208320 133000 116280 Analisis Usahatani Tomat Pasca Meletusnya Gunung Sinabung

Lanjutan Lampiran 7. No Sampel Cangkul ParangPisau Ember Semprot LuasL ahan Ha Unit Harga Rp Umr Pakai Thn Penyusutan Rp Unit Harga Rp Umur Pakai Thn Penyusutan Rp Unit Harga Rp Um urP aka i Th n Penyusut an Rp Un it Harga Rp Um ur Pak ai Th n Penyusu tan Rp Total Penyu Sutan Rp 39 0.3 4 192000 5 34,560 3 105,000 3 31,500 6 108,000 2 48,600 1 420,000 5 75,600 190,260 40 0.3 5 240000 5 43,200 4 140,000 3 42,000 7 126,000 2 56,700 1 420,000 5 75,600 217,500 41 0.2 3 144000 5 25,920 3 105,000 3 31,500 5 90,000 2 40,500 1 420,000 5 75,600 173,520 42 0.3 5 240000 5 43,200 4 140,000 3 42,000 7 126,000 2 56,700 1 420,000 5 75,600 217,500 43 0.2 3 144000 5 25,920 3 105,000 3 31,500 5 90,000 2 40,500 1 420,000 5 75,600 173,520 44 0.5 5 240000 5 43,200 5 175,000 3 52,500 9 162,000 2 72,900 1 420,000 5 75,600 244,200 45 0.5 6 288000 5 51,840 4 140,000 3 42,000 9 162,000 2 72,900 1 420,000 5 75,600 242,340 46 0.4 5 240000 5 43,200 5 175,000 3 52,500 7 126,000 2 56,700 1 420,000 5 75,600 228,000 47 0.4 5 240000 5 43,200 4 140,000 3 42,000 6 108,000 2 48,600 1 420,000 5 75,600 209,400 48 0.3 4 192000 5 34,560 3 105,000 3 31,500 6 108,000 2 48,600 1 420,000 5 75,600 190,260 49 0.3 5 240000 5 43,200 4 140,000 3 42,000 6 108,000 2 48,600 1 420,000 5 75,600 209,400 50 0.2 3 144000 5 25,920 3 105,000 3 31,500 5 90,000 2 40,500 1 420,000 5 75,600 173,520 Total 17.3 217 10416000 250 1,874,880 190 6,650,000 150 1,995,000 323 5,814,000 100 2,616,300 50 21,000,000 250 3780000 10,266,180 Rata an 0.346

4.34 208320

5 37497.6

3.8 133000

3 39900

6.46 116280

2 52326 1 420000 5 75600 205323.6 Sumber : Data Primer Diolah, 2014 Universitas Sumatera Utara Lampiran 8. Total Biaya Usahatani Tomat Per Petani di Desa Gajah Selama Satu Musim Tanam BiayaVariabelVC BiayaTetap FC No Sampel LuasLahan Ha BiayaSaprodi Rp BiayaTenagaKerja Rp BiayaSewaLahan Rp BiayaPenyusutan Rp Biaya PBB Rp Total Biaya Rp 1 0.3 2,205,000 960,000 209,400 120,000 3,494,400 2 0.2 1,327,000 780,000 1,500,000 165,420 3,772,420 3 0.4 2,602,000 1,080,000 215,100 120,000 4,017,100 4 0.6 3,776,000 1,140,000 234,240 120,000 5,270,240 5 0.3 2,304,000 840,000 1,750,000 182,160 5,076,160 6 0.3 2,064,000 780,000 190,800 120,000 3,154,800 7 0.2 1,553,000 900,000 174,060 120,000 2,747,060 8 0.2 1,518,000 600,000 165,420 120,000 2,403,420 9 0.2 1,442,000 600,000 154,920 120,000 2,316,920 10 0.3 2,406,000 960,000 182,160 120,000 3,668,160 11 0.2 1,702,000 420,000 165,420 120,000 2,407,420 12 0.5 3,339,000 900,000 252,840 120,000 4,611,840 13 0.6 3,739,000 1,380,000 253,920 120,000 5,492,920 14 0.2 1,928,000 720,000 1,500,000 165,420 4,313,420 15 0.8 5,890,000 1,500,000 311,940 120,000 7,821,940 16 0.3 2,187,000 960,000 200,760 120,000 3,467,760 17 0.4 2,507,000 1,020,000 2,500,000 225,600 6,252,600 18 0.2 1,432,000 300,000 164,880 120,000 2,016,880 19 0.3 2,272,000 600,000 192,120 120,000 3,184,120 20 0.2 1,312,000 840,000 1,500,000 182,160 3,832,160 Universitas Sumatera Utara Lanjutan Lampiran 8. BiayaVariabelVC BiayaTetap FC No Sampel LuasLahan Ha BiayaSaprodi Rp BiayaTenagaKerja Rp BiayaSewaLahan Rp BiayaPenyusutan Rp Biaya PBB Rp Total Biaya Rp 21 0.5 3,223,000 1,200,000 250,440 120,000 4,793,440 22 0.4 2,342,000 1,200,000 219,900 120,000 3,881,900 23 0.3 1,888,000 840,000 182,160 120,000 3,030,160 24 0.4 2,307,000 900,000 192,120 120,000 3,519,120 25 0.2 1,285,000 900,000 173,520 120,000 2,478,520 26 0.4 2,797,000 1,140,000 217,500 120,000 4,274,500 27 0.5 3,220,000 1,320,000 255,240 120,000 4,915,240 28 0.3 2,042,000 900,000 200,760 120,000 3,262,760 29 0.3 1,903,000 840,000 192,660 120,000 3,055,660 30 0.5 3,116,000 1,200,000 228,000 120,000 4,664,000 31 0.3 2,197,000 1,020,000 1,750,000 190,260 5,820,260 32 0.5 2,860,000 1,260,000 255,240 120,000 4,495,240 33 0.2 1,557,000 600,000 173,520 120,000 2,450,520 34 0.6 3,812,000 1,500,000 260,400 120,000 5,692,400 35 0.3 1,960,000 840,000 192,120 120,000 3,112,120 36 0.2 1,502,000 600,000 1,500,000 173,520 3,775,520 37 0.3 2,085,000 840,000 208,860 120,000 3,253,860 38 0.5 3,156,000 1,260,000 241,800 120,000 4,777,800 39 0.3 1,897,000 900,000 190,260 120,000 3,107,260 40 0.3 1,537,000 900,000 217,500 120,000 2,774,500 Universitas Sumatera Utara Lanjutan Lampiran 8. BiayaVariabelVC BiayaTetap FC No Sampel LuasLahan Ha BiayaSaprodi Rp BiayaTenagaKerja Rp BiayaSewaLahan Rp BiayaPenyusutan Rp Biaya PBB Rp Total Biaya Rp 41 0.2 1,462,000 720,000 1,500,000 173,520 3,855,520 42 0.3 1,820,000 1,140,000 1,750,000 217,500 4,927,500 43 0.2 1,438,000 720,000 1,500,000 173,520 3,831,520 44 0.5 3,437,000 1,200,000 244,200 120,000 5,001,200 45 0.5 3,340,000 1,320,000 242,340 120,000 5,022,340 46 0.4 2,336,000 1,200,000 228,000 120,000 3,884,000 47 0.4 2,390,000 1,020,000 209,400 120,000 3,739,400 48 0.3 2,271,000 840,000 190,260 120,000 3,421,260 49 0.3 1,961,000 1,260,000 1,750,000 209,400 5,180,400 50 0.2 1,592,000 600,000 1,500,000 173,520 3,865,520 Total 17.3 97,447,000 47,460,000 20,000,000 10,266,180 4,560,000 199,185,180 Rataan 0.346 1,948,940 949,200 400000 205323.6 91200 3983703.6 Sumber : Data Primer Diolah, 2014 Universitas Sumatera Utara Lampiran 9. Jumlah Produksi dan Penerimaan Usahatani Tomat Per Petani di Daerah Penelitian Selama Satu Musim Tanam No Sampel LuasLahan Ha ProduksiTomat KgMTHa Harga Kg Penerimaan Rp 1 0.3 2,000 5,000 10,000,000 2 0.2 1,500 5,000 7,500,000 3 0.4 3,000 5,000 15,000,000 4 0.6 5,400 5,000 27,000,000 5 0.3 2,400 5,000 12,000,000 6 0.3 2,400 5,000 12,000,000 7 0.2 1,800 5,000 9,000,000 8 0.2 1,800 5,000 9,000,000 9 0.2 1,800 5,000 9,000,000 10 0.3 2,400 5,000 12,000,000 11 0.2 1,600 5,000 8,000,000 12 0.5 4,800 5,000 24,000,000 13 0.6 5,600 5,000 28,000,000 14 0.2 1,500 5,000 7,500,000 15 0.8 7,500 5,000 37,500,000 16 0.3 2,500 5,000 12,500,000 17 0.4 3,000 5,000 15,000,000 18 0.2 1,700 5,000 8,500,000 19 0.3 2,200 5,000 11,000,000 20 0.2 1,800 5,000 9,000,000 21 0.5 4,800 5,000 24,000,000 22 0.4 3,500 5,000 17,500,000 Universitas Sumatera Utara Lanjutan Lampiran 9. No Sampel LuasLahan Ha ProduksiTomat KgMTHa Harga Kg Penerimaan Rp 23 0.3 2,400 5,000 12,000,000 24 0.4 3,500 5,000 17,500,000 25 0.2 1,500 5,000 7,500,000 26 0.4 3,200 5,000 16,000,000 27 0.5 4,600 5,000 23,000,000 28 0.3 2,400 5,000 12,000,000 29 0.3 2,400 5,000 12,000,000 30 0.5 4,600 5,000 23,000,000 31 0.3 2,400 5,000 12,000,000 32 0.5 4,600 5,000 23,000,000 33 0.2 1,600 5,000 8,000,000 34 0.6 5,600 5,000 28,000,000 35 0.3 2,400 5,000 12,000,000 36 0.2 1,600 5,000 8,000,000 37 0.3 2,400 5,000 12,000,000 38 0.5 4,600 5,000 23,000,000 39 0.3 2,400 5,000 12,000,000 40 0.3 2,500 5,000 12,500,000 41 0.2 1,500 5,000 7,500,000 42 0.3 2,600 5,000 13,000,000 43 0.2 1,600 5,000 8,000,000 Universitas Sumatera Utara Lanjutan Lampiran 9. No Sampel LuasLahan Ha ProduksiTomat KgMTHa Harga Kg Penerimaan Rp 44 0.5 4,500 5,000 22,500,000 45 0.5 4,500 5,000 22,500,000 46 0.4 3,500 5,000 17,500,000 47 0.4 3,500 5,000 17,500,000 48 0.3 3,400 5,000 17,000,000 49 0.3 3,400 5,000 17,000,000 50 0.2 1,600 5,000 8,000,000 Total 17.3 149,800 250,000 749,000,000 Rataan 0.346 2996 5,000 14980000 Sumber : Data Primer Diolah, 2014 Universitas Sumatera Utara Lampiran 10. Pendapatan Bersih Usahatani Tomat Per Petani Selama Satu Musim Tanam No Sampel LuasLahan Ha Penerimaan RpPetani Total Biaya Rp PendapatanBersih RpPetani 1 0.3 10,000,000 3,494,000 6,506,000 2 0.2 7,500,000 3,772,420 3,727,580 3 0.4 15,000,000 4,017,100 10,982,900 4 0.6 27,000,000 5,270,240 21,729,760 5 0.3 12,000,000 5,076,160 6,923,840 6 0.3 12,000,000 3,154,800 8,845,200 7 0.2 9,000,000 2,747,060 6,252,940 8 0.2 9,000,000 2,403,420 6,596,580 9 0.2 9,000,000 2,316,920 6,683,080 10 0.3 12,000,000 3,668,160 8,331,840 11 0.2 8,000,000 2,407,420 5,592,580 12 0.5 24,000,000 4,611,840 19,388,160 13 0.6 28,000,000 5,492,920 22,507,080 14 0.2 7,500,000 4,313,420 3,186,580 15 0.8 37,500,000 7,821,940 29,678,060 16 0.3 12,500,000 3,467,760 9,032,240 17 0.4 15,000,000 6,252,600 8,747,400 18 0.2 8,500,000 2,016,880 6,483,120 19 0.3 11,000,000 3,184,120 7,815,880 20 0.2 9,000,000 3,832,160 5,167,840 21 0.5 24,000,000 4,793,440 19,206,560 Lanjutan Lampiran 10. Universitas Sumatera Utara No Sampel LuasLahan Ha Penerimaan RpPetani Total Biaya Rp PendapatanBersih RpPetani 22 0.4 17,500,000 3,881,900 13,618,100 23 0.3 12,000,000 3,030,160 8,969,840 24 0.4 17,500,000 3,519,120 13,980,880 25 0.2 7,500,000 2,478,520 5,021,480 26 0.4 16,000,000 4,274,500 11,725,500 27 0.5 23,000,000 4,915,240 18,084,760 28 0.3 12,000,000 3,262,760 8,737,240 29 0.3 12,000,000 3,055,660 8,944,340 30 0.5 23,000,000 4,664,000 18,336,000 31 0.3 12,000,000 5,820,260 6,179,740 32 0.5 23,000,000 4,495,240 18,504,760 33 0.2 8,000,000 2,450,520 5,549,480 34 0.6 28,000,000 5,692,400 22,307,600 35 0.3 12,000,000 3,112,120 8,887,880 36 0.2 8,000,000 3,775,520 4,224,480 37 0.3 12,000,000 3,253,860 8,746,140 38 0.5 23,000,000 4,777,800 18,222,200 39 0.3 12,000,000 3,107,260 8,892,740 40 0.3 12,500,000 2,774,500 9,725,500 41 0.2 7,500,000 3,855,520 3,644,480 42 0.3 13,000,000 4,927,500 8,072,500 Universitas Sumatera Utara Lanjutan Lampiran 10. No Sampel LuasLahan Ha Penerimaan RpPetani Total Biaya Rp PendapatanBersih RpPetani 43 0.2 8,000,000 3,831,520 4,168,480 44 0.5 22,500,000 5,001,200 17,498,800 45 0.5 22,500,000 5,022,340 17,477,660 46 0.4 17,500,000 3,884,000 13,616,000 47 0.4 17,500,000 3,739,400 13,760,600 48 0.3 17,000,000 3,421,260 13,578,740 49 0.3 17,000,000 5,180,400 11,819,600 50 0.2 8,000,000 3,865,520 4,134,480 Total 17.3 749,000,000 199,185,180 549,815,220 Rataan 0.346 14980000 3983703.6 10,996,304 Sumber : Data Primer Diolah, 2014 Universitas Sumatera Utara Lampiran 11. Kelayakan Usahatani Tomat RC Per Petani di Daerah Penelitian Selama Satu Musim Tanam No Sampel LuasLahan Ha Penerimaan Rp Total Biaya Rp RC 1 0.3 10,000,000 3,494,000 2,86 2 0.2 7,500,000 3,772,420 1,98 3 0.4 15,000,000 4,017,100 3,73 4 0.6 27,000,000 5,270,240 5,12 5 0.3 12,000,000 5,076,160 2,36 6 0.3 12,000,000 3,154,800 3,80 7 0.2 9,000,000 2,747,060 3,27 8 0.2 9,000,000 2,403,420 3,74 9 0.2 9,000,000 2,316,920 3,88 10 0.3 12,000,000 3,668,160 3,27 11 0.2 8,000,000 2,407,420 3,32 12 0.5 24,000,000 4,611,840 5,20 13 0.6 28,000,000 5,492,920 5,09 14 0.2 7,500,000 4,313,420 1,73 15 0.8 37,500,000 7,821,940 4,79 16 0.3 12,500,000 3,467,760 3,60 17 0.4 15,000,000 6,252,600 2,39 18 0.2 8,500,000 2,016,880 4,21 19 0.3 11,000,000 3,184,120 3,45 20 0.2 9,000,000 3,832,160 2,34 21 0.5 24,000,000 4,793,440 5,00 22 0.4 17,500,000 3,881,900 4,50 Universitas Sumatera Utara Lanjutan Lampiran 11. No Sampel LuasLahan Ha Penerimaan Rp Total Biaya Rp RC 23 0.3 12,000,000 3,030,160 3,96 24 0.4 17,500,000 3,519,120 4,97 25 0.2 7,500,000 2,478,520 3,02 26 0.4 16,000,000 4,274,500 3,74 27 0.5 23,000,000 4,915,240 4,67 28 0.3 12,000,000 3,262,760 3,67 29 0.3 12,000,000 3,055,660 3,92 30 0.5 23,000,000 4,664,000 4,93 31 0.3 12,000,000 5,820,260 2,06 32 0.5 23,000,000 4,495,240 5,11 33 0.2 8,000,000 2,450,520 3,26 34 0.6 28,000,000 5,692,400 4,91 35 0.3 12,000,000 3,112,120 3,85 36 0.2 8,000,000 3,775,520 2,11 37 0.3 12,000,000 3,253,860 3,68 38 0.5 23,000,000 4,777,800 4,81 39 0.3 12,000,000 3,107,260 3,86 40 0.3 12,500,000 2,774,500 4,50 41 0.2 7,500,000 3,855,520 1,94 42 0.3 13,000,000 4,927,500 2,63 43 0.2 8,000,000 3,831,520 2,08 44 0.5 22,500,000 5,001,200 4,49 Universitas Sumatera Utara Lanjutan Lampiran 11. No Sampel LuasLahan Ha Penerimaan Rp Total Biaya Rp RC 45 0.5 22,500,000 5,022,340 4,47 46 0.4 17,500,000 3,884,000 4,50 47 0.4 17,500,000 3,739,400 4,67 48 0.3 17,000,000 3,421,260 4,96 49 0.3 17,000,000 5,180,400 3,28 50 0.2 8,000,000 3,865,520 2,06 Total 17.3 749,000,000 199,185,180 183,93 Rataan 0.346 14980000 3983703.6 3,67 Sumber : Data Primer Diolah, 2014 Universitas Sumatera Utara BAB III METODE PENELITIAN

3.1. Metode Penentuan Daerah Penelitian