Lampiran 14. Produktivitas Ternak Kelinci Per Peternak dan Per 50 Indukan Per Periode 2 Bulan di Daerah Penelitian No.
Sampel Indukan
Jantan Indukan
Betina Jumlah
Indukan Produksi
per peternak ekor
Produktivitas Kelinci Per
Peternak Indukan
Jantan Indukan
Betina Jumlah
Indukan Produksi
per 50 Indukan ekor Produktivitas
Kelinci Per 50 Indukan
1. 13
113 126
517 5
5 45
50 205
5 2.
5 42
47 228
5 5
45 50
243 5
3. 5
48 53
298 6
5 45
50 281
6 4.
3 28
31 165
6 5
45 50
266 6
5. 8
71 79
435 6
5 45
50 275
6 6.
4 38
42 196
5 5
45 50
233 5
7. 5
48 53
256 5
5 45
50 242
5 8.
2 20
22 106
5 5
45 50
241 5
9. 3
28 31
164 6
5 45
50 265
6 10.
8 71
79 421
6 5
45 50
266 6
11. 3
28 31
188 7
5 45
50 303
7 12.
4 34
38 190
6 5
45 50
250 6
13. 4
35 39
177 5
5 45
50 227
5 14.
4 34
38 177
5 5
45 50
233 5
15. 6
57 63
367 6
5 45
50 291
6 16.
4 34
38 174
5 5
45 50
229 5
17. 7
59 66
330 6
5 45
50 250
6 18.
6 57
63 280
5 5
45 50
222 5
19. 5
41 46
219 5
5 45
50 238
5 20.
5 42
47 227
5 5
45 50
241 5
Jumlah 103
929 1032
5,115 111
100.00 900.00
1000 5002
111 Rataan
5 46
51.6 256
6 5.00
45.00 50
250 6
Universitas Sumatera Utara
Lampiran 15a. Biaya Produksi Peternak Per Periode 2 bulan di Daerah Penelitian No.
Sampel Jumlah
Indukan ekor
Biaya Variabel VC Biaya Bibit
Rp Biaya Pakan
Rp Biaya
Obat-obatan Rp Biaya TK
Rp Biaya Goni
Rp Total Biaya
Variabel Rp
1. 126
10,080,000 1,199,640
280,000 2,250,200
50000 13,859,840
2. 47
3,055,000 479,909
140,000 900,000
12500 4,587,409
3. 53
2,650,000 1,121,175
150,000 1,687,400
15000 5,623,575
4. 31
1,550,000 299,912
100,000 900,000
20000 2,869,912
5. 79
3,950,000 1,500,053
250,000 1,012,600
15000 6,727,653
6. 42
2,100,000 480,144
120,000 618,800
10000 3,328,944
7. 53
3,445,000 1,000,864
130,000 618,800
10000 5,204,664
8. 22
1,100,000 480,060
50,000 900,000
18000 2,548,060
9. 31
1,550,000 299,947
80,000 1,181,000
10000 3,120,947
10. 79
5,925,000 899,766
230,000 1,181,000
10000 8,245,766
11. 31
1,550,000 420,000
90,000 900,000
12000 2,972,000
12. 38
1,900,000 360,058
110,000 562,600
10000 2,942,658
13. 39
1,950,000 420,138
60,000 618,800
12000 3,060,938
14. 38
1,900,000 720,139
80,000 675,200
8000 3,383,339
15. 63
4,095,000 719,977
250,000 562,400
10000 5,637,377
16. 38
1,900,000 360,000
100,000 1,575,000
25000 3,960,000
17. 66
4,290,000 1,131,451
150,000 675,200
12000 6,258,651
18. 63
4,095,000 507,091
160,000 1,068,600
8000 5,838,691
19. 46
2,300,000 444,442
120,000 450,000
10000 3,324,442
20. 47
2,350,000 768,077
130,000 618,800
8000 3,874,877
Jumlah 1032
61,735,000 13,612,843
2,780,000 18,956,400
285500 97,369,743
Rataan 51.6
3,086,750 680,642
139,000 947,820
14275 4,868,487
Universitas Sumatera Utara
Sambungan Lampiran 15a. Biaya Produksi Peternak Per Periode 2 bulan di Daerah Penelitian Biaya Tetap FC
Biaya Penyusutan Alat Rp
Biaya Sewa Rp
Biaya PBB Rp
Biaya Listrik Rp
Biaya Air Rp
Total Biaya Tetap Rp
Total Biaya Usahatani Rp
1,253,334 17,000
80,000 12,000
1,362,334 15,222,174
538,152 2,500
40,000 5,000
585,652 5,173,061
577,667 1,700
50,000 5500
634,867 6,258,442
310,499 4,200
30,000 3500
348,199 3,218,111
889,416 10,000
45,000 6500
950,916 7,678,569
405,861 1,700
40,000 4000
451,561 3,780,505
580,265 6,700
40,000 5000
631,965 5,836,629
230,805 1,500
25,000 3000
260,305 2,808,365
327,749 3,400
30,000 3500
364,649 3,485,596
782,749 1,700
50,000 9000
843,449 9,089,215
332,194 5,800
35,000 3500
376,494 3,348,494
369,194 3,400
35,000 3500
411,094 3,353,752
405,861 350
30,000 4000
440,211 3,501,149
358,416 1,500
30,000 4000
393,916 3,777,255
636,194 3,000
30,000 5500
674,694 6,312,071
459,167 4,500
30,000 5000
498,667 4,458,667
562,262 2,000
40,000 6000
610,262 6,868,913
589,194 250
45,000 5500
639,944 6,478,635
410,051 1,700
30,000 3500
445,251 3,769,693
418,623 2,500
30,000 4000
455,123 4,330,000
10,437,653 75,400
765,000 101,500
11,379,553 108,749,296
521,883 3,770
38,250 5,075
568,978 5,437,465
Universitas Sumatera Utara
Lampiran 15b. Biaya Produksi Per 50 Indukan Per Periode 2 bulan di Daerah Penelitian No.
Sampel Jumlah
Indukan ekor
Biaya Variabel VC Biaya Bibit
Rp Biaya Pakan
Rp Biaya
Obat-obatan Rp Biaya TK
Rp Biaya Goni
Rp Total Biaya
Variabel Rp
1. 50
4,000,000 476,047
111,111 892,937
19,841 5,499,936
2. 50
3,250,000 510,537
148,936 957,447
13,298 4,880,218
3. 50
2,500,000 1,057,716
141,509 1,591,887
14,151 5,305,263
4. 50
2,500,000 483,724
161,290 1,451,613
32,258 4,628,885
5. 50
2,500,000 949,401
158,228 640,886
9,494 4,258,009
6. 50
2,500,000 571,600
142,857 736,667
11,905 3,963,029
7. 50
3,250,000 944,208
122,642 583,774
9,434 4,910,058
8. 50
2,500,000 1,091,043
113,636 2,045,455
40,909 5,791,043
9. 50
2,500,000 483,787
129,032 1,904,839
16,129 5,033,787
10. 50
3,750,000 569,476
145,570 747,468
6,329 5,218,843
11. 50
2,500,000 677,418
145,161 1,451,613
19,355 4,793,547
12. 50
2,500,000 473,760
144,737 740,263
13,158 3,871,918
13. 50
2,500,000 538,642
76,923 793,333
15,385 3,924,283
14. 50
2,500,000 947,543
105,263 888,421
10,526 4,451,753
15. 50
3,250,000 571,406
198,413 446,349
7,937 4,474,105
16. 50
2,500,000 473,688
131,579 2,072,368
32,895 5,210,530
17. 50
3,250,000 857,160
113,636 511,515
9,091 4,741,402
18. 50
3,250,000 402,457
126,984 848,095
6,349 4,633,885
19. 50
2,500,000 483,086
130,435 489,130
10,870 3,613,521
20. 50
2,500,000 817,109
138,298 658,298
8,511 4,122,216
Jumlah 1000
56,500,000 13,379,807
2,686,241 20,452,358
307,823 93,326,231
Rataan 50
2,825,000 668,990
134,312 1,022,618
15,391 4,666,312
Universitas Sumatera Utara
Sambungan Lampiran 15b. Biaya Produksi Per 50 Indukan Per Periode 2 bulan di Daerah Penelitian Biaya Tetap FC
Biaya Penyusutan Alat Rp
Biaya Sewa Rp
Biaya PBB Rp
Biaya Listrik Rp
Biaya Air Rp
Total Biaya Tetap Rp
Total Biaya Usahatani Rp
496,033 17,000
31,746 4,762
549,541 6,049,477
570,728 2,500
42,553 5,319
621,100 5,501,318
543,396 1,700
47,170 5,189
597,454 5,902,717
498,116 4,200
48,387 5,645
556,348 5,185,233
562,130 10,000
28,481 4,114
604,725 4,862,734
481,680 1,700
47,619 4,762
535,761 4,498,790
546,240 6,700
37,736 4,717
595,393 5,505,451
521,716 1,500
56,818 6,818
586,852 6,377,895
526,612 3,400
48,387 5,645
584,044 5,617,831
494,620 1,700
31,646 5,696
533,662 5,752,505
533,781 5,800
56,452 5,645
601,678 5,395,225
484,138 3,400
46,053 4,605
538,196 4,410,114
518,733 350
38,462 5,128
562,673 4,486,956
469,956 1,500
39,474 5,263
516,193 4,967,946
503,923 3,000
23,810 4,365
535,098 5,009,203
600,878 4,500
39,474 6,579
651,431 5,861,961
425,009 2,000
30,303 4,545
461,857 5,203,259
466,622 250
35,714 4,365
506,951 5,140,836
444,348 1,700
32,609 3,804
482,461 4,095,982
444,014 2,500
31,915 4,255
482,684 4,604,900
10,132,673 75,400
794,806 101,223
11,104,103 104,430,334
506,634 3,770
39,740 5,061
555,205 5,221,517
Universitas Sumatera Utara
Lampiran 16a. Pendapatan Per Peternak Per Periode 2 bulan di Daerah Penelitian No.
Sampel Jumlah
Indukan ekor Penerimaan Kelinci
RpPeternak Total Biaya
Usahatani RpPeternak Pendapatan
Usahatani RpPeternak
1. 126
20,520,000 15,222,174
5,297,826 2.
47 10,400,000
5,173,061 5,226,939
3. 53
11,010,000 6,258,442
4,751,558 4.
31 6,600,000
3,218,111 3,381,889
5. 79
12,175,000 7,678,569
4,496,431 6.
42 7,300,000
3,780,505 3,519,495
7. 53
9,300,000 5,836,629
3,463,371 8.
22 6,360,000
2,808,365 3,551,635
9. 31
8,090,000 3,485,596
4,604,404 10.
79 15,810,000
9,089,215 6,720,785
11. 31
8,150,000 3,348,494
4,801,506 12.
38 7,000,000
3,353,752 3,646,248
13. 39
7,470,000 3,501,149
3,968,851 14.
38 6,965,000
3,777,255 3,187,745
15. 63
12,600,000 6,312,071
6,287,929 16.
38 7,230,000
4,458,667 2,771,333
17. 66
10,250,000 6,868,913
3,381,087 18.
63 10,500,000
6,478,635 4,021,365
19. 46
6,140,000 3,769,693
2,370,307 20.
47 9,100,000
4,330,000 4,770,000
Jumlah 1032
192,970,000 108,749,296
84,220,704 Rataan
51.6 9,648,500
