Rp 7,866,667 368.57 23957 245.57 Analisis Pengelolaan Usahatani Tebu dengan Sistem Tebu Rakyat Intensifikasi (TRI) di Desa Bulu Cina Kecamatan Hamparan Perak Kabupaten Deli Serdang

Lampiran 10. Biaya Sewa Lahan Usahatani Tebu Rakyat Intensifikasi TRI Mitra No Luas Sewa Biaya Sampel Lahan Ha Lahan 1 1 Rp 2,000,000 Rp 2,000,000 2 2 Rp 2,000,000 Rp 4,000,000 3 2 Rp 2,000,000 Rp 4,000,000 4 5 Rp 2,000,000 Rp 10,000,000 5 5 Rp 2,000,000 Rp 10,000,000 6 2 Rp 2,000,000 Rp 4,000,000 7 5 Rp 2,000,000 Rp 10,000,000 8 5 Rp 2,000,000 Rp 10,000,000 9 2 Rp 2,000,000 Rp 4,000,000 10 5 Rp 2,000,000 Rp 10,000,000 11 2 Rp 2,000,000 Rp 4,000,000 12 3 Rp 2,000,000 Rp 6,000,000 13 5 Rp 2,000,000 Rp 10,000,000 14 5 Rp 2,000,000 Rp 10,000,000 15 5 Rp 2,000,000 Rp 10,000,000 16 5 Rp 2,000,000 Rp 10,000,000 17 5 Rp 2,000,000 Rp 10,000,000 18 5 Rp 2,000,000 Rp 10,000,000 19 5 Rp 2,000,000 Rp 10,000,000 20 5 Rp 2,000,000 Rp 10,000,000 21 5 Rp 2,000,000 Rp 10,000,000 22 5 Rp 2,000,000 Rp 10,000,000 23 4 Rp 2,000,000 Rp 8,000,000 24 5 Rp 2,000,000 Rp 10,000,000 25 2 Rp 2,000,000 Rp 4,000,000 26 4 Rp 2,000,000 Rp 8,000,000 27 3 Rp 2,000,000 Rp 6,000,000 28 5 Rp 2,000,000 Rp 10,000,000 29 5 Rp 2,000,000 Rp 10,000,000 30 1 Rp 2,000,000 Rp 2,000,000 Total 118 Rp 236,000,000 Rata-rata

3.93 Rp 7,866,667

Universitas Sumatera Utara No Luas Produksi Tebu Rendemen Luas Produksi Tebu Rendemen Sampel Lahan Ha Ton Kg Petani Pabrik Lahan Ha Ton Kg Petani Pabrik 1 1 90 6.5 5850 3802.5 2047.5 1.5 135 6 8100 5265 2835 2 2 180 6.5 11700 7605 4095 2 180 6 10800 7020 3780 3 2 186 6.5 12090 7858.5 4231.5 2.5 225 6 13500 8775 4725 4 5 475 6.5 30875 20068.75 10806.25 2.5 225 6 13500 8775 4725 5 5 450 6.5 29250 19012.5 10237.5 5 480 6 28800 18720 10080 6 2 180 6.5 11700 7605 4095 5 480 6 28800 18720 10080 7 5 475 6.5 30875 20068.75 10806.25 5 480 6 28800 18720 10080 8 5 450 6.5 29250 19012.5 10237.5 3 276 6 16560 10764 5796 9 2 180 6.5 11700 7605 4095 3 276 6 16560 10764 5796 10 5 455 6.5 29575 19223.75 10351.25 3 276 6 16560 10764 5796 11 2 180 6.5 11700 7605 4095 4 380 6 22800 14820 7980 12 3 270 6.5 17550 11407.5 6142.5 4 380 6 22800 14820 7980 13 5 475 6.5 30875 20068.75 10806.25 4 380 6 22800 14820 7980 14 5 480 6.5 31200 20280 10920 4.5 425 6 25500 16575 8925 15 5 480 6.5 31200 20280 10920 1.5 135 6 8100 5265 2835 16 5 480 6.5 31200 20280 10920 1 90 6 5400 3510 1890 17 5 480 6.5 31200 20280 10920 1 90 6 5400 3510 1890 18 5 480 6.5 31200 20280 10920 3 276 6 16560 10764 5796 19 5 480 6.5 31200 20280 10920 2 180 6 10800 7020 3780 20 5 480 6.5 31200 20280 10920 2 180 6 10800 7020 3780 21 5 480 6.5 31200 20280 10920 2 180 6 10800 7020 3780 22 5 472 6.5 30680 19942 10738 2 180 6 10800 7020 3780 23 4 380 6.5 24700 16055 8645 2 180 6 10800 7020 3780 24 5 460 6.5 29900 19435 10465 2 180 6 10800 7020 3780 25 2 180 6.5 11700 7605 4095 2 180 6 10800 7020 3780 26 4 380 6.5 24700 16055 8645 2 180 6 10800 7020 3780 27 3 276 6.5 17940 11661 6279 2 180 6 10800 7020 3780 28 5 450 6.5 29250 19012.5 10237.5 2 180 6 10800 7020 3780 29 5 480 6.5 31200 20280 10920 1 90 6 5400 3510 1890 30 1 93 6.5 6045 3929.25 2115.75 3.2 288 6 17280 11232 6048 Total 118 11057 195 718705 467158.25 251546.75 79.7 7367 180 442020 287313 154707 Rata-rata

3.93 368.57

6.5 23957

15572 8385

2.66 245.57

6 14734 9577 5157 Produksi Gula TRI Mitra Produksi Gula TRI Murni Universitas Sumatera Utara Lampiran 12. Penerimaan Usahatani Tebu Rakyat Intensifikasi TRI Mitra dan Murni No Sampel TRI Mitra TRI Murni TRI Mitra TRI Murni TRI Mitra TRI Murni 1 1 1.5 3802.5 5265 30,420,000 Rp 42,120,000 Rp 2 2 2 7605 7020 60,840,000 Rp 56,160,000 Rp 3 2 2.5 7858.5 8775 62,868,000 Rp 70,200,000 Rp 4 5 2.5 20068.75 8775 160,550,000 Rp 70,200,000 Rp 5 5 5 19012.5 18720 152,100,000 Rp 149,760,000 Rp 6 2 5 7605 18720 60,840,000 Rp 149,760,000 Rp 7 5 5 20068.75 18720 160,550,000 Rp 149,760,000 Rp 8 5 3 19012.5 10764 152,100,000 Rp 86,112,000 Rp 9 2 3 7605 10764 60,840,000 Rp 86,112,000 Rp 10 5 3 19223.75 10764 153,790,000 Rp 86,112,000 Rp 11 2 4 7605 14820 60,840,000 Rp 118,560,000 Rp 12 3 4 11407.5 14820 91,260,000 Rp 118,560,000 Rp 13 5 4 20068.75 14820 160,550,000 Rp 118,560,000 Rp 14 5 4.5 20280 16575 162,240,000 Rp 132,600,000 Rp 15 5 1.5 20280 5265 162,240,000 Rp 42,120,000 Rp 16 5 1 20280 3510 162,240,000 Rp 28,080,000 Rp 17 5 1 20280 3510 162,240,000 Rp 28,080,000 Rp 18 5 3 20280 10764 162,240,000 Rp 86,112,000 Rp 19 5 2 20280 7020 162,240,000 Rp 56,160,000 Rp 20 5 2 20280 7020 162,240,000 Rp 56,160,000 Rp 21 5 2 20280 7020 162,240,000 Rp 56,160,000 Rp 22 5 2 19942 7020 159,536,000 Rp 56,160,000 Rp 23 4 2 16055 7020 128,440,000 Rp 56,160,000 Rp 24 5 2 19435 7020 155,480,000 Rp 56,160,000 Rp 25 2 2 7605 7020 60,840,000 Rp 56,160,000 Rp 26 4 2 16055 7020 128,440,000 Rp 56,160,000 Rp 27 3 2 11661 7020 93,288,000 Rp 56,160,000 Rp 28 5 2 19012.5 7020 152,100,000 Rp 56,160,000 Rp 29 5 1 20280 3510 162,240,000 Rp 28,080,000 Rp 30 1 3.2 3929.25 11232 31,434,000 Rp 89,856,000 Rp Total 118

79.7 467158.25