Analisis Usaha dan Pemasaran Ternak Kelinci (Studi Kasus di Desa Gundaling II dan Desa Sempajaya, Kecamatan Berastagi, Kabupaten Karo)
cxxxvi
2 15.
15 17.
25
7
9
37
3 16.
35
2
9
40
80
12
2
9
38
2 14.
55
3
12
34
4 13.
48
33
2
9
38
75.8
2.4
10.3
39.45
98 Rataan
48 1516
2 Jumlah 789 206
48
2
12
2 20.
60
40
1
9
41
3 19.
80
4
9
33
4 18.
2
42
Lampiran 1. Karakteristik Peternak Sampel Usaha Ternak Kelinci di Daerah Penelitian No. Sampel Umur (Tahun) Pendidikan Terakhir Jumlah Tanggungan (Orang) Luas Kandang (m2) Lama Beternak (Tahun) 1.
50
45
5 6.
72
2
9
32
4 5.
80
3
12
8 4.
48
50
2
9
35
7 3.
9 2 120
41
8 2.
17 425
36
9
8 7.
2 12.
40
60
2
9
50
3 11.
80
4
12
37
5 10.
3
49
9
40
3 9.
55
2
12
38
8 8.
15
3
9
4.9
Lampiran 2. Biaya Penggunaan Bibit Kelinci Per Peternak Per Periode (2 Bulan) di Daerah Penelitian No. Sampel Jumlah Bibit (Ekor) Harga Bibit Biaya Bibit Per Peternak Biaya Bibit Per 50 Indukan
1. 126 80000 10,080,000 4,000,000 2. 47 65000 3,055,000 3,250,000 3. 53 50000 2,650,000 2,500,000 4. 31 50000 1,550,000 2,500,000 5. 79 50000 3,950,000 2,500,000 6. 42 50000 2,100,000 2,500,000 7. 53 65000 3,445,000 3,250,000 8. 22 50000 1,100,000 2,500,000 9. 31 50000 1,550,000 2,500,000 10. 79 75000 5,925,000 3,750,000 11. 31 50000 1,550,000 2,500,000 12. 38 50000 1,900,000 2,500,000 13. 39 50000 1,950,000 2,500,000 14. 38 50000 1,900,000 2,500,000 15. 63 65000 4,095,000 3,250,000 16. 38 50000 1,900,000 2,500,000 17. 66 65000 4,290,000 3,250,000 18. 63 65000 4,095,000 3,250,000 19. 46 50000 2,300,000 2,500,000 20. 47 50000 2,350,000 2,500,000
Jumlah 1032 626000 61,735,000 56,500,000 Rataan 51.6 31300 3,086,750 2,825,000
Lampiran 3. Biaya Penggunaan Pakan Per Peternak dan Per 50 Indukan Per Periode (2 Bulan) di Daerah Penelitian No. Sampel Jumlah Indukan (ekor) Jumlah Anakan (ekor) Indukan Anakan Konsumsi Wortel (Kg) Konsumsi Daun Kol(Kg) Konsumsi Wortel (Kg) Konsumsi Daun Kol (Kg) Per ekor Total Per ekor Total Per ekor Total Per ekor Total
1. 126 517 1 7560 1 7560 0.5 15510 0.5 15510 2. 47 228
1.5 4230 0.5 1410 0.5 6840 0.5 6840 3. 53 298 1 3180 0.5 1590 0.5 8940 0.5 8940 4. 31 165 1 1860
1 1860 0.5 4950 0.5 4950 5. 79 435 1 4740 1 4740 0.5 13050 0.5 13050 6. 42 196 1 2520 1 2520 0.5 5880 0.5 5880 7. 53 256 1 3180
0.5 1590 0.5 7680 0.5 7680 8. 22 106 1.5 1980 0.5 660 1 6360 9. 31 164 1 1860
1 1860 0.5 4920 0.5 4920 10. 79 421 1 4740 1 4740 0.5 12630 0.5 12630 11. 31 188 1 1860 1 1860 0.5 5640 0.5 5640 12. 38 190 1 2280 1 2280 0.5 5700 0.5 5700 13. 39 177
1.5 3510 0.5 1170 0.5 5310 0.5 5310 14. 38 177 1.5 3420 0.5 1140 0.5 5310 0.5 5310 15. 63 367 1 3780
1 3780 0.5 11010 0.5 11010 16. 38 174 1 2280 1 2280 1 10440 17. 66 330 1 3960
1 19800 18. 63 280 1 3780 1 16800 19. 46 219
1.5 4140 1 13140 20. 47 227 1 2820
0.5 6810 0.5 6810
Jumlah 1032 5115 22.5 67680
13 41040
12.5 186720 7.5 120180 Rataan51.6 255.75 1.125 3384 0.65 2052 0.625 9336 0.375 6009
Sambungan Lampiran 3 Biaya Penggunaan Pakan Per Peternak dan Per 50 Indukan Per Periode (2 Bulan) di Daerah Penelitian Total Konsumsi Pakan Ternak Kelinci (Kg)/Peternak Total Konsumsi Pakan Ternak Kelinci (Ton/Peternak) Total Konsumsi Pakan Ternak Kelinci (Ton/50 Indukan) Total Konsumsi Pakan Ternak Kelinci (Goni/Peternak) Total Konsumsi Pakan Ternak Kelinci (Goni/50 Indukan) Harga Pakan Per Goni (Rp) Total Biaya Pakan Anakan dan Indukan Rp/Peternak Total Biaya Pakan Anakan dan Indukan Rp/ 50 Indukan
15.18
719,977 571,406 15000
469.52 1217
23.48 591.6
29.58
720,139 947,543 29580
399.47 2372
19.97 303.6
420,138 538,642 15180
19.74 300
392.31 1373
19.62 306
15.3
360,058 473,760 15300
420.00 1128
21.00 319.2
15.96
420,000 677,418 15960
15
394.74 1200
24.19 300
18.78 345.6
20.78
415620 415.62 407 8312.4 8,132 33,134 13,612,843 13,379,807 20781
768,077 817,109
349.79 2336
17.49 328.8
16.44
444,442 483,086 16440
375.65 1286
17.28
360,000 473,688 23760
507,091 402,457 17280
326.67 1232
16.33 411.6
20.58
1,131,451 857,160 20580
360.00 2381
18.00 475.2
23.76
483.87 1400
15
46140
21.37 453
35.58
299,912 483,724 35580
439.35 1101
21.97 272.4
13.62
1,121,175 1,057,716 13620
427.36 2475
22.65
450.38 2108
479,909 510,537 22650
411.06 1242
20.55 386.4
19.32
1,199,640 476,047 19320
366.19 1300
18.31 922.8
46.14
22.52 711.6
1,500,053 949,401 16800
899,766 569,476 15000
409.09 2667
439.75 1295
21.99 694.8
34.74
299,947 483,787 34740
437.42 1106
21.87 271.2
13.56
480,060 1,091,043 13560
20.45 180
16.8
9
1,000,864 944,208 9000
379.81 2486
18.99 402.6
20.13
480,144 571,600 20130
400.00 1429
20.00 336
20 416 407 1,657 680,642 668,990
Lampiran 4. Konsumsi Obat Per Peternak dan Per 50 Indukan Per Periode(2 Bulan) di Daerah Penelitian No. Sampel Jumlah Indukan (ekor) Jumlah Anakan (ekor) Nama Obat- obatan Penggunaan (Botol)/Peternak Penggunaan (Botol)/50 Indukan Harga Obat/botol Biaya Obat/Peternak Biaya Obat/50 Indukan
13.16 10,000 100,000 131,579 17. 66 330 Wormectine
14.47 10,000 110,000 144,737 13. 39 177 Wormectine
6
7.69 10,000 60,000 76,923 14. 38 177 Wormectine
8
10.53 10,000 80,000 105,263 15. 63 367 Wormectine
25
19.84 10,000 250,000 198,413 16. 38 174 Wormectine
10
15
14.52 10,000 90,000 145,161 12. 38 190 Wormectine
11.36 10,000 150,000 113,636 18. 63 280 Wormectine
16
12.70 10,000 160,000 126,984 19. 46 219 Wormectine
12
13.04 10,000 120,000 130,435 20. 47 227 Wormectine
13
13.83 10,000 130,000 138,298
Total 1032 5115 278 268.62 200000 2780000 2,686,241 Rataan 51,6 255.75
13.9
11
9
1. 126 517 Wormectine
25
28
11.11 10,000 280,000 111,111 2. 47 228 Wormectine
14
14.89 10,000 140,000 148,936 3. 53 298 Wormectine
15
14.15 10,000 150,000 141,509 4. 31 165 Wormectine
10
16.13 10,000 100,000 161,290 5. 79 435 Wormectine
15.82 10,000 250,000 158,228 6. 42 196 Wormectine
14.56 10,000 230,000 145,570 11. 31 188 Wormectine
12
14.29 10,000 120,000 142,857 7. 53 256 Wormectine
13
12.26 10,000 130,000 122,642 8. 22 106 Wormectine
5
11.36 10,000 50,000 113,636 9. 31 164 Wormectine
8
12.90 10,000 80,000 129,032 10. 79 421 Wormectine
23
13.43 10000 139000 134,312
Lampiran 5. Curahan Tenaga Kerja Per Peternak dan Per 50 Indukan Per Periode (2 Bulan) di Daerah Penelitian No. Sampel Jumlah Indukan (ekor) Pemberian Pakan Pemeliharaan Sub Total Total Biaya TK/Peternak (Rp) (HKO) (HKO) (HKO) TK TKDK TKLK TKDK TKLK TKDK TKLK (HKO)
31 30.94 618,800 14.
38
28.18 28.12 562,400 16.
14.06
14.06
63
33.89 33.76 675,200 15.
16.88
16.88
38
16.88
33.75
14.06
39
28.19 28.13 562,600 13.
16.88
11.25
38
45.13 45.00 900,000 12.
22.5
22.5
8.44
11.25
47.81 59.05 1,181,000 11.
17
31.07 30.94 618,800
16.88
14.06
47
22.56 22.50 450,000 20.
14.06
8.44
46
36.56 53.43 1,068,600 19.
22.5
25.31
5.62
14.06
11.25
63
33.89 33.76 675,200 18.
16.88
16.88
66
59.06 78.75 1,575,000 17.
19.82
31
11.37
1. 126
11.25
16.88
79
45.13 45.00 900,000 5.
22.5
22.5
31
67.5 84.37 1,687,400 4.
17
33.75
33.75
50.76 50.63 1,012,600 6.
5.62
53
45.13 45.00 900,000 3.
22.5
22.5
47
50.63 11.38 101.26 112.51 2,250,200 2.
11.25
50.63
33.75
42
33.75
5.62
5.62
14.06
5.62
79
47.81 59.05 1,181,000 10.
11.37
22.5
5.62
25.31
31
14.06
45.13 45.00 900,000 9.
22.5
22.5
22
31.07 30.94 618,800 8.
19.69
11.25
53
31 30.94 618,800 7.
16.88
Total 1032 264.37 171.56 323.45 188.44 590.085 360 947.82 18,956,400
Rataan 51.6 13.2185 8.578 16.1725 9.422 29.50425 18 47.391 947,820Sambungan Lampiran 5. Curahan Tenaga Kerja Per Peternak dan Per 50 Indukan Per Periode (2 Bulan) di Daerah Penelitian No. Sampel Jumlah Indukan (ekor) Pemberian Pakan Pemeliharaan Sub Total Total Biaya TK/50 Indukan (Rp) (HKO) (HKO) (HKO) TK TKDK TKLK TKDK TKLK TKDK TKLK (HKO) 1.
11.21
0.00
44.59
0.00 44.42 888,421 15.
50
11.16
0.00
0.00
0.00
22.37
0.00 22.32 446,349 16.
50
11.11
44.41
14.97
22.38
22.21
26.08 77.71 103.62 2,072,368 17.
0.00 37.01 740,263 13.
50
14.80
0.00
22.29
0.00
37.09
50
50
18.03
0.00
21.72
0.00
39.74
0.00 39.67 793,333 14.
33.30
50
72.79
33.05
0.00 24.46 489,130 20.
50
14.96
0.00
18.1
0.00
0.00 32.91 658,298
0.00
Total 1000 326.76 157.22 380.46 160.74 707.20 317.96 1,023 20,452,358 Rataan
50
16.34
7.86 19.023
8.04
35.36
24.52
15.35
12.79
8.93
0.00
12.89
0.00
25.67
0.00 25.58 511,515 18.
50
11.16
0.00
4.56
17.86
13.49
29.02 42.40 848,095 19.
50
9.17
0.00 72.58 1,451,613 12.
0.00
50
0.00
16.04
63.68 79.59 1,591,887 4.
50
36.29
0.00
36.5
72.79
10.73
0.00 72.58 1,451,613 5.
50
10.68
0.00
21.44
0.00
31.84
31.84
0.00 32.04 640,886 6.
50
0.00
20.09
4.51
20.09
4.52
40.18 44.65 892,937 2.
23.94
5.30
0.00
24.08
0.00
48.01
0.00 47.87 957,447 3.
50
32.13
50
36.5
8.90
9.27
36.29
18.34
77.11 95.24 1,904,839 10.
50
3.56
3.64
9.06
21.36
7.20
30.26 37.37 747,468 11.
50
36.29
0.00
40.82
50
16.74
10.61
0.00
20.18
0.00
36.90
0.00 36.83 736,667 7.
50
0.00
51.44 0.00 102.57 0.00 102.27 2,045,455 9.
18.7
0.00
29.31
0.00 29.19 583,774 8.
50
51.14
0.00
15.90 51 1,022,618
Lampiran 6. Penggunaan Alat Peternakan Per Peternak dan Per 50 Indukan Per Periode (2 Bulan) di Daerah Penelitian No. Sampel Jumlah (Unit)/Peternak Harga/satuan (Rp) Total Biaya Karung Goni (Rp)/Peternak Jumlah (Unit)/50 Indukan Total Biaya Karung Goni (Rp)/ 50 Indukan 1.
5 13,158 13. 6 2000 12000
Jumlah 116 49000 285500 123 307,823 Rataan 5.8 2450 14275
4 8,511
4 10,870 20. 4 2000 8000
3 6,349 19. 4 2500 10000
5 9,091 18. 4 2000 8000
13 32,895 17. 6 2000 12000
3 7,937 16. 10 2500 25000
5 10,526 15. 4 2500 10000
8 15,385 14. 4 2000 8000
6 19,355 12. 4 2500 10000
20 2500 50000
3 6,329 11. 4 3000 12000
6 16,129 10. 4 2500 10000
14 40,909 9. 4 2500 10000
4 9,434 8. 6 3000 18000
5 11,905 7. 4 2500 10000
4 9,494 6. 4 2500 10000
13 32,258 5. 6 2500 15000
5 14,151 4. 8 2500 20000
5 13,298 3. 5 3000 15000
8 19,841 2. 5 2500 12500
6 15,391
Lampiran 7. Biaya Penyusutan Sapu Kecil Per Peternak dan Per 50 Indukan Per Periode (2 bulan) di Daerah Penelitian No. Sampel Jumlah (Unit) Harga/satuan (Rp) Total biaya sapu kecil (Rp) Umur ekonomis (Bulan) Biaya penyusutan Per Peternak/Periode (Rp) Biaya penyusutan Per 50 Indukan/Periode (Rp) 1.
2 25000 50000 24 4,167 1,654 2. 1 25000 25000 24 2,083 2,216 3. 1 25000 25000 24 2,083 1,965 4. 1 25000 25000 24 2,083 3,360 5. 1 25000 25000 24 2,083 1,318 6. 1 25000 25000 24 2,083 2,480 7. 1 25000 25000 24 2,083 1,965 8. 1 25000 25000 24 2,083 4,734 9. 1 25000 25000 24 2,083 3,360 10. 1 25000 25000 24 2,083 1,318 11. 1 25000 25000 24 2,083 3,360 12. 1 25000 25000 24 2,083 2,741 13. 1 25000 25000 24 2,083 2,671 14. 1 25000 25000 24 2,083 2,741 15. 1 25000 25000 24 2,083 1,653 16. 2 25000 50000 24 4,167 5,483 17. 1 25000 25000 24 2,083 1,578 18. 1 25000 25000 24 2,083 1,653 19. 1 25000 25000 24 2,083 2,264 20. 1 25000 25000 24 2,083 2,216
Jumlah 22 500000 550000 480 45,833 50,729 Rataan 1.1 25000 27500 24 2,292 2,536
Lampiran 8. Biaya Penyusutan Serok Per Peternak dan Per 50 Indukan Per Periode (2 bulan) di Daerah Penelitian No. Sampel Jumlah (Unit) Harga/satuan (Rp) Biaya Serok (Rp) Umur ekonomis (Bulan) Biaya Penyusutan Per Peternak Per Periode (Rp) Biaya Penyusutan Per 50 Indukan Per Periode (Rp) 1.
2 15000 30000 8 7,500 1,654 2. 1 15000 15000 8 3,750 2,216 3. 1 15000 15000 8 3,750 1,965 4. 1 15000 15000 8 3,750 3,360 5. 1 10000 10000 6 3,333 1,318 6. 1 10000 10000 6 3,333 2,480 7. 1 10000 10000 6 3,333 1,965 8. 1 10000 10000 6 3,333 4,734 9. 1 10000 10000 6 3,333 3,360 10. 1 10000 10000 6 3,333 1,318 11. 1 10000 10000 6 3,333 3,360 12. 1 10000 10000 6 3,333 2,741 13. 1 10000 10000 6 3,333 2,671 14. 1 10000 10000 6 3,333 2,741 15. 1 10000 10000 6 3,333 1,653 16. 2 10000 20000 6 6,667 5,483 17. 1 10000 10000 6 3,333 1,578 18. 1 10000 10000 6 3,333 1,653 19. 1 10000 10000 6 3,333 2,264 20. 1 10000 10000 6 3,333 2,216
Jumlah 22 220000 245000 128 75,412 50,729 Rataan 1.1 11000 12250 6.4 3,771 2,536
Lampiran 9. Biaya Penyusutan Sapu Lidi Per Peternak Per Periode (2 bulan) di Daerah Penelitian No. Sampel Jumlah (Unit) Harga/satuan (Rp) Total Biaya Sapu Lidi (Rp) Umur ekonomis (Bulan) Biaya Penyusutan/ Peternak (Rp) Biaya Penyusutan/50 Indukan (Rp) 1.
2 5000 10000 3 6,667 2,646 2. 4 2000 8000 1 16,000
17,021 3. 2 3000 6000 3 4,000 3,774 4. 2 3000 6000 2 6,000 9,677 5. 2 2000 4000 1 8,000 5,063 6. 1 3000 3000 1 6,000 7,143 7. 2 3000 6000 2 6,000 5,660 8. 2 2000 4000 2 4,000 9,091 9. 2 3000 6000 3 4,000 6,452 10. 2 2000 4000 2 4,000 2,532 11. 1 2000 2000 1 4,000 6,452 12. 1 3000 3000 1 6,000 7,895 13. 2 2000 4000 3 2,667 3,419 14. 2 3000 6000 1 12,000
15,789 15. 1 3000 3000 2 3,000 2,381 16. 3 3000 9000 3 6,000 7,895 17. 1 2000 2000 2 2,000 1,515 18. 2 3000 6000 2 6,000 4,762 19. 1 2000 2000 1 4,000 4,348 20. 1 2000 2000 1 4,000 4,255
Jumlah 36 53000 96000 37 114,334 127,770 Rataan 1.8 2650 4800 1.85 5,717 6,388
Lampiran 10. Biaya Penyusutan Beko Per Peternak dan Per 50 Indukan Per Periode (2 bulan) di Daerah Penelitian No. Sampel Jumlah (Unit) Harga/satuan (Rp) Total Biaya Beko (Rp) Umur ekonomis (Bulan) Biaya Penyusutan Per Peternak (Rp) Biaya Penyusutan Per 50 Indukan (Rp) 1.
2 360000 720000 36 40,000 15,873 2. 1 350000 350000 32 21,875 23,271 3. 1 350000 350000 24 29,167 27,516 4. 1 350000 350000 30 23,333 37,634 5. 1 260000 260000 20 26,000 16,456 6. 1 250000 250000 18 27,778 33,069 7. 1 250000 250000 18 27,778 26,206 8. 1 260000 260000 18 28,889 65,657 9. 1 350000 350000 30 23,333 37,634 10. 1 350000 350000 30 23,333 14,768 11. 1 250000 250000 18 27,778 44,803 12. 1 250000 250000 18 27,778 36,550 13. 1 250000 250000 18 27,778 35,613 14. 1 260000 260000 20 26,000 34,211 15. 1 250000 250000 18 27,778 22,046 16. 1 350000 350000 12 58,333 76,754 17. 1 260000 260000 20 26,000 19,697 18. 1 250000 250000 18 27,778 22,046 19. 1 250000 250000 18 27,778 30,193 20. 1 250000 250000 18 27,778 29,551
Jumlah 21 5750000 6110000 434 576,264 649,547 Rataan 1.05 287500 305500 21.7 28,813 32,477
Lampiran 11. Biaya Penyusutan Kandang Per Peternak dan Per 50 Indukan Per Periode (2 bulan) di Daerah Penelitian No. Sampel Jumlah Indukan (ekor) Jumlah Anakan (ekor) Jumlah Kandang (Unit)/Peternak Harga Kandang (Unit)/Peternak Biaya Kandang Rp/Peternak Umur ekonomis (Bulan) Biaya Penyusutan Per Peternak (Rp) Biaya Penyusutan Per 50 Indukan (Rp)
1. 126 517 239 150,000 35,850,000 60 1,195,000 474,206 2. 47 228 89 100,000 8,900,000 36 494,444 526,004 3. 53 298 101 80,000 8,080,000 30 538,667 508,176 4. 31 165 59 70,000 4,130,000 30 275,333 444,085 5. 79 435 150 85,000 12,750,000 30 850,000 537,975 6. 42 196 80 55,000 4,400,000 24 366,667 436,508 7. 53 256 101 75,000 7,575,000 28 541,071 510,444 8. 22 106 42 55,000 2,310,000 24 192,500 437,500 9. 31 164 59 70,000 4,130,000 28 295,000 475,806 10. 79 421 150 50,000 7,500,000 20 750,000 474,684 11. 31 188 59 50,000 2,950,000 20 295,000 475,806 12. 38 190 72 55,000 3,960,000 24 330,000 434,211 13. 39 177 74 50,000 3,700,000 20 370,000 474,359 14. 38 177 72 70,000 5,040,000 32 315,000 414,474 15. 63 367 120 75,000 9,000,000 30 600,000 476,190 16. 38 174 72 80,000 5,760,000 30 384,000 505,263 17. 66 330 125 55,000 6,875,000 26 528,846 400,641 18. 63 280 120 55,000 6,600,000 24 550,000 436,508 19. 46 219 87 60,000 5,220,000 28 372,857 405,279 20. 47 227 89 60,000 5,340,000 28 381,429 405,776
Total 1032 5,115 1,960 1,400,000 150,070,000 572 9,625,814 9,253,897 Rataan 51.6 255.75 98 70,000 7503500 28.6 481290.7204 462,695
Lampiran 12. Total Biaya Penyusutan Per Peternak Per Periode (2 bulan) di Daerah Penelitian No. Sampel Jumlah Indukan Biaya Penyusutan Kandang(Rp)/Periode Biaya Penyusutan Beko (Rp)/Periode Biaya Penyusutan Sapu Kecil (Rp)/Periode Biaya Penyusutan Sapu Lidi (Rp)/Periode Biaya Penyusutan Serok (Rp)/Periode Total Biaya Penyusutan (Rp)/Periode
1. 126 1,195,000 40,000 4,167 6,667 7,500 1,253,334 2. 47 494,444 21,875 2,083 16,000 3,750 538,152 3. 53 538,667 29,167 2,083 4,000 3,750 577,667 4. 31 275,333 23,333 2,083 6,000 3,750 310,499 5. 79 850,000 26,000 2,083 8,000 3,333 889,416 6. 42 366,667 27,778 2,083 6,000 3,333 405,861 7. 53 541,071 27,778 2,083 6,000 3,333 580,265 8. 22 192,500 28,889 2,083 4,000 3,333 230,805 9. 31 295,000 23,333 2,083 4,000 3,333 327,749 10. 79 750,000 23,333 2,083 4,000 3,333 782,749 11. 31 295,000 27,778 2,083 4,000 3,333 332,194 12. 38 330,000 27,778 2,083 6,000 3,333 369,194 13. 39 370,000 27,778 2,083 2,667 3,333 405,861 14. 38 315,000 26,000 2,083 12,000 3,333 358,416 15. 63 600,000 27,778 2,083 3,000 3,333 636,194 16. 38 384,000 58,333 4,167 6,000 6,667 459,167 17. 66 528,846 26,000 2,083 2,000 3,333 562,262 18. 63 550,000 27,778 2,083 6,000 3,333 589,194 19. 46 372,857 27,778 2,083 4,000 3,333 410,051 20. 47 381,429 27,778 2,083 4,000 3,333 418,623
Total 1032 9,625,814 576,265 45,828 114,334 75,412 10,437,653
Rataan 51.6 481,291 28,813 2,291 5,717 3,771 521,883Sambungan Lampiran 12. Total Biaya Penyusutan Per Peternak dan per 50 Indukan Per Periode (2 bulan) di Daerah Penelitian No. Sampel Jumlah Indukan Biaya Penyusutan Kandang (Rp)/Periode Biaya Penyusutan Beko Rp)/Periode Biaya Penyusutan Sapu Kecil (Rp)/Periode Biaya Penyusutan Sapu Lidi(Rp)/Periode Biaya Penyusutan Serok (Rp)/Periode Total Biaya Penyusutan (Rp)/Periode 1.
76,754 5,483 7,895
50 434,211
36,550 2,741 7,895
2,741 484,138 13.
50 474,359
35,613 2,671 3,419
2,671 518,733 14.
50 414,474
34,211 2,741 15,789
2,741 469,956 15.
50 476,190
22,046 1,653 2,381
1,653 503,923 16.
50 505,263
5,483 600,878 17.
44,803 3,360 6,452
50 400,641
19,697 1,578 1,515
1,578 425,009 18.
50 436,508
22,046 1,653 4,762
1,653 466,622 19.
50 405,279
30,193 2,264 4,348
2,264 444,348 20.
50 405,776
29,551 2,216 4,255
2,216 444,014
Total 1000 9,253,897 649,547 50,729 127,770 50,729 10,132,673 Rataan
3,360 533,781 12.
50 475,806
50 474,206
1,318 562,130 6.
15,873 1,654 2,646
1,654 496,033 2.
50 526,004
23,271 2,216 17,021
2,216 570,728 3.
50 508,176
27,516 1,965 3,774
1,965 543,396 4.
50 444,085
37,634 3,360 9,677
3,360 498,116 5.
50 537,975
16,456 1,318 5,063
50 436,508
1,318 494,620 11.
33,069 2,480 7,143
2,480 481,680 7.
50 510,444
26,206 1,965 5,660
1,965 546,240 8.
50 437,500
65,657 4,734 9,091
4,734 521,716 9.
50 475,806
37,634 3,360 6,452
3,360 526,612 10.
50 474,684
14,768 1,318 2,532
50 462,695 32,477 2,536 6,388 2,536 506,634
Lampiran 13. Produksi Anakan dan Penerimaan Per Peternak dan Per 50 Indukan Per Periode (2 Bulan) di Daerah Penelitian . No. Sampel Produksi per peternak (ekor) Produksi per 50 Indukan (ekor) Volume Jual ke Pedagang Pengumpul (ekor) Harga Ke Pedagang Pengumpul (Rp) Penerimaan Dari PP (Rp) Volume Jual Konsumen (ekor) Harga Konsumen (Rp) Penerimaan Dari Konsumen (Rp) Total Penerimaan Per Peternak (Rp) Total Penerimaan Per 50 Indukan (Rp)
229 30 25000 750000 144 45,000 6,480,000 7,230,000 9,513,267
4,500,000 7,000,000 9,210,526 13. 177
227 90 25000 2250000 87 60,000
5,220,000 7,470,000 9,576,793 14. 177
233 50 25000 1250000 127 45,000 5,715,000 6,965,000 9,164,287
15. 367 291 230 25000 5750000 137 50,000
6,850,000 12,600,000 10,000,005 16. 174
17. 330 250 250 25000 6250000
6,900,000 8,150,000 13,145,343 12. 190
80 50,000 4,000,000 10,250,000 7,765,152
18. 280 222 140 25000 3500000 140 50,000
7,000,000 10,500,000 8,333,250 19. 219
238 200 25000 5000000 19 60,000
1,140,000 6,140,000 6,673,816 20. 227
241 90 25000 2250000 137 50,000 6,850,000 9,100,000 9,680,877
250 100 25000 2500000 90 50,000
11. 188 303 50 25000 1250000 138 50,000
1. 517 205 300 25000 7500000 217 60,000
65 45,000 2,925,000 12,175,000 7,705,795
13,020,000 20,520,000 8,142,908 2. 228
243 40 25000 1000000 188 50,000 9,400,000 10,400,000 11,063,684
3. 298 281 120 25000 3000000 178 45,000
8,010,000 11,010,000 10,386,716 4. 165
266 25000 165 40,000 6,600,000 6,600,000 10,645,200
5. 435 275 370 25000 9250000
6. 196 233 100 25000 2500000
266 270 25000 6750000 151 60,000 9,060,000 15,810,000 10,006,491
96 50,000 4,800,000 7,300,000 8,690,352
7. 256 242 140 25000 3500000 116 50,000
5,800,000 9,300,000 8,773,605 8. 106
241 25000 106 60,000 6,360,000 6,360,000 14,454,600
9. 164 265 50 25000 1250000 114 60,000
6,840,000 8,090,000 13,048,578 10. 421
Jumlah 5,115 5002 2,580 300,000 65,500,000 2,017 1,030,000 127,470,000 192,970,000 195,981,246 Rataan 255.75 250 129 25,000 3,275,000 101 51,500 6,373,500 9,648,500 9,799,062
Lampiran 14. Produktivitas Ternak Kelinci Per Peternak dan Per 50 Indukan Per Periode (2 Bulan) di Daerah Penelitian No. Sampel Indukan Jantan Indukan Betina Jumlah Indukan Produksi per peternak (ekor) Produktivitas Kelinci Per Peternak Indukan Jantan Indukan Betina Jumlah Indukan Produksi per 50 Indukan (ekor) Produktivitas Kelinci Per 50 Indukan 1.
5
45
50 233
5 15.
6
57 63 367
6
45
5
50 291
6 16.
4
34 38 174
5
5
5
34 38 177
50 229
50 250
7 12.
4
34 38 190
6
5
45
6 13.
4
4
35 39 177
5
5
45
50 227
5 14.
45
5 17.
45
50 241
5 20.
5
42 47 227
5
5
45
5 Jumlah 103 929 1032 5,115 111
45
100.00 900.00 1000 5002 111 Rataan
5
46 51.6 256
6
5.00
45.00 50 250
50 238
5
7
6
59 66 330
6
5
45
50 250
6 18.
57 63 280
5
5
5
45
50 222
5 19.
5
41 46 219
50 303
5
13 113 126 517
6 5.
3
28 31 165
6
5
45
50 266
8
50 281
71 79 435
6
5
45
50 275
6 6.
6 4.
45
38 42 196
42 47 228
5
5
45
50 205
5 2.
5
5
5
5
45
50 243
5 3.
5
48 53 298
6
4
5
7
71 79 421
6
5
45
50 265
6 10.
8
6
3
5
45
50 266
6 11.
3
28 31 188
28 31 164
5 9.
5
5
45
50 233
5 7.
5
48 53 256
5
45
50 241
50 242
5 8.
2
20 22 106
5
5
45
6
Lampiran 15a. Biaya Produksi Peternak Per Periode (2 bulan) di Daerah Penelitian No. Sampel Jumlah Indukan (ekor) Biaya Variabel (VC) Biaya Bibit (Rp) Biaya Pakan (Rp) Biaya Obat-obatan (Rp) Biaya TK (Rp) Biaya Goni (Rp) Total Biaya Variabel (Rp)
360,000 100,000
360,058 110,000
562,600 10000
2,942,658 13. 39 1,950,000 420,138
60,000 618,800
12000 3,060,938 14. 38 1,900,000
720,139 80,000
675,200 8000
3,383,339 15. 63 4,095,000 719,977
250,000 562,400
10000 5,637,377 16. 38 1,900,000
1,575,000 25000
90,000 900,000
3,960,000 17. 66 4,290,000 1,131,451
150,000 675,200
12000 6,258,651 18. 63 4,095,000
507,091 160,000
1,068,600 8000
5,838,691 19. 46 2,300,000 444,442
120,000 450,000
10000 3,324,442 20. 47 2,350,000
768,077 130,000
618,800 8000
3,874,877
12000 2,972,000 12. 38 1,900,000
8,245,766 11. 31 1,550,000 420,000
1. 126 10,080,000 1,199,640
250,000 1,012,600
280,000 2,250,200
50000 13,859,840 2. 47 3,055,000
479,909 140,000
900,000 12500
4,587,409 3. 53 2,650,000 1,121,175
150,000 1,687,400
15000 5,623,575 4. 31 1,550,000
299,912 100,000
900,000 20000
2,869,912 5. 79 3,950,000 1,500,053
15000 6,727,653 6. 42 2,100,000
1,181,000 10000
480,144 120,000
618,800 10000
3,328,944 7. 53 3,445,000 1,000,864
130,000 618,800
10000 5,204,664 8. 22 1,100,000
480,060 50,000
900,000 18000
2,548,060 9. 31 1,550,000 299,947
80,000 1,181,000
10000 3,120,947 10. 79 5,925,000
899,766 230,000
Jumlah 1032 61,735,000 13,612,843 2,780,000 18,956,400 285500 97,369,743 Rataan 51.6 3,086,750 680,642 139,000 947,820 14275 4,868,487
Sambungan Lampiran 15a. Biaya Produksi Peternak Per Periode (2 bulan) di Daerah Penelitian Biaya Tetap (FC) Biaya Penyusutan Alat (Rp) Biaya Sewa (Rp) Biaya PBB (Rp) Biaya Listrik (Rp) Biaya Air (Rp) Total Biaya Tetap (Rp) Total Biaya Usahatani (Rp)
369,194 3,400 35,000 3500 411,094 3,353,752
418,623 2,500 30,000 4000 455,123 4,330,000
410,051 1,700 30,000 3500 445,251 3,769,693
589,194 250 45,000 5500 639,944 6,478,635
562,262 2,000 40,000 6000 610,262 6,868,913
459,167 4,500 30,000 5000 498,667 4,458,667
636,194 3,000 30,000 5500 674,694 6,312,071
358,416 1,500 30,000 4000 393,916 3,777,255
405,861 350 30,000 4000 440,211 3,501,149
332,194 5,800 35,000 3500 376,494 3,348,494
1,253,334 17,000 80,000 12,000 1,362,334 15,222,174
782,749 1,700 50,000 9000 843,449 9,089,215
327,749 3,400 30,000 3500 364,649 3,485,596
230,805 1,500 25,000 3000 260,305 2,808,365
580,265 6,700 40,000 5000 631,965 5,836,629
405,861 1,700 40,000 4000 451,561 3,780,505
889,416 10,000 45,000 6500 950,916 7,678,569
310,499 4,200 30,000 3500 348,199 3,218,111
577,667 1,700 50,000 5500 634,867 6,258,442
538,152 2,500 40,000 5,000 585,652 5,173,061
10,437,653 75,400 765,000 101,500 11,379,553 108,749,296 521,883 3,770 38,250 5,075 568,978 5,437,465
Lampiran 15b. Biaya Produksi Per 50 Indukan Per Periode (2 bulan) di Daerah Penelitian No. Sampel Jumlah Indukan (ekor) Biaya Variabel (VC) Biaya Bibit (Rp) Biaya Pakan (Rp) Biaya Obat-obatan (Rp) Biaya TK (Rp) Biaya Goni (Rp) Total Biaya Variabel (Rp) 1.
50 2,500,000
4,474,105 16.
446,349 7,937
571,406 198,413
50 3,250,000
4,451,753 15.
888,421 10,526
947,543 105,263
3,924,283 14.
473,688 131,579
793,333 15,385
538,642 76,923
50 2,500,000
3,871,918 13.
740,263 13,158
473,760 144,737
50 2,500,000
4,793,547 12.
50 2,500,000
2,072,368 32,895
677,418 145,161
483,086 130,435
Jumlah 1000 56,500,000 13,379,807 2,686,241 20,452,358 307,823 93,326,231 Rataan
4,122,216
658,298 8,511
817,109 138,298
50 2,500,000
3,613,521 20.
489,130 10,870
50 2,500,000
5,210,530 17.
4,633,885 19.
848,095 6,349
402,457 126,984
50 3,250,000
4,741,402 18.
511,515 9,091
857,160 113,636
50 3,250,000
1,451,613 19,355
50 2,500,000
50 4,000,000
1,591,887 14,151
949,401 158,228
50 2,500,000
4,628,885 5.
1,451,613 32,258
483,724 161,290
50 2,500,000
5,305,263 4.
1,057,716 141,509
4,258,009 6.
50 2,500,000
4,880,218 3.
957,447 13,298
510,537 148,936
50 3,250,000
5,499,936 2.
892,937 19,841
476,047 111,111
640,886 9,494
50 2,500,000
5,218,843 11.
5,791,043 9.
747,468 6,329
569,476 145,570
50 3,750,000
5,033,787 10.
1,904,839 16,129
483,787 129,032
50 2,500,000
2,045,455 40,909
571,600 142,857
1,091,043 113,636
50 2,500,000
4,910,058 8.
583,774 9,434
944,208 122,642
50 3,250,000
3,963,029 7.
736,667 11,905
50 2,825,000 668,990 134,312 1,022,618 15,391 4,666,312
Sambungan Lampiran 15b. Biaya Produksi Per 50 Indukan Per Periode (2 bulan) di Daerah Penelitian Biaya Tetap (FC) Biaya Penyusutan Alat (Rp) Biaya Sewa (Rp) Biaya PBB (Rp) Biaya Listrik (Rp) Biaya Air (Rp) Total Biaya Tetap (Rp) Total Biaya Usahatani (Rp)
56,452 5,645 601,678 5,395,225 484,138
2,500 31,915 4,255 482,684 4,604,900
32,609 3,804 482,461 4,095,982 444,014
444,348 1,700
250 35,714 4,365 506,951 5,140,836
30,303 4,545 461,857 5,203,259 466,622
425,009 2,000
4,500 39,474 6,579 651,431 5,861,961
23,810 4,365 535,098 5,009,203 600,878
503,923 3,000
1,500 39,474 5,263 516,193 4,967,946
38,462 5,128 562,673 4,486,956 469,956
518,733 350
3,400 46,053 4,605 538,196 4,410,114
533,781 5,800
496,033 17,000
1,700 31,646 5,696 533,662 5,752,505
48,387 5,645 584,044 5,617,831 494,620
526,612 3,400
1,500 56,818 6,818 586,852 6,377,895
37,736 4,717 595,393 5,505,451 521,716
546,240 6,700
1,700 47,619 4,762 535,761 4,498,790
28,481 4,114 604,725 4,862,734 481,680
562,130 10,000
4,200 48,387 5,645 556,348 5,185,233
47,170 5,189 597,454 5,902,717 498,116
543,396 1,700
2,500 42,553 5,319 621,100 5,501,318
31,746 4,762 549,541 6,049,477 570,728
10,132,673 75,400 794,806 101,223 11,104,103 104,430,334 506,634 3,770 39,740 5,061 555,205 5,221,517
Lampiran 16a. Pendapatan Per Peternak Per Periode (2 bulan) di Daerah Penelitian No. Sampel Jumlah Indukan (ekor) Penerimaan Kelinci (Rp)/Peternak Total Biaya Usahatani (Rp)/Peternak Pendapatan Usahatani (Rp)/Peternak
38 7,000,000 3,353,752 3,646,248 13.
Jumlah 1032 192,970,000 108,749,296 84,220,704 Rataan
47 9,100,000 4,330,000 4,770,000
46 6,140,000 3,769,693 2,370,307 20.
63 10,500,000 6,478,635 4,021,365 19.
66 10,250,000 6,868,913 3,381,087 18.
38 7,230,000 4,458,667 2,771,333 17.
63 12,600,000 6,312,071 6,287,929 16.
38 6,965,000 3,777,255 3,187,745 15.
39 7,470,000 3,501,149 3,968,851 14.
31 8,150,000 3,348,494 4,801,506 12.
1. 126 20,520,000 15,222,174 5,297,826 2.
79 15,810,000 9,089,215 6,720,785 11.
31 8,090,000 3,485,596 4,604,404 10.
22 6,360,000 2,808,365 3,551,635 9.
53 9,300,000 5,836,629 3,463,371 8.
42 7,300,000 3,780,505 3,519,495 7.
79 12,175,000 7,678,569 4,496,431 6.
31 6,600,000 3,218,111 3,381,889 5.
53 11,010,000 6,258,442 4,751,558 4.
47 10,400,000 5,173,061 5,226,939 3.