Analisis Komparasi Tingkat Pendapatan Usaha Tani Karet Rakyat Dengan Usaha Tani Kelapa Sawit Rakyat Di Desa Buntu Bayu, Kecamatan Hatonduhan, Kabupaten Simalungun
Lampiran 1. Karakteristik Petani Sampel pada Usahatani Kelapa Sawit Rakyat No Sampel LL (Ha) Umur Petani (th) Pendidikan Formal Terakhir Pengalaman Bertani (th) Jumlah Tanggungan (org) Status Kepemilikan Lahan
4 Pemilik Murni
25
3 Pemilik Murni
21
2
43 SMA
15
22
2
1
35 SMA
15
4 Pemilik Murni
23
1
41 SMA
52 SMP
20
3 Pemilik Murni
18
4 Pemilik Murni
17
2
59 STM
30
4 Pemilik Murni
2
2 Pemilik Murni
50 SMA
30
3 Pemilik Murni
19
1
47 SMA
16
12
24
47 SMA
58 S1
2
65 SMP
48
1 Pemilik Murni
29
2
20
4 Pemilik Murni
3 Pemilik Murni
30
1
50 SMA
30
2 Pemilik Murni TOTAL
44 Rata-rata 1,47 49,33 22,50 3,20
28
17
1
23
38 SMA
14
3 Pemilik Murni
25
1
58 SMP
4 Pemilik Murni
58 SMA
26
1
45 SMA
23
4 Pemilik Murni
27
2
20
1
2
45 SMA
2
50 SMA
30
3 Pemilik Murni
6
1
23
4 Pemilik Murni
4 Pemilik Murni
7
2
65 SMP
48
1 Pemilik Murni
8
5
30
43 SMA
19
52 SMP
25
3 Pemilik Murni
2
1
49 SMA
4 Pemilik Murni
59 STM
3
1
41 SMA
12
3 Pemilik Murni
4
2
2
15
16
2
13
1
35 SMA
15
4 Pemilik Murni
14
58 SMA
20
17
4 Pemilik Murni
15
1
58 SMP
23
4 Pemilik Murni
3 Pemilik Murni
58 S1
4 Pemilik Murni
47 SMA
9
1
50 SMA
30
2 Pemilik Murni
10
1
16
2
2 Pemilik Murni
11
1
38 SMA
14
3 Pemilik Murni
12
1
Lampiran 2. Karakteristik Petani Sampel pada Usahatani Karet Rakyat No Sampel LL (Ha) Umur Petani (th) Pendidikan Formal Terakhir Pengalaman Bertani (th) Jumlah Tanggungan (org) Status Kepemilikan Lahan
2 Pemilik Murni
10
3 Pemilik Murni
51
1
49 SMA
25
52
2
1
43 D3
25
2 Pemilik Murni
53
1
50 SMA
44 STM
50
3 Pemilik Murni
48
2 Pemilik Murni
47
1
42 SMP
17
3 Pemilik Murni
1
3 Pemilik Murni
37 STM
20
3 Pemilik Murni
49
2
55 SMP
20
20
54
50 SMA
53 STM
1
41 STM
8
3 Pemilik Murni
59
2
19
3 Pemilik Murni
3 Pemilik Murni
60
2
52 SMA
19
3 Pemilik Murni
TOTAL
58
15
1
21
38 SMK
15
2 Pemilik Murni
55
2
41 SMA
3 Pemilik Murni
39 SMA
56
1
35 STM
10
2 Pemilik Murni
57
1
30
31
2
43 D3
1
50 SMA
30
2 Pemilik Murni
36
1
25
3 Pemilik Murni
2 Pemilik Murni
37
1
42 SMP
17
3 Pemilik Murni
38
35
10
39 SMA
25
55 SMP
20
3 Pemilik Murni
32
1
49 SMA
2 Pemilik Murni
44 STM
33
1
37 STM
20
3 Pemilik Murni
34
2
1
15
46
1
43
1
41 STM
8
3 Pemilik Murni
44
38 SMK
20
15
2 Pemilik Murni
45
1
35 STM
10
2 Pemilik Murni
3 Pemilik Murni
50 SMA
3 Pemilik Murni
41 SMA
39
2
52 SMA
19
3 Pemilik Murni
40
2
21
1
3 Pemilik Murni
41
2
53 STM
19
3 Pemilik Murni
42
1
Lampiran 3. Distribusi Penggunaan Sarana Produksi Pada Usahatani Kelapa Sawit Rakyat Desa Buntu Bayu per petani/ Ha/th No Sampel LL (ha) Jlh Pokok(btg)
Pupuk (kg)
Herbisida Dolomit Urea TSP KCl Roundup Per Petani Per Ha Kg/Petani kg/Ha Kg/Petani kg/Ha Kg/Petani kg/Ha Kg/Petani kg/Ha liter/Pet liter/Ha
30
27 3 1,5
54
27 3 1,5
21 2 300 150
60
30
84 42 250 125
54
22 1 125 125
30
25
25
35 35 125 125
23 23 1,5 1,5
23 1 100 100
20
20
84 42 245 122,5
60
18 18 1,5 1,5
28
60
30
84 42 250 125
54
27 3 1,5
18 2 280 140
56
78 39 250 125
20 2 300 150
50
25 3 1,5
19 1 150 150
30
30
42 42 125 125
27 27 1,5 1,5
28 28 150 150
24 1 140 140
23 23 1,5 1,5
25 3 1,5
27
76 38 275 137,5 49 24,5 3 1,5
29 2 280 140
56
28
78 39 245 122,5
50
30 1 135 135
28 2 270 135
27
27
38 38 135 135
24 24 1,5 1,5 Total 44 6080 4100 1216 820 1702 1148 5760 3970 1094 738
57
39 Rata- Rata 1,47 136,67 27,33 38,27 132,33 24,60 1,30 Universitas Sumatera Utara
60
54
70 35 275 137,5 45 22,5
28
38 38 150 150
28
39 39 135 135
25
25
25 1 135 135
27
27
24 24 1,5 1,5
25
26 1 150 150
30
30
42 42 125 125
27 27 1,5 1,5
27 2 250 125
50
17 2 300 150
35 35 145 145
84 42 245 122,5
42 42 125 125
28
78 39 250 125
50
25 3 1,5
6 1 150 150
30
30
27 27 1,5 1,5
5 2 280 140
7 2 270 135
54
27
76 38 275 137,5 49 24,5 3 1,5
8 2 300 150
60
30
56
27 3 1,5
54
3 1 100 100
54
27 3 1,5
2 1 125 125
25
25
35 35 145 145
23 23 1,5 1,5
20
54
20
28 28 150 150
18 18 1,5 1,5
4 2 300 150
60
30
84 42 250 125
84 42 250 125
27 3 1,5
25
25
13 1 125 125
25
25
35 35 125 125
23 23 1,5 1,5
14 2 250 125
50
70 35 275 137,5 45 22,5
50
15 1 135 135
27
27
38 38 150 150
24 24 1,5 1,5
16 1 125 125
1 2 300 150
25 3 1,5
78 39 245 122,5
9 1 135 135
42 42 125 125
27
27
38 38 135 135
24 24 1,5 1,5
10 1 150 150
30
30
27 27 1,5 1,5
28
11 1 140 140
28
28
39 39 135 135
25
25
12 2 280 140
56
25
Lampiran 4. Distribusi Penggunaan Sarana Produksi Pada Usahatani Karet Rakyat Desa Buntu Bayu per petani/ Ha/th No Sampel LL (ha) Jlh Pokok(btg) Pupuk (kg)
Herbisida Dolomit Urea KCl Roundup Gromoxone Per Pet Per Ha Kg/Pet kg/Ha Kg/Pet kg/Ha Kg/Pet kg/Ha liter/Pet liter/Ha liter/Pet liter/Ha
48 1 650 650 130 130 182 182 117 117 1,5 1,5
60 2 1,300 650 260 130 364 182 234 117 Total 40 24,900 18700 4980 3740 6972 5236 4482 3366 22,5 16,5 13,5 10,5 Rata-Rata 1,33 623,33 124,67 174,53 112,20 0,55 0,35 Universitas Sumatera Utara
59 2 1,200 600 240 120 336 168 216 108 3 1,5
58 1 650 650 130 130 182 182 117 117 1,5 1,5
57 1 600 600 120 120 168 168 108 108
56 1 650 650 130 130 182 182 117 117 1,5 1,5
55 2 1,200 600 240 120 336 168 216 108
54 1 600 600 120 120 168 168 108 108
53 1 600 600 120 120 168 168 108 108 1,5 1,5
52 1 650 650 130 130 182 182 117 117 1,5 1,5
51 1 600 600 120 120 168 168 108 108
50 2 1,300 650 260 130 364 182 234 117 3 1,5
49 2 1,200 600 240 120 336 168 216 108 3 1,5
31 2 1,200 600 240 120 336 168 216 108 3 1,5
32 1 600 600 120 120 168 168 108 108
46 1 600 600 120 120 168 168 108 108
45 1 650 650 130 130 182 182 117 117 1,5 1,5
44 1 600 600 120 120 168 168 108 108
43 1 650 650 130 130 182 182 117 117 1,5 1,5
42 1 600 600 120 120 168 168 108 108 1,5 1,5
41 2 1,200 600 240 120 336 168 216 108 3 1,5
40 2 1,200 600 240 120 336 168 216 108
39 2 1,300 650 260 130 364 182 234 117
38 1 600 600 120 120 168 168 108 108
37 1 650 650 130 130 182 182 117 117 1,5 1,5
36 1 650 650 130 130 182 182 117 117 1,5 1,5
35 1 600 600 120 120 168 168 108 108
34 2 1,300 650 260 130 364 182 234 117 3 1,5
33 1 650 650 130 130 182 182 117 117 1,5 1,5
47 1 650 650 130 130 182 182 117 117 1,5 1,5
Lampiran 5. Distribusi Biaya Sarana Produksi Pada Usahatani Kelapa Sawit Rakyat Desa Buntu Bayu per petani/ Ha/th No Sampel LL (ha) Pupuk
Herbisida Biaya Total Dolomit Urea TSP KCl Roundup Rp/Petani Rp/Ha Rp/Petani Rp/Ha Rp/Petani Rp/Ha Rp/Petani Rp/Ha Rp/Petani Rp/Ha Rp/Petani Rp/Ha
18 2 36,400 18,200 176,400 88,200 1,750,000 875,000 302,400 151,200 162,750 81,375 2,427,950 1,213,975
30 1 17,550 17,550 88,830 88,830 945,000 945,000 153,090 153,090 81,375 81,375 1,285,845 1,285,845 Total 44 754,800 509,900 3,985,030 2,676,730 40,320,000 27,790,000 6,857,280 4,632,210 3,092,250 2,115,750 55,009,360 37,724,590 Rata- Rata 1,47 16,997 89,224 926,333 154,407 70,525 1,257,486 Universitas Sumatera Utara
29 2 33,600 16,800 180,320 90,160 1,715,000 857,500 317,520 158,760 162,750 81,375 2,409,190 1,204,595
28 2 32,400 16,200 173,880 86,940 1,925,000 962,500 301,320 150,660 162,750 81,375 2,595,350 1,297,675
27 2 30,000 15,000 168,000 84,000 1,925,000 962,500 283,500 141,750 2,406,500 1,203,250
26 1 18,000 18,000 105,000 105,000 875,000 875,000 170,100 170,100 81,375 81,375 1,249,475 1,249,475
25 1 16,200 16,200 83,160 83,160 1,050,000 1,050,000 145,800 145,800 81,375 81,375 1,376,535 1,376,535
24 1 18,200 18,200 92,120 92,120 945,000 945,000 161,280 161,280 1,216,600 1,216,600
23 1 12,000 12,000 70,000 70,000 1,050,000 1,050,000 113,400 113,400 81,375 81,375 1,326,775 1,326,775
22 1 16,250 16,250 78,750 78,750 875,000 875,000 139,500 139,500 81,375 81,375 1,190,875 1,190,875
21 2 39,000 19,500 193,200 96,600 1,750,000 875,000 351,000 175,500 162,750 81,375 2,495,950 1,247,975
20 2 39,000 19,500 193,200 96,600 1,715,000 857,500 351,000 175,500 162,750 81,375 2,460,950 1,230,475
19 1 18,000 18,000 96,600 96,600 875,000 875,000 167,400 167,400 81,375 81,375 1,238,375 1,238,375
1 2 36,000 18,000 210,000 105,000 1,715,000 857,500 324,000 162,000 162,750 81,375 2,447,750 1,223,875
2 1 16,250 16,250 77,000 77,000 1,015,000 1,015,000 144,000 144,000 81,375 81,375 1,333,625 1,333,625
16 1 16,250 16,250 78,750 78,750 1,015,000 1,015,000 135,000 135,000 81,375 81,375 1,326,375 1,326,375
15 1 17,550 17,550 83,160 83,160 1,050,000 1,050,000 155,520 155,520 81,375 81,375 1,387,605 1,387,605
14 2 30,000 15,000 175,000 87,500 1,925,000 962,500 270,000 135,000 2,400,000 1,200,000
13 1 16,250 16,250 80,500 80,500 875,000 875,000 135,000 135,000 81,375 81,375 1,188,125 1,188,125
12 2 33,600 16,800 172,480 86,240 1,715,000 857,500 322,560 161,280 162,750 81,375 2,406,390 1,203,195
11 1 16,800 16,800 98,000 98,000 945,000 945,000 163,800 163,800 1,223,600 1,223,600
10 1 19,500 19,500 96,600 96,600 875,000 875,000 172,800 172,800 81,375 81,375 1,245,275 1,245,275
9 1 16,200 16,200 83,160 83,160 945,000 945,000 157,950 157,950 81,375 81,375 1,283,685 1,283,685
8 2 39,000 19,500 184,800 92,400 1,750,000 875,000 324,000 162,000 162,750 81,375 2,460,550 1,230,275
7 2 32,400 16,200 189,000 94,500 1,925,000 962,500 311,040 155,520 162,750 81,375 2,620,190 1,310,095
6 1 18,000 18,000 92,400 92,400 875,000 875,000 175,500 175,500 81,375 81,375 1,242,275 1,242,275
5 2 36,400 18,200 180,320 90,160 1,750,000 875,000 327,600 163,800 162,750 81,375 2,457,070 1,228,535
4 2 36,000 18,000 210,000 105,000 1,750,000 875,000 324,000 162,000 162,750 81,375 2,482,750 1,241,375
3 1 12,000 12,000 64,400 64,400 1,050,000 1,050,000 117,000 117,000 81,375 81,375 1,324,775 1,324,775
17 2 36,000 18,000 210,000 105,000 1,750,000 875,000 340,200 170,100 162,750 81,375 2,498,950 1,249,475
Lampiran 6. Distribusi Biaya Sarana Produksi Pada Usahatani Karet Rakyat Desa Buntu Bayu per petani/ Ha/th No Sampel LL (ha) Pupuk
Herbisida Biaya Total Dolomit Urea KCl Roundup Gromoxone Rp/Petani Rp/Ha Rp/Petani Rp/Ha Rp/Petani Rp/Ha Rp/Petani Rp/Ha Rp/Petani Rp/Ha Rp/Petani Rp/Ha
48 1 78,000 78,000 418,600 418,600 702,000 702,000 81,375 81,375 1,279,975 1,279,975
Total 40 2,988,000 2,244,000 16,195,200 12,222,000 27,957,600 21,036,600 1,302,000 976,500 582,000 436,500 49,024,800 36,915,600 Rata- Rata 1,33 74,800 407,400 701,220 32,550 14,550 1,230,520 Universitas Sumatera Utara
60 2 156,000 78,000 837,200 418,600 1,521,000 760,500 2,514,200 1,257,100
59 2 144,000 72,000 739,200 369,600 1,296,000 648,000 162,750 81,375 2,341,950 1,170,975
58 1 78,000 78,000 418,600 418,600 737,100 737,100 72,750 72,750 1,306,450 1,306,450
57 1 72,000 72,000 420,000 420,000 648,000 648,000 1,140,000 1,140,000
56 1 78,000 78,000 400,400 400,400 737,100 737,100 81,375 81,375 1,296,875 1,296,875
55 2 144,000 72,000 840,000 420,000 1,360,800 680,400 2,344,800 1,172,400
54 1 72,000 72,000 386,400 386,400 648,000 648,000 1,106,400 1,106,400
53 1 72,000 72,000 386,400 386,400 702,000 702,000 81,375 81,375 1,241,775 1,241,775
52 1 78,000 78,000 455,000 455,000 702,000 702,000 72,750 72,750 1,307,750 1,307,750
51 1 72,000 72,000 386,400 386,400 691,200 691,200 1,149,600 1,149,600
50 2 156,000 78,000 800,800 400,400 1,404,000 702,000 162,750 81,375 2,523,550 1,261,775
49 2 144,000 72,000 772,800 386,400 1,360,800 680,400 145,500 72,750 2,423,100 1,211,550
31 2 144,000 72,000 739,200 369,600 1,296,000 648,000 162,750 81,375 2,341,950 1,170,975
32 1 72,000 72,000 386,400 386,400 691,200 691,200 1,149,600 1,149,600
46 1 72,000 72,000 386,400 386,400 691,200 691,200 1,149,600 1,149,600
45 1 78,000 78,000 400,400 400,400 702,000 702,000 81,375 81,375 1,261,775 1,261,775
44 1 72,000 72,000 386,400 386,400 702,000 702,000 1,160,400 1,160,400
43 1 78,000 78,000 455,000 455,000 702,000 702,000 81,375 81,375 1,316,375 1,316,375
42 1 72,000 72,000 386,400 386,400 702,000 702,000 81,375 81,375 1,241,775 1,241,775
41 2 144,000 72,000 739,200 369,600 1,382,400 691,200 145,500 72,750 2,411,100 1,205,550
40 2 144,000 72,000 840,000 420,000 1,296,000 648,000 2,280,000 1,140,000
39 2 156,000 78,000 837,200 418,600 1,521,000 760,500 2,514,200 1,257,100
38 1 72,000 72,000 369,600 369,600 648,000 648,000 1,089,600 1,089,600
37 1 78,000 78,000 455,000 455,000 760,500 760,500 81,375 81,375 1,374,875 1,374,875
36 1 78,000 78,000 455,000 455,000 760,500 760,500 72,750 72,750 1,366,250 1,366,250
35 1 72,000 72,000 386,400 386,400 691,200 691,200 1,149,600 1,149,600
34 2 156,000 78,000 800,800 400,400 1,404,000 702,000 162,750 81,375 2,523,550 1,261,775
33 1 78,000 78,000 455,000 455,000 760,500 760,500 81,375 81,375 1,374,875 1,374,875
47 1 78,000 78,000 455,000 455,000 737,100 737,100 72,750 72,750 1,342,850 1,342,850
Lampiran 7. Biaya Tenaga Kerja pada Usaha Tani Kelapa Sawit Rakyat Desa Buntu Bayu per petani/ Ha/th No Sampel LL (Ha) TKDK TKLK Total Biaya TK Rp/Pet Rp/Ha Rp/Pet Rp/Ha Rp/Pet Rp/Ha
17 2 11,314,286 5,657,143 9,000,000 4,500,000 20,314,286 10,157,143
30 1 9,900,000 9,900,000 9,900,000 9,900,000 Total 44 362,057,143 256,692,857 78,000,000 42,750,000 440,057,143 299,442,857 Rata- rata 1,47 8,556,429 1,425,000 9,981,429
29 2 11,314,286 5,657,143 9,000,000 4,500,000 20,314,286 10,157,143
28 2 16,971,429 8,485,714 3,000,000 1,500,000 19,971,429 9,985,714
27 2 19,800,000 9,900,000 19,800,000 9,900,000
26 1 9,900,000 9,900,000 9,900,000 9,900,000
25 1 9,900,000 9,900,000 9,900,000 9,900,000
24 1 9,900,000 9,900,000 9,900,000 9,900,000
23 1 8,485,714 8,485,714 1,500,000 1,500,000 9,985,714 9,985,714
22 1 9,900,000 9,900,000 9,900,000 9,900,000
20 2 19,800,000 9,900,000 19,800,000 9,900,000
19 1 9,900,000 9,900,000 9,900,000 9,900,000
18 2 18,385,714 9,192,857 1,500,000 750,000 19,885,714 9,942,857
1 2 11,314,286 5,657,143 9,000,000 4,500,000 20,314,286 10,157,143
2 1 5,657,143 5,657,143 4,500,000 4,500,000 10,157,143 10,157,143
15 1 9,900,000 9,900,000 9,900,000 9,900,000
14 2 19,800,000 9,900,000 19,800,000 9,900,000
13 1 9,900,000 9,900,000 9,900,000 9,900,000
12 2 9,900,000 4,950,000 10,500,000 5,250,000 20,400,000 10,200,000
11 1 9,900,000 9,900,000 9,900,000 9,900,000
10 1 9,900,000 9,900,000 9,900,000 9,900,000
9 1 9,900,000 9,900,000 9,900,000 9,900,000
8 2 8,485,714 4,242,857 12,000,000 6,000,000 20,485,714 10,242,857
7 2 16,971,429 8,485,714 3,000,000 1,500,000 19,971,429 9,985,714
6 1 9,900,000 9,900,000 9,900,000 9,900,000
5 2 19,800,000 9,900,000 19,800,000 9,900,000
4 2 11,314,286 5,657,143 9,000,000 4,500,000 20,314,286 10,157,143
3 1 8,485,714 8,485,714 1,500,000 1,500,000 9,985,714 9,985,714
16 1 9,900,000 9,900,000 9,900,000 9,900,000
Lampiran 8. Biaya Tenaga Kerja pada Usaha Tani Karet Rakyat Desa Buntu Bayu per petani/ Ha/th No Sampel LL (Ha) TKDK TKLK Total Biaya TK Rp/Pet Rp/Ha Rp/Pet Rp/Ha Rp/Pet Rp/Ha
48
1 9,900,000 9,900,000 9,900,000 9,900,000
1,33 9,192,857 750,000 9,942,857
40 364,885,714 275,785,714 33,000,000 22,500,000 397,885,714 298,285,714
Rata- Rata60
2 15,557,143 7,778,571 4,500,000 2,250,000 20,057,143 10,028,571
Total59
2 19,800,000 9,900,000 19,800,000 9,900,000
58
1 9,900,000 9,900,000 9,900,000 9,900,000
57
1 9,900,000 9,900,000 9,900,000 9,900,000
56
1 9,900,000 9,900,000 9,900,000 9,900,000
55
2 12,728,571 6,364,286 7,500,000 3,750,000 20,228,571 10,114,286
54
1 9,900,000 9,900,000 9,900,000 9,900,000
53
1 9,900,000 9,900,000 9,900,000 9,900,000
52
1 9,900,000 9,900,000 9,900,000 9,900,000
50
2 18,385,714 9,192,857 1,500,000 750,000 19,885,714 9,942,857
49
2 19,800,000 9,900,000 19,800,000 9,900,000
31
2 19,800,000 9,900,000 19,800,000 9,900,000
32
1 8,485,714 8,485,714 1,500,000 1,500,000 9,985,714 9,985,714
46
1 9,900,000 9,900,000 9,900,000 9,900,000
45
1 9,900,000 9,900,000 9,900,000 9,900,000
44
1 5,657,143 5,657,143 4,500,000 4,500,000 10,157,143 10,157,143
43
1 7,071,429 7,071,429 3,000,000 3,000,000 10,071,429 10,071,429
42
1 9,900,000 9,900,000 9,900,000 9,900,000
41
2 19,800,000 9,900,000 19,800,000 9,900,000
40
2 12,728,571 6,364,286 7,500,000 3,750,000 20,228,571 10,114,286
39
2 19,800,000 9,900,000 19,800,000 9,900,000
38
1 9,900,000 9,900,000 9,900,000 9,900,000
37
1 9,900,000 9,900,000 9,900,000 9,900,000
36
1 9,900,000 9,900,000 9,900,000 9,900,000
35
1 9,900,000 9,900,000 9,900,000 9,900,000
34
2 19,800,000 9,900,000 19,800,000 9,900,000
33
1 8,485,714 8,485,714 1,500,000 1,500,000 9,985,714 9,985,714
47
1 8,485,714 8,485,714 1,500,000 1,500,000 9,985,714 9,985,714
Lampiran 9. Biaya Penyusutan Alat pada Usahatani Kelapa Sawit Rakyat Desa Buntu Bayu per petani/ Ha/th No Sampel LL (ha)
Harga Alat Yang Digunakan (Rp) Egrek Dodos Cangkul Gancu Angkong Knapsack
18 2 75,000 30,000 12,000 30,000 275,000 275,000
30 1 75,000 30,000 12,000 30,000 280,000 275,000 Total 44 2,345,000 1,020,000 360,000 900,000 8,065,000 7,925,000 Rata- Rata 1,47 78,167 34,000 12,000 30,000 268,833 264,167
29 2 80,000 40,000 12,000 30,000 250,000 275,000
28 2 75,000 30,000 12,000 30,000 250,000 250,000
27 2 90,000 40,000 12,000 30,000 275,000 250,000
26 1 80,000 40,000 12,000 30,000 250,000 275,000
25 1 80,000 30,000 12,000 30,000 260,000 250,000
24 1 75,000 30,000 12,000 30,000 250,000 275,000
23 1 75,000 30,000 12,000 30,000 250,000 275,000
22 1 75,000 40,000 12,000 30,000 280,000 275,000
21 2 80,000 40,000 12,000 30,000 275,000 275,000
20 2 75,000 30,000 12,000 30,000 230,000 275,000
19 1 75,000 40,000 12,000 30,000 245,000 250,000
1 2 75,000 30,000 12,000 30,000 220,000 275,000
2 1 80,000 30,000 12,000 30,000 300,000 250,000
16 1 80,000 30,000 12,000 30,000 285,000 250,000
15 1 75,000 40,000 12,000 30,000 300,000 250,000
14 2 90,000 40,000 12,000 30,000 275,000 275,000
13 1 75,000 30,000 12,000 30,000 280,000 250,000
12 2 80,000 40,000 12,000 30,000 250,000 275,000
11 1 75,000 30,000 12,000 30,000 300,000 275,000
10 1 80,000 30,000 12,000 30,000 300,000 250,000
9 1 75,000 30,000 12,000 30,000 300,000 275,000
8 2 80,000 40,000 12,000 30,000 300,000 250,000
7 2 90,000 30,000 12,000 30,000 280,000 250,000
6 1 80,000 40,000 12,000 30,000 250,000 275,000
5 2 75,000 30,000 12,000 30,000 275,000 250,000
4 2 75,000 30,000 12,000 30,000 300,000 275,000
3 1 75,000 40,000 12,000 30,000 250,000 275,000
17 2 75,000 30,000 12,000 30,000 230,000 250,000
Lanjutan (1) Lampiran 9 No Sampel LL (ha) Umur Ekonomis (th) Egrek Dodos Cangkul Gancu Angkong Knapsack
3
2
1
1
1
3
3
5
22
1
1
1
1
3
5
5
23
1
1
1
1
3
3
5
24
1
1
1
21
3
3
3
2
1
1
1
3
3
5
18
2
1
1
1
3
5
3
19
1
1
1
1
3
3
5
20
2
1
1
1
1
3
5
1
29
2
1
1
1
3
3
5
30
1
1
1
3
3
3
5 Total
44
30
30
30
90 90 150 Rata- Rata 1,47
1
1
1
3
3
5
5
3
5
3
25
1
1
1
1
3
3
5
26
1
1
1
1
3
1
5
27
2
1
1
1
3
3
5
28
2
1
1
17
1
2
3
1
1
1
3
3
5
6
1
1
1
1
3
5
5
7
2
1
1
1
3
3
5
8
2
1
1
1
2
5
3
5
1
1
1
3
3
5
2
1
1
1
1
3
3
3
3
1
1
1
1
3
3
5
4
2
1
1
1
3
3
5
3
3
1
1
1
1
3
3
5
14
2
1
1
1
3
5
5
15
1
1
1
1
3
3
5
16
1
1
1
1
13
3
9
3
1
1
1
1
3
3
5
10
1
1
1
1
3
5
3
11
1
1
1
1
3
3
5
12
2
1
1
1
3
Lanjutan (2) Lampiran 9 No Sampel LL (ha) Nilai Penyusutan (Rp) Total Penyusutan (Rp) Egrek Dodos Cangkul Gancu Angkong Knapsack
18 2 75,000 30,000 12,000 10,000 91,667 55,000 273,667
Rata
1,47 78,167 34,000 12,000 10,000 89,611 52,833 276,611
Total
44 2,345,000 1,020,000 360,000 300,000 2,688,333 1,585,000 8,298,333
Rata-30 1 75,000 30,000 12,000 10,000 93,333 55,000 275,333
29 2 80,000 40,000 12,000 10,000 83,333 55,000 280,333
28 2 75,000 30,000 12,000 10,000 83,333 50,000 260,333
27 2 90,000 40,000 12,000 10,000 91,667 50,000 293,667
26 1 80,000 40,000 12,000 10,000 83,333 55,000 280,333
25 1 80,000 30,000 12,000 10,000 86,667 50,000 268,667
24 1 75,000 30,000 12,000 10,000 83,333 55,000 265,333
23 1 75,000 30,000 12,000 10,000 83,333 55,000 265,333
22 1 75,000 40,000 12,000 10,000 93,333 55,000 285,333
21 2 80,000 40,000 12,000 10,000 91,667 55,000 288,667
20 2 75,000 30,000 12,000 10,000 76,667 55,000 258,667
19 1 75,000 40,000 12,000 10,000 81,667 50,000 268,667
1 2 75,000 30,000 12,000 10,000 73,333 55,000 255,333
2 1 80,000 30,000 12,000 10,000 100,000 50,000 282,000
16 1 80,000 30,000 12,000 10,000 95,000 50,000 277,000
15 1 75,000 40,000 12,000 10,000 100,000 50,000 287,000
14 2 90,000 40,000 12,000 10,000 91,667 55,000 298,667
13 1 75,000 30,000 12,000 10,000 93,333 50,000 270,333
12 2 80,000 40,000 12,000 10,000 83,333 55,000 280,333
11 1 75,000 30,000 12,000 10,000 100,000 55,000 282,000
10 1 80,000 30,000 12,000 10,000 100,000 50,000 282,000
9 1 75,000 30,000 12,000 10,000 100,000 55,000 282,000
8 2 80,000 40,000 12,000 10,000 100,000 50,000 292,000
7 2 90,000 30,000 12,000 10,000 93,333 50,000 285,333
6 1 80,000 40,000 12,000 10,000 83,333 55,000 280,333
5 2 75,000 30,000 12,000 10,000 91,667 50,000 268,667
4 2 75,000 30,000 12,000 10,000 100,000 55,000 282,000
3 1 75,000 40,000 12,000 10,000 83,333 55,000 275,333
17 2 75,000 30,000 12,000 10,000 76,667 50,000 253,667
Lampiran 10, Biaya Penyusutan Alat pada Usahatani Karet Rakyat Desa Buntu Bayu per petani/ Ha/th No Sampel LL (ha)
Harga Alat Yang Digunakan (Rp) Pisau Deres Kawat Mangkok Ember Knapsack
48 1 33,000 32,000 4,000 25,000 275,000
Total 40 1,025,000 928,000 120,000 815,000 7,800,000 Rata- Rata 1,33 34,167 30,933 4,000 27,167 260,000
60 2 30,000 32,000 4,000 25,000 275,000
59 2 40,000 30,000 4,000 25,000 250,000
58 1 30,000 32,000 4,000 25,000 275,000
57 1 35,000 30,000 4,000 30,000 225,000
56 1 30,000 30,000 4,000 25,000 250,000
55 2 40,000 31,000 4,000 30,000 250,000
54 1 40,000 32,000 4,000 30,000 250,000
53 1 40,000 31,000 4,000 30,000 250,000
52 1 35,000 32,000 4,000 27,500 250,000
51 1 30,000 32,000 4,000 27,500 275,000
50 2 32,000 31,000 4,000 25,000 250,000
49 2 35,000 31,000 4,000 25,000 250,000
31 2 30,000 30,000 4,000 25,000 275,000
32 1 35,000 31,000 4,000 27,500 250,000
46 1 35,000 30,000 4,000 27,500 275,000
45 1 35,000 31,000 4,000 25,000 275,000
44 1 35,000 30,000 4,000 30,000 250,000
43 1 35,000 30,000 4,000 25,000 250,000
42 1 30,000 30,000 4,000 30,000 275,000
41 2 30,000 32,000 4,000 25,000 275,000
40 2 40,000 32,000 4,000 30,000 275,000
39 2 40,000 30,000 4,000 25,000 250,000
38 1 40,000 31,000 4,000 30,000 250,000
37 1 35,000 32,000 4,000 30,000 250,000
36 1 30,000 30,000 4,000 27,500 275,000
35 1 30,000 32,000 4,000 27,500 250,000
34 2 30,000 30,000 4,000 25,000 275,000
33 1 35,000 30,000 4,000 25,000 250,000
47 1 30,000 31,000 4,000 30,000 275,000
Lanjutan (1) Lampiran 10 No Sampel LL (ha) Umur Ekonomis (th) Pisau Deres Kawat Mangkok Ember Knapsack
5
1
1
1
5
52
1
1
1
1
1
53
1
1
1
1
1
1
5
54
1
1
1
1
51
1
49
1
1
5
48
1
1
1
1
1
5
2
5
1
1
1
1
5
50
2
1
1
1
1
1
5
1
1
59
2
1
1
1
1
5
60
2
1
1
1
1
5 Total
40
30
30
30 30 150 Rata- Rata 1,33
1
1
1
1
5
5
1
55
1
2
1
1
1
1
5
56
1
1
1
1
1
5
57
1
1
1
1
1
5
58
1
1
1
31
2
1
1
1
1
1
1
5
36
1
1
1
1
5
5
37
1
1
1
1
1
5
38
1
35
1
1
1
1
1
1
1
5
32
1
1
1
1
5
1
33
1
1
1
1
1
5
34
2
1
1
1
1
47
1
1
5
43
1
1
1
1
1
5
44
1
1
1
1
1
5
45
1
1
1
1
1
5
1
1
1
1
5
39
2
1
1
1
1
5
40
2
1
1
1
1
5
41
2
1
1
1
1
5
42
1
Lampiran (2) Lampiran 10 No Sampel LL (ha) Nilai Penyusutan (Rp) Total Penyusutan (Rp) Pisau Deres Kawat Mangkok Ember Knapsack
47 1 30,000 31,000 4,000 25,000 55,000 145,000
Total 40 1,025,000 928,000 120,000 822,500 1,560,000 4,455,500 Rata- Rata 1,33 34,167 30,933 4,000 27,417 52,000 148,517
60 2 30,000 32,000 4,000 30,000 55,000 151,000
59 2 40,000 30,000 4,000 30,000 50,000 154,000
58 1 30,000 32,000 4,000 30,000 55,000 151,000
57 1 35,000 30,000 4,000 25,000 45,000 139,000
56 1 30,000 30,000 4,000 30,000 50,000 144,000
55 2 40,000 31,000 4,000 25,000 50,000 150,000
54 1 40,000 32,000 4,000 25,000 50,000 151,000
53 1 40,000 31,000 4,000 25,000 50,000 150,000
52 1 35,000 32,000 4,000 30,000 50,000 151,000
51 1 30,000 32,000 4,000 27,500 55,000 148,500
50 2 32,000 31,000 4,000 30,000 50,000 147,000
48 1 33,000 32,000 4,000 30,000 55,000 154,000
31 2 30,000 30,000 4,000 25,000 55,000 144,000
32 1 35,000 31,000 4,000 27,500 50,000 147,500
45 1 35,000 31,000 4,000 25,000 55,000 150,000
44 1 35,000 30,000 4,000 30,000 50,000 149,000
43 1 35,000 30,000 4,000 25,000 50,000 144,000
42 1 30,000 30,000 4,000 30,000 55,000 149,000
41 2 30,000 32,000 4,000 25,000 55,000 146,000
40 2 40,000 32,000 4,000 30,000 55,000 161,000
39 2 40,000 30,000 4,000 25,000 50,000 149,000
38 1 40,000 31,000 4,000 30,000 50,000 155,000
37 1 35,000 32,000 4,000 30,000 50,000 151,000
36 1 30,000 30,000 4,000 27,500 55,000 146,500
35 1 30,000 32,000 4,000 27,500 50,000 143,500
34 2 30,000 30,000 4,000 25,000 55,000 144,000
33 1 35,000 30,000 4,000 25,000 50,000 144,000
46 1 35,000 30,000 4,000 27,500 55,000 151,500
Lampiran 11, Biaya Penyusutan pada Usahatani Kelapa Sawit Rakyat Desa Buntu Bayu per petani/ Ha/th No Sampel LL (ha) Biaya Penyusutan (Rp) Rp /Petani Rp/Ha
18 2 273,667 136,833
Total 44 8,293,333 6,357,667 Rata-Rata 1,47 211,922
30 1 275,333 275,333
29 2 280,333 140,167
28 2 260,333 130,167
27 2 293,667 146,833
26 1 280,333 280,333
25 1 268,667 268,667
24 1 265,333 265,333
23 1 265,333 265,333
22 1 285,333 285,333
21 2 288,667 144,333
20 2 258,667 129,333
19 1 268,667 268,667
1 2 255,333 127,667
2 1 282,000 282,000
16 1 277,000 277,000
15 1 282,000 282,000
14 2 298,667 149,333
13 1 270,333 270,333
12 2 280,333 140,167
11 1 282,000 282,000
10 1 282,000 282,000
9 1 282,000 282,000
8 2 292,000 146,000
7 2 285,333 142,667
6 1 280,333 280,333
5 2 268,667 134,333
4 2 282,000 141,000
3 1 275,333 275,333
17 2 253,667 126,833
Lampiran 12. Biaya Penyusutan pada Usahatani Karet Rakyat Desa Buntu Bayu per petani/ Ha/th No Sampel LL (ha) Biaya Penyusutan (Rp) Rp /Petani Rp/Ha
48 1 154,000 154,000
Total 40 4,455,500 3,710,000 Rata-Rata 1,33 148,517 123,667
60 2 151,000 75,500
59 2 154,000 77,000
58 1 151,000 151,000
57 1 139,000 139,000
56 1 144,000 144,000
55 2 150,000 75,000
54 1 151,000 151,000
53 1 150,000 150,000
52 1 151,000 151,000
51 1 148,500 148,500
50 2 147,000 73,500
49 2 145,000 72,500
31 2 144,000 72,000
32 1 147,500 147,500
46 1 151,500 151,500
45 1 150,000 150,000
44 1 149,000 149,000
43 1 144,000 144,000