Universitas Sumatera Utara

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 (Rp/unit (Rp/unit Sampel (Kg) (Rp/Kg) (Rp) (unit) (Rp/unit) (Thn) (Rp/MT) (unit) ) (Thn) (Rp/MT) (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 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 Sewa Biaya sewa Bibit sekali pakai Sprayer Pembelian Harga bibit Produksi VC Harga bibit B.bibit Urea Sak Harga Eceran Harga 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 52500-50000- 0-10000 360000 275000

Sambungan Lampiran 6 Pupuk Harga Eceran Harga Biaya Za Eceran Harga biaya Phoska Sak Harga Eceran Harga 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 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 VC

Sambungan Lampiran 6 VC biaya Marshal Harga biaya Alpadine Harga biaya Dramabas Harga 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 biaya Sponen Harga biaya Antonik Harga biaya Gemilang Harga 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 biaya Polidor Harga biaya Aplaut Harga biaya benteng TKDK TKLK Upah 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 50000 0 2 1 1 40000 40000 1 1 0 50000 0 1 1 0 50000 0 2 1 1 50000 50000 1 1 0 50000 0 2 1 1 50000 50000 2 2 0 40000 0 2 2 0 40000 0 2 2 0 40000 0 40000 80000 4 20000 80000 4 15000 60000 2 2 0 35000 0 2 2 0 40000 0 2 2 0 50000 0 30 1265000 140000 42167 42222 30000-80000

Sambungan Lampiran 6 Tanam dan Input Biaya Tenaga Kerja Persemaian TKDK TKLK Upah biaya cabut bibit Upah biaya PHT TKDK TKLK Upah biaya (HOK) (HOK) (HOK) (Rp/hari) semai(rp) (HOK) (Rp/hari) tanam&cabut(rp) (HOK) (HOK) (HOK) (Rp/hari) PHT(Rp) 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 12 25000 300000 8 25000 200000 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 10 31250 312500 11 28409 312500 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 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 30000-60000- 120000 175000-875000 240000

Sambungan Lampiran 6 VC Membabat Kelayakan Finansial Memupuk TKDK TKLK Upah biaya benteng TKDK TKLK Upah biaya Memanen Upah 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 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 15 50000 750000 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 10 72000 720000 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 12 57500 690000 15 48000 720000 2 2 0 40000 0 12 62500 750000 2 2 0 40000 0 12 62500 750000 2 2 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 15 80000 1200000 4 4 0 40000 0 2 2 0 40000 0 15 100000 1500000 2 2 0 40000 0 10 69000 690000 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 10 38250 382500 2 2 0 50000 0 2 2 0 50000 0 20 82500 1650000 2 2 0 40000 0 10 60000 600000 30 1265000 210000 30 1265000 210000 30 1927127 28182450 42167 118750 42167 41250 64238 907167 225000-45000-160000 30000-67500 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 28 17143 30231 44712.5 1.14285714 15000-30000 25000-35000 7500-50000

Sambungan Lampiran 7 Sewa Traktor Biaya Jumlah Sewa Harga sewa Biaya sewa pengangkutan pakai Biaya sewa sekali pakai Sprayer Pembelian Harga bibit Produksi Harga bibit 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 Bibit VC

Sambungan Lampiran 7 Pupuk Eceran Harga biaya Sp-36 Sak Harga Eceran Harga Biaya Za Eceran Harga 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 30 6622000 20 3775000 7 350000 220733.33 188750 50000 50000-275000 62500-240000 20000-50000

Sambungan Lampiran 7 VC VC Sak Harga Eceran Harga biaya Bestok Harga biaya Alpadine Harga biaya Rondup Harga 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 3 35000 105000 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 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 2 33000 66000 0 0 0 0 0 0 0 0 0 0 0 2 33000 66000 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 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 30000-19000- 450000 76000

Sambungan Lampiran 7 Marshal Harga biaya Desis Harga Biaya Aritof Harga biaya Darmasan Harga 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 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 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 1 43000 43000 0 0 0 0 0 0 4 18000 72000 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 3 18000 54000 0 0 4 43000 172000 2 30000 60000 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 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 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 43000 30000 40000-200000 17500-105000

Sambungan Lampiran 7 VC biaya Primojol Harga biaya Heksa Harga biaya Hifo Harga biaya Bimastar Harga 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 4 35000 140000 0 0 0 0 0 0 0 7000 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 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 14000 7000 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 7000 105000 0 0 0 0 0 0 4 18000 72000 0 0 0 0

Sambungan Lampiran 7 Harga biaya Sekor Harga Input Biaya Tenaga Kerja biaya Spontan Harga Menaping biaya benteng TKDK TKLK Upah 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 2 0 0 0 0 0 0 0 0 1 1 0 50000 0 1 0 0 0 0 0 0 0 0 2 0 0 0 0 0 0 0 0 1 0 0 0 0 0 0 0 0 1 0 0 0 0 0 0 0 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 33000 33000 0 0 0 0 0 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 2 0 0 0 0 0 0 0 0 2 0 0 0 0 0 0 0 0 2 0 0 2 20000 40000 0 0 0 2 0 0 0 0 0 0 0 0 2 0 0 3 20000 60000 2 40000 80000 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 2 33000 66000 3 20000 60000 0 0 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 2 0 0 0 20000 0 0 0 0 2 2 0 50000 0 4 0 0 0 0 0 0 0 0 2 30 1280000 140000 42667 42222 30000-80000

Sambungan Lampiran 7 VC TKDK TKLK Upah Kelayakan Finansial Tanam dan biaya cabut bibit Upah biaya PHT TKDK TKLK Upah 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 1 0 40000 0 8 25000 200000 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 1 0 40000 0 11 28409 312500 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 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 30000-60000- 120000 175000-875000 240000

Sambungan Lampiran 7 Membabat TKLK Upah biaya benteng TKDK TKLK Upah biaya Memanen Upah biaya TC TR Pd membabat benteng (HOK) (Rp/hari) memupuk(rp) (HOK) (HOK) (HOK) (Rp/hari) (Rp) (HOK) (Rp/hari) panen (Rp) 0 40000 0 1 1 0 20000 0 20 12397.5 247950 1127970 1680000 552030 0 50000 0 1 1 0 50000 0 15 50000 750000 2269000 7000000 4731000 1 40000 40000 1 0 1 40000 40000 12 62500 750000 2278875 7000000 4721125 0 40000 0 15 50000 750000 2147900 7000000 4852100 0 40000 0 15 30000 450000 1281000 3920000 2639000 1 40000 40000 1 0 1 40000 40000 12 67500 810000 2453500 7100000 4646500 2 40000 80000 2 0 2 40000 80000 20 85050 1701000 4256500 14400000 10143500 0 50000 0 1 1 0 50000 0 15 49400 741000 2169000 7200000 5031000 0 50000 0 1 1 0 50000 0 12 62500 750000 2123000 6800000 4677000 0 50000 0 2 2 0 50000 0 20 75000 1500000 4025500 14000000 9974500 0 40000 0 10 72000 720000 2070000 6900000 4830000 0 40000 0 12 62500 750000 2296500 7000000 4703500 0 50000 0 1 1 0 50000 0 15 50000 750000 2337500 7000000 4662500 1 50000 50000 2 1 1 50000 50000 18 86667 1560000 3962500 14000000 10037500 0 40000 0 12 57500 690000 1996500 7000000 5003500 0 40000 0 15 48000 720000 2177000 7000000 4823000 0 40000 0 12 62500 750000 2248500 6800000 4551500 0 40000 0 12 62500 750000 2153000 6700000 4547000 0 40000 0 13 69231 900000 2358500 7000000 4641500 0 40000 0 2 2 0 40000 0 15 64000 960000 2501000 8400000 5899000 0 40000 0 2 2 0 40000 0 20 75000 1500000 3747500 13800000 10052500 0 40000 0 15 80000 1200000 3029000 11200000 8171000 0 40000 0 2 2 0 40000 0 15 100000 1500000 3713500 14000000 10286500 0 40000 0 10 69000 690000 1773500 5600000 3826500 0 40000 0 10 63000 630000 1357500 11200000 9842500 0 50000 0 4 4 0 50000 0 20 78000 1560000 3761250 8000000 4238750 0 40000 0 2 2 0 40000 0 15 98000 1470000 3606500 12600000 8993500 0 40000 0 10 38250 382500 1081000 2800000 1719000 0 50000 0 2 2 0 50000 0 20 82500 1650000 4212500 14000000 9787500 0 40000 0 10 60000 600000 1587500 5040000 3452500 30 1280000 210000 30 1260000 210000 30 1922995 28182450 76102995 252140000 176037005 42667 118750 42000 41250 64100 907167 8404666.7 8404667 225000-45000-160000 30000-67500 1920000

Sambungan Lampiran 7 LL TC TR Pd Produktivitas Lahan Ha Ha Ha Ha Kg/Ha 0.12 9399750 14000000 4600250 7000 0.5 4538000 14000000 9462000 7000 0.5 4557750 14000000 9442250 7000 0.5 4295800 14000000 9704200 7000 0.28 4575000 14000000 9425000 7000 0.5 4907000 14200000 9293000 7100 1 4256500 14400000 10143500 7200 0.5 4338000 14400000 10062000 7200 0.5 4246000 13600000 9354000 6800 1 4025500 14000000 9974500 7000 0.5 4140000 13800000 9660000 6900 0.5 4593000 14000000 9407000 7000 0.5 4675000 14000000 9325000 7000 1 3962500 14000000 10037500 7000 0.5 3993000 14000000 10007000 7000 0.5 4354000 14000000 9646000 7000 0.5 4497000 13600000 9103000 6800 0.5 4306000 13400000 9094000 6700 0.5 4717000 14000000 9283000 7000 0.6 4168333 14000000 9831666.7 7000 1 3747500 13800000 10052500 6900 0.8 3786250 14000000 10213750 7000 1 3713500 14000000 10286500 7000 0.4 4433750 14000000 9566250 7000 0.3 4525000 37333333 32808333 18666.66667 1 3761250 8000000 4238750 4000 0.9 4007222 14000000 9992778 7000 0.2 5405000 14000000 8595000 7000 1 4212500 14000000 9787500 7000 0.36 4409722.2 14000000 9590278 7000 134546828 436533333 301986506 218266.6667 4484894 14551111 10066217 7275.555556