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
Lanjutan. Nilai RC dan BC Per Ha Wortel No. Luas Lahan Ha
Biaya Produksi Rp
Total Produksi Rp
Harga Jual Rp
Penerimaan Rp
Pendapatan Rp
RC Ratio
BC Ratio
1 0.13
17,767,733 44,800
1,200 53,760,000
35,992,266.67 3.03
2.03 2
0.25 13,447,733
38,000 2,000
76,000,000 62,552,266.67
5.65 4.65
3 0.5
16,811,000 30,000
1,700 51,000,000
34,189,000.00 3.03
2.03 4
0.05 5,595,333
24,000 2,000
48,000,000 42,404,666.67
8.58 7.58
5 0.2
20,684,917 33,750
2,000 67,500,000
46,815,083.33 3.26
2.26 6
0.3 18,863,667
30,000 1,400
42,000,000 23,136,333.33
2.23 1.23
7 0.03
35,925,556 41,667
3,000 125,500,000
89,574,444.44 3.49
2.49 8
1.5 15,447,556
28,000 1,800
50,400,000 34,952,444.44
3.26 2.26
9 0.75
9,639,067 28,667
1,400 40,133,333
30,494,266.67 4.16
3.16 10
0.5 18,672,400
26,400 2,500
66,000,000 47,327,600.00
3.53 2.53
11 0.75
8,330,889 24,000
1,800 43,200,000
34,869,111.11 5.19
4.19 12
0.34 18,818,431
28,824 2,000
57,647,059 38,828,627.45
3.06 2.06
13 0.7
8,767,810 28,000
2,200 61,600,000
52,832,190.48 7.03
6.03 14
0.1 13,063,667
30,000 2,000
60,000,000 46,936,333.33
4.59 3.59
15 0.3
16,562,333 32,000
2,500 80,000,000
63,437,666.67 4.83
3.83
Universitas Sumatera Utara
16 1
13,838,111 30,000
1,200 36,000,000
22,161,888.89 2.60
1.60 17
0.2 13,776,083
25,000 1,500
37,500,000 23,723,916.67
2.72 1.72
18 0.08
14,252,444 43,333
2,500 108,333,333
94,080,888.89 7.60
6.60 19
0.15 18,792,222
33,333 2,000
66,800,000 48,007,777.78
3.55 2.55
20 0.25
14,047,333 36,000
1,500 54,000,000
39,952,666.67 3.84
2.84 21
0.25 23,228,667
32,000 2,000
64,000,000 40,771,333.33
2.76 1.76
22 1
10,087,100 30,000
1,500 45,000,000
34,912,900.00 4.46
3.46 23
0.8 10,172,500
30,750 1,600
49,200,000 39,027,500.00
4.84 3.84
24 0.25
15,415,467 26,000
1,700 44,200,000
28,784,533.33 2.87
1.87 25
0.5 15,792,100
29,600 1,700
50,320,000 34,527,900.00
3.19 2.19
26 0.4
17,263,583 25,000
2,300 57,500,000
40,236,416.67 3.33
2.33 27
0.02 36,257,778
53,333 2,500
134,166,667 97,908,888.89
3.70 2.70
28 0.1
12,097,000 28,000
1,700 47,600,000
35,503,000.00 3.93
2.93 29
0.1 12,663,667
30,000 1,500
45,000,000 32,336,333.33
3.55 2.55
30 0.25
21,537,533 30,000
3,200 96,000,000
74,462,466.67 4.46
3.46
Total 487,619,680
950,457 57,900
1,858,360,392 1,370,740,712
122 92
Rataan 16,253,989
32,906 1,930
61,945,346 45,691,357
4.08 3.08
