24 1
2 45,000
90,000 2
75,000 150,000
2 280,000
560,000 3
25,000 75,000
3 25,000
75,000 1
275,000 25
0.5 1
45,000 45,000
1 85,000
85,000 1
250,000 250,000
2 25,000
50,000 1
25,000 25,000
1 275,000
26 1
2 40,000
80,000 2
90,000 180,000
2 290,000
580,000 4
25,000 100,000
3 30,000
90,000 2
300,000 27
1.5 2
40,000 80,000
2 80,000
160,000 3
300,000 900,000
4 25,000
100,000 3
30,000 90,000
2 300,000
28 2
4 50,000
200,000 3
80,000 240,000
4 300,000
1,200,000 5
25,000 125,000
4 30,000
120,000 2
275,000 29
1 2
45,000 90,000
2 85,000
170,000 2
270,000 540,000
2 30,000
60,000 3
30,000 90,000
1 275,000
30 1
2 45,000
90,000 2
80,000 160,000
2 250,000
500,000 3
25,000 75,000
3 30,000
90,000 1
300,000
Total 39.1
3,430,000 5,880,000
21,130,000 2,885,000
2,725,000 Rata - Rata
1.3 114,333
196,000 704,333
96,167 90,833
Universitas Sumatera Utara
No Sampel LL Ha
Umur Ekonomis Tahun Dodos
Egrek Angkong
Cangkul Gancu
Knapsack
1 1
2 2
3 2
3 5
2 1
2 2
3 2
3 5
3 2
2 2
3 2
3 5
4 1.5
2 2
3 2
3 5
5 2
2 2
3 2
3 5
6 2
2 2
3 2
3 5
7 1
2 2
3 2
3 5
8 1
2 2
3 2
3 5
9 1
2 2
3 2
3 5
10 2
2 2
3 2
3 5
11 0.7
2 2
3 2
3 5
12 1
2 2
3 2
3 5
13 1
2 2
3 2
3 5
14 0.6
2 2
3 2
3 5
15 0.8
2 2
3 2
3 5
16 2
2 2
3 2
3 5
17 1
2 2
3 2
3 5
18 1
2 2
3 2
3 5
19 1
2 2
3 2
3 5
20 2
2 2
3 2
3 5
21 2.5
2 2
3 2
3 5
22 1
2 2
3 2
3 5
23 2
2 2
3 2
3 5
24 1
2 2
3 2
3 5
25 0.5
2 2
3 2
3 5
26 1
2 2
3 2
3 5
27 1.5
2 2
3 2
3 5
28 2
2 2
3 2
3 5
Universitas Sumatera Utara
29 1
2 2
3 2
3 5
30 1
2 2
3 2
3 5
Total 39.1
60 60
90 60
90 150
Rata - Rata 1.3
2 2
3 2
3 5
Universitas Sumatera Utara
Lanjutan 2 Lampiran 12. Biaya Penyusutan Alat Sesudah Beralih Ke Komoditas Kelapa Sawit Per PetaniHaTh
No Sampel LL Ha
Nilai Sisa Rp Dodos
Egrek Angkong
Cangkul Gancu
Knapsack
1 1
30,000 60,000
300,000 30,000
30,000 100,000
2 1
30,000 60,000
300,000 30,000
30,000 150,000
3 2
60,000 90,000
500,000 40,000
40,000 300,000
4 1.5
60,000 120,000
450,000 50,000
40,000 300,000
5 2
60,000 90,000
400,000 40,000
50,000 300,000
6 2
75,000 120,000
500,000 50,000
30,000 300,000
7 1
30,000 60,000
250,000 30,000
30,000 150,000
8 1
30,000 60,000
300,000 30,000
30,000 150,000
9 1
30,000 60,000
450,000 30,000
20,000 100,000
10 2
60,000 90,000
500,000 40,000
40,000 450,000
11 0.7
15,000 30,000
250,000 20,000
20,000 100,000
12 1
30,000 60,000
250,000 50,000
30,000 150,000
13 1
30,000 60,000
200,000 50,000
30,000 150,000
14 0.6
15,000 30,000
100,000 20,000
20,000 100,000
15 0.8
30,000 60,000
250,000 20,000
20,000 150,000
16 2
45,000 90,000
500,000 40,000
40,000 300,000
17 1
30,000 60,000
200,000 30,000
30,000 100,000
18 1
45,000 60,000
300,000 40,000
20,000 300,000
19 1
30,000 60,000
300,000 40,000
20,000 150,000
20 2
60,000 120,000
600,000 50,000
40,000 450,000
21 2.5
75,000 120,000
600,000 50,000
50,000 450,000
22 1
30,000 60,000
200,000 30,000
30,000 100,000
23 2
45,000 90,000
450,000 40,000
40,000 300,000
24 1
30,000 60,000
200,000 30,000
30,000 150,000
25 0.5
15,000 30,000
100,000 20,000
10,000 150,000
26 1
30,000 60,000
300,000 40,000
30,000 300,000
27 1.5
30,000 60,000
450,000 40,000
30,000 300,000
Universitas Sumatera Utara
28 2
60,000 90,000
600,000 50,000
40,000 100,000
29 1
30,000 60,000
300,000 20,000
30,000 150,000
30 1
30,000 60,000
300,000 30,000
30,000 150,000
Total 39.1
1,170,000 2,130,000
10,400,000 1,080,000
930,000 6,400,000
Rata - Rata 1.3
39,000 71,000
346,667 36,000
31,000 213,333
Universitas Sumatera Utara
Lanjutan 3 Lampiran 12. Biaya Penyusutan Alat Sesudah Beralih Ke Komoditas Kelapa Sawit Per PetaniHaTh
No Sampel LL Ha
Nilai Penyusutan Rp Total Penyusutan
Rp Dodos
Egrek Angkong
Cangkul Gancu
Knapsack
1 1
25,000 50,000
100,000 22,500
20,000 35,000 252,500
2 1
25,000 60,000
83,333 22,500
20,000 25,000 235,833
3 2
70,000 90,000
133,333 40,000
26,667 60,000 420,000
4 1.5
60,000 100,000
100,000 37,500
26,667 50,000 374,167
5 2
50,000 82,500
146,667 40,000
33,333 60,000 412,500
6 2
62,500 90,000
166,667 37,500
20,000 60,000 436,667
7 1
30,000 50,000
83,333 22,500
20,000 25,000 230,833
8 1
35,000 50,000
83,333 22,500
15,000 30,000 235,833
9 1
35,000 50,000
150,000 30,000
13,333 35,000 313,333
10 2
50,000 67,500
200,000 30,000
26,667 75,000 449,167
11 0.7
12,500 27,500
83,333 20,000
10,000 35,000 188,333
12 1
30,000 50,000
110,000 50,000
20,000 30,000 290,000
13 1
25,000 60,000
106,667 37,500
20,000 30,000 279,167
14 0.6
17,500 25,000
50,000 20,000
10,000 35,000 157,500
15 0.8
25,000 45,000
103,333 15,000
10,000 25,000 223,333
16 2
52,500 90,000
133,333 30,000
26,667 60,000 392,500
17 1
35,000 50,000
120,000 30,000
20,000 35,000 290,000
18 1
45,000 60,000
93,333 40,000
13,333 60,000 311,666
19 1
25,000 60,000
100,000 40,000
13,333 25,000 263,333
20 2
50,000 110,000
146,667 37,500
26,667 90,000 460,834
21 2.5
62,500 120,000
253,333 37,500
33,333 90,000 596,666
22 1
30,000 50,000
120,000 22,500
20,000 40,000 282,500
23 2
52,500 75,000
150,000 40,000
26,667 60,000 404,167
24 1
30,000 45,000
120,000 22,500
15,000 25,000 257,500
25 0.5
15,000 27,500
50,000 15,000
5,000 25,000 137,500
26 1
25,000 60,000
93,333 30,000
20,000 60,000 288,333
27 1.5
25,000 50,000
150,000 30,000
20,000 60,000 335,000
Universitas Sumatera Utara
28 2
70,000 75,000
200,000 37,500
26,667 90,000 499,167
29 1
30,000 55,000
80,000 20,000
20,000 25,000 230,000
30 1
30,000 50,000
66,667 22,500
20,000 30,000 219,167
Total 39.1
1,130,000 1,875,000
3,576,665 902,500
598,334 1,385,000
9,467,499 Rata - Rata 1.3
37,667 62,500
119,222 30,083
19,944 46,167
315,583
Universitas Sumatera Utara
No Sampel LL Ha
Saprodi Tenaga Kerja
Penyusutan Pajak
Total Biaya Produksi RpPetani
RpHa RpPetani
RpHa RpPetani
RpHa RpPetani
RpHa RpPetani
RpHa
1 1
4,307,000 4,307,000
9,907,500
9,907,500 2,785,000
2,785,000 20,000
20,000 17,019,500
17,019,500 2
1 4,113,200
4,113,200
16,387,500
16,387,500 3,585,000 3,585,000
20,000 20,000
24,105,700 24,105,700
3 2
8,614,000 4,307,000
16,575,000
8,287,500 6,840,000
3,420,000 40,000
20,000 32,069,000
16,034,500 4
1.5 5,653,000
3,768,667
15,470,000
10,313,333 4,475,000 2,983,333
30,000 20,000
25,628,000 17,085,333
5 2
7,968,000 3,984,000
19,690,000
9,845,000 6,285,000
3,142,500 40,000
20,000 33,983,000
16,991,500 6
2 8,658,000
4,329,000
29,510,000
14,755,000 5,534,000 2,767,000
40,000 20,000
43,742,000 21,871,000
7 1
3,984,000 3,984,000
9,876,250
9,876,250 3,455,000
3,455,000 20,000
20,000 17,335,250
17,335,250 8
1 4,113,200
4,113,200
11,558,750
11,558,750 2,655,000 2,655,000
20,000 20,000
18,346,950 18,346,950
9 1
4,329,000 4,329,000
9,907,500
9,907,500 3,410,000
3,410,000 20,000
20,000 17,666,500
17,666,500 10
2 7,968,000
3,984,000
19,977,500
9,988,750 6,320,000
3,160,000 40,000
20,000 34,305,500
17,152,750 11
0.7 2,896,400
4,137,714
5,512,500
7,875,000 2,313,000
3,304,286 14,000
20,000 10,735,900
15,337,000 12
1 4,329,000
4,329,000
22,898,750
22,898,750 3,740,000 3,740,000
20,000 20,000
30,987,750 30,987,750
13 1
4,199,800 4,199,800
9,970,000
9,970,000 3,325,000
3,325,000 20,000
20,000 17,514,800
17,514,800 14
0.6 2,638,000
4,396,667
5,487,500
9,145,833 2,111,000
3,518,333 12,000
20,000 10,248,500
17,080,833 15
0.8 2,961,000
3,701,250
7,678,750
9,598,438 2,400,000
3,000,000 16,000
20,000 13,055,750
16,319,688 16
2 8,335,000
4,167,500
22,930,000
11,465,000 5,310,000 2,655,000
40,000 20,000
36,615,000 18,307,500
17 1
3,984,000 3,984,000
9,938,750
9,938,750 3,475,000
3,475,000 20,000
20,000 17,417,750
17,417,750 18
1 3,984,000
3,984,000
11,496,250
11,496,250 3,490,000 3,490,000
20,000 20,000
18,990,250 18,990,250
Universitas Sumatera Utara
19 1
4,135,200 4,135,200
16,356,250
16,356,250 3,610,000 3,610,000
20,000 20,000
24,121,450 24,121,450
20 2
8,012,000 4,006,000
19,727,500
9,863,750 6,300,000
3,150,000 40,000
20,000 34,079,500
17,039,750 21
2.5 10,256,000
4,102,400
23,100,000
9,240,000 6,570,000
2,628,000 50,000
20,000 39,976,000
15,990,400 22
1 3,984,000
3,984,000
19,596,250
19,596,250 3,493,000 3,493,000
20,000 20,000
27,093,250 27,093,250
23 2
8,355,600 4,177,800
18,132,500
9,066,250 5,400,000
2,700,000 40,000
20,000 31,928,100
15,964,050 24
1 4,113,200
4,113,200
9,876,250
9,876,250 3,250,000
3,250,000 20,000
20,000 17,259,450
17,259,450 25
0.5 1,981,200
3,962,400
8,181,250
16,362,500 1,611,000 3,222,000
10,000 20,000
11,783,450 23,566,900
26 1
4,329,000 4,329,000
9,938,750
9,938,750 3,770,000
3,770,000 20,000
20,000 18,057,750
18,057,750 27
1.5 5,405,200
3,603,467
16,550,000
11,033,333 4,395,000 2,930,000
30,000 20,000
26,380,200 17,586,800
28 2
7,968,000 3,984,000
16,375,000
8,187,500 5,120,000
2,560,000 40,000
20,000 29,503,000
14,751,500 29
1 3,984,000
3,984,000
9,907,500
9,907,500 3,190,000
3,190,000 20,000
20,000 17,101,500
17,101,500 30
1 4,113,200
4,113,200
11,558,750
11,558,750 3,258,000 3,258,000
20,000 20,000
18,949,950 18,949,950
Total 39
159,671,200 122,613,664
434,072,500 344,202,188 121,475,000 95,631,452 782,000
600,000 716,000,700
563,047,304 Rata - Rata 1
5,322,373 4,087,122
14,469,083 11,473,406 4,049,167 3,187,715
26,067 20,000
23,866,690 18,768,243
Universitas Sumatera Utara
Lampiran 14. Total Biaya Produksi Sesudah Beralih Ke Komoditas Kelapa Sawit Per PetaniHaTh
No Sampel LL Ha
Saprodi Tenaga Kerja
Penyusutan Pajak
Total Biaya Produksi RpPetani
RpHa RpPetani
RpHa RpPetani
RpHa RpPetani
RpHa RpPetani
RpHa
1 1
4,380,500
4,380,500 9,180,000 9,180,000
252,500 252,500
35,000 35,000
13,848,000 13,848,000
2 1
4,246,250
4,246,250 9,720,000 9,720,000
235,833 235,833
35,000 35,000
14,237,083 14,237,083
3 2
9,418,000
4,709,000 25,560,000 12,780,000 420,000
210,000 70,000
35,000 35,468,000
17,734,000 4
1.5
6,735,000
4,490,000 14,040,000 9,360,000
374,167 249,445
52,500 35,000
21,201,667 14,134,445
5 2
9,418,000
4,709,000 36,000,000 18,000,000 412,500
206,250 70,000
35,000 45,900,500
22,950,250 6
2
9,089,500
4,544,750 30,600,000 15,300,000 436,667
218,334 70,000
35,000 40,196,167
20,098,084 7
1
4,380,500
4,380,500 12,960,000 12,960,000 230,833
230,833 35,000
35,000 17,606,333
17,606,333 8
1
4,410,500
4,410,500 10,260,000 10,260,000 235,833
235,833 35,000
35,000 14,941,333
14,941,333 9
1
4,544,750
4,544,750 12,240,000 12,240,000 313,333
313,333 35,000
35,000 17,133,083
17,133,083 10
2
9,418,000
4,709,000 27,240,000 13,620,000 449,167
224,584 70,000
35,000 37,177,167
18,588,584 11
0.7
3,011,500
4,302,143 5,940,000 8,485,714
188,333 269,047
24,500 35,000
9,164,333 13,091,904
12 1
4,544,750
4,544,750 10,800,000 10,800,000 290,000
290,000 35,000
35,000 15,669,750
15,669,750 13
1
4,380,500
4,380,500 15,300,000 15,300,000 279,167
279,167 35,000
35,000 19,994,667
19,994,667 14
0.6
2,683,000
4,471,667 5,130,000 8,550,000
157,500 262,500
21,000 35,000
7,991,500 13,319,167
15 0.8
3,340,000
4,175,000 7,020,000 8,775,000
223,333 279,166
28,000 35,000
10,611,333 13,264,166
16 2
9,149,500
4,574,750 16,000,000 8,000,000
392,500 196,250
70,000 35,000
25,612,000 12,806,000
17 1
4,709,000
4,709,000 17,100,000 17,100,000 290,000
290,000 35,000
35,000 22,134,000
22,134,000
Universitas Sumatera Utara
18 1
4,574,750
4,574,750 10,260,000 10,260,000 311,666
311,666 35,000
35,000 15,181,416
15,181,416 19
1
4,574,750
4,574,750 10,530,000 10,530,000 263,333
263,333 35,000
35,000 15,403,083
15,403,083 20
2
9,089,500
4,544,750 34,650,000 17,325,000 460,834
230,417 70,000
35,000 44,270,334
22,135,167 21
2.5
11,444,000
4,577,600 40,500,000 16,200,000 596,666
238,666 87,500
35,000 52,628,166
21,051,266 22
1
4,380,500
4,380,500 9,720,000 9,720,000
282,500 282,500
35,000 35,000
14,418,000 14,418,000
23 2
8,761,000
4,380,500 26,640,000 13,320,000 404,167
202,084 70,000
35,000 35,875,167
17,937,584 24
1
4,380,500
4,380,500 10,260,000 10,260,000 257,500
257,500 35,000
35,000 14,933,000
14,933,000 25
0.5
2,009,500
4,019,000 4,860,000 9,720,000
137,500 275,000
17,500 35,000
7,024,500 14,049,000
26 1
4,380,500
4,380,500 10,800,000 10,800,000 288,333
288,333 35,000
35,000 15,503,833
15,503,833 27
1.5
6,406,500
4,271,000 24,300,000 16,200,000 335,000
223,333 52,500
35,000 31,094,000
20,729,333 28
2
9,089,500
4,544,750 36,900,000 18,450,000 499,167
249,584 70,000
35,000 46,558,667
23,279,334 29
1
4,410,500
4,410,500 11,340,000 11,340,000 230,000
230,000 35,000
35,000 16,015,500
16,015,500 30
1
4,380,500
4,380,500 9,720,000 9,720,000
219,167 219,167
35,000 35,000
14,354,667 14,354,667
Total 39
175,741,250 133,701,660
505,570,000 364,275,714 9,467,499 7,514,657
1,368,500 1,050,000
692,147,249 506,542,031
Rata - Rata 1 5,858,042
4,456,722 16,852,333 12,142,524 315,583
250,489 45,617
35,000 23,071,575
16,884,734
Universitas Sumatera Utara
Lampiran 15. Produksi Dan Penerimaan Sebelum Beralih Ke Komoditas Kelapa Sawit Per PetaniHaTh
No Sampel LL Ha
Produksi Harga
Penerimaan KgPetani
KgHa RpKg
RpPetani RpHa
1 1
4,200 4,200 10,000
42,000,000 42,000,000
2 1
4,330 4,330 10,000
43,300,000 43,300,000
3 2
9,430 4,715 10,000
94,300,000 47,150,000
4 1.5
6,230 4,153 10,000
62,300,000 41,533,333
5 2
9,360 4,680 10,000
93,600,000 46,800,000
6 2
9,340 4,670 10,000
93,400,000 46,700,000
7 1
4,320 4,320 10,000
43,200,000 43,200,000
8 1
4,130 4,130 10,000
41,300,000 41,300,000
9 1
4,410 4,410 10,000
44,100,000 44,100,000
10 2
9,210 4,605 10,000
92,100,000 46,050,000
11 0.7
3,240 4,628 10,000
32,400,000 46,285,714
12 1
4,310 4,310 10,000
43,100,000 43,100,000
13 1
4,230 4,230 10,000
42,300,000 42,300,000
14 0.6
2,880 4,800 10,000
28,800,000 48,000,000
15 0.8
3,840 4,800 10,000
38,400,000 48,000,000
Universitas Sumatera Utara
16 2
9,220 4,610 10,000
92,200,000 46,100,000
17 1
4,310 4,310 10,000
43,100,000 43,100,000
18 1
4,350 4,350 10,000
43,500,000 43,500,000
19 1
4,420 4,420 10,000
44,200,000 44,200,000
20 2
9,230 4,615 10,000
92,300,000 46,150,000
21 2.5
11,270 4,508 10,000
112,700,000 45,080,000
22 1
4,440 4,440 10,000
44,400,000 44,400,000
23 2
9,120 4,560 10,000
91,200,000 45,600,000
24 1
4,265 4,265 10,000
42,650,000 42,650,000
25 0.5
2,400 4,800 10,000
24,000,000 48,000,000
26 1
4,120 4,120 10,000
41,200,000 41,200,000
27 1.5
6,450 4,300 10,000
64,500,000 43,000,000
28 2
9,430 4,715 10,000
94,300,000 47,150,000
29 1
4,320 4,320 10,000
43,200,000 43,200,000
30 1
4,320 4,320 10,000
43,200,000 43,200,000
Total 39.1
175,125 133,634
300,000 1,751,250,000
1,336,349,047 Rata - Rata 1.303333333 5,838
4,454 10,000
58,375,000 44,544,968
Universitas Sumatera Utara
Lampiran 16. Produksi Dan Penerimaan Sesudah Beralih Ke Komoditas Kelapa Sawit Per PetaniHaTh
No Sampel LL Ha
Produksi TBS Harga
Penerimaan KgPetani
KgHa RpKg
RpPetani RpHa
1 1
20,400 20,400 1,500
30,600,000 30,600,000
2 1
21,600 21,600 1,500
32,400,000 32,400,000
3 2
43,200 21,600 1,500
64,800,000 32,400,000
4 1.5
31,200 20,800 1,500
46,800,000 31,200,000
5 2
48,000 24,000 1,500
72,000,000 36,000,000
6 2
40,800 20,400 1,500
61,200,000 30,600,000
7 1
21,600 21,600 1,500
32,400,000 32,400,000
8 1
22,800 22,800 1,500
34,200,000 34,200,000
9 1
20,400 20,400 1,500
30,600,000 30,600,000
10 2
45,600 22,800 1,500
68,400,000 34,200,000
11 0.7
13,200 18,857 1,500
19,800,000 28,285,714
12 1
24,000 24,000 1,500
36,000,000 36,000,000
13 1
20,400 20,400 1,500
30,600,000 30,600,000
14 0.6
11,400 19,000 1,500
17,100,000 28,500,000
15 0.8
15,600 19,500 1,500
23,400,000 29,250,000
Universitas Sumatera Utara
16 2
48,000 24,000 1,500
72,000,000 36,000,000
17 1
22,800 22,800 1,500
34,200,000 34,200,000
18 1
22,800 22,800 1,500
34,200,000 34,200,000
19 1
23,400 23,400 1,500
35,100,000 35,100,000
20 2
46,200 23,100 1,500
69,300,000 34,650,000
21 2.5
54,000 21,600 1,500
81,000,000 32,400,000
22 1
21,600 21,600 1,500
32,400,000 32,400,000
23 2
44,400 22,200 1,500
66,600,000 33,300,000
24 1
22,800 22,800 1,500
34,200,000 34,200,000
25 0.5
10,800 21,600 1,500
16,200,000 32,400,000
26 1
24,000 24,000 1,500
36,000,000 36,000,000
27 1.5
32,400 21,600 1,500
48,600,000 32,400,000
28 2
49,200 24,600 1,500
73,800,000 36,900,000
29 1
25,200 25,200 1,500
37,800,000 37,800,000
30 1
21,600 21,600 1,500
32,400,000 32,400,000
Total 39.1
869,400 661,057
45,000 1,304,100,000
991,585,714 Rata - Rata 1.303333333 28,980
22,035 1,500
43,470,000 37,795,468
Universitas Sumatera Utara
Lampiran 17. Pendapatan Bersih Sebelum Beralih Ke Komoditas Kelapa Sawit Per PetaniHaTh
No Sampel LL Ha
Total Biaya Produksi Rp
Penerimaan Rp Pendapatan
RpPetani RpHa
1 1
17,019,500
42,000,000 24,980,500
24,980,500 2
1
24,105,700
43,300,000 19,194,300
19,194,300 3
2
32,069,000
94,300,000 62,231,000
31,115,500 4
1.5
25,628,000
62,300,000 36,672,000
24,448,000 5
2
33,983,000
93,600,000 59,617,000
29,808,500 6
2
43,742,000
93,400,000 49,658,000
24,829,000 7
1
17,335,250
43,200,000 25,864,750
25,864,750 8
1
18,346,950
41,300,000 22,953,050
22,953,050 9
1
17,666,500
44,100,000 26,433,500
26,433,500 10
2
34,305,500
92,100,000 57,794,500
28,897,250 11
0.7
10,735,900
32,400,000 21,664,100
30,948,714 12
1
30,987,750
43,100,000 12,112,250
12,112,250 13
1
17,514,800
42,300,000 24,785,200
24,785,200 14
0.6
10,248,500
28,800,000 18,551,500
30,919,167 15
0.8
13,055,750
38,400,000 25,344,250
31,680,313
Universitas Sumatera Utara
16 2
36,615,000
92,200,000 55,585,000
27,792,500 17
1
17,417,750
43,100,000 25,682,250
25,682,250 18
1
18,990,250
43,500,000 24,509,750
24,509,750 19
1
24,121,450
44,200,000 20,078,550
20,078,550 20
2
34,079,500
92,300,000 58,220,500
29,110,250 21
2.5
39,976,000
112,700,000 72,724,000
29,089,600 22
1
27,093,250
44,400,000 17,306,750
17,306,750 23
2
31,928,100
91,200,000 59,271,900
29,635,950 24
1
17,259,450
42,650,000 25,390,550
25,390,550 25
0.5
11,783,450
24,000,000 12,216,550
24,433,100 26
1
18,057,750
41,200,000 23,142,250
23,142,250 27
1.5
26,380,200
64,500,000 38,119,800
25,413,200 28
2
29,503,000
94,300,000 64,797,000
32,398,500 29
1
17,101,500
43,200,000 26,098,500
26,098,500 30
1
18,949,950
43,200,000 24,250,050
24,250,050
Total 39.1
716,000,700 1,751,250,000
1,035,249,300 773,301,743
Rata - Rata 1.303333333 23,866,690 58,375,000
34,508,310 25,776,725
Universitas Sumatera Utara
Lampiran 18. Pendapatan Bersih Sesudah Beralih Ke Komoditas Kelapa Sawit Per PetaniHaTh
No Sampel LL Ha
Total Biaya Produksi Rp
Penerimaan Rp Pendapatan
RpPetani RpHa
1 1
9,180,000 30,600,000 21,420,000
21420000 2
1 9,720,000 32,400,000
22,680,000 22680000
3 2
25,560,000 64,800,000 39,240,000
19620000 4
1.5 14,040,000 46,800,000
32,760,000 21840000
5 2
36,000,000 72,000,000 36,000,000
18000000 6
2 30,600,000 61,200,000
30,600,000 15300000
7 1
12,960,000 32,400,000 19,440,000
19440000 8
1 10,260,000 34,200,000
23,940,000 23940000
9 1
12,240,000 30,600,000 18,360,000
18360000 10
2 27,240,000 68,400,000
41,160,000 20580000
11 0.7
5,940,000 19,800,000 13,860,000
19800000 12
1 10,800,000 36,000,000
25,200,000 25200000
13 1
15,300,000 30,600,000 15,300,000
15300000 14
0.6 5,130,000 17,100,000
11,970,000 19950000
15 0.8
7,020,000 23,400,000 16,380,000
20475000
Universitas Sumatera Utara
16 2
16,000,000 72,000,000 56,000,000
28000000 17
1 17,100,000 34,200,000
17,100,000 17100000
18 1
10,260,000 34,200,000 23,940,000
23940000 19
1 10,530,000 35,100,000
24,570,000 24570000
20 2
34,650,000 69,300,000 34,650,000
17325000 21
2.5 40,500,000 81,000,000
40,500,000 16200000
22 1
9,720,000 32,400,000 22,680,000
22680000 23
2 26,640,000 66,600,000
39,960,000 19980000
24 1
10,260,000 34,200,000 23,940,000
23940000 25
0.5 4,860,000 16,200,000
11,340,000 22680000
26 1
10,800,000 36,000,000 25,200,000
25200000 27
1.5 24,300,000 48,600,000
24,300,000 16200000
28 2
36,900,000 73,800,000 36,900,000
18450000 29
1 11,340,000 37,800,000
26,460,000 26460000
30 1
9,720,000 32,400,000 22,680,000
22680000
Total 39.1
505,570,000 1,304,100,000
798,530,000 627,310,000
Rata - Rata 1.303333333 16,852,333 37,795,468
26,617,667 20,910,333
Universitas Sumatera Utara
Lampiran 19. Pendapatan Keluarga Sebelum Beralih Ke Komoditas Kelapa Sawit Per PetaniHaTh
No Sampel LL Ha
Pendapatan Bersih Usahatani Rp
Nilai TKDK Rp Pendapatan Keluarga
RpPetani RpHa
1 1
20,488,000
9,907,500
30,395,500 30,395,500
2 1
21,881,800
16,387,500
38,269,300 38,269,300
3 2
52,306,000
8,475,000
60,781,000 30,390,500
4 1.5
32,842,000
15,470,000
48,312,000 32,208,000
5 2
52,307,000
9,970,000
62,277,000 31,138,500
6 2
53,068,000
29,510,000
82,578,000 41,289,000
7 1
21,141,000
9,876,250
31,017,250 31,017,250
8 1
19,211,800
11,558,750
30,770,550 30,770,550
9 1
21,841,000
9,907,500
31,748,500 31,748,500
10 2
49,972,000
10,257,500
60,229,500 30,114,750
11 0.7
16,476,600
5,512,500
21,989,100 31,413,000
12 1
21,011,000
22,898,750
43,909,750 43,909,750
13 1
20,255,200
9,970,000
30,225,200 30,225,200
14 0.6
16,239,000
5,487,500
21,726,500 36,210,833
15 0.8
21,923,000
7,678,750
29,601,750 37,002,188
16 2
52,315,000
22,930,000
75,245,000 37,622,500
Universitas Sumatera Utara
17 1
22,521,000
9,938,750
32,459,750 32,459,750
18 1
22,006,000
11,496,250
33,502,250 33,502,250
19 1
22,134,800
16,356,250
38,491,050 38,491,050
20 2
50,648,000
19,727,500
70,375,500 35,187,750
21 2.5
61,324,000
7,980,000
69,304,000 27,721,600
22 1
23,703,000
19,596,250
43,299,250 43,299,250
23 2
54,404,400
10,032,500
64,436,900 32,218,450
24 1
22,066,800
9,876,250
31,943,050 31,943,050
25 0.5
14,297,800
8,181,250
22,479,050 44,958,100
26 1
18,881,000
9,938,750
28,819,750 28,819,750
27 1.5
37,569,800
16,550,000
54,119,800 36,079,867
28 2
57,642,000
8,275,000
65,917,000 32,958,500
29 1
21,766,000
9,907,500
31,673,500 31,673,500
30 1
22,308,800
11,558,750
33,867,550 33,867,550
Total 39.1
944,551,800 375,212,500
1,319,764,300 1,026,905,738
Rata - Rata 1.303333333 31,485,060
12,507,083 43,992,143
34,230,191
Universitas Sumatera Utara
Lampiran 20. Pendapatan Keluarga Sesudah Beralih Ke Komoditas Kelapa Sawit Per PetaniHaTh
No Sampel LL Ha
Pendapatan Bersih Usahatani Rp
Nilai TKDK Rp Pendapatan Keluarga
RpPetani RpHa
1 1
13,132,000
3,060,000 16,192,000 16,192,000
2 1
14,882,917
9,720,000 24,602,917 24,602,917
3 2
30,192,000
19,440,000 49,632,000 24,816,000
4 1.5
21,638,333
14,040,000 35,678,333 23,785,555
5 2
38,099,500
21,600,000 59,699,500 29,849,750
6 2
28,603,833
18,360,000 46,963,833 23,481,917
7 1
15,553,667
9,720,000 25,273,667 25,273,667
8 1
18,418,667
10,260,000 28,678,667 28,678,667
9 1
15,506,917
9,180,000 24,686,917 24,686,917
10 2
37,962,833
17,040,000 55,002,833 27,501,417
11 0.7
8,775,667
5,940,000 14,715,667 21,022,381
12 1
19,930,250
10,800,000 30,730,250 30,730,250
13 1
13,905,333
9,180,000 23,085,333 23,085,333
14 0.6
8,238,500
5,130,000 13,368,500 22,280,833
15 0.8
11,608,667
7,020,000 18,628,667 23,285,834
16 2
39,188,000
11,600,000 50,788,000 25,394,000
Universitas Sumatera Utara
17 1
17,766,000
10,260,000 28,026,000 28,026,000
18 1
16,978,584
10,260,000 27,238,584 27,238,584
19 1
17,626,917
10,530,000 28,156,917 28,156,917
20 2
34,679,666
20,790,000 55,469,666 27,734,833
21 2.5
38,771,834
24,300,000 63,071,834 25,228,734
22 1
16,202,000
9,720,000 25,922,000 25,922,000
23 2
34,664,833
19,980,000 54,644,833 27,322,417
24 1
17,727,000
10,260,000 27,987,000 27,987,000
25 0.5
8,385,500
4,860,000 13,245,500 26,491,000
26 1
19,396,167
10,800,000 30,196,167 30,196,167
27 1.5
24,856,000
14,580,000 39,436,000 26,290,667
28 2
37,841,333
22,140,000 59,981,333 29,990,667
29 1
21,324,500
11,340,000 32,664,500 32,664,500
30 1
16,265,333
9,720,000 25,985,333 25,985,333
Total 39.1
658,122,751 371,630,000
1,029,752,751 783,902,255
Rata - Rata 1.303333333 21,937,425
12,387,667 34,325,092
26,130,075
Universitas Sumatera Utara
Lampiran 21. Hasil Uji Normalitas Total Biaya Produksi Sebelum dan Sesudah
Beralih Ke Komoditas Kelapa Sawit
Hipotesis: Ho : Distribusi sampel tidak berbeda nyata dengan distribusi normal
H1 : Distribusi sampel berbeda nyata dengan distribusi normal
Kriteria pengambilan keputusan: Ho diterima jika nilai signifikansi
H1 diterima jika nilai signifikansi
Nilai signifikansi sebesar 0,046 0,05. Maka Ho diterima artinya distribusi sampel tidak berbeda nyata dengan distribusi normal. Dengan kata lain sampel berasal dari populasi
berdistribusi normal.
One-Sample Kolmogorov-Smirnov Test
total biaya produksi petani sebelum dan
sesudah beralih komoditas
N 60
Normal Parameters
a
Mean 1.9050E7
Std. Deviation 2.49715E6
Most Extreme Differences
Absolute .177
Positive .147
Negative -.177
Kolmogorov-Smirnov Z 1.374
Asymp. Sig. 2-tailed .046
a. Test distribution is Normal.
Universitas Sumatera Utara
Lampiran 22. Hasil Uji Normalitas Pendpatan Sebelum dan Sesudah Beralih Ke Komoditas Kelapa Sawit
Hipotesis: Ho : Distribusi sampel tidak berbeda nyata dengan distribusi normal
H1 : Distribusi sampel berbeda nyata dengan distribusi normal
Kriteria pengambilan keputusan: Ho diterima jika nilai signifikansi
H1 diterima jika nilai signifikansi
Nilai signifikansi sebesar 0,625 0,05. Maka Ho diterima artinya distribusi sampel tidak berbeda nyata dengan distribusi normal. Dengan kata lain sampel berasal dari populasi
berdistribusi normal.
pendapatan petani sebelum dan
sesudah beralih komoditas
N 60
Normal Parameters
a
Mean 2.3553E7
Std. Deviation 3.33277E6
Most Extreme Differences Absolute
.097 Positive
.065 Negative
-.097 Kolmogorov-Smirnov Z
.751 Asymp. Sig. 2-tailed
.625 a. Test distribution is Normal.
Universitas Sumatera Utara
Lampiran 23. Hasil Analisis Uji Beda Rata – Rata Total Biaya Produksi Sebelum dan Sesudah Beralih Ke Komoditas Kelapa Sawit
Group Statistics
kelompok N
Mean Std. Deviation
Std. Error Mean Biaya Produksi
per Ha sebelum
30 1.88E7
3699763.752 675481.355
sesudah 30
1.69E7 3260234.326
595234.628
Independent Samples Test
Levenes Test for Equality of Variances
t-test for Equality of Means
F Sig.
t df
Sig. 2- tailed
Mean Difference Std. Error Difference
95 Confidence Interval of the Difference
Lower Upper
Biaya Produksi
per Ha Equal variances assumed
.080 .779
2.092 58
.000 1883509.067
900321.788 81319.202
3685698.932 Equal variances not assumed
2.092 57.096
.000 1883509.067
900321.788 80711.759
3686306.374
Universitas Sumatera Utara
Lampiran 24. Hasil Analisis Uji Beda Rata – Rata Pendapatan Sebelum dan Sesudah Beralih Ke Komoditas Kelapa Sawit Group Statistics
kelompok N
Mean Std.
Deviation Std. Error
Mean Pendapatan
per Ha sebelum
30 2.58E7 4500799.672
821729.836 sesudah
30 2.09E7 3400397.272
620824.763
Independent Samples Test
Levenes Test for Equality of
Variances t-test for Equality of Means
F Sig.
t df
Sig. 2- tailed
Mean Difference Std. Error Difference 95 Confidence Interval of the
Difference Lower
Upper Pendapatan per
Ha Equal variances assumed
.441 .509
4.725 58
.000 4866391.467
1029885.095 2804852.464 6927930.469
Equal variances not assumed
4.725 53.971
.000 4866391.467
1029885.095 2801570.348 6931212.585
Universitas Sumatera Utara
58
DAFTAR PUSTAKA
Adi, P. 2010. Seri Pertanian Modern: Kaya dengan Bertani Kelapa Sawit. Yogyakarta: Pustaka Baru Press.
Almasdi, S. 2011. Percepatan Pembangunan Ekonomi Pedesaan Melalui Penataan Kelembagaan Karet Alam. Jurnal Ekonomi
Pedesaanhttp:almasdi.staff.unri.ac.id internet, diakses pada tanggal 3 oktober 2016.
Anonymous. 2016. Prospek dan Arah Pengembangan Agribisnis Karet. diakses melaluihttp:www.litbang.pertanian.go.idspecialkomoditib4karetpada
tanggal 26 maret 2016. Antoni, R, 1995. Pengendalian Gulma, Pemupukan, Pengelolaan Tajuk dan
Manajemen Pemungutan Hasil Kelapa Sawit Elais guinesis di Kayangan Estate, PT. Salim Indoplantation. Riau. Laporan Keterampilan Propesi
Jurusan Budidaya Pertanian, Fakultas Pertanian Bogor.
Arianto, Effendi. 2008. Perilaku Harga Minyak Sawit. Diakses pada tanggal 27 februari 2016.
Ario, W. 2010. Analisis Produksi, Pendapatan Dan Alih Fungsi Lahan Di Kabupaten Labuhan Batu. Online diakses di
httpwww.wahyuwordpress052010pfgeehdf.com pada tanggal 22 Juni 2016.
Bahri, S. 1996. Bercocok Tanam Tanaman Perkebunan Tahunan. Yogyakarta: UGM Pres.
Direktorat Jenderal Perkebunan. 2010. Rencana Strategis Pembangunan Perkebunan 2010-2014. Kementerian Pertanian RI.
Ghozali, I. 2006. Statistik Non-parametrik Teori dan Aplikasi dengan Program SPSS. UNDIP. Semarang.
Harahap, R.E. 2013. Analisis komparasi sosial ekonomi pada usahatani tanaman karet rakyat di Kabupaten Deli Serdang. Program Studi Agribisnis
Fakultas Pertanian Universitas Sumatera Utara. Hasan, I. 2010. Analisis Data Penelitian dengan Statistik. Jakarta: Grafika.
Hernanto, F. 1988. Ilmu Usahatani. Jakarta: Penebar Swadaya. Husodo, S.Y. 2004, Pertanian Mandiri. Jakarta: Penebar Swadaya.
Janudianto, Prahmono A, Napitupulu H, dan Rahayu S. 2013. Panduan budidaya karet untuk petani skala kecil. Rubber cultivation guide for small-scale
Universitas Sumatera Utara
farmers. Lembar Informasi AgFor 5. Bogor, Indonesia. Bogor ID: World Agroforestry Cebtre ICRAF Southeast Asia Regional Program.
Lembaga Pertanian Perkebunan, 2000. Seri Budidaya Tanaman Kelapa Sawit. Edisi Pertama. Yogyakarta: LPP Press.
Misbahuddin dan Iqbal H. 2013. Analisis Dara Penelitian dengan Statistik. Edisi Kedua. Jakarta:Bumi Aksara.
Mubyarto. 1989. Pengantar Ekonomi PertanianEdisi Ke-tiga. LP3S: Jakarta. Mursidah, 2008. Optimalisasi Pendapatan Usahatani Kelapa Sawit. Jurusan
Sosial Ekonomi Pertanian Universitas Mulawarman.Samarinda.Diakses pada tanggal 18 Januari 2013.
Mustapa, I Wayan. 2013. Analisis Komparatif Pendapatan Usahatani Kelapa Sawit Kelompok Iga Dan Plasma Di Desa Gunungsari Kecamatan
Pasangkayu Kabupaten Mamuju Utara. Jurusan Agribisnis, Fakultas Pertanian, Universitas Tadulako.
Natalia, Selly. 2013. Analisis komparasi tingkat pendapatan usahatani karet rakyat dengan ushatani kelapa sawit rakyat di esa buntu bayu kecamatan
hatunduhan kabupaten simalungun. Program Studi Agribisnis Fakultas Pertanian Universitas Sumatera Utara.
Nazir, M. 2005. Metode Penelitian. Bogor: Ghalia Indonesia. Pohan, F.R. 2013. Analisis komparasi pendapatan petani sistem tanam sri System
of Rice Intensification dengan petani sistem tanam legowo. Program Studi Agribisnis Fakultas Pertanian Universitas Sumatera Utara
Rahardja, P. dan M, Manurung 2006. Teori Ekonomi Mikro, Suatu Pengantar. Edisi Ketiga. Lembaga Penerbit Fakultas Ekonomi Universitas Indonesia.
Jakarta. Rahim, A dan Diah Retno Dwi Hastuti. 2008. Pengantar, Teori dan Kasus.
Ekonomika Pertanian. Jakarta:Penebar Swadaya. Sari, M.N, Sri K, dan Henny I. 2014. Analisis Faktor Yang Mempengaruhi Alih
Fungsi Lahan Karet Menjadi Lahan Sawit Pada Anggota Kud Langgeng Kecamatan Logas Tanah Darat Kabupaten Kuantan Singingi. Program
Studi Pendidikan Ekonomi Fakultas Keguruan dan Ilmu Pendidikan Universitas Riau.
Silitonga, S.M. 2013. Analisis Komparasi Tingkat Pendapatan Usahatani Kopi Dengan Berbagai Pola Tanam Monokultur dan polikultur Dikabupaten
Dairi Kecamatan Sumbul Desa Tanjung Beringin. Program Studi Agribisnis Fakultas Pertanian Universitas Sumatera Utara.
Sitanggang, M. 2010. Analisis komparasi usaha agribisnis antara pola tanam tumpang sari tanaman tomat dan cabai dengan tomat monokultur dan
Universitas Sumatera Utara
cabai monokultur. Program Studi Agribisnis Fakultas Pertanian Universitas Sumatera Utara.
Smith, Charlie Pye-. 2013. Agroforestrikaret: Benarkah Kaya Akan Imbal Jasa Lingkungan?.Nairobi. Kenya:World Agroforestry Centre.
Soekartawi, dkk. 2011. Ilmu Usahatani dan Penelitian Untuk Pengembangan Petani Kecil. Jakarta:UI-Press.
Soekartawi. 1993. Agribisnis, Teori dan Aplikasinya. Jakarta: Raja Grafindo Persada.
Soekartawi, 1986, Ilmu Usaha Tani dan Penelitian Untuk Pengembangan Petani Kecil. Jakarta:UI – Press.
Suratiyah. 2006. Ilmu Usahatani. Jakarta:Penebar Swadaya. Suwarto. 2010. Budidaya Tanaman Unggulan Perkebunan. Jakarta: Penebar
Swadaya. Tohir, K. A. 1991. Seuntai Pengetahuan Usaha Tani Indonesia. Jakarta: PT.
Rineka Cipta.
Universitas Sumatera Utara
BAB III METODOLOGI PENELITIAN
3.1 Metode Penentuan Daerah Penelitian
