Lampiran 3. Distribusi Sarana Produksi Usahatani Jambu Biji Yang Sudah Lama
Pupuk Obat-Obatan Plastik
Lampiran 4. Distribusi Sarana Produksi Usahatani Jambu Biji Yang Baru Menghasilkan
No Sampel
Bibit (Batang)
Pupuk Obat-Obatan Plastik
Lampiran 5. Distribusi Biaya Produksi Usahatani Jambu Biji Yang Sudah Lama Menghasilkan
No
Sampel Bibit (Rp)
Pupuk Obat-Obatan Plastik
Bungkus
Lampiran 6. Distribusi Biaya Produksi Usahatani Jambu Biji Yang Baru Menghasilkan
No
Sampel Bibit (Rp)
Pupuk Obat-Obatan Plastik
Bungkus
10 1487500 3937500 1750000 600000 145800 3875000 465000 11 1487500 3937500 1750000 600000 145800 3750000 450000 12 1890000 4725000 2100000 720000 174960 4500000 540000 13 1750000 3937500 1750000 600000 145800 3750000 450000
14 350000 787500 350000 120000 29160 750000 90000
15 945000 2362500 1050000 360000 87480 2250000 270000 16 1200000 2362500 1050000 360000 87480 1875000 225000 17 1190000 3150000 1400000 480000 116640 2750000 330000 18 1232500 3150000 1400000 456000 116640 3000000 360000 19 1190000 3150000 1400000 480000 116640 3000000 360000 20 945000 2362500 1050000 360000 87480 2250000 270000 21 630000 1575000 700000 240000 58320 1625000 195000 22 350000 787500 350000 120000 29160 1000000 120000 23 945000 2362500 1050000 360000 87480 2250000 270000 24 630000 1575000 700000 240000 58320 1500000 180000 25 2100000 4725000 2100000 648000 174960 4500000 540000 26 700000 1575000 700000 240000 58320 1500000 180000 27 892500 2362500 1050000 360000 87480 2250000 270000 28 700000 1575000 700000 240000 58320 1250000 150000
29 350000 787500 350000 120000 29160 750000 90000
Lampiran 9. Biaya Tenaga Kerja Usahatani Jambu Biji Sudah Lama Menghasilkan
No Sampel
Pengolahan Tanah
(Rp) Penanaman (Rp) Pemeliharaan (Rp) Panen (Rp) Total (Rp)
TKDK TKLK TKDK TKLK TKDK TKLK TKDK TKLK
1 900000 450000 10500000 5250000 9000000 0 0 3600000 29700000 2 900000 0 2100000 2100000 0 9000000 0 2400000 16500000 3 450000 0 2100000 2100000 9000000 0 0 2400000 16050000 4 450000 0 2100000 2100000 9000000 0 0 2400000 16050000
5 450000 0 2100000 0 9000000 0 0 2400000 13950000
6 900000 0 6300000 0 0 9000000 0 2400000 18600000
7 900000 0 3150000 3150000 0 9000000 0 2400000 18600000 8 450000 450000 3150000 3150000 9000000 9000000 0 3600000 28800000
9 450000 0 1050000 0 0 9000000 0 2400000 12900000
10 450000 0 1050000 2100000 9000000 9000000 0 2400000 24000000 11 450000 900000 10500000 10500000 9000000 9000000 0 3600000 43950000 12 900000 900000 12600000 12600000 9000000 9000000 0 3600000 48600000
13 450000 0 6300000 0 9000000 0 0 2400000 18150000
14 450000 0 6300000 3150000 9000000 0 0 2400000 21300000 15 900000 900000 14700000 14700000 9000000 0 0 3600000 43800000 16 900000 1350000 14700000 14700000 9000000 0 0 3600000 44250000 17 900000 450000 5250000 10500000 9000000 0 0 2400000 28500000 18 900000 450000 4200000 4200000 9000000 0 0 2400000 21150000 19 450000 450000 3150000 3150000 9000000 0 0 2400000 18600000 20 450000 0 2100000 2100000 9000000 0 0 2400000 16050000 21 900000 900000 12600000 12600000 0 9000000 0 3600000 39600000 22 900000 900000 10500000 10500000 0 9000000 0 3600000 35400000 23 900000 450000 10500000 5250000 9000000 0 0 3600000 29700000 24 900000 900000 4200000 8400000 0 9000000 0 2400000 25800000 25 450000 0 2100000 2100000 9000000 9000000 0 2400000 25050000 26 900000 900000 8400000 0 9000000 0 0 2400000 21600000 27 900000 900000 12600000 12600000 9000000 0 0 3600000 39600000
28 450000 0 2100000 0 9000000 0 0 2400000 13950000
29 450000 0 3150000 3150000 0 9000000 0 2400000 18150000 30 450000 450000 3150000 0 9000000 9000000 0 2400000 24450000
Lampiran 10. Penggunaan Tenaga Kerja Usahatani Jambu Biji Yang Baru Menghasilkan
No Sampel
Pengolahan Tanah
(Rp) Penanaman (Rp) Pemeliharaan (Rp) Panen (Rp) Total (Rp)
TKDK TKLK TKDK TKLK TKDK TKLK TKDK TKLK
1 900000 0 4200000 0 9000000 0 0 2400000 16500000
2 900000 0 1050000 0 9000000 0 0 2400000 13350000
3 900000 0 6300000 3150000 0 9000000 0 2400000 21750000
4 900000 0 3150000 3150000 0 9000000 0 2400000 18600000
5 450000 0 2100000 2100000 9000000 0 0 2400000 16050000
6 450000 0 2100000 0 0 9000000 0 2400000 13950000
7 450000 0 2100000 0 9000000 0 0 2400000 13950000
8 900000 450000 8400000 4200000 9000000 0 0 2400000 25350000
9 450000 0 1050000 0 9000000 0 0 2400000 12900000
10 900000 900000 10500000 10500000 9000000 0 0 3600000 35400000 11 900000 900000 10500000 5250000 9000000 0 0 3600000 30150000 12 900000 900000 12600000 6300000 9000000 0 0 3600000 33300000 13 900000 450000 10500000 10500000 9000000 9000000 0 3600000 43950000
14 450000 0 1050000 0 9000000 0 0 3600000 14100000
15 450000 0 3150000 3150000 9000000 0 0 2400000 18150000
16 900000 450000 6300000 0 9000000 0 0 2400000 19050000
17 900000 900000 4200000 4200000 9000000 0 0 2400000 21600000 18 900000 450000 4200000 4200000 9000000 0 0 2400000 21150000 19 900000 450000 8400000 4200000 9000000 0 0 2400000 25350000 20 450000 450000 3150000 3150000 0 9000000 0 2400000 18600000
21 900000 0 4200000 0 9000000 0 0 2400000 16500000
22 450000 0 2100000 0 9000000 0 0 2400000 13950000
23 900000 450000 3150000 3150000 9000000 0 0 2400000 19050000
24 900000 0 2100000 0 9000000 0 0 2400000 14400000
25 900000 900000 12600000 0 9000000 0 0 3600000 27000000
26 900000 0 2100000 2100000 9000000 0 0 2400000 16500000
27 900000 450000 6300000 0 9000000 0 0 2400000 19050000
28 450000 450000 2100000 2100000 9000000 0 0 2400000 16500000
29 450000 450000 1050000 0 9000000 0 0 2400000 13350000
30 900000 1350000 14700000 14700000 9000000 9000000 0 3600000 53250000
Lampiran 11. Biaya Penyusutan Alat Usahatani Jambu Biji Yang Sudah Lama
Cangkul Parang
Lanjutan Lampiran 11.
No Sampel
Gunting Pangkas Alat Semprot
Total
Penyusutan Unit Nilai (Rp)
Lampiran 12. Biaya Penyusutan Alat Usahatani Jambu Biji Yang Baru Menghasilkan
Cangkul Parang
Unit Nilai (Rp)
Umur Tahan Pakai/MT
Lanjutan Lampiran 12.
No Sampel
Gunting Pangkas Alat Semprot
Total (Rp)
Lampiran 13. Total Penerimaan Usahatani Jambu Biji Yang Sudah Lama Menghasilkan
No Sampel Umur Tanaman
(tahun) Produksi (kg) Harga Jual (Rp) Penerimaan (Rp)
1 8 64000 2500 160000000
2 8 30000 2500 75000000
3 10 28000 2500 70000000
4 9 18000 2500 45000000
5 8 15000 2500 37500000
6 8 41000 2500 102500000
7 10 36000 2500 90000000
8 10 40000 2500 100000000
9 9 15000 2500 37500000
10 9 19000 2500 47500000
11 9 70000 2500 175000000
12 9 75000 2500 187500000
13 9 40000 2500 100000000
14 12 42000 2500 105000000
15 10 90000 2500 225000000
16 8 92000 2500 230000000
17 8 82000 2500 205000000
18 8 55000 2500 137500000
19 8 40000 2500 100000000
20 8 20000 2500 50000000
21 8 80000 2500 200000000
22 8 78000 2500 195000000
23 8 80000 2500 200000000
24 9 60000 2500 150000000
25 9 22000 2500 55000000
26 11 58000 2500 145000000
27 8 82000 2500 205000000
28 12 20000 2500 50000000
29 10 38000 2500 95000000
30 8 40000 2500 100000000
Total 269 1470000 75000 3675000000
Lampiran 14. Total Penerimaan Usahatani Jambu Biji Yang Baru Menghasilkan
No Sampel Umur Tanaman
(tahun) Produksi (kg) Harga Jual (Rp) Penerimaan (Rp)
1 3 21000 2500 52500000
2 3 15000 2500 37500000
3 5 38000 2500 95000000
4 4 40500 2500 101250000
5 4 15000 2500 37500000
6 4 23000 2500 57500000
7 4 15000 2500 37500000
8 6 50000 2500 125000000
9 2 12500 2500 31250000
10 7 70000 2500 175000000
11 6 75000 2500 187500000
12 4 80000 2500 200000000
13 3 65000 2500 162500000
14 3 17000 2500 42500000
15 5 50000 2500 125000000
16 3 48000 2500 120000000
17 6 75000 2500 187500000
18 7 52000 2500 130000000
19 7 50000 2500 125000000
20 4 48000 2500 120000000
21 4 20000 2500 50000000
22 3 13000 2500 32500000
23 5 48000 2500 120000000
24 5 22000 2500 55000000
25 3 72000 2500 180000000
26 4 25000 2500 62500000
27 6 50000 2500 125000000
28 3 22000 2500 55000000
29 3 14500 2500 36250000
30 5 80000 2500 200000000
Total 131 1226500 75000 3066250000
Lampiran 15. Total Pendapatan Usahatani Jambu Biji Yang Sudah Lama Menghasilkan
No Sampel
Umur Tanaman
(tahun)
Penerimaan (Rp) Biaya Produksi (Rp) Pendapatan (Rp)
1 8 160000000 41576300 118423700
2 8 75000000 21368820 53631180
3 10 70000000 20593320 49406680
4 9 45000000 20877820 24122180
5 8 37500000 16544660 20955340
6 8 102500000 25875980 76624020
7 10 90000000 25594480 64405520
8 10 100000000 36018480 63981520
9 9 37500000 15617160 21882840
10 9 47500000 26434660 21065340
11 9 175000000 55872800 119127200
12 9 187500000 63002960 124497040
13 9 100000000 24946730 75053270
14 12 105000000 28520480 76479520
15 10 225000000 60307620 164692380
16 8 230000000 61038620 168961380
17 8 205000000 40131800 164868200
18 8 137500000 30199640 107300360
19 8 100000000 25815980 74184020
20 8 50000000 20880070 29119930
21 8 200000000 53992960 146007040
22 8 195000000 47258800 147741200
23 8 200000000 41701300 158298700
24 9 150000000 35288640 114711360
25 9 55000000 29890320 25109680
26 11 145000000 31205140 113794860
27 8 205000000 53936460 151063540
28 12 50000000 18779320 31220680
29 10 95000000 25368480 69631520
30 8 100000000 31821730 68178270
Total 269 3675000000 1030461530 2644538470
Lampiran 16. Total Pendapatan Usahatani Jambu Biji Yang Baru Menghasilkan
No Sampel
Umur Tanaman
(tahun)
Penerimaan (Rp) Biaya Produksi (Rp) Pendapatan (Rp)
1 3 52500000 20953820 31546180
2 3 37500000 15886160 21613840
3 5 95000000 29131980 65868020
4 4 101250000 26022980 75227020
5 4 37500000 21036320 16463680
6 4 57500000 18868820 38631180
7 4 37500000 19032820 18467180
8 6 125000000 34965140 90034860
9 2 31250000 15382160 15867840
10 7 175000000 47721300 127278700
11 6 187500000 42330300 145169700
12 4 200000000 48010460 151989540
13 3 162500000 56392800 106107200
14 3 42500000 16637160 25862840
15 5 125000000 25532980 99467020
16 3 120000000 26280980 93719020
17 6 187500000 31089640 156410360
18 7 130000000 30938140 99061860
19 7 125000000 35105140 89894860
20 4 120000000 25994480 94005520
21 4 50000000 21581320 28418680
22 3 32500000 16767160 15732840
23 5 120000000 26434480 93565520
24 5 55000000 19342820 35657180
25 3 180000000 41858960 138141040
26 4 62500000 21511320 40988680
27 6 125000000 26381980 98618020
28 3 55000000 21233820 33766180
29 3 36250000 15897160 20352840
30 5 200000000 70133620 129866380
Total 131 3066250000 868456220 2197793780
Rataan 4.37 102208333,3 28948540,7 73259792,7
Lampiran 17. Pengaruh Input Terhadap Output Usahatani Jambu Biji Yang
Sudah Lama Menghasilkan
Model Summary
ba Predictors: (Constant), peralatan, bibit, tenagakerja, pupuk, pestisida b Dependent Variable: pendapatan
ANOVA(b)
Model
Sum of
Squares
df
Mean Square
F
Sig.
1
Regression
10526029
24873141
00.000
5
21052058497
462830.000
25.476
.000(a)
Residual
19832317
a Predictors: (Constant), peralatan, bibit, tenagakerja, pupuk, pestisida b Dependent Variable: pendapatan
Coefficients(a)
Model
Unstandardized
Coefficients
Standardized
Coefficients
t
Sig.
Collinearity Statistics
B
Std. Error
Beta
Tolerance
VIF
B
Std. Error
1
(Constant)
31689756
.380
Lampiran 18. Pengaruh Input Terhadap Output Usahatani Jambu Biji Yang Baru
a Predictors: (Constant), peralatan, bibit, tenagakerja, pupuk, pestisida b Dependent Variable: pendapatan
ANOVA(b)
1
Regression 90236875
79227040
a Predictors: (Constant), peralatan, pupuk, pestisida, tenagakerja, bibit b Dependent Variable: pendapatan
Coefficients(a)
Model
Unstandardized
Coefficients
Standardized
Coefficients
t
Sig.
Collinearity Statistics
B
Lampiran 19. Hasil Uji Mann Whithney Perbedaan Karakteristik Petani Jambu
Biji Yang Baru Menghasilkan dan Yang Sudah Lama
Menghasilkan
Ranks
baru lama
N
Mean Rank Sum of Ranks
umur petani .00
30
23.77
713.00
1.00
30
37.23
1117.00
Total
60
Test Statistics(a)
umur petani
Mann-Whitney U
248.000
Wilcoxon W
713.000
Z
-2.992
Asymp. Sig. (2-tailed)
.003
Lanjutan 19.
Ranks
baru lama
N
Mean
Rank
Sum of
Ranks
Pengalaman Bertani .00
30
22,92
687,50
1.00
30
38,08
1142,50
Total
60
Test Statistics(a)
pengalaman
bertani
Mann-Whitney U
222,500
Wilcoxon W
687,500
Z
-3,377
Asymp. Sig. (2-tailed)
,001
Lanjutan 19.
Ranks
baru lama
N
Mean Rank
Sum of Ranks
umur tanaman
.00
30
15.50
465.00
1.00
30
45.50
1365.00
Total
60
Test Statistics(a)
umur tanaman
Mann-Whitney U
.000
Wilcoxon W
465.000
Z
-6.729
Asymp. Sig. (2-tailed)
.000
Lanjutan 19.
Ranks
baru lama
N
Mean Rank
Sum of Ranks
pendidikan
.00
30
33.93
1018.00
1.00
30
27.07
812.00
Total
60
Test Statistics(a)
pendidikan
Mann-Whitney U
347.000
Wilcoxon W
812.000
Z
-1.626
Asymp. Sig. (2-tailed)
.104
Lanjutan 19.
Ranks
baru lama
N
Mean Rank Sum of Ranks
jumlah tanggungan .00
30
29.48
884.50
1.00
30
31.52
945.50
Total
60
Test Statistics(a)
jumlah
tanggungan
Mann-Whitney U
419.500
Wilcoxon W
884.500
Z
-.461
Asymp. Sig. (2-tailed)
.645
Lanjutan 19.
Ranks
baru lama
N
Mean Rank
Sum of Ranks
luas lahan
.00
30
27.83
835.00
1.00
30
33.17
995.00
Total
60
Test Statistics(a)
luas lahan
Mann-Whitney U
370.000
Wilcoxon W
835.000
Z
-1.204
Asymp. Sig. (2-tailed)
.229
Lampiran 20. Hasil Uji Mann Whithney Perbedaan Pendapatan Petani Jambu
Biji Yang Baru Menghasilkan dan Yang Sudah Lama
Menghasilkan
Ranks
baru lama
N
Mean Rank
Sum of Ranks
pendapatan
.00
30
28.00
840.00
1.00
30
33.00
990.00
Total
60
Test Statistics(a)
pendapatan
Mann-Whitney U
375.000
Wilcoxon W
840.000
Z
-1.109
Asymp. Sig. (2-tailed)
.268
Lampiran 21. Analisis Kelayakan IRR (Internal Rate Of Return) Usahatani
Jambu Biji Yang Baru Menghasilkan
NPV
IRR = i +
( i’ – i )
NPV - NPV’
348.341.294
= 18% +
x ( 49% – 18%)
348. 341.294 – 223.529.419
= 37,8%
Tahun B C NB
DF
18% NPV 1
DF
49% NPV 2
0 102.208.333,3 28.948.540,7 73.259.792,6 1 73.259.792,6 1 73.259.792,6 1 109.362.916,6 30.974.938,5 78.387.978,08 0,847 66.394.617,44 0,671 52.598.333,29 2 117.018.320,8 33.143.184,2 83.875.136,55 0,718 60.222.348,04 0,45 37.743.811,45 3 125.209.603,3 35.463.207,1 89.746.396,11 0,609 54.655.555,23 0,302 27.103.411,62 4 133.974.275,5 37.945.631,6 96.028.643,83 0,516 49.550.780,22 0,203 19.493.814,7 5 143.352.474,8 40.601.825,9 102.750.648,9 0,437 44.902.033,57 0,136 13.974.088,25
PV 348.985.127,1 224.173.251,9
Investasi 643.833,33 643.833,33
Lampiran 22. Analisis Kelayakan IRR (Internal Rate Of Return) Usahatani
Jambu Biji Yang Sudah Lama Menghasilkan
Tahun B C NB DF 18% NPV 1 DF 49% NPV 2
0 122.500.000 34.348.717,7 88.151.282,3 1 88.151.282,3 1 88.151.282,3 1 127.400.000 35.722.666,41 91.677.333,59 0,847 77.650.701,55 0,671 61.515.490,84 2 132.496.000 37.151.573,06 95.344.426,94 0,718 68.457.298,54 0,45 42.904.992,12 3 137.795.840 38.637.635,99 99.158.204,01 0,609 60.387.346,24 0,302 29.945.777,61 4 143.307.673,6 40.183.141,43 103.124.532,2 0,516 53.212.258,6 0,203 20.934.280,03 5 149.039.980,5 41.790.467,08 107.249.513,5 0,437 46.868.037,38 0,136 14.585.933,83
