Jumlah Pohon Suvival Volume (m3Ha)
LAMPIRAN Lampiran 1. Data Rata - rata Diameter dan Tinggi serta Nilai Volume Tegakan E hybrid (IND-47)
Estate No. Kompartemen Luas (Ha) Tanggal Tanam Umur (Tahun) Diameter (cm) Tinggi (m) Jumlah Pohon Mati/ Kompartemen Jumlah Pohon/ Kompatemen
16.3 21.0 27122
11.4
3.1
14.7
3.3 3.9 165 24564
1
14.7
0.8 95 24564
0.1
0.5
57 14.7 3/15/2009
18.8 22.0 27122
12.2
4.1
16.3
11.4
14.7
3.1
16.3
3.0 3.5 397 27122
1
16.3
0.1 0.8 345 27122
0.5
51 16.3 3/15/2009
20.1 44.0 9652
13.1
4.1
5.8
17.6 50.0 9652
12.1
17.1 15.0 24564
4.1
5.8
1
15.0 4 20670
10.3
3.0
12.4
9.6 29 20670
4.6
1
11.9 15.4 49559 86 12.4 10/15/2009
3.5
29.7
10.6 14.8 49559
3.0
29.7
3.4 3.4 49559
20.0 66.0 27930 83 29.7 10/15/2009
12.4
13.1
4.0
16.8
17.6 66.0 27930
11.7
3.0
16.8
3.7 4.1 216 27930
1
16.8
0.1 1.2 220 27930
0.5
59 16.8 4/15/2009
19.2 11.0 24564
3.0
A
16 15.8 9/15/2009
12.5
31.8
0.1 0.7 170 53050
0.5
17.0 30 20882 34 31.8 10/15/2009
12.9
3.5
12.5
14.7 15 20882
10.9
3.0
12.5
3.6 10 20882
3.3
1
0.1 1 413 20882
3.6
0.5
16.4 21 26315 18 12.5 10/15/2009
12.3
3.6
15.8
14.4 4 26315
10.6
3.0
15.8
3.2 3.6 909 26315
1
15.8
0.1 1 403 26315
0.5
1
3.6 19 53050
1
17.0
5.8
0.1 0.8 175 9652
0.5
50 5.8 3/15/2009
18.1 53 28400
13.0
4.0
17.0
16.8 81.0 28400
11.7
3.9
17.0
2.8 3.3 250 28400
1
0.1 0.9 109 28400
31.8
0.5
15 17.0 2/15/2009
11.2 13.8 2880 B
3.5
1.7
2.4 2.7 2880
1
15.7 5 53050 221 1.7 10/15/2009
11.5
3.5
31.8
14.7 27 53050
10.7
3.0
3.7 4.1 282 9652
12.4
16.0 35 35413 124 11.6 3/15/2009
13.2
4.1
11.6
11.6 16.1 19343
3.0
11.6
4.0 4.3 122 19343
1
11.6
0.1 1.1 100 19343
0.5
12.1
3.5
4.0
21.2
16.0 28 35413
11.7
3.4
21.2
3.7 4.1 626 35413
1
90 21.2 5/15/2009
15.4 79 20670
11.5
20.8 21 19343 Lampiran 2. Peta Sebaran Tegakan E. hybrid (IND-47)
480000 480000 483000
P
489000
492000 492000 49500090
30
60
00
30
90
00
30
00
60
31
20
00
31
20
00 100000 100000 200000 Meters
N Gambar 5. Peta Sebaran Tegakan E.hybrid (IND-47) pada Estate A dan B
00
30
495000 498000 498000
00
29
70
00
29
70
00
30
00
483000 486000 486000
489000
30
00
00
30
30
00
30
30 Lampiran 3. Foto Tegakan E. hybrid (IND-47) (a) (b)
00
(c) (d)
Gambar 6. Tegakan E.hybrid (IND-47) umur; (a) 1 tahun, (b) 2 tahun, (c) 3 tahun, (d) 4 tahun
Lampiran 4. Sebaran Data Model Pendugaan Diameter
Residuals
Y A xi s (u n it s)
Y A xi s (u n it s)
X Axis (units)
X Axis (units)
Residuals
Y A xi s (u n it s)
Y A xi s (u n it s)
1.2
4.5 -0.91 -0.46
0.00
0.46
0.91
(c) (d)
X Axis (units)
0.1
0.46
2.3
3.4
4.5 -0.92 -0.46
0.00
2.3
0.92
(e)
Gambar 7. Sebaran Data Model Pendugaan Diameter; (a) Linier, (b) Polynomial, (c) Eksponensial, (d) Logaritma, (e) Root.
0.1
3.4
1.2
4.5 -0.78 -0.39
1.2
2.3
3.4
4.5 -1.50 -0.75
0.00
0.75
1.50 Residuals
0.1
1.2
2.3
0.1
3.4
0.00
0.39
0.78
(a) (b)
0.1
1.2
2.3
3.4
4.5 -3.95 -1.98
0.00
1.98
3.95 Residuals
X Axis (units)
X Axis (units)
Residuals
Y A xi s (u n it s)
Lampiran 5. Sebaran Data Model Pendugaan Tinggi
Residuals Residuals
2.74
1.62
1.37
0.81
s) s) it it n n (u (u
0.00
s
0.00 s
xi xi A A Y Y
- -1.37 -0.81 -2.74 -1.62
0.1
1.2
2.3
3.4
4.5
0.1
1.2
2.3
3.4
4.5 X Axis (units)
X Axis (units)
(a) (b)
Residuals Residuals
4.24
2.08
2.12
1.04
s) s) it it n n (u (u
0.00
0.00
s s xi xi A A Y
Y
- -2.12 -1.04 -4.24 -2.08
0.1
1.2
2.3
3.4
4.5
0.1
1.2
2.3
3.4
4.5 X Axis (units)
X Axis (units)
(c) (d)
Residuals
1.91
0.96
s) it n (u s
0.00
xi A Y
- -0.96 -1.91
0.1
1.2
2.3
3.4
4.5 X Axis (units)
(e)
Gambar 8. Sebaran Data Model Pendugaan Tinggi; (a) Linier, (b) Polynomial, (c) Eksponensial, (d) Logaritma, (e) Root.
Lampiran 6. Sebaran Data Model Pendugaan Volume
Residuals Residuals
46
25 26.
29.
23
63 13.
14.
s) s) it it n n (u (u
0.00
s s
0.00
xi xi A A Y Y
23
63 -13. -14.
46
25 -26. -29.
0.1
1.2
2.3
3.4
4.5
0.1
1.2
2.3
3.4
4.5 X Axis (units)
X Axis (units)
(a) (b)
Residuals Residuals
98
69 32.
38.
49
35 16.
19.
s) s) it it n n (u (u s
0.00 s
0.00
xi xi A A Y
Y
49
35 -16. -19.
98
69 -32. -38.
0.1
1.2
2.3
3.4
4.5
0.1
1.2
2.3
3.4
4.5 X Axis (units)
X Axis (units)
(c) (d)
Residuals
28 28.
14 14. s) it n (u
0.00 s xi A Y
14 -14.
28 -28.
0.1
1.2
2.3
3.4
4.5 X Axis (units)
(e)
Gambar 9. Sebaran Data Model Pendugaan Volume; (a) Linier, (b) Polynomial, (c) Eksponensial, (d) Logaritma, (e) Root.
Lampiran 7. Bentuk Trendline Model Pendugaan Diameter
Y A xi s (u n it s)
Y A xi s (u n it s)
X Axis (units)
X Axis (units)
4.5
63 13.
9.31 11.
6.98
4.66
2.33
0.01
2.3
3.7
3.0
(c) (d)
1.6
0.9
0.1
96 S = 0.42418906 r = 0.99584319
S = 0.98255035 r = 0.97749064
96
0.9
S = 0.42418906 r = 0.99584319
4.66
Gambar 10. Bentuk Trendline Model Pendugaan Diameter; (a) Linier,
(b) Polynomial, (c) Eksponensial, (d) Logaritma, (e) Root.(e)
96
63 13.
9.31 11.
6.98
2.33
0.1
0.01
4.5
3.7
3.0
2.3
1.6
6.98
9.31 11.
63 13.
4.66
4.66
2.33
0.9
0.1
96 S = 0.32435261 r = 0.99817934
63 13.
9.31 11.
6.98
2.33
3.0
0.01
4.5
3.7
3.0
2.3
1.6
0.9
0.1
2.3
1.6
3.7
4.5
Y A xi s (u n it s)
Y A xi s (u n it s)
0.01
4.5
3.7
3.0
2.3
1.6
0.9
0.1
S = 1.78169025 r = 0.92392458
(a) (b)
96
63 13.
9.31 11.
6.98
4.66
2.33
0.01
X Axis (units)
X Axis (units)
Y A xi s (u n it s)
X Axis (units)
Lampiran 8. Bentuk Trendline Model Pendugaan Tinggi
Y A xi s (u n it s)
Y A xi s (u n it s)
X Axis (units)
X Axis (units)
0.10
57
99 21.
41 17.
83 14.
7.26 10.
3.68
3.0
4.5
3.7
S = 0.92636644 r = 0.99000609
2.3
1.6
0.9
0.1
r = 0.98419467
(b) (d)
0.9
X Axis (units)
7.26 10.
Gambar 11. Bentuk Trendline Model Pendugaan Tinggi; (a) Linier, (b) Polynomial, (c) Eksponensial, (d) Logaritma, (e) Root.
(e)
57
99 21.
41 17.
83 14.
3.68
0.1
0.10
4.5
3.7
3.0
2.3
1.6
41 17.
S = 1.25727543 r = 0.98151207
99 21.
83 14.
7.26 10.
1.6
0.9
0.1
r = 0.98963472
99 21.
41 17.
83 14.
3.68
3.0
0.10
4.5
3.7
3.0
2.3
1.6
0.9
0.1
7.26 10.
2.3
3.7
4.5
Y A xi s (u n it s)
Y A xi s (u n it s)
3.68
0.10
4.5
3.7
3.0
2.3
1.6
0.9
0.1
S = 2.23736945 r = 0.94020683
(a) (b)
57
99 21.
41 17.
83 14.
7.26 10.
3.68
0.10
X Axis (units)
X Axis (units)
Y A xi s (u n it s)
Lampiran 9. Bentuk Trendline Model Pendugaan Volume
Y A xi s (u n it s)
Y A xi s (u n it s)
X Axis (units)
X Axis (units)
4.5
63 13.
9.31 11.
6.98
4.66
2.33
0.01
2.3
3.7
3.0
(c) (d)
1.6
0.9
0.1
96 S = 0.42418906 r = 0.99584319
S = 0.98255035 r = 0.97749064
96
0.9
S = 0.36306653 r = 0.99695651
4.66
Gambar 12. Bentuk Trendline Model Pendugaan Volume; (a) Linier, (b) Polynomial, (c) Eksponensial, (d) Logaritma, (e) Root.
(e)
96
63 13.
9.31 11.
6.98
2.33
0.1
0.01
4.5
3.7
3.0
2.3
1.6
6.98
9.31 11.
63 13.
4.66
4.66
2.33
0.9
0.1
96 S = 0.32435261 r = 0.99817934
63 13.
9.31 11.
6.98
2.33
3.0
0.01
4.5
3.7
3.0
2.3
1.6
0.9
0.1
2.3
1.6
3.7
4.5
Y A xi s (u n it s)
Y A xi s (u n it s)
0.01
4.5
3.7
3.0
2.3
1.6
0.9
0.1
S = 1.78169025 r = 0.92392458
(a) (b)
96
63 13.
9.31 11.
6.98
4.66
2.33
0.01
X Axis (units)
X Axis (units)
Y A xi s (u n it s)
X Axis (units)
Rete of Return (IRR) tanaman eukaliptus di areal HTI
4 Pemupukan
Lampiran 10. Net Present Value (NPV), Benefit Cost Ratio (BCR), dan Internal
Lampiran Analisis biaya tanaman Eucaliptus di HTI (x 1000) No Uraian Satuan Volume Harga satuan Tahun ke
1
2
3
4 Inflow 1 panen Eucaliptus m3 122 400,000 - - - - subtotal inflow Outflow
2 Lahan Ha 1 - - - - -
3 Bibit Batang 1,667 400 666,667 - - -
- Urea Kg 180 4,671 840,780 840,780 - -
- NPK Kg 83 5,242 435,086 435,086 - -
- TSP Kg 75 4,417 331,275 331,275 - -
- MOP Kg 100 4,795 479,500 479,500 - -
- Rock Phospate Kg 500 1,590 795,000 795,000 - -
5 Persiapan lahan HOK 10 69,503 695,030 - - -
- Truck (pengangkutan) Unit / Bulan 2 11,300,000 - - - -
- solar Liter /hari 100 8,200 - - - - sub total outflow
0.74
1.40
0.64 IRR 21% NPV 16% (5,424,889) (3,023,421) (464,868) (400,749) NPV 20% (5,424,889) (3,023,421) (464,868) (400,749) NPV 24% (5,424,889) (3,023,421) (464,868) (400,749) BCR
0.74
0.86
1.00
0.64 df 24%
1.00
0.86
6 Penanaman HOK 9 69,503 625,527 - - -
0.64 df 20%
0.74
0.86
1.00
8 Pemanenan m3 122 4,600 - - - -
7 Pemeliharaan HOK 8 69,503 556,024 625,527 625,527 625,527.00
5,424,889 3,507,168 625,527 625,527.00 selisih (5,424,889) (3,507,168) (625,527) (625,527.00) df 16%