Analisis Produksi Dan Pendapatan Usaha Ternak Kambing Pedaging Sistem Intensif (Kasus : Kelurahan Tanah Enam Ratus, Kec. Medan Marelan, Kota Medan)
Tabel 1. Karakteristik Peternak Sampel di Kelurahan Tanah Enam Ratus
Kec. Medan Marelan No. Sampel Jumlah Ternak (ekor) Umur (tahun) Pendidikan (tahun) Pengalaman Berternak (tahun) Jumlah Tanggungan (orang)11
9
38
12
12
4
2
12
40
15
4
3
5
9
40
10
10
5
6
6
46
2
13
9
23
5
9
40
14
16
3
6
9
48
15
14
4
3
9
37
17
14
3
3
9
39
16
4
1
1
29
39
4
1
4
6
63
48
3
15
11
6
65
10
2
7
6
6
52
11
13
2
8
7
9
40
20
8
3
2
9
38
10
5
5
4
17
47
63
6
4
2
6
51
19
3
Tabel 2. Jumlah Kambing Berdasarkan Jenis Kambing Per Peternak Sampel Didaerah
Penelitian Etawa Biri-biri K. Jawa Total No.Kambing Jantan Betina Jantan Betina Jantan Betina Sampel (ekor)
(ekor) (ekor) (ekor) (ekor) (ekor) (ekor)
1
7
4
11
2
10
10
3
9
39
48
4
5
4
10
20
39
5
5
14
19
6
2
10
5
33
10
3
63
7
3
7
10
8
10
10
20
9
8
8
16
10
10
10
11
4
11
15
12
1
11
12
13
4
10
14
14
17
17
Tabel 3a. Jumlah Pakan Ternak Kambing Per Peternak dalam Satu Tahun di Daerah Penelitian No. Sampel Jumlah Ternak (Ekor) Kebutuhan Rumput (Kg)
1 11 13,680
2 10 14,400
3 48 61,560
4 39 48,240
5 19 26,280
6 63 79,920
7 10 15,480
8 20 32,400
9 16 20,880
10 10 13,320
11 15 19,440
12 12 16,920
13 14 21,600
14 17 28,800
Tabel 3b. Jumlah Pakan Ternak Per Ekor Kambing dalam Satu Tahun di Daerah Penelitian No. Sampel Jumlah Ternak (ekor) Kebutuhan Rumput/Tahun (Kg)
1 1 1,244
2 1 1,440
3 1 1,283
4 1 1,237
5 1 1,383
6 1 1,269
7 1 1,548
8 1 1,620
9 1 1,305
10 1 1,332
11 1 1,296
12 1 1,410
13 1 1,543
14 1 1,694
Tabel 4. Luas dan Penyusutan Kandang Kambing Per Peternak Sampel dalam Satu Tahun
di Daerah Penelitian No. Sampel Jumlah Ternak (Ekor) Luas Kandang (m 2 ) Biaya8
14
14 18 2,100,000 5 420,000
13
12 15 2,000,000 5 400,000
12
15 18 2,000,000 5 400,000
11
10 12 1,300,000 4 325,000
10
16 12 1,100,000 4 275,000
9
20 24 1,400,000 4 350,000
10 12 700,000 4 175,000
Pembuatan Kandang (Rp) Umur Ekonomis (Tahun) Penyusutan (Rp/tahun) (Rp)
7
63 72 9,500,000 10 950,000
6
19 22 1,400,000 5 280,000
5
39 48 3,000,000 5 600,000
4
48 40 5,000,000 8 625,000
3
10 10 600,000 2 300,000
2
11 14 900,000 3 300,000
1
17 20 1,700,000 4 425,000
Tabel 5. Kapasitas Daya Tampung Kandang Per Peternak Kambing dalam
Satu Tahun di Daerah PenelitianNo. Sampel Jumlah Ternak (ekor) Luas Kandang (m
2 )
12
16
12
1.33
10
10
12
0.83
11
15
18
0.83
12
15
0.83
0.80
13
14
18
0.78
14
17
20
0.85
15
23
28
0.82
9
24
1
48
11
14
0.79
2
10
10
1.00
3
48
40
1.20
4
39
0.81
2 ) Kepadatan Kandang (ekor/m
5
19
22
0.86
6
63
72
0.88
7
10
12
0.83
8
20
Tabel 6a. Jumlah dan Biaya Obat-Obatan Per Peternak Sampel dalam Satu Tahun di Daerah Penelitian No. Sampel Jumlah Ternak (ekor) Ivomex Sanbe Ematopan Total Obat- obatan (ml) Total Biaya (Rp) Jumlah (ml) Biaya (Rp) Jumlah (ml) Biaya (Rp) Jumlah (ml) Biaya (Rp)
9
14
14 42 45,500 77 74,433 105 113,750 224 233,683
13
12 96 104,000
60 58,000
72 78,000 228 240,00012
15 45 48,750
90 87,000
90 97,500 225 233,25011
10 80 86,667
55 53,167
90 97,500 225 237,33310
16 48 52,000
80 77,333
96 104,000 224 233,33320 60 65,000 110 106,333 60 65,000 230 236,333
1
8
10 75 81,250
60 58,000
90 97,500 225 236,7507
6 63 189 204,750 205 197,925 284 307,125 677 709,800
19 57 61,750
86 82,650
86 92,625 228 237,0255
4 39 117 126,750 215 207,350 117 126,750 449 460,850
3 48 144 156,000 168 162,400 144 156,000 456 474,400
10 60 65,000 45 43,500 120 130,000 225 238,500
2
11 66 71,500
61 58,483
99 107,250 226 237,23317 51 55,250 43 41,083 128 138,125 221 234,458
Tabel 6b. Jumlah dan Biaya Obat-Obatan Per Ekor Kambing dalam Satu Tahun di Daerah Penelitian No. Sampel Jumlah Ternak (ekor) Ivomex Sanbe Ematopan Total Obat- obatan (ml) Total Biaya (Rp) Jumlah (ml) Biaya (Rp) Jumlah (ml) Biaya (Rp) Jumlah (ml) Biaya (Rp)
1 3 3,250
5.5 5,317
3 3,250 11.5 11,8171 3 3,250
2.5 2,417
7.5 8,125 13 13,79214
1 3 3,250
5.5 5,317
7.5 8,125 16 16,69213
1 8 8,667 5 4,833 6 6,500 19 20,000
12
1 3 3,250 6 5,800 6 6,500 15 15,550
11
1 8 8,667
5.5 5,317
9 9,750 22.5 23,73310
1 3 3,250 5 4,833 6 6,500 14 14,583
9
1
1 6 6,500
5.5 5,317
9 9,750 20.5 21,5671 7.5 8,125 6 5,800 9 9,750 22.5 23,675
7
1 3 3,250
3.25 3,142
4.5 4,875 10.75 11,2676
1 3 3,250
4.5 4,350
4.5 4,875 12 12,4755
1 3 3,250
5.5 5,317
3 3,250 11.5 11,8174
1 3 3,250
3.5 3,383
3 3,250 9.5 9,8833
1 6 6,500
4.5 4,350
12 13,000 22.5 23,8502
8
Tabel 7. Jumlah Alat dan Penyusutan Alat Per Peternak Sampel di Daerah Penelitian Tahun 2012 No. Sampel Cangkul Sekop
4 2 116,000 29,000 9 55,000 5 1 55,000 11,000
5 1 40,000 8,000 55,000
4 2 116,000 29,000 15 60,000 5 1 60,000 12,000 40,000
58,000
4 1 50,000 12,500 14 50,000 5 1 50,000 10,000
50,000
4 1 60,000 15,000 13 55,000 5 1 55,000 11,000
60,000
4 2 90,000 22,500 12 60,000 5 1 60,000 12,000
45,000
4 1 50,000 12,500 11 50,000 5 1 50,000 10,000
50,000
4 2 100,000 25,000 10 60,000 5 1 60,000 12,000
50,000
5 1 35,000 7,000 58,000
Arit Harga (Rp) Umur (Tahun) Jumlah (Unit) Biaya (Rp) Penyusutan (Rp) Harga (Rp) Umur (Tahun) Jumlah (Unit) Biaya (Rp) Penyusutan (Rp) Harga (Rp) Umur (Tahun) Jumlah (Unit) Biaya (Rp) Penyusutan (Rp) 1 50,000
4 2 110,000 27,500 8 50,000 5 1 50,000 10,000 35,000
5 1 40,000 8,000 55,000
4 4 200,000 50,000 7 62,000 5 1 62,000 12,400 40,000
5 1 37,000 7,400 50,000
4 1 60,000 15,000 6 60,000 5 1 60,000 12,000 37,000
5 1 40,000 8,000 60,000
4 4 200,000 50,000 5 55,000 5 1 55,000 11,000 40,000
5 1 40,000 8,000 50,000
4 4 180,000 45,000 4 60,000 5 1 60,000 12,000 40,000
5 1 45,000 9,000 45,000
4 1 55,000 13,750 3 55,000 5 1 55,000 11,000 45,000
55,000
4 1 50,000 12,500 2 55,000 5 1 55,000 11,000
5 1 50,000 10,000 50,000
4 2 110,000 27,500
16 55,000
5 1 55,000 11,000 50,000
4 1 50,000 12,500 17 60,000 5 1 60,000 12,000
60,000
4 1 60,000 15,000 18 55,000 5 1 55,000 11,000 35,000
5 1 35,000 7,000 55,000
4 2 110,000 27,500 19 45,000 5 1 45,000 9,000
45,000
4 1 45,000 11,250 20 60,000 5 1 60,000 12,000
50,000
4 1 50,000 12,500 21 55,000 5 1 55,000 11,000
50,000
4 1 50,000 12,500 22 50,000 5 1 50,000 10,000
50,000
4 1 50,000 12,500 Total 1,217,000 110 22 1,217,000 243,400 312,000
40 8 312,000 62,400 1,151,000 88 38 1,962,000 490,500 Rataan 55,318.18 5.00 1.00 55,318.18 11,063.64 14,181.82 1.82 0.36 14,181.82 2,836.36 52,318.18 4.00 1.73 89,181.82 22,295.45
Lanjutan Tabel 7 No. Sampe l Ember
Sapu Total Biaya (Rp) Total Penyusutan (Rp) Harga (Rp) Umur (Tahun) Jumlah (Unit) Biaya (Rp) Penyusuta n (Rp) Harga (Rp) Umur (Tahun) Jumlah (Unit) Biaya (Rp) Penyusutan (Rp)
3 1 13,000 4,333 5,000
0.5 1 5,000 10,000 183,000 53,667 10 17,000 3 1 17,000 5,667 5,000
0.5 2 8,000 16,000 254,000 75,500
0.5 1 5,000 10,000 189,500 55,167 15 18,000 3 2 36,000 12,000 4,000
0.5 2 10,000 20,000 137,000 50,833 14 18,500 3 1 18,500 6,167 5,000
0.5 1 5,000 10,000 143,000 43,000 13 11,000 3 2 22,000 7,333 5,000
0.5 1 3,500 7,000 156,500 43,833 12 18,000 3 1 18,000 6,000 5,000
0.5 1 5,000 10,000 132,000 40,167 11 13,000 3 1 13,000 4,333 3,500
0.5 2 10,000 20,000 265,000 84,000 9 11,500 3 2 23,000 7,667 5,000
0.5 1 5,000 10,000 118,000 36,833 2 17,000 3 1 17,000 5,667 3,000
1 13,000
0.5 3 13,500 27,000 330,500 103,067 7 17,500 3 2 35,000 11,667 3,000
0.5 1 5,000 10,000 173,000 48,333 6 20,000 3 1 20,000 6,667 4,500
0.5 1 5,000 10,000 371,000 102,000 5 13,000 3 1 13,000 4,333 5,000
0.5 1 5,000 10,000 321,000 87,000 4 22,000 3 3 66,000 22,000 5,000
0.5 1 3,000 6,000 130,000 36,417 3 18,000 3 2 36,000 12,000 5,000
0.5 1 3,000 6,000 250,000 65,567 8 18,000 3 3 54,000 18,000 5,000
16 17,000
3 1 17,000 5,667 5,000
0.5 1 5,000 10,000 127,000 39,167 17 18,000 3 1 18,000 6,000 5,000
0.5 1 5,000 10,000 143,000 43,000 18 18,000 3 2 36,000 12,000 5,000
0.5 2 10,000 20,000 246,000 77,500 19 17,500 3 1 17,500 5,833 4,000
0.5 1 4,000 8,000 111,500 34,083 20 20,000 3 1 20,000 6,667 5,000
0.5 1 5,000 10,000 135,000 41,167 21 20,000 3 1 20,000 6,667 5,000
0.5 1 5,000 10,000 130,000 40,167 22 13,000 3 2 26,000 8,667 5,000
0.5 1 5,000 10,000 131,000 41,167
Total 369,000
66 33 556,000 185,333 102,000
11 28 130,000 260,000 4,177,000 1,241,633 Rataan 16,772.73
3.00 1.50 25,272.73 8,424.24 4,636.36
0.50 1.27 5,909.09 11,818.18 189,863.64 56,437.88
Lampiran 8a. Jumlah dan Biaya Tenaga Kerja Per Peternak Sampel dalam Satu Tahun di Daerah Penelitian No. Sampel Penyediaan Pakan Pemberian Pakan/minum Pembersihan kandang Total TKDK (HKP) Total TKLK (HKP) Total Tenaga Kerja (HKP) Total Biaya Tenaga Kerja (Rp) TKDK (HKP) TKLK (HKP) TKDK (HKP) TKLK (HKP) TKDK (HKP) TKLK (HKP)
22.50
12
33.75 0.00 120.00 0.00 120.00 4,800,000
0.00
18.75
0.00
67.50
11
0.00 82.50 3,300,000
82.50
0.00
0.00
0.00
15.00
0.00
45.00
10
33.75 0.00 123.75 0.00 123.75 4,950,000
0.00
22.50
0.00
67.50
9
45.00
15.00
0.00
75.00
45.00 0.00 165.00 0.00 165.00 6,600,000
0.00
30.00
0.00
90.00
15
30.00 0.00 131.25 0.00 131.25 5,250,000
0.00
26.25
0.00
14
0.00
26.25 0.00 112.50 0.00 112.50 4,500,000
0.00
18.75
0.00
67.50
13
0.00 82.50 3,300,000
82.50
0.00
22.50
45.00 0.00 157.50 0.00 157.50 6,300,000
1
45.00
97.50
71.25
0.00
4
45.00 0.00 165.00 37.50 202.50 8,100,000
0.00
45.00
37.50
75.00
3
0.00 97.50 3,900,000
0.00
0.00
22.50
0.00
30.00
0.00
45.00
2
22.50 0.00 101.25 0.00 101.25 4,050,000
0.00
33.75
0.00
33.75
33.75
0.00
7
90.00
8
0.00 93.75 3,750,000
93.75
0.00
26.25
0.00
18.75
0.00
48.75
67.50 0.00 386.25 386.25 15,450,000
0.00
0.00
48.75
0.00
6 0.00 270.00
30.00 0.00 116.25 0.00 116.25 4,650,000
0.00
22.50
0.00
63.75
5
67.50 71.25 138.75 5,550,000
22.50
16
0.00
22.50
0.00
22.50
0.00
97.50
0.00 97.50 3,900,000
21
67.50
0.00
33.75
30.00 0.00 131.25 0.00 131.25 5,250,000
52.50
22
63.75
0.00
18.75
0.00
22.50 0.00 105.00 0.00 105.00 4,200,000
Total 1,237.50 378.75 525.00 48.75 648.75 67.50 2,411.25 495.00 2,906.25 116,250,000 Rataan
56.25
17.22
23.86
2.22
0.00
20
48.75
86.25
0.00
26.25
0.00
45.00 0.00 120.00 0.00 120.00 4,800,000
17
45.00
0.00
15.00
0.00
26.25
0.00
0.00 86.25 3,450,000
33.75 0.00 131.25 0.00 131.25 5,250,000
18
67.50
0.00
26.25
0.00
30.00 0.00 123.75 0.00 123.75 4,950,000
19
67.50
0.00
30.00
0.00
29.49 3.07 109.60 22.50 132.10 5,284,091
Tabel 8b. Jumlah dan Biaya Tenaga Kerja Per Ekor Kambing dalam Satu Tahun di Daerah Penelitian No. Sampel Penyediaan Pakan Pemberian Pakan/minum
Pembersihan kandang
TotalTKDK (HKP) Total TKLK (HKP) Total Tenaga Kerja (HKP) Total Biaya Tenaga Kerja/Ekor (Rp) TKDK (HKP) TKLK (HKP) TKDK (HKP) TKLK (HKP) TKDK (HKP) TKLK (HKP)
4.09
3.75
0.00
2.25
0.00
8.00
0.00 8.00 320,000
12
0.00
0.00
1.25
0.00
1.88
0.00
6.88
0.00 6.88 275,000
1.25
4.50
4.82
4.50
0.00
2.11
0.00
7.73
0.00 7.73 309,375
10
0.00
11
1.50
0.00
2.25
0.00
8.25
0.00 8.25 330,000
13
0.00
0.00
3.48
0.00
1.96
0.00
7.17
0.00 7.17 286,957
16
0.00
0.00
1.88
0.00
3.21
0.00
8.57
0.00 8.57 342,857
1.30
3.91
1.34
4.41
0.00
1.88
0.00
8.04
0.00 8.04 321,429
14
0.00
15
1.54
0.00
1.76
0.00
7.72
0.00 7.72 308,824
1.41
4.22
0.00
4
0.94
0.00
0.94
0.00
3.44
0.78 4.22 168,750
0.00
1.56
1.83
0.87
0.00
0.87
0.00
1.73
0.78
3
5
2
3.07
0.00
2.05
0.00
9.20
0.00 9.20 368,182
4.50
0.00 9.75 390,000
0.00
3.00
0.00
2.25
0.00
9.75
1.83 3.56 142,308
3.36
9
4.50
0.00
2.63
0.00
9.38
0.00 9.38 375,000
8
0.00
0.00
1.13
0.00
2.25
0.00
7.88
1
1.88
4.88
0.00
6
1.18
0.00
1.58
0.00
6.12
0.00 6.12 244,737
0.00
7
4.29
0.00
0.77
0.00
1.07
0.00
6.13 6.13 245,238
0.00 7.88 315,000
18
0.00 8.75 350,000
2.00
0.00
8.75
0.00 8.75 350,000
22
5.31
0.00
1.56
0.00
1.88
0.00
8.75
Total
2.25
83.64
6.89
34.27
0.77
42.21 1.07 160.12 8.74 168.86 6,754,280 Rataan
3.80
0.31
1.56
0.04
1.92
0.05
7.28
0.00
0.00
3.38
2.11
0.00
1.31
0.00
1.50
0.00
6.19
0.00 6.19 247,500
19
4.22
0.00
1.88
0.00
0.00
4.50
8.20
0.00 8.20 328,125
20
5.25
0.00
2.25
0.00
2.25
0.00
9.75
0.00 9.75 390,000
21
0.40 7.68 307,012.74
Tabel 9a. Biaya Bibit Per Peternak Sampel dalam Satu Tahun di Daerah Penelitian No Sampel
3,650,000
4,250,000
12 1 400,000 11 3,850,000
4,700,000
11 4 1,400,000 11 3,300,000
3,000,000
10 10 3,000,000
9 8 3,200,000 8 2,000,000 5,200,000
6,800,000
8 10 3,800,000 10 3,000,000
Jenis Kambing Total Biaya Bibit (Rp) Etawa
Biri-biri K. Jawa Jantan (Ekor) Harga (Rp) Betina (Ekor) Harga (Rp) Jantan (Ekor) Harga (Rp) Betina (Ekor) Harga (Rp) Jantan (Ekor) Harga (Rp) Betina (Ekor) Harga (Rp)
6 2 900,000 10 4,000,000 5 1,750,000 33 8,250,000 10 4,500,000 3 900,000 20,300,000
5,950,000
5 5 1,750,000 14 4,200,000
4 5 2,500,000 4 1,600,000 10 4,500,000 20 7,000,000 15,600,000
15,300,000
3 9 3,600,000 39 11,700,000
3,000,000
2 10 3,000,000
1 7 2,800,000 4 1,000,000 3,800,000
7 3 1,200,000 7 2,450,000
17 2 700,000 8 2,000,000 2,700,000
18 4 2,000,000 16 5,600,000 7,600,000
19 3 1,200,000 13 5,200,000 6,400,000
20 2 700,000 8 2,160,000
2,860,000
21 3 1,050,000 12 3,600,000
4,650,000
22 2 700,000 10 3,000,000
3,700,000 Total 14 6,600,000 43 16,400,000
82 32,700,000 235 69,560,000
27 11,200,000 23 5,900,000 142,360,000 Rataan 0.64 300,000.00 1.95 745,454.55 3.73 1,486,363.64 10.68 3,161,818.18 1.23 509,090.91 1.05 268,181.82 6,470,909.09Tabel 9b. Biaya Bibit Per Ekor Kambing dalam Satu Tahun di Daerah Penelitian No Sampel Jumlah Kambing/Peternak (ekor) Total Biaya Bibit/Peternak (Rp) Total Biaya Bibit/ekor (Rp)
1 11 3,800,000 345,455
2 10 3,000,000 300,000
3 48 15,300,000 318,750
4 39 15,600,000 400,000
5 19 5,950,000 313,158
6 63 20,300,000 322,222
7 10 3,650,000 365,000
8 20 6,800,000 340,000
9 16 5,200,000 325,000
10 10 3,000,000 300,000
11 15 4,700,000 313,333
12 12 4,250,000 354,167
13 14 4,600,000 328,571
14 17 7,650,000 450,000
15 23 6,150,000 267,391
Lampiran 10a. Biaya Transportasi Pengambilan Pakan Ternak Per Petani dalam Satu Tahun di Daerah Penelitian No. Sampel Jumlah Ternak (ekor) Total Biaya/Tahun (Rp)
1 11 1,080,000
2 10 1,260,000
3 48 3,600,000
4 39 2,160,000
5 19 1,800,000
6 63 4,320,000
7 10 1,440,000
8 20 1,800,000
9 16 1,440,000
10 10 900,000
11 15 1,260,000
12 12 1,440,000
13 14 1,080,000
14 17 1,800,000
Tabel 10b. Biaya Transportasi Pengambilan Pakan Per Ekor Ternak dalam Satu
Tahun di Daerah Penelitian No. Jumlah Ternak Total Biaya/Tahun (Rp) Sampel (ekor)1 1 98,182
2 1 126,000
3 1 75,000
4 1 55,385
5 1 94,737
6 1 68,571
7 1 144,000
8 1 90,000
9 1 90,000
10 1 90,000
11 1 84,000
12 1 120,000
13 1 77,143
14 1 105,882
Lampiran 11a. Biaya Perbaikan Kandang Per Peternak Sampel dalam Satu Tahun di Daerah Penelitian No. Sampel Jumlah Ternak (ekor) Biaya Perbaikan (Rp)
9 16 250,000
15 23 250,000
14 17 250,000
13 14 200,000
12 12 100,000
11 15 120,000
10 10 80,000
8 20 100,000
1 11 200,000
7 10 50,000
6 63 400,000
5 19 100,000
4 39 300,000
3 48 400,000
2 10 150,000
16 14 150,000
Lampiran 11b. Biaya Perbaikan Kandang Per Ekor Kambing dalam Satu Tahun di Daerah Penelitian No. Sampel Jumlah Ternak (ekor) Biaya Perbaikan/Peternak (Rp) Biaya Perbaikan/Ekor (Rp)
1 11 200,000 18,182 2 10 150,000 15,000 3 48 400,000 8,333 4 39 300,000 7,692 5 19 100,000 5,263 6 63 400,000 6,349 7 10 50,000 5,000 8 20 100,000 5,000 9 16 250,000 15,625
10 10 80,000 8,000 11 15 120,000 8,000
12 12 100,000 8,333 13 14 200,000 14,286 14 17 250,000 14,706
Tabel 12a.Biaya Penyusutan Kandang dan Alat Per Peternak dalam Satu Tahun di Daerah
Penelitian No. Sampel Jumlah Ternak (Ekor) Biaya Penyusutan Kandang/Peternak (Rp/Tahun) Biaya Penyusutan Alat/Peternak (Rp/Tahun)1 11 300,000 36,833
2 10 300,000 36,417
3 48 625,000 87,000
4 39 600,000 102,000
5 19 280,000 48,333
6 63 950,000 103,067
7 10 175,000 65,567
8 20 350,000 84,000
9 16 275,000 53,667
10 10 325,000 40,167
11 15 400,000 43,833
12 12 400,000 43,000
13 14 420,000 50,833
14 17 425,000 55,167
Tabel 12b. Biaya Penyusutan Kandang dan Alat Per Ekor dalam Satu Tahun di Daerah Penelitian No. Sampel Jumlah Ternak (Ekor) Biaya Penyusutan Kandang/Ekor (Rp/Tahun) Biaya Penyusutan Alat Per Ekor (Rp/Tahun)
1 1 27,273 3,348
2 1 30,000 3,642
3 1 13,021 1,813
4 1 15,385 2,615
5 1 14,737 2,544
6 1 15,079 1,636
7 1 17,500 6,557
8 1 17,500 4,200
9 1 17,188 3,354
10 1 32,500 4,017
11 1 26,667 2,922
12 1 33,333 3,583
13 1 30,000 3,631
14 1 25,000 3,245
Tabel 13. Penjualan Kambing Jawa Per Peternak Sampel dan Per Ekor Kambing di Daerah Penelitian dalam Satu Tahun di Daerah Penelitian Total No. Jumlah Jantan Betina Harga Jantan Harga Betina Total Penjualan/ekor Sampel (ekor) (ekor) (ekor) (Rp) (Rp) Penjualan(Rp) Kambing (Rp)
1
11
7 4 9,100,000 3,800,000 12,900,000 1,172,727
2
3
4
5
6
13
10 3 12,500,000 3,000,000 15,500,000 1,192,308
7
8
9
16
8 8 10,000,000 7,200,000 17,200,000 1,075,000
10
11
12
13
Tabel 14. Penjualan Kambing Biri-biri Per Peternak dan Per Ekor Kambing dalam Satu Tahun di Daerah Penelitian No. Sampel Jantan (ekor) Betina (ekor) Jumlah (ekor) Harga Jantan (Rp) Harga Betina (Rp) Total Penjualan (Rp) Total Penjualan/ekor Kambing (Rp)
12
9
10
10 10 10,000,000 10,000,000 1,000,000
11
4
11 15 5,200,000 9,900,000 15,100,000 1,006,667
1
10
11 12 1,350,000 10,450,000 11,800,000 983,333
13
4
10 14 5,000,000 8,500,000 13,500,000 964,286
14
17 17 21,250,000 21,250,000 1,250,000
10 20 13,500,000 8,500,000 22,000,000 1,100,000
1
2
20 30 12,500,000 18,000,000 30,500,000 1,016,667
10 10 9,000,000 9,000,000 900,000
3
9
39 48 11,700,000 37,050,000 48,750,000 1,015,625
4
10
5
7 10 4,050,000 6,650,000 10,700,000 1,070,000
5
14 19 6,750,000 11,900,000 18,650,000 981,579
6
5
33 38 6,500,000 29,700,000 36,200,000 952,632
7
3
8
Tabel 15. Penjualan Kambing EtawaPer Peternak Sampel dan Per Ekor Kambing di Daerah Penelitian Total Total No. Jantan Betina Jumlah Harga Jantan Harga Betina Penjualan Penjualan/ekor Sampel (ekor) (ekor) (ekor) (Rp) (Rp) Kambing Per Kambing (Rp) Peternak(Rp)
1
2
3
4
5
4 9 11,000,000 5,200,000 16,200,000 1,800,000
5
6
2
10 12 4,500,000 12,000,000 16,500,000 1,375,000
7
8
9
10
11
12
13
14
15
Tabel 16a. Harga Jual Rata-Rata dan Total Penjualan Per Peternak Sampel di Daerah Penelitian No. Sampel Jumlah Kambing (ekor) Harga Jual Rata- Rata (Rp) Total Penerimaan Penjualan Biri-biri (Rp) Total Penerimaan Penjualan Etawa (Rp) Total Penerimaan Penjualan K. Jawa (Rp) Total Penerimaan Penjualan (Rp)
1 11 1,172,727 12,900,000 12,900,000
2 10 900,000 9,000,000 9,000,000
3 48 1,015,625 48,750,000 48,750,000
4 39 1,197,436 30,500,000 16,200,000 46,700,000
5 19 981,579 18,650,000 18,650,000
6 63 1,082,540 36,200,000 16,500,000 15,500,000 68,200,000
7 10 1,070,000 10,700,000 10,700,000
8 20 1,100,000 22,000,000 22,000,000
9 16 1,075,000 17,200,000 17,200,000
10 10 1,000,000 10,000,000 10,000,000
11 15 1,006,667 15,100,000 15,100,000
12 12 983,333 11,800,000 11,800,000
14 17 1,250,000 21,250,000 21,250,000
15 23 928,261 21,350,000 21,350,000
16 14 946,429 13,250,000 13,250,000
17 10 1,054,000 10,540,000 10,540,000
18 20 1,450,000 29,000,000 29,000,000
19 16 1,406,250 22,500,000 22,500,000
20 10 960,000 9,600,000 9,600,000
21 15 970,000 14,550,000 14,550,000
22 12 1,000,000 12,000,000 12,000,000
Total 424 23,514,132 318,200,000 84,200,000 56,140,000 458,540,000
Rataan 19.27 1,068,824.18 14,463,636.36 3,827,272.73 2,551,818.18 20,842,727.27Tabel 16b. Harga Jual Rata-Rata dan Total Penjualan Per Ekor Kambing di Daerah Penelitian Jumlah Total Penerimaan Total Penerimaan Total Penerimaan Total Penerimaan No. Kambing Harga Jual Rata- Penjualan Biri-biri Penjualan Etawa Penjualan K. Jawa (Rp) Penjualan (Rp) Sampel (ekor) Rata (Rp) (Rp) (Rp)
1 1 1,172,727 1,172,727 1,172,727
2 1 900,000 900,000 900,000
3 1 1,015,625 1,015,625 1,015,625
4 1 1,197,436 1,016,667 1,800,000 2,816,667
5 1 981,579 981,579 981,579
6 1 1,082,540 952,632 1,375,000 1,192,308 3,519,939
7 1 1,070,000 1,070,000 1,070,000
8 1 1,100,000 1,100,000 1,100,000
9 1 1,075,000 1,075,000 1,075,000
10 1 1,000,000 1,000,000 1,000,000
11 1 1,006,667 1,006,667 1,006,667
12 1 983,333 983,333 983,333
13 1 964,286 964,286 964,286
14 1 1,250,000 1,250,000 1,250,000
16 1 946,429 946,429 946,429
17 1 1,054,000 1,054,000 1,054,000
18 1 1,450,000 1,450,000 1,450,000
19 1 1,406,250 1,406,250 1,406,250
20 1 960,000 960,000 960,000
21 1 970,000 970,000 970,000
22 1 1,000,000 1,000,000 1,000,000
Total 22 23,514,132 17,045,477 6,031,250 4,494,035 27,570,762 Rataan 1 1,068,824.18 774,794.42 274,147.73 204,274.32 1,253,216.47
Lampiran 17a. Penjualan Kotoran Kambing Per Peternak dalam Satu Tahun Per Peternak No. Sampel Jumlah Ternak (ekor) Jumlah (Beko) Harga (Rp/Beko) Penerimaan Penjualan Kotoran/Peternak (Rp)
10
16 14 120 5,000 600,000
15 23 152 5,000 760,000
14 17 170 5,000 850,000
13 14 110 5,000 550,000
12 12 132 5,000 660,000
11 15 110 5,000 550,000
10 96 5,000 480,000
1 11 112 5,000 560,000
2 10 100 5,000 500,000
8 20 220 5,000 1,100,000
10 90 5,000 450,000
7
6 63 516 5,000 2,580,000
5 19 192 5,000 960,000
4 39 250 5,000 1,250,000
3 48 300 5,000 1,500,000
9 16 144 5,000 720,000
Lampiran 17b. Penjualan Kotoran Kambing Per Ekor Kambing dalam 1Tahun di Daerah Penelitian
No.Sampel Jumlah Ternak (ekor) Jumlah (Beko) Harga (Rp/Beko) Penerimaan Penjualan Kotoran/Ekor Kambing (Rp)
1 10 5,000 50,909
1 9 5,000 45,000
1 7 5,000 33,043
15
1 10 5,000 50,000
14
1 8 5,000 39,286
13
1 11 5,000 55,000
12
1 7 5,000 36,667
11
1 10 5,000 48,000
10
9
2
1
8
1 9 5,000 45,000
7
1 8 5,000 40,952
6
1 10 5,000 50,526
5
1 6 5,000 32,051
4
1 6 5,000 31,250
3
1 10 5,000 50,000
1 11 5,000 55,000
Tabel 18a. Total Biaya Per Peternak dalam Satu Tahun di Daerah Penelitian No. Sampel Jumlah Ternak (Ekor) Biaya Bibit (Rp) Biaya Tenaga Kerja (Rp) Biaya Obat- Obatan (Rp) Biaya Penyusutan Kandang (Rp) Biaya Perbaikan Kandang (Rp) Biaya Penyusutan Alat (Rp) Biaya Transportasi (Rp) Total Biaya (Rp)
1 11 3,800,000 4,050,000 237,233 300,000 200,000 36,833 1,080,000 9,704,067
2 10 3,000,000 3,900,000 238,500 300,000 150,000 36,417 1,260,000 8,884,917
3 48 15,300,000 8,100,000 474,400 625,000 400,000 87,000 3,600,000 28,586,400
4 39 15,600,000 5,550,000 460,850 600,000 300,000 102,000 2,160,000 24,772,850
5 19 5,950,000 4,650,000 237,025 280,000 100,000 48,333 1,800,000 13,065,358
6 63 20,300,000 15,450,000 709,800 950,000 400,000 103,067 4,320,000 42,232,867
7 10 3,650,000 3,750,000 236,750 175,000 50,000 65,567 1,440,000 9,367,317
8 20 6,800,000 6,300,000 236,333 350,000 100,000 84,000 1,800,000 15,670,333
9 16 5,200,000 4,950,000 233,333 275,000 250,000 53,667 1,440,000 12,402,000
10 10 3,000,000 3,300,000 237,333 325,000 80,000 40,167 900,000 7,882,500
11 15 4,700,000 4,800,000 233,250 400,000 120,000 43,833 1,260,000 11,557,083
12 12 4,250,000 3,300,000 240,000 400,000 100,000 43,000 1,440,000 9,773,000
13 14 4,600,000 4,500,000 233,683 420,000 200,000 50,833 1,080,000 11,084,517
15 23 6,150,000 6,600,000 242,458 357,143 250,000 75,500 1,800,000 15,475,101
16 14 4,500,000 4,800,000 222,600 333,333 150,000 39,167 1,440,000 11,485,100
17 10 2,700,000 3,450,000 231,333 300,000 90,000 43,000 900,000 7,714,333
18 20 7,600,000 4,950,000 239,833 360,000 275,000 77,500 1,080,000 14,582,333
19 16 6,400,000 5,250,000 225,600 333,333 225,000 34,083 1,800,000 14,268,017
20 10 2,860,000 3,900,000 243,333 266,667 50,000 41,167 900,000 8,261,167
21 15 4,650,000 5,250,000 233,250 400,000 230,000 40,167 1,800,000 12,603,417
22 12 3,700,000 4,200,000 240,000 333,333 100,000 41,167 1,440,000 10,054,500
Total 424 142,360,000 116,250,000 6,121,358 8,508,810 4,070,000 1,241,633 36,540,000 315,091,801
Rataan 19.27 6,470,909.09 5,284,090.91 278,243.56 386,764.07 185,000.00 56,437.88 1,660,909.09 14,322,354.60Tabel 18b. Total Biaya Peternak Per Ekor Kambing dalam Satu Tahun di Daerah Penelitian No. Sampel Jumlah Ternak (Ekor) Biaya Bibit (Rp) Biaya Tenaga Kerja (Rp) Biaya Obat- obatan (Rp) Biaya Penyusutan Kandang (Rp) Biaya Perbaikan Kandang (Rp) Biaya Penyusutan Alat (Rp) Biaya Transportasi (Rp) Total Biaya (Rp)
1 1 345,455 368,182 21,567 27,273 18,182 3,348 98,182 882,188
2 1 300,000 390,000 23,850 30,000 15,000 3,642 126,000 888,492
3 1 318,750 168,750 9,883 13,021 8,333 1,813 75,000 595,550
4 1 400,000 142,308 11,817 15,385 7,692 2,615 55,385 635,201
5 1 313,158 244,737 12,475 14,737 5,263 2,544 94,737 687,650
6 1 322,222 245,238 11,267 15,079 6,349 1,636 68,571 670,363
7 1 365,000 375,000 23,675 17,500 5,000 6,557 144,000 936,732
8 1 340,000 315,000 11,817 17,500 5,000 4,200 90,000 783,517
9 1 325,000 309,375 14,583 17,188 15,625 3,354 90,000 775,125
10 1 300,000 330,000 23,733 32,500 8,000 4,017 90,000 788,250
11 1 313,333 320,000 15,550 26,667 8,000 2,922 84,000 770,472
12 1 354,167 275,000 20,000 33,333 8,333 3,583 120,000 814,417
13 1 328,571 321,429 16,692 30,000 14,286 3,631 77,143 791,751
14 1 450,000 308,824 13,792 25,000 14,706 3,245 105,882 921,449
15 1 267,391 286,957 10,542 15,528 10,870 3,283 78,261 672,830
16 1 321,429 342,857 15,900 23,810 10,714 2,798 102,857 820,364
17 1 270,000 345,000 23,133 30,000 9,000 4,300 90,000 771,433
18 1 380,000 247,500 11,992 18,000 13,750 3,875 54,000 729,117
19 1 400,000 328,125 14,100 20,833 14,063 2,130 112,500 891,751
20 1 286,000 390,000 24,333 26,667 5,000 4,117 90,000 826,117
21 1 310,000 350,000 15,550 26,667 15,333 2,678 120,000 840,228
22 1 308,333 350,000 20,000 27,778 8,333 3,431 120,000 837,875
Total 22 7,318,809 6,754,280 366,250 504,464 226,833 73,717 2,086,518 17,330,871 Rataan 1 332,673.15 307,012.74 16,647.73 22,930.17 10,310.58 3,350.79 94,841.72 787,766.88
Tabel 19a. Pertambahan Berat Badan Kambing Per Peternak Sampel dalam Satu Tahun di Daerah Penelitian No. Sampel Jumlah Ternak (ekor) Berat Anakan (Kg) Total Berat Anakan(Kg) Total Harga Anakan (Rp) Berat Induk (Kg) Total Berat Induk (Kg) Total Harga Induk (Rp) Pertambahan Berat (Kg)
12
5 80 5,200,000 18 288 17,200,000 208
10
10
4 40 3,000,000 15 150 10,000,000 110
11
15
4 60 4,700,000 14 210 15,100,000 150
12
9
3 36 4,250,000 15 180 11,800,000 144
13
14
4 56 4,600,000 17 238 13,500,000 182
14
17
3 51 7,650,000 14 238 21,250,000 187
16
1
11
39 4 156 15,600,000 16 624 46,700,000 468
4 44 3,800,000 14 154 12,900,000 110
2
10
5 50 3,000,000 16 160 9,000,000 110
3
48 3 144 15,300,000 18 864 48,750,000 720
4
5
20
19
4 76 5,950,000 15 285 18,650,000 209
6
63 3 189 20,300,000 17 1071 68,200,000 882
7
10