52
Jumlah Unit
Harga Rp Umur
Ekonomis Tahun
Pe nyus utan RpTahun
Pe nyus utan 1 Kali Me laut Rp
1 400000
0.25 1600000
16,666.67 3,800,000.00
39583.33 1
400000 0.25
1600000 16,666.67
4,000,000.00 41666.67
1 600000
0.25 2400000
25,000.00 5,000,000.00
52083.33 1
400000 0.25
1600000 16,666.67
3,800,000.00 39583.33
1 600000
0.25 2400000
25,000.00 4,866,666.67
50694.44 1
400000 0.25
1600000 16,666.67
3,800,000.00 39583.33
1 400000
0.25 1600000
16,666.67 4,000,000.00
41666.67 1
600000 0.25
2400000 25,000.00
4,866,666.67 50694.44
1 400000
0.25 1600000
16,666.67 3,800,000.00
39583.33 1
600000 0.25
2400000 25,000.00
4,800,000.00 50000.00
1 600000
0.25 2400000
25,000.00 5,000,000.00
52083.33 1
400000 0.25
1600000 16,666.67
4,000,000.00 41666.67
1 600000
0.25 2400000
25,000.00 4,866,666.67
50694.44 1
400000 0.25
1600000 16,666.67
4,000,000.00 41666.67
1 400000
0.25 1600000
16,666.67 3,800,000.00
39583.33 1
600000 0.25
2400000 25,000.00
5,000,000.00 52083.33
1 600000
0.25 2400000
25,000.00 5,000,000.00
52083.33 1
600000 0.25
2400000 25,000.00
5,000,000.00 52083.33
1 400000
0.25 1600000
16,666.67 4,000,000.00
41666.67 1
600000 0.25
2400000 25,000.00
4,866,666.67 50694.44
1 600000
0.25 2400000
25,000.00 5,000,000.00
52083.33 1
400000 0.25
1600000 16,666.67
4,000,000.00 41666.67
1 400000
0.25 1600000
16,666.67 3,800,000.00
39583.33 1
400000 0.25
1600000 16,666.67
3,800,000.00 39583.33
1 400000
0.25 1600000
16,666.67 3,800,000.00
39583.33 1
400000 0.25
1600000 16,666.67
4,000,000.00 41666.67
1 600000
0.25 2400000
25,000.00 5,000,000.00
52083.33 1
400000 0.25
1600000 16,666.67
4,000,000.00 41666.67
1 400000
0.25 1600000
16,666.67 3,800,000.00
39583.33 1
600000 0.25
2400000 25,000.00
5,000,000.00 52083.33
30 14600000
7.5 58400000
608333.33 130466666.7
1359027.78 1
486666.67 0.25
3767741.94 20277.78
4348888.89 45300.93
Total Biaya Te tap 1 Kali
Me laut Rp Total Biaya Te tap 1
Tahun Rp Jaring
Universitas Sumatera Utara
51
Lampiran 2. Biaya Variabel Nelayan di desa Percut Sei Tuan Kebutuhan 1
Kali Melaut Liter
Harga RpLiter
Total Biaya Rp Kebutuhan
Es Balok Harga Rp
Total Biaya Rp
1 15
7300 109500
2 10000
20000 129500
2 20
7300 146000
2 10000
20000 166000
3 30
7300 219000
2 10000
20000 239000
4 15
7300 109500
2 10000
20000 129500
5 20
7300 146000
2 10000
20000 166000
6 15
7300 109500
2 10000
20000 129500
7 20
7300 146000
2 10000
20000 166000
8 20
7300 146000
2 10000
20000 166000
9 15
7300 109500
2 10000
20000 129500
10 20
7300 146000
2 10000
20000 166000
11 30
7300 219000
2 10000
20000 239000
12 15
7300 109500
2 10000
20000 129500
13 15
7300 109500
2 10000
20000 129500
14 15
7300 109500
2 10000
20000 129500
15 15
7300 109500
2 10000
20000 129500
16 30
7300 219000
2 10000
20000 239000
17 30
7300 219000
2 10000
20000 239000
18 30
7300 219000
2 10000
20000 239000
19 20
7300 146000
2 10000
20000 166000
20 20
7300 146000
2 10000
20000 166000
21 30
7300 219000
2 10000
20000 239000
22 20
7300 146000
2 10000
20000 166000
23 15
7300 109500
2 10000
20000 129500
24 15
7300 109500
2 10000
20000 129500
25 15
7300 109500
2 10000
20000 129500
26 20
7300 146000
2 10000
20000 166000
27 30
7300 219000
2 10000
20000 239000
28 20
7300 146000
2 10000
20000 166000
29 15
7300 109500
2 10000
20000 129500
30 30
7300 219000
2 10000
20000 239000
Total 620
219000 4526000
60 300000
600000 5126000
Rata-rata 20.67
7300 150866.67
2 10000
20000 170866.67
Es Balok Minyak
Nomor Sampel
Total Biaya Variabel Rp
Universitas Sumatera Utara
52
Lampiran 3. Total Biaya 1 Kali Me laut Ne layan di De sa Pe rcut Se i Tuan
1 39583.33
129500 169083.33
2 41666.67
166000 207666.67
3 52083.33
239000 291083.33
4 39583.33
129500 169083.33
5 50694.44
166000 216694.44
6 39583.33
129500 169083.33
7 41666.67
166000 207666.67
8 50694.44
166000 216694.44
9 39583.33
129500 169083.33
10 50000.00
166000 216000.00
11 52083.33
239000 291083.33
12 41666.67
129500 171166.67
13 50694.44
129500 180194.44
14 41666.67
129500 171166.67
15 39583.33
129500 169083.33
16 52083.33
239000 291083.33
17 52083.33
239000 291083.33
18 52083.33
239000 291083.33
19 41666.67
166000 207666.67
20 50694.44
166000 216694.44
21 52083.33
239000 291083.33
22 41666.67
166000 207666.67
23 39583.33
129500 169083.33
24 39583.33
129500 169083.33
25 39583.33
129500 169083.33
26 41666.67
166000 207666.67
27 52083.33
239000 291083.33
28 41666.67
166000 207666.67
29 39583.33
129500 169083.33
30 52083.33
239000 291083.33
Total 1359027.78
5126000.00 6485027.78
Rata - Rata 45300.93
170866.67 216167.59
Nomor Sampe l
Biaya Te tap RpTahun
Biaya Variabe l Rp
Total Biaya Rp
Universitas Sumatera Utara
51
Lampiran 4. Pe ndapatan Ne layan di De sa Pe rcut Se i Tuan Ikan
Ke piting Udang
Cumi Ikan
Ke piting Udang
Cumi
1 30
18000 40000