Lampiran 17b. Analisis RC Per 50 Indukan Per Periode 2 bulan di Daerah Penelitian No.
Sampel Populasi Ternak
ekor Penerimaan Kelinci
RpPeternak Total BiayaUsahatani
RpPeternak RC
PerPeternak
1. 50
8,142,908 6,049,477
1.35 2.
50 11,063,684
5,501,318 2.01
3. 50
10,386,716 5,902,717
1.76 4.
50 10,645,200
5,185,233 2.05
5. 50
7,705,795 4,862,734
1.58 6.
50 8,690,352
4,498,790 1.93
7. 50
8,773,605 5,505,451
1.59 8.
50 14,454,600
6,377,895 2.27
9. 50
13,048,578 5,617,831
2.32 10.
50 10,006,491
5,752,505 1.74
11. 50
13,145,343 5,395,225
2.44 12.
50 9,210,526
4,410,114 2.09
13. 50
9,576,793 4,486,956
2.13 14.
50 9,164,287
4,967,946 1.84
15. 50
10,000,005 5,009,203
2.00 16.
50 9,513,267
5,861,961 1.62
17. 50
7,765,152 5,203,259
1.49 18.
50 8,333,250
5,140,836 1.62
19. 50
6,673,816 4,095,982
1.63 20.
50 9,680,877
4,604,900 2.10
Jumlah 1000
195,981,246 104,430,334
37.58 Rataan
50 9,799,062
5,221,517 1.88
Universitas Sumatera Utara
Lampiran 18a. Analisis Kelayakan Berdasarkan Nilai BEP dan ROI Per Peternak Per Periode 2 bulan di Daerah Penelitian No.
Sampel Produksi
Ekor Total Biaya
Rp Harga di Tingkat Peternak
Rp BEP Volume
Ekor Kelayakan
BEP Harga Rp
Kelayakan
1. 517
15,222,174 60,000
254 Layak
29,443 Layak
2. 228
5,173,061 50,000
103 Layak
22,689 Layak
3. 298
6,258,442 45,000
139 Layak
21,001 Layak
4. 165
3,218,111 40,000
80 Layak
19,504 Layak
5. 435
7,678,569 45,000
171 Layak
17,652 Layak
6. 196
3,780,505 50,000
76 Layak
19,288 Layak
7. 256
5,836,629 50,000
117 Layak
22,799 Layak
8. 106
2,808,365 60,000
47 layak
26,494 Layak
9. 164
3,485,596 60,000
58 Layak
21,254 Layak
10. 421
9,089,215 60,000
151 Layak
21,590 Layak
11. 188
3,348,494 50,000
67 Layak
17,811 Layak
12. 190
3,353,752 50,000
67 Layak
17,651 Layak
13. 177
3,501,149 60,000
58 Layak
19,781 Layak
14. 177
3,777,255 45,000
84 Layak
21,340 Layak
15. 367
6,312,071 50,000
126 Layak
17,199 Layak
16. 174
4,458,667 45,000
99 Layak
25,625 Layak
17. 330
6,868,913 50,000
137 Layak
20,815 Layak
18. 280
6,478,635 50,000
130 Layak
23,138 Layak
19. 219
3,769,693 60,000
63 Layak
17,213 Layak
20. 227
4,330,000 50,000
87 Layak
19,075 Layak
Jumlah 5115.00
108,749,296 1,030,000
2,114 Layak
421,362 Layak
Rataan 255.75
5,437,465 51,500
106 21,068
Universitas Sumatera Utara
Sambungan Lampiran 18a. Analisis Kelayakan Berdasarkan Nilai BEP dan ROI Peternak Per Periode 2 bulan di Daerah Penelitian Total Biaya
Keuntungan ROI
ROI 15,222,174
5,297,826 0.35
35 5,173,061
5,226,939 1.01
101 6,258,442
4,751,558 0.76
76 3,218,111
3,381,889 1.05
105 7,678,569
4,496,431 0.59
59 3,780,505
3,519,495 0.93
93 5,836,629
3,463,371 0.59
59 2,808,365
3,551,635 1.26
126 3,485,596
4,604,404 1.32
132 9,089,215
6,720,785 0.74
74 3,348,494
4,801,506 1.43
143 3,353,752
3,646,248 1.09
109 3,501,149
3,968,851 1.13
113 3,777,255
3,187,745 0.84
84 6,312,071
6,287,929 1.00
100 4,458,667
2,771,333 0.62
62 6,868,913
3,381,087 0.49
49 6,478,635
4,021,365 0.62
62 3,769,693
2,370,307 0.63
63 4,330,000
4,770,000 1.10
110
108,749,296 84,220,704
17.56 1,756
5,437,465 4,211,035
0.88 88
Universitas Sumatera Utara
.Lampiran 18b. Analisis Kelayakan Berdasarkan Nilai BEP dan ROI Per 50 Indukan Per Periode 2 bulan di Daerah Penelitian No.
Sampel Produksi
Ekor Total Biaya
Rp Harga di Tingkat Peternak
Rp BEP Volume
Ekor Kelayakan
BEP Harga Rp
Kelayakan
1. 205
6,049,477 60,000
101 Layak
29,510 Layak
2. 243
5,501,318 50,000
110 Layak
22,639 Layak
3. 281
5,902,717 45,000
131 Layak
21,006 Layak
4. 266
5,185,233 40,000
130 Layak
19,493 Layak
5. 275
4,862,734 45,000
108 Layak
17,683 Layak
6. 233
4,498,790 50,000
90 Layak
19,308 Layak
7. 242
5,505,451 50,000
110 Layak
22,750 Layak
8. 241
6,377,895 60,000
106 layak
26,464 Layak
9. 265
5,617,831 60,000
94 Layak
21,199 Layak
10. 266
5,752,505 60,000
96 Layak
21,626 Layak
11. 303
5,395,225 50,000
108 Layak
17,806 Layak
12. 250
4,410,114 50,000
88 Layak
17,640 Layak
13. 227
4,486,956 60,000
75 Layak
19,766 Layak
14. 233
4,967,946 45,000
110 Layak
21,322 Layak
15. 291
5,009,203 50,000
100 Layak
17,214 Layak
16. 229
5,861,961 45,000
130 Layak
25,598 Layak
17. 250
5,203,259 50,000
104 Layak
20,813 Layak
18. 222
5,140,836 50,000
103 Layak
23,157 Layak
19. 238
4,095,982 60,000
68 Layak
17,210 Layak
20. 241
4,604,900 50,000
92 Layak
19,107 Layak
Jumlah 5002
104,430,334 1,030,000
2055 Layak
421312 Layak
Rataan 250
5,221,517 51,500
103 21.066
Universitas Sumatera Utara
Sambungan Lampiran 18b. Analisis Kelayakan Berdasarkan Nilai BEP dan ROI Per 50 Indukan Per Periode 2 bulan di Daerah Penelitian Total Biaya
Keuntungan ROI
ROI 6,049,477
2,093,431 0.35
35 5,501,318
5,562,366 1.01
101 5,902,717
4,483,999 0.76
76 5,185,233
5,459,967 1.05
105 4,862,734
2,843,061 0.58
58 4,498,790
4,191,562 0.93
93 5,505,451
3,268,154 0.59
59 6,377,895
8,076,705 1.27
127 5,617,831
7,430,747 1.32
132 5,752,505
4,253,986 0.74
74 5,395,225
7,750,118 1.44
144 4,410,114
4,800,412 1.09
109 4,486,956
5,089,837 1.13
113 4,967,946
4,196,341 0.84
84 5,009,203
4,990,802 1.00
100 5,861,961
3,651,306 0.62
62 5,203,259
2,561,893 0.49
49 5,140,836
3,192,414 0.62
62 4,095,982
2,577,834 0.63
63 4,604,900
5,075,977 1.10
110
104,430,334 91,550,912
17.58 1,758
