44.35 1.478333333 0.466666667 Analisis Komparatif Pendapatan Petani Sebelum dan Sesudah Beralih Ke Komoditi Kelapa Sawit (Studi Kasus: Desa Ujung Rambe, Kecamatan Bangun Purba, Kabupaten Deli Serdang)

18 1 135 135 94.5 94.5 405 405 135 135 135 135 2 2 19 1 135 135 94.5 94.5 405 405 135 135 135 135 2 2 20 2 270 135 189 94.5 810 405 270 135 270 135 4 2 21 2.5 340 136 238 95.2 1020 408 340 136 340 136 5 2 22 1 130 130 91 91 390 390 130 130 130 130 2 2 23 2 260 130 182 91 780 390 260 130 260 130 4 2 24 1 130 130 91 91 390 390 130 130 130 130 2 2 25 0.5 60 120 42 84 180 360 60 120 60 120 0.7 1.4 26 1 130 130 91 91 390 390 130 130 130 130 2 2 27 1.5 190 127 133 89 570 380 190 127 190 127 3 1.3 28 2 270 135 189 94.5 810 405 270 135 270 135 4 2 29 1 130 130 91 91 390 390 130 130 130 130 2 2 30 1 130 130 91 91 390 390 130 130 130 130 2 2 Total 39.1 5215 3967 3650.5 2777.2 15645 11904 5215 3967 5215 3967

62.7 44.35

14 12 Rata - Rata 1.3033333 33 173.833333 3 132.233333 3 121.683333 3 92.5733333 3 521.5 396.8 173.8333333 132.2333333 173.8333333 132.2333333

2.09 1.478333333 0.466666667

0.4 Universitas Sumatera Utara Lampiran 5. Biaya Penyusutan Alat Sebelum Beralih Ke Komoditas Kelapa Sawit Per PetaniHaTh No Sampel LL Ha Harga Alat Yang Digunakan Rp Total Biaya Pisau Sadap Mangkok Kawat Ember Knapsack Jumlah Harga Satuan Total Harga Jumlah Harga Satuan Total Harga Jumlah Harga Satuan Total Harga Jumlah Harga Satuan Total Harga Jumlah Harga Satuan Total Harga 1 1 2 30,000 60,000 650 3,000 1,950,000 650 4,000 2,600,000 5 27,000 135,000 2 250,000 500,000 5,245,000 2 1 3 25,000 75,000 620 4,000 2,480,000 620 5,000 3,100,000 4 25,000 100,000 2 250,000 500,000 6,255,000 3 2 4 25,000 100,000 1,300 3,000 3,900,000 1,300 5,000 6,500,000 8 30,000 240,000 4 275,000 1,100,000 11,840,000 4 1.5 3 30,000 90,000 850 3,000 2,550,000 850 5,000 4,250,000 5 25,000 125,000 3 250,000 750,000 7,765,000 5 2 4 30,000 120,000 1,200 3,000 3,600,000 1,200 5,000 6,000,000 7 25,000 175,000 4 275,000 1,100,000 10,995,000 6 2 5 30,000 150,000 1,300 3,000 3,900,000 1,300 4,000 5,200,000 8 23,000 184,000 4 250,000 1,000,000 10,434,000 7 1 2 25,000 50,000 600 4,000 2,400,000 600 5,000 3,000,000 5 27,000 135,000 2 250,000 500,000 6,085,000 8 1 3 35,000 105,000 620 3,000 1,860,000 620 4,000 2,480,000 4 25,000 100,000 2 250,000 500,000 5,045,000 9 1 2 25,000 50,000 650 3,000 1,950,000 650 5,000 3,250,000 4 30,000 120,000 2 275,000 550,000 5,920,000 10 2 4 25,000 100,000 1,200 3,000 3,600,000 1,200 5,000 6,000,000 8 25,000 200,000 4 275,000 1,100,000 11,000,000 11 0.7 2 30,000 60,000 440 3,000 1,320,000 440 5,000 2,200,000 3 26,000 78,000 1 275,000 275,000 3,933,000 12 1 3 25,000 75,000 650 4,000 2,600,000 650 5,000 3,250,000 4 30,000 120,000 2 250,000 500,000 6,545,000 13 1 2 30,000 60,000 630 3,000 1,890,000 630 5,000 3,150,000 5 25,000 125,000 2 275,000 550,000 5,775,000 14 0.6 2 25,000 50,000 400 3,000 1,200,000 400 5,000 2,000,000 3 27,000 81,000 1 250,000 250,000 3,581,000 15 0.8 2 35,000 70,000 450 3,000 1,350,000 450 5,000 2,250,000 4 25,000 100,000 2 250,000 500,000 4,270,000 16 2 5 25,000 125,000 1,250 3,000 3,750,000 1,250 4,000 5,000,000 9 25,000 225,000 4 275,000 1,100,000 10,200,000 17 1 2 30,000 60,000 600 4,000 2,400,000 600 5,000 3,000,000 5 27,000 135,000 2 250,000 500,000 6,095,000 18 1 2 25,000 50,000 600 4,000 2,400,000 600 5,000 3,000,000 5 30,000 150,000 2 275,000 550,000 6,150,000 19 1 3 30,000 90,000 620 4,000 2,480,000 620 5,000 3,100,000 5 26,000 130,000 2 250,000 500,000 6,300,000 20 2 4 35,000 140,000 1,200 3,000 3,600,000 1,200 5,000 6,000,000 8 25,000 200,000 4 250,000 1,000,000 10,940,000 21 2.5 6 25,000 150,000 1,550 3,000 4,650,000 1,550 4,000 6,200,000 10 25,000 250,000 5 250,000 1,250,000 12,500,000 Universitas Sumatera Utara 22 1 3 35,000 105,000 600 4,000 2,400,000 600 5,000 3,000,000 4 27,000 108,000 2 250,000 500,000 6,113,000 23 2 5 30,000 150,000 1,260 3,000 3,780,000 1,260 4,000 5,040,000 8 30,000 240,000 4 250,000 1,000,000 10,210,000 24 1 2 30,000 60,000 620 3,000 1,860,000 620 5,000 3,100,000 4 25,000 100,000 2 275,000 550,000 5,670,000 25 0.5 2 25,000 50,000 300 3,000 900,000 300 5,000 1,500,000 3 27,000 81,000 1 250,000 250,000 2,781,000 26 1 3 30,000 90,000 650 4,000 2,600,000 650 5,000 3,250,000 5 25,000 125,000 2 275,000 550,000 6,615,000 27 1.5 4 35,000 140,000 820 3,000 2,460,000 820 5,000 4,100,000 6 30,000 180,000 3 275,000 825,000 7,705,000 28 2 5 30,000 150,000 1,200 3,000 3,600,000 1,200 4,000 4,800,000 8 25,000 200,000 4 275,000 1,100,000 9,850,000 29 1 3 30,000 90,000 600 3,000 1,800,000 600 5,000 3,000,000 4 30,000 120,000 2 250,000 500,000 5,510,000 30 1 2 25,000 50,000 620 3,000 1,860,000 620 5,000 3,100,000 4 27,000 108,000 2 250,000 500,000 5,618,000 Total 39 94 865,000 2,715,000 24,050 98,000 77,090,000 24,050 143,000 112,420,000 165 799,000 4,370,000 78 7,800,000 20,350,000 216,945,000 Rata - Rata 1 3 28,833 90,500 802 3,267 2,569,667 802 4,767 3,747,333 6 26,633 145,667 3 260,000 678,333 7,231,500 Universitas Sumatera Utara No Sampel LL Ha Umur Ekonomis Tahun Pisau Sadap Mangkok Kawat Ember Knapsack 1 1 1 2 1 1 5 2 1 1 2 1 1 5 3 2 1 2 1 1 5 4 1.5 1 2 1 1 5 5 2 1 2 1 1 5 6 2 1 2 1 1 5 7 1 1 2 1 1 5 8 1 1 2 1 1 5 9 1 1 2 1 1 5 10 2 1 2 1 1 5 11 0.7 1 2 1 1 5 12 1 1 2 1 1 5 13 1 1 2 1 1 5 14 0.6 1 2 1 1 5 15 0.8 1 2 1 1 5 16 2 1 2 1 1 5 17 1 1 2 1 1 5 18 1 1 2 1 1 5 19 1 1 2 1 1 5 20 2 1 2 1 1 5 21 2.5 1 2 1 1 5 22 1 1 2 1 1 5 23 2 1 2 1 1 5 24 1 1 2 1 1 5 25 0.5 1 2 1 1 5 26 1 1 2 1 1 5 27 1.5 1 2 1 1 5 28 2 1 2 1 1 5 Universitas Sumatera Utara 29 1 1 2 1 1 5 30 1 1 2 1 1 5 Total 39.1 30 60 30 30 150 Rata - Rata 1.3 1 2 1 1 5 Universitas Sumatera Utara Lanjutan 2 Lampiran 11. Biaya Penyusutan Alat Sebelum Beralih Ke Komoditas Kelapa Sawit Per PetaniHaTh No Sampel LL Ha Nilai Sisa Rp Pisau Sadap Mangkok Kawat Ember Knapsack 1 1 20,000 650,000 650,000 50,000 200,000 2 1 30,000 620,000 620,000 40,000 150,000 3 2 40,000 1,300,000 1,300,000 80,000 500,000 4 1.5 30,000 850,000 850,000 50,000 300,000 5 2 40,000 1,200,000 1,200,000 70,000 600,000 6 2 40,000 1,300,000 1,300,000 80,000 400,000 7 1 20,000 600,000 600,000 50,000 300,000 8 1 30,000 620,000 620,000 40,000 300,000 9 1 20,000 650,000 650,000 40,000 300,000 10 2 40,000 1,200,000 1,200,000 80,000 400,000 11 0.7 20,000 440,000 440,000 30,000 150,000 12 1 30,000 650,000 650,000 40,000 300,000 13 1 20,000 630,000 630,000 50,000 250,000 14 0.6 20,000 400,000 400,000 30,000 100,000 15 0.8 20,000 450,000 450,000 40,000 300,000 16 2 50,000 1,250,000 1,250,000 90,000 600,000 17 1 20,000 600,000 600,000 50,000 250,000 18 1 20,000 600,000 600,000 50,000 250,000 19 1 30,000 620,000 620,000 50,000 200,000 20 2 40,000 1,200,000 1,200,000 80,000 600,000 21 2.5 60,000 1,550,000 1,550,000 100,000 600,000 22 1 30,000 600,000 600,000 40,000 250,000 23 2 50,000 1,260,000 1,260,000 80,000 500,000 24 1 20,000 620,000 620,000 40,000 300,000 25 0.5 20,000 300,000 300,000 30,000 100,000 26 1 30,000 650,000 650,000 50,000 250,000 Universitas Sumatera Utara 27 1.5 40,000 820,000 820,000 60,000 450,000 28 2 50,000 1,200,000 1,200,000 80,000 600,000 29 1 30,000 600,000 600,000 40,000 250,000 30 1 20,000 620,000 620,000 40,000 200,000 Total 39.1 930,000 24,050,000 24,050,000 1,650,000 9,950,000 Rata - Rata 1.3 31,000 801,667 801,667 55,000 331,667 Universitas Sumatera Utara Lanjutan 3 Lampiran 11. Biaya Penyusutan Alat Sebelum Beralih Ke Komoditas Kelapa Sawit Per PetaniHaTh No Sampel LL Ha Nilai Penyusutan Rp Total Penyusutan Rp Pisau Sadap Mangkok Kawat Ember Knapsack 1 1 40,000 650,000 1,950,000 85,000 60,000 2,785,000 2 1 45,000 930,000 2,480,000 60,000 70,000 3,585,000 3 2 60,000 1,300,000 5,200,000 160,000 120,000 6,840,000 4 1.5 60,000 850,000 3,400,000 75,000 90,000 4,475,000 5 2 80,000 1,200,000 4,800,000 105,000 100,000 6,285,000 6 2 110,000 1,300,000 3,900,000 104,000 120,000 5,534,000 7 1 30,000 900,000 2,400,000 85,000 40,000 3,455,000 8 1 75,000 620,000 1,860,000 60,000 40,000 2,655,000 9 1 30,000 650,000 2,600,000 80,000 50,000 3,410,000 10 2 60,000 1,200,000 4,800,000 120,000 140,000 6,320,000 11 0.7 40,000 440,000 1,760,000 48,000 25,000 2,313,000 12 1 45,000 975,000 2,600,000 80,000 40,000 3,740,000 13 1 40,000 630,000 2,520,000 75,000 60,000 3,325,000 14 0.6 30,000 400,000 1,600,000 51,000 30,000 2,111,000 15 0.8 50,000 450,000 1,800,000 60,000 40,000 2,400,000 16 2 75,000 1,250,000 3,750,000 135,000 100,000 5,310,000 17 1 40,000 900,000 2,400,000 85,000 50,000 3,475,000 18 1 30,000 900,000 2,400,000 100,000 60,000 3,490,000 19 1 60,000 930,000 2,480,000 80,000 60,000 3,610,000 20 2 100,000 1,200,000 4,800,000 120,000 80,000 6,300,000 21 2.5 90,000 1,550,000 4,650,000 150,000 130,000 6,570,000 22 1 75,000 900,000 2,400,000 68,000 50,000 3,493,000 23 2 100,000 1,260,000 3,780,000 160,000 100,000 5,400,000 24 1 40,000 620,000 2,480,000 60,000 50,000 3,250,000 25 0.5 30,000 300,000 1,200,000 51,000 30,000 1,611,000 26 1 60,000 975,000 2,600,000 75,000 60,000 3,770,000 27 1.5 100,000 820,000 3,280,000 120,000 75,000 4,395,000 28 2 100,000 1,200,000 3,600,000 120,000 100,000 5,120,000 Universitas Sumatera Utara 29 1 60,000 600,000 2,400,000 80,000 50,000 3,190,000 30 1 30,000 620,000 2,480,000 68,000 60,000 3,258,000 Total 39.1 1,785,000 26,520,000 88,370,000 2,720,000 2,080,000 121,475,000 Rata - Rata 1.3 59,500 884,000 2,945,667 90,667 69,333 4,049,167 Universitas Sumatera Utara No Sampel LL Ha Harga Alat Yang Digunakan Rp Dodos Egrek Angkong Cangkul Gancu Knapsac Jumlah Harga Satuan Total Harga Jumlah Harga Satuan Total Harga Jumlah Harga Satuan Total Harga Jumlah Harga Satuan Total Harga Jumlah Harga Satuan Total Harga Jumlah Harga Satuan 1 1 2 40,000 80,000 2 80,000 160,000 2 300,000 600,000 3 25,000 75,000 3 30,000 90,000 1 275,000 2 1 2 40,000 80,000 2 90,000 180,000 2 275,000 550,000 3 25,000 75,000 3 30,000 90,000 1 275,000 3 2 4 50,000 200,000 3 90,000 270,000 3 300,000 900,000 4 30,000 120,000 4 30,000 120,000 2 300,000 4 1.5 4 45,000 180,000 4 80,000 320,000 3 250,000 750,000 5 25,000 125,000 4 30,000 120,000 2 275,000 5 2 4 40,000 160,000 3 85,000 255,000 3 280,000 840,000 4 30,000 120,000 5 30,000 150,000 2 300,000 6 2 5 40,000 200,000 4 75,000 300,000 4 250,000 1,000,000 5 25,000 125,000 3 30,000 90,000 2 300,000 7 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 1 275,000 8 1 2 50,000 100,000 2 80,000 160,000 2 275,000 550,000 3 25,000 75,000 3 25,000 75,000 1 300,000 9 1 2 50,000 100,000 2 80,000 160,000 3 300,000 900,000 3 30,000 90,000 2 30,000 60,000 1 275,000 10 2 4 40,000 160,000 3 75,000 225,000 4 275,000 1,100,000 4 25,000 100,000 4 30,000 120,000 3 275,000 11 0.7 1 40,000 40,000 1 85,000 85,000 2 250,000 500,000 2 30,000 60,000 2 25,000 50,000 1 275,000 12 1 2 45,000 90,000 2 80,000 160,000 2 290,000 580,000 5 30,000 150,000 3 30,000 90,000 1 300,000 13 1 2 40,000 80,000 2 90,000 180,000 2 260,000 520,000 5 25,000 125,000 3 30,000 90,000 1 300,000 14 0.6 1 50,000 50,000 1 80,000 80,000 1 250,000 250,000 2 30,000 60,000 2 25,000 50,000 1 275,000 15 0.8 2 40,000 80,000 2 75,000 150,000 2 280,000 560,000 2 25,000 50,000 2 25,000 50,000 1 275,000 16 2 3 50,000 150,000 3 90,000 270,000 3 300,000 900,000 4 25,000 100,000 4 30,000 120,000 2 300,000 17 1 2 50,000 100,000 2 80,000 160,000 2 280,000 560,000 3 30,000 90,000 3 30,000 90,000 1 275,000 18 1 3 45,000 135,000 2 90,000 180,000 2 290,000 580,000 4 30,000 120,000 2 30,000 60,000 2 300,000 19 1 2 40,000 80,000 2 90,000 180,000 2 300,000 600,000 4 30,000 120,000 2 30,000 60,000 1 275,000 20 2 4 40,000 160,000 4 85,000 340,000 4 260,000 1,040,000 5 25,000 125,000 4 30,000 120,000 3 300,000 21 2.5 5 40,000 200,000 4 90,000 360,000 4 340,000 1,360,000 5 25,000 125,000 5 30,000 150,000 3 300,000 22 1 2 45,000 90,000 2 80,000 160,000 2 280,000 560,000 3 25,000 75,000 3 30,000 90,000 1 300,000 23 2 3 50,000 150,000 3 80,000 240,000 3 300,000 900,000 4 30,000 120,000 4 30,000 120,000 2 300,000 Universitas Sumatera Utara 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