86423.11 65 Analisis Komparatif Tingkat Pendapatan Dan Produksi Petani Tri (Tebu Rakyat Intensifikasi) Sistem Tanam Awal Dan Sistem Keprasan Di Desa Kwala Begumit Dengan Desa Kwala Bingei Kecamatan Stabat Kabupaten Langkat

Lampiran 57. Pendapatan dan Produktivitas Usahatani TRI Sistem Tanam Awal Per Ha Desa Kwala Begumit No. Sampel Luas Lahan Ha Produksi Ton Rendemen Kesepakatan Mitra Ketetapan Rumus Harga Gula Rp kg Penerimaan Rp Biaya Produksi Rp Pendapatan Rp Produktivitas TonHa 1 5.00 75000.00 6.20 65 1.003 8400.00 25465167.00 20858960.00 4606207.00 75.00

2 4.00

85700.00 6.20 65 1.003 8400.00 29098197.50 16824240.00 12273957.50 85.70 3 3.00 58640.00 6.11 65 1.003 8400.00 19621344.00 19075915.40 5454280.60 58.64

4 3.50

107100.00 6.32 65 1.003 8400.00 37068083.00 23740508.80 13327574.20 107.10

5 2.00

120000.00 5.20 65 1.003 8400.00 42715764.00 29782750.00 12933014.00 150.00 6 3.00 115000.00 5.50 65 1.003 8400.00 34638103.00 25238400.00 9319114.00 115.00

7 2.00

80000.00 6.30 65 1.003 8400.00 27600955.00 22633666.67 4967288.33 80.00

8 4.50

75543.33 6.18 65 1.003 8400.00 25566906.00 20232571.80 5334334.20 75.54 9 3.50 80000.00 6.30 65 1.003 8400.00 27600955.00 21459527.90 6141427.10 80.00 10 3.00 89363.33 5.76 65 1.003 8400.00 28188723.00 23392927.80 4795795.20 89.36

11 2.00

70000.00 6.01 65 1.003 8400.00 23039131.00 19928625.00 3110506.00 70.00 12 2.00 80000.00 6.30 65 1.003 8400.00 27600955.00 23585125.00 4015830.00 80.00

13 2.00

75000.00 6.20 65 1.003 8400.00 25465167.00 19309125.00 6156042.00 75.00

14 3.00

80000.00 6.30 65 1.003 8400.00 27600955.00 20998336.30 6602618.70 80.00 15 2.00 75000.00 6.30 65 1.003 8400.00 25875896.00 21099583.34 4776312.66 75.00 Total 44.50 1296346.66 91.18 975 15.04 126000.00 427146301.50 328303263.00 98905449.00 1296.34 Rata-rata

2.96 86423.11

6.07 65

1.003 8400.00 28476420.10 21886884.20 6593697.00 86.42 Lampiran 58. Pendapatan dan Produktivitas Usahatani TRI Sistem Tanam Awal Per Ha Desa Kwala Bingei No. Sampel Luas Lahan Ha Produksi Ton Rendemen Kesepakatan Mitra Ketetapan Rumus Harga Gula Rp kg Penerimaan Rp Biaya Produksi Rp Pendapatan Rp Produktivitas TonHa 1 4.00 70000.00 6.20 65 1.003 8400.00 23767489.20 19883975.00 3883514.20 70.00 2 1.50 74000.00 6.00 65 1.003 8400.00 24315127.20 19116410.00 5198717.20 74.00

3 2.00

72000.00 6.00 65 1.003 8400.00 23657961.60 19329564.29 4328397.31 72.00 4 1.50 75000.00 6.32 65 1.003 8400.00 25958041.20 22941851.50 3016189.70 75.00 5 1.50 76000.00 6.00 65 1.003 8400.00 24972292.80 21740022.20 3232270.60 76.00

6 2.00

70000.00 6.11 65 1.003 8400.00 23422477.26 17927666.70 5494810.56 70.00 7 1.50 80000.00 6.20 65 1.003 8400.00 27162844.80 24563807.00 2599037.80 80.00

8 2.00

72600.00 6.00 65 1.003 8400.00 23855111.28 18650186.70 5204924.58 72.60

9 2.00

70000.00 6.00 65 1.003 8400.00 23000796.00 17959180.00 5041616.00 70.00 10 1.50 74500.00 5.80 65 1.003 8400.00 23663437.98 19639060.01 4024377.97 74.50

11 2.00

70000.00 5.90 65 1.003 8400.00 22617449.40 18164994.33 4452455.07 70.00

12 2.00

75000.00 6.00 65 1.003 8400.00 24643710.00 20662593.30 3981116.70 75.00 13 1.50 70000.00 6.20 65 1.003 8400.00 23767489.20 19502376.67 4265112.53 70.00 14 1.50 77600.00 5.76 65 1.003 8400.00 24478104.27 20819510.80 3658593.47 77.60 15 2.00 84000.0 6.00 65 1.003 8400.00 27600955.20 22042866.70 5558088.50 84.00 Total 28.50 1110700.00 90.49 975 15.045 126000.00 366883287.40 302944065.00 63939222.00 1110.70 Rata-rata

1.90 74046.67