Analisis Pengelolaan Usahatani Tebu dengan Sistem Tebu Rakyat Intensifikasi (TRI) di Desa Bulu Cina Kecamatan Hamparan Perak Kabupaten Deli Serdang
Lampiran 1. Karakteristik Petani Tebu Rakyat Intensifikasi Mitra No Umur Pendidikan Lama Jumlah Luas Lahan Sampel (Tahun) Terakhir Berusahatani Tanggungan (Ha) (Tahun) (Jiwa)
21
5
20
50 SMA
10
4 Karyawan Perkebunan Petani TRI
5
60 SMP
18
19
2 Petani Petani TRI
5
22
57 SD
19
6 Petani Petani TRI
69 SD
5
10
62 SD
18
6 Petani Petani TRI
5
17
56 SMP
4 Petani Petani TRI
19
5
18
57 SPG
19
2 PNS Petani TRI
5
2 Petani Petani TRI
23
5
19
54 SMP
19
2 Petani Petani TRI
5
29
56 SMA
3 PNS Petani TRI
3
5
30
64 PGSMTP
19
1 Pensiunan Karyawan Petani TRI
1 Total 1711 498
28
5 Petani Petani TRI
68 SD
25
19
1 Pensiunan Karyawan Petani TRI
4
24
68 SD 19 - Pensiunan Karyawan Petani TRI
5
57 SD 19 - Petani Petani TRI
11
2
26
65 SD 19 - Pensiunan Karyawan Petani TRI
4
27
48 SMA
16
5 Petani Petani TRI
1
6
5
5
45 SMA
11
2 Petani Petani TRI
5
69 SD
8
19
1 Pensiunan Karyawan Petani TRI
2
7
58 SMA
19
4 Karyawan Lepas Petani TRI
50 STM
5
19
58 SMA
19
2 Petani Petani TRI
1
2
53 SMP
4 Petani Petani TRI
4
2
3
59 SMP
19
2 Pensiunan Karyawan Petani TRI
2
3 Karyawan Perkebunan Petani TRI
8
10
5
3 Petani Petani TRI
3
13
45 SMA
12
3 Karyawan BUMN Petani TRI
14
56 SD
61 SMP
19
2 Pensiunan Karyawan Petani TRI
5
15
56 SMP
19
12
55 SMA
10
19
2 Pegawai BUMN Petani TRI
5
9
62 SMP 19 - Pensiunan Karyawan Petani TRI
2
45 SMA
2
19
3 Karyawan BUMN Petani TRI
5
11
48 STM
10
3 Karyawan Lepas Petani TRI
77 118 Mata Pencaharian Utama Sampingan
Lampiran 2. Karakteristik Petani Tebu Rakyat Intensifikasi Murni No Umur Pendidikan Lama Jumlah Luas Lahan Sampel (Tahun) Terakhir Berusahatani Tanggungan (Ha) (Tahun) (Jiwa)
10
42 SMA
8
2 Karyawan Swasta Petani TRI
2
22
58 SMP
4 Petani Petani TRI
2
2
23
60 SMA
19
1 Pensiunan Karyawan Petani TRI
2
21
3 PNS Petani TRI
66 SMA
1 Petani Petani TRI
17
68 SMP 19 - Petani Petani TRI
1
18
61 SMP
10
3
8
19
50 SMA
19
2 Wiraswasta Petani TRI
2
20
49 STM
24
19
62 SD 19 - Pensiunan Karyawan Petani TRI
54 D2
29
45 STM
6
2 Petani Petani TRI
1
30
11
3 Petani Petani TRI
3 PNS Petani TRI
3.2 Total 1720 454
75
79.7 Rata-rata
57.33
15.13
2.5
2
19
2 Pensiunan BUMN Petani TRI
26
2
25
63 SD
19
2 Pensiunan Karyawan Petani TRI
2
60 SMP 19 - Pensiunan Karyawan Petani TRI
53 SMP
2
27
59 SMP
19
3 Petani Petani TRI
2
28
1
16
1
48 SMA
5
60 SMP
18
6 Petani Petani TRI
5
6
12
3 Petani Petani TRI
4 Petani Petani TRI
5
7
56 SMP
10
4 Petani Petani TRI
2.5
10
8
19
68 SD
19
1 Pensiunan Karyawan Petani TRI
1.5
2
68 SMA
1 Wiraswasta Petani TRI
56 SMP
2
3
51 SMA
12
5 Petani Petani TRI
2.5
4
5
60 SMP
1.5
3 Petani Petani TRI
19
2 Petani Petani TRI
4
13
53 SMP
10
4
12
14
66 SD 19 - Pensiunan Karyawan Petani TRI
4.5
15
64 SMP
19
2 Petani Petani TRI
52 SD
4
18
3
3 Petani Petani TRI
3
9
60 SD
19
2 Petani Petani TRI
10
4 Petani Petani TRI
59 SD
18
7 Petani Petani TRI
3
11
49 SMA
8
2.66 Mata Pencaharian Utama Sampingan
Lampiran 3. Biaya Sarana dan Produksi Tebu Rakyat Intensifikasi Mitra No Luas Sampel Lahan (Ha)
16 5 20,900,000 Rp 7,000,000 Rp 700,000 Rp 28,600,000 Rp
29 5 20,900,000 Rp 7,000,000 Rp 700,000 Rp 28,600,000 Rp
28 5 20,900,000 Rp 7,000,000 Rp 700,000 Rp 28,600,000 Rp
27 3 12,540,000 Rp 4,200,000 Rp 420,000 Rp 17,160,000 Rp
26 4 16,720,000 Rp 5,600,000 Rp 560,000 Rp 22,880,000 Rp
25 2 8,360,000 Rp 2,800,000 Rp 280,000 Rp 11,440,000 Rp
24 5 20,900,000 Rp 7,000,000 Rp 700,000 Rp 28,600,000 Rp
23 4 16,720,000 Rp 5,600,000 Rp 560,000 Rp 22,880,000 Rp
22 5 20,900,000 Rp 7,000,000 Rp 700,000 Rp 28,600,000 Rp
21 5 20,900,000 Rp 7,000,000 Rp 700,000 Rp 28,600,000 Rp
20 5 20,900,000 Rp 7,000,000 Rp 700,000 Rp 28,600,000 Rp
5 20,900,000 Rp 7,000,000 Rp 700,000 Rp 28,600,000 Rp 19 5 20,900,000 Rp 7,000,000 Rp 700,000 Rp 28,600,000 Rp
18
17 5 20,900,000 Rp 7,000,000 Rp 700,000 Rp 28,600,000 Rp
15 5 20,900,000 Rp 7,000,000 Rp 700,000 Rp 28,600,000 Rp
1 1 4,180,000 Rp 1,400,000 Rp 140,000 Rp 5,720,000 Rp
5 20,900,000 Rp 7,000,000 Rp 700,000 Rp 28,600,000 Rp 14 5 20,900,000 Rp 7,000,000 Rp 700,000 Rp 28,600,000 Rp
13
12 3 12,540,000 Rp 4,200,000 Rp 420,000 Rp 17,160,000 Rp
11 2 8,360,000 Rp 2,800,000 Rp 280,000 Rp 11,440,000 Rp
10 5 20,900,000 Rp 7,000,000 Rp 700,000 Rp 28,600,000 Rp
5 20,900,000 Rp 7,000,000 Rp 700,000 Rp 28,600,000 Rp 9 2 8,360,000 Rp 2,800,000 Rp 280,000 Rp 11,440,000 Rp
8
7 5 20,900,000 Rp 7,000,000 Rp 700,000 Rp 28,600,000 Rp
6 2 8,360,000 Rp 2,800,000 Rp 280,000 Rp 11,440,000 Rp
5 5 20,900,000 Rp 7,000,000 Rp 700,000 Rp 28,600,000 Rp
2 8,360,000 Rp 2,800,000 Rp 280,000 Rp 11,440,000 Rp 4 5 20,900,000 Rp 7,000,000 Rp 700,000 Rp 28,600,000 Rp
3
2 2 8,360,000 Rp 2,800,000 Rp 280,000 Rp 11,440,000 Rp
30 1 4,180,000 Rp 1,400,000 Rp 140,000 Rp 5,720,000 Rp Total 118 493,240,000 Rp 165,200,000 Rp 16,520,000 Rp 674,960,000 Rp Rata-rata 3.93 16,441,333 Rp 5,506,667 Rp 550,667 Rp 22,498,667 Rp Biaya Bibit Biaya Pupuk Biaya Pestisida Total Biaya
Lampiran 4. Biaya Sarana dan Produksi Tebu Rakyat Intensifikasi Murni No Luas Sampel Lahan (Ha)
17 1 4,180,000 Rp 1,400,000 Rp 140,000 Rp 5,720,000 Rp
29 1 4,180,000 Rp 1,400,000 Rp 140,000 Rp 5,720,000 Rp
28 2 8,360,000 Rp 2,800,000 Rp 280,000 Rp 11,440,000 Rp
27 2 8,360,000 Rp 2,800,000 Rp 280,000 Rp 11,440,000 Rp
26 2 8,360,000 Rp 2,800,000 Rp 280,000 Rp 11,440,000 Rp
25 2 8,360,000 Rp 2,800,000 Rp 280,000 Rp 11,440,000 Rp
24 2 8,360,000 Rp 2,800,000 Rp 280,000 Rp 11,440,000 Rp
23 2 8,360,000 Rp 2,800,000 Rp 280,000 Rp 11,440,000 Rp
22 2 8,360,000 Rp 2,800,000 Rp 280,000 Rp 11,440,000 Rp
21 2 8,360,000 Rp 2,800,000 Rp 280,000 Rp 11,440,000 Rp
20 2 8,360,000 Rp 2,800,000 Rp 280,000 Rp 11,440,000 Rp
18 3 12,540,000 Rp 4,200,000 Rp 420,000 Rp 17,160,000 Rp 19 2 8,360,000 Rp 2,800,000 Rp 280,000 Rp 11,440,000 Rp
16 1 4,180,000 Rp 1,400,000 Rp 140,000 Rp 5,720,000 Rp
1 1.5 6,270,000 Rp 2,100,000 Rp 210,000 Rp 8,580,000 Rp
15 1.5 6,270,000 Rp 2,100,000 Rp 210,000 Rp 8,580,000 Rp
13 4 16,720,000 Rp 5,600,000 Rp 560,000 Rp 22,880,000 Rp 14 4.5 18,810,000 Rp 6,300,000 Rp 630,000 Rp 25,740,000 Rp
12 4 16,720,000 Rp 5,600,000 Rp 560,000 Rp 22,880,000 Rp
11 4 16,720,000 Rp 5,600,000 Rp 560,000 Rp 22,880,000 Rp
10 3 12,540,000 Rp 4,200,000 Rp 420,000 Rp 17,160,000 Rp
8 3 12,540,000 Rp 4,200,000 Rp 420,000 Rp 17,160,000 Rp 9 3 12,540,000 Rp 4,200,000 Rp 420,000 Rp 17,160,000 Rp
7 5 20,900,000 Rp 7,000,000 Rp 700,000 Rp 28,600,000 Rp
6 5 20,900,000 Rp 7,000,000 Rp 700,000 Rp 28,600,000 Rp
5 5 20,900,000 Rp 7,000,000 Rp 700,000 Rp 28,600,000 Rp
3 2.5 10,450,000 Rp 3,500,000 Rp 350,000 Rp 14,300,000 Rp 4 2.5 10,450,000 Rp 3,500,000 Rp 350,000 Rp 14,300,000 Rp
2 2 8,360,000 Rp 2,800,000 Rp 280,000 Rp 11,440,000 Rp
30 3.2 13,376,000 Rp 4,480,000 Rp 448,000 Rp 18,304,000 Rp Total 79.7 333,146,000 Rp 111,580,000 Rp 11,158,000 Rp 455,884,000 Rp Rata-rata 2.66 11,104,867 Rp 3,719,333 Rp 371,933 Rp 15,196,133 Rp Biaya Bibit Biaya Pupuk Biaya Pestisida Total Biaya
Lampiran 5. Biaya Tenaga Kerja Usahatani Tebu dalam Tebu Rakyat Intensifikasi (TRI) Mitra No Luas Pengolahan Penanaman Pemupukan Penyiangan Sampel Lahan (Ha) Lahan (HKO) (HKO) Pertama (HKO) (HKO)
25
17 5 114 3,420,000 Rp 84 2,520,000 Rp 114 3,420,000 Rp 84 2,520,000 Rp
18 5 114 3,420,000 Rp 84 2,520,000 Rp 114 3,420,000 Rp 84 2,520,000 Rp
19 5 114 3,420,000 Rp 84 2,520,000 Rp 114 3,420,000 Rp 84 2,520,000 Rp
20 5 114 3,420,000 Rp 84 2,520,000 Rp 114 3,420,000 Rp 84 2,520,000 Rp
21 5 114 3,420,000 Rp 84 2,520,000 Rp 114 3,420,000 Rp 84 2,520,000 Rp
22 5 114 3,420,000 Rp 84 2,520,000 Rp 114 3,420,000 Rp 84 2,520,000 Rp
23
4 90 2,700,000 Rp 65 1,950,000 Rp 90 2,700,000 Rp 130 3,900,000 Rp
24 5 114 3,420,000 Rp 84 2,520,000 Rp 114 3,420,000 Rp 84 2,520,000 Rp
2 45 1,350,000 Rp 33 990,000 Rp 45 1,350,000 Rp 45 1,350,000 Rp
16
26
4 90 2,700,000 Rp 65 1,950,000 Rp 90 2,700,000 Rp 130 3,900,000 Rp
27
3 70 2,100,000 Rp 50 1,500,000 Rp 35 1,050,000 Rp 100 3,000,000 Rp
28 5 114 3,420,000 Rp 84 2,520,000 Rp 114 3,420,000 Rp 84 2,520,000 Rp
29 5 114 3,420,000 Rp 84 2,520,000 Rp 114 3,420,000 Rp 84 2,520,000 Rp
30
1 24 720,000 Rp 16 480,000 Rp 24 720,000 Rp 34 1,020,000 Rp
Total 118 2681 80,430,000 Rp 1974 59,220,000 Rp 2617 78,510,000 Rp 2309 69,270,000 Rp Rata-rata
5 114 3,420,000 Rp 84 2,520,000 Rp 114 3,420,000 Rp 84 2,520,000 Rp
5 114 3,420,000 Rp 84 2,520,000 Rp 114 3,420,000 Rp 84 2,520,000 Rp
1
7 5 114 3,420,000 Rp 84 2,520,000 Rp 114 3,420,000 Rp 84 2,520,000 Rp
1 21 630,000 Rp 18 540,000 Rp 21 630,000 Rp 33 990,000 Rp
2
2 45 1,350,000 Rp 33 990,000 Rp 45 1,350,000 Rp 45 1,350,000 Rp
3
2 45 1,350,000 Rp 33 990,000 Rp 45 1,350,000 Rp 45 1,350,000 Rp
4 5 108 3,240,000 Rp 84 2,520,000 Rp 114 3,420,000 Rp 84 2,520,000 Rp
5 5 114 3,420,000 Rp 84 2,520,000 Rp 114 3,420,000 Rp 84 2,520,000 Rp
6
2 45 1,350,000 Rp 33 990,000 Rp 45 1,350,000 Rp 45 1,350,000 Rp
8 5 114 3,420,000 Rp 84 2,520,000 Rp 114 3,420,000 Rp 84 2,520,000 Rp
15
9
2 45 1,350,000 Rp 33 990,000 Rp 45 1,350,000 Rp 45 1,350,000 Rp
10 5 114 3,420,000 Rp 84 2,520,000 Rp 114 3,420,000 Rp 84 2,520,000 Rp
11
2 45 1,350,000 Rp 33 990,000 Rp 45 1,350,000 Rp 45 1,350,000 Rp
12
3 70 2,100,000 Rp 50 1,500,000 Rp 35 1,050,000 Rp 100 3,000,000 Rp
13 5 114 3,420,000 Rp 84 2,520,000 Rp 114 3,420,000 Rp 84 2,520,000 Rp
14 5 114 3,420,000 Rp 84 2,520,000 Rp 114 3,420,000 Rp 84 2,520,000 Rp
3.93 89.37 2,681,000 Rp 65.8 1,974,000 Rp 87.23 2,617,000 Rp 76.97 2,309,000 Rp Biaya Biaya Biaya Biaya
Lampiran 5. Lanjutan...
Pemupukan Bumbun Penyemprotan Klentek Kedua (HKO) Pertama (HKO) (HKO) Awal (HKO)
21 630,000 Rp 33 990,000 Rp 3 90,000 Rp 18 540,000 Rp 45 1,350,000 Rp 18 540,000 Rp 9 270,000 Rp 18 540,000 Rp 45 1,350,000 Rp 18 540,000 Rp 9 270,000 Rp 18 540,000 Rp 108 3,240,000 Rp 42 1,260,000 Rp 72 2,160,000 Rp 84 2,520,000 Rp 114 3,420,000 Rp 42 1,260,000 Rp 72 2,160,000 Rp 84 2,520,000 Rp 45 1,350,000 Rp 18 540,000 Rp 9 270,000 Rp 18 540,000 Rp 114 3,420,000 Rp 42 1,260,000 Rp 72 2,160,000 Rp 84 2,520,000 Rp 114 3,420,000 Rp 42 1,260,000 Rp 72 2,160,000 Rp 84 2,520,000 Rp 45 1,350,000 Rp 18 540,000 Rp 9 270,000 Rp 18 540,000 Rp 114 3,420,000 Rp 42 1,260,000 Rp 72 2,160,000 Rp 84 2,520,000 Rp 45 1,350,000 Rp 18 540,000 Rp 9 270,000 Rp 18 540,000 Rp 35 1,050,000 Rp 100 3,000,000 Rp
25 750,000 Rp 50 1,500,000 Rp 114 3,420,000 Rp 42 1,260,000 Rp 72 2,160,000 Rp 84 2,520,000 Rp 114 3,420,000 Rp 42 1,260,000 Rp 72 2,160,000 Rp 84 2,520,000 Rp 114 3,420,000 Rp 42 1,260,000 Rp 72 2,160,000 Rp 84 2,520,000 Rp 114 3,420,000 Rp 42 1,260,000 Rp 72 2,160,000 Rp 84 2,520,000 Rp 114 3,420,000 Rp 42 1,260,000 Rp 72 2,160,000 Rp 84 2,520,000 Rp 114 3,420,000 Rp 42 1,260,000 Rp 72 2,160,000 Rp 84 2,520,000 Rp 114 3,420,000 Rp 42 1,260,000 Rp 72 2,160,000 Rp 84 2,520,000 Rp 114 3,420,000 Rp 42 1,260,000 Rp 72 2,160,000 Rp 84 2,520,000 Rp 114 3,420,000 Rp 42 1,260,000 Rp 72 2,160,000 Rp 84 2,520,000 Rp 114 3,420,000 Rp 42 1,260,000 Rp 72 2,160,000 Rp 84 2,520,000 Rp 90 2,700,000 Rp 65 1,950,000 Rp 75 2,250,000 Rp 65 1,950,000 Rp 114 3,420,000 Rp 42 1,260,000 Rp 72 2,160,000 Rp 84 2,520,000 Rp 45 1,350,000 Rp 18 540,000 Rp 9 270,000 Rp 18 540,000 Rp 90 2,700,000 Rp 65 1,950,000 Rp 25 750,000 Rp 65 1,950,000 Rp 35 1,050,000 Rp 100 3,000,000 Rp
25 750,000 Rp 50 1,500,000 Rp 114 3,420,000 Rp 42 1,260,000 Rp 72 2,160,000 Rp 84 2,520,000 Rp 114 3,420,000 Rp 42 1,260,000 Rp 72 2,160,000 Rp 84 2,520,000 Rp 24 720,000 Rp 34 1,020,000 Rp 3 90,000 Rp 16 480,000 Rp
2611 78,330,000 Rp 1261 37,830,000 Rp 1506 45,180,000 Rp 1884 56,520,000 Rp 87.03 2,611,000 Rp 42.03 1,261,000 Rp 50.2 1,506,000 Rp 62.8 1,884,000 Rp Biaya Biaya Biaya Biaya
Lampiran 5. Lanjutan…
Pemeliharaan Klentek Bumbun Total Total Drainase (HKO) Kedua (HKO) Kedua (HKO) HKO Biaya
18 540,000 Rp 18 540,000 Rp 33 990,000 Rp 237 7,110,000 Rp 39 1,170,000 Rp 18 540,000 Rp 18 540,000 Rp 333 9,990,000 Rp 39 1,170,000 Rp 18 540,000 Rp 18 540,000 Rp 333 9,990,000 Rp 72 2,160,000 Rp 84 2,520,000 Rp 42 1,260,000 Rp 894 26,820,000 Rp 66 1,980,000 Rp 84 2,520,000 Rp 42 1,260,000 Rp 900 27,000,000 Rp 39 1,170,000 Rp 18 540,000 Rp 18 540,000 Rp 333 9,990,000 Rp 66 1,980,000 Rp 84 2,520,000 Rp 42 1,260,000 Rp 900 27,000,000 Rp 66 1,980,000 Rp 84 2,520,000 Rp 42 1,260,000 Rp 900 27,000,000 Rp 39 1,170,000 Rp 18 540,000 Rp 18 540,000 Rp 333 9,990,000 Rp 66 1,980,000 Rp 84 2,520,000 Rp 42 1,260,000 Rp 900 27,000,000 Rp 39 1,170,000 Rp 18 540,000 Rp 18 540,000 Rp 333 9,990,000 Rp 60 1,800,000 Rp 50 1,500,000 Rp 35 1,050,000 Rp 610 18,300,000 Rp 66 1,980,000 Rp 84 2,520,000 Rp 42 1,260,000 Rp 900 27,000,000 Rp 66 1,980,000 Rp 84 2,520,000 Rp 42 1,260,000 Rp 900 27,000,000 Rp 66 1,980,000 Rp 84 2,520,000 Rp 42 1,260,000 Rp 900 27,000,000 Rp 66 1,980,000 Rp 84 2,520,000 Rp 42 1,260,000 Rp 900 27,000,000 Rp 66 1,980,000 Rp 84 2,520,000 Rp 42 1,260,000 Rp 900 27,000,000 Rp 66 1,980,000 Rp 84 2,520,000 Rp 42 1,260,000 Rp 900 27,000,000 Rp 66 1,980,000 Rp 84 2,520,000 Rp 42 1,260,000 Rp 900 27,000,000 Rp 66 1,980,000 Rp 84 2,520,000 Rp 42 1,260,000 Rp 900 27,000,000 Rp 66 1,980,000 Rp 84 2,520,000 Rp 42 1,260,000 Rp 900 27,000,000 Rp 66 1,980,000 Rp 84 2,520,000 Rp 42 1,260,000 Rp 900 27,000,000 Rp 40 1,200,000 Rp 65 1,950,000 Rp 65 1,950,000 Rp 840 25,200,000 Rp 66 1,980,000 Rp 84 2,520,000 Rp 42 1,260,000 Rp 900 27,000,000 Rp 39 1,170,000 Rp 18 540,000 Rp 18 540,000 Rp 333 9,990,000 Rp 40 1,200,000 Rp 65 1,950,000 Rp 65 1,950,000 Rp 790 23,700,000 Rp 60 1,800,000 Rp 50 1,500,000 Rp 35 1,050,000 Rp 610 18,300,000 Rp 66 1,980,000 Rp 84 2,520,000 Rp 42 1,260,000 Rp 900 27,000,000 Rp 66 1,980,000 Rp 84 2,520,000 Rp 42 1,260,000 Rp 900 27,000,000 Rp 20 600,000 Rp 16 480,000 Rp 34 1,020,000 Rp 245 7,350,000 Rp
1666 49,980,000 Rp 1884 56,520,000 Rp 1131 33,930,000 Rp 21524 645,720,000 Rp 55.53 1,666,000 Rp 62.8 1,884,000 Rp 37.7 1,131,000 Rp 717.47 21,524,000 Rp Biaya Biaya Biaya
Lampiran 6. Biaya Tenaga Kerja Usahatani Tebu dalam Tebu Rakyat Intensifikasi (TRI) Murni No Luas Pengolahan Penanaman Pemupukan Penyiangan Sampel Lahan (Ha) Lahan (HKO) (HKO) Pertama (HKO) (HKO)
2 45 1,350,000 Rp 33 990,000 Rp 45 1,350,000 Rp 45 1,350,000 Rp
3 70 2,100,000 Rp 50 1,500,000 Rp 35 1,050,000 Rp 100 3,000,000 Rp
19
2 45 1,350,000 Rp 33 990,000 Rp 45 1,350,000 Rp 45 1,350,000 Rp
20
2 45 1,350,000 Rp 33 990,000 Rp 45 1,350,000 Rp 45 1,350,000 Rp
21
2 45 1,350,000 Rp 33 990,000 Rp 45 1,350,000 Rp 45 1,350,000 Rp
22
2 45 1,350,000 Rp 33 990,000 Rp 45 1,350,000 Rp 45 1,350,000 Rp
23
2 45 1,350,000 Rp 33 990,000 Rp 45 1,350,000 Rp 45 1,350,000 Rp
24
25
1 21 630,000 Rp 18 540,000 Rp 21 630,000 Rp 33 990,000 Rp
2 45 1,350,000 Rp 33 990,000 Rp 45 1,350,000 Rp 45 1,350,000 Rp
26
2 45 1,350,000 Rp 33 990,000 Rp 45 1,350,000 Rp 45 1,350,000 Rp
27
2 45 1,350,000 Rp 33 990,000 Rp 45 1,350,000 Rp 45 1,350,000 Rp
28
2 45 1,350,000 Rp 33 990,000 Rp 45 1,350,000 Rp 45 1,350,000 Rp
29
1 21 630,000 Rp 18 540,000 Rp 21 630,000 Rp 33 990,000 Rp
30
3.2 80 2,400,000 Rp 55 1,650,000 Rp 50 1,500,000 Rp 115 3,450,000 Rp
Total 79.7 1821 54,630,000 Rp 1338 40,140,000 Rp 1660 49,800,000 Rp 2083 62,490,000 Rp Rata-rata
18
17
1
9
1.5 36 1,080,000 Rp 24 720,000 Rp 36 1,080,000 Rp 48 1,440,000 Rp
2
2 45 1,350,000 Rp 33 990,000 Rp 45 1,350,000 Rp 45 1,350,000 Rp
3
2.5 57 1,710,000 Rp 48 1,440,000 Rp 69 2,070,000 Rp 48 1,440,000 Rp
4
2.5 57 1,710,000 Rp 48 1,440,000 Rp 69 2,070,000 Rp 48 1,440,000 Rp
5 5 114 3,420,000 Rp 84 2,520,000 Rp 114 3,420,000 Rp 84 2,520,000 Rp
6 5 114 3,420,000 Rp 84 2,520,000 Rp 114 3,420,000 Rp 84 2,520,000 Rp
7 5 114 3,420,000 Rp 84 2,520,000 Rp 114 3,420,000 Rp 84 2,520,000 Rp
8
3 70 2,100,000 Rp 50 1,500,000 Rp 35 1,050,000 Rp 100 3,000,000 Rp
3 70 2,100,000 Rp 50 1,500,000 Rp 35 1,050,000 Rp 100 3,000,000 Rp
1 21 630,000 Rp 18 540,000 Rp 21 630,000 Rp 33 990,000 Rp
10
3 70 2,100,000 Rp 50 1,500,000 Rp 35 1,050,000 Rp 100 3,000,000 Rp
11
4 90 2,700,000 Rp 65 1,950,000 Rp 90 2,700,000 Rp 130 3,900,000 Rp
12
4 90 2,700,000 Rp 65 1,950,000 Rp 90 2,700,000 Rp 130 3,900,000 Rp
13
4 90 2,700,000 Rp 65 1,950,000 Rp 90 2,700,000 Rp 130 3,900,000 Rp
14 4.5 105 3,150,000 Rp 75 2,250,000 Rp 90 2,700,000 Rp 140 4,200,000 Rp
15
1.5 36 1,080,000 Rp 24 720,000 Rp 36 1,080,000 Rp 48 1,440,000 Rp
16
2.66 60.7 1,821,000 Rp 44.6 1,338,000 Rp 55.33 1,660,000 Rp 69.43 2,083,000 Rp Biaya Biaya Biaya Biaya
Lampiran 6. Lanjutan...
Pemupukan Bumbun Penyemprotan Klentek Kedua (HKO) Pertama (HKO) (HKO) Awal (HKO)
36 1,080,000 Rp 48 1,440,000 Rp 4.5 135,000 Rp 24 720,000 Rp 45 1,350,000 Rp 18 540,000 Rp 9 270,000 Rp 18 540,000 Rp 69 2,070,000 Rp 24 720,000 Rp 3 90,000 Rp 24 720,000 Rp 69 2,070,000 Rp 24 720,000 Rp 3 90,000 Rp 24 720,000 Rp 114 3,420,000 Rp 42 1,260,000 Rp 72 2,160,000 Rp 84 2,520,000 Rp 114 3,420,000 Rp 42 1,260,000 Rp 72 2,160,000 Rp 84 2,520,000 Rp 114 3,420,000 Rp 42 1,260,000 Rp 72 2,160,000 Rp 84 2,520,000 Rp 35 1,050,000 Rp 100 3,000,000 Rp
25 750,000 Rp 50 1,500,000 Rp 35 1,050,000 Rp 100 3,000,000 Rp 25 750,000 Rp 50 1,500,000 Rp 35 1,050,000 Rp 100 3,000,000 Rp 25 750,000 Rp 50 1,500,000 Rp 90 2,700,000 Rp
65 1,950,000 Rp 25 750,000 Rp 65 1,950,000 Rp 90 2,700,000 Rp 65 1,950,000 Rp 25 750,000 Rp 65 1,950,000 Rp 90 2,700,000 Rp 65 1,950,000 Rp 25 750,000 Rp 65 1,950,000 Rp 80 2,400,000 Rp 75 2,250,000 Rp 6.5 195,000 Rp 65 1,950,000 Rp 36 1,080,000 Rp 48 1,440,000 Rp 45 1,350,000 Rp 24 720,000 Rp 21 630,000 Rp 33 990,000 Rp 9 270,000 Rp 18 540,000 Rp 21 630,000 Rp 33 990,000 Rp 9 270,000 Rp 18 540,000 Rp 35 1,050,000 Rp 100 3,000,000 Rp
25 750,000 Rp 50 1,500,000 Rp 45 1,350,000 Rp 18 540,000 Rp 9 270,000 Rp 18 540,000 Rp 45 1,350,000 Rp 18 540,000 Rp 9 270,000 Rp 18 540,000 Rp 45 1,350,000 Rp 18 540,000 Rp 9 270,000 Rp 18 540,000 Rp 45 1,350,000 Rp 18 540,000 Rp 9 270,000 Rp 18 540,000 Rp 45 1,350,000 Rp 18 540,000 Rp 9 270,000 Rp 18 540,000 Rp 45 1,350,000 Rp 18 540,000 Rp 9 270,000 Rp 18 540,000 Rp 45 1,350,000 Rp 18 540,000 Rp 9 270,000 Rp 18 540,000 Rp 45 1,350,000 Rp 18 540,000 Rp 9 270,000 Rp 18 540,000 Rp 45 1,350,000 Rp 18 540,000 Rp 9 270,000 Rp 18 540,000 Rp 45 1,350,000 Rp 18 540,000 Rp 9 270,000 Rp 18 540,000 Rp 21 630,000 Rp 33 990,000 Rp 9 270,000 Rp 18 540,000 Rp 50 1,500,000 Rp 115 3,450,000 Rp
25 750,000 Rp 55 1,650,000 Rp
1650 49,500,000 Rp 1352 40,560,000 Rp 604 18,120,000 Rp 1115 33,450,000 Rp 55 1,650,000 Rp 45.07 1,352,000 Rp 20.13 604,000 Rp 37.17 1,115,000 Rp Biaya Biaya Biaya Biaya
Lampiran 6. Lanjutan...
Pemeliharaan Klentek Bumbun Total Total Drainase (HKO) Kedua (HKO) Kedua (HKO) HKO Biaya
30 900,000 Rp 24 720,000 Rp 48 1,440,000 Rp 358.5 10,755,000 Rp 39 1,170,000 Rp 18 540,000 Rp 18 540,000 Rp 333 9,990,000 Rp 48 1,440,000 Rp 24 720,000 Rp 24 720,000 Rp 438 13,140,000 Rp 48 1,440,000 Rp 24 720,000 Rp 24 720,000 Rp 438 13,140,000 Rp 66 1,980,000 Rp 84 2,520,000 Rp 42 1,260,000 Rp 900 27,000,000 Rp 66 1,980,000 Rp 84 2,520,000 Rp 42 1,260,000 Rp 900 27,000,000 Rp 66 1,980,000 Rp 84 2,520,000 Rp 42 1,260,000 Rp 900 27,000,000 Rp 60 1,800,000 Rp 50 1,500,000 Rp 35 1,050,000 Rp 610 18,300,000 Rp 60 1,800,000 Rp 50 1,500,000 Rp 35 1,050,000 Rp 610 18,300,000 Rp 60 1,800,000 Rp 50 1,500,000 Rp 35 1,050,000 Rp 610 18,300,000 Rp 40 1,200,000 Rp 65 1,950,000 Rp 65 1,950,000 Rp 790 23,700,000 Rp 40 1,200,000 Rp 65 1,950,000 Rp 65 1,950,000 Rp 790 23,700,000 Rp 40 1,200,000 Rp 65 1,950,000 Rp 65 1,950,000 Rp 790 23,700,000 Rp 45 1,350,000 Rp 65 1,950,000 Rp 75 2,250,000 Rp 821.5 24,645,000 Rp 30 900,000 Rp 24 720,000 Rp 48 1,440,000 Rp 399 11,970,000 Rp 18 540,000 Rp 18 540,000 Rp 33 990,000 Rp 243 7,290,000 Rp 18 540,000 Rp 18 540,000 Rp 33 990,000 Rp 243 7,290,000 Rp 60 1,800,000 Rp 50 1,500,000 Rp 35 1,050,000 Rp 610 18,300,000 Rp 39 1,170,000 Rp 18 540,000 Rp 18 540,000 Rp 333 9,990,000 Rp 39 1,170,000 Rp 18 540,000 Rp 18 540,000 Rp 333 9,990,000 Rp 39 1,170,000 Rp 18 540,000 Rp 18 540,000 Rp 333 9,990,000 Rp 39 1,170,000 Rp 18 540,000 Rp 18 540,000 Rp 333 9,990,000 Rp 39 1,170,000 Rp 18 540,000 Rp 18 540,000 Rp 333 9,990,000 Rp 39 1,170,000 Rp 18 540,000 Rp 18 540,000 Rp 333 9,990,000 Rp 39 1,170,000 Rp 18 540,000 Rp 18 540,000 Rp 333 9,990,000 Rp 39 1,170,000 Rp 18 540,000 Rp 18 540,000 Rp 333 9,990,000 Rp 39 1,170,000 Rp 18 540,000 Rp 18 540,000 Rp 333 9,990,000 Rp 39 1,170,000 Rp 18 540,000 Rp 18 540,000 Rp 333 9,990,000 Rp 18 540,000 Rp 18 540,000 Rp 33 990,000 Rp 243 7,290,000 Rp 50 1,500,000 Rp 55 1,650,000 Rp 45 1,350,000 Rp 695 20,850,000 Rp
1292 38,760,000 Rp 1115 33,450,000 Rp 1022 30,660,000 Rp 15052 451,560,000 Rp 43.07 1,292,000 Rp 37.17 1,115,000 Rp 34.07 1,022,000 Rp 501.73 15,052,000 Rp Biaya Biaya Biaya
Lampiran 7. Biaya Tebang Angkut Usahatani Tebu Rakyat Intensifikasi (TRI) Mitra dan Murni No Luas Produksi Biaya Luas Produksi Biaya
Sampel Lahan (Ha) (Ton) (TRI Mitra) Lahan (Ha) (Ton) (TRI Murni)
24 5 460 36,800,000 Rp 2 180 14,400,000 Rp
18 5 480 38,400,000 Rp 3 276 22,080,000 Rp
19 5 480 38,400,000 Rp 2 180 14,400,000 Rp
20 5 480 38,400,000 Rp 2 180 14,400,000 Rp
21 5 480 38,400,000 Rp 2 180 14,400,000 Rp
22 5 472 37,760,000 Rp 2 180 14,400,000 Rp
23 4 380 30,400,000 Rp 2 180 14,400,000 Rp
25 2 180 14,400,000 Rp 2 180 14,400,000 Rp
17 5 480 38,400,000 Rp
26 4 380 30,400,000 Rp 2 180 14,400,000 Rp
27 3 276 22,080,000 Rp 2 180 14,400,000 Rp
28 5 450 36,000,000 Rp 2 180 14,400,000 Rp
29 5 480 38,400,000 Rp
1 90 7,200,000 Rp
30
1 90 7,200,000 Rp
1 90 7,200,000 Rp
1
7 5 475 38,000,000 Rp 5 480 38,400,000 Rp
1 90 7,200,000 Rp 1.5 135 10,800,000 Rp
2 2 180 14,400,000 Rp 2 180 14,400,000 Rp
3 2 186 14,880,000 Rp 2.5 225 18,000,000 Rp
4 5 475 38,000,000 Rp 2.5 225 18,000,000 Rp
5 5 450 36,000,000 Rp 5 480 38,400,000 Rp
6 2 180 14,400,000 Rp 5 480 38,400,000 Rp
8 5 450 36,000,000 Rp 3 276 22,080,000 Rp
16 5 480 38,400,000 Rp
9 2 180 14,400,000 Rp 3 276 22,080,000 Rp
10 5 455 36,400,000 Rp 3 276 22,080,000 Rp
11 2 180 14,400,000 Rp 4 380 30,400,000 Rp
12 3 270 21,600,000 Rp 4 380 30,400,000 Rp
13 5 475 38,000,000 Rp 4 380 30,400,000 Rp
14 5 480 38,400,000 Rp 4.5 425 34,000,000 Rp
15 5 480 38,400,000 Rp 1.5 135 10,800,000 Rp
1 93 7,440,000 Rp 3.2 288 23,040,000 Rp
Lampiran 8. Biaya Penyusutan Peralatan Usahatani Tebu Rakyat Intensifikasi (TRI) Mitra No Luas Total Sampel Lahan Masa Pakai Masa Pakai Masa Pakai Biaya (Ha) (Tahun) (Tahun) (Tahun) Penyusutan
4 5 225,000 Rp 2 112,500 Rp 5 200,000 Rp 3 66,667 Rp 5 125,000 Rp 3 41,667 Rp 220,833 Rp
5 6 270,000 Rp 2 135,000 Rp 6 240,000 Rp 3 80,000 Rp 6 150,000 Rp 3 50,000 Rp 265,000 Rp
18
5 6 270,000 Rp 2 135,000 Rp 6 240,000 Rp 3 80,000 Rp 6 150,000 Rp 3 50,000 Rp 265,000 Rp
19
5 6 270,000 Rp 2 135,000 Rp 6 240,000 Rp 3 80,000 Rp 6 150,000 Rp 3 50,000 Rp 265,000 Rp
20
5 6 270,000 Rp 3 90,000 Rp 6 240,000 Rp 3 80,000 Rp 6 150,000 Rp 3 50,000 Rp 220,000 Rp
21
5 6 270,000 Rp 2 135,000 Rp 6 240,000 Rp 2 120,000 Rp 6 150,000 Rp 2 75,000 Rp 330,000 Rp
22
5 6 270,000 Rp 2 135,000 Rp 6 240,000 Rp 2 120,000 Rp 6 150,000 Rp 2 75,000 Rp 330,000 Rp
23
24
5 6 270,000 Rp 2 135,000 Rp 6 240,000 Rp 3 80,000 Rp 6 150,000 Rp 3 50,000 Rp 265,000 Rp
5 6 270,000 Rp 2 135,000 Rp 6 240,000 Rp 3 80,000 Rp 6 150,000 Rp 3 50,000 Rp 265,000 Rp
25
2 3 135,000 Rp 2 67,500 Rp 3 120,000 Rp 3 40,000 Rp 3 75,000 Rp 3 25,000 Rp 132,500 Rp
26
4 5 225,000 Rp 2 112,500 Rp 5 200,000 Rp 2 100,000 Rp 5 125,000 Rp 2 62,500 Rp 275,000 Rp
27
3 5 225,000 Rp 2 112,500 Rp 5 200,000 Rp 3 66,667 Rp 5 125,000 Rp 3 41,667 Rp 220,833 Rp
28
5 6 270,000 Rp 2 135,000 Rp 6 240,000 Rp 3 80,000 Rp 6 150,000 Rp 3 50,000 Rp 265,000 Rp
29
5 6 270,000 Rp 3 90,000 Rp 6 240,000 Rp 3 80,000 Rp 6 150,000 Rp 3 50,000 Rp 220,000 Rp
30
1 2 90,000 Rp 2 45,000 Rp 2 80,000 Rp 2 40,000 Rp 2 50,000 Rp 2 25,000 Rp 110,000 Rp Total 118 150 6,750,000 Rp 63 3,240,000 Rp 150 6,000,000 Rp 81 2,286,667 Rp 150 3,750,000 Rp 81 1,429,167 Rp 6,955,833 Rp Rata-rata
17
16
1
8
1 3 135,000 Rp 2 67,500 Rp 3 120,000 Rp 3 40,000 Rp 3 75,000 Rp 3 25,000 Rp 132,500 Rp
2
2 3 135,000 Rp 2 67,500 Rp 3 120,000 Rp 3 40,000 Rp 3 75,000 Rp 3 25,000 Rp 132,500 Rp
3
2 3 135,000 Rp 2 67,500 Rp 3 120,000 Rp 2 60,000 Rp 3 75,000 Rp 2 37,500 Rp 165,000 Rp
4
5 6 270,000 Rp 2 135,000 Rp 6 240,000 Rp 3 80,000 Rp 6 150,000 Rp 3 50,000 Rp 265,000 Rp
5
5 6 270,000 Rp 2 135,000 Rp 6 240,000 Rp 2 120,000 Rp 6 150,000 Rp 2 75,000 Rp 330,000 Rp
6
2 3 135,000 Rp 2 67,500 Rp 3 120,000 Rp 2 60,000 Rp 3 75,000 Rp 2 37,500 Rp 165,000 Rp
7
5 6 270,000 Rp 2 135,000 Rp 6 240,000 Rp 2 120,000 Rp 6 150,000 Rp 2 75,000 Rp 330,000 Rp
5 6 270,000 Rp 2 135,000 Rp 6 240,000 Rp 3 80,000 Rp 6 150,000 Rp 3 50,000 Rp 265,000 Rp
5 6 270,000 Rp 2 135,000 Rp 6 240,000 Rp 3 80,000 Rp 6 150,000 Rp 3 50,000 Rp 265,000 Rp
9
2 3 135,000 Rp 2 67,500 Rp 3 120,000 Rp 3 40,000 Rp 3 75,000 Rp 3 25,000 Rp 132,500 Rp
10
5 6 270,000 Rp 2 135,000 Rp 6 240,000 Rp 2 120,000 Rp 6 150,000 Rp 2 75,000 Rp 330,000 Rp
11
2 3 135,000 Rp 2 67,500 Rp 3 120,000 Rp 3 40,000 Rp 3 75,000 Rp 3 25,000 Rp 132,500 Rp
12
3 4 180,000 Rp 2 90,000 Rp 4 160,000 Rp 3 53,333 Rp 4 100,000 Rp 3 33,333 Rp 176,667 Rp
13
5 6 270,000 Rp 2 135,000 Rp 6 240,000 Rp 3 80,000 Rp 6 150,000 Rp 3 50,000 Rp 265,000 Rp
14
5 6 270,000 Rp 3 90,000 Rp 6 240,000 Rp 3 80,000 Rp 6 150,000 Rp 3 50,000 Rp 220,000 Rp
15
3.93 5 225,000 Rp 2.1 108,000 Rp 5 200,000 Rp 2.7 76,222 Rp 5 125,000 Rp 2.7 47,639 Rp 231,861 Rp Parang Unit Harga Penyusutan Cangkul Unit Harga Penyusutan Parang Babat
Unit Harga Penyusutan
Lampiran 9. Biaya Penyusutan Peralatan Usahatani Tebu Rakyat Intensifikasi (TRI) Murni No Luas Total Sampel Lahan Masa Pakai Masa Pakai Masa Pakai Biaya (Ha) (Tahun) (Tahun) (Tahun) Penyusutan
2 3 135,000 Rp 2 67,500 Rp 3 120,000 Rp 3 40,000 Rp 3 75,000 Rp 3 25,000 Rp 132,500 Rp
1 3 135,000 Rp 2 67,500 Rp 3 120,000 Rp 3 40,000 Rp 3 75,000 Rp 3 25,000 Rp 132,500 Rp
18
3 5 225,000 Rp 2 112,500 Rp 5 200,000 Rp 3 66,667 Rp 5 125,000 Rp 3 41,667 Rp 220,833 Rp
19
2 3 135,000 Rp 2 67,500 Rp 3 120,000 Rp 3 40,000 Rp 3 75,000 Rp 3 25,000 Rp 132,500 Rp
20
2 3 135,000 Rp 2 67,500 Rp 3 120,000 Rp 2 60,000 Rp 3 75,000 Rp 2 37,500 Rp 165,000 Rp
21
2 3 135,000 Rp 2 67,500 Rp 3 120,000 Rp 3 40,000 Rp 3 75,000 Rp 3 25,000 Rp 132,500 Rp
22
2 3 135,000 Rp 2 67,500 Rp 3 120,000 Rp 3 40,000 Rp 3 75,000 Rp 3 25,000 Rp 132,500 Rp
23
24
1 3 135,000 Rp 2 67,500 Rp 3 120,000 Rp 3 40,000 Rp 3 75,000 Rp 3 25,000 Rp 132,500 Rp
2 3 135,000 Rp 2 67,500 Rp 3 120,000 Rp 3 40,000 Rp 3 75,000 Rp 3 25,000 Rp 132,500 Rp
25
2 3 135,000 Rp 2 67,500 Rp 3 120,000 Rp 3 40,000 Rp 3 75,000 Rp 3 25,000 Rp 132,500 Rp
26
2 3 135,000 Rp 2 67,500 Rp 3 120,000 Rp 3 40,000 Rp 3 75,000 Rp 3 25,000 Rp 132,500 Rp
27
2 3 135,000 Rp 2 67,500 Rp 3 120,000 Rp 3 40,000 Rp 3 75,000 Rp 3 25,000 Rp 132,500 Rp
28
2 3 135,000 Rp 2 67,500 Rp 3 120,000 Rp 3 40,000 Rp 3 75,000 Rp 3 25,000 Rp 132,500 Rp
29
1 1 45,000 Rp 2 22,500 Rp 1 40,000 Rp 2 20,000 Rp 1 25,000 Rp 3 8,333 Rp 50,833 Rp
30
3.2 5 225,000 Rp 2 112,500 Rp 5 200,000 Rp 3 66,667 Rp 5 125,000 Rp 3 41,667 Rp 220,833 Rp Total 79.7 115 5,175,000 Rp 60 2,587,500 Rp 115 4,600,000 Rp 85 1,660,000 Rp 115 2,875,000 Rp 86 1,033,333 Rp 5,280,833 Rp Rata-rata
17
16
1
8
1.5 3 135,000 Rp 2 67,500 Rp 3 120,000 Rp 3 40,000 Rp 3 75,000 Rp 3 25,000 Rp 132,500 Rp
2
2 3 135,000 Rp 2 67,500 Rp 3 120,000 Rp 2 60,000 Rp 3 75,000 Rp 2 37,500 Rp 165,000 Rp
3
2.5 3 135,000 Rp 2 67,500 Rp 3 120,000 Rp 3 40,000 Rp 3 75,000 Rp 3 25,000 Rp 132,500 Rp
4
2.5 3 135,000 Rp 2 67,500 Rp 3 120,000 Rp 3 40,000 Rp 3 75,000 Rp 3 25,000 Rp 132,500 Rp
5
5 6 270,000 Rp 2 135,000 Rp 6 240,000 Rp 2 120,000 Rp 6 150,000 Rp 2 75,000 Rp 330,000 Rp
6
5 6 270,000 Rp 2 135,000 Rp 6 240,000 Rp 2 120,000 Rp 6 150,000 Rp 2 75,000 Rp 330,000 Rp
7
5 6 270,000 Rp 2 135,000 Rp 6 240,000 Rp 3 80,000 Rp 6 150,000 Rp 3 50,000 Rp 265,000 Rp
3 5 225,000 Rp 2 112,500 Rp 5 200,000 Rp 3 66,667 Rp 5 125,000 Rp 3 41,667 Rp 220,833 Rp
1.5 3 135,000 Rp 2 67,500 Rp 3 120,000 Rp 3 40,000 Rp 3 75,000 Rp 3 25,000 Rp 132,500 Rp
9
3 5 225,000 Rp 2 112,500 Rp 5 200,000 Rp 3 66,667 Rp 5 125,000 Rp 3 41,667 Rp 220,833 Rp
10
3 5 225,000 Rp 2 112,500 Rp 5 200,000 Rp 3 66,667 Rp 5 125,000 Rp 3 41,667 Rp 220,833 Rp
11
4 5 225,000 Rp 2 112,500 Rp 5 200,000 Rp 3 66,667 Rp 5 125,000 Rp 3 41,667 Rp 220,833 Rp
12
4 5 225,000 Rp 2 112,500 Rp 5 200,000 Rp 3 66,667 Rp 5 125,000 Rp 3 41,667 Rp 220,833 Rp
13
4 5 225,000 Rp 2 112,500 Rp 5 200,000 Rp 3 66,667 Rp 5 125,000 Rp 3 41,667 Rp 220,833 Rp
14
4.5 5 225,000 Rp 2 112,500 Rp 5 200,000 Rp 3 66,667 Rp 5 125,000 Rp 3 41,667 Rp 220,833 Rp
15
2.66 4 172,500 Rp 2 86,250 Rp 4 153,333 Rp 2.8 55,333 Rp 4 95,833 Rp 2.9 34,444 Rp 176,028 Rp Harga Penyusutan Cangkul Parang Babat Parang Unit Harga Penyusutan Unit Harga Penyusutan Unit
Lampiran 10. Biaya Sewa Lahan Usahatani Tebu Rakyat Intensifikasi (TRI) Mitra No Luas Sewa Biaya Sampel Lahan (Ha) Lahan
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
22
15
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
5 Rp 2,000,000 Rp 10,000,000
1
7
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
5 Rp 2,000,000 Rp 10,000,000
14
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
5 Rp 2,000,000 Rp 10,000,000
Lampiran 11. Produksi Gula Usahatani Tebu Rakyat Intensifikasi (TRI) Mitra dan Murni No Luas Produksi Tebu Rendemen Luas Produksi Tebu Rendemen
16055 8645 2 180 6 10800 7020 3780
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
27 3 276 6.5 17940 11661 6279 2 180 6 10800 7020 3780
1
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
90 6 5400 3510 1890
17 5 480 6.5 31200 20280 10920
Sampel Lahan (Ha) (Ton) (%) (Kg) Petani Pabrik Lahan (Ha) (Ton) (%) (Kg) Petani Pabrik
19012.5 10237.5 5 480 6 28800 18720 10080
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
6 2 180 6.5 11700 7605 4095 5 480 6 28800 18720 10080
90 6 5400 3510 1890
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
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
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
4 2 16055 7020 128,440,000 Rp 56,160,000 Rp
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
24
5 1 20280 3510 162,240,000 Rp 28,080,000 Rp
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
17
16
1
8
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
5 3 19012.5 10764 152,100,000 Rp 86,112,000 Rp
5 1.5 20280 5265 162,240,000 Rp 42,120,000 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
Luas Lahan (Ha) Produksi Gula (kg) Penerimaan