000 0 0 90000 100 0 1400 140000 0
0 0 320000 100 2 90000 0 0 180000 50 0 1400 70000 50
0 0 240000 100 2 90000 0 0 180000 0 0 0 0 0
0 0 154000 100 2 90000 0 0 180000 0 0 0 0 50
0 0 80000 150 3 90000 0 0 270000 50 0 1400 70000 0
0 0 240000 100 2 90000 0 0 180000 0 0 0 0 0
0 0 160000 100 2 90000 0 0 180000 0 0 0 0 0
0 0 240000 100 2 90000 0 0 180000 0 0 0 0 0
0 0 240000 0 0 0 0 0 0 0 0 0 0 100
0 0 240000 0 0 0 0 0 0 0 0 0 0 100
0 0 240000 100 2 95000 0 0 190000 0 0 0 0 0
25 1800 285000 100 2 90000 0 0 180000 0 0 0 0 0
0 0 320000 100 2 90000 0 0 180000 0 0 0 0 0
0 0 240000 100 2 90000 0 0 180000 50 0 1400 70000 0
0 0 320000 100 2 90000 0 0 180000 0 0 0 0 0
0 0 160000 50 1 90000 0 0 90000 0 0 0 0 0
0 0 80000 50 1 90000 0 0 90000 0 0 0 0 0
0 0 320000 50 1 90000 0 0 90000 0 0 0 0 50
0 0 320000 100 2 90000 0 0 180000 0 0 0 0 0
0 0 80000 50 1 90000 0 0 90000 0 0 0 0 0
0 0 320000 100 2 90000 0 0 180000 0 0 0 0 0
0 0 160000 0 0 0 0 0 0 0 0 0 0 50
Sambungan Lampiran 7
VC VC
Sak Harga Eceran Harga
Total
biaya Bestok Harga
Total
biaya Alpadine Harga Total biaya Rondup Harga Total Biaya (Rp/sak) (Kg) (Rp/Kg) poska(Rp) (botol) (Rp/botol) bestok(Rp) (botol) Rp/botol alpadine(Rp) (botol) (Rp/Botol) Rondup(Rp)
0 0 0 0 0 0.5 33000 16500 1 35000 35000 0.5 95000 47500
2 113000 0 0 226000 0 0 0 0 0 0 0 0 0
1 113000 0 0 113000 0 0 0 0 0 0 1 95000 95000
0 0 0 0 0 3 30000 90000 1 35000 35000 0 0 0
1 113000 0 0 113000 0.5 33000 16500 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 3 35000 105000 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0 0
1 113000 0 0 113000 2 33000 66000 4 35000 140000 0 0 0
0 0 0 0 0 0 0 0 1 35000 35000 0 0 0
1 113000 0 0 113000 0 0 0 0 0 0 0 0 0
0 0 0 0 0 4 33000 132000 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 3 33000 99000 3 35000 105000 0 0 0
0 0 0 0 0 3 33000 99000 0 0 0 0 0 0
2 113000 0 0 226000 0 0 0 0 0 0 0 0 0
2 113000 0 0 226000 4 33000 132000 0 0 0 0 0 0
0 0 0 0 0 4 33000 132000 1 35000 35000 0 0 0
0 0 0 0 0 3 33000 99000 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 2 33000 66000 0 0 0 0 0 0
0 0 0 0 0 2 33000 66000 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0 0
1 113000 25 2350 171750 3 33000 99000 0 0 0 0 0 0
0 0 0 0 0 2 33000 66000 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 4 33000 132000 0 0 0 0 0 0
1 113000 0 0 113000 0 0 0 0 0 0 0 0 0
26 1414750 13 1311000
54413 100846
30000-
450000
19000-
76000
Sambungan Lampiran 7
Marshal Harga Total biaya Desis Harga
Total
Biaya Aritof Harga Total biaya Darmasan Harga Total biaya Mujiwan Harga (botol) (RP/botol) marshal(Rp) (Botol) (Rp/Botol) Desis (Rp) (botol) Rp/botol Aritof(Rp) (Botol) (Rp/botol) Darmasan(Rp) (botol) Rp/botol
0 0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 2 30000 60000 0 0 0 0 0 0 0 0
0 0 0 0 0 0 2 40000 80000 5 18000 90000 0 0
0 0 0 0 0 0 0 0 0 0 0 0 2 35000
0 0 0 0 0 0 0 0 0 0 0 0 0 0
4 43000 172000 0 0 0 0 0 0 0 0 0 0 0
0 0 0 2 30000 60000 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0 0
1 43000 43000 0 0 0 0 0 0 4 18000 72000 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 2 40000 80000 0 0 0 0 0
3 43000 129000 2 30000 60000 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 3 18000 54000 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0 0
4 43000 172000 2 30000 60000 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0 0
2 43000 86000 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 4 35000
0 0 0 0 0 0 0 0 0 3 18000 54000 2 35000
0 0 0 3 30000 90000 0 0 0 0 0 0 0 0
3 43000 129000 0 0 0 0 0 0 0 0 0 0 0
2 43000 86000 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0 0
3 43000 129000 0 0 0 0 0 0 0 0 0 0 0
2 43000 86000 2 30000 60000 0 0 0 0 0 0 0 0
0 0 0 3 30000 90000 0 0 0 0 0 0 2 35000
0 0 0 0 0 0 0 0 0 0 3 35000
24 1032000 9 270000
Sambungan Lampiran 7
VC
Total biaya Primojol Harga Total biaya Heksa Harga
Total
biaya Hifo Harga
Total
biaya Bimastar Harga Total biaya Antonik Mujiwan(Rp) (botol) Rp/botol Primojol (Rp) (botol) Rp/botol Heksa(Rp) (botol) Rp/botol Hifo(Rp) (botol) Rp/botol Bimastar(Rp) (botol)
0 0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 4 35000 140000 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0 0
70000 0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 4 35000 140000 0 0 0 0 0 0 0
0 0 0 0 0 0 0 4 18000 72000 1 45000 45000 0
0 0 0 0 4 35000 140000 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 6 18000 108000 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0 1
0 3 35000 105000 0 0 0 0 0 0 1 45000 45000 0
0 0 0 0 0 0 0 5 18000 90000 1 45000 45000 0
0 0 0 0 0 0 0 3 18000 54000 0 0 0 2
0 4 35000 140000 0 0 0 3 18000 54000 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0 0
140000 0 0 0 0 0 0 0 0 0 0 0 0 0
70000 0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0 2
0 0 0 0 0 0 0 0 0 0 0 0 0 4
0 3 35000 105000 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0 0
70000 0 0 0 0 0 0 0 0 0 0 0 0 0
105000 0 0 0 0 0 0 4 18000 72000 0 0 0 0
Sambungan Lampiran 7
Input Biaya Tenaga
Kerja
Menaping
Harga Total biaya Sekor Harga
Total
biaya Spontan Harga
Total
biaya benteng TKDK TKLK Upah Total biaya Persemaian
Rp/botol Rp/botol (botol) Rp/botol Sekor(Rp) (Liter) Rp/liter Rp/liter (HOK) (HOK) (HOK) (Rp/hari) benteng(Rp) (HOK)
0 0 0 0 0 0 0 0 1 1 0 40000 0 2
0 0 0 0 0 0 0 0 1 1 0 50000 0 1
0 0 0 0 0 0 0 0 1 1 0 40000 0 2
0 0 0 0 0 0 0 0 1 1 0 40000 0 1
0 0 0 0 0 0 0 0 1 1 0 40000 0 1
0 0 0 0 0 0 0 0 1 1 0 40000 0 2
0 0 0 0 0 0 0 0 2 1 1 40000 40000 2
0 0 0 0 0 0 0 0 1 1 0 50000 0 1
0 0 0 0 0 0 0 0 1 1 0 50000 0 1
0 0 0 0 0 0 0 0 2 1 1 50000 50000 2
0 0 0 0 0 0 0 0 1 1 0 40000 0 1
33000 33000 0 0 0 0 0 0 1 1 0 40000 0 1
0 0 0 0 0 0 0 0 1 1 0 50000 0 2
0 0 0 0 0 0 0 0 2 1 1 50000 50000 4
33000 66000 0 0 0 0 0 0 1 1 0 40000 0 2
0 0 0 0 0 0 0 0 1 1 0 40000 0 2
0 0 0 0 0 0 0 0 1 1 0 40000 0 2
0 0 2 20000 40000 0 0 0 1 1 0 40000 0 2
0 0 0 0 0 0 0 0 1 1 0 40000 0 2
0 0 3 20000 60000 2 40000 80000 1 1 0 40000 0 2
0 0 2 20000 40000 1 40000 40000 2 2 0 40000 0 2
0 0 0 0 0 3 40000 120000 2 2 0 40000 0 2
0 0 0 0 0 0 0 0 2 2 0 40000 0 2
0 0 2 20000 40000 0 0 0 1 1 0 40000 0 2
33000 66000 3 20000 60000 0 0 0 1 1 0 40000 0 2
33000 132000 2 20000 40000 0 0 0 2 2 0 50000 0 2
0 0 0 0 0 1 40000 40000 2 2 0 40000 0 2
0 0 0 0 0 0 0 0 1 1 0 40000 0 2
0 0 0 20000 0 0 0 0 2 2 0 50000 0 4
0 0 0 0 0 0 0 0 1 1 0 40000 0 2
30 1280000 140000
Sambungan Lampiran 7
VC
Kelayakan
Finansial
Tanam
dan
TKDK TKLK Upah
Total
biaya cabut bibit Upah Total biaya PHT TKDK TKLK Upah
Total
biaya Memupuk TKDK
(HOK) (HOK) (Rp/hari) semai(Rp) (HOK) (Rp/hari) tanam&cabut(Rp) (HOK) (HOK) (HOK) (Rp/hari) PHT(Rp) (HOK) (HOK)
2 0 25000 20 20 25000 500000 2 2 0 40000 0 1 1
1 0 50000 0 12 26042 312500 1 1 0 50000 0 1 1
1 1 40000 40000 10 25000 250000 3 1 2 40000 80000 2 1
1 0 40000 0 12 25000 300000 1 1 0 40000 0 1 1
1 0 40000 0 8 25000 200000 1 1 0 40000 0 1 1
1 1 40000 40000 10 25000 250000 3 1 2 40000 80000 2 1
1 1 40000 40000 20 31250 625000 8 4 4 40000 160000 4 2
1 0 50000 0 12 26042 312500 1 1 0 50000 0 1 1
1 0 50000 0 10 31250 312500 1 1 0 50000 0 1 1
1 1 50000 50000 12 52083 625000 3 3 0 50000 0 2 2
1 0 40000 0 10 31250 312500 1 1 0 40000 0 1 1
1 0 40000 0 11 28409 312500 1 1 0 40000 0 1 1
1 1 50000 50000 10 31250 312500 1 1 0 50000 0 1 1
2 2 50000 100000 17 36765 625000 1 1 0 50000 0 2 1
1 1 40000 40000 10 31250 312500 2 2 0 40000 0 2 2
2 0 40000 0 12 26042 312500 1 1 0 40000 0 1 1
1 0 40000 0 10 25000 250000 3 3 0 40000 0 2 2
2 0 40000 0 10 31250 312500 2 2 0 40000 0 2 2
2 0 40000 0 11 22727 250000 4 4 0 40000 0 2 2
2 0 40000 0 10 30000 300000 3 3 0 40000 0 2 2
2 0 40000 0 20 31250 625000 8 8 0 40000 0 4 4
2 0 40000 0 15 26667 400000 3 3 0 40000 0 2 2
2 0 40000 0 20 31250 625000 8 8 0 40000 0 4 4
2 0 40000 0 8 25000 200000 3 3 0 40000 0 2 2
2 0 40000 0 7 21429 150000 2 2 0 40000 0 1 1
2 0 50000 0 15 41667 625000 2 2 0 50000 0 2 2
2 0 40000 0 15 30000 450000 3 3 0 40000 0 3 3
2 0 40000 0 5 20000 100000 3 3 0 40000 0 1 1
4 0 50000 0 13 48077 625000 1 1 0 50000 0 2 2
2 0 40000 0 7 32143 225000 2 2 0 40000 0 2 2
30 1265000 360020 30 893091 11012500 29 1280000 320000
42167 60000 29770 436250 44138 510000/4
30000-
120000 175000-875000
60000-
240000
