Sewa Traktor 50 50,000 2,500,000 Sewa Traktor 10 50,000 500,000
Total 7,715,000 Total 1,600,000
Kejora 45,000 - Kejora 45,000 -
Sewa Traktor 15 50,000 742,500 Sewa Traktor 15 50,000 750000
Total 1,665,000 Total 2080000
Sampel 5: Luas Lahan 0,8 Ha Sampel 6: Luas Lahan 0,8 Ha
Biaya Variabel Jumlah
Harga (Rp)
Total Biaya (Rp)
Biaya
Variabel Jumlah
Harga (Rp)
Total Biaya (Rp)
Bibit 20 12,000 240000 Bibit 20 12,000 240000
Urea 100 2,500 250000 Urea 100 2,500 250000
Sp36 100 3,000 300000 Sp36 100 3,000 300000
Ponska 150 3,000 450000 Besnoit 2 60,000 120000
Furadan 2 10,000 20000 Phonska 100 2,000 200000
Phonska 200 3,000 600000 Tsp 50 3,000 150000
Racun Lembing 3 130,000 390000 Sp36 50 2,500 125000
Prepaton 3 130,000 390000 Magnesium 2,000 -
Pastak 75,000 - Skor 2 60,000 120000
Decis 60,000 - Decis 60,000 -
Perangsang 3 135,000 405000 Prevaton 2 135,000 270000
Sewa Traktor 25 50,000 1250000 Sewa Traktor 20 50,000 1000000
Total 3890000 Total 2542500
Sampel 9: Luas Lahan 1 Ha Sampel 10: Luas Lahan 1,5 Ha
Biaya
Variabel Jumlah
Harga
(Rp)
Total Biaya
(Rp)
Biaya
Variabel Jumlah
Harga
(Rp)
Total
Biaya
(Rp)
Bibit 25 12,000 300000 Bibit 40 12,000 480000
Za 200 2,000 400000 Za 300 2,000 600000
Total 3480000 Total 5575000
Sp 36 200 2,500 500,000 Npk 250 3,000 750,000
Kisrit (pu) 100 4,000 400,000 Kisrit 4,000 -
Lanex (ps) 4 32,000 128,000 Skor 4 60,000 240,000
Orafon 1 100,000 100,000 Dupon 2 125,000 250,000
Bayfrin 2 135,000 270,000 Bayfrin 135,000 -
Decis 60,000 - Decis 60,000 -
Keongtok 45,000 - Keongtok 45,000 -
Sewa Traktor 17.5 50,000 875,000 Sewa Traktor 25 50,000 1,250,000
Sampel 13: Luas Lahan 1,5 Ha Sampel 14: Luas Lahan 0,5 Ha
Total 3270000 Total 1795000
Sampel 17: Luas Lahan 1,6 Ha Sampel 18: Luas Lahan 2 Ha
Biaya Variabel Jumlah
Harga (Rp)
Total Biaya (Rp)
Biaya
Variabel Jumlah
Harga (Rp)
Total Biaya (Rp)
Bibit 135 12,000 1620000 Bibit 100 12,000 1200000
Urea 300 2,500 750000 Urea 300 2,500 750000
Za 100 2,000 200000 Za 300 2,000 600000
Phonska 300 2,500 750000 Phonska 300 2,500 750000
Tsp 50 3,000 150000 Tsp 300 3,000 900000
Sp36 200 2,500 500000 Sp36 200 2,500 500000
Polikur 4,000 - Bestok 3 70,000 210000
Decis 2 60,000 120000 Decis 2 60,000 120000
Keongtok 45,000 - Keongtok 45,000 -
Sewa Traktor 40 50,000 2000000 Sewa Traktor 50 50,000 2500000
Total 6790000 Total 7530000
Skor 1 60,000 60000 Skor 1 60,000 60000
Decis 60,000 - Decis 60,000 -
Bisnot 2 55,000 110000 Bisnot 1 55,000 55000
Sewa Traktor 10 50,000 500000 Sewa Traktor 25 50,000 1250000
Total 1337500 Total 3235000
Sampel 21: Luas Lahan 1,2 Ha Sampel 22: Luas Lahan 1 Ha
Biaya
Variabel Jumlah Harga (Rp)
Total Biaya
(Rp) Biaya Variabel Jumlah
Harga
(Rp)
Total
Biaya (Rp)
Bibit 85 12,000 1,020,000 Bibit 40 12,000 480,000
Urea 200 2,500 500,000 Urea 150 2,500 375,000
Za 200 2,000 400,000 Za 100 2,000 200,000
Phonska 150 2,500 375,000 Phonska 125 2,500 312,500
Sp36 100 2,500 250,000 Kcl 50 8,000 400,000
Magnesium 50 2,000 100,000 Pastag 4 40,000 160,000
Skor 3 60,000 180,000 Skor 2 60,000 120,000
Decis 2 60,000 120,000 Decis 60,000 -
Prevaton 3 175,000 525,000 Prevaton 175,000 -
Sewa Traktor 30 50,000 1,500,000 Sewa Traktor 20 50,000 1,000,000
Total 5,270,000 Total 3,347,500
Sampel 23: Luas Lahan 0,5 Ha Sampel 24: Luas Lahan 1 Ha
Biaya
Variabel Jumlah Harga (Rp)
Total Biaya
(Rp) Biaya Variabel Jumlah
Harga
(Rp)
Total
Biaya (Rp)
Bibit 30 12,000 360,000 Bibit 25 12,000 300,000
Urea 100 2,500 250,000 Urea 100 2,500 250,000
Za 100 2,000 200,000 Sp36 200 4,000 800,000
Phonska 100 2,500 250,000 Kisrit 4,000 -
Tsp 100 3,000 300,000 Tsp 100 3,000 300,000
Pastag 4 40,000 160,000 Lanex 4 32,000 128,000
Skor 60,000 - Skor 2 60,000 120,000
Decis 60,000 - Decis 1 60,000 60,000
Bayfrin 1 175,000 175,000 Orakon 1 100,000 100,000
Sewa Traktor 12.5 50,000 625,000 Sewa Traktor 25 50,000 1,250,000
Total 1,847,500 Total 3,152,500
Sampel 9: Luas Lahan 1 Ha Sampel 10: Luas Lahan 2 Ha
Biaya
Variabel Jumlah
Harga (Rp)
Total Biaya
(Rp) Biaya Variabel Jumlah
Harga (Rp)
Total Biaya (Rp)
Bibit 75 10,000 750,000 Bibit 130 10,000 1,300,000
Urea 300 2,000 600,000 Urea 300 2,000 600,000
Za 100 2,000 200,000 Za 300 2,000 600,000
Kcl 2,500 - Sp 36 300 2,500 750,000 Phonska 250 2,500 625,000 Phonska 300 2,500 750,000 Sp 36 2,500 - Sp 36 2,500 - Prevaton 2 175,000 350,000 Dufon 4 125,000 500,000 Bisnot 2 195,000 390,000 Bisnot 195,000 -
Keongtok 45,000 - Keongtok 45,000 - Sewa Traktor 25 50,000 1,250,000 Sewa Traktor 50 50,000 2,500,000
Total 4,225,000 Total 7,120,000
Sampel 11: Luas Lahan 0,7 Ha Sampel 12: Luas Lahan 1 Ha
Biaya
Variabel Jumlah
Harga (Rp)
Total Biaya
(Rp) Biaya Variabel Jumlah
Harga (Rp)
Total Biaya (Rp)
Bibit 50 10,000 500,000 Bibit 100 10,000 1,000,000
Urea 300 2,000 600,000 Urea 250 2,000 500,000
Za 50 2,000 100,000 Za 200 2,000 400,000
Sp 36 200 2,500 500,000 Npk 250 3,000 750,000
Kisrit 100 4,000 400,000 Kisrit 4,000 -
Lanex 4 32,000 128,000 Skor 4 60,000 240,000
Keongtok 45,000 - Keongtok 45,000 - Sewa Traktor 17,5 50,000 875,000 Skor Traktor 25 50,000 1,250,000
Total 3,533,000 Total 4,450,000
Sampel 13: Luas Lahan 1,5 Ha Sampel 14: Luas Lahan 1 Ha Biaya
Variabel Jumlah
Harga (Rp)
Total Biaya (Rp)
Biaya
Variabel Jumlah
Harga
(Rp) Total Biaya (Rp) Bibit 110 10,000 1,100,000 Bibit 80 10,000 800,000 Urea 300 2,000 600,000 Urea 250 2,000 500,000
Za 200 2,000 400,000 Za 100 2,000 200,000
Npk 250 3,000 750,000 Npk 200 3,000 600,000
Kcl 50 2,500 125,000 Kcl 100 2,500 250,000
Skor 4 60,000 240,000 Skor 2 60,000 120,000
Keongtok 135,000 - Bayfrin 1 135,000 135,000
Bayfrin 135,000 - Perangbang 2 30,000 60,000 Decis 1 60,000 60,000 Decis 1 60,000 60,000 Keongtok 1 45,000 45,000 Keongtok 1 45,000 45,000 Sewa Traktor 12.5 50,000 625,000 Sewa Traktor 12.5 50,000 625,000
Total 2,350,000 Total 1,775,000
Sampel 17: Luas Lahan 1,6 Ha Sampel 18: Luas Lahan 2 Ha Biaya
Variabel Jumlah
Harga (Rp)
Total Biaya (Rp)
Biaya
Variabel Jumlah
Harga (Rp)
Total Biaya (Rp) Bibit 135 10,000 1,350,000 Bibit 135 10,000 1,350,000 Urea 300 2,000 600,000 Urea 300 2,000 600,000
Za 100 2,000 200,000 Za 300 2,000 600,000
Phonska 300 2,500 750,000 Phonska 300 2,500 750,000
Sp36 2,500 - Sp36 100 2,500 250,000 Pastag 2 75,000 150,000 Basmilang 2 60,000 120,000 Skor 1 60,000 60,000 Skor 3 60,000 180,000 Decis 60,000 - Decis 2 60,000 120,000 Bisnot 2 55,000 110,000 Bisnot 1 55,000 55,000 Sewa Traktor 20 50,000 1,000,000 Sewa Traktor 25 50,000 1,250,000
Total 2,370,000 Total 3,850,000
Sampel 21: Luas Lahan 1,2 Ha Sampel 22: Luas Lahan 0,8 Ha Biaya
Variabel Jumlah
Harga (Rp)
Total Biaya
(Rp) Biaya Variabel Jumlah
Harga (Rp)
Total Biaya (Rp) Bibit 85 10,000 850,000 Bibit 60 10,000 600,000 Urea 200 2,000 400,000 Urea 150 2,000 300,000
Za 200 2,000 400,000 Za 100 2,000 200,000
Sp36 100 2,500 250,000 Kcl 50 8,000 400,000 Magnesium 50 2,000 100,000 Pastag 4 40,000 160,000 Skor 3 60,000 180,000 Skor 2 60,000 120,000 Decis 2 60,000 120,000 Decis 4 60,000 240,000 Prevaton 3 175,000 525,000 Prevaton 175,000 - Skor Traktor 30 50,000 1,500,000 Skor Traktor 20 50,000 1,000,000
Total 5,000,000 Total 3,632,500
Sampel 23: Luas Lahan 0,8 Ha Sampel 24: Luas Lahan 0,6 Ha Biaya
Variabel Jumlah
Harga (Rp)
Total Biaya
(Rp) Biaya Variabel Jumlah
Harga (Rp)
Kcl 100 8,000 800,000 Kcl 8,000 - Pastag 4 40,000 160,000 Lanex 4 32,000 128,000 Skor 3 60,000 180,000 Skor 2 60,000 120,000 Decis 3 60,000 180,000 Decis 1 60,000 60,000 Bayfrin 1 175,000 175,000 Orakon 1 100,000 100,000 Sewa Traktor 20 50,000 1,000,000 Sewa Traktor 25 50,000 1,250,000
Lampiran 6. Tenaga Kerja Padi Yang Non Bersertifikat
Sampel Pekerjaaan
Laki-Laki Perempuan Total
10 1.5 50000 3 1 75000 70000 2 10 7000 35000 2 10 3500
11 0.7 50000 2 1 50000 30000 2 10 3000
12 1 50000 2 1 50000 30000 1 10 1500
13 1.5 50000 3 1 75000 70000 2 10 7000 30000 2 10 3000
14 0.5 55000 1 1 27500 70000 1 10 3500 30000 1 10 1500
15 1 50000 3 1 75000 70000 2 10 7000 30000 2 10 3000
16 0.5 50000 2 1 50000 70000 2 10 7000 30000 1 10 1500
17 1.6 50000 4 1 100000 70000 2 10 7000 35000 1 10 1750
18 2 50000 3 1 75000 30000 2 10 3000
19 0.4 55000 2 1 55000 70000 3 10 10500 30000 2 10 3000
20 1 50000 3 1 75000 30000 2 10 3000
21 1.2 50000 4 1 100000 70000 3 10 10500 30000 1 10 1500
22 1 55000 4 1 110000 30000 2 10 3000
23 0.5 60000 2 1 60000 70000 2 10 7000 30000 2 10 3000
No.
Luas Lahan
Jenis Peralatan
Sabit Diesel Pompa Air Parang
10 1.5 1500000 1 5 150000 15000 2 10 1500
11 0.7 30000 1 2 7500 1500000 1 5 150000
12 1 30000 1 2 7500 1500000 1 5 150000
13 1.5 1000000 1 5 100000 15000 2 10 1500
14 0.5 1000000 1 5 100000
15 1 30000 2 2 15000 1500000 1 5 150000
16 0.5 1000000 1 5 100000
17 1.6 1000000 1 5 100000 15000 3 10 2250
18 2 1300000 2 5 260000
19 0.4 1000000 1 5 100000
20 1 1300000 1 5 130000
21 1.2 1000000 1 5 100000 15000 3 10 2250
22 1 30000 2 2 15000 1000000 1 5 100000
23 0.5 15000 2 10 1500
10 1.5 600000 1 2 150000 387,000
11 0.7 600000 1 2 150000 310,500
12 1 600000 1 2 150000 359,000
13 1.5 600000 1 2 150000 336,500
14 0.5 600000 1 2 150000 282,500
15 1 600000 1 2 150000 392,500
16 0.5 600000 1 2 150000 306,500
17 1.6 600000 1 2 150000 361,000
18 2 625000 2 2 312500 650,500
19 0.4 600000 1 2 150000 313,500
20 1 650000 1 2 162500 370,500
21 1.2 600000 1 2 150000 335,750
22 1 600000 1 2 150000 370,500
23 0.5 625000 1 2 156250 212,750
10 2 50000 4 1 100000 30000 4 10 6000
11 0.7 60000 3 1 90000 30000 1 10 1500
12 1.5 50000 3 1 75000 30000 2 10 3000
13 1.5 50000 2 1 50000 35000 3 10 5250
14 1 55000 3 1 82500 30000 2 10 3000
15 0.5 50000 3 1 75000 30000 1 10 1500
16 0.5 50000 3 1 75000 30000 1 10 1500
17 1.6 50000 3 1 75000 35000 2 10 3500
18 2 50000 2 1 50000 30000 3 10 4500
19 0.8 55000 2 1 55000 30000 2 10 3000
20 1 50000 2 1 50000 35000 2 10 3500
21 1.2 55000 4 1 110000 30000 1 10 1500
22 0.8 50000 3 1 75000 35000 2 10 3500
23 0.8 60000 3 1 90000 30000 2 10 3000
No.
Luas Lahan
Jenis Peralatan
Sabit Diesel Pompa Air Parang
10 2 30000 2 2 15000 1000000 2 3 333333.3 15000 3 10 2250
11 0.7 25000 2 2 12500 20000 2 10 2000
12 1.5 30000 2 2 15000 1500000 1 3 250000 15000 4 10 3000
13 1.5 30000 2 2 15000 1500000 1 3 250000 15000 3 10 2250
14 1 30000 1 2 7500 1500000 1 3 250000 15000 4 10 3000
15 0.5 25000 2 5 5000 1000000 1 3 166666.7 20000 1 10 1000
16 0.5 25000 1 5 2500 1000000 1 3 166666.7 20000 1 10 1000
17 1.6 25000 2 2 12500 1500000 1 3 250000 15000 2 10 1500
18 2 25000 2 2 12500 1000000 2 3 333333.3 15000 3 10 2250
19 0.8 25000 2 2 12500 20000 2 10 2000
20 1 25000 1 2 6250 1000000 1 3 166666.7 15000 4 10 3000
21 1.2 25000 2 5 5000 1500000 1 3 250000 20000 4 10 4000
22 0.8 25000 2 2 12500 20000 2 10 2000
23 0.8 25000 1 2 6250 1000000 1 3 166666.7 20000 2 10 2000
10 2 500000 1 5 50000 3000000 1 3 500000 556,583.33
11 0.7 500000 1 5 50000 26,000.00
12 1.5 500000 1 5 50000 65,500.00
13 1.5 500000 1 5 50000 61,500.00
14 1 500000 1 5 50000 3000000 1 3 500000 149,333.30
15 0.5 500000 1 5 50000 49,861.11
16 0.5 500000 1 5 50000 49,444.44
17 1.6 500000 1 5 50000 65,416.67
18 2 500000 1 5 50000 3000000 1 3 500000 83,763.89
19 0.8 500000 1 5 50000 20,416.67
20 1 500000 1 5 50000 3000000 1 3 500000 129,902.80
21 1.2 500000 1 5 50000 3000000 1 3 500000 920,500.00
22 0.8 500000 1 5 50000 143,000.00
23 0.8 500000 1 5 50000 316,916.70
23 0.8 4700 5875
24 0.6 4000 6666.67
Total 23.5 130,900 129,777
Lampiran 11. Biaya Variabel Total Usaha Tani Padi Sawah Bersertifikat
No.
Luas
Lahan Biaya Bibit Biaya Pupuk Biaya Obat-obatan Biaya Tenaga Kerja Biaya Sewa Traktor Total
1 2 600000 1825000 3390000 10970000 2500000 19285000
Lampiran 12. Biaya Variabel Total Usaha Tani Padi Sawah Non Sertifikat
No. Luas Lahan Biaya Bibit Biaya Pupuk Biaya Obat-obatan
Biaya Tenaga
Jumlah 16400000 35143250 14621000 132842000 29250000 228256250
Lampiran 13. Biaya Variabel, Biaya Penyusutan, Pajak, dan Total Biaya Petani Padi Sawah yang Menggunakan Benih Bersertifikat
No.
Biaya Variabel
Bersertifikat Biaya Tenaga Kerja
Biaya Penyusutan
Bersertifikat Pajak Total Biaya
1 7,715,000 10,970,000 603,000 200,000 19,488,000
2 1,600,000 2,866,000 280,000 40,000 4,786,000
10 5,575,000 7,664,000 387,000 120,000 13,746,000
11 3,423,000 4,496,000 310,500 70,000 8,299,500
12 1,698,500 5,966,000 359,000 100,000 8,123,500
13 5,160,000 7,664,000 336,500 120,000 13,280,500
14 2,135,000 3,061,000 282,500 50,000 5,528,500
15 3,270,000 5,966,000 392,500 70,000 9,698,500
16 1,795,000 3,061,000 306,500 45,000 5,207,500
17 6,790,000 7,664,000 361,000 160,000 14,975,000
18 7,530,000 10,970,000 650,500 170,000 19,320,500
19 837,500 2,866,000 313,500 40,000 4,057,000
20 3,235,000 5,966,000 370,500 75,000 9,646,500
21 5,270,000 6,081,000 335,750 110,000 11,796,750
22 3,347,500 5,901,000 370,500 140,000 9,759,000
24 3,308,000 5,966,000 321,500 60,000 9,655,500
Jumlah 85,412,000 136,161,000 8,188,500 2,020,000 231,781,500
Rataan / Petani 3,558,833.33 5,673,375 341,187.50 84,166.67 9,657,562.50
Rataan / Ha
3,650,085.47 5,818,846.15
349,935.90
Lampiran 14. Biaya Variabel, Biaya Penyusutan, Pajak, dan Total Biaya Petani Padi Sawah yang
Kerja Biaya Penyusutan Pajak Total Biaya
1 3,670,000 5,485,000 863,500.00 80,000 10,098,500.00
2 3,630,000 5,485,000 276,166.67 75,000 9,466,166.67
3 4,830,000 3,783,000 121,250.00 70,000 8,804,250.00
4 2,250,000 2,613,000 330,000.00 70,000 5,263,000.00
5 3,260,000 3,459,000 245,166.67 65,000 7,029,166.67
6 3,745,000 5,965,000 873,500.00 85,000 10,668,500.00
7 1,847,500 2,517,000 330,000.00 45,000 4,739,500.00
8 3,152,500 3,795,000 245,166.67 50,000 7,242,666.67
9 4,225,000 6,205,000 785,166.67 75,000 11,290,166.67
10 7,120,000 11,878,000 556,583.33 190,000 19,744,583.33
11 3,533,000 3,445,000 26,000.00 65,000 7,069,000.00
12 4,450,000 9,129,000 65,500.00 160,000 13,804,500.00
13 5,490,000 9,609,000 61,500.00 150,000 15,310,500.00
14 4,085,000 5,725,000 149,333.30 100,000 10,059,333.30
15 2,350,000 2,617,000 49,861.11 50,000 5,066,861.11
16 1,775,000 2,521,000 49,444.44 45,000 4,390,444.44
17 6,615,000 7,839,000 65,416.67 175,000 14,694,416.67
18 7,860,000 10,918,000 83,763.89 180,000 19,041,763.89
19 2,370,000 4,315,000 20,416.67 75,000 6,780,416.67
20 3,850,000 5,869,000 129,902.80 85,000 9,933,902.80
21 5,000,000 6,621,000 920,500.00 90,000 12,631,500.00
22 3,632,500 4,555,000 143,000.00 90,000 8,420,500.00
24 3,108,000 4,035,000 410,750.00 70,000 7,623,750.00
Jumlah 95,993,500 132,842,000 7,118,805.58 2,215,000.00 238,169,305.58
Rataan / Petani 3,999,729.17 5,535,083.33 296,616.90 92,291.67 9,923,721.07
Rataan / Ha
4,084,829.79
5,652,851.06
302,927.90
Lampiran 15. Penerimaan. Total Biaya, dan Pendapatan Petani Padi Sawah yang Menggunakan Benih Bersertifikat
No. Produksi Harga Jual Penerimaan Total Biaya Pendapatan 1 14000 4500 63000000 19,488,000 43,512,000
Jumlah 161300 108000 725850000 231781500 494,068,500
Lampiran 16. Penerimaan. Total Biaya, dan Pendapatan Petani Padi Sawah yang Menggunakan Benih Non Bersertifikat
