No. Sampel Luas Lahan
Biaya Variabel Total Biaya
QTY Pupuk NPK QTY
PupukTSP QTY
Pupuk ZA QTY
Urea QTY
Insektisida
1 30
150 Rp 450,000
270 Rp 1,080,000
270 Rp 1,890,000
360 Rp 900,000
4.8 Rp 624,000
Rp4,944,000 2
25 125
Rp 375,000 225
Rp 900,000 225
Rp 1,575,000 300
Rp 750,000 4.0
Rp 520,000 Rp4,120,000
3 15
75 Rp 225,000
135 Rp 540,000
135 Rp 945,000
180 Rp 450,000
2.4 Rp 312,000
Rp2,472,000 4
17 85
Rp 255,000 153
Rp 612,000 153
Rp 1,071,000 204
Rp 510,000 2.7
Rp 353,600 Rp2,801,600
5 24
120 Rp 360,000
216 Rp 864,000
216 Rp 1,512,000
288 Rp 720,000
3.8 Rp 499,200
Rp3,955,200 6
23 115
Rp 345,000 207
Rp 828,000 207
Rp 1,449,000 276
Rp 690,000 3.7
Rp 478,400 Rp3,790,400
7 21
105 Rp 315,000
189 Rp 756,000
189 Rp 1,323,000
252 Rp 630,000
3.4 Rp 436,800
Rp3,460,800 8
28 140
Rp 420,000 252
Rp 1,008,000 252
Rp 1,764,000 336
Rp 840,000 4.5
Rp 582,400 Rp4,614,400
9 25
125 Rp 375,000
225 Rp 900,000
225 Rp 1,575,000
300 Rp 750,000
4.0 Rp 520,000
Rp4,120,000 10
24 120
Rp 360,000 216
Rp 864,000 216
Rp 1,512,000 288
Rp 720,000 3.8
Rp 499,200 Rp3,955,200
11 23
115 Rp 345,000
207 Rp 828,000
207 Rp 1,449,000
276 Rp 690,000
3.7 Rp 478,400
Rp3,790,400 12
11 55
Rp 165,000 99
Rp 396,000 99
Rp 693,000 132
Rp 330,000 1.8
Rp 228,800 Rp1,812,800
13 7
35 Rp 105,000
63 Rp 252,000
63 Rp 441,000
84 Rp 210,000
1.1 Rp 145,600
Rp1,153,600 14
10 50
Rp 150,000 90
Rp 360,000 90
Rp 630,000 120
Rp 300,000 1.6
Rp 208,000 Rp1,648,000
15 22
110 Rp 330,000
198 Rp 792,000
198 Rp 1,386,000
264 Rp 660,000
3.5 Rp 457,600
Rp3,625,600 16
19 95
Rp 285,000 171
Rp 684,000 171
Rp 1,197,000 228
Rp 570,000 3.0
Rp 395,200 Rp3,131,200
17 8
40 Rp 120,000
72 Rp 288,000
72 Rp 504,000
96 Rp 240,000
1.3 Rp 166,400
Rp1,318,400 18
15 75
Rp 225,000 135
Rp 540,000 135
Rp 945,000 180
Rp 450,000 2.4
Rp 312,000 Rp2,472,000
19 23
115 Rp 345,000
207 Rp 828,000
207 Rp 1,449,000
276 Rp 690,000
3.7 Rp 478,400
Rp3,790,400 20
26 130
Rp 390,000 234
Rp 936,000 234
Rp 1,638,000 312
Rp 780,000 4.2
Rp 540,800 Rp4,284,800
21 22
110 Rp 330,000
198 Rp 792,000
198 Rp 1,386,000
264 Rp 660,000
3.5 Rp 457,600
Rp3,625,600 22
21 105
Rp 315,000 189
Rp 756,000 189
Rp 1,323,000 252
Rp 630,000 3.4
Rp 436,800 Rp3,460,800
23 18
90 Rp 270,000
162 Rp 648,000
162 Rp 1,134,000
216 Rp 540,000
2.9 Rp 374,400
Rp2,966,400 24
26 130
Rp 390,000 234
Rp 936,000 234
Rp 1,638,000 312
Rp 780,000 4.2
Rp 540,800 Rp4,284,800
25 25
125 Rp 375,000
225 Rp 900,000
225 Rp 1,575,000
300 Rp 750,000
4.0 Rp 520,000
Rp4,120,000 26
24 120
Rp 360,000 216
Rp 864,000 216
Rp 1,512,000 288
Rp 720,000 3.8
Rp 499,200 Rp3,955,200
27 27
135 Rp 405,000
243 Rp 972,000
243 Rp 1,701,000
324 Rp 810,000
4.3 Rp 561,600
Rp4,449,600 28
22 110
Rp 330,000 198
Rp 792,000 198
Rp 1,386,000 264
Rp 660,000 3.5
Rp 457,600 Rp3,625,600
29 13
65 Rp 195,000
117 Rp 468,000
117 Rp 819,000
156 Rp 390,000
2.1 Rp 270,400
Rp2,142,400 30
11
55
Rp 165,000
99
Rp 396,000
99
Rp 693,000
132
Rp 330,000
1.8
Rp 228,800 Rp1,812,800
TOTAL 605
Rp9,075,000 Rp21,780,000
Rp38,115,000 Rp18,150,000
Rp12,584,000 Rp99,704,000
RATA-RATA 20.2
Rp302,500 Rp726,000
Rp1,270,500 Rp605,000
Rp419,467 Rp 3,323,467
LAMPIRAN 4. TOTAL BIAYA USAHATANI JERUK NIPIS PADA TAHUN KEEMPAT
Universitas Sumatera Utara
No. Sampel Luas Lahan
Biaya Variabel Total Biaya
QTY Urea
QTY Insektisida
1 30
360 Rp 900,000
4.8 Rp 624,000