• Tidak ada hasil yang ditemukan

Pengaruh Harga Kopi di Terminal New York Dengan Harga di Tingkat Petani dan Pendapatan Petani Kopi Arabika (Sudi Kasus: Kecamatan Lintongnihuta, Kabupaten Humbang Hasundutan)

N/A
N/A
Protected

Academic year: 2017

Membagikan "Pengaruh Harga Kopi di Terminal New York Dengan Harga di Tingkat Petani dan Pendapatan Petani Kopi Arabika (Sudi Kasus: Kecamatan Lintongnihuta, Kabupaten Humbang Hasundutan)"

Copied!
36
0
0

Teks penuh

(1)
(2)

28 0.28 51 26,000.00 182 1,326,000.00 4,735,714.29 26,182 538,435 761,383.13

29 0.2 31 26,000.00 155 806,000.00 4,030,000.00 26,155 519,076 260,769.31

30 0.12 20 26,000.00 167 520,000.00 4,333,333.33 26,167 297,064 196,769.44

31 0.16 30 26,000.00 188 780,000.00 4,875,000.00 26,188 302,307 451,505.56

32 0.12 20 26,000.00 167 520,000.00 4,333,333.33 26,167 262,221 231,612.50

33 0.16 31 26,000.00 194 806,000.00 5,037,500.00 26,194 294,321 485,485.42

34 0.32 51 26,000.00 159 1,326,000.00 4,143,750.00 26,159 525,950 773,890.63

35 0.24 53 26,000.00 221 1,378,000.00 5,741,666.67 26,221 517,671 834,108.33

36 0.24 51 26,000.00 213 1,326,000.00 5,525,000.00 26,213 455,276 844,511.81

37 0.28 49 26,000.00 175 1,274,000.00 4,550,000.00 26,175 423,242 824,582.64

38 0.16 22 26,000.00 138 572,000.00 3,575,000.00 26,138 260,241 285,621.53

39 0.16 21 26,000.00 131.3 546,000.00 3,412,500.00 26,131 343,383 176,486.11

40 0.16 32 26,000.00 200 832,000.00 5,200,000.00 26,200 285,900 519,900.00

41 0.2 36 26,000.00 180 936,000.00 4,680,000.00 26,180 333,000 576,820.00

42 0.32 51 26,000.00 159 1,326,000.00 4,143,750.00 26,159 616,507 683,333.68

43 0.2 42 26,000.00 210 1,092,000.00 5,460,000.00 26,210 332,706 733,084.44

44 0.2 45 26,000.00 225 1,170,000.00 5,850,000.00 26,225 432,740 711,034.72

45 0.32 61 26,000.00 191 1,586,000.00 4,956,250.00 26,191 593,919 965,890.63

46 0.48 49 26,000.00 102 1,274,000.00 2,654,166.67 26,102 762,287 485,611.11

47 0.16 23 26,000.00 143.8 598,000.00 3,737,500.00 26,144 328,782 243,074.31

48 0.6 66 26,000.00 110 1,716,000.00 2,860,000.00 26,110 1,050,830 639,060.14

49 0.2 30 26,000.00 150 780,000.00 3,900,000.00 26,150 460,483 293,366.67

50 0.2 38 26,000.00 190 988,000.00 4,940,000.00 26,190 321,213 640,597.50

51 0.2 30 26,000.00 150 780,000.00 3,900,000.00 26,150 457,235 296,614.58

52 0.24 30 26,000.00 125 780,000.00 3,250,000.00 26,125 372,392 381,483.33

53 0.48 51 26,000.00 106 1,326,000.00 2,762,500.00 26,106 527,165 772,728.47

54 0.8 69 26,000.00 86 1,794,000.00 2,242,500.00 26,086 676,125 1,091,788.75

55 1 77 26,000.00 77 2,002,000.00 2,002,000.00 26,077 521,979 1,453,943.83

56 0.4 64 26,000.00 160 1,664,000.00 4,160,000.00 26,160 560,014 1,077,826.11

(3)

58 0.5 71 26,000.00 142 1,846,000.00 3,692,000.00 26,142 486,472 1,333,385.78

59 0.24 30 26,000.00 125 780,000.00 3,250,000.00 26,125 358,294 395,581.25

60 0.24 40 26,000.00 167 1,040,000.00 4,333,333.33 26,167 286,350 727,483.33

61 0.28 50 26,000.00 179 1,300,000.00 4,642,857.14 26,179 366,733 907,088.10

62 0.2 41 26,000.00 205 1,066,000.00 5,330,000.00 26,205 306,629 733,165.83

62 0.2 89 26,000.00 445 2,314,000.00 11,570,000.00 26,445 1,456,389 831,166.11

63 0.8 70 26,000.00 87.5 1,820,000.00 2,275,000.00 26,088 556,889 1,237,023.61

64 0.6 45 26,000.00 75 1,170,000.00 1,950,000.00 26,075 481,444 662,480.56

65 1 74 26,000.00 74 1,924,000.00 1,924,000.00 26,074 789,167 1,108,759.33

66 1 80 26,000.00 80 2,080,000.00 2,080,000.00 26,080 515,625 1,538,295.00

67 1.2 91 26,000.00 76 2,366,000.00 1,971,666.67 26,076 807,500 1,532,424.17

68 0.5 70 26,000.00 140 1,820,000.00 3,640,000.00 26,140 457,517 1,336,342.64

69 0.5 70 26,000.00 140 1,820,000.00 3,640,000.00 26,140 384,444 1,409,415.56

70 1.5 81 26,000.00 54 2,106,000.00 1,404,000.00 26,054 595,521 1,484,425.17

71 1 74 26,000.00 74 1,924,000.00 1,924,000.00 26,074 434,792 1,463,134.33

72 0.5 52 26,000.00 104 1,352,000.00 2,704,000.00 26,104 491,372 834,524.47

73 0.2 35 26,000.00 175 910,000.00 4,550,000.00 26,175 299,546 584,279.17

74 1.5 61 26,000.00 41 1,586,000.00 1,057,333.33 26,041 781,493 778,466.28

75 1 61 26,000.00 61 1,586,000.00 1,586,000.00 26,061 324,236 1,235,702.89

(4)
(5)

28 0.28 60 21,000.00 214 1,260,000.00 4,500,000.00 21,214 538,435 700,350.99

29 0.2 39 21,000.00 195 819,000.00 4,095,000.00 21,195 519,076 278,729.31

30 0.12 25 21,000.00 208 525,000.00 4,375,000.00 21,208 297,064 206,727.78

31 0.16 30 21,000.00 188 630,000.00 3,937,500.00 21,188 302,307 306,505.56

32 0.12 20 21,000.00 167 420,000.00 3,500,000.00 21,167 262,221 136,612.50

33 0.16 35 21,000.00 219 735,000.00 4,593,750.00 21,219 294,321 419,460.42

34 0.32 61 21,000.00 191 1,281,000.00 4,003,125.00 21,191 525,950 733,859.38

35 0.24 58 21,000.00 242 1,218,000.00 5,075,000.00 21,242 517,671 679,087.50

36 0.24 78 21,000.00 325 1,638,000.00 6,825,000.00 21,325 455,276 1,161,399.31

37 0.28 69 21,000.00 246 1,449,000.00 5,175,000.00 21,246 423,242 1,004,511.21

38 0.16 22 21,000.00 138 462,000.00 2,887,500.00 21,138 260,241 180,621.53

39 0.16 26 21,000.00 162.5 546,000.00 3,412,500.00 21,163 343,383 181,454.86

40 0.16 32 21,000.00 200 672,000.00 4,200,000.00 21,200 285,900 364,900.00

41 0.2 40 21,000.00 200 840,000.00 4,200,000.00 21,200 333,000 485,800.00

42 0.32 58 21,000.00 181 1,218,000.00 3,806,250.00 21,181 616,507 580,311.81

43 0.2 51 21,000.00 255 1,071,000.00 5,355,000.00 21,255 332,706 717,039.44

44 0.2 53 21,000.00 265 1,113,000.00 5,565,000.00 21,265 432,740 658,994.72

45 0.32 61 21,000.00 191 1,281,000.00 4,003,125.00 21,191 593,919 665,890.63

46 0.48 69 21,000.00 144 1,449,000.00 3,018,750.00 21,144 762,287 665,569.44

47 0.16 23 21,000.00 143.8 483,000.00 3,018,750.00 21,144 328,782 133,074.31

48 0.6 71 21,000.00 118 1,491,000.00 2,485,000.00 21,118 1,050,830 419,051.81

49 0.2 30 21,000.00 150 630,000.00 3,150,000.00 21,150 460,483 148,366.67

50 0.2 50 21,000.00 250 1,050,000.00 5,250,000.00 21,250 321,213 707,537.50

51 0.2 30 21,000.00 150 630,000.00 3,150,000.00 21,150 457,235 151,614.58

52 0.24 30 21,000.00 125 630,000.00 2,625,000.00 21,125 372,392 236,483.33

53 0.48 69 21,000.00 144 1,449,000.00 3,018,750.00 21,144 527,165 900,690.97

54 0.8 80 21,000.00 100 1,680,000.00 2,100,000.00 21,100 676,125 982,775.00

55 1 90 21,000.00 90 1,890,000.00 1,890,000.00 21,090 521,979 1,346,930.83

56 0.4 85 21,000.00 212.5 1,785,000.00 4,462,500.00 21,213 560,014 1,203,773.61

(6)

58 0.5 89 21,000.00 178 1,869,000.00 3,738,000.00 21,178 486,472 1,361,349.78

59 0.24 30 21,000.00 125 630,000.00 2,625,000.00 21,125 358,294 250,581.25

60 0.24 40 21,000.00 167 840,000.00 3,500,000.00 21,167 286,350 532,483.33

61 0.28 50 21,000.00 179 1,050,000.00 3,750,000.00 21,179 366,733 662,088.10

62 0.2 47 21,000.00 235 987,000.00 4,935,000.00 21,235 306,629 659,135.83

62 0.2 95 21,000.00 475 1,995,000.00 9,975,000.00 21,475 1,456,389 517,136.11

63 0.8 70 21,000.00 87.5 1,470,000.00 1,837,500.00 21,088 556,889 892,023.61

64 0.6 45 21,000.00 75 945,000.00 1,575,000.00 21,075 481,444 442,480.56

65 1 80 21,000.00 80 1,680,000.00 1,680,000.00 21,080 789,167 869,753.33

66 1 85 21,000.00 85 1,785,000.00 1,785,000.00 21,085 515,625 1,248,290.00

67 1.2 91 21,000.00 76 1,911,000.00 1,592,500.00 21,076 807,500 1,082,424.17

68 0.5 70 21,000.00 140 1,470,000.00 2,940,000.00 21,140 457,517 991,342.64

69 0.5 75 21,000.00 150 1,575,000.00 3,150,000.00 21,150 384,444 1,169,405.56

70 1.5 86 21,000.00 57.33 1,806,000.00 1,204,000.00 21,057 595,521 1,189,421.83

71 1 80 21,000.00 80 1,680,000.00 1,680,000.00 21,080 434,792 1,224,128.33

72 0.5 60 21,000.00 120 1,260,000.00 2,520,000.00 21,120 491,372 747,508.47

73 0.2 35 21,000.00 175 735,000.00 3,675,000.00 21,175 299,546 414,279.17

74 1.5 79 21,000.00 52.67 1,659,000.00 1,106,000.00 21,053 781,493 856,454.28

75 1 61 21,000.00 61 1,281,000.00 1,281,000.00 21,061 324,236 935,702.89

(7)
(8)

28 0.28 51 23,000.00 182 1,173,000.00 4,189,285.71 23,182 538,435 611,383.13

29 0.2 31 23,000.00 155 713,000.00 3,565,000.00 23,155 519,076 170,769.31

30 0.12 20 23,000.00 167 460,000.00 3,833,333.33 23,167 297,064 139,769.44

31 0.16 30 23,000.00 188 690,000.00 4,312,500.00 23,188 302,307 364,505.56

32 0.12 20 23,000.00 167 460,000.00 3,833,333.33 23,167 262,221 174,612.50

33 0.16 31 23,000.00 194 713,000.00 4,456,250.00 23,194 294,321 395,485.42

34 0.32 51 23,000.00 159 1,173,000.00 3,665,625.00 23,159 525,950 623,890.63

35 0.24 53 23,000.00 221 1,219,000.00 5,079,166.67 23,221 517,671 678,108.33

36 0.24 51 23,000.00 213 1,173,000.00 4,887,500.00 23,213 455,276 694,511.81

37 0.28 49 23,000.00 175 1,127,000.00 4,025,000.00 23,175 423,242 680,582.64

38 0.16 22 23,000.00 138 506,000.00 3,162,500.00 23,138 260,241 222,621.53

39 0.16 21 23,000.00 131.3 483,000.00 3,018,750.00 23,131 343,383 116,486.11

40 0.16 32 23,000.00 200 736,000.00 4,600,000.00 23,200 285,900 426,900.00

41 0.2 36 23,000.00 180 828,000.00 4,140,000.00 23,180 333,000 471,820.00

42 0.32 51 23,000.00 159 1,173,000.00 3,665,625.00 23,159 616,507 533,333.68

43 0.2 42 23,000.00 210 966,000.00 4,830,000.00 23,210 332,706 610,084.44

44 0.2 45 23,000.00 225 1,035,000.00 5,175,000.00 23,225 432,740 579,034.72

45 0.32 61 23,000.00 191 1,403,000.00 4,384,375.00 23,191 593,919 785,890.63

46 0.48 49 23,000.00 102 1,127,000.00 2,347,916.67 23,102 762,287 341,611.11

47 0.16 23 23,000.00 143.8 529,000.00 3,306,250.00 23,144 328,782 177,074.31

48 0.6 66 23,000.00 110 1,518,000.00 2,530,000.00 23,110 1,050,830 444,060.14

49 0.2 30 23,000.00 150 690,000.00 3,450,000.00 23,150 460,483 206,366.67

50 0.2 38 23,000.00 190 874,000.00 4,370,000.00 23,190 321,213 529,597.50

51 0.2 30 23,000.00 150 690,000.00 3,450,000.00 23,150 457,235 209,614.58

52 0.24 30 23,000.00 125 690,000.00 2,875,000.00 23,125 372,392 294,483.33

53 0.48 51 23,000.00 106 1,173,000.00 2,443,750.00 23,106 527,165 622,728.47

54 0.8 69 23,000.00 86 1,587,000.00 1,983,750.00 23,086 676,125 887,788.75

55 1 77 23,000.00 77 1,771,000.00 1,771,000.00 23,077 521,979 1,225,943.83

56 0.4 64 23,000.00 160 1,472,000.00 3,680,000.00 23,160 560,014 888,826.11

(9)

58 0.5 71 23,000.00 142 1,633,000.00 3,266,000.00 23,142 486,472 1,123,385.78

59 0.24 30 23,000.00 125 690,000.00 2,875,000.00 23,125 358,294 308,581.25

60 0.24 40 23,000.00 167 920,000.00 3,833,333.33 23,167 286,350 610,483.33

61 0.28 50 23,000.00 179 1,150,000.00 4,107,142.86 23,179 366,733 760,088.10

62 0.2 41 23,000.00 205 943,000.00 4,715,000.00 23,205 306,629 613,165.83

62 0.2 89 23,000.00 445 2,047,000.00 10,235,000.00 23,445 1,456,389 567,166.11

63 0.8 70 23,000.00 87.5 1,610,000.00 2,012,500.00 23,088 556,889 1,030,023.61

64 0.6 45 23,000.00 75 1,035,000.00 1,725,000.00 23,075 481,444 530,480.56

65 1 74 23,000.00 74 1,702,000.00 1,702,000.00 23,074 789,167 889,759.33

66 1 80 23,000.00 80 1,840,000.00 1,840,000.00 23,080 515,625 1,301,295.00

67 1.2 91 23,000.00 76 2,093,000.00 1,744,166.67 23,076 807,500 1,262,424.17

68 0.5 70 23,000.00 140 1,610,000.00 3,220,000.00 23,140 457,517 1,129,342.64

69 0.5 70 23,000.00 140 1,610,000.00 3,220,000.00 23,140 384,444 1,202,415.56

70 1.5 81 23,000.00 54 1,863,000.00 1,242,000.00 23,054 595,521 1,244,425.17

71 1 74 23,000.00 74 1,702,000.00 1,702,000.00 23,074 434,792 1,244,134.33

72 0.5 52 23,000.00 104 1,196,000.00 2,392,000.00 23,104 491,372 681,524.47

73 0.2 35 23,000.00 175 805,000.00 4,025,000.00 23,175 299,546 482,279.17

74 1.5 61 23,000.00 40.67 1,403,000.00 935,333.33 23,041 781,493 598,466.28

75 1 61 23,000.00 61 1,403,000.00 1,403,000.00 23,061 324,236 1,055,702.89

(10)
(11)

28 0.28 60 25,000.00 214 1,500,000.00 5,357,142.86 25,214 538,435 936,350.99

29 0.2 39 25,000.00 195 975,000.00 4,875,000.00 25,195 519,076 430,729.31

30 0.12 25 25,000.00 208 625,000.00 5,208,333.33 25,208 297,064 302,727.78

31 0.16 30 25,000.00 188 750,000.00 4,687,500.00 25,188 302,307 422,505.56

32 0.12 20 25,000.00 167 500,000.00 4,166,666.67 25,167 262,221 212,612.50

33 0.16 35 25,000.00 219 875,000.00 5,468,750.00 25,219 294,321 555,460.42

34 0.32 61 25,000.00 191 1,525,000.00 4,765,625.00 25,191 525,950 973,859.38

35 0.24 58 25,000.00 242 1,450,000.00 6,041,666.67 25,242 517,671 907,087.50

36 0.24 78 25,000.00 325 1,950,000.00 8,125,000.00 25,325 455,276 1,469,399.31

37 0.28 69 25,000.00 246 1,725,000.00 6,160,714.29 25,246 423,242 1,276,511.21

38 0.16 22 25,000.00 138 550,000.00 3,437,500.00 25,138 260,241 264,621.53

39 0.16 26 25,000.00 162.5 650,000.00 4,062,500.00 25,163 343,383 281,454.86

40 0.16 32 25,000.00 200 800,000.00 5,000,000.00 25,200 285,900 488,900.00

41 0.2 40 25,000.00 200 1,000,000.00 5,000,000.00 25,200 333,000 641,800.00

42 0.32 58 25,000.00 181 1,450,000.00 4,531,250.00 25,181 616,507 808,311.81

43 0.2 51 25,000.00 255 1,275,000.00 6,375,000.00 25,255 332,706 917,039.44

44 0.2 53 25,000.00 265 1,325,000.00 6,625,000.00 25,265 432,740 866,994.72

45 0.32 61 25,000.00 191 1,525,000.00 4,765,625.00 25,191 593,919 905,890.63

46 0.48 69 25,000.00 144 1,725,000.00 3,593,750.00 25,144 762,287 937,569.44

47 0.16 23 25,000.00 143.8 575,000.00 3,593,750.00 25,144 328,782 221,074.31

48 0.6 71 25,000.00 118 1,775,000.00 2,958,333.33 25,118 1,050,830 699,051.81

49 0.2 30 25,000.00 150 750,000.00 3,750,000.00 25,150 460,483 264,366.67

50 0.2 50 25,000.00 250 1,250,000.00 6,250,000.00 25,250 321,213 903,537.50

51 0.2 30 25,000.00 150 750,000.00 3,750,000.00 25,150 457,235 267,614.58

52 0.24 30 25,000.00 125 750,000.00 3,125,000.00 25,125 372,392 352,483.33

53 0.48 69 25,000.00 144 1,725,000.00 3,593,750.00 25,144 527,165 1,172,690.97

54 0.8 80 25,000.00 100 2,000,000.00 2,500,000.00 25,100 676,125 1,298,775.00

55 1 90 25,000.00 90 2,250,000.00 2,250,000.00 25,090 521,979 1,702,930.83

56 0.4 85 25,000.00 212.5 2,125,000.00 5,312,500.00 25,213 560,014 1,539,773.61

(12)

58 0.5 89 25,000.00 178 2,225,000.00 4,450,000.00 25,178 486,472 1,713,349.78

59 0.24 30 25,000.00 125 750,000.00 3,125,000.00 25,125 358,294 366,581.25

60 0.24 40 25,000.00 167 1,000,000.00 4,166,666.67 25,167 286,350 688,483.33

61 0.28 50 25,000.00 179 1,250,000.00 4,464,285.71 25,179 366,733 858,088.10

62 0.2 47 25,000.00 235 1,175,000.00 5,875,000.00 25,235 306,629 843,135.83

62 0.2 95 25,000.00 475 2,375,000.00 11,875,000.00 25,475 1,456,389 893,136.11

63 0.8 70 25,000.00 87.5 1,750,000.00 2,187,500.00 25,088 556,889 1,168,023.61

64 0.6 45 25,000.00 75 1,125,000.00 1,875,000.00 25,075 481,444 618,480.56

65 1 80 25,000.00 80 2,000,000.00 2,000,000.00 25,080 789,167 1,185,753.33

66 1 85 25,000.00 85 2,125,000.00 2,125,000.00 25,085 515,625 1,584,290.00

67 1.2 91 25,000.00 76 2,275,000.00 1,895,833.33 25,076 807,500 1,442,424.17

68 0.5 70 25,000.00 140 1,750,000.00 3,500,000.00 25,140 457,517 1,267,342.64

69 0.5 75 25,000.00 150 1,875,000.00 3,750,000.00 25,150 384,444 1,465,405.56

70 1.5 86 25,000.00 57.33 2,150,000.00 1,433,333.33 25,057 595,521 1,529,421.83

71 1 80 25,000.00 80 2,000,000.00 2,000,000.00 25,080 434,792 1,540,128.33

72 0.5 60 25,000.00 120 1,500,000.00 3,000,000.00 25,120 491,372 983,508.47

73 0.2 35 25,000.00 175 875,000.00 4,375,000.00 25,175 299,546 550,279.17

74 1.5 79 25,000.00 52.67 1,975,000.00 1,316,666.67 25,053 781,493 1,168,454.28

75 1 61 25,000.00 61 1,525,000.00 1,525,000.00 25,061 324,236 1,175,702.89

(13)
(14)

28 0.28 57 23,000.00 204 1,311,000.00 4,682,142.86 23,204 538,435 749,361.71

29 0.2 39 23,000.00 195 897,000.00 4,485,000.00 23,195 519,076 354,729.31

30 0.12 25 23,000.00 208 575,000.00 4,791,666.67 23,208 297,064 254,727.78

31 0.16 30 23,000.00 188 690,000.00 4,312,500.00 23,188 302,307 364,505.56

32 0.12 25 23,000.00 208 575,000.00 4,791,666.67 23,208 262,221 289,570.83

33 0.16 35 23,000.00 219 805,000.00 5,031,250.00 23,219 294,321 487,460.42

34 0.32 76 23,000.00 238 1,748,000.00 5,462,500.00 23,238 525,950 1,198,812.50

35 0.24 65 23,000.00 271 1,495,000.00 6,229,166.67 23,271 517,671 954,058.33

36 0.24 72 23,000.00 300 1,656,000.00 6,900,000.00 23,300 455,276 1,177,424.31

37 0.28 79 23,000.00 282 1,817,000.00 6,489,285.71 23,282 423,242 1,370,475.50

38 0.16 22 23,000.00 138 506,000.00 3,162,500.00 23,138 260,241 222,621.53

39 0.16 26 23,000.00 162.5 598,000.00 3,737,500.00 23,163 343,383 231,454.86

40 0.16 32 23,000.00 200 736,000.00 4,600,000.00 23,200 285,900 426,900.00

41 0.2 40 23,000.00 200 920,000.00 4,600,000.00 23,200 333,000 563,800.00

42 0.32 53 23,000.00 166 1,219,000.00 3,809,375.00 23,166 616,507 579,327.43

43 0.2 45 23,000.00 225 1,035,000.00 5,175,000.00 23,225 332,706 679,069.44

44 0.2 51 23,000.00 255 1,173,000.00 5,865,000.00 23,255 432,740 717,004.72

45 0.32 57 23,000.00 178 1,311,000.00 4,096,875.00 23,178 593,919 693,903.13

46 0.48 76 23,000.00 158 1,748,000.00 3,641,666.67 23,158 762,287 962,554.86

47 0.16 23 23,000.00 143.8 529,000.00 3,306,250.00 23,144 328,782 177,074.31

48 0.6 75 23,000.00 125 1,725,000.00 2,875,000.00 23,125 650,830 1,051,045.14

49 0.2 30 23,000.00 150 690,000.00 3,450,000.00 23,150 460,483 206,366.67

50 0.2 43 23,000.00 215 989,000.00 4,945,000.00 23,215 321,213 644,572.50

51 0.2 30 23,000.00 150 690,000.00 3,450,000.00 23,150 457,235 209,614.58

52 0.24 30 23,000.00 125 690,000.00 2,875,000.00 23,125 372,392 294,483.33

53 0.48 61 23,000.00 127 1,403,000.00 2,922,916.67 23,127 527,165 852,707.64

54 0.8 76 23,000.00 95 1,748,000.00 2,185,000.00 23,095 676,125 1,048,780.00

55 1 85 23,000.00 85 1,955,000.00 1,955,000.00 23,085 521,979 1,409,935.83

56 0.4 80 23,000.00 200 1,840,000.00 4,600,000.00 23,200 560,014 1,256,786.11

(15)

58 0.5 81 23,000.00 162 1,863,000.00 3,726,000.00 23,162 486,472 1,353,365.78

59 0.24 30 23,000.00 125 690,000.00 2,875,000.00 23,125 358,294 308,581.25

60 0.24 40 23,000.00 167 920,000.00 3,833,333.33 23,167 286,350 610,483.33

61 0.28 41 23,000.00 146 943,000.00 3,367,857.14 23,146 366,733 553,120.24

62 0.2 47 23,000.00 235 1,081,000.00 5,405,000.00 23,235 306,629 751,135.83

62 0.2 41 23,000.00 205 943,000.00 4,715,000.00 23,205 356,389 563,406.11

63 0.8 65 23,000.00 81.25 1,495,000.00 1,868,750.00 23,081 556,889 915,029.86

64 0.6 45 23,000.00 75 1,035,000.00 1,725,000.00 23,075 481,444 530,480.56

65 1 74 23,000.00 74 1,702,000.00 1,702,000.00 23,074 789,167 889,759.33

66 1 79 23,000.00 79 1,817,000.00 1,817,000.00 23,079 515,625 1,278,296.00

67 1.2 81 23,000.00 68 1,863,000.00 1,552,500.00 23,068 807,500 1,032,432.50

68 0.5 68 23,000.00 136 1,564,000.00 3,128,000.00 23,136 457,517 1,083,346.64

69 0.5 75 23,000.00 150 1,725,000.00 3,450,000.00 23,150 384,444 1,317,405.56

70 1.5 76 23,000.00 50.67 1,748,000.00 1,165,333.33 23,051 595,521 1,129,428.50

71 1 76 23,000.00 76 1,748,000.00 1,748,000.00 23,076 434,792 1,290,132.33

72 0.5 57 23,000.00 114 1,311,000.00 2,622,000.00 23,114 491,372 796,514.47

73 0.2 35 23,000.00 175 805,000.00 4,025,000.00 23,175 299,546 482,279.17

74 1.5 75 23,000.00 50 1,725,000.00 1,150,000.00 23,050 781,493 920,456.94

75 1 58 23,000.00 58 1,334,000.00 1,334,000.00 23,058 324,236 986,705.89

(16)
(17)

28 0.28 58 25,000.00 207 1,450,000.00 5,178,571.43 18,750 538,435 892,815.28

29 0.2 42 25,000.00 210 1,050,000.00 5,250,000.00 19,020 519,076 511,904.31

30 0.12 27 25,000.00 225 675,000.00 5,625,000.00 18,858 297,064 359,077.78

31 0.16 34 25,000.00 213 850,000.00 5,312,500.00 19,719 302,307 527,974.31

32 0.12 30 25,000.00 250 750,000.00 6,250,000.00 19,833 262,221 467,945.83

33 0.16 38 25,000.00 238 950,000.00 5,937,500.00 19,681 294,321 635,997.92

34 0.32 78 25,000.00 244 1,950,000.00 6,093,750.00 19,681 645,950 1,284,368.75

35 0.24 68 25,000.00 283 1,700,000.00 7,083,333.33 20,042 517,671 1,162,287.50

36 0.24 74 25,000.00 308 1,850,000.00 7,708,333.33 19,533 455,276 1,375,190.97

37 0.28 81 25,000.00 289 2,025,000.00 7,232,142.86 19,504 423,242 1,582,254.07

38 0.16 27 25,000.00 169 675,000.00 4,218,750.00 19,613 260,241 395,146.53

39 0.16 29 25,000.00 181.3 725,000.00 4,531,250.00 19,575 343,383 362,042.36

40 0.16 35 25,000.00 219 875,000.00 5,468,750.00 19,875 285,900 569,225.00

41 0.2 44 25,000.00 220 1,100,000.00 5,500,000.00 20,195 333,000 746,805.00

42 0.32 55 25,000.00 172 1,375,000.00 4,296,875.00 19,775 616,507 738,718.06

43 0.2 47 25,000.00 235 1,175,000.00 5,875,000.00 20,625 332,706 821,669.44

44 0.2 54 25,000.00 270 1,350,000.00 6,750,000.00 20,640 432,740 896,619.72

45 0.32 59 25,000.00 184 1,475,000.00 4,609,375.00 19,713 593,919 861,368.75

46 0.48 78 25,000.00 163 1,950,000.00 4,062,500.00 20,517 762,287 1,167,196.53

47 0.16 26 25,000.00 162.5 650,000.00 4,062,500.00 20,863 328,782 300,355.56

48 0.6 76 25,000.00 127 1,900,000.00 3,166,666.67 20,653 450,830 1,428,516.81

49 0.2 34 25,000.00 170 850,000.00 4,250,000.00 20,710 460,483 368,806.67

50 0.2 46 25,000.00 230 1,150,000.00 5,750,000.00 20,705 321,213 808,082.50

51 0.2 33 25,000.00 165 825,000.00 4,125,000.00 20,715 457,235 347,049.58

52 0.24 34 25,000.00 142 850,000.00 3,541,666.67 21,029 372,392 456,579.17

53 0.48 63 25,000.00 131 1,575,000.00 3,281,250.00 20,406 527,165 1,027,428.47

54 0.8 77 25,000.00 96 1,925,000.00 2,406,250.00 20,534 676,125 1,228,341.25

55 1 85 25,000.00 85 2,125,000.00 2,125,000.00 20,618 521,979 1,582,402.83

56 0.4 84 25,000.00 210 2,100,000.00 5,250,000.00 20,595 560,014 1,519,391.11

(18)

58 0.5 82 25,000.00 164 2,050,000.00 4,100,000.00 20,764 486,472 1,542,763.78

59 0.24 35 25,000.00 146 875,000.00 3,645,833.33 20,829 358,294 495,877.08

60 0.24 40 25,000.00 167 1,000,000.00 4,166,666.67 21,900 286,350 691,750.00

61 0.28 43 25,000.00 154 1,075,000.00 3,839,285.71 21,775 366,733 686,491.67

62 0.2 47 25,000.00 235 1,175,000.00 5,875,000.00 22,140 306,629 846,230.83

62 0.2 47 25,000.00 235 1,175,000.00 5,875,000.00 22,145 356,389 796,466.11

63 0.8 65 25,000.00 81.25 1,625,000.00 2,031,250.00 21,471 556,889 1,046,639.86

64 0.6 46 25,000.00 77 1,150,000.00 1,916,666.67 23,480 481,444 645,075.56

65 1 76 25,000.00 76 1,900,000.00 1,900,000.00 23,558 789,167 1,087,275.33

66 1 79 25,000.00 79 1,975,000.00 1,975,000.00 23,522 515,625 1,435,853.00

67 1.2 84 25,000.00 70 2,100,000.00 1,750,000.00 25,433 807,500 1,267,066.67

68 0.5 69 25,000.00 138 1,725,000.00 3,450,000.00 21,648 457,517 1,245,834.64

69 0.5 75 25,000.00 150 1,875,000.00 3,750,000.00 20,642 384,444 1,469,913.56

70 1.5 78 25,000.00 52 1,950,000.00 1,300,000.00 25,393 595,521 1,329,085.83

71 1 78 25,000.00 78 1,950,000.00 1,950,000.00 25,507 434,792 1,489,701.33

72 0.5 59 25,000.00 118 1,475,000.00 2,950,000.00 26,620 491,372 957,008.47

73 0.2 38 25,000.00 190 950,000.00 4,750,000.00 27,080 299,546 623,374.17

74 1.5 75 25,000.00 50 1,875,000.00 1,250,000.00 26,372 781,493 1,067,134.94

75 1 59 25,000.00 59 1,475,000.00 1,475,000.00 26,490 324,236 1,124,273.89

(19)
(20)

28 0.28 58 25,000.00 207 1,450,000.00 5,178,571.43 18,750 538,435 892,815.28

29 0.2 42 25,000.00 210 1,050,000.00 5,250,000.00 19,020 519,076 511,904.31

30 0.12 27 25,000.00 225 675,000.00 5,625,000.00 18,858 297,064 359,077.78

31 0.16 34 25,000.00 213 850,000.00 5,312,500.00 19,719 302,307 527,974.31

32 0.12 30 25,000.00 250 750,000.00 6,250,000.00 19,833 262,221 467,945.83

33 0.16 38 25,000.00 238 950,000.00 5,937,500.00 19,681 294,321 635,997.92

34 0.32 78 25,000.00 244 1,950,000.00 6,093,750.00 19,681 645,950 1,284,368.75

35 0.24 68 25,000.00 283 1,700,000.00 7,083,333.33 20,042 517,671 1,162,287.50

36 0.24 74 25,000.00 308 1,850,000.00 7,708,333.33 19,533 455,276 1,375,190.97

37 0.28 81 25,000.00 289 2,025,000.00 7,232,142.86 19,504 423,242 1,582,254.07

38 0.16 27 25,000.00 169 675,000.00 4,218,750.00 19,613 260,241 395,146.53

39 0.16 29 25,000.00 181.3 725,000.00 4,531,250.00 19,575 343,383 362,042.36

40 0.16 35 25,000.00 219 875,000.00 5,468,750.00 19,875 285,900 569,225.00

41 0.2 44 25,000.00 220 1,100,000.00 5,500,000.00 20,195 333,000 746,805.00

42 0.32 55 25,000.00 172 1,375,000.00 4,296,875.00 19,775 616,507 738,718.06

43 0.2 47 25,000.00 235 1,175,000.00 5,875,000.00 20,625 332,706 821,669.44

44 0.2 54 25,000.00 270 1,350,000.00 6,750,000.00 20,640 432,740 896,619.72

45 0.32 59 25,000.00 184 1,475,000.00 4,609,375.00 19,713 593,919 861,368.75

46 0.48 78 25,000.00 163 1,950,000.00 4,062,500.00 20,517 762,287 1,167,196.53

47 0.16 26 25,000.00 162.5 650,000.00 4,062,500.00 20,863 328,782 300,355.56

48 0.6 76 25,000.00 127 1,900,000.00 3,166,666.67 20,653 450,830 1,428,516.81

49 0.2 34 25,000.00 170 850,000.00 4,250,000.00 20,710 460,483 368,806.67

50 0.2 46 25,000.00 230 1,150,000.00 5,750,000.00 20,705 321,213 808,082.50

51 0.2 33 25,000.00 165 825,000.00 4,125,000.00 20,715 457,235 347,049.58

52 0.24 34 25,000.00 142 850,000.00 3,541,666.67 21,029 372,392 456,579.17

53 0.48 63 25,000.00 131 1,575,000.00 3,281,250.00 20,406 527,165 1,027,428.47

54 0.8 77 25,000.00 96 1,925,000.00 2,406,250.00 20,534 676,125 1,228,341.25

55 1 85 25,000.00 85 2,125,000.00 2,125,000.00 20,618 521,979 1,582,402.83

56 0.4 84 25,000.00 210 2,100,000.00 5,250,000.00 20,595 560,014 1,519,391.11

(21)

58 0.5 82 25,000.00 164 2,050,000.00 4,100,000.00 20,764 486,472 1,542,763.78

59 0.24 35 25,000.00 146 875,000.00 3,645,833.33 20,829 358,294 495,877.08

60 0.24 40 25,000.00 167 1,000,000.00 4,166,666.67 21,900 286,350 691,750.00

61 0.28 43 25,000.00 154 1,075,000.00 3,839,285.71 21,775 366,733 686,491.67

62 0.2 47 25,000.00 235 1,175,000.00 5,875,000.00 22,140 306,629 846,230.83

62 0.2 47 25,000.00 235 1,175,000.00 5,875,000.00 22,145 356,389 796,466.11

63 0.8 65 25,000.00 81.25 1,625,000.00 2,031,250.00 21,471 556,889 1,046,639.86

64 0.6 46 25,000.00 77 1,150,000.00 1,916,666.67 23,480 481,444 645,075.56

65 1 76 25,000.00 76 1,900,000.00 1,900,000.00 23,558 789,167 1,087,275.33

66 1 79 25,000.00 79 1,975,000.00 1,975,000.00 23,522 515,625 1,435,853.00

67 1.2 84 25,000.00 70 2,100,000.00 1,750,000.00 25,433 807,500 1,267,066.67

68 0.5 69 25,000.00 138 1,725,000.00 3,450,000.00 21,648 457,517 1,245,834.64

69 0.5 75 25,000.00 150 1,875,000.00 3,750,000.00 20,642 384,444 1,469,913.56

70 1.5 78 25,000.00 52 1,950,000.00 1,300,000.00 25,393 595,521 1,329,085.83

71 1 78 25,000.00 78 1,950,000.00 1,950,000.00 25,507 434,792 1,489,701.33

72 0.5 59 25,000.00 118 1,475,000.00 2,950,000.00 26,620 491,372 957,008.47

73 0.2 38 25,000.00 190 950,000.00 4,750,000.00 27,080 299,546 623,374.17

74 1.5 75 25,000.00 50 1,875,000.00 1,250,000.00 26,372 781,493 1,067,134.94

75 1 59 25,000.00 59 1,475,000.00 1,475,000.00 26,490 324,236 1,124,273.89

(22)
(23)

28 0.28 61 23,000.00 217.9 1,403,000.00 5,010,714.29 18,750 538,435 845,815

29 0.2 45 23,000.00 225 1,035,000.00 5,175,000.00 19,020 519,076 496,904

30 0.12 32 23,000.00 266.7 736,000.00 6,133,333.33 18,858 297,064 420,078

31 0.16 37 23,000.00 231.3 851,000.00 5,318,750.00 19,719 302,307 528,974

32 0.12 34 23,000.00 283.3 782,000.00 6,516,666.67 19,833 262,221 499,946

33 0.16 42 23,000.00 262.5 966,000.00 6,037,500.00 19,681 294,321 651,998

34 0.32 80 23,000.00 250 1,840,000.00 5,750,000.00 19,681 525,950 1,294,369

35 0.24 72 23,000.00 300 1,656,000.00 6,900,000.00 20,042 517,671 1,118,288

36 0.24 77 23,000.00 320.8 1,771,000.00 7,379,166.67 19,533 455,276 1,296,191

37 0.28 83 23,000.00 296.4 1,909,000.00 6,817,857.14 19,504 423,242 1,466,254

38 0.16 31 23,000.00 193.8 713,000.00 4,456,250.00 19,613 260,241 433,147

39 0.16 32 23,000.00 200 736,000.00 4,600,000.00 19,575 343,383 373,042

40 0.16 37 23,000.00 231.3 851,000.00 5,318,750.00 19,875 285,900 545,225

41 0.2 45 23,000.00 225 1,035,000.00 5,175,000.00 20,195 333,000 681,805

42 0.32 56 23,000.00 175 1,288,000.00 4,025,000.00 19,775 616,507 651,718

43 0.2 49 23,000.00 245 1,127,000.00 5,635,000.00 20,625 332,706 773,669

44 0.2 56 23,000.00 280 1,288,000.00 6,440,000.00 20,640 432,740 834,620

45 0.32 60 23,000.00 187.5 1,380,000.00 4,312,500.00 19,713 593,919 766,369

46 0.48 79 23,000.00 164.6 1,817,000.00 3,785,416.67 20,517 762,287 1,034,197

47 0.16 29 23,000.00 181.3 667,000.00 4,168,750.00 20,863 328,782 317,356

48 0.6 78 23,000.00 130 1,794,000.00 2,990,000.00 20,653 550,830 1,222,517

49 0.2 37 23,000.00 185 851,000.00 4,255,000.00 20,710 460,483 369,807

50 0.2 48 23,000.00 240 1,104,000.00 5,520,000.00 20,705 321,213 762,083

51 0.2 36 23,000.00 180 828,000.00 4,140,000.00 20,715 457,235 350,050

52 0.24 37 23,000.00 154.2 851,000.00 3,545,833.33 21,029 372,392 457,579

53 0.48 65 23,000.00 135.4 1,495,000.00 3,114,583.33 20,406 527,165 947,428

54 0.8 77 23,000.00 96.25 1,771,000.00 2,213,750.00 20,534 676,125 1,074,341

55 1 86 23,000.00 86 1,978,000.00 1,978,000.00 20,618 521,979 1,435,403

56 0.4 86 23,000.00 215 1,978,000.00 4,945,000.00 20,595 560,014 1,397,391

(24)

58 0.5 84 23,000.00 168 1,932,000.00 3,864,000.00 20,764 486,472 1,424,764

59 0.24 37 23,000.00 154.2 851,000.00 3,545,833.33 20,829 358,294 471,877

60 0.24 43 23,000.00 179.2 989,000.00 4,120,833.33 21,900 286,350 680,750

61 0.28 46 23,000.00 164.3 1,058,000.00 3,778,571.43 21,775 366,733 669,492

62 0.2 50 23,000.00 250 1,150,000.00 5,750,000.00 22,140 306,629 821,231

62 1.6 52 23,000.00 32.5 1,196,000.00 747,500.00 22,145 356,389 817,466

63 0.8 65 23,000.00 81.25 1,495,000.00 1,868,750.00 21,471 556,889 916,640

64 0.6 49 23,000.00 81.67 1,127,000.00 1,878,333.33 23,480 481,444 622,076

65 1 78 23,000.00 78 1,794,000.00 1,794,000.00 23,558 789,167 981,275

66 1 84 23,000.00 84 1,932,000.00 1,932,000.00 23,522 515,625 1,392,853

67 1.2 84 23,000.00 70 1,932,000.00 1,610,000.00 25,433 807,500 1,099,067

68 0.5 73 23,000.00 146 1,679,000.00 3,358,000.00 25,648 457,517 1,195,835

69 0.5 75 23,000.00 150 1,725,000.00 3,450,000.00 25,642 384,444 1,314,914

70 1.5 78 23,000.00 52 1,794,000.00 1,196,000.00 25,393 595,521 1,173,086

71 1 77 23,000.00 77 1,771,000.00 1,771,000.00 25,507 434,792 1,310,701

72 0.5 63 23,000.00 126 1,449,000.00 2,898,000.00 26,620 491,372 931,008

73 0.2 43 23,000.00 215 989,000.00 4,945,000.00 27,080 299,546 662,374

74 1.5 75 23,000.00 50 1,725,000.00 1,150,000.00 26,372 781,493 917,135

75 1 61 23,000.00 61 1,403,000.00 1,403,000.00 26,490 324,236 1,052,274

(25)
(26)

28 0.28 61 21,000.00 217.9 1,281,000.00 4,575,000.00 18,750 538,435 723,815

29 0.2 45 21,000.00 225 945,000.00 4,725,000.00 19,020 519,076 406,904

30 0.12 32 21,000.00 266.7 672,000.00 5,600,000.00 18,858 297,064 356,078

31 0.16 37 21,000.00 231.3 777,000.00 4,856,250.00 19,719 302,307 454,974

32 0.12 34 21,000.00 283.3 714,000.00 5,950,000.00 19,833 262,221 431,946

33 0.16 42 21,000.00 262.5 882,000.00 5,512,500.00 19,681 294,321 567,998

34 0.32 80 21,000.00 250 1,680,000.00 5,250,000.00 19,681 525,950 1,134,369

35 0.24 72 21,000.00 300 1,512,000.00 6,300,000.00 20,042 517,671 974,288

36 0.24 77 21,000.00 320.8 1,617,000.00 6,737,500.00 19,533 455,276 1,142,191

37 0.28 83 21,000.00 296.4 1,743,000.00 6,225,000.00 19,504 423,242 1,300,254

38 0.16 31 21,000.00 193.8 651,000.00 4,068,750.00 19,613 260,241 371,147

39 0.16 32 21,000.00 200 672,000.00 4,200,000.00 19,575 343,383 309,042

40 0.16 37 21,000.00 231.3 777,000.00 4,856,250.00 19,875 285,900 471,225

41 0.2 45 21,000.00 225 945,000.00 4,725,000.00 20,195 333,000 591,805

42 0.32 56 21,000.00 175 1,176,000.00 3,675,000.00 19,775 616,507 539,718

43 0.2 49 21,000.00 245 1,029,000.00 5,145,000.00 20,625 332,706 675,669

44 0.2 56 21,000.00 280 1,176,000.00 5,880,000.00 20,640 432,740 722,620

45 0.32 60 21,000.00 187.5 1,260,000.00 3,937,500.00 19,713 593,919 646,369

46 0.48 79 21,000.00 164.6 1,659,000.00 3,456,250.00 20,517 762,287 876,197

47 0.16 29 21,000.00 181.3 609,000.00 3,806,250.00 20,863 328,782 259,356

48 0.6 78 21,000.00 130 1,638,000.00 2,730,000.00 20,653 550,830 1,066,517

49 0.2 37 21,000.00 185 777,000.00 3,885,000.00 20,710 460,483 295,807

50 0.2 48 21,000.00 240 1,008,000.00 5,040,000.00 20,705 321,213 666,083

51 0.2 36 21,000.00 180 756,000.00 3,780,000.00 20,715 457,235 278,050

52 0.24 37 21,000.00 154.2 777,000.00 3,237,500.00 21,029 372,392 383,579

53 0.48 65 21,000.00 135.4 1,365,000.00 2,843,750.00 20,406 527,165 817,428

54 0.8 77 21,000.00 96.25 1,617,000.00 2,021,250.00 20,534 676,125 920,341

55 1 86 21,000.00 86 1,806,000.00 1,806,000.00 20,618 521,979 1,263,403

56 0.4 86 21,000.00 215 1,806,000.00 4,515,000.00 20,595 560,014 1,225,391

(27)

58 0.5 84 21,000.00 168 1,764,000.00 3,528,000.00 20,764 486,472 1,256,764

59 0.24 37 21,000.00 154.2 777,000.00 3,237,500.00 20,829 358,294 397,877

60 0.24 43 21,000.00 179.2 903,000.00 3,762,500.00 21,900 286,350 594,750

61 0.28 46 21,000.00 164.3 966,000.00 3,450,000.00 21,775 366,733 577,492

62 0.2 50 21,000.00 250 1,050,000.00 5,250,000.00 22,140 306,629 721,231

62 0.2 52 21,000.00 260 1,092,000.00 5,460,000.00 22,145 356,389 713,466

63 0.8 65 21,000.00 81.25 1,365,000.00 1,706,250.00 21,471 556,889 786,640

64 0.6 49 21,000.00 81.67 1,029,000.00 1,715,000.00 23,480 481,444 524,076

65 1 78 21,000.00 78 1,638,000.00 1,638,000.00 23,558 789,167 825,275

66 1 84 21,000.00 84 1,764,000.00 1,764,000.00 23,522 515,625 1,224,853

67 1.2 84 21,000.00 70 1,764,000.00 1,470,000.00 25,433 807,500 931,067

68 0.5 73 21,000.00 146 1,533,000.00 3,066,000.00 25,648 457,517 1,049,835

69 0.5 75 21,000.00 150 1,575,000.00 3,150,000.00 25,642 384,444 1,164,914

70 1.5 78 21,000.00 52 1,638,000.00 1,092,000.00 25,393 595,521 1,017,086

71 1 77 21,000.00 77 1,617,000.00 1,617,000.00 25,507 434,792 1,156,701

72 0.5 63 21,000.00 126 1,323,000.00 2,646,000.00 26,620 491,372 805,008

73 0.2 43 21,000.00 215 903,000.00 4,515,000.00 27,080 299,546 576,374

74 1.5 75 21,000.00 50 1,575,000.00 1,050,000.00 26,372 781,493 767,135

75 1 61 21,000.00 61 1,281,000.00 1,281,000.00 26,490 324,236 930,274

(28)
(29)

28 0.28 49 20,000.00 175 980,000.00 3,500,000.00 18,750 338,435 622,815

29 0.2 34 20,000.00 170 680,000.00 3,400,000.00 19,020 319,076 341,904

30 0.12 23 20,000.00 191.7 460,000.00 3,833,333.33 12,858 197,064 250,078

31 0.16 24 20,000.00 150 480,000.00 3,000,000.00 19,719 202,307 257,974

32 0.12 15 20,000.00 125 300,000.00 2,500,000.00 19,833 122,221 157,946

33 0.16 30 20,000.00 187.5 600,000.00 3,750,000.00 19,681 134,321 445,998

34 0.32 50 20,000.00 156.3 1,000,000.00 3,125,000.00 19,681 325,950 654,369

35 0.24 40 20,000.00 166.7 800,000.00 3,333,333.33 20,042 317,671 462,288

36 0.24 57 20,000.00 237.5 1,140,000.00 4,750,000.00 19,533 455,276 665,191

37 0.28 58 20,000.00 207.1 1,160,000.00 4,142,857.14 19,504 423,242 717,254

38 0.16 22 20,000.00 137.5 440,000.00 2,750,000.00 19,613 260,241 160,147

39 0.16 25 20,000.00 156.3 500,000.00 3,125,000.00 19,575 243,383 237,042

40 0.16 30 20,000.00 187.5 600,000.00 3,750,000.00 19,875 285,900 294,225

41 0.2 20 20,000.00 100 400,000.00 2,000,000.00 20,195 233,000 146,805

42 0.32 35 20,000.00 109.4 700,000.00 2,187,500.00 19,775 316,507 363,718

43 0.2 34 20,000.00 170 680,000.00 3,400,000.00 20,625 332,706 326,669

44 0.2 29 20,000.00 145 580,000.00 2,900,000.00 16,640 332,740 230,620

45 0.32 41 20,000.00 128.1 820,000.00 2,562,500.00 19,713 393,919 406,369

46 0.48 50 20,000.00 104.2 1,000,000.00 2,083,333.33 20,517 462,287 517,197

47 0.16 23 20,000.00 143.8 460,000.00 2,875,000.00 20,863 128,782 310,356

48 0.6 40 20,000.00 66.67 800,000.00 1,333,333.33 20,653 450,830 328,517

49 0.2 30 20,000.00 150 600,000.00 3,000,000.00 20,710 260,483 318,807

50 0.2 35 20,000.00 175 700,000.00 3,500,000.00 20,705 321,213 358,083

51 0.2 30 20,000.00 150 600,000.00 3,000,000.00 20,715 357,235 222,050

52 0.24 23 20,000.00 95.83 460,000.00 1,916,666.67 18,029 272,392 169,579

53 0.48 59 20,000.00 122.9 1,180,000.00 2,458,333.33 20,406 527,165 632,428

54 0.8 50 20,000.00 62.5 1,000,000.00 1,250,000.00 20,534 676,125 303,341

55 1 61 20,000.00 61 1,220,000.00 1,220,000.00 20,618 521,979 677,403

56 0.4 61 20,000.00 152.5 1,220,000.00 3,050,000.00 20,595 560,014 639,391

(30)

58 0.5 59 20,000.00 118 1,180,000.00 2,360,000.00 20,764 486,472 672,764

59 0.24 30 20,000.00 125 600,000.00 2,500,000.00 20,829 358,294 220,877

60 0.24 30 20,000.00 125 600,000.00 2,500,000.00 21,900 286,350 291,750

61 0.28 40 20,000.00 142.9 800,000.00 2,857,142.86 21,775 366,733 411,492

62 0.2 27 20,000.00 135 540,000.00 2,700,000.00 22,140 306,629 211,231

62 1.6 65 20,000.00 40.63 1,300,000.00 812,500.00 22,145 656,389 621,466

63 0.8 54 20,000.00 67.5 1,080,000.00 1,350,000.00 21,471 556,889 501,640

64 0.6 34 20,000.00 56.67 680,000.00 1,133,333.33 23,480 481,444 175,076

65 1 50 20,000.00 50 1,000,000.00 1,000,000.00 23,558 589,167 387,275

66 1 60 20,000.00 60 1,200,000.00 1,200,000.00 23,522 515,625 660,853

67 1.2 61 20,000.00 50.83 1,220,000.00 1,016,666.67 25,433 807,500 387,067

68 0.5 50 20,000.00 100 1,000,000.00 2,000,000.00 25,648 457,517 516,835

69 0.5 50 20,000.00 100 1,000,000.00 2,000,000.00 25,642 384,444 589,914

70 1.5 60 20,000.00 40 1,200,000.00 800,000.00 25,393 595,521 579,086

71 1 50 20,000.00 50 1,000,000.00 1,000,000.00 25,507 434,792 539,701

72 0.5 40 20,000.00 80 800,000.00 1,600,000.00 26,620 491,372 282,008

73 0.2 35 20,000.00 175 700,000.00 3,500,000.00 27,080 299,546 373,374

74 1.5 56 20,000.00 37.33 1,120,000.00 746,666.67 26,372 781,493 312,135

75 1 36 20,000.00 36 720,000.00 720,000.00 26,490 324,236 369,274

(31)
(32)

28 0.28 44 18,000.00 157.14 792,000.00 2,828,571.43 18,750 338,435 434,815

29 0.2 31 18,000.00 155 558,000.00 2,790,000.00 19,020 319,076 219,904

30 0.12 23 18,000.00 191.67 414,000.00 3,450,000.00 12,858 197,064 204,078

31 0.16 24 18,000.00 150 432,000.00 2,700,000.00 19,719 202,307 209,974

32 0.12 15 18,000.00 125 270,000.00 2,250,000.00 19,833 122,221 127,946

33 0.16 29 18,000.00 181.25 522,000.00 3,262,500.00 19,681 134,321 367,998

34 0.32 40 18,000.00 125 720,000.00 2,250,000.00 19,681 325,950 374,369

35 0.24 40 18,000.00 166.67 720,000.00 3,000,000.00 20,042 317,671 382,288

36 0.24 47 18,000.00 195.83 846,000.00 3,525,000.00 19,533 455,276 371,191

37 0.28 51 18,000.00 182.14 918,000.00 3,278,571.43 19,504 423,242 475,254

38 0.16 22 18,000.00 137.5 396,000.00 2,475,000.00 19,613 160,241 216,147

39 0.16 25 18,000.00 156.25 450,000.00 2,812,500.00 19,575 243,383 187,042

40 0.16 27 18,000.00 168.75 486,000.00 3,037,500.00 19,875 285,900 180,225

41 0.2 20 18,000.00 100 360,000.00 1,800,000.00 20,195 133,000 206,805

42 0.32 35 18,000.00 109.38 630,000.00 1,968,750.00 19,775 316,507 293,718

43 0.2 32 18,000.00 160 576,000.00 2,880,000.00 20,625 332,706 222,669

44 0.2 26 18,000.00 130 468,000.00 2,340,000.00 16,640 312,740 138,620

45 0.32 41 18,000.00 128.13 738,000.00 2,306,250.00 19,713 393,919 324,369

46 0.48 47 18,000.00 97.917 846,000.00 1,762,500.00 20,517 462,287 363,197

47 0.16 20 18,000.00 125 360,000.00 2,250,000.00 20,863 128,782 210,356

48 0.6 38 18,000.00 63.333 684,000.00 1,140,000.00 20,653 450,830 212,517

49 0.2 30 18,000.00 150 540,000.00 2,700,000.00 20,710 260,483 258,807

50 0.2 35 18,000.00 175 630,000.00 3,150,000.00 20,705 321,213 288,083

51 0.2 30 18,000.00 150 540,000.00 2,700,000.00 20,715 357,235 162,050

52 0.24 23 18,000.00 95.833 414,000.00 1,725,000.00 18,029 272,392 123,579

53 0.48 52 18,000.00 108.33 936,000.00 1,950,000.00 20,406 527,165 388,428

54 0.8 48 18,000.00 60 864,000.00 1,080,000.00 20,534 676,125 167,341

55 1 64 18,000.00 64 1,152,000.00 1,152,000.00 20,618 521,979 609,403

56 0.4 62 18,000.00 155 1,116,000.00 2,790,000.00 20,595 560,014 535,391

(33)

58 0.5 52 18,000.00 104 936,000.00 1,872,000.00 20,764 486,472 428,764

59 0.24 29 18,000.00 120.83 522,000.00 2,175,000.00 20,829 358,294 142,877

60 0.24 26 18,000.00 108.33 468,000.00 1,950,000.00 21,900 286,350 159,750

61 0.28 32 18,000.00 114.29 576,000.00 2,057,142.86 21,775 366,733 187,492

62 0.2 27 18,000.00 135 486,000.00 2,430,000.00 22,140 306,629 157,231

62 1.6 59 18,000.00 36.875 1,062,000.00 663,750.00 22,145 656,389 383,466

63 0.8 43 18,000.00 53.75 774,000.00 967,500.00 21,471 556,889 195,640

64 0.6 34 18,000.00 56.667 612,000.00 1,020,000.00 23,480 281,444 307,076

65 1 45 18,000.00 45 810,000.00 810,000.00 23,558 589,167 197,275

66 1 62 18,000.00 62 1,116,000.00 1,116,000.00 23,522 515,625 576,853

67 1.2 56 18,000.00 46.667 1,008,000.00 840,000.00 25,433 807,500 175,067

68 0.5 47 18,000.00 94 846,000.00 1,692,000.00 25,648 457,517 362,835

69 0.5 53 18,000.00 106 954,000.00 1,908,000.00 25,642 384,444 543,914

70 1.5 63 18,000.00 42 1,134,000.00 756,000.00 25,393 595,521 513,086

71 1 50 18,000.00 50 900,000.00 900,000.00 25,507 434,792 439,701

72 0.5 40 18,000.00 80 720,000.00 1,440,000.00 26,620 491,372 202,008

73 0.2 31 18,000.00 155 558,000.00 2,790,000.00 27,080 299,546 231,374

74 1.5 54 18,000.00 36 972,000.00 648,000.00 26,372 781,493 164,135

75 1 38 18,000.00 38.00 684,000.00 726,490.00 24,236 324,236 335,528

(34)
(35)

28 0.28 44 21,000.00 157.14 924,000.00 3,300,000.00 18,750 338,435 566,815

29 0.2 33 21,000.00 165 693,000.00 3,465,000.00 19,020 319,076 354,904

30 0.12 26 21,000.00 216.67 546,000.00 4,550,000.00 18,858 197,064 330,078

31 0.16 27 21,000.00 168.75 567,000.00 3,543,750.00 19,719 202,307 344,974

32 0.12 18 21,000.00 150 378,000.00 3,150,000.00 19,833 122,221 235,946

33 0.16 29 21,000.00 181.25 609,000.00 3,806,250.00 19,681 134,321 454,998

34 0.32 36 21,000.00 112.5 756,000.00 2,362,500.00 19,681 325,950 410,369

35 0.24 38 21,000.00 158.33 798,000.00 3,325,000.00 20,042 317,671 460,288

36 0.24 45 21,000.00 187.5 945,000.00 3,937,500.00 19,533 455,276 470,191

37 0.28 46 21,000.00 164.29 966,000.00 3,450,000.00 19,504 423,242 523,254

38 0.16 28 21,000.00 175 588,000.00 3,675,000.00 19,613 260,241 308,147

39 0.16 29 21,000.00 181.25 609,000.00 3,806,250.00 19,575 243,383 346,042

40 0.16 29 21,000.00 181.25 609,000.00 3,806,250.00 19,875 285,900 303,225

41 0.2 26 21,000.00 130 546,000.00 2,730,000.00 20,195 233,000 292,805

42 0.32 35 21,000.00 109.38 735,000.00 2,296,875.00 19,775 316,507 398,718

43 0.2 32 21,000.00 160 672,000.00 3,360,000.00 20,625 332,706 318,669

44 0.2 29 21,000.00 145 609,000.00 3,045,000.00 20,640 332,740 255,620

45 0.32 41 21,000.00 128.13 861,000.00 2,690,625.00 19,713 393,919 447,369

46 0.48 47 21,000.00 97.917 987,000.00 2,056,250.00 20,517 462,287 504,197

47 0.16 20 21,000.00 125 420,000.00 2,625,000.00 20,863 128,782 270,356

48 0.6 38 21,000.00 63.333 798,000.00 1,330,000.00 20,653 450,830 326,517

49 0.2 30 21,000.00 150 630,000.00 3,150,000.00 20,710 260,483 348,807

50 0.2 35 21,000.00 175 735,000.00 3,675,000.00 20,705 321,213 393,083

51 0.2 30 21,000.00 150 630,000.00 3,150,000.00 20,715 357,235 252,050

52 0.24 23 21,000.00 95.833 483,000.00 2,012,500.00 21,029 272,392 189,579

53 0.48 52 21,000.00 108.33 1,092,000.00 2,275,000.00 20,406 527,165 544,428

54 0.8 48 21,000.00 60 1,008,000.00 1,260,000.00 20,534 676,125 311,341

55 1 64 21,000.00 64 1,344,000.00 1,344,000.00 20,618 521,979 801,403

56 0.4 62 21,000.00 155 1,302,000.00 3,255,000.00 20,595 560,014 721,391

(36)

58 0.5 52 21,000.00 104 1,092,000.00 2,184,000.00 20,764 486,472 584,764

59 0.24 29 21,000.00 120.83 609,000.00 2,537,500.00 20,829 358,294 229,877

60 0.24 26 21,000.00 108.33 546,000.00 2,275,000.00 21,900 286,350 237,750

61 0.28 32 21,000.00 114.29 672,000.00 2,400,000.00 21,775 366,733 283,492

62 0.2 27 21,000.00 135 567,000.00 2,835,000.00 22,140 306,629 238,231

62 1.6 59 21,000.00 36.875 1,239,000.00 774,375.00 22,145 656,389 560,466

63 0.8 43 21,000.00 53.75 903,000.00 1,128,750.00 21,471 556,889 324,640

64 0.6 34 21,000.00 56.667 714,000.00 1,190,000.00 23,480 481,444 209,076

65 1 45 21,000.00 45 945,000.00 945,000.00 23,558 589,167 332,275

66 1 62 21,000.00 62 1,302,000.00 1,302,000.00 23,522 515,625 762,853

67 1.2 56 21,000.00 46.667 1,176,000.00 980,000.00 25,433 807,500 343,067

68 0.5 47 21,000.00 94 987,000.00 1,974,000.00 25,648 457,517 503,835

69 0.5 43 21,000.00 86 903,000.00 1,806,000.00 25,642 384,444 492,914

70 1.5 58 21,000.00 38.667 1,218,000.00 812,000.00 25,393 595,521 597,086

71 1 48 21,000.00 48 1,008,000.00 1,008,000.00 25,507 434,792 547,701

72 0.5 42 21,000.00 84 882,000.00 1,764,000.00 26,620 491,372 364,008

73 0.2 34 21,000.00 170 714,000.00 3,570,000.00 27,080 299,546 387,374

74 1.5 53 21,000.00 35.333 1,113,000.00 742,000.00 26,372 781,493 305,135

75 1 45 21,000.00 45 945,000.00 945,000.00 26,490 324,236 594,274

Referensi

Dokumen terkait

Penelitian ini bertujuan untuk mengetahui domestikasi dan pengusahaan kopi Arabika dikecamtan Bebesen yang mencakup domestikasi Kopi Arabika di Kecamatan Bebesen,

Analisis Pemasaran dan Alasan Petani Memilih Pengolahan Kopi Arabika Di Desa Belantih Kecamatan Kintamani Kabupaten Bangli Provinsi Bali Latifatul Hikmah, 081510691003;

Berdasarkan hasil pencocokan data karakteristik tanah dengan tanaman kopi arabika maka diperoleh kelas kesesuaian lahan aktual pada SPL 6 dan SPL 10 adalah tidak

Dari hasil distribusi frekuensi seperti pada Tabel 2 di atas menunjukkan bahwa tingkat persepsi petani kopi arabika terhadap program sertifikasi kopi arabika organik di Kecamatan

Berdasarkan hasil pencocokan data karakteristik tanah dengan tanaman kopi arabika maka diperoleh kelas kesesuaian lahan aktual pada SPL 6 dan SPL 10 adalah tidak

Hal ini menunjukka bahwa usahatani kopi arabika memberikan kontribusi yang tidak cukup besar, yang berarti bahwa usahatani kopi arabika ini belum dapat diandalkan

Volkopi Indonesia dengan petani Kecamatan Lintongnihuta dan Kecamatan Paranginan Kabupaten Humbang Hasundutan sudah berjalan dengan baik dan terdapat beberapa masalah

Tujuan dalam penelitian ini adalah untuk mengetahui tipe saluran pemasaran biji kopi arabika, menganalisis biaya pemasaran, marjin pemasaran, dan farmer’s share untuk setiap