9 0.125
38,648,800.00 32,000
1500 48,060,000
9,411,200 1.24
0.24 10
0.2 12,916,625.00
21,500 3000
64,500,000 51,583,375
4.99 3.99
11 1
25,216,125.00 28,000
3500 98,000,000
72,783,875 3.89
2.89 12
0.2 25,471,250.00
25,000 3000
75,000,000 49,528,750
2.94 1.94
13 0.06
14,597,916.67 21,667
3500 75,833,333
61,235,416 5.19
4.19 14
0.4 19,183,125.00
26,250 3500
91,875,000 72,691,875
4.79 3.79
15 0.1
23,578,875.00 21,600
5000 108,000,000
84,421,125 4.58
3.58 16
0.4 16,695,000.00
21,625 4000
86,500,000 69,805,000
5.18 4.18
17 0.04
32,663,125.00 24,875
4000 99,500,000
66,836,875 3.05
2.05 18
0.2 19,009,125.00
25,000 3500
87,500,000 68,490,875
4.60 3.60
19 0.1
43,736,250.00 30,000
3500 105,000,000
61,263,750 2.40
1.40 20
0.3 20,820,583.33
23,333 3700
86,395,000 65,574,416
4.15 3.15
21 0.04
24,093,437.50 25,000
4500 112,725,000
88,631,562 4.68
3.68 22
0.3 27,797,916.67
27,333 4300
117,533,333 89,735,416
4.23 3.23
23 0.08
45,843,750.00 30,000
3500 105,000,000
59,156,250 2.29
1.29 24
0.4 16,284,812.50
21,600 4500
97,200,000 80,915,187
5.97 4.97
25 0.06
20,300,000.00 30,000
4500 135,000,000
114,700,000 6.65
5.65 26
0.5 29,610,366.67
21,500 3500
75,250,000 45,639,633
2.54 1.54
27 0.1
27,377,000.00 25,000
4500 112,590,000
85,213,000 4.11
3.11 28
0.5 26,479,000.00
30,000 3400
102,034,000 75,555,000
3.85 2.85
29 0.075
17,454,333.33 30,000
4500 135,000,000
117,545,666 7.73
6.73 30
0.6 22,886,625.00
28,333 3500
99,166,667 76,280,041
4.33 3.33
Total 747,243,084
762,788 109,100
2,766,628,048 2,019,384,964
120 90
Rataan 24,908,103
25,356 3,637
92,220,935 67,312,832
4.01 3.01
Universitas Sumatera Utara
Lampiran 11b. Nilai RC dan BC Per Petani Wortel Per Musim Tanam No. Sampel
Luas Lahan Ha Biaya Produksi Rp
Total Produksi
Rp Harga
Jual Rp Penerimaan
Rp Pendapatan
Rp RC
Ratio BC
Ratio
1 0.125
2,220,967 5,600
1,200 6,720,000
4,499,033 3.03
2.03 2
0.25 3,361,933
9,500 2,000
19,000,000 15,638,067
5.65 4.65
3 0.5
8,405,500 15,000
1,700 25,500,000
17,094,500 3.03
2.03 4
0.05 279,767
1,200 2,000
2,400,000 2,120,233
8.58 7.58
5 0.2
4,136,983 6,750
2,000 13,500,000
9,363,017 3.26
2.26 6
0.3 5,659,100
9,000 1,400
12,600,000 6,940,900
2.23 1.23
7 0.03
1,077,767 1,250
3,000 3,765,000
2,687,233 3.49
2.49 8
1.5 23,171,333
42,000 1,800
75,600,000 52,428,667
3.26 2.26
9 0.75
7,229,300 21,500
1,400 30,100,000
22,870,700 4.16
3.16 10
0.5 9,336,200
13,200 2,500
33,000,000 23,663,800
3.53 2.53
11 0.75
6,248,167 18,000
1,800 32,400,000
26,151,833 5.19
4.19 12
0.34 6,398,267
9,800 2,000
19,600,000 13,201,733
3.06 2.06
13 0.7
6,137,467 19,600
2,200 43,120,000
36,982,533 7.03
6.03 14
0.1 1,306,367
3,000 2,000
6,000,000 4,693,633
4.59 3.59
15 0.3
4,968,700 9,600
2,500 24,000,000
19,031,300 4.83
3.83 16
1 13,838,111
30,000 1,200
36,000,000 22,161,889
2.60 1.60
17 0.2
2,755,217 5,000
1,500 7,500,000
4,744,783 2.72
1.72 18
0.075 1,068,933
3,250 2,500
8,125,000 7,056,067
7.60 6.60
19 0.15
2,818,833 5,000
2,000 10,020,000
7,201,167 3.55
2.55 20
0.25 3,511,833
9,000 1,500
13,500,000 9,988,167
3.84 2.84
21 0.25
5,807,167 8,000
2,000 16,000,000
10,192,833 2.76
1.76 22
1 10,087,100
30,000 1,500
45,000,000 34,912,900
4.46 3.46
23 0.8
8,138,000 24,600
1,600 39,360,000
31,222,000 4.84
3.84 24
0.25 3,853,867
6,500 1,700
11,050,000 7,196,133
2.87 1.87
25 0.5
7,896,050 14,800
1,700 25,160,000
17,263,950 3.19
2.19
Universitas Sumatera Utara
26 0.4
6,905,433 10,000
2,300 23,000,000
16,094,567 3.33
2.33 27
0.015 543,867
800 2,500
2,012,500 1,468,633
3.70 2.70
28 0.1
1,209,700 2,800
1,700 4,760,000
3,550,300 3.93
2.93 29
0.1 1,266,367
3,000 1,500
4,500,000 3,233,633
3.55 2.55
30 0.25
5,384,383 7,500
3,200 24,000,000
18,615,617 4.46
3.46
Total 165,022,678
345,250 57,900
617,292,500 452,269,822
122 92
Rataan 5,500,756
11,508 1,930
20,576,417 15,075,661
4.08 3.08
