19,133.3 2,056,500 10 525,000 1,502,500 337,500 70,000 590,000 1,125,000 480,000 Analisis Kelayakan dan Resiko Usahatani Bawang Prei Dibandingkan Dengan Sayuran Lainnya (Studi Kasus: Desa Merdeka, Kecamatan Merdeka, Kabupaten Karo)

12 0.2 - - - - - - - - 1,170,000 13 0.06 - - - - - - - - 400,000 14 0.4 - - - - - - - - 1,390,000 15 0.1 5 35,000 50 12,500 5 25,000 - - 265,500 16 0.4 30 21,000 100 25,000 25 125,000 - - 1,471,000 17 0.04 - - - - - - - - 900,000 18 0.2 - - 100 25,000 - - - - 1,130,000 19 0.1 10 7,000 - - - - - - 777,000 20 0.3 - - - - - - - - 1,880,000 21 0.04 - - - - - - - - 404,000 22 0.3 - - 100 25,000 - - - - 2,225,000 23 0.08 - - - - - - - - 1,420,000 24 0.4 - - - - - - - - 1,350,000 25 0.06 - - - - - - - - 710,000 26 0.5 - - - - - - - - 2,480,000 27 0.1 - - - - - - - - 860,000 28 0.5 20 140,000 - - - - 50 400,000 2,340,000 29 0.075 - - - - - - - - 520,000 30 0.6 20 140,000 - - - - - - 2,390,000 Total 7.85 145 574,000 400 100,000 30 150,000 130 1,040,000 41,899,000 Rataan 0.26

4.83 19,133.3

13 3,333 1 5,000

4.33 34,666.7

1,396,633.3 Lampiran 3b. Penggunaan Wortel Per Musim Tanam No. Luas Laha Penggunaan Pupuk NPK Kompos Ikan busuk Hidrokomplek Paten Kali Amophos Universitas Sumatera Utara n Jumla h kg Biaya Rp Jumla h kg Biaya Rp Jumlah kg Biaya Rp Jumlah kg Biaya Rp Jumlah kg Biaya Rp Jumlah kg Biaya Rp 1 0.125 - - - - 75 375,000 - - 30 240,000 25 200,000 2 0.25 - - - - 70 350,000 - - 60 480,000 50 400,000 3 0.5 100 - 20 220,000 50 250,000 - - - - - - 4 0.05 20 - 2 22,000 10 50,000 - - - - - - 5 0.2 - - 10 110,000 50 250,000 - - 20 160,000 20 160,000 6 0.3 - - 20 220,000 50 250,000 - - 30 800,000 20 160,000 7 0.03 20 - 5 55,000 20 100,000 - - - - - - 8 1.5 250 - 225 2,475,000 - - - - - - - - 9 0.75 120 - 100 1,100,000 - - - - - - - - 10 0.5 100 - 55 605,000 - - - - - - - - 11 0.75 30 - 25 275,000 30 150,000 - - - - - - 12 0.34 - - 10 110,000 30 150,000 - - 50 400,000 - - 13 0.7 - - - - 50 250,000 - - 50 40,000 - - 14 0.1 - - 10 110,000 - - 50 500,000 25 200,000 - - 15 0.3 70 - 10 110,000 - - - - - - 20 160,000 16 1 150 - 120 1,320,000 - - - - - - - - Universitas Sumatera Utara 17 0.2 - - 20 220,000 10 50,000 20 200,000 20 100,000 - - 18 0.075 10 105,000 11 121,000 50 250,000 - - 5 35,000 15 120,000 19 0.15 30 225,000 5 55,000 20 100,000 - - - - - - 20 0.25 - 10 110,000 20 100,000 50 500,000 25 125,000 - - 21 0.25 70 490,000 10 110,000 15 75,000 - - - - - - 22 1 20 140,000 20 220,000 50 250,000 50 500,000 - - - - 23 0.8 400,000 40 440,000 50 250,000 60 600,000 - - - - 24 0.25 40 - - - - - 15 150,000 - - 15 97,500 25 0.5 50 375,000 10 110,000 - - - - - - 10 80,000 26 0.4 50 375,000 15 165,000 15 75,000 - - - - - - 27 0.015 - - - - 10 50,000 - - 10 50,000 10 80,000 28 0.1 - - 10 110,000 20 100,000 30 300,000 - - - - 29 0.1 30 300,000 - - 60 300,000 - - - - - - 30 0.25 45 450,000 55 605,000 - - - - - - 15 97,500 Total 1,205 2,860,00 818 8,998,000 755 3,775,000 275 2,750,00 325 2,630,000 200 1,555,000 Rataan 43 95,333 27 299,933 25 125,833 9 91,667 11 87,667 7 51,833 Lanjutan. Universitas Sumatera Utara No. Sampel Luas Lahan Penggunaan Pupuk Total Biaya Rp Garam Ponska Jumlah kg Biaya Rp Jumlah kg Biaya Rp 1 0.125 - - - - 815,000 2 0.25 - - - - 1,230,000 3 0.5 - - - - 470,000 4 0.05 - - - - 72,000 5 0.2 30 45,000 725,000 6 0.3 - - - - 1,430,000 7 0.03 - - - - 155,000 8 1.5 - - - - 2,475,000 9 0.75 15 22,500 50 170,000 1,292,500 10 0.5 - - 150 510,000 1,115,000 11 0.75 - - - - 425,000 12 0.34 - - - - 660,000 13 0.7 - - - - 290,000 14 0.1 - - - - 810,000 15 0.3 - - - - 270,000 16 1 - - - - 1,320,000 17 0.2 - - - - 570,000 18 0.075 - - - - 631,000 19 0.15 - - - - 380,000 20 0.25 - - - - 835,000 21 0.25 20 30,000 - - 705,000 22 1 40 60,000 - - 1,170,000 23 0.8 - - - - 1,690,000 24 0.25 - - - - 247,500 25 0.5 - - - - 565,000 26 0.4 - - - - 615,000 Universitas Sumatera Utara 27 0.015 - - 180,000 28 0.1 - - - - 510,000 29 0.1 - - - - 600,000 30 0.25 - - - - 1,152,500 Total 11.735 105 157,500 200 680,000 23,405,500 Rataan

0.4 4 5,431

7 23,448 780,183 Lampiran 3c. Penggunaan Kentang Per Musim Tanam No Luas Lahan ha Penggunaan Pupuk Kandang Ikan Busuk Amophos Urea Za KCL Jumlah goni Biaya Rp Jumlah kg Biaya Rp Jumlah kg Biaya Rp Jumlah kg Biaya Rp Jumlah kg Biaya Rp Jumlah kg Biaya Rp 1 0.125 40 440,000 25 125,000 25 200,000 35 175,000 25 112,500 15 105,000 2 0.125 30 330,000 38 187,000 20 160,000 35 175,000 40 180,000 25 175,000 3 0.125 60 660,000 - - 25 200,000 60 300,000 20 90,000 15 105,000 4 0.2 100 1,100,000 - - 30 240,000 70 350,000 10 45,000 25 175,000 5 0.15 20 220,000 50 250,000 25 200,000 60 300,000 20 90,000 20 140,000 6 0.22 40 440,000 30 150,000 40 320,000 60 300,000 50 225,000 35 245,000 7 0.15 30 330,000 50 250,000 25 200,000 50 250,000 10 45,000 25 175,000 8 0.15 14 154,000 20 100,000 25 200,000 55 275,000 25 112,500 15 105,000 9 0.12 10 110,000 30 150,000 15 120,000 30 150,000 50 225,000 15 105,000 10 0.18 20 220,000 40 200,000 30 240,000 40 200,000 30 135,000 25 175,000 11 0.18 30 330,000 20 100,000 35 280,000 45 225,000 15 67,500 25 175,000 Universitas Sumatera Utara 12 0.5 200 2,200,000 - - 30 240,000 110 550,000 50 225,000 45 315,000 13 0.1 20 220,000 - - 20 160,000 40 200,000 10 45,000 15 105,000 14 0.5 140 1,540,000 20 100,000 55 440,000 110 550,000 50 225,000 55 385,000 15 0.25 30 330,000 15 75,000 35 280,000 60 300,000 20 90,000 30 210,000 Total 784 8,624,000 338 1,687,000 435 3,480,000 860 4,300,000 425 1,912,500 385 2,695,000 Rataan 52 574,933 23 112,467 29 232,000 57 286,667 28 127,500 26 179,667 Lanjutan. No Luas Lahan ha Penggunaan Pupuk Total Biaya Rp TSP Jumlah kg Biaya Rp 1 0.125 10 55,000 1,212,500 2 0.125 15 82,500 1,289,500 3 0.125 20 110,000 1,465,000 4 0.2 30 165,000 2,075,000 5 0.15 25 137,500 1,337,500 6 0.22 50 275,000 1,955,000 7 0.15 25 137,500 1,387,500 8 0.15 20 110,000 1,056,500 9 0.12 20 110,000 970,000 Universitas Sumatera Utara 10 0.18 30 165,000 1,335,000 11 0.18 25 137,500 1,315,000 12 0.5 50 275,000 3,805,000 13 0.1 15 82,500 812,500 14 0.5 50 275,000 3,515,000 15 0.25 25 137,500 1,422,500 Total 410 2,255,000 24,953,500 Rataan 27 150,333 1,663,567 Lampiran 4a. Penggunaan Obat-obatan Bawang Prei Per Musim Tanam No. Sampel Luas Lahan ha Kebutuhan Obat-Obatan Antrocol Prevathon Dursband Marshal Score Jumlah kg Biaya Rp Jumlah Botol Biaya Rp Jumlah Botol Biaya Rp Jumlah Botol Biaya Rp Jumlah Botol Biaya Rp 1 0.8 2 180,000 4 200,000 3 120,000 1 50,000 - 2 0.4 - - - 3 150,000 2 100,000 3 0.05 0.25 22,500 - 0.25 10,000 0.75 37,500 - 4 0.07 - - - 1 50,000 - 5 0.3 1 90,000 - - 3 150,000 3 150,000 6 0.1 0.1 9,000 0.25 12,500 0.25 10,000 - - 7 0.2 1 90,000 - 1 40,000 3 150,000 - 8 0.15 - 2 100,000 - 2 100,000 - 9 0.125 - - - 2 100,000 2 100,000 10 0.2 0.5 45,000 - - 1 50,000 - 11 1 3 270,000 - - 3 150,000 - 12 0.2 - - - - - Universitas Sumatera Utara 13 0.06 0.25 22,500 - - - - 14 0.4 - 1 50,000 - 2 100,000 2 100,000 15 0.1 1 90,000 - 1 40,000 1 50,000 - 16 0.4 2 180,000 - 1.5 60,000 2 100,000 - 17 0.04 - - - 0.5 25,000 - 18 0.2 1 90,000 - - 2 100,000 1.5 75,000 19 0.1 1 90,000 - - 0.75 37,500 - 20 0.3 2 180,000 - 3 120,000 1 50,000 - 21 0.04 0.5 45,000 0.25 12,500 - - - 22 0.3 1 90,000 - - 2 100,000 - 23 0.08 - 1 50,000 - 1 50,000 - 24 0.4 1.5 135,000 - - - - 25 0.06 0.25 22,500 - - - - 26 0.5 2 180,000 1.5 75,000 - - - 27 0.1 - - - - - 28 0.5 - - - 3 150,000 - 29 0.075 0.5 45,000 - 1 40,000 - - 30 0.6 2 180,000 - - 2 100,000 - Total 7.85

22.85 2,056,500 10

500,000 11 440,000 37 1,850,000

10.5 525,000

Rataan 0.51

1.47 132,677

0.65 32,258

0.71 28,387

2.39 119,355

0.68 33,871

Lanjutan. Universitas Sumatera Utara No. Sampel Luas Lahan ha Kebutuhan Obat-Obatan Total Biaya Rp Cabrio Goal Amirstratop Jumlah botol Biaya Rp Jumlah Botol Biaya Rp Jumlah Botol Biaya Rp 1 0.8 - - - 550,000 2 0.4 2 156,000 - - 406,000 3 0.05 - 0.5 25,000 - 95,000 4 0.07 - - 0.5 39,000 89,000 5 0.3 - - - 390,000 6 0.1 - - - 31,500 7 0.2 - 2 100,000 - 380,000 8 0.15 - - - 200,000 9 0.125 2 156,000 - - 356,000 10 0.2 0.5 39,000 - - 134,000 11 1 1 78,000 - - 498,000 12 0.2 - 2 100,000 - 100,000 13 0.06 0.1 7,800 - - 30,300 14 0.4 2 156,000 - - 406,000 15 0.1 - - - 180,000 16 0.4 - - - 340,000 17 0.04 - - 0.25 19,500 44,500 18 0.2 - - - 265,000 19 0.1 - - - 127,500 20 0.3 - - - 350,000 21 0.04 - - - 57,500 22 0.3 1 78,000 - - 268,000 23 0.08 - - - 100,000 24 0.4 1 78,000 - - 213,000 Universitas Sumatera Utara 25 0.06 0.5 39,000 - - 61,500 26 0.5 - - - 255,000 27 0.1 - 1.5 75,000 - 75,000 28 0.5 1 78,000 - - 228,000 29 0.075 - - - 85,000 30 0.6 - - - 280,000 Total 7.85

11.1 865,800

6 300,000

0.75 58,500

6,595,800 Rataan

0.51 0.72

55,858 0.39 19,355 0.05 3,774 425,535 Lampiran 4b. Penggunaan Obat-obatan Wortel Per Musim Tanam No. Sampel Luas Lahan ha Kebutuhan Obat-obatan Score Goal Drusban Curacron Antracol Endure Total Biaya Rp Jumlah Botol Biaya Rp Jumlah Botol Biaya Rp Jumlah Botol Biaya Rp Jumlah Botol Biaya Rp Jumlah Kg Biaya Rp Jumlah Botol Biaya Rp 1 0.125 - - - - - - - - - - - - 2 0.25 - - - - - - - - - - - - - 3 0.5 2 260,000 - - - - - - - - - - - 4 0.05 - - 0.1 5,000 - - - - - - - - 260,000 5 0.2 1 130,000 - - - - - - - - - - 5,000 6 0.3 1.5 195,000 - - - - - - - - - - 130,000 7 0.03 - - 0.5 25,000 0.5 20,000 - - - - - - 195,000 8 1.5 2.3 300,000 - - - - 1 130,000 - - - - 45,000 9 0.75 1 130,000 1.5 75,000 - - - - - - 430,000 10 0.5 - - - - - - 1.5 200,000 4 360,000 - - 205,000 11 0.75 - - - - - - 2 180,000 - - 560,000 12 0.34 0.5 65,000 - - - - 0.25 32,500 - - - - 180,000 13 0.7 2 260,000 - - 1 40,000 - - - - - - 97,500 14 0.1 - - - - - - - - - - - - 300,000 Universitas Sumatera Utara 15 0.3 - - - - - - - - 2 180,000 1 160,000 - 16 1 - - - - - - 1 130,000 - - - - 340,000 17 0.2 - - 0.4 20,000 - - - - - - - - 130,000 18 0.075 - - 0.25 12,500 - - - - - - - - 20,000 19 0.15 0.25 32,500 0.25 12,500 - - - - - - - - 12,500 20 0.25 - - 0.5 25,000 - - - - - - - - 45,000 21 0.25 - - - - - - - - - - - 25,000 22 1 - - 1 50,000 - - - - 1 90,000 - - - 23 0.8 1 130,000 - - - 0.75 97,500 - - - - 140,000 24 0.25 - - - - - - - - 1 90,000 1 160,000 227,500 25 0.5 - - - - - - - - 1.5 135,000 - - 250,000 26 0.4 - - - - - - - - 1 90,000 1 160,000 135,000 27 0.015 - - 0.25 12,500 0.25 10,000 - - - - - - 250,000 28 0.1 - - 1 50,000 - - - - - - - - 22,500 29 0.1 - - 1 50,000 - - - - - - - - 50,000 30 0.25 - - - - - - - - 1 - 1.5 - 50,000 Total 11.74

11.55 1,502,500

6.75 337,500

1.75 70,000

4.5 590,000

13.5 1,125,000

4.5 480,000

4,105,000 Rataan 0.39 0.39 50,083.33 0.24 11,250 0.06 2,333.33 0.16 21,071.43 0.45 37,500 0.15 16,000 141,552 Universitas Sumatera Utara Universitas Sumatera Utara Lampiran 4c. Penggunaan Obat-obatan Kentangl Per Musim Tanam No. Luas Lahan ha Penggunaan Obat - Obatan Total biaya Seprint Marshall Curacron Dharmasan Daconil Polaram Antracol Jumlah liter Biaya Rp Jumlah botol Biaya Rp Jumlah botol Biaya Rp Jumlah botol Biaya Rp Jumlah kg Biaya Rp Jumlah kg Biaya Rp Jumlah kg Biaya Rp 1 0.125 1 60,000 1 50,000 2.5 325,000 2.5 262,500 - 0.1 5,000 0.1 9,000 711,500 2 0.125 1.5 90,000 1.5 75,000 3.5 455,000 3.5 367,500 - 0.2 10,000 - 997,500 3 0.125 1.5 90,000 1.5 75,000 3 390,000 3 315,000 - 0.1 5,000 0.25 22,500 897,500 4 0.2 2 120,000 2 100,000 4 520,000 4 420,000 0.25 70,000 0.25 12,500 0.25 22,500 1,265,000 5 0.15 1.5 90,000 1.5 75,000 3 390,000 3 315,000 0.5 140,000 0.2 10,000 0.2 18,000 1,038,000 6 0.22 2 120,000 2 100,000 4 520,000 4 420,000 - - - 1,160,000 7 0.15 1 60,000 1 50,000 3 390,000 3 315,000 - - - 815,000 8 0.15 2 120,000 2 100,000 6 780,000 4 420,000 1 280,000 - - 1,700,000 9 0.12 1 60,000 1 50,000 2 260,000 2 210,000 0.1 28,000 1 50,000 1 90,000 748,000 10 0.18 0.5 30,000 0.5 25,000 1 130,000 1 105,000 0.1 28,000 - - 318,000 11 0.18 1 60,000 1 50,000 0.5 65,000 2 210,000 - - - 385,000 12 0.5 4 240,000 3 150,000 5 650,000 6 630,000 - - 2 180,000 1,850,000 13 0.1 1 60,000 1 50,000 2 260,000 2 210,000 1 280,000 - - 860,000 14 0.5 5 300,000 - 5 650,000 5 525,000 - 1 50,000 1 90,000 1,615,000 Universitas Sumatera Utara Lampiran 5a. Biaya Penggunaan Tenaga Kerja Bawang Prei No Luas Lahan Ha Biaya Penggunaan Tenaga Kerja Rp Pengolahan Lahan Penanaman Merumput Jumlah orang Banyak Kegiatan Upah RpOrang Total Biaya Rp Jumlah orang Banyak Kegiatan Upah RpOrang Total Biaya Rp Jumlah orang Banyak Kegiatan Upah RpOrang Total Biaya Rp 1 0.8 6 1 100,000 600,000 15 1 80,000 1,200,000 8 1 80,000 640,000 2 0.4 3 1 100,000 300,000 6 1 80,000 480,000 - - - - 3 0.05 1 1 100,000 100,000 1 1 100,000 100,000 - - - - 4 0.07 - - - - - - - - - - - - 5 0.3 2 1 100,000 200,000 5 1 100,000 500,000 5 1 80,000 400,000 6 0.1 3 1 100,000 300,000 1 1 100,000 100,000 2 2 100,000 400,000 7 0.2 4 1 90,000 360,000 4 1 90,000 360,000 3 1 80,000 240,000 8 0.15 2 1 - - - - - 4 2 80,000 640,000 9 0.125 - - - - - - - - - - - - 10 0.2 4 1 90,000 360,000 3 1 80,000 240,000 - - - - 11 1 8 1 80,000 640,000 25 1 90,000 2,250,000 - - - - 12 0.2 2 1 100,000 200,000 9 1 80,000 736,000 - - - - 13 0.06 - - - - - - - - - - - - 14 0.4 3 1 100,000 300,000 6 1 80,000 480,000 - - - - 15 0.1 1 1 100,000 100,000 - - - - 4 1 80,000 320,000 15 0.25 2 120,000 3 150,000 2 260,000 5 525,000 1 280,000 0.5 25,000 - 1,360,000 Total 27 1,620,000 22 1,100,000 46.5 6,045,000 50 5,250,000 3.95 1,106,000 3.35 167,500 4.8 432,000 15,720,500 Rataan

1.8 108,000 1.5 73,333.3 3.1 403,000