Pengaruh Harga Kopi di Terminal New York Dengan Harga di Tingkat Petani dan Pendapatan Petani Kopi Arabika (Sudi Kasus: Kecamatan Lintongnihuta, Kabupaten Humbang Hasundutan)
Lampiran 23. Data Pendapatan Petani Kopi Arabika Kecamatan Lintongnihuta Pada Bulan Januari 2013 (Lanjutan)
Lampiran 23. Data Pendapatan Petani Kopi Arabika Kecamatan Lintongnihuta Pada Bulan Januari 2013
No.
Sampel
Luas lahan
(Ha)
Produksi
(Kg)
Harga
(Rp/Kg)
Produksi
(Kg/Ha)
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
0.08
0.12
0.08
0.08
0.16
0.2
0.16
0.2
0.24
0.12
0.2
0.12
0.12
0.12
0.2
0.12
0.24
0.12
0.12
0.2
0.16
0.16
0.28
0.2
0.2
0.2
0.16
18
20
20
20
20
30
20
29
30
20
43
20
21
20
44
25
40
16
22
30
20
30
55
36
32
35
30
26,000.00
26,000.00
26,000.00
26,000.00
26,000.00
26,000.00
26,000.00
26,000.00
26,000.00
26,000.00
26,000.00
26,000.00
26,000.00
26,000.00
26,000.00
26,000.00
26,000.00
26,000.00
26,000.00
26,000.00
26,000.00
26,000.00
26,000.00
26,000.00
26,000.00
26,000.00
26,000.00
225
166.7
250
250
125
150
125
145
125
166.7
215
167
175
166.7
220
208
167
133
183.3
150
125
187.5
196
180
160
175
188
Nilai
Produksi
(Rp)
468,000.00
520,000.00
520,000.00
520,000.00
520,000.00
780,000.00
520,000.00
754,000.00
780,000.00
520,000.00
1,118,000.00
520,000.00
546,000.00
520,000.00
1,144,000.00
650,000.00
1,040,000.00
416,000.00
572,000.00
780,000.00
520,000.00
780,000.00
1,430,000.00
936,000.00
832,000.00
910,000.00
780,000.00
Nilai Produksi
(Rp/Ha)
5,850,000.00
4,333,333.33
6,500,000.00
6,500,000.00
3,250,000.00
3,900,000.00
3,250,000.00
3,770,000.00
3,250,000.00
4,333,333.33
5,590,000.00
4,333,333.33
4,550,000.00
4,333,333.33
5,720,000.00
5,416,666.67
4,333,333.33
3,466,666.67
4,766,666.67
3,900,000.00
3,250,000.00
4,875,000.00
5,107,142.86
4,680,000.00
4,160,000.00
4,550,000.00
4,875,000.00
Jumlah Biaya
Tetap (Rp) Per
Petani
26,225
26,167
26,250
26,250
26,125
26,150
26,125
26,145
26,125
26,167
26,215
26,167
26,175
26,167
26,220
26,208
26,167
26,133
26,183
26,150
26,125
26,188
26,196
26,180
26,160
26,175
26,188
Jumlah Biaya
Variabel (Rp)
Per Petani
261,700
230,280
294,269
259,513
335,988
299,567
293,400
356,868
451,000
234,425
470,479
297,983
262,983
274,113
356,766
314,321
609,299
260,240
249,754
367,722
329,182
430,467
558,435
334,390
363,642
335,933
300,883
pendapatan
bersih Per Petani
180,075.00
263,553.33
199,480.56
234,237.50
157,887.50
454,283.00
200,475.00
370,986.94
302,875.00
259,408.33
621,305.83
195,850.00
256,841.67
219,720.83
761,014.03
309,470.83
404,534.72
129,626.39
296,062.50
386,127.78
164,693.06
323,345.83
845,368.85
575,430.42
442,198.33
547,891.67
452,929.17
Universitas Sumatera Utara
Lampiran 23. Data Pendapatan Petani Kopi Arabika Kecamatan Lintongnihuta Pada Bulan Januari 2013 (Lanjutan)
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
0.28
0.2
0.12
0.16
0.12
0.16
0.32
0.24
0.24
0.28
0.16
0.16
0.16
0.2
0.32
0.2
0.2
0.32
0.48
0.16
0.6
0.2
0.2
0.2
0.24
0.48
0.8
1
0.4
0.6
51
31
20
30
20
31
51
53
51
49
22
21
32
36
51
42
45
61
49
23
66
30
38
30
30
51
69
77
64
63
26,000.00
26,000.00
26,000.00
26,000.00
26,000.00
26,000.00
26,000.00
26,000.00
26,000.00
26,000.00
26,000.00
26,000.00
26,000.00
26,000.00
26,000.00
26,000.00
26,000.00
26,000.00
26,000.00
26,000.00
26,000.00
26,000.00
26,000.00
26,000.00
26,000.00
26,000.00
26,000.00
26,000.00
26,000.00
26,000.00
182
155
167
188
167
194
159
221
213
175
138
131.3
200
180
159
210
225
191
102
143.8
110
150
190
150
125
106
86
77
160
105
1,326,000.00
806,000.00
520,000.00
780,000.00
520,000.00
806,000.00
1,326,000.00
1,378,000.00
1,326,000.00
1,274,000.00
572,000.00
546,000.00
832,000.00
936,000.00
1,326,000.00
1,092,000.00
1,170,000.00
1,586,000.00
1,274,000.00
598,000.00
1,716,000.00
780,000.00
988,000.00
780,000.00
780,000.00
1,326,000.00
1,794,000.00
2,002,000.00
1,664,000.00
1,638,000.00
4,735,714.29
4,030,000.00
4,333,333.33
4,875,000.00
4,333,333.33
5,037,500.00
4,143,750.00
5,741,666.67
5,525,000.00
4,550,000.00
3,575,000.00
3,412,500.00
5,200,000.00
4,680,000.00
4,143,750.00
5,460,000.00
5,850,000.00
4,956,250.00
2,654,166.67
3,737,500.00
2,860,000.00
3,900,000.00
4,940,000.00
3,900,000.00
3,250,000.00
2,762,500.00
2,242,500.00
2,002,000.00
4,160,000.00
2,730,000.00
26,182
26,155
26,167
26,188
26,167
26,194
26,159
26,221
26,213
26,175
26,138
26,131
26,200
26,180
26,159
26,210
26,225
26,191
26,102
26,144
26,110
26,150
26,190
26,150
26,125
26,106
26,086
26,077
26,160
26,105
538,435
519,076
297,064
302,307
262,221
294,321
525,950
517,671
455,276
423,242
260,241
343,383
285,900
333,000
616,507
332,706
432,740
593,919
762,287
328,782
1,050,830
460,483
321,213
457,235
372,392
527,165
676,125
521,979
560,014
1,007,826
761,383.13
260,769.31
196,769.44
451,505.56
231,612.50
485,485.42
773,890.63
834,108.33
844,511.81
824,582.64
285,621.53
176,486.11
519,900.00
576,820.00
683,333.68
733,084.44
711,034.72
965,890.63
485,611.11
243,074.31
639,060.14
293,366.67
640,597.50
296,614.58
381,483.33
772,728.47
1,091,788.75
1,453,943.83
1,077,826.11
604,068.61
Universitas Sumatera Utara
Lampiran 23. Data Pendapatan Petani Kopi Arabika Kecamatan Lintongnihuta Pada Bulan Januari 2013 (Lanjutan)
58
59
60
61
62
62
63
64
65
66
67
68
69
70
71
72
73
74
75
0.5
0.24
0.24
0.28
0.2
0.2
0.8
0.6
1
1
1.2
0.5
0.5
1.5
1
0.5
0.2
1.5
1
71
30
40
50
41
89
70
45
74
80
91
70
70
81
74
52
35
61
61
26,000.00
26,000.00
26,000.00
26,000.00
26,000.00
26,000.00
26,000.00
26,000.00
26,000.00
26,000.00
26,000.00
26,000.00
26,000.00
26,000.00
26,000.00
26,000.00
26,000.00
26,000.00
26,000.00
142
125
167
179
205
445
87.5
75
74
80
76
140
140
54
74
104
175
41
61
1,846,000.00
780,000.00
1,040,000.00
1,300,000.00
1,066,000.00
2,314,000.00
1,820,000.00
1,170,000.00
1,924,000.00
2,080,000.00
2,366,000.00
1,820,000.00
1,820,000.00
2,106,000.00
1,924,000.00
1,352,000.00
910,000.00
1,586,000.00
1,586,000.00
3,692,000.00
3,250,000.00
4,333,333.33
4,642,857.14
5,330,000.00
11,570,000.00
2,275,000.00
1,950,000.00
1,924,000.00
2,080,000.00
1,971,666.67
3,640,000.00
3,640,000.00
1,404,000.00
1,924,000.00
2,704,000.00
4,550,000.00
1,057,333.33
1,586,000.00
26,142
26,125
26,167
26,179
26,205
26,445
26,088
26,075
26,074
26,080
26,076
26,140
26,140
26,054
26,074
26,104
26,175
26,041
26,061
486,472
358,294
286,350
366,733
306,629
1,456,389
556,889
481,444
789,167
515,625
807,500
457,517
384,444
595,521
434,792
491,372
299,546
781,493
324,236
Rata-rata
1,333,385.78
395,581.25
727,483.33
907,088.10
733,165.83
831,166.11
1,237,023.61
662,480.56
1,108,759.33
1,538,295.00
1,532,424.17
1,336,342.64
1,409,415.56
1,484,425.17
1,463,134.33
834,524.47
584,279.17
778,466.28
1,235,702.89
631,391.72
Universitas Sumatera Utara
Lampiran 23. Data Pendapatan Petani Kopi Arabika Kecamatan Lintongnihuta Pada Bulan Januari 2013 (Lanjutan)
No. Sampel
Luas lahan
(Ha)
Produksi
(Kg)
Harga
(Rp/Kg)
Produksi
(Kg/Ha)
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
0.08
0.12
0.08
0.08
0.16
0.2
0.16
0.2
0.24
0.12
0.2
0.12
0.12
0.12
0.2
0.12
0.24
0.12
0.12
0.2
0.16
0.16
0.28
0.2
0.2
0.2
0.16
20
25
20
20
25
30
20
29
30
20
48
20
25
20
50
25
40
19
22
30
20
30
59
40
40
37
30
21,000.00
21,000.00
21,000.00
21,000.00
21,000.00
21,000.00
21,000.00
21,000.00
21,000.00
21,000.00
21,000.00
21,000.00
21,000.00
21,000.00
21,000.00
21,000.00
21,000.00
21,000.00
21,000.00
21,000.00
21,000.00
21,000.00
21,000.00
21,000.00
21,000.00
21,000.00
21,000.00
250
208.3
250
250
156.3
150
125
145
125
166.7
240
167
208
166.7
250
208
167
158
183.3
150
125
187.5
211
200
200
185
188
Nilai
Produksi
(Rp)
420,000.00
525,000.00
420,000.00
420,000.00
525,000.00
630,000.00
420,000.00
609,000.00
630,000.00
420,000.00
1,008,000.00
420,000.00
525,000.00
420,000.00
1,050,000.00
525,000.00
840,000.00
399,000.00
462,000.00
630,000.00
420,000.00
630,000.00
1,239,000.00
840,000.00
840,000.00
777,000.00
630,000.00
Nilai Produksi
(Rp/Ha)
5,250,000.00
4,375,000.00
5,250,000.00
5,250,000.00
3,281,250.00
3,150,000.00
2,625,000.00
3,045,000.00
2,625,000.00
3,500,000.00
5,040,000.00
3,500,000.00
4,375,000.00
3,500,000.00
5,250,000.00
4,375,000.00
3,500,000.00
3,325,000.00
3,850,000.00
3,150,000.00
2,625,000.00
3,937,500.00
4,425,000.00
4,200,000.00
4,200,000.00
3,885,000.00
3,937,500.00
Jumlah Biaya
Tetap (Rp)
Per Petani
21,250
21,208
21,250
21,250
21,156
21,150
21,125
21,145
21,125
21,167
21,240
21,167
21,208
21,167
21,250
21,208
21,167
21,158
21,183
21,150
21,125
21,188
21,211
21,200
21,200
21,185
21,188
Jumlah Biaya
Variabel (Rp)
Per Petani
261,700
230,280
294,269
259,513
335,988
299,567
293,400
356,868
451,000
234,425
470,479
297,983
262,983
274,113
356,766
314,321
609,299
260,240
249,754
367,722
329,182
430,467
558,435
334,390
363,642
335,933
300,883
pendapatan
bersih Per
Petani
137,050.00
273,511.67
104,480.56
139,237.50
167,856.25
309,283.00
105,475.00
230,986.94
157,875.00
164,408.33
516,280.83
100,850.00
240,808.33
124,720.83
671,984.03
189,470.83
209,534.72
117,601.39
191,062.50
241,127.78
69,693.06
178,345.83
659,354.56
484,410.42
455,158.33
419,881.67
307,929.17
Universitas Sumatera Utara
Lampiran 23. Data Pendapatan Petani Kopi Arabika Kecamatan Lintongnihuta Pada Bulan Januari 2013 (Lanjutan)
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
0.28
0.2
0.12
0.16
0.12
0.16
0.32
0.24
0.24
0.28
0.16
0.16
0.16
0.2
0.32
0.2
0.2
0.32
0.48
0.16
0.6
0.2
0.2
0.2
0.24
0.48
0.8
1
0.4
0.6
60
39
25
30
20
35
61
58
78
69
22
26
32
40
58
51
53
61
69
23
71
30
50
30
30
69
80
90
85
80
21,000.00
21,000.00
21,000.00
21,000.00
21,000.00
21,000.00
21,000.00
21,000.00
21,000.00
21,000.00
21,000.00
21,000.00
21,000.00
21,000.00
21,000.00
21,000.00
21,000.00
21,000.00
21,000.00
21,000.00
21,000.00
21,000.00
21,000.00
21,000.00
21,000.00
21,000.00
21,000.00
21,000.00
21,000.00
21,000.00
214
195
208
188
167
219
191
242
325
246
138
162.5
200
200
181
255
265
191
144
143.8
118
150
250
150
125
144
100
90
212.5
133.3
1,260,000.00
819,000.00
525,000.00
630,000.00
420,000.00
735,000.00
1,281,000.00
1,218,000.00
1,638,000.00
1,449,000.00
462,000.00
546,000.00
672,000.00
840,000.00
1,218,000.00
1,071,000.00
1,113,000.00
1,281,000.00
1,449,000.00
483,000.00
1,491,000.00
630,000.00
1,050,000.00
630,000.00
630,000.00
1,449,000.00
1,680,000.00
1,890,000.00
1,785,000.00
1,680,000.00
4,500,000.00
4,095,000.00
4,375,000.00
3,937,500.00
3,500,000.00
4,593,750.00
4,003,125.00
5,075,000.00
6,825,000.00
5,175,000.00
2,887,500.00
3,412,500.00
4,200,000.00
4,200,000.00
3,806,250.00
5,355,000.00
5,565,000.00
4,003,125.00
3,018,750.00
3,018,750.00
2,485,000.00
3,150,000.00
5,250,000.00
3,150,000.00
2,625,000.00
3,018,750.00
2,100,000.00
1,890,000.00
4,462,500.00
2,800,000.00
21,214
21,195
21,208
21,188
21,167
21,219
21,191
21,242
21,325
21,246
21,138
21,163
21,200
21,200
21,181
21,255
21,265
21,191
21,144
21,144
21,118
21,150
21,250
21,150
21,125
21,144
21,100
21,090
21,213
21,133
538,435
519,076
297,064
302,307
262,221
294,321
525,950
517,671
455,276
423,242
260,241
343,383
285,900
333,000
616,507
332,706
432,740
593,919
762,287
328,782
1,050,830
460,483
321,213
457,235
372,392
527,165
676,125
521,979
560,014
1,007,826
700,350.99
278,729.31
206,727.78
306,505.56
136,612.50
419,460.42
733,859.38
679,087.50
1,161,399.31
1,004,511.21
180,621.53
181,454.86
364,900.00
485,800.00
580,311.81
717,039.44
658,994.72
665,890.63
665,569.44
133,074.31
419,051.81
148,366.67
707,537.50
151,614.58
236,483.33
900,690.97
982,775.00
1,346,930.83
1,203,773.61
651,040.28
Universitas Sumatera Utara
Lampiran 23. Data Pendapatan Petani Kopi Arabika Kecamatan Lintongnihuta Pada Bulan Januari 2013 (Lanjutan)
58
59
60
61
62
62
63
64
65
66
67
68
69
70
71
72
73
74
75
0.5
0.24
0.24
0.28
0.2
0.2
0.8
0.6
1
1
1.2
0.5
0.5
1.5
1
0.5
0.2
1.5
1
89
30
40
50
47
95
70
45
80
85
91
70
75
86
80
60
35
79
61
21,000.00
21,000.00
21,000.00
21,000.00
21,000.00
21,000.00
21,000.00
21,000.00
21,000.00
21,000.00
21,000.00
21,000.00
21,000.00
21,000.00
21,000.00
21,000.00
21,000.00
21,000.00
21,000.00
178
125
167
179
235
475
87.5
75
80
85
76
140
150
57.33
80
120
175
52.67
61
1,869,000.00
630,000.00
840,000.00
1,050,000.00
987,000.00
1,995,000.00
1,470,000.00
945,000.00
1,680,000.00
1,785,000.00
1,911,000.00
1,470,000.00
1,575,000.00
1,806,000.00
1,680,000.00
1,260,000.00
735,000.00
1,659,000.00
1,281,000.00
3,738,000.00
2,625,000.00
3,500,000.00
3,750,000.00
4,935,000.00
9,975,000.00
1,837,500.00
1,575,000.00
1,680,000.00
1,785,000.00
1,592,500.00
2,940,000.00
3,150,000.00
1,204,000.00
1,680,000.00
2,520,000.00
3,675,000.00
1,106,000.00
1,281,000.00
21,178
21,125
21,167
21,179
21,235
21,475
21,088
21,075
21,080
21,085
21,076
21,140
21,150
21,057
21,080
21,120
21,175
21,053
21,061
486,472
358,294
286,350
366,733
306,629
1,456,389
556,889
481,444
789,167
515,625
807,500
457,517
384,444
595,521
434,792
491,372
299,546
781,493
324,236
rata-rata
1,361,349.78
250,581.25
532,483.33
662,088.10
659,135.83
517,136.11
892,023.61
442,480.56
869,753.33
1,248,290.00
1,082,424.17
991,342.64
1,169,405.56
1,189,421.83
1,224,128.33
747,508.47
414,279.17
856,454.28
935,702.89
526,625.43
Universitas Sumatera Utara
Lampiran 23. Data Pendapatan Petani Kopi Arabika Kecamatan Lintongnihuta Pada Bulan Januari 2013 (Lanjutan)
No.
Sampel
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
Luas
lahan
(Ha)
0.08
0.12
0.08
0.08
0.16
0.2
0.16
0.2
0.24
0.12
0.2
0.12
0.12
0.12
0.2
0.12
0.24
0.12
0.12
0.2
0.16
0.16
0.28
0.2
0.2
0.2
0.16
Produksi
(Kg)
Harga
(Rp/Kg)
Produksi
(Kg/Ha)
18
20
20
20
20
30
20
29
30
20
43
20
21
20
44
25
40
16
22
30
20
30
55
36
32
35
30
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
225
166.7
250
250
125
150
125
145
125
166.7
215
167
175
166.7
220
208
167
133
183.3
150
125
187.5
196
180
160
175
188
Nilai
Produksi
(Rp)
414,000.00
460,000.00
460,000.00
460,000.00
460,000.00
690,000.00
460,000.00
667,000.00
690,000.00
460,000.00
989,000.00
460,000.00
483,000.00
460,000.00
1,012,000.00
575,000.00
920,000.00
368,000.00
506,000.00
690,000.00
460,000.00
690,000.00
1,265,000.00
828,000.00
736,000.00
805,000.00
690,000.00
Nilai Produksi
(Rp/Ha)
5,175,000.00
3,833,333.33
5,750,000.00
5,750,000.00
2,875,000.00
3,450,000.00
2,875,000.00
3,335,000.00
2,875,000.00
3,833,333.33
4,945,000.00
3,833,333.33
4,025,000.00
3,833,333.33
5,060,000.00
4,791,666.67
3,833,333.33
3,066,666.67
4,216,666.67
3,450,000.00
2,875,000.00
4,312,500.00
4,517,857.14
4,140,000.00
3,680,000.00
4,025,000.00
4,312,500.00
Jumlah Biaya
Tetap (Rp) Per
Petani
23,225
23,167
23,250
23,250
23,125
23,150
23,125
23,145
23,125
23,167
23,215
23,167
23,175
23,167
23,220
23,208
23,167
23,133
23,183
23,150
23,125
23,188
23,196
23,180
23,160
23,175
23,188
Jumlah Biaya
Variabel (Rp)
Per Petani
261,700
230,280
294,269
259,513
335,988
299,567
293,400
356,868
451,000
234,425
470,479
297,983
262,983
274,113
356,766
314,321
609,299
260,240
249,754
367,722
329,182
430,467
558,435
334,390
363,642
335,933
300,883
pendapatan bersih Per
Petani
129,075.00
206,553.33
142,480.56
177,237.50
100,887.50
367,283.00
143,475.00
286,986.94
215,875.00
202,408.33
495,305.83
138,850.00
196,841.67
162,720.83
632,014.03
237,470.83
287,534.72
84,626.39
233,062.50
299,127.78
107,693.06
236,345.83
683,368.85
470,430.42
349,198.33
445,891.67
365,929.17
Universitas Sumatera Utara
Lampiran 23. Data Pendapatan Petani Kopi Arabika Kecamatan Lintongnihuta Pada Bulan Januari 2013 (Lanjutan)
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
0.28
0.2
0.12
0.16
0.12
0.16
0.32
0.24
0.24
0.28
0.16
0.16
0.16
0.2
0.32
0.2
0.2
0.32
0.48
0.16
0.6
0.2
0.2
0.2
0.24
0.48
0.8
1
0.4
0.6
51
31
20
30
20
31
51
53
51
49
22
21
32
36
51
42
45
61
49
23
66
30
38
30
30
51
69
77
64
63
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
182
155
167
188
167
194
159
221
213
175
138
131.3
200
180
159
210
225
191
102
143.8
110
150
190
150
125
106
86
77
160
105
1,173,000.00
713,000.00
460,000.00
690,000.00
460,000.00
713,000.00
1,173,000.00
1,219,000.00
1,173,000.00
1,127,000.00
506,000.00
483,000.00
736,000.00
828,000.00
1,173,000.00
966,000.00
1,035,000.00
1,403,000.00
1,127,000.00
529,000.00
1,518,000.00
690,000.00
874,000.00
690,000.00
690,000.00
1,173,000.00
1,587,000.00
1,771,000.00
1,472,000.00
1,449,000.00
4,189,285.71
3,565,000.00
3,833,333.33
4,312,500.00
3,833,333.33
4,456,250.00
3,665,625.00
5,079,166.67
4,887,500.00
4,025,000.00
3,162,500.00
3,018,750.00
4,600,000.00
4,140,000.00
3,665,625.00
4,830,000.00
5,175,000.00
4,384,375.00
2,347,916.67
3,306,250.00
2,530,000.00
3,450,000.00
4,370,000.00
3,450,000.00
2,875,000.00
2,443,750.00
1,983,750.00
1,771,000.00
3,680,000.00
2,415,000.00
23,182
23,155
23,167
23,188
23,167
23,194
23,159
23,221
23,213
23,175
23,138
23,131
23,200
23,180
23,159
23,210
23,225
23,191
23,102
23,144
23,110
23,150
23,190
23,150
23,125
23,106
23,086
23,077
23,160
23,105
538,435
519,076
297,064
302,307
262,221
294,321
525,950
517,671
455,276
423,242
260,241
343,383
285,900
333,000
616,507
332,706
432,740
593,919
762,287
328,782
1,050,830
460,483
321,213
457,235
372,392
527,165
676,125
521,979
560,014
1,007,826
611,383.13
170,769.31
139,769.44
364,505.56
174,612.50
395,485.42
623,890.63
678,108.33
694,511.81
680,582.64
222,621.53
116,486.11
426,900.00
471,820.00
533,333.68
610,084.44
579,034.72
785,890.63
341,611.11
177,074.31
444,060.14
206,366.67
529,597.50
209,614.58
294,483.33
622,728.47
887,788.75
1,225,943.83
888,826.11
418,068.61
Universitas Sumatera Utara
Lampiran 23. Data Pendapatan Petani Kopi Arabika Kecamatan Lintongnihuta Pada Bulan Januari 2013 (Lanjutan)
58
59
60
61
62
62
63
64
65
66
67
68
69
70
71
72
73
74
75
0.5
0.24
0.24
0.28
0.2
0.2
0.8
0.6
1
1
1.2
0.5
0.5
1.5
1
0.5
0.2
1.5
1
71
30
40
50
41
89
70
45
74
80
91
70
70
81
74
52
35
61
61
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
142
125
167
179
205
445
87.5
75
74
80
76
140
140
54
74
104
175
40.67
61
1,633,000.00
690,000.00
920,000.00
1,150,000.00
943,000.00
2,047,000.00
1,610,000.00
1,035,000.00
1,702,000.00
1,840,000.00
2,093,000.00
1,610,000.00
1,610,000.00
1,863,000.00
1,702,000.00
1,196,000.00
805,000.00
1,403,000.00
1,403,000.00
Rata-rata
3,266,000.00
2,875,000.00
3,833,333.33
4,107,142.86
4,715,000.00
10,235,000.00
2,012,500.00
1,725,000.00
1,702,000.00
1,840,000.00
1,744,166.67
3,220,000.00
3,220,000.00
1,242,000.00
1,702,000.00
2,392,000.00
4,025,000.00
935,333.33
1,403,000.00
23,142
23,125
23,167
23,179
23,205
23,445
23,088
23,075
23,074
23,080
23,076
23,140
23,140
23,054
23,074
23,104
23,175
23,041
23,061
486,472
358,294
286,350
366,733
306,629
1,456,389
556,889
481,444
789,167
515,625
807,500
457,517
384,444
595,521
434,792
491,372
299,546
781,493
324,236
1,123,385.78
308,581.25
610,483.33
760,088.10
613,165.83
567,166.11
1,030,023.61
530,480.56
889,759.33
1,301,295.00
1,262,424.17
1,129,342.64
1,202,415.56
1,244,425.17
1,244,134.33
681,524.47
482,279.17
598,466.28
1,055,702.89
507,365.41
Universitas Sumatera Utara
Lampiran 23. Data Pendapatan Petani Kopi Arabika Kecamatan Lintongnihuta Pada Bulan Januari 2013 (Lanjutan)
No.
Sampel
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
Luas
lahan
(Ha)
0.08
0.12
0.08
0.08
0.16
0.2
0.16
0.2
0.24
0.12
0.2
0.12
0.12
0.12
0.2
0.12
0.24
0.12
0.12
0.2
0.16
0.16
0.28
0.2
0.2
0.2
0.16
Produksi
(Kg)
Harga
(Rp/Kg)
Produksi
(Kg/Ha)
20
25
20
20
25
30
20
29
30
20
48
20
25
20
50
25
40
19
22
30
20
30
59
40
40
37
30
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
250
208.3
250
250
156.3
150
125
145
125
166.7
240
167
208
166.7
250
208
167
158
183.3
150
125
187.5
211
200
200
185
188
Nilai
Produksi
(Rp)
500,000.00
625,000.00
500,000.00
500,000.00
625,000.00
750,000.00
500,000.00
725,000.00
750,000.00
500,000.00
1,200,000.00
500,000.00
625,000.00
500,000.00
1,250,000.00
625,000.00
1,000,000.00
475,000.00
550,000.00
750,000.00
500,000.00
750,000.00
1,475,000.00
1,000,000.00
1,000,000.00
925,000.00
750,000.00
Nilai Produksi
(Rp/Ha)
6,250,000.00
5,208,333.33
6,250,000.00
6,250,000.00
3,906,250.00
3,750,000.00
3,125,000.00
3,625,000.00
3,125,000.00
4,166,666.67
6,000,000.00
4,166,666.67
5,208,333.33
4,166,666.67
6,250,000.00
5,208,333.33
4,166,666.67
3,958,333.33
4,583,333.33
3,750,000.00
3,125,000.00
4,687,500.00
5,267,857.14
5,000,000.00
5,000,000.00
4,625,000.00
4,687,500.00
Jumlah Biaya
Tetap (Rp)
Per Petani
25,250
25,208
25,250
25,250
25,156
25,150
25,125
25,145
25,125
25,167
25,240
25,167
25,208
25,167
25,250
25,208
25,167
25,158
25,183
25,150
25,125
25,188
25,211
25,200
25,200
25,185
25,188
Jumlah Biaya
Variabel (Rp) Per
Petani
261,700
230,280
294,269
259,513
335,988
299,567
293,400
356,868
451,000
234,425
470,479
297,983
262,983
274,113
356,766
314,321
609,299
260,240
249,754
367,722
329,182
430,467
558,435
334,390
363,642
335,933
300,883
Pendapatan
Bersih Per Petani
213,050.00
369,511.67
180,480.56
215,237.50
263,856.25
425,283.00
181,475.00
342,986.94
273,875.00
240,408.33
704,280.83
176,850.00
336,808.33
200,720.83
867,984.03
285,470.83
365,534.72
189,601.39
275,062.50
357,127.78
145,693.06
294,345.83
891,354.56
640,410.42
611,158.33
563,881.67
423,929.17
Universitas Sumatera Utara
Lampiran 23. Data Pendapatan Petani Kopi Arabika Kecamatan Lintongnihuta Pada Bulan Januari 2013 (Lanjutan)
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
0.28
0.2
0.12
0.16
0.12
0.16
0.32
0.24
0.24
0.28
0.16
0.16
0.16
0.2
0.32
0.2
0.2
0.32
0.48
0.16
0.6
0.2
0.2
0.2
0.24
0.48
0.8
1
0.4
0.6
60
39
25
30
20
35
61
58
78
69
22
26
32
40
58
51
53
61
69
23
71
30
50
30
30
69
80
90
85
80
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
214
195
208
188
167
219
191
242
325
246
138
162.5
200
200
181
255
265
191
144
143.8
118
150
250
150
125
144
100
90
212.5
133.3
1,500,000.00
975,000.00
625,000.00
750,000.00
500,000.00
875,000.00
1,525,000.00
1,450,000.00
1,950,000.00
1,725,000.00
550,000.00
650,000.00
800,000.00
1,000,000.00
1,450,000.00
1,275,000.00
1,325,000.00
1,525,000.00
1,725,000.00
575,000.00
1,775,000.00
750,000.00
1,250,000.00
750,000.00
750,000.00
1,725,000.00
2,000,000.00
2,250,000.00
2,125,000.00
2,000,000.00
5,357,142.86
4,875,000.00
5,208,333.33
4,687,500.00
4,166,666.67
5,468,750.00
4,765,625.00
6,041,666.67
8,125,000.00
6,160,714.29
3,437,500.00
4,062,500.00
5,000,000.00
5,000,000.00
4,531,250.00
6,375,000.00
6,625,000.00
4,765,625.00
3,593,750.00
3,593,750.00
2,958,333.33
3,750,000.00
6,250,000.00
3,750,000.00
3,125,000.00
3,593,750.00
2,500,000.00
2,250,000.00
5,312,500.00
3,333,333.33
25,214
25,195
25,208
25,188
25,167
25,219
25,191
25,242
25,325
25,246
25,138
25,163
25,200
25,200
25,181
25,255
25,265
25,191
25,144
25,144
25,118
25,150
25,250
25,150
25,125
25,144
25,100
25,090
25,213
25,133
538,435
519,076
297,064
302,307
262,221
294,321
525,950
517,671
455,276
423,242
260,241
343,383
285,900
333,000
616,507
332,706
432,740
593,919
762,287
328,782
1,050,830
460,483
321,213
457,235
372,392
527,165
676,125
521,979
560,014
1,007,826
936,350.99
430,729.31
302,727.78
422,505.56
212,612.50
555,460.42
973,859.38
907,087.50
1,469,399.31
1,276,511.21
264,621.53
281,454.86
488,900.00
641,800.00
808,311.81
917,039.44
866,994.72
905,890.63
937,569.44
221,074.31
699,051.81
264,366.67
903,537.50
267,614.58
352,483.33
1,172,690.97
1,298,775.00
1,702,930.83
1,539,773.61
967,040.28
Universitas Sumatera Utara
Lampiran 23. Data Pendapatan Petani Kopi Arabika Kecamatan Lintongnihuta Pada Bulan Januari 2013 (Lanjutan)
58
59
60
61
62
62
63
64
65
66
67
68
69
70
71
72
73
74
75
0.5
0.24
0.24
0.28
0.2
0.2
0.8
0.6
1
1
1.2
0.5
0.5
1.5
1
0.5
0.2
1.5
1
89
30
40
50
47
95
70
45
80
85
91
70
75
86
80
60
35
79
61
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
178
125
167
179
235
475
87.5
75
80
85
76
140
150
57.33
80
120
175
52.67
61
2,225,000.00
750,000.00
1,000,000.00
1,250,000.00
1,175,000.00
2,375,000.00
1,750,000.00
1,125,000.00
2,000,000.00
2,125,000.00
2,275,000.00
1,750,000.00
1,875,000.00
2,150,000.00
2,000,000.00
1,500,000.00
875,000.00
1,975,000.00
1,525,000.00
Rata-rata
4,450,000.00
3,125,000.00
4,166,666.67
4,464,285.71
5,875,000.00
11,875,000.00
2,187,500.00
1,875,000.00
2,000,000.00
2,125,000.00
1,895,833.33
3,500,000.00
3,750,000.00
1,433,333.33
2,000,000.00
3,000,000.00
4,375,000.00
1,316,666.67
1,525,000.00
25,178
25,125
25,167
25,179
25,235
25,475
25,088
25,075
25,080
25,085
25,076
25,140
25,150
25,057
25,080
25,120
25,175
25,053
25,061
486,472
358,294
286,350
366,733
306,629
1,456,389
556,889
481,444
789,167
515,625
807,500
457,517
384,444
595,521
434,792
491,372
299,546
781,493
324,236
1,713,349.78
366,581.25
688,483.33
858,088.10
843,135.83
893,136.11
1,168,023.61
618,480.56
1,185,753.33
1,584,290.00
1,442,424.17
1,267,342.64
1,465,405.56
1,529,421.83
1,540,128.33
983,508.47
550,279.17
1,168,454.28
1,175,702.89
711,875.41
Universitas Sumatera Utara
Lampiran 23. Data Pendapatan Petani Kopi Arabika Kecamatan Lintongnihuta Pada Bulan Januari 2013 (Lanjutan)
No.
Sampel
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
Luas
lahan
(Ha)
0.08
0.12
0.08
0.08
0.16
0.2
0.16
0.2
0.24
0.12
0.2
0.12
0.12
0.12
0.2
0.12
0.24
0.12
0.12
0.2
0.16
0.16
0.28
0.2
0.2
0.2
0.16
Produksi
(Kg)
Harga
(Rp/Kg)
Produksi
(Kg/Ha)
22
25
25
20
25
30
20
29
30
20
66
26
25
20
48
25
40
19
22
30
22
30
78
40
40
37
30
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
275
208.3
312.5
250
156.3
150
125
145
125
166.7
330
217
208
166.7
240
208
167
158
183.3
150
138
187.5
279
200
200
185
188
Nilai
Produksi
(Rp)
506,000.00
575,000.00
575,000.00
460,000.00
575,000.00
690,000.00
460,000.00
667,000.00
690,000.00
460,000.00
1,518,000.00
598,000.00
575,000.00
460,000.00
1,104,000.00
575,000.00
920,000.00
437,000.00
506,000.00
690,000.00
506,000.00
690,000.00
1,794,000.00
920,000.00
920,000.00
851,000.00
690,000.00
Nilai Produksi
(Rp/Ha)
6,325,000.00
4,791,666.67
7,187,500.00
5,750,000.00
3,593,750.00
3,450,000.00
2,875,000.00
3,335,000.00
2,875,000.00
3,833,333.33
7,590,000.00
4,983,333.33
4,791,666.67
3,833,333.33
5,520,000.00
4,791,666.67
3,833,333.33
3,641,666.67
4,216,666.67
3,450,000.00
3,162,500.00
4,312,500.00
6,407,142.86
4,600,000.00
4,600,000.00
4,255,000.00
4,312,500.00
Jumlah Biaya
Tetap (Rp)
Per Petani
23,275
23,208
23,313
23,250
23,156
23,150
23,125
23,145
23,125
23,167
23,330
23,217
23,208
23,167
23,240
23,208
23,167
23,158
23,183
23,150
23,138
23,188
23,279
23,200
23,200
23,185
23,188
Jumlah Biaya
Variabel (Rp)
Per Petani
261,700
230,280
294,269
259,513
335,988
299,567
293,400
356,868
451,000
234,425
470,479
297,983
262,983
274,113
356,766
314,321
609,299
260,240
249,754
367,722
329,182
430,467
558,435
334,390
363,642
335,933
300,883
pendapatan bersih
Per Petani
221,025.00
321,511.67
257,418.06
177,237.50
215,856.25
367,283.00
143,475.00
286,986.94
215,875.00
202,408.33
1,024,190.83
276,800.00
288,808.33
162,720.83
723,994.03
237,470.83
287,534.72
153,601.39
233,062.50
299,127.78
153,680.56
236,345.83
1,212,286.71
562,410.42
533,158.33
491,881.67
365,929.17
Universitas Sumatera Utara
Lampiran 23. Data Pendapatan Petani Kopi Arabika Kecamatan Lintongnihuta Pada Bulan Januari 2013 (Lanjutan)
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
0.28
0.2
0.12
0.16
0.12
0.16
0.32
0.24
0.24
0.28
0.16
0.16
0.16
0.2
0.32
0.2
0.2
0.32
0.48
0.16
0.6
0.2
0.2
0.2
0.24
0.48
0.8
1
0.4
0.6
57
39
25
30
25
35
76
65
72
79
22
26
32
40
53
45
51
57
76
23
75
30
43
30
30
61
76
85
80
73
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
204
195
208
188
208
219
238
271
300
282
138
162.5
200
200
166
225
255
178
158
143.8
125
150
215
150
125
127
95
85
200
121.7
1,311,000.00
897,000.00
575,000.00
690,000.00
575,000.00
805,000.00
1,748,000.00
1,495,000.00
1,656,000.00
1,817,000.00
506,000.00
598,000.00
736,000.00
920,000.00
1,219,000.00
1,035,000.00
1,173,000.00
1,311,000.00
1,748,000.00
529,000.00
1,725,000.00
690,000.00
989,000.00
690,000.00
690,000.00
1,403,000.00
1,748,000.00
1,955,000.00
1,840,000.00
1,679,000.00
4,682,142.86
4,485,000.00
4,791,666.67
4,312,500.00
4,791,666.67
5,031,250.00
5,462,500.00
6,229,166.67
6,900,000.00
6,489,285.71
3,162,500.00
3,737,500.00
4,600,000.00
4,600,000.00
3,809,375.00
5,175,000.00
5,865,000.00
4,096,875.00
3,641,666.67
3,306,250.00
2,875,000.00
3,450,000.00
4,945,000.00
3,450,000.00
2,875,000.00
2,922,916.67
2,185,000.00
1,955,000.00
4,600,000.00
2,798,333.33
23,204
23,195
23,208
23,188
23,208
23,219
23,238
23,271
23,300
23,282
23,138
23,163
23,200
23,200
23,166
23,225
23,255
23,178
23,158
23,144
23,125
23,150
23,215
23,150
23,125
23,127
23,095
23,085
23,200
23,122
538,435
519,076
297,064
302,307
262,221
294,321
525,950
517,671
455,276
423,242
260,241
343,383
285,900
333,000
616,507
332,706
432,740
593,919
762,287
328,782
650,830
460,483
321,213
457,235
372,392
527,165
676,125
521,979
560,014
707,826
749,361.71
354,729.31
254,727.78
364,505.56
289,570.83
487,460.42
1,198,812.50
954,058.33
1,177,424.31
1,370,475.50
222,621.53
231,454.86
426,900.00
563,800.00
579,327.43
679,069.44
717,004.72
693,903.13
962,554.86
177,074.31
1,051,045.14
206,366.67
644,572.50
209,614.58
294,483.33
852,707.64
1,048,780.00
1,409,935.83
1,256,786.11
948,051.94
Universitas Sumatera Utara
Lampiran 23. Data Pendapatan Petani Kopi Arabika Kecamatan Lintongnihuta Pada Bulan Januari 2013 (Lanjutan)
58
59
60
61
62
62
63
64
65
66
67
68
69
70
71
72
73
74
75
0.5
0.24
0.24
0.28
0.2
0.2
0.8
0.6
1
1
1.2
0.5
0.5
1.5
1
0.5
0.2
1.5
1
81
30
40
41
47
41
65
45
74
79
81
68
75
76
76
57
35
75
58
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
162
125
167
146
235
205
81.25
75
74
79
68
136
150
50.67
76
114
175
50
58
1,863,000.00
690,000.00
920,000.00
943,000.00
1,081,000.00
943,000.00
1,495,000.00
1,035,000.00
1,702,000.00
1,817,000.00
1,863,000.00
1,564,000.00
1,725,000.00
1,748,000.00
1,748,000.00
1,311,000.00
805,000.00
1,725,000.00
1,334,000.00
Rata-rata
3,726,000.00
2,875,000.00
3,833,333.33
3,367,857.14
5,405,000.00
4,715,000.00
1,868,750.00
1,725,000.00
1,702,000.00
1,817,000.00
1,552,500.00
3,128,000.00
3,450,000.00
1,165,333.33
1,748,000.00
2,622,000.00
4,025,000.00
1,150,000.00
1,334,000.00
23,162
23,125
23,167
23,146
23,235
23,205
23,081
23,075
23,074
23,079
23,068
23,136
23,150
23,051
23,076
23,114
23,175
23,050
23,058
486,472
358,294
286,350
366,733
306,629
356,389
556,889
481,444
789,167
515,625
807,500
457,517
384,444
595,521
434,792
491,372
299,546
781,493
324,236
1,353,365.78
308,581.25
610,483.33
553,120.24
751,135.83
563,406.11
915,029.86
530,480.56
889,759.33
1,278,296.00
1,032,432.50
1,083,346.64
1,317,405.56
1,129,428.50
1,290,132.33
796,514.47
482,279.17
920,456.94
986,705.89
616,403.92
Universitas Sumatera Utara
Lampiran 23. Data Pendapatan Petani Kopi Arabika Kecamatan Lintongnihuta Pada Bulan Januari 2013 (Lanjutan)
No.
Sampel
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
Luas
lahan
(Ha)
0.08
0.12
0.08
0.08
0.16
0.2
0.16
0.2
0.24
0.12
0.2
0.12
0.12
0.12
0.2
0.12
0.24
0.12
0.12
0.2
0.16
0.16
0.28
0.2
0.2
0.2
0.16
Produksi
(Kg)
Harga
(Rp/Kg)
Produksi
(Kg/Ha)
26
28
28
26
25
34
29
32
34
25
68
28
28
26
50
28
43
22
25
34
25
33
79
45
46
39
32
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
325
233.3
350
325
156.3
170
181
160
141.7
208.3
340
233
233
216.7
250
233
179
183
208.3
170
156
206.3
282
225
230
195
200
Nilai
Produksi
(Rp)
650,000.00
700,000.00
700,000.00
650,000.00
625,000.00
850,000.00
725,000.00
800,000.00
850,000.00
625,000.00
1,700,000.00
700,000.00
700,000.00
650,000.00
1,250,000.00
700,000.00
1,075,000.00
550,000.00
625,000.00
850,000.00
625,000.00
825,000.00
1,975,000.00
1,125,000.00
1,150,000.00
975,000.00
800,000.00
Nilai Produksi
(Rp/Ha)
8,125,000.00
5,833,333.33
8,750,000.00
8,125,000.00
3,906,250.00
4,250,000.00
4,531,250.00
4,000,000.00
3,541,666.67
5,208,333.33
8,500,000.00
5,833,333.33
5,833,333.33
5,416,666.67
6,250,000.00
5,833,333.33
4,479,166.67
4,583,333.33
5,208,333.33
4,250,000.00
3,906,250.00
5,156,250.00
7,053,571.43
5,625,000.00
5,750,000.00
4,875,000.00
5,000,000.00
Jumlah Biaya
Tetap (Rp) Per
Petani
17,825
18,942
18,350
18,175
17,706
17,990
17,856
17,705
17,617
17,958
17,710
17,867
18,150
18,100
18,040
17,892
17,825
17,958
17,983
18,035
18,800
18,738
18,850
19,450
19,040
19,525
18,775
Jumlah Biaya
Variabel (Rp)
Per Petani
275,700
261,280
298,269
278,513
335,988
299,567
293,400
356,868
451,000
234,425
550,479
297,983
262,983
274,113
356,766
314,321
609,299
260,240
249,754
367,722
329,182
430,467
668,435
334,390
363,642
335,933
300,883
Pendapatan Bersih
Per Petani
356,475.00
419,778.33
383,380.56
353,312.50
271,306.25
532,443.00
413,743.75
425,426.94
381,383.33
372,616.67
1,131,810.83
384,150.00
418,866.67
357,787.50
875,194.03
367,787.50
447,876.39
271,801.39
357,262.50
464,242.78
277,018.06
375,795.83
1,287,715.28
771,160.42
767,318.33
619,541.67
480,341.67
Universitas Sumatera Utara
Lampiran 23. Data Pendapatan Petani Kopi Arabika Kecamatan Lintongnihuta Pada Bulan Januari 2013 (Lanjutan)
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
0.28
0.2
0.12
0.16
0.12
0.16
0.32
0.24
0.24
0.28
0.16
0.16
0.16
0.2
0.32
0.2
0.2
0.32
0.48
0.16
0.6
0.2
0.2
0.2
0.24
0.48
0.8
1
0.4
0.6
58
42
27
34
30
38
78
68
74
81
27
29
35
44
55
47
54
59
78
26
76
34
46
33
34
63
77
85
84
75
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
207
210
225
213
250
238
244
283
308
289
169
181.3
219
220
172
235
270
184
163
162.5
127
170
230
165
142
131
96
85
210
125
1,450,000.00
1,050,000.00
675,000.00
850,000.00
750,000.00
950,000.00
1,950,000.00
1,700,000.00
1,850,000.00
2,025,000.00
675,000.00
725,000.00
875,000.00
1,100,000.00
1,375,000.00
1,175,000.00
1,350,000.00
1,475,000.00
1,950,000.00
650,000.00
1,900,000.00
850,000.00
1,150,000.00
825,000.00
850,000.00
1,575,000.00
1,925,000.00
2,125,000.00
2,100,000.00
1,875,000.00
5,178,571.43
5,250,000.00
5,625,000.00
5,312,500.00
6,250,000.00
5,937,500.00
6,093,750.00
7,083,333.33
7,708,333.33
7,232,142.86
4,218,750.00
4,531,250.00
5,468,750.00
5,500,000.00
4,296,875.00
5,875,000.00
6,750,000.00
4,609,375.00
4,062,500.00
4,062,500.00
3,166,666.67
4,250,000.00
5,750,000.00
4,125,000.00
3,541,666.67
3,281,250.00
2,406,250.00
2,125,000.00
5,250,000.00
3,125,000.00
18,750
19,020
18,858
19,719
19,833
19,681
19,681
20,042
19,533
19,504
19,613
19,575
19,875
20,195
19,775
20,625
20,640
19,713
20,517
20,863
20,653
20,710
20,705
20,715
21,029
20,406
20,534
20,618
20,595
20,300
538,435
519,076
297,064
302,307
262,221
294,321
645,950
517,671
455,276
423,242
260,241
343,383
285,900
333,000
616,507
332,706
432,740
593,919
762,287
328,782
450,830
460,483
321,213
457,235
372,392
527,165
676,125
521,979
560,014
607,826
892,815.28
511,904.31
359,077.78
527,974.31
467,945.83
635,997.92
1,284,368.75
1,162,287.50
1,375,190.97
1,582,254.07
395,146.53
362,042.36
569,225.00
746,805.00
738,718.06
821,669.44
896,619.72
861,368.75
1,167,196.53
300,355.56
1,428,516.81
368,806.67
808,082.50
347,049.58
456,579.17
1,027,428.47
1,228,341.25
1,582,402.83
1,519,391.11
1,246,873.61
Universitas Sumatera Utara
Lampiran 23. Data Pendapatan Petani Kopi Arabika Kecamatan Lintongnihuta Pada Bulan Januari 2013 (Lanjutan)
58
59
60
61
62
62
63
64
65
66
67
68
69
70
71
72
73
74
75
0.5
0.24
0.24
0.28
0.2
0.2
0.8
0.6
1
1
1.2
0.5
0.5
1.5
1
0.5
0.2
1.5
1
82
35
40
43
47
47
65
46
76
79
84
69
75
78
78
59
38
75
59
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
164
146
167
154
235
235
81.25
77
76
79
70
138
150
52
78
118
190
50
59
2,050,000.00
875,000.00
1,000,000.00
1,075,000.00
1,175,000.00
1,175,000.00
1,625,000.00
1,150,000.00
1,900,000.00
1,975,000.00
2,100,000.00
1,725,000.00
1,875,000.00
1,950,000.00
1,950,000.00
1,475,000.00
950,000.00
1,875,000.00
1,475,000.00
4,100,000.00
3,645,833.33
4,166,666.67
3,839,285.71
5,875,000.00
5,875,000.00
2,031,250.00
1,916,666.67
1,900,000.00
1,975,000.00
1,750,000.00
3,450,000.00
3,750,000.00
1,300,000.00
1,950,000.00
2,950,000.00
4,750,000.00
1,250,000.00
1,475,000.00
20,764
20,829
21,900
21,775
22,140
22,145
21,471
23,480
23,558
23,522
25,433
21,648
20,642
25,393
25,507
26,620
27,080
26,372
26,490
486,472
358,294
286,350
366,733
306,629
356,389
556,889
481,444
789,167
515,625
807,500
457,517
384,444
595,521
434,792
491,372
299,546
781,493
324,236
1,542,763.78
495,877.08
691,750.00
686,491.67
846,230.83
796,466.11
1,046,639.86
645,075.56
1,087,275.33
1,435,853.00
1,267,066.67
1,245,834.64
1,469,913.56
1,329,085.83
1,489,701.33
957,008.47
623,374.17
1,067,134.94
1,124,273.89
778,446.50
Universitas Sumatera Utara
Lampiran 23. Data Pendapatan Petani Kopi Arabika Kecamatan Lintongnihuta Pada Bulan Januari 2013 (Lanjutan)
No.
Sampel
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
Luas
lahan
(Ha)
0.08
0.12
0.08
0.08
0.16
0.2
0.16
0.2
0.24
0.12
0.2
0.12
0.12
0.12
0.2
0.12
0.24
0.12
0.12
0.2
0.16
0.16
0.28
0.2
0.2
0.2
0.16
Produksi
(Kg)
Harga
(Rp/Kg)
Produksi
(Kg/Ha)
26
28
28
26
25
34
29
32
34
25
68
28
28
26
50
28
43
22
25
34
25
33
79
45
46
39
32
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
325
233.3
350
325
156.3
170
181
160
141.7
208.3
340
233
233
216.7
250
233
179
183
208.3
170
156
206.3
282
225
230
195
200
Nilai
Produksi
(Rp)
650,000.00
700,000.00
700,000.00
650,000.00
625,000.00
850,000.00
725,000.00
800,000.00
850,000.00
625,000.00
1,700,000.00
700,000.00
700,000.00
650,000.00
1,250,000.00
700,000.00
1,075,000.00
550,000.00
625,000.00
850,000.00
625,000.00
825,000.00
1,975,000.00
1,125,000.00
1,150,000.00
975,000.00
800,000.00
Nilai Produksi
(Rp/Ha)
8,125,000.00
5,833,333.33
8,750,000.00
8,125,000.00
3,906,250.00
4,250,000.00
4,531,250.00
4,000,000.00
3,541,666.67
5,208,333.33
8,500,000.00
5,833,333.33
5,833,333.33
5,416,666.67
6,250,000.00
5,833,333.33
4,479,166.67
4,583,333.33
5,208,333.33
4,250,000.00
3,906,250.00
5,156,250.00
7,053,571.43
5,625,000.00
5,750,000.00
4,875,000.00
5,000,000.00
Jumlah Biaya
Tetap (Rp) Per
Petani
17,825
18,942
18,350
18,175
17,706
17,990
17,856
17,705
17,617
17,958
17,710
17,867
18,150
18,100
18,040
17,892
17,825
17,958
17,983
18,035
18,800
18,738
18,850
19,450
19,040
19,525
18,775
Jumlah Biaya
Variabel (Rp)
Per Petani
275,700
261,280
298,269
278,513
335,988
299,567
293,400
356,868
451,000
234,425
550,479
297,983
262,983
274,113
356,766
314,321
609,299
260,240
249,754
367,722
329,182
430,467
668,435
334,390
363,642
335,933
300,883
Pendapatan Bersih
Per Petani
356,475.00
419,778.33
383,380.56
353,312.50
271,306.25
532,443.00
413,743.75
425,426.94
381,383.33
372,616.67
1,131,810.83
384,150.00
418,866.67
357,787.50
875,194.03
367,787.50
447,876.39
271,801.39
357,262.50
464,242.78
277,018.06
375,795.83
1,287,715.28
771,160.42
767,318.33
619,541.67
480,341.67
Universitas Sumatera Utara
Lampiran 23. Data Pendapatan Petani Kopi Arabika Kecamatan Lintongnihuta Pada Bulan Januari 2013 (Lanjutan)
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
0.28
0.2
0.12
0.16
0.12
0.16
0.32
0.24
0.24
0.28
0.16
0.16
0.16
0.2
0.32
0.2
0.2
0.32
0.48
0.16
0.6
0.2
0.2
0.2
0.24
0.48
0.8
1
0.4
0.6
58
42
27
34
30
38
78
68
74
81
27
29
35
44
55
47
54
59
78
26
76
34
46
33
34
63
77
85
84
75
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
207
210
225
213
250
238
244
283
308
289
169
181.3
219
220
172
235
270
184
163
162.5
127
170
230
165
142
131
96
85
210
125
1,450,000.00
1,050,000.00
675,000.00
850,000.00
750,000.00
950,000.00
1,950,000.00
1,700,000.00
1,850,000.00
2,025,000.00
675,000.00
725,000.00
875,000.00
1,100,000.00
1,375,000.00
1,175,000.00
1,350,000.00
1,475,000.00
1,950,000.00
650,000.00
1,900,000.00
850,000.00
1,150,000.00
825,000.00
850,000.00
1,575,000.00
1,925,000.00
2,125,000.00
2,100,000.00
1,875,000.00
5,178,571.43
5,250,000.00
5,625,000.00
5,312,500.00
6,250,000.00
5,937,500.00
6,093,750.00
7,083,333.33
7,708,333.33
7,232,142.86
4,218,750.00
4,531,250.00
5,468,750.00
5,500,000.00
4,296,875.00
5,875,000.00
6,750,000.00
4,609,375.00
4,062,500.00
4,062,500.00
3,166,666.67
4,250,000.00
5,750,000.00
4,125,000.00
3,541,666.67
3,281,250.00
2,406,250.00
2,125,000.00
5,250,000.00
3,125,000.00
18,750
19,020
18,858
19,719
19,833
19,681
19,681
20,042
19,533
19,504
19,613
19,575
19,875
20,195
19,775
20,625
20,640
19,713
20,517
20,863
20,653
20,710
20,705
20,715
21,029
20,406
20,534
20,618
20,595
20,300
538,435
519,076
297,064
302,307
262,221
294,321
645,950
517,671
455,276
423,242
260,241
343,383
285,900
333,000
616,507
332,706
432,740
593,919
762,287
328,782
450,830
460,483
321,213
457,235
372,392
527,165
676,125
521,979
560,014
607,826
892,815.28
511,904.31
359,077.78
527,974.31
467,945.83
635,997.92
1,284,368.75
1,162,287.50
1,375,190.97
1,582,254.07
395,146.53
362,042.36
569,225.00
746,805.00
738,718.06
821,669.44
896,619.72
861,368.75
1,167,196.53
300,355.56
1,428,516.81
368,806.67
808,082.50
347,049.58
456,579.17
1,027,428.47
1,228,341.25
1,582,402.83
1,519,391.11
1,246,873.61
Universitas Sumatera Utara
Lampiran 23. Data Pendapatan Petani Kopi Arabika Kecamatan Lintongnihuta Pada Bulan Januari 2013 (Lanjutan)
58
59
60
61
62
62
63
64
65
66
67
68
69
70
71
72
73
74
75
0.5
0.24
0.24
0.28
0.2
0.2
0.8
0.6
1
1
1.2
0.5
0.5
1.5
1
0.5
0.2
1.5
1
82
35
40
43
47
47
65
46
76
79
84
69
75
78
78
59
38
75
59
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
164
146
167
154
235
235
81.25
77
76
79
70
138
150
52
78
118
190
50
59
2,050,000.00
875,000.00
1,000,000.00
1,075,000.00
1,175,000.00
1,175,000.00
1,625,000.00
1,150,000.00
1,900,000.00
1,975,000.00
2,100,000.00
1,725,000.00
1,875,000.00
1,950,000.00
1,950,000.00
1,475,000.00
950,000.00
1,875,000.00
1,475,000.00
4,100,000.00
3,645,833.33
4,166,666.67
3,839,285.71
5,875,000.00
5,875,000.00
2,031,250.00
1,916,666.67
1,900,000.00
1,975,000.00
1,750,000.00
3,450,000.00
3,750,000.00
1,300,000.00
1,950,000.00
2,950,000.00
4,750,000.00
1,250,000.00
1,475,000.00
20,764
20,829
21,900
21,775
22,140
22,145
21,471
23,480
23,558
23,522
25,433
21,648
20,642
25,393
25,507
26,620
27,080
26,372
26,490
486,472
358,294
286,350
366,733
306,629
356,389
556,889
481,444
789,167
515,625
807,500
457,517
384,444
595,521
434,792
491,372
299,546
781,493
324,236
1,542,763.78
495,877.08
691,750.00
686,491.67
846,230.83
796,466.11
1,046,639.86
645,075.56
1,087,275.33
1,435,853.00
1,267,066.67
1,245,834.64
1,469,913.56
1,329,085.83
1,489,701.33
957,008.47
623,374.17
1,067,134.94
1,124,273.89
778,446.50
Universitas Sumatera Utara
Lampiran 23. Data Pendapatan Petani Kopi Arabika Kecamatan Lintongnihuta Pada Bulan Januari 2013 (Lanjutan)
No.
Sampel
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
Luas
lahan
(Ha)
0.08
0.12
0.08
0.08
0.16
0.2
0.16
0.2
0.24
0.12
0.2
0.12
0.12
0.12
0.2
0.12
0.24
0.12
0.12
0.2
0.16
0.16
0.28
0.2
0.2
0.2
0.16
Produksi
(Kg)
Harga
(Rp/Kg)
Produksi
(Kg/Ha)
29
30
31
28
30
37
32
35
37
29
71
34
32
29
55
31
45
27
29
37
29
36
80
47
48
42
35
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
362.5
250
387.5
350
187.5
185
200
175
154.2
241.7
355
283.3
266.7
241.7
275
258.3
187.5
225
241.7
185
181.3
225
285.7
235
240
210
218.8
Nilai
Produksi
(Rp)
667,000.00
690,000.00
713,000.00
644,000.00
690,000.00
851,000.00
736,000.00
805,000.00
851,000.00
667,000.00
1,633,000.00
782,000.00
736,000.00
667,000.00
1,265,000.00
713,000.00
1,035,000.00
621,000.00
667,000.00
851,000.00
667,000.00
828,000.00
1,840,000.00
1,081,000.00
1,104,000.00
966,000.00
805,000.00
Nilai Produksi
(Rp/Ha)
8,337,500.00
5,750,000.00
8,912,500.00
8,050,000.00
4,312,500.00
4,255,000.00
4,600,000.00
4,025,000.00
3,545,833.33
5,558,333.33
8,165,000.00
6,516,666.67
6,133,333.33
5,558,333.33
6,325,000.00
5,941,666.67
4,312,500.00
5,175,000.00
5,558,333.33
4,255,000.00
4,168,750.00
5,175,000.00
6,571,428.57
5,405,000.00
5,520,000.00
4,830,000.00
5,031,250.00
Jumlah Biaya
Tetap (Rp)
Per Petani
17,825
18,942
18,350
18,175
17,706
17,990
17,856
17,705
17,617
17,958
17,710
17,867
18,150
18,100
18,040
17,892
17,825
17,958
17,983
18,035
18,800
18,738
18,850
19,450
19,040
19,525
18,775
Jumlah Biaya
Variabel (Rp) Per
Petani
261,700
230,280
294,269
259,513
335,988
299,567
293,400
356,868
451,000
234,425
470,479
297,983
262,983
274,113
356,766
314,321
609,299
260,240
249,754
367,722
329,182
430,467
558,435
334,390
363,642
335,933
300,883
Pendapatan
Bersih Per
Petani
387,475
440,778
400,381
366,313
336,306
533,443
424,744
430,427
382,383
414,617
1,144,811
466,150
454,867
374,788
890,194
380,788
407,876
342,801
399,263
465,243
319,018
378,796
1,262,715
727,160
721,318
610,542
485,342
Universitas Sumatera Utara
Lampiran 23. Data Pendapatan Petani Kopi Arabika Kecamatan Lintongnihuta Pada Bulan Januari 2013 (Lanjutan)
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
0.28
0.2
0.12
0.16
0.12
0.16
0.32
0.24
0.24
0.28
0.16
0.16
0.16
0.2
0.32
0.2
0.2
0.32
0.48
0.16
0.6
0.2
0.2
0.2
0.24
0.48
0.8
1
0.4
0.6
61
45
32
37
34
42
80
72
77
83
31
32
37
45
56
49
56
60
79
29
78
37
48
36
37
65
77
86
86
77
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
217.9
225
266.7
231.3
283.3
262.5
250
300
320.8
296.4
193.8
200
231.3
225
175
245
280
187.5
164.6
181.3
130
185
240
180
154.2
135.4
96.25
86
215
128.3
1,403,000.00
1,035,000.00
736,000.00
851,000.00
782,000.00
966,000.00
1,840,000.00
1,656,000.00
1,771,000.00
1,909,000.00
713,000.00
736,000.00
851,000.00
1,035,000.00
1,288,000.00
1,127,000.00
1,288,000.00
1,380,000.00
1,817,000.00
667,000.00
1,794,000.00
851,000.00
1,104,000.00
828,000.00
851,000.00
1,495,000.00
1,771,000.00
1,978,000.00
1,978,000.00
1,771,000.00
5,010,714.29
5,175,000.00
6,133,333.33
5,318,750.00
6,516,666.67
6,037,500.00
5,750,000.00
6,900,000.00
7,379,166.67
6,817,857.14
4,456,250.00
4,600,000.00
5,318,750.00
5,175,000.00
4,025,000.00
5,635,000.00
6,440,000.00
4,312,500.00
3,785,416.67
4,168,750.00
2,990,000.00
4,255,000.00
5,520,000.00
4,140,000.00
3,545,833.33
3,114,583.33
2,213,750.00
1,978,000.00
4,945,000.00
2,951,666.67
18,750
19,020
18,858
19,719
19,833
19,681
19,681
20,042
19,533
19,504
19,613
19,575
19,875
20,195
19,775
20,625
20,640
19,713
20,517
20,863
20,653
20,710
20,705
20,715
21,029
20,406
20,534
20,618
20,595
20,300
538,435
519,076
297,064
302,307
262,221
294,321
525,950
517,671
455,276
423,242
260,241
343,383
285,900
333,000
616,507
332,706
432,740
593,919
762,287
328,782
550,830
460,483
321,213
457,235
372,392
527,165
676,125
521,979
560,014
707,826
845,815
496,904
420,078
528,974
499,946
651,998
1,294,369
1,118,288
1,296,191
1,466,254
433,147
373,042
545,225
681,805
651,718
773,669
834,620
766,369
1,034,197
317,356
1,222,517
369,807
762,083
350,050
457,579
947,428
1,074,341
1,435,403
1,397,391
1,042,874
Universitas Sumatera Utara
Lampiran 23. Data Pendapatan Petani Kopi Arabi
Lampiran 23. Data Pendapatan Petani Kopi Arabika Kecamatan Lintongnihuta Pada Bulan Januari 2013
No.
Sampel
Luas lahan
(Ha)
Produksi
(Kg)
Harga
(Rp/Kg)
Produksi
(Kg/Ha)
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
0.08
0.12
0.08
0.08
0.16
0.2
0.16
0.2
0.24
0.12
0.2
0.12
0.12
0.12
0.2
0.12
0.24
0.12
0.12
0.2
0.16
0.16
0.28
0.2
0.2
0.2
0.16
18
20
20
20
20
30
20
29
30
20
43
20
21
20
44
25
40
16
22
30
20
30
55
36
32
35
30
26,000.00
26,000.00
26,000.00
26,000.00
26,000.00
26,000.00
26,000.00
26,000.00
26,000.00
26,000.00
26,000.00
26,000.00
26,000.00
26,000.00
26,000.00
26,000.00
26,000.00
26,000.00
26,000.00
26,000.00
26,000.00
26,000.00
26,000.00
26,000.00
26,000.00
26,000.00
26,000.00
225
166.7
250
250
125
150
125
145
125
166.7
215
167
175
166.7
220
208
167
133
183.3
150
125
187.5
196
180
160
175
188
Nilai
Produksi
(Rp)
468,000.00
520,000.00
520,000.00
520,000.00
520,000.00
780,000.00
520,000.00
754,000.00
780,000.00
520,000.00
1,118,000.00
520,000.00
546,000.00
520,000.00
1,144,000.00
650,000.00
1,040,000.00
416,000.00
572,000.00
780,000.00
520,000.00
780,000.00
1,430,000.00
936,000.00
832,000.00
910,000.00
780,000.00
Nilai Produksi
(Rp/Ha)
5,850,000.00
4,333,333.33
6,500,000.00
6,500,000.00
3,250,000.00
3,900,000.00
3,250,000.00
3,770,000.00
3,250,000.00
4,333,333.33
5,590,000.00
4,333,333.33
4,550,000.00
4,333,333.33
5,720,000.00
5,416,666.67
4,333,333.33
3,466,666.67
4,766,666.67
3,900,000.00
3,250,000.00
4,875,000.00
5,107,142.86
4,680,000.00
4,160,000.00
4,550,000.00
4,875,000.00
Jumlah Biaya
Tetap (Rp) Per
Petani
26,225
26,167
26,250
26,250
26,125
26,150
26,125
26,145
26,125
26,167
26,215
26,167
26,175
26,167
26,220
26,208
26,167
26,133
26,183
26,150
26,125
26,188
26,196
26,180
26,160
26,175
26,188
Jumlah Biaya
Variabel (Rp)
Per Petani
261,700
230,280
294,269
259,513
335,988
299,567
293,400
356,868
451,000
234,425
470,479
297,983
262,983
274,113
356,766
314,321
609,299
260,240
249,754
367,722
329,182
430,467
558,435
334,390
363,642
335,933
300,883
pendapatan
bersih Per Petani
180,075.00
263,553.33
199,480.56
234,237.50
157,887.50
454,283.00
200,475.00
370,986.94
302,875.00
259,408.33
621,305.83
195,850.00
256,841.67
219,720.83
761,014.03
309,470.83
404,534.72
129,626.39
296,062.50
386,127.78
164,693.06
323,345.83
845,368.85
575,430.42
442,198.33
547,891.67
452,929.17
Universitas Sumatera Utara
Lampiran 23. Data Pendapatan Petani Kopi Arabika Kecamatan Lintongnihuta Pada Bulan Januari 2013 (Lanjutan)
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
0.28
0.2
0.12
0.16
0.12
0.16
0.32
0.24
0.24
0.28
0.16
0.16
0.16
0.2
0.32
0.2
0.2
0.32
0.48
0.16
0.6
0.2
0.2
0.2
0.24
0.48
0.8
1
0.4
0.6
51
31
20
30
20
31
51
53
51
49
22
21
32
36
51
42
45
61
49
23
66
30
38
30
30
51
69
77
64
63
26,000.00
26,000.00
26,000.00
26,000.00
26,000.00
26,000.00
26,000.00
26,000.00
26,000.00
26,000.00
26,000.00
26,000.00
26,000.00
26,000.00
26,000.00
26,000.00
26,000.00
26,000.00
26,000.00
26,000.00
26,000.00
26,000.00
26,000.00
26,000.00
26,000.00
26,000.00
26,000.00
26,000.00
26,000.00
26,000.00
182
155
167
188
167
194
159
221
213
175
138
131.3
200
180
159
210
225
191
102
143.8
110
150
190
150
125
106
86
77
160
105
1,326,000.00
806,000.00
520,000.00
780,000.00
520,000.00
806,000.00
1,326,000.00
1,378,000.00
1,326,000.00
1,274,000.00
572,000.00
546,000.00
832,000.00
936,000.00
1,326,000.00
1,092,000.00
1,170,000.00
1,586,000.00
1,274,000.00
598,000.00
1,716,000.00
780,000.00
988,000.00
780,000.00
780,000.00
1,326,000.00
1,794,000.00
2,002,000.00
1,664,000.00
1,638,000.00
4,735,714.29
4,030,000.00
4,333,333.33
4,875,000.00
4,333,333.33
5,037,500.00
4,143,750.00
5,741,666.67
5,525,000.00
4,550,000.00
3,575,000.00
3,412,500.00
5,200,000.00
4,680,000.00
4,143,750.00
5,460,000.00
5,850,000.00
4,956,250.00
2,654,166.67
3,737,500.00
2,860,000.00
3,900,000.00
4,940,000.00
3,900,000.00
3,250,000.00
2,762,500.00
2,242,500.00
2,002,000.00
4,160,000.00
2,730,000.00
26,182
26,155
26,167
26,188
26,167
26,194
26,159
26,221
26,213
26,175
26,138
26,131
26,200
26,180
26,159
26,210
26,225
26,191
26,102
26,144
26,110
26,150
26,190
26,150
26,125
26,106
26,086
26,077
26,160
26,105
538,435
519,076
297,064
302,307
262,221
294,321
525,950
517,671
455,276
423,242
260,241
343,383
285,900
333,000
616,507
332,706
432,740
593,919
762,287
328,782
1,050,830
460,483
321,213
457,235
372,392
527,165
676,125
521,979
560,014
1,007,826
761,383.13
260,769.31
196,769.44
451,505.56
231,612.50
485,485.42
773,890.63
834,108.33
844,511.81
824,582.64
285,621.53
176,486.11
519,900.00
576,820.00
683,333.68
733,084.44
711,034.72
965,890.63
485,611.11
243,074.31
639,060.14
293,366.67
640,597.50
296,614.58
381,483.33
772,728.47
1,091,788.75
1,453,943.83
1,077,826.11
604,068.61
Universitas Sumatera Utara
Lampiran 23. Data Pendapatan Petani Kopi Arabika Kecamatan Lintongnihuta Pada Bulan Januari 2013 (Lanjutan)
58
59
60
61
62
62
63
64
65
66
67
68
69
70
71
72
73
74
75
0.5
0.24
0.24
0.28
0.2
0.2
0.8
0.6
1
1
1.2
0.5
0.5
1.5
1
0.5
0.2
1.5
1
71
30
40
50
41
89
70
45
74
80
91
70
70
81
74
52
35
61
61
26,000.00
26,000.00
26,000.00
26,000.00
26,000.00
26,000.00
26,000.00
26,000.00
26,000.00
26,000.00
26,000.00
26,000.00
26,000.00
26,000.00
26,000.00
26,000.00
26,000.00
26,000.00
26,000.00
142
125
167
179
205
445
87.5
75
74
80
76
140
140
54
74
104
175
41
61
1,846,000.00
780,000.00
1,040,000.00
1,300,000.00
1,066,000.00
2,314,000.00
1,820,000.00
1,170,000.00
1,924,000.00
2,080,000.00
2,366,000.00
1,820,000.00
1,820,000.00
2,106,000.00
1,924,000.00
1,352,000.00
910,000.00
1,586,000.00
1,586,000.00
3,692,000.00
3,250,000.00
4,333,333.33
4,642,857.14
5,330,000.00
11,570,000.00
2,275,000.00
1,950,000.00
1,924,000.00
2,080,000.00
1,971,666.67
3,640,000.00
3,640,000.00
1,404,000.00
1,924,000.00
2,704,000.00
4,550,000.00
1,057,333.33
1,586,000.00
26,142
26,125
26,167
26,179
26,205
26,445
26,088
26,075
26,074
26,080
26,076
26,140
26,140
26,054
26,074
26,104
26,175
26,041
26,061
486,472
358,294
286,350
366,733
306,629
1,456,389
556,889
481,444
789,167
515,625
807,500
457,517
384,444
595,521
434,792
491,372
299,546
781,493
324,236
Rata-rata
1,333,385.78
395,581.25
727,483.33
907,088.10
733,165.83
831,166.11
1,237,023.61
662,480.56
1,108,759.33
1,538,295.00
1,532,424.17
1,336,342.64
1,409,415.56
1,484,425.17
1,463,134.33
834,524.47
584,279.17
778,466.28
1,235,702.89
631,391.72
Universitas Sumatera Utara
Lampiran 23. Data Pendapatan Petani Kopi Arabika Kecamatan Lintongnihuta Pada Bulan Januari 2013 (Lanjutan)
No. Sampel
Luas lahan
(Ha)
Produksi
(Kg)
Harga
(Rp/Kg)
Produksi
(Kg/Ha)
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
0.08
0.12
0.08
0.08
0.16
0.2
0.16
0.2
0.24
0.12
0.2
0.12
0.12
0.12
0.2
0.12
0.24
0.12
0.12
0.2
0.16
0.16
0.28
0.2
0.2
0.2
0.16
20
25
20
20
25
30
20
29
30
20
48
20
25
20
50
25
40
19
22
30
20
30
59
40
40
37
30
21,000.00
21,000.00
21,000.00
21,000.00
21,000.00
21,000.00
21,000.00
21,000.00
21,000.00
21,000.00
21,000.00
21,000.00
21,000.00
21,000.00
21,000.00
21,000.00
21,000.00
21,000.00
21,000.00
21,000.00
21,000.00
21,000.00
21,000.00
21,000.00
21,000.00
21,000.00
21,000.00
250
208.3
250
250
156.3
150
125
145
125
166.7
240
167
208
166.7
250
208
167
158
183.3
150
125
187.5
211
200
200
185
188
Nilai
Produksi
(Rp)
420,000.00
525,000.00
420,000.00
420,000.00
525,000.00
630,000.00
420,000.00
609,000.00
630,000.00
420,000.00
1,008,000.00
420,000.00
525,000.00
420,000.00
1,050,000.00
525,000.00
840,000.00
399,000.00
462,000.00
630,000.00
420,000.00
630,000.00
1,239,000.00
840,000.00
840,000.00
777,000.00
630,000.00
Nilai Produksi
(Rp/Ha)
5,250,000.00
4,375,000.00
5,250,000.00
5,250,000.00
3,281,250.00
3,150,000.00
2,625,000.00
3,045,000.00
2,625,000.00
3,500,000.00
5,040,000.00
3,500,000.00
4,375,000.00
3,500,000.00
5,250,000.00
4,375,000.00
3,500,000.00
3,325,000.00
3,850,000.00
3,150,000.00
2,625,000.00
3,937,500.00
4,425,000.00
4,200,000.00
4,200,000.00
3,885,000.00
3,937,500.00
Jumlah Biaya
Tetap (Rp)
Per Petani
21,250
21,208
21,250
21,250
21,156
21,150
21,125
21,145
21,125
21,167
21,240
21,167
21,208
21,167
21,250
21,208
21,167
21,158
21,183
21,150
21,125
21,188
21,211
21,200
21,200
21,185
21,188
Jumlah Biaya
Variabel (Rp)
Per Petani
261,700
230,280
294,269
259,513
335,988
299,567
293,400
356,868
451,000
234,425
470,479
297,983
262,983
274,113
356,766
314,321
609,299
260,240
249,754
367,722
329,182
430,467
558,435
334,390
363,642
335,933
300,883
pendapatan
bersih Per
Petani
137,050.00
273,511.67
104,480.56
139,237.50
167,856.25
309,283.00
105,475.00
230,986.94
157,875.00
164,408.33
516,280.83
100,850.00
240,808.33
124,720.83
671,984.03
189,470.83
209,534.72
117,601.39
191,062.50
241,127.78
69,693.06
178,345.83
659,354.56
484,410.42
455,158.33
419,881.67
307,929.17
Universitas Sumatera Utara
Lampiran 23. Data Pendapatan Petani Kopi Arabika Kecamatan Lintongnihuta Pada Bulan Januari 2013 (Lanjutan)
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
0.28
0.2
0.12
0.16
0.12
0.16
0.32
0.24
0.24
0.28
0.16
0.16
0.16
0.2
0.32
0.2
0.2
0.32
0.48
0.16
0.6
0.2
0.2
0.2
0.24
0.48
0.8
1
0.4
0.6
60
39
25
30
20
35
61
58
78
69
22
26
32
40
58
51
53
61
69
23
71
30
50
30
30
69
80
90
85
80
21,000.00
21,000.00
21,000.00
21,000.00
21,000.00
21,000.00
21,000.00
21,000.00
21,000.00
21,000.00
21,000.00
21,000.00
21,000.00
21,000.00
21,000.00
21,000.00
21,000.00
21,000.00
21,000.00
21,000.00
21,000.00
21,000.00
21,000.00
21,000.00
21,000.00
21,000.00
21,000.00
21,000.00
21,000.00
21,000.00
214
195
208
188
167
219
191
242
325
246
138
162.5
200
200
181
255
265
191
144
143.8
118
150
250
150
125
144
100
90
212.5
133.3
1,260,000.00
819,000.00
525,000.00
630,000.00
420,000.00
735,000.00
1,281,000.00
1,218,000.00
1,638,000.00
1,449,000.00
462,000.00
546,000.00
672,000.00
840,000.00
1,218,000.00
1,071,000.00
1,113,000.00
1,281,000.00
1,449,000.00
483,000.00
1,491,000.00
630,000.00
1,050,000.00
630,000.00
630,000.00
1,449,000.00
1,680,000.00
1,890,000.00
1,785,000.00
1,680,000.00
4,500,000.00
4,095,000.00
4,375,000.00
3,937,500.00
3,500,000.00
4,593,750.00
4,003,125.00
5,075,000.00
6,825,000.00
5,175,000.00
2,887,500.00
3,412,500.00
4,200,000.00
4,200,000.00
3,806,250.00
5,355,000.00
5,565,000.00
4,003,125.00
3,018,750.00
3,018,750.00
2,485,000.00
3,150,000.00
5,250,000.00
3,150,000.00
2,625,000.00
3,018,750.00
2,100,000.00
1,890,000.00
4,462,500.00
2,800,000.00
21,214
21,195
21,208
21,188
21,167
21,219
21,191
21,242
21,325
21,246
21,138
21,163
21,200
21,200
21,181
21,255
21,265
21,191
21,144
21,144
21,118
21,150
21,250
21,150
21,125
21,144
21,100
21,090
21,213
21,133
538,435
519,076
297,064
302,307
262,221
294,321
525,950
517,671
455,276
423,242
260,241
343,383
285,900
333,000
616,507
332,706
432,740
593,919
762,287
328,782
1,050,830
460,483
321,213
457,235
372,392
527,165
676,125
521,979
560,014
1,007,826
700,350.99
278,729.31
206,727.78
306,505.56
136,612.50
419,460.42
733,859.38
679,087.50
1,161,399.31
1,004,511.21
180,621.53
181,454.86
364,900.00
485,800.00
580,311.81
717,039.44
658,994.72
665,890.63
665,569.44
133,074.31
419,051.81
148,366.67
707,537.50
151,614.58
236,483.33
900,690.97
982,775.00
1,346,930.83
1,203,773.61
651,040.28
Universitas Sumatera Utara
Lampiran 23. Data Pendapatan Petani Kopi Arabika Kecamatan Lintongnihuta Pada Bulan Januari 2013 (Lanjutan)
58
59
60
61
62
62
63
64
65
66
67
68
69
70
71
72
73
74
75
0.5
0.24
0.24
0.28
0.2
0.2
0.8
0.6
1
1
1.2
0.5
0.5
1.5
1
0.5
0.2
1.5
1
89
30
40
50
47
95
70
45
80
85
91
70
75
86
80
60
35
79
61
21,000.00
21,000.00
21,000.00
21,000.00
21,000.00
21,000.00
21,000.00
21,000.00
21,000.00
21,000.00
21,000.00
21,000.00
21,000.00
21,000.00
21,000.00
21,000.00
21,000.00
21,000.00
21,000.00
178
125
167
179
235
475
87.5
75
80
85
76
140
150
57.33
80
120
175
52.67
61
1,869,000.00
630,000.00
840,000.00
1,050,000.00
987,000.00
1,995,000.00
1,470,000.00
945,000.00
1,680,000.00
1,785,000.00
1,911,000.00
1,470,000.00
1,575,000.00
1,806,000.00
1,680,000.00
1,260,000.00
735,000.00
1,659,000.00
1,281,000.00
3,738,000.00
2,625,000.00
3,500,000.00
3,750,000.00
4,935,000.00
9,975,000.00
1,837,500.00
1,575,000.00
1,680,000.00
1,785,000.00
1,592,500.00
2,940,000.00
3,150,000.00
1,204,000.00
1,680,000.00
2,520,000.00
3,675,000.00
1,106,000.00
1,281,000.00
21,178
21,125
21,167
21,179
21,235
21,475
21,088
21,075
21,080
21,085
21,076
21,140
21,150
21,057
21,080
21,120
21,175
21,053
21,061
486,472
358,294
286,350
366,733
306,629
1,456,389
556,889
481,444
789,167
515,625
807,500
457,517
384,444
595,521
434,792
491,372
299,546
781,493
324,236
rata-rata
1,361,349.78
250,581.25
532,483.33
662,088.10
659,135.83
517,136.11
892,023.61
442,480.56
869,753.33
1,248,290.00
1,082,424.17
991,342.64
1,169,405.56
1,189,421.83
1,224,128.33
747,508.47
414,279.17
856,454.28
935,702.89
526,625.43
Universitas Sumatera Utara
Lampiran 23. Data Pendapatan Petani Kopi Arabika Kecamatan Lintongnihuta Pada Bulan Januari 2013 (Lanjutan)
No.
Sampel
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
Luas
lahan
(Ha)
0.08
0.12
0.08
0.08
0.16
0.2
0.16
0.2
0.24
0.12
0.2
0.12
0.12
0.12
0.2
0.12
0.24
0.12
0.12
0.2
0.16
0.16
0.28
0.2
0.2
0.2
0.16
Produksi
(Kg)
Harga
(Rp/Kg)
Produksi
(Kg/Ha)
18
20
20
20
20
30
20
29
30
20
43
20
21
20
44
25
40
16
22
30
20
30
55
36
32
35
30
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
225
166.7
250
250
125
150
125
145
125
166.7
215
167
175
166.7
220
208
167
133
183.3
150
125
187.5
196
180
160
175
188
Nilai
Produksi
(Rp)
414,000.00
460,000.00
460,000.00
460,000.00
460,000.00
690,000.00
460,000.00
667,000.00
690,000.00
460,000.00
989,000.00
460,000.00
483,000.00
460,000.00
1,012,000.00
575,000.00
920,000.00
368,000.00
506,000.00
690,000.00
460,000.00
690,000.00
1,265,000.00
828,000.00
736,000.00
805,000.00
690,000.00
Nilai Produksi
(Rp/Ha)
5,175,000.00
3,833,333.33
5,750,000.00
5,750,000.00
2,875,000.00
3,450,000.00
2,875,000.00
3,335,000.00
2,875,000.00
3,833,333.33
4,945,000.00
3,833,333.33
4,025,000.00
3,833,333.33
5,060,000.00
4,791,666.67
3,833,333.33
3,066,666.67
4,216,666.67
3,450,000.00
2,875,000.00
4,312,500.00
4,517,857.14
4,140,000.00
3,680,000.00
4,025,000.00
4,312,500.00
Jumlah Biaya
Tetap (Rp) Per
Petani
23,225
23,167
23,250
23,250
23,125
23,150
23,125
23,145
23,125
23,167
23,215
23,167
23,175
23,167
23,220
23,208
23,167
23,133
23,183
23,150
23,125
23,188
23,196
23,180
23,160
23,175
23,188
Jumlah Biaya
Variabel (Rp)
Per Petani
261,700
230,280
294,269
259,513
335,988
299,567
293,400
356,868
451,000
234,425
470,479
297,983
262,983
274,113
356,766
314,321
609,299
260,240
249,754
367,722
329,182
430,467
558,435
334,390
363,642
335,933
300,883
pendapatan bersih Per
Petani
129,075.00
206,553.33
142,480.56
177,237.50
100,887.50
367,283.00
143,475.00
286,986.94
215,875.00
202,408.33
495,305.83
138,850.00
196,841.67
162,720.83
632,014.03
237,470.83
287,534.72
84,626.39
233,062.50
299,127.78
107,693.06
236,345.83
683,368.85
470,430.42
349,198.33
445,891.67
365,929.17
Universitas Sumatera Utara
Lampiran 23. Data Pendapatan Petani Kopi Arabika Kecamatan Lintongnihuta Pada Bulan Januari 2013 (Lanjutan)
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
0.28
0.2
0.12
0.16
0.12
0.16
0.32
0.24
0.24
0.28
0.16
0.16
0.16
0.2
0.32
0.2
0.2
0.32
0.48
0.16
0.6
0.2
0.2
0.2
0.24
0.48
0.8
1
0.4
0.6
51
31
20
30
20
31
51
53
51
49
22
21
32
36
51
42
45
61
49
23
66
30
38
30
30
51
69
77
64
63
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
182
155
167
188
167
194
159
221
213
175
138
131.3
200
180
159
210
225
191
102
143.8
110
150
190
150
125
106
86
77
160
105
1,173,000.00
713,000.00
460,000.00
690,000.00
460,000.00
713,000.00
1,173,000.00
1,219,000.00
1,173,000.00
1,127,000.00
506,000.00
483,000.00
736,000.00
828,000.00
1,173,000.00
966,000.00
1,035,000.00
1,403,000.00
1,127,000.00
529,000.00
1,518,000.00
690,000.00
874,000.00
690,000.00
690,000.00
1,173,000.00
1,587,000.00
1,771,000.00
1,472,000.00
1,449,000.00
4,189,285.71
3,565,000.00
3,833,333.33
4,312,500.00
3,833,333.33
4,456,250.00
3,665,625.00
5,079,166.67
4,887,500.00
4,025,000.00
3,162,500.00
3,018,750.00
4,600,000.00
4,140,000.00
3,665,625.00
4,830,000.00
5,175,000.00
4,384,375.00
2,347,916.67
3,306,250.00
2,530,000.00
3,450,000.00
4,370,000.00
3,450,000.00
2,875,000.00
2,443,750.00
1,983,750.00
1,771,000.00
3,680,000.00
2,415,000.00
23,182
23,155
23,167
23,188
23,167
23,194
23,159
23,221
23,213
23,175
23,138
23,131
23,200
23,180
23,159
23,210
23,225
23,191
23,102
23,144
23,110
23,150
23,190
23,150
23,125
23,106
23,086
23,077
23,160
23,105
538,435
519,076
297,064
302,307
262,221
294,321
525,950
517,671
455,276
423,242
260,241
343,383
285,900
333,000
616,507
332,706
432,740
593,919
762,287
328,782
1,050,830
460,483
321,213
457,235
372,392
527,165
676,125
521,979
560,014
1,007,826
611,383.13
170,769.31
139,769.44
364,505.56
174,612.50
395,485.42
623,890.63
678,108.33
694,511.81
680,582.64
222,621.53
116,486.11
426,900.00
471,820.00
533,333.68
610,084.44
579,034.72
785,890.63
341,611.11
177,074.31
444,060.14
206,366.67
529,597.50
209,614.58
294,483.33
622,728.47
887,788.75
1,225,943.83
888,826.11
418,068.61
Universitas Sumatera Utara
Lampiran 23. Data Pendapatan Petani Kopi Arabika Kecamatan Lintongnihuta Pada Bulan Januari 2013 (Lanjutan)
58
59
60
61
62
62
63
64
65
66
67
68
69
70
71
72
73
74
75
0.5
0.24
0.24
0.28
0.2
0.2
0.8
0.6
1
1
1.2
0.5
0.5
1.5
1
0.5
0.2
1.5
1
71
30
40
50
41
89
70
45
74
80
91
70
70
81
74
52
35
61
61
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
142
125
167
179
205
445
87.5
75
74
80
76
140
140
54
74
104
175
40.67
61
1,633,000.00
690,000.00
920,000.00
1,150,000.00
943,000.00
2,047,000.00
1,610,000.00
1,035,000.00
1,702,000.00
1,840,000.00
2,093,000.00
1,610,000.00
1,610,000.00
1,863,000.00
1,702,000.00
1,196,000.00
805,000.00
1,403,000.00
1,403,000.00
Rata-rata
3,266,000.00
2,875,000.00
3,833,333.33
4,107,142.86
4,715,000.00
10,235,000.00
2,012,500.00
1,725,000.00
1,702,000.00
1,840,000.00
1,744,166.67
3,220,000.00
3,220,000.00
1,242,000.00
1,702,000.00
2,392,000.00
4,025,000.00
935,333.33
1,403,000.00
23,142
23,125
23,167
23,179
23,205
23,445
23,088
23,075
23,074
23,080
23,076
23,140
23,140
23,054
23,074
23,104
23,175
23,041
23,061
486,472
358,294
286,350
366,733
306,629
1,456,389
556,889
481,444
789,167
515,625
807,500
457,517
384,444
595,521
434,792
491,372
299,546
781,493
324,236
1,123,385.78
308,581.25
610,483.33
760,088.10
613,165.83
567,166.11
1,030,023.61
530,480.56
889,759.33
1,301,295.00
1,262,424.17
1,129,342.64
1,202,415.56
1,244,425.17
1,244,134.33
681,524.47
482,279.17
598,466.28
1,055,702.89
507,365.41
Universitas Sumatera Utara
Lampiran 23. Data Pendapatan Petani Kopi Arabika Kecamatan Lintongnihuta Pada Bulan Januari 2013 (Lanjutan)
No.
Sampel
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
Luas
lahan
(Ha)
0.08
0.12
0.08
0.08
0.16
0.2
0.16
0.2
0.24
0.12
0.2
0.12
0.12
0.12
0.2
0.12
0.24
0.12
0.12
0.2
0.16
0.16
0.28
0.2
0.2
0.2
0.16
Produksi
(Kg)
Harga
(Rp/Kg)
Produksi
(Kg/Ha)
20
25
20
20
25
30
20
29
30
20
48
20
25
20
50
25
40
19
22
30
20
30
59
40
40
37
30
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
250
208.3
250
250
156.3
150
125
145
125
166.7
240
167
208
166.7
250
208
167
158
183.3
150
125
187.5
211
200
200
185
188
Nilai
Produksi
(Rp)
500,000.00
625,000.00
500,000.00
500,000.00
625,000.00
750,000.00
500,000.00
725,000.00
750,000.00
500,000.00
1,200,000.00
500,000.00
625,000.00
500,000.00
1,250,000.00
625,000.00
1,000,000.00
475,000.00
550,000.00
750,000.00
500,000.00
750,000.00
1,475,000.00
1,000,000.00
1,000,000.00
925,000.00
750,000.00
Nilai Produksi
(Rp/Ha)
6,250,000.00
5,208,333.33
6,250,000.00
6,250,000.00
3,906,250.00
3,750,000.00
3,125,000.00
3,625,000.00
3,125,000.00
4,166,666.67
6,000,000.00
4,166,666.67
5,208,333.33
4,166,666.67
6,250,000.00
5,208,333.33
4,166,666.67
3,958,333.33
4,583,333.33
3,750,000.00
3,125,000.00
4,687,500.00
5,267,857.14
5,000,000.00
5,000,000.00
4,625,000.00
4,687,500.00
Jumlah Biaya
Tetap (Rp)
Per Petani
25,250
25,208
25,250
25,250
25,156
25,150
25,125
25,145
25,125
25,167
25,240
25,167
25,208
25,167
25,250
25,208
25,167
25,158
25,183
25,150
25,125
25,188
25,211
25,200
25,200
25,185
25,188
Jumlah Biaya
Variabel (Rp) Per
Petani
261,700
230,280
294,269
259,513
335,988
299,567
293,400
356,868
451,000
234,425
470,479
297,983
262,983
274,113
356,766
314,321
609,299
260,240
249,754
367,722
329,182
430,467
558,435
334,390
363,642
335,933
300,883
Pendapatan
Bersih Per Petani
213,050.00
369,511.67
180,480.56
215,237.50
263,856.25
425,283.00
181,475.00
342,986.94
273,875.00
240,408.33
704,280.83
176,850.00
336,808.33
200,720.83
867,984.03
285,470.83
365,534.72
189,601.39
275,062.50
357,127.78
145,693.06
294,345.83
891,354.56
640,410.42
611,158.33
563,881.67
423,929.17
Universitas Sumatera Utara
Lampiran 23. Data Pendapatan Petani Kopi Arabika Kecamatan Lintongnihuta Pada Bulan Januari 2013 (Lanjutan)
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
0.28
0.2
0.12
0.16
0.12
0.16
0.32
0.24
0.24
0.28
0.16
0.16
0.16
0.2
0.32
0.2
0.2
0.32
0.48
0.16
0.6
0.2
0.2
0.2
0.24
0.48
0.8
1
0.4
0.6
60
39
25
30
20
35
61
58
78
69
22
26
32
40
58
51
53
61
69
23
71
30
50
30
30
69
80
90
85
80
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
214
195
208
188
167
219
191
242
325
246
138
162.5
200
200
181
255
265
191
144
143.8
118
150
250
150
125
144
100
90
212.5
133.3
1,500,000.00
975,000.00
625,000.00
750,000.00
500,000.00
875,000.00
1,525,000.00
1,450,000.00
1,950,000.00
1,725,000.00
550,000.00
650,000.00
800,000.00
1,000,000.00
1,450,000.00
1,275,000.00
1,325,000.00
1,525,000.00
1,725,000.00
575,000.00
1,775,000.00
750,000.00
1,250,000.00
750,000.00
750,000.00
1,725,000.00
2,000,000.00
2,250,000.00
2,125,000.00
2,000,000.00
5,357,142.86
4,875,000.00
5,208,333.33
4,687,500.00
4,166,666.67
5,468,750.00
4,765,625.00
6,041,666.67
8,125,000.00
6,160,714.29
3,437,500.00
4,062,500.00
5,000,000.00
5,000,000.00
4,531,250.00
6,375,000.00
6,625,000.00
4,765,625.00
3,593,750.00
3,593,750.00
2,958,333.33
3,750,000.00
6,250,000.00
3,750,000.00
3,125,000.00
3,593,750.00
2,500,000.00
2,250,000.00
5,312,500.00
3,333,333.33
25,214
25,195
25,208
25,188
25,167
25,219
25,191
25,242
25,325
25,246
25,138
25,163
25,200
25,200
25,181
25,255
25,265
25,191
25,144
25,144
25,118
25,150
25,250
25,150
25,125
25,144
25,100
25,090
25,213
25,133
538,435
519,076
297,064
302,307
262,221
294,321
525,950
517,671
455,276
423,242
260,241
343,383
285,900
333,000
616,507
332,706
432,740
593,919
762,287
328,782
1,050,830
460,483
321,213
457,235
372,392
527,165
676,125
521,979
560,014
1,007,826
936,350.99
430,729.31
302,727.78
422,505.56
212,612.50
555,460.42
973,859.38
907,087.50
1,469,399.31
1,276,511.21
264,621.53
281,454.86
488,900.00
641,800.00
808,311.81
917,039.44
866,994.72
905,890.63
937,569.44
221,074.31
699,051.81
264,366.67
903,537.50
267,614.58
352,483.33
1,172,690.97
1,298,775.00
1,702,930.83
1,539,773.61
967,040.28
Universitas Sumatera Utara
Lampiran 23. Data Pendapatan Petani Kopi Arabika Kecamatan Lintongnihuta Pada Bulan Januari 2013 (Lanjutan)
58
59
60
61
62
62
63
64
65
66
67
68
69
70
71
72
73
74
75
0.5
0.24
0.24
0.28
0.2
0.2
0.8
0.6
1
1
1.2
0.5
0.5
1.5
1
0.5
0.2
1.5
1
89
30
40
50
47
95
70
45
80
85
91
70
75
86
80
60
35
79
61
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
178
125
167
179
235
475
87.5
75
80
85
76
140
150
57.33
80
120
175
52.67
61
2,225,000.00
750,000.00
1,000,000.00
1,250,000.00
1,175,000.00
2,375,000.00
1,750,000.00
1,125,000.00
2,000,000.00
2,125,000.00
2,275,000.00
1,750,000.00
1,875,000.00
2,150,000.00
2,000,000.00
1,500,000.00
875,000.00
1,975,000.00
1,525,000.00
Rata-rata
4,450,000.00
3,125,000.00
4,166,666.67
4,464,285.71
5,875,000.00
11,875,000.00
2,187,500.00
1,875,000.00
2,000,000.00
2,125,000.00
1,895,833.33
3,500,000.00
3,750,000.00
1,433,333.33
2,000,000.00
3,000,000.00
4,375,000.00
1,316,666.67
1,525,000.00
25,178
25,125
25,167
25,179
25,235
25,475
25,088
25,075
25,080
25,085
25,076
25,140
25,150
25,057
25,080
25,120
25,175
25,053
25,061
486,472
358,294
286,350
366,733
306,629
1,456,389
556,889
481,444
789,167
515,625
807,500
457,517
384,444
595,521
434,792
491,372
299,546
781,493
324,236
1,713,349.78
366,581.25
688,483.33
858,088.10
843,135.83
893,136.11
1,168,023.61
618,480.56
1,185,753.33
1,584,290.00
1,442,424.17
1,267,342.64
1,465,405.56
1,529,421.83
1,540,128.33
983,508.47
550,279.17
1,168,454.28
1,175,702.89
711,875.41
Universitas Sumatera Utara
Lampiran 23. Data Pendapatan Petani Kopi Arabika Kecamatan Lintongnihuta Pada Bulan Januari 2013 (Lanjutan)
No.
Sampel
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
Luas
lahan
(Ha)
0.08
0.12
0.08
0.08
0.16
0.2
0.16
0.2
0.24
0.12
0.2
0.12
0.12
0.12
0.2
0.12
0.24
0.12
0.12
0.2
0.16
0.16
0.28
0.2
0.2
0.2
0.16
Produksi
(Kg)
Harga
(Rp/Kg)
Produksi
(Kg/Ha)
22
25
25
20
25
30
20
29
30
20
66
26
25
20
48
25
40
19
22
30
22
30
78
40
40
37
30
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
275
208.3
312.5
250
156.3
150
125
145
125
166.7
330
217
208
166.7
240
208
167
158
183.3
150
138
187.5
279
200
200
185
188
Nilai
Produksi
(Rp)
506,000.00
575,000.00
575,000.00
460,000.00
575,000.00
690,000.00
460,000.00
667,000.00
690,000.00
460,000.00
1,518,000.00
598,000.00
575,000.00
460,000.00
1,104,000.00
575,000.00
920,000.00
437,000.00
506,000.00
690,000.00
506,000.00
690,000.00
1,794,000.00
920,000.00
920,000.00
851,000.00
690,000.00
Nilai Produksi
(Rp/Ha)
6,325,000.00
4,791,666.67
7,187,500.00
5,750,000.00
3,593,750.00
3,450,000.00
2,875,000.00
3,335,000.00
2,875,000.00
3,833,333.33
7,590,000.00
4,983,333.33
4,791,666.67
3,833,333.33
5,520,000.00
4,791,666.67
3,833,333.33
3,641,666.67
4,216,666.67
3,450,000.00
3,162,500.00
4,312,500.00
6,407,142.86
4,600,000.00
4,600,000.00
4,255,000.00
4,312,500.00
Jumlah Biaya
Tetap (Rp)
Per Petani
23,275
23,208
23,313
23,250
23,156
23,150
23,125
23,145
23,125
23,167
23,330
23,217
23,208
23,167
23,240
23,208
23,167
23,158
23,183
23,150
23,138
23,188
23,279
23,200
23,200
23,185
23,188
Jumlah Biaya
Variabel (Rp)
Per Petani
261,700
230,280
294,269
259,513
335,988
299,567
293,400
356,868
451,000
234,425
470,479
297,983
262,983
274,113
356,766
314,321
609,299
260,240
249,754
367,722
329,182
430,467
558,435
334,390
363,642
335,933
300,883
pendapatan bersih
Per Petani
221,025.00
321,511.67
257,418.06
177,237.50
215,856.25
367,283.00
143,475.00
286,986.94
215,875.00
202,408.33
1,024,190.83
276,800.00
288,808.33
162,720.83
723,994.03
237,470.83
287,534.72
153,601.39
233,062.50
299,127.78
153,680.56
236,345.83
1,212,286.71
562,410.42
533,158.33
491,881.67
365,929.17
Universitas Sumatera Utara
Lampiran 23. Data Pendapatan Petani Kopi Arabika Kecamatan Lintongnihuta Pada Bulan Januari 2013 (Lanjutan)
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
0.28
0.2
0.12
0.16
0.12
0.16
0.32
0.24
0.24
0.28
0.16
0.16
0.16
0.2
0.32
0.2
0.2
0.32
0.48
0.16
0.6
0.2
0.2
0.2
0.24
0.48
0.8
1
0.4
0.6
57
39
25
30
25
35
76
65
72
79
22
26
32
40
53
45
51
57
76
23
75
30
43
30
30
61
76
85
80
73
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
204
195
208
188
208
219
238
271
300
282
138
162.5
200
200
166
225
255
178
158
143.8
125
150
215
150
125
127
95
85
200
121.7
1,311,000.00
897,000.00
575,000.00
690,000.00
575,000.00
805,000.00
1,748,000.00
1,495,000.00
1,656,000.00
1,817,000.00
506,000.00
598,000.00
736,000.00
920,000.00
1,219,000.00
1,035,000.00
1,173,000.00
1,311,000.00
1,748,000.00
529,000.00
1,725,000.00
690,000.00
989,000.00
690,000.00
690,000.00
1,403,000.00
1,748,000.00
1,955,000.00
1,840,000.00
1,679,000.00
4,682,142.86
4,485,000.00
4,791,666.67
4,312,500.00
4,791,666.67
5,031,250.00
5,462,500.00
6,229,166.67
6,900,000.00
6,489,285.71
3,162,500.00
3,737,500.00
4,600,000.00
4,600,000.00
3,809,375.00
5,175,000.00
5,865,000.00
4,096,875.00
3,641,666.67
3,306,250.00
2,875,000.00
3,450,000.00
4,945,000.00
3,450,000.00
2,875,000.00
2,922,916.67
2,185,000.00
1,955,000.00
4,600,000.00
2,798,333.33
23,204
23,195
23,208
23,188
23,208
23,219
23,238
23,271
23,300
23,282
23,138
23,163
23,200
23,200
23,166
23,225
23,255
23,178
23,158
23,144
23,125
23,150
23,215
23,150
23,125
23,127
23,095
23,085
23,200
23,122
538,435
519,076
297,064
302,307
262,221
294,321
525,950
517,671
455,276
423,242
260,241
343,383
285,900
333,000
616,507
332,706
432,740
593,919
762,287
328,782
650,830
460,483
321,213
457,235
372,392
527,165
676,125
521,979
560,014
707,826
749,361.71
354,729.31
254,727.78
364,505.56
289,570.83
487,460.42
1,198,812.50
954,058.33
1,177,424.31
1,370,475.50
222,621.53
231,454.86
426,900.00
563,800.00
579,327.43
679,069.44
717,004.72
693,903.13
962,554.86
177,074.31
1,051,045.14
206,366.67
644,572.50
209,614.58
294,483.33
852,707.64
1,048,780.00
1,409,935.83
1,256,786.11
948,051.94
Universitas Sumatera Utara
Lampiran 23. Data Pendapatan Petani Kopi Arabika Kecamatan Lintongnihuta Pada Bulan Januari 2013 (Lanjutan)
58
59
60
61
62
62
63
64
65
66
67
68
69
70
71
72
73
74
75
0.5
0.24
0.24
0.28
0.2
0.2
0.8
0.6
1
1
1.2
0.5
0.5
1.5
1
0.5
0.2
1.5
1
81
30
40
41
47
41
65
45
74
79
81
68
75
76
76
57
35
75
58
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
162
125
167
146
235
205
81.25
75
74
79
68
136
150
50.67
76
114
175
50
58
1,863,000.00
690,000.00
920,000.00
943,000.00
1,081,000.00
943,000.00
1,495,000.00
1,035,000.00
1,702,000.00
1,817,000.00
1,863,000.00
1,564,000.00
1,725,000.00
1,748,000.00
1,748,000.00
1,311,000.00
805,000.00
1,725,000.00
1,334,000.00
Rata-rata
3,726,000.00
2,875,000.00
3,833,333.33
3,367,857.14
5,405,000.00
4,715,000.00
1,868,750.00
1,725,000.00
1,702,000.00
1,817,000.00
1,552,500.00
3,128,000.00
3,450,000.00
1,165,333.33
1,748,000.00
2,622,000.00
4,025,000.00
1,150,000.00
1,334,000.00
23,162
23,125
23,167
23,146
23,235
23,205
23,081
23,075
23,074
23,079
23,068
23,136
23,150
23,051
23,076
23,114
23,175
23,050
23,058
486,472
358,294
286,350
366,733
306,629
356,389
556,889
481,444
789,167
515,625
807,500
457,517
384,444
595,521
434,792
491,372
299,546
781,493
324,236
1,353,365.78
308,581.25
610,483.33
553,120.24
751,135.83
563,406.11
915,029.86
530,480.56
889,759.33
1,278,296.00
1,032,432.50
1,083,346.64
1,317,405.56
1,129,428.50
1,290,132.33
796,514.47
482,279.17
920,456.94
986,705.89
616,403.92
Universitas Sumatera Utara
Lampiran 23. Data Pendapatan Petani Kopi Arabika Kecamatan Lintongnihuta Pada Bulan Januari 2013 (Lanjutan)
No.
Sampel
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
Luas
lahan
(Ha)
0.08
0.12
0.08
0.08
0.16
0.2
0.16
0.2
0.24
0.12
0.2
0.12
0.12
0.12
0.2
0.12
0.24
0.12
0.12
0.2
0.16
0.16
0.28
0.2
0.2
0.2
0.16
Produksi
(Kg)
Harga
(Rp/Kg)
Produksi
(Kg/Ha)
26
28
28
26
25
34
29
32
34
25
68
28
28
26
50
28
43
22
25
34
25
33
79
45
46
39
32
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
325
233.3
350
325
156.3
170
181
160
141.7
208.3
340
233
233
216.7
250
233
179
183
208.3
170
156
206.3
282
225
230
195
200
Nilai
Produksi
(Rp)
650,000.00
700,000.00
700,000.00
650,000.00
625,000.00
850,000.00
725,000.00
800,000.00
850,000.00
625,000.00
1,700,000.00
700,000.00
700,000.00
650,000.00
1,250,000.00
700,000.00
1,075,000.00
550,000.00
625,000.00
850,000.00
625,000.00
825,000.00
1,975,000.00
1,125,000.00
1,150,000.00
975,000.00
800,000.00
Nilai Produksi
(Rp/Ha)
8,125,000.00
5,833,333.33
8,750,000.00
8,125,000.00
3,906,250.00
4,250,000.00
4,531,250.00
4,000,000.00
3,541,666.67
5,208,333.33
8,500,000.00
5,833,333.33
5,833,333.33
5,416,666.67
6,250,000.00
5,833,333.33
4,479,166.67
4,583,333.33
5,208,333.33
4,250,000.00
3,906,250.00
5,156,250.00
7,053,571.43
5,625,000.00
5,750,000.00
4,875,000.00
5,000,000.00
Jumlah Biaya
Tetap (Rp) Per
Petani
17,825
18,942
18,350
18,175
17,706
17,990
17,856
17,705
17,617
17,958
17,710
17,867
18,150
18,100
18,040
17,892
17,825
17,958
17,983
18,035
18,800
18,738
18,850
19,450
19,040
19,525
18,775
Jumlah Biaya
Variabel (Rp)
Per Petani
275,700
261,280
298,269
278,513
335,988
299,567
293,400
356,868
451,000
234,425
550,479
297,983
262,983
274,113
356,766
314,321
609,299
260,240
249,754
367,722
329,182
430,467
668,435
334,390
363,642
335,933
300,883
Pendapatan Bersih
Per Petani
356,475.00
419,778.33
383,380.56
353,312.50
271,306.25
532,443.00
413,743.75
425,426.94
381,383.33
372,616.67
1,131,810.83
384,150.00
418,866.67
357,787.50
875,194.03
367,787.50
447,876.39
271,801.39
357,262.50
464,242.78
277,018.06
375,795.83
1,287,715.28
771,160.42
767,318.33
619,541.67
480,341.67
Universitas Sumatera Utara
Lampiran 23. Data Pendapatan Petani Kopi Arabika Kecamatan Lintongnihuta Pada Bulan Januari 2013 (Lanjutan)
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
0.28
0.2
0.12
0.16
0.12
0.16
0.32
0.24
0.24
0.28
0.16
0.16
0.16
0.2
0.32
0.2
0.2
0.32
0.48
0.16
0.6
0.2
0.2
0.2
0.24
0.48
0.8
1
0.4
0.6
58
42
27
34
30
38
78
68
74
81
27
29
35
44
55
47
54
59
78
26
76
34
46
33
34
63
77
85
84
75
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
207
210
225
213
250
238
244
283
308
289
169
181.3
219
220
172
235
270
184
163
162.5
127
170
230
165
142
131
96
85
210
125
1,450,000.00
1,050,000.00
675,000.00
850,000.00
750,000.00
950,000.00
1,950,000.00
1,700,000.00
1,850,000.00
2,025,000.00
675,000.00
725,000.00
875,000.00
1,100,000.00
1,375,000.00
1,175,000.00
1,350,000.00
1,475,000.00
1,950,000.00
650,000.00
1,900,000.00
850,000.00
1,150,000.00
825,000.00
850,000.00
1,575,000.00
1,925,000.00
2,125,000.00
2,100,000.00
1,875,000.00
5,178,571.43
5,250,000.00
5,625,000.00
5,312,500.00
6,250,000.00
5,937,500.00
6,093,750.00
7,083,333.33
7,708,333.33
7,232,142.86
4,218,750.00
4,531,250.00
5,468,750.00
5,500,000.00
4,296,875.00
5,875,000.00
6,750,000.00
4,609,375.00
4,062,500.00
4,062,500.00
3,166,666.67
4,250,000.00
5,750,000.00
4,125,000.00
3,541,666.67
3,281,250.00
2,406,250.00
2,125,000.00
5,250,000.00
3,125,000.00
18,750
19,020
18,858
19,719
19,833
19,681
19,681
20,042
19,533
19,504
19,613
19,575
19,875
20,195
19,775
20,625
20,640
19,713
20,517
20,863
20,653
20,710
20,705
20,715
21,029
20,406
20,534
20,618
20,595
20,300
538,435
519,076
297,064
302,307
262,221
294,321
645,950
517,671
455,276
423,242
260,241
343,383
285,900
333,000
616,507
332,706
432,740
593,919
762,287
328,782
450,830
460,483
321,213
457,235
372,392
527,165
676,125
521,979
560,014
607,826
892,815.28
511,904.31
359,077.78
527,974.31
467,945.83
635,997.92
1,284,368.75
1,162,287.50
1,375,190.97
1,582,254.07
395,146.53
362,042.36
569,225.00
746,805.00
738,718.06
821,669.44
896,619.72
861,368.75
1,167,196.53
300,355.56
1,428,516.81
368,806.67
808,082.50
347,049.58
456,579.17
1,027,428.47
1,228,341.25
1,582,402.83
1,519,391.11
1,246,873.61
Universitas Sumatera Utara
Lampiran 23. Data Pendapatan Petani Kopi Arabika Kecamatan Lintongnihuta Pada Bulan Januari 2013 (Lanjutan)
58
59
60
61
62
62
63
64
65
66
67
68
69
70
71
72
73
74
75
0.5
0.24
0.24
0.28
0.2
0.2
0.8
0.6
1
1
1.2
0.5
0.5
1.5
1
0.5
0.2
1.5
1
82
35
40
43
47
47
65
46
76
79
84
69
75
78
78
59
38
75
59
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
164
146
167
154
235
235
81.25
77
76
79
70
138
150
52
78
118
190
50
59
2,050,000.00
875,000.00
1,000,000.00
1,075,000.00
1,175,000.00
1,175,000.00
1,625,000.00
1,150,000.00
1,900,000.00
1,975,000.00
2,100,000.00
1,725,000.00
1,875,000.00
1,950,000.00
1,950,000.00
1,475,000.00
950,000.00
1,875,000.00
1,475,000.00
4,100,000.00
3,645,833.33
4,166,666.67
3,839,285.71
5,875,000.00
5,875,000.00
2,031,250.00
1,916,666.67
1,900,000.00
1,975,000.00
1,750,000.00
3,450,000.00
3,750,000.00
1,300,000.00
1,950,000.00
2,950,000.00
4,750,000.00
1,250,000.00
1,475,000.00
20,764
20,829
21,900
21,775
22,140
22,145
21,471
23,480
23,558
23,522
25,433
21,648
20,642
25,393
25,507
26,620
27,080
26,372
26,490
486,472
358,294
286,350
366,733
306,629
356,389
556,889
481,444
789,167
515,625
807,500
457,517
384,444
595,521
434,792
491,372
299,546
781,493
324,236
1,542,763.78
495,877.08
691,750.00
686,491.67
846,230.83
796,466.11
1,046,639.86
645,075.56
1,087,275.33
1,435,853.00
1,267,066.67
1,245,834.64
1,469,913.56
1,329,085.83
1,489,701.33
957,008.47
623,374.17
1,067,134.94
1,124,273.89
778,446.50
Universitas Sumatera Utara
Lampiran 23. Data Pendapatan Petani Kopi Arabika Kecamatan Lintongnihuta Pada Bulan Januari 2013 (Lanjutan)
No.
Sampel
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
Luas
lahan
(Ha)
0.08
0.12
0.08
0.08
0.16
0.2
0.16
0.2
0.24
0.12
0.2
0.12
0.12
0.12
0.2
0.12
0.24
0.12
0.12
0.2
0.16
0.16
0.28
0.2
0.2
0.2
0.16
Produksi
(Kg)
Harga
(Rp/Kg)
Produksi
(Kg/Ha)
26
28
28
26
25
34
29
32
34
25
68
28
28
26
50
28
43
22
25
34
25
33
79
45
46
39
32
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
325
233.3
350
325
156.3
170
181
160
141.7
208.3
340
233
233
216.7
250
233
179
183
208.3
170
156
206.3
282
225
230
195
200
Nilai
Produksi
(Rp)
650,000.00
700,000.00
700,000.00
650,000.00
625,000.00
850,000.00
725,000.00
800,000.00
850,000.00
625,000.00
1,700,000.00
700,000.00
700,000.00
650,000.00
1,250,000.00
700,000.00
1,075,000.00
550,000.00
625,000.00
850,000.00
625,000.00
825,000.00
1,975,000.00
1,125,000.00
1,150,000.00
975,000.00
800,000.00
Nilai Produksi
(Rp/Ha)
8,125,000.00
5,833,333.33
8,750,000.00
8,125,000.00
3,906,250.00
4,250,000.00
4,531,250.00
4,000,000.00
3,541,666.67
5,208,333.33
8,500,000.00
5,833,333.33
5,833,333.33
5,416,666.67
6,250,000.00
5,833,333.33
4,479,166.67
4,583,333.33
5,208,333.33
4,250,000.00
3,906,250.00
5,156,250.00
7,053,571.43
5,625,000.00
5,750,000.00
4,875,000.00
5,000,000.00
Jumlah Biaya
Tetap (Rp) Per
Petani
17,825
18,942
18,350
18,175
17,706
17,990
17,856
17,705
17,617
17,958
17,710
17,867
18,150
18,100
18,040
17,892
17,825
17,958
17,983
18,035
18,800
18,738
18,850
19,450
19,040
19,525
18,775
Jumlah Biaya
Variabel (Rp)
Per Petani
275,700
261,280
298,269
278,513
335,988
299,567
293,400
356,868
451,000
234,425
550,479
297,983
262,983
274,113
356,766
314,321
609,299
260,240
249,754
367,722
329,182
430,467
668,435
334,390
363,642
335,933
300,883
Pendapatan Bersih
Per Petani
356,475.00
419,778.33
383,380.56
353,312.50
271,306.25
532,443.00
413,743.75
425,426.94
381,383.33
372,616.67
1,131,810.83
384,150.00
418,866.67
357,787.50
875,194.03
367,787.50
447,876.39
271,801.39
357,262.50
464,242.78
277,018.06
375,795.83
1,287,715.28
771,160.42
767,318.33
619,541.67
480,341.67
Universitas Sumatera Utara
Lampiran 23. Data Pendapatan Petani Kopi Arabika Kecamatan Lintongnihuta Pada Bulan Januari 2013 (Lanjutan)
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
0.28
0.2
0.12
0.16
0.12
0.16
0.32
0.24
0.24
0.28
0.16
0.16
0.16
0.2
0.32
0.2
0.2
0.32
0.48
0.16
0.6
0.2
0.2
0.2
0.24
0.48
0.8
1
0.4
0.6
58
42
27
34
30
38
78
68
74
81
27
29
35
44
55
47
54
59
78
26
76
34
46
33
34
63
77
85
84
75
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
207
210
225
213
250
238
244
283
308
289
169
181.3
219
220
172
235
270
184
163
162.5
127
170
230
165
142
131
96
85
210
125
1,450,000.00
1,050,000.00
675,000.00
850,000.00
750,000.00
950,000.00
1,950,000.00
1,700,000.00
1,850,000.00
2,025,000.00
675,000.00
725,000.00
875,000.00
1,100,000.00
1,375,000.00
1,175,000.00
1,350,000.00
1,475,000.00
1,950,000.00
650,000.00
1,900,000.00
850,000.00
1,150,000.00
825,000.00
850,000.00
1,575,000.00
1,925,000.00
2,125,000.00
2,100,000.00
1,875,000.00
5,178,571.43
5,250,000.00
5,625,000.00
5,312,500.00
6,250,000.00
5,937,500.00
6,093,750.00
7,083,333.33
7,708,333.33
7,232,142.86
4,218,750.00
4,531,250.00
5,468,750.00
5,500,000.00
4,296,875.00
5,875,000.00
6,750,000.00
4,609,375.00
4,062,500.00
4,062,500.00
3,166,666.67
4,250,000.00
5,750,000.00
4,125,000.00
3,541,666.67
3,281,250.00
2,406,250.00
2,125,000.00
5,250,000.00
3,125,000.00
18,750
19,020
18,858
19,719
19,833
19,681
19,681
20,042
19,533
19,504
19,613
19,575
19,875
20,195
19,775
20,625
20,640
19,713
20,517
20,863
20,653
20,710
20,705
20,715
21,029
20,406
20,534
20,618
20,595
20,300
538,435
519,076
297,064
302,307
262,221
294,321
645,950
517,671
455,276
423,242
260,241
343,383
285,900
333,000
616,507
332,706
432,740
593,919
762,287
328,782
450,830
460,483
321,213
457,235
372,392
527,165
676,125
521,979
560,014
607,826
892,815.28
511,904.31
359,077.78
527,974.31
467,945.83
635,997.92
1,284,368.75
1,162,287.50
1,375,190.97
1,582,254.07
395,146.53
362,042.36
569,225.00
746,805.00
738,718.06
821,669.44
896,619.72
861,368.75
1,167,196.53
300,355.56
1,428,516.81
368,806.67
808,082.50
347,049.58
456,579.17
1,027,428.47
1,228,341.25
1,582,402.83
1,519,391.11
1,246,873.61
Universitas Sumatera Utara
Lampiran 23. Data Pendapatan Petani Kopi Arabika Kecamatan Lintongnihuta Pada Bulan Januari 2013 (Lanjutan)
58
59
60
61
62
62
63
64
65
66
67
68
69
70
71
72
73
74
75
0.5
0.24
0.24
0.28
0.2
0.2
0.8
0.6
1
1
1.2
0.5
0.5
1.5
1
0.5
0.2
1.5
1
82
35
40
43
47
47
65
46
76
79
84
69
75
78
78
59
38
75
59
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
164
146
167
154
235
235
81.25
77
76
79
70
138
150
52
78
118
190
50
59
2,050,000.00
875,000.00
1,000,000.00
1,075,000.00
1,175,000.00
1,175,000.00
1,625,000.00
1,150,000.00
1,900,000.00
1,975,000.00
2,100,000.00
1,725,000.00
1,875,000.00
1,950,000.00
1,950,000.00
1,475,000.00
950,000.00
1,875,000.00
1,475,000.00
4,100,000.00
3,645,833.33
4,166,666.67
3,839,285.71
5,875,000.00
5,875,000.00
2,031,250.00
1,916,666.67
1,900,000.00
1,975,000.00
1,750,000.00
3,450,000.00
3,750,000.00
1,300,000.00
1,950,000.00
2,950,000.00
4,750,000.00
1,250,000.00
1,475,000.00
20,764
20,829
21,900
21,775
22,140
22,145
21,471
23,480
23,558
23,522
25,433
21,648
20,642
25,393
25,507
26,620
27,080
26,372
26,490
486,472
358,294
286,350
366,733
306,629
356,389
556,889
481,444
789,167
515,625
807,500
457,517
384,444
595,521
434,792
491,372
299,546
781,493
324,236
1,542,763.78
495,877.08
691,750.00
686,491.67
846,230.83
796,466.11
1,046,639.86
645,075.56
1,087,275.33
1,435,853.00
1,267,066.67
1,245,834.64
1,469,913.56
1,329,085.83
1,489,701.33
957,008.47
623,374.17
1,067,134.94
1,124,273.89
778,446.50
Universitas Sumatera Utara
Lampiran 23. Data Pendapatan Petani Kopi Arabika Kecamatan Lintongnihuta Pada Bulan Januari 2013 (Lanjutan)
No.
Sampel
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
Luas
lahan
(Ha)
0.08
0.12
0.08
0.08
0.16
0.2
0.16
0.2
0.24
0.12
0.2
0.12
0.12
0.12
0.2
0.12
0.24
0.12
0.12
0.2
0.16
0.16
0.28
0.2
0.2
0.2
0.16
Produksi
(Kg)
Harga
(Rp/Kg)
Produksi
(Kg/Ha)
29
30
31
28
30
37
32
35
37
29
71
34
32
29
55
31
45
27
29
37
29
36
80
47
48
42
35
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
362.5
250
387.5
350
187.5
185
200
175
154.2
241.7
355
283.3
266.7
241.7
275
258.3
187.5
225
241.7
185
181.3
225
285.7
235
240
210
218.8
Nilai
Produksi
(Rp)
667,000.00
690,000.00
713,000.00
644,000.00
690,000.00
851,000.00
736,000.00
805,000.00
851,000.00
667,000.00
1,633,000.00
782,000.00
736,000.00
667,000.00
1,265,000.00
713,000.00
1,035,000.00
621,000.00
667,000.00
851,000.00
667,000.00
828,000.00
1,840,000.00
1,081,000.00
1,104,000.00
966,000.00
805,000.00
Nilai Produksi
(Rp/Ha)
8,337,500.00
5,750,000.00
8,912,500.00
8,050,000.00
4,312,500.00
4,255,000.00
4,600,000.00
4,025,000.00
3,545,833.33
5,558,333.33
8,165,000.00
6,516,666.67
6,133,333.33
5,558,333.33
6,325,000.00
5,941,666.67
4,312,500.00
5,175,000.00
5,558,333.33
4,255,000.00
4,168,750.00
5,175,000.00
6,571,428.57
5,405,000.00
5,520,000.00
4,830,000.00
5,031,250.00
Jumlah Biaya
Tetap (Rp)
Per Petani
17,825
18,942
18,350
18,175
17,706
17,990
17,856
17,705
17,617
17,958
17,710
17,867
18,150
18,100
18,040
17,892
17,825
17,958
17,983
18,035
18,800
18,738
18,850
19,450
19,040
19,525
18,775
Jumlah Biaya
Variabel (Rp) Per
Petani
261,700
230,280
294,269
259,513
335,988
299,567
293,400
356,868
451,000
234,425
470,479
297,983
262,983
274,113
356,766
314,321
609,299
260,240
249,754
367,722
329,182
430,467
558,435
334,390
363,642
335,933
300,883
Pendapatan
Bersih Per
Petani
387,475
440,778
400,381
366,313
336,306
533,443
424,744
430,427
382,383
414,617
1,144,811
466,150
454,867
374,788
890,194
380,788
407,876
342,801
399,263
465,243
319,018
378,796
1,262,715
727,160
721,318
610,542
485,342
Universitas Sumatera Utara
Lampiran 23. Data Pendapatan Petani Kopi Arabika Kecamatan Lintongnihuta Pada Bulan Januari 2013 (Lanjutan)
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
0.28
0.2
0.12
0.16
0.12
0.16
0.32
0.24
0.24
0.28
0.16
0.16
0.16
0.2
0.32
0.2
0.2
0.32
0.48
0.16
0.6
0.2
0.2
0.2
0.24
0.48
0.8
1
0.4
0.6
61
45
32
37
34
42
80
72
77
83
31
32
37
45
56
49
56
60
79
29
78
37
48
36
37
65
77
86
86
77
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
217.9
225
266.7
231.3
283.3
262.5
250
300
320.8
296.4
193.8
200
231.3
225
175
245
280
187.5
164.6
181.3
130
185
240
180
154.2
135.4
96.25
86
215
128.3
1,403,000.00
1,035,000.00
736,000.00
851,000.00
782,000.00
966,000.00
1,840,000.00
1,656,000.00
1,771,000.00
1,909,000.00
713,000.00
736,000.00
851,000.00
1,035,000.00
1,288,000.00
1,127,000.00
1,288,000.00
1,380,000.00
1,817,000.00
667,000.00
1,794,000.00
851,000.00
1,104,000.00
828,000.00
851,000.00
1,495,000.00
1,771,000.00
1,978,000.00
1,978,000.00
1,771,000.00
5,010,714.29
5,175,000.00
6,133,333.33
5,318,750.00
6,516,666.67
6,037,500.00
5,750,000.00
6,900,000.00
7,379,166.67
6,817,857.14
4,456,250.00
4,600,000.00
5,318,750.00
5,175,000.00
4,025,000.00
5,635,000.00
6,440,000.00
4,312,500.00
3,785,416.67
4,168,750.00
2,990,000.00
4,255,000.00
5,520,000.00
4,140,000.00
3,545,833.33
3,114,583.33
2,213,750.00
1,978,000.00
4,945,000.00
2,951,666.67
18,750
19,020
18,858
19,719
19,833
19,681
19,681
20,042
19,533
19,504
19,613
19,575
19,875
20,195
19,775
20,625
20,640
19,713
20,517
20,863
20,653
20,710
20,705
20,715
21,029
20,406
20,534
20,618
20,595
20,300
538,435
519,076
297,064
302,307
262,221
294,321
525,950
517,671
455,276
423,242
260,241
343,383
285,900
333,000
616,507
332,706
432,740
593,919
762,287
328,782
550,830
460,483
321,213
457,235
372,392
527,165
676,125
521,979
560,014
707,826
845,815
496,904
420,078
528,974
499,946
651,998
1,294,369
1,118,288
1,296,191
1,466,254
433,147
373,042
545,225
681,805
651,718
773,669
834,620
766,369
1,034,197
317,356
1,222,517
369,807
762,083
350,050
457,579
947,428
1,074,341
1,435,403
1,397,391
1,042,874
Universitas Sumatera Utara
Lampiran 23. Data Pendapatan Petani Kopi Arabi