Analisis Komparatif Bentuk Usaha Kambing PE Berdasarkan Aspek Finansial di Kabupaten Deli Serdang Bagian Timur
Lampiran 1.
KUISIONER PENELITIAN
“Analisis Komparatif Bentuk Usaha Kambing PE Berdasarkan Aspek
Finansial di Kabupaten Deli Serdang Bagian Timur “
Oleh : Sielva A.S Hutabarat
No. Responden :
I.
Identitas Responden
Nama
:
Umur
:
Alamat
:
Kecamatan
:
Desa
:
Jenis Kelamin
:
Laki-laki
Pendidikan Terakhir
:
SD
SLTP
Wanita
SLTA
Perguruan Tinggi
II. Identifikasi Usaha
1. Jenis Usaha
a. Mandiri
b. Kelompok tani
Nama kelompok tani :
Berapa kali mendapatkan dana dari pemerintah dan sebutkan ? ……...
No Nama Anggota
Umur
Pendidikan
Pekerjaan
c. CV
Nama CV:
2. Sejak kapan anda mulai berternak ? ……...
3. Berapa jumlah ternak kambing saat ini ?
Universitas Sumatera Utara
No
Jenis
1
Indukan
2
Jantan
3
Dara
4
Cempe
Jumlah
Total
4. Apa ada peningkatan ternak dari tahun 2014, 2015, 2016 ? ……...
5. Dari manakah anda memperoleh modal untuk berternak ? ……...
6. Pernahkah anda memdapat penyuluhan ? ……...
III. Cash Out Flow
a. Biaya Tetap
1.
Kandang yang digunakan dalam berternak ?
Permanen
Semi Permanen
2.
Berapakah biaya yang dikeluarka untuk pembuatan kandang ? ……...
3.
Apakah lahan disewa ?
Ya , Biaya sewa ……...
Tidak
4.
Peralatan apa yang digunakan dalam berternak kambing PE ? ……...
5.
Berapa biaya yang dikeluarkan untuk peralatan ? ……...
b.
Biaya Variabel
1.
Pakan apa yang diberikan pada ternak ? ……...
2.
Berapa kali sehari pemberian pakan pada ternak ? ……...
3.
Berapa biaya yang dikeluarkan dalam sekali pemberian pakan ? ……...
4.
Dari manakah perolehan bibit ? ……...
5.
Berapa biaya dalam pembelian bibit ? ……...
6.
Apakah penyakit yang dihadapi dalam berternak ? ……...
7.
Biaya untuk mengobati dalam berternak ? ……...
8.
Apakah ada menggunakan tenaga kerja ?
Ya , Jumlah tenaga kerja ……... Upah yang diberikan ……...
Tidak
9. Apakah ada menggunakan transportasi dalam usaha kambing PE ?
Universitas Sumatera Utara
Ya , Biaya yang dikeluarkan ……...
Tidak
10. Apakah ada menggunakan listrik dalam usaha kambing PE ?
Ya , Biaya yang dikeluarkan ……...
Tidak
IV. Cash In Flow
1.
Apa saja sumber pendapatan dari ternak kambing ?
No
Sumber
Ya
Tidak
Pertanyaan
Jawaban
Pendapatan
1
Susu
Jumlah yang sedang laktasi ?
Produksi litter/hari?
Cara memasarkan produk?
Kendala dalam memasarkan
produk?
Harga susu /litter?
2
Penjualan
Indukan Afkir
Kambing
Jantan
Dara
Cempe
3
Kotoran
4
Lain
Harga
2. Dimanakah lokasi pemasaran :
a. Susu ……...
b. Ternak ……...
c. Kotoran ……...
- Terima Kasih Atas Kerjasamanya
Universitas Sumatera Utara
Lampiran 2. Identitas Responden di Kecamatan Patumbak dan Kecamatan BiruBiru
No
Bentuk
Usaha
1
Mandiri
2
Kelompok
Tani
3
CV
Responden
Umur
Suhardi
Suman
Nadiman
Jono
Suparman
Kasimin
Dasuki
Yogi
Aman
Nirpal
Hardi
Adi
Barum
Syarul
Sugianto
Slamet
Darso
Bono
Berlin
Nelson
Esra
Anju
Iksan
Nopri
Dadang
Zulianto
Miadi
James
Goang
Rudi
Reza
Hajar
Tarigan
49
35
63
50
50
65
64
42
46
37
42
51
32
47
60
50
39
55
48
53
42
40
34
57
39
41
35
46
44
52
56
30
44
Jenis Kelamin
Laki-Laki
Laki-Laki
Laki-Laki
Laki-Laki
Laki-Laki
Laki-Laki
Laki-Laki
Laki-Laki
Laki-Laki
Laki-Laki
Laki-Laki
Laki-Laki
Laki-Laki
Laki-Laki
Laki-Laki
Laki-Laki
Laki-Laki
Laki-Laki
Laki-Laki
Laki-Laki
Laki-Laki
Laki-Laki
Laki-Laki
Laki-Laki
Laki-Laki
Laki-Laki
Laki-Laki
Laki-Laki
Laki-Laki
Laki-Laki
Laki-Laki
Laki-Laki
Laki-Laki
Tingkat
Pendidikan
SLTA
SLTA
SLTA
SD
SLTA
SLTA
SLTP
SD
SD
SD
SLTP
SLTP
SLTA
SLTA
SLTP
SLTP
SD
SLTA
SLTP
SLTP
SLTA
SLTA
SD
SLTA
SLTA
SLTA
SLTP
SLTA
SLTA
SLTA
SLTA
SLTA
S1
Lama
Jumlah
Berternak Ternak
7
11
10
23
10
5
3
10
5
8
11
5
8
6
3
10
15
31
13
28
9
18
11
18
11
23
7
20
12
7
9
20
7
16
14
19
9
22
11
28
10
23
8
26
14
30
8
19
7
16
6
28
6
43
7
50
10
40
8
35
9
32
7
39
8
160
Universitas Sumatera Utara
Lampiran 3. Peneriman Peternak di Kecamatan Patumbak dan Kecamatan BiruBiru
Penerimaan dari Penjualan Susu
No
1
Bentuk
Usaha
Mandiri
2
Kelompok
Tani
3
CV
Responden
Jumlah
(liter/hari)
Suhardi
Suman
Nadiman
Jono
Suparman
Kasimin
Dasuki
Yogi
Aman
Nirpal
Hardi
Adi
Barum
Syarul
Sugianto
Slamet
Darso
Bono
Berlin
Nelson
Esra
Anju
Iksan
Nopri
Dadang
Zulianto
Miadi
James
Goang
Rudi
Reza
Hajar
Tarigan
Susu
Harga
(Rp)
Total
(Rp)
2
2
40,000
40,000
29,200,000
29,200,000
2
40,000
29,200,00
1
40,000
14,600,000
2,5
40,000
36,500,000
2
4
4
4
3,5
4
2,5
20
40,000
40,000
40,000
35,000
35,000
40,000
40,000
40,000
29,200,000
58,400,000
58,400,000
58,400,000
44,712,500
58,400,000
36,500,000
292,000,000
Universitas Sumatera Utara
Penerimaan dari Penjualan Ternak
No
1
Bentuk
Usaha
Mandiri
2
Kelompok
Tani
3
CV
Responden
Afkir
(Jlh x Harga)
Suhardi
Suman
Nadiman
Jono
Suparman
Kasimin
Dasuki
Yogi
Aman
Nirpal
Hardi
Adi
Barum
Syarul
Sugianto
Slamet
Darso
Bono
Berlin
Nelson
Esra
Anju
Iksan
Nopri
Dadang
Zulianto
Miadi
James
Goang
Rudi
Reza
Hajar
Tarigan
1x1,000,000
1x1,000,000
1x1,000,000
1x1,500,000
1 x1,000,000
1x1,500,000
2x1,500,000
1x1,000,000
1x1,000,000
1x1,500,000
1x1,500,000
10x 1,500,000
Penjualan Ternak
Jantan
Dara
Cempe
(Jlh x Harga) (Jlh x Harga) (Jlh x Harga)
2x2,000,000
8x700,000
4x1,500,000
10x700,00
1x2,000,000
2x1,500,00
6x700,000
4x700,000
2 x700,000
1x2,000,000
1x700,000
6x700,000
5x1,500,000
13x800,000
5x1,800,000
15x700,000
10x700,000
7x1,800,000
7x700,000
7x1,800,000
13x800,000
8x1,800,000
10x700,000
2x2,000,000
10x800,000
7x800,000
8x 700,000
3x1,500,000
10x700,00
1x2,500,000
15x700,000
10x700,000
4x1,500,000
10x800,000
2x2,000,000
20x700,000
1x2,000,000
8x700,000
6x2,000,000
5x600,000
4x2,000,000
3x2,000,000
7x 800,000
7x1,500,000
10x800,000
12x1,500,000
20x700,000
10x2,000,000
2x1,500,000
12x800,000
9x1,500,000
8x800,000
11x1,500,000
8x800,000
9x2,000,000
11x800,000
80x1,500,000 20x2,000,000
50 x 800,000
Universitas Sumatera Utara
Total
9,600,000
13,000,000
2,000,000
7,200,000
2,800,000
1,400,000
2,700,000
4,200,000
18,900,000
19,500,000
7,000,000
17,500,000
23,000,000
22,400,000
4,000,000
8,000,000
5,600,000
6,600,000
11,500,000
13,000,000
8,500,000
14,000,000
18,000,000
7,600,000
15,000,000
20,600,000
18,500,000
35,000,000
33,600,000
22,500,000
26,000,000
28,300,000
215,000,000
Penerimaan dari Penjualan Kotoran
No
Bentuk
Usaha
1
Mandiri
2
Kelompok
Tani
3
CV
Responden
Suhardi
Suman
Nadiman
Jono
Suparman
Kasimin
Dasuki
Yogi
Aman
Nirpal
Hardi
Adi
Barum
Syarul
Sugianto
Slamet
Darso
Bono
Berlin
Nelson
Esra
Anju
Iksan
Nopri
Dadang
Zulianto
Miadi
James
Goang
Rudi
Reza
Hajar
Tarigan
Kotoran
Jumlah (goni Harga
Total
30kg/minggu) (Rp)
(Rp)
8
7,000
2,912,000
19
7,000
6,916,000
2
7,000
728,000
8
7,000
2,912,000
6
7,000
2,184,000
3
7,000
1,092,000
3
7,000
1,092,000
8
7,000
2,912,000
25
5,000
6,500,000
24
5,000
6,240,000
12
5,000
3,120,000
12
7,000
4,368,000
20
7,000
7,280,000
16
7,000
5,824,000
3
7,000
1,092,000
16
5,000
4,160,000
11
7,000
4,004,000
15
7,000
5,460,000
20
7,000
7,280,000
26
5,000
6,760,000
20
7,000
7,280,000
21
7,000
7,644,000
21
7,000
7,644,000
10
7,000
3,640,000
8
7,000
2,912,000
21
7,000
7,644,000
30
7,000
10,920,000
45
7,000
16,380,000
38
7,000
13,832,000
30
7,000
10,920,000
28
7,000
10,192,000
35
7,000
12,740,000
105
7,000
38,220,000
Universitas Sumatera Utara
Total Penerimaan
No
1
Bentuk
Usaha
Mandiri
2
Kelompok
Tani
3
CV
Responden
Suhardi
Suman
Nadiman
Jono
Suparman
Kasimin
Dasuki
Yogi
Aman
Nirpal
Hardi
Adi
Barum
Syarul
Sugianto
Slamet
Darso
Bono
Berlin
Nelson
Esra
Anju
Iksan
Nopri
Dadang
Zulianto
Miadi
James
Goang
Rudi
Reza
Hajar
Tarigan
Penjualan
Susu
29,200,000
29,200,000
29,200,00
14,600,000
36,500,000
29,200,000
58,400,000
58,400,000
58,400,000
44,712,500
58,400,000
36,500,000
292,000,000
Penjualan
Ternak
9,600,000
13,000,000
2,000,000
7,200,000
2,800,000
1,400,000
2,700,000
4,200,000
18,900,000
19,500,000
7,000,000
17,500,000
23,000,000
22,400,000
4,000,000
8,000,000
5,600,000
6,600,000
11,500,000
13,000,000
8,500,000
14,000,000
18,000,000
7,600,000
15,000,000
20,600,000
18,500,000
35,000,000
33,600,000
22,500,000
26,000,000
28,300,000
215,000,000
Penjualan
Kotoran
2,912,000
6,916,000
728,000
2,912,000
2,184,000
1,092,000
1,092,000
2,912,000
6,500,000
6,240,000
3,120,000
4,368,000
7,280,000
5,824,000
1,092,000
4,160,000
4,004,000
5,460,000
7,280,000
6,760,000
7,280,000
7,644,000
7,644,000
3,640,000
2,912,000
7,644,000
10,920,000
16,380,000
13,832,000
10,920,000
10,192,000
12,740,000
38,220,000
Penjualan
Pakan
24,000,000
Total
12,512,000
19,916,000
2,728,000
10,112,000
4,984,000
2,492,000
3,792,000
7,112,000
54,600,000
54,940,000
10,120,000
21,868,000
59,480,000
28,224,000
5,092,000
12,160,000
9,604,000
26,660,000
18,780,000
19,760,000
15,780,000
58,144,000
25,644,000
11,240,000
17,912,000
57,444,000
87,820,000
109,780,000
105,832,000
78,132,500
94,592,000
77,540,000
569,220,000
Universitas Sumatera Utara
Lampiran 4. Biaya Tetap
Biaya Penyusutan Kandang
Bentuk
Usaha
1
Mandiri
2
Kelompok
Tani
3
CV
Responden
Harga
Awal
Suhardi
Suman
Nadiman
Jono
Suparman
Kasimin
Dasuki
Yogi
Aman
Nirpal
Hardi
Adi
Barum
Syarul
Sugianto
Slamet
Darso
Bono
Berlin
Nelson
Esra
Anju
Iksan
Nopri
Dadang
Zulianto
Miadi
James
Goang
Rudi
Reza
Hajar
Tarigan
1,000,000
10,000,000
200,000
5,000,000
500,000
1,000,000
200,000
7,000,000
10,000,000
10,000,000
8,000,000
4,000,000
5,000,000
10,000,000
400,000
5,000,000
6,000,000
8,000,000
4,000,000
8,000,000
8,000,000
7,000,000
10,000,000
6,000,000
9,000,000
5,000,000
10,000,000
10,000,000
10,000,000
10,000,000
5,000,000
10,000,000
20,000,000
Umuur
Biaya Penyusutan
Ekonomis
(Tahun)
10
100,000
10
1,000,000
10
20,000
10
5,000,000
10
50,000
10
100,000
10
20,000
10
700,000
10
1,000,000
10
1,000,000
10
800,000
10
400,000
10
500,000
10
1,000,000
10
40,000
10
500,000
10
600,000
10
800,000
10
400,000
10
800,000
10
800,000
10
700,000
10
1,000,000
10
600.000
10
900,000
10
500,000
10
1,000,000
10
1,000,000
10
1,000,000
10
1,000,00
10
500,000
10
1,000,000
10
2,000,000
Universitas Sumatera Utara
Biaya Penyusutan Alat
Responden
Pick
up/Becak
(Jlh x umr x
hrg)
Sekop
(Jlh x
umr x
hrg)
Suhardi
1x8x
12,000,000
1x8x
12,000,000
1x8
x5,000,000
1x8x
12,000,000
1x8
x5,000,000
1x8
x5,000,000
1x8
x5,000,000
1x8
x5,000,000
1x8x
12,000,000
1x8x
12,000,000
1x8x
12,000,000
1x8x
12,000,000
1x8x
12,000,000
1x8x
12,000,000
1x8
x5,000,000
1x8x
12,000,000
1x8x
12,000,000
1x8x
12,000,000
1x8x
12,000,000
1x8x
12,000,000
1x8x
12,000,000
1x8x
12,000,000
1x8x
12,000,000
1x8x
12,000,000
1x8x
12,000,000
1x4
x45,000
1x4
x45,000
1x4
x45,000
1x4
x45,000
1x4
x45,000
1x4
x45,000
1x4
x45,000
1x4
x45,000
1x4
x45,000
1x4
x45,000
1x4
x45,000
1x4
x45,000
1x4
x45,000
1x4
x45,000
1x4
x45,000
1x4
x45,000
1x4
x45,000
1x4
x45,000
1x4
x45,000
1x4
x45,000
1x4
x45,000
1x4
x45,000
1x4
x45,000
1x4
x45,000
1x4
x45,000
Suman
Nadiman
Jono
Suparman
Mandiri
Kasimin
Dasuki
Yogi
Aman
Nirpal
Hardi
Adi
Barum
Syarul
Sugianto
Slamet
Darso
Bono
Berlin
Nelson
Esra
Anju
Iksan
Nopri
Dadang
Saring
an
(Jlh x
umr x
hrg)
1 x4x
15,000
1 x4x
15,000
1 x4x
15,000
1 x4x
15,000
1 x4x
15,000
Sorong
(Jlh x
umr x
hrg)
Kain lap
(Jlh x
umr x
hrg)
1x4x
350,000
1x4x
350,000
1x4x
350,000
1x4x
350,000
1x4x
350,000
1x4x
350,000
1x4x
350,000
1x4x
350,000
1x4x
350,000
1x4x
350,000
1x4x
350,000
1x4x
350,000
1x4x
350,000
1x4x
350,000
1x4x
350,000
1x4x
350,000
1x4x
350,000
1x4x
350,000
1x4x
350,000
1x4x
350,000
1x4x
350,000
1x4x
350,000
1x4x
350,000
1x4x
350,000
1x4x
350,000
3x4
x10,000
3x4
x10,000
3x4
x10,000
3x4
x10,000
3x4
x10,000
3x4
x10,000
3x4
x10,000
3x4
x10,000
3x4
x10,000
3x4
x10,000
3x4
x10,000
3x4
x10,000
3x4
x10,000
3x4
x10,000
3x4
x10,000
3x4
x10,000
3x4
x10,000
3x4
x10,000
3x4
x10,000
3x4
x10,000
3x4
x10,000
3x4
x10,000
3x4
x10,000
3x4
x10,000
3x4
x10,000
Ember
(Jlh x
umr x
hrg)
1x4x
20,000
1x4x
20,000
1x4x
20,000
1x4x
20,000
1x4x
20,000
Sapu
(Jlh x
umr x
hrg)
1x4x
5,000
1x4x
5,000
1x4x
5,000
1x4x
5,000
1x4x
5,000
1x4x
5,000
1x4x
5,000
1x4x
5,000
1x4x
5,000
1x4x
5,000
1x4x
5,000
1x4x
5,000
1x4x
5,000
1x4x
5,000
1x4x
5,000
1x4x
5,000
1x4x
5,000
1x4x
5,000
1x4x
5,000
1x4x
5,000
1x4x
5,000
1x4x
5,000
1x4x
5,000
1x4x
5,000
1x4x
5,000
Universitas Sumatera Utara
Total
1,607,500
1,607,500
732,500
1,607,500
732,500
732,500
732,500
732,500
1,616,250
1,616,250
1,607,500
1,607,500
1,616,250
1,607,500
732,500
1,607,500
1,607,500
1,616,250
1,607,500
1,607,500
1,607,500
1,616,250
1,607,500
1,607,500
1,607,500
Zulianto
Kelompok
Tani
Miadi
James
Goang
Rudi
Reza
Hajar
CV
Tarigan
1x8x
12,000,000
1x8x
12,000,000
1x8x
12,000,000
1x8x
12,000,000
1x8x
12,000,000
1x8x
12,000,000
1x8x
12,000,000
1x8x
100,000,00
0
1x4
x45,000
1x4
x45,000
1x4
x45,000
1x4
x45,000
1x4
x45,000
1x4
x45,000
1x4
x45,000
1 x 4x
45,000
1 x4x
15,000
2 x4x
15,000
2 x4x
15,000
2 x4x
15,000
2 x4x
15,000
2 x4x
15,000
2 x4x
15,000
2 x 4x
15,000
1x4x
350,000
1x4x
350,000
1x4x
350,000
1x4x
350,000
1x4x
350,000
1x4x
350,000
1x4x
350,000
1x4x
350,000
3x4
x10,000
3x4
x10,000
3x4
x10,000
3x4
x10,000
3x4
x10,000
3x4
x10,000
3x4
x10,000
5x4
x10,000
2x4x
20,000
4x4x
20,000
4x4x
20,000
4x4x
20,000
4x4x
20,000
3x4x
20,000
3x4x
20,000
8x4x
20,000
1x4x
5,000
1x4x
5,000
1x4x
5,000
1x4x
5,000
1x4x
5,000
1x4x
5,000
1x4x
5,000
3x4x
5,000
Universitas Sumatera Utara
1,621,250
1,635,000
1,635,000
1,635,000
1,635,000
1,630,000
1,630,000
12,662,500
Lampiran 5. Biaya Variabel
Responden
Suhardi
Suman
Nadiman
Jono
Suparman
Kasimin
Dasuki
Yogi
Aman
Nirpal
Hardi
Adi
Barum
Syarul
Sugianto
Slamet
Darso
Bono
Berlin
Nelson
Esra
Anju
Iksan
Nopri
Dadang
Zulianto
Miadi
James
Goang
Rudi
Reza
Hajar
Tarigan
Pakan/
bulan
200,000
200,000
300,000
350,000
300,000
250,000
250,000
300,000
7,800,000
Transpo
rtasi
/hari
10,000
15,000
5,000
10,000
5,000
5,000
5,000
5,000
15,000
15,000
10,000
10,000
15,000
10,000
5,000
10,000
10,000
10,000
10,000
15,000
15,000
15,000
15,000
10,000
15,000
15,000
20,000
20,000
15,000
15,000
15,000
15,000
25,000
Obatobatan/
bulan
Kemasan
Susu/bul
an
Upah
Tenaga
Kerja/bula
n
20,000
30,000
20,000
20,000
30,000
30,000
20,00
20,000
30,000
30,000
30,000
20,000
20,000
30,000
30,000
30,000
30,000
30,000
20,000
20,000
30,000
40,000
40,000
40,000
30,000
30,000
30,000
250,000
25,000
25,000
25,000
10,000
25,000
25,000
35,000
35,000
35,000
35,000
35,000
25,000
100,000
1,500,000
Listrik
(bulan)
25,000
25,000
25,000
25,000
25,000
25,000
25,000
25,000
40,000
40,000
25,000
25,000
25,000
25,000
25,000
25,000
25,000
25,000
25,000
40,000
25,000
40,000
40,000
25,000
25,000
40,000
40,000
40,000
40,000
40,000
40,000
40,000
100,000
Perbaikan
Kandang
(tahun)
100,000
1,000,000
20,000
5,000,000
50,000
100,000
20,000
700,000
1,000,000
1,000,000
800,000
400,000
500,000
1,000,000
40,000
500,000
600,000
800,000
400,000
800,000
800,000
700,000
1,000,000
600.000
900,000
500,000
1,000,000
1,000,000
1,000,000
1,000,000
500,000
1,000,000
2,000,000
Universitas Sumatera Utara
Total
4,290,000
7,135,000
2,145,000
9,190,000
2,175,000
2,225,000
2,145,000
3,065,000
7,615,000
7,615,000
4,990,000
4,590,000
6,935,000
5,310,000
3,1865,000
4,810,000
4,790,000
5,110,000
4,710,000
7,115,000
6,935,000
9,715,000
7,315,000
4,790,000
6,915,000
9,515,000
13,280,000
13,880,000
11,455,000
10,735,000
10,235,000
11,215,000
111,625,000
Lampiran 6. Total Biaya Tetap
No
Bentuk
Usaha
1
Mandiri
2
Kelompok
Tani
3
CV
Responden
Suhardi
Suman
Nadiman
Jono
Suparman
Kasimin
Dasuki
Yogi
Aman
Nirpal
Hardi
Adi
Barum
Syarul
Sugianto
Slamet
Darso
Bono
Berlin
Nelson
Esra
Anju
Iksan
Nopri
Dadang
Zulianto
Miadi
James
Goang
Rudi
Reza
Hajar
Tarigan
Biaya
Biaya
Total
Penyusutan Penyusutan
Kandang
Alat
100,000
1,607,500
1,707,500
1,000,000
1,607,500
2,607,500
20,000
732,500
752,500
5,000,000
1,607,500
6,607,500
50,000
732,500
782,5000
100,000
732,500
832,500
20,000
732,500
752,500
700,000
732,500
1,432,500
1,000,000
1,616,250
2,616,250
1,000,000
1,616,250
2,616,250
800,000
1,607,500
2,407,500
400,000
1,607,500
2,007,500
500,000
1,616,250
2,116,250
1,000,000
1,607,500
2,607,500
40,000
732,500
772,500
500,000
1,607,500
2,107,500
600,000
1,607,500
2,207,500
800,000
1,616,250
2,416,250
400,000
1,607,500
2,007,500
800,000
1,607,500
2,407,500
800,000
1,607,500
2,407,500
700,000
1,616,250
2,316,250
1,000,000
1,607,500
2,607,500
600.000
1,607,500
2,207,500
900,000
1,607,500
2,507,500
500,000
1,621,250
2,121,250
1,000,000
1,635,000
2,635,000
1,000,000
1,635,000
2,635,000
1,000,000
1,635,000
2,635,000
1,000,00
1,635,000
2,635,00
500,000
1,630,000
2,130,00
1,000,000
1,630,000
2,630,00
12,662,500 14,662,500
2,000,000
Universitas Sumatera Utara
KUISIONER PENELITIAN
“Analisis Komparatif Bentuk Usaha Kambing PE Berdasarkan Aspek
Finansial di Kabupaten Deli Serdang Bagian Timur “
Oleh : Sielva A.S Hutabarat
No. Responden :
I.
Identitas Responden
Nama
:
Umur
:
Alamat
:
Kecamatan
:
Desa
:
Jenis Kelamin
:
Laki-laki
Pendidikan Terakhir
:
SD
SLTP
Wanita
SLTA
Perguruan Tinggi
II. Identifikasi Usaha
1. Jenis Usaha
a. Mandiri
b. Kelompok tani
Nama kelompok tani :
Berapa kali mendapatkan dana dari pemerintah dan sebutkan ? ……...
No Nama Anggota
Umur
Pendidikan
Pekerjaan
c. CV
Nama CV:
2. Sejak kapan anda mulai berternak ? ……...
3. Berapa jumlah ternak kambing saat ini ?
Universitas Sumatera Utara
No
Jenis
1
Indukan
2
Jantan
3
Dara
4
Cempe
Jumlah
Total
4. Apa ada peningkatan ternak dari tahun 2014, 2015, 2016 ? ……...
5. Dari manakah anda memperoleh modal untuk berternak ? ……...
6. Pernahkah anda memdapat penyuluhan ? ……...
III. Cash Out Flow
a. Biaya Tetap
1.
Kandang yang digunakan dalam berternak ?
Permanen
Semi Permanen
2.
Berapakah biaya yang dikeluarka untuk pembuatan kandang ? ……...
3.
Apakah lahan disewa ?
Ya , Biaya sewa ……...
Tidak
4.
Peralatan apa yang digunakan dalam berternak kambing PE ? ……...
5.
Berapa biaya yang dikeluarkan untuk peralatan ? ……...
b.
Biaya Variabel
1.
Pakan apa yang diberikan pada ternak ? ……...
2.
Berapa kali sehari pemberian pakan pada ternak ? ……...
3.
Berapa biaya yang dikeluarkan dalam sekali pemberian pakan ? ……...
4.
Dari manakah perolehan bibit ? ……...
5.
Berapa biaya dalam pembelian bibit ? ……...
6.
Apakah penyakit yang dihadapi dalam berternak ? ……...
7.
Biaya untuk mengobati dalam berternak ? ……...
8.
Apakah ada menggunakan tenaga kerja ?
Ya , Jumlah tenaga kerja ……... Upah yang diberikan ……...
Tidak
9. Apakah ada menggunakan transportasi dalam usaha kambing PE ?
Universitas Sumatera Utara
Ya , Biaya yang dikeluarkan ……...
Tidak
10. Apakah ada menggunakan listrik dalam usaha kambing PE ?
Ya , Biaya yang dikeluarkan ……...
Tidak
IV. Cash In Flow
1.
Apa saja sumber pendapatan dari ternak kambing ?
No
Sumber
Ya
Tidak
Pertanyaan
Jawaban
Pendapatan
1
Susu
Jumlah yang sedang laktasi ?
Produksi litter/hari?
Cara memasarkan produk?
Kendala dalam memasarkan
produk?
Harga susu /litter?
2
Penjualan
Indukan Afkir
Kambing
Jantan
Dara
Cempe
3
Kotoran
4
Lain
Harga
2. Dimanakah lokasi pemasaran :
a. Susu ……...
b. Ternak ……...
c. Kotoran ……...
- Terima Kasih Atas Kerjasamanya
Universitas Sumatera Utara
Lampiran 2. Identitas Responden di Kecamatan Patumbak dan Kecamatan BiruBiru
No
Bentuk
Usaha
1
Mandiri
2
Kelompok
Tani
3
CV
Responden
Umur
Suhardi
Suman
Nadiman
Jono
Suparman
Kasimin
Dasuki
Yogi
Aman
Nirpal
Hardi
Adi
Barum
Syarul
Sugianto
Slamet
Darso
Bono
Berlin
Nelson
Esra
Anju
Iksan
Nopri
Dadang
Zulianto
Miadi
James
Goang
Rudi
Reza
Hajar
Tarigan
49
35
63
50
50
65
64
42
46
37
42
51
32
47
60
50
39
55
48
53
42
40
34
57
39
41
35
46
44
52
56
30
44
Jenis Kelamin
Laki-Laki
Laki-Laki
Laki-Laki
Laki-Laki
Laki-Laki
Laki-Laki
Laki-Laki
Laki-Laki
Laki-Laki
Laki-Laki
Laki-Laki
Laki-Laki
Laki-Laki
Laki-Laki
Laki-Laki
Laki-Laki
Laki-Laki
Laki-Laki
Laki-Laki
Laki-Laki
Laki-Laki
Laki-Laki
Laki-Laki
Laki-Laki
Laki-Laki
Laki-Laki
Laki-Laki
Laki-Laki
Laki-Laki
Laki-Laki
Laki-Laki
Laki-Laki
Laki-Laki
Tingkat
Pendidikan
SLTA
SLTA
SLTA
SD
SLTA
SLTA
SLTP
SD
SD
SD
SLTP
SLTP
SLTA
SLTA
SLTP
SLTP
SD
SLTA
SLTP
SLTP
SLTA
SLTA
SD
SLTA
SLTA
SLTA
SLTP
SLTA
SLTA
SLTA
SLTA
SLTA
S1
Lama
Jumlah
Berternak Ternak
7
11
10
23
10
5
3
10
5
8
11
5
8
6
3
10
15
31
13
28
9
18
11
18
11
23
7
20
12
7
9
20
7
16
14
19
9
22
11
28
10
23
8
26
14
30
8
19
7
16
6
28
6
43
7
50
10
40
8
35
9
32
7
39
8
160
Universitas Sumatera Utara
Lampiran 3. Peneriman Peternak di Kecamatan Patumbak dan Kecamatan BiruBiru
Penerimaan dari Penjualan Susu
No
1
Bentuk
Usaha
Mandiri
2
Kelompok
Tani
3
CV
Responden
Jumlah
(liter/hari)
Suhardi
Suman
Nadiman
Jono
Suparman
Kasimin
Dasuki
Yogi
Aman
Nirpal
Hardi
Adi
Barum
Syarul
Sugianto
Slamet
Darso
Bono
Berlin
Nelson
Esra
Anju
Iksan
Nopri
Dadang
Zulianto
Miadi
James
Goang
Rudi
Reza
Hajar
Tarigan
Susu
Harga
(Rp)
Total
(Rp)
2
2
40,000
40,000
29,200,000
29,200,000
2
40,000
29,200,00
1
40,000
14,600,000
2,5
40,000
36,500,000
2
4
4
4
3,5
4
2,5
20
40,000
40,000
40,000
35,000
35,000
40,000
40,000
40,000
29,200,000
58,400,000
58,400,000
58,400,000
44,712,500
58,400,000
36,500,000
292,000,000
Universitas Sumatera Utara
Penerimaan dari Penjualan Ternak
No
1
Bentuk
Usaha
Mandiri
2
Kelompok
Tani
3
CV
Responden
Afkir
(Jlh x Harga)
Suhardi
Suman
Nadiman
Jono
Suparman
Kasimin
Dasuki
Yogi
Aman
Nirpal
Hardi
Adi
Barum
Syarul
Sugianto
Slamet
Darso
Bono
Berlin
Nelson
Esra
Anju
Iksan
Nopri
Dadang
Zulianto
Miadi
James
Goang
Rudi
Reza
Hajar
Tarigan
1x1,000,000
1x1,000,000
1x1,000,000
1x1,500,000
1 x1,000,000
1x1,500,000
2x1,500,000
1x1,000,000
1x1,000,000
1x1,500,000
1x1,500,000
10x 1,500,000
Penjualan Ternak
Jantan
Dara
Cempe
(Jlh x Harga) (Jlh x Harga) (Jlh x Harga)
2x2,000,000
8x700,000
4x1,500,000
10x700,00
1x2,000,000
2x1,500,00
6x700,000
4x700,000
2 x700,000
1x2,000,000
1x700,000
6x700,000
5x1,500,000
13x800,000
5x1,800,000
15x700,000
10x700,000
7x1,800,000
7x700,000
7x1,800,000
13x800,000
8x1,800,000
10x700,000
2x2,000,000
10x800,000
7x800,000
8x 700,000
3x1,500,000
10x700,00
1x2,500,000
15x700,000
10x700,000
4x1,500,000
10x800,000
2x2,000,000
20x700,000
1x2,000,000
8x700,000
6x2,000,000
5x600,000
4x2,000,000
3x2,000,000
7x 800,000
7x1,500,000
10x800,000
12x1,500,000
20x700,000
10x2,000,000
2x1,500,000
12x800,000
9x1,500,000
8x800,000
11x1,500,000
8x800,000
9x2,000,000
11x800,000
80x1,500,000 20x2,000,000
50 x 800,000
Universitas Sumatera Utara
Total
9,600,000
13,000,000
2,000,000
7,200,000
2,800,000
1,400,000
2,700,000
4,200,000
18,900,000
19,500,000
7,000,000
17,500,000
23,000,000
22,400,000
4,000,000
8,000,000
5,600,000
6,600,000
11,500,000
13,000,000
8,500,000
14,000,000
18,000,000
7,600,000
15,000,000
20,600,000
18,500,000
35,000,000
33,600,000
22,500,000
26,000,000
28,300,000
215,000,000
Penerimaan dari Penjualan Kotoran
No
Bentuk
Usaha
1
Mandiri
2
Kelompok
Tani
3
CV
Responden
Suhardi
Suman
Nadiman
Jono
Suparman
Kasimin
Dasuki
Yogi
Aman
Nirpal
Hardi
Adi
Barum
Syarul
Sugianto
Slamet
Darso
Bono
Berlin
Nelson
Esra
Anju
Iksan
Nopri
Dadang
Zulianto
Miadi
James
Goang
Rudi
Reza
Hajar
Tarigan
Kotoran
Jumlah (goni Harga
Total
30kg/minggu) (Rp)
(Rp)
8
7,000
2,912,000
19
7,000
6,916,000
2
7,000
728,000
8
7,000
2,912,000
6
7,000
2,184,000
3
7,000
1,092,000
3
7,000
1,092,000
8
7,000
2,912,000
25
5,000
6,500,000
24
5,000
6,240,000
12
5,000
3,120,000
12
7,000
4,368,000
20
7,000
7,280,000
16
7,000
5,824,000
3
7,000
1,092,000
16
5,000
4,160,000
11
7,000
4,004,000
15
7,000
5,460,000
20
7,000
7,280,000
26
5,000
6,760,000
20
7,000
7,280,000
21
7,000
7,644,000
21
7,000
7,644,000
10
7,000
3,640,000
8
7,000
2,912,000
21
7,000
7,644,000
30
7,000
10,920,000
45
7,000
16,380,000
38
7,000
13,832,000
30
7,000
10,920,000
28
7,000
10,192,000
35
7,000
12,740,000
105
7,000
38,220,000
Universitas Sumatera Utara
Total Penerimaan
No
1
Bentuk
Usaha
Mandiri
2
Kelompok
Tani
3
CV
Responden
Suhardi
Suman
Nadiman
Jono
Suparman
Kasimin
Dasuki
Yogi
Aman
Nirpal
Hardi
Adi
Barum
Syarul
Sugianto
Slamet
Darso
Bono
Berlin
Nelson
Esra
Anju
Iksan
Nopri
Dadang
Zulianto
Miadi
James
Goang
Rudi
Reza
Hajar
Tarigan
Penjualan
Susu
29,200,000
29,200,000
29,200,00
14,600,000
36,500,000
29,200,000
58,400,000
58,400,000
58,400,000
44,712,500
58,400,000
36,500,000
292,000,000
Penjualan
Ternak
9,600,000
13,000,000
2,000,000
7,200,000
2,800,000
1,400,000
2,700,000
4,200,000
18,900,000
19,500,000
7,000,000
17,500,000
23,000,000
22,400,000
4,000,000
8,000,000
5,600,000
6,600,000
11,500,000
13,000,000
8,500,000
14,000,000
18,000,000
7,600,000
15,000,000
20,600,000
18,500,000
35,000,000
33,600,000
22,500,000
26,000,000
28,300,000
215,000,000
Penjualan
Kotoran
2,912,000
6,916,000
728,000
2,912,000
2,184,000
1,092,000
1,092,000
2,912,000
6,500,000
6,240,000
3,120,000
4,368,000
7,280,000
5,824,000
1,092,000
4,160,000
4,004,000
5,460,000
7,280,000
6,760,000
7,280,000
7,644,000
7,644,000
3,640,000
2,912,000
7,644,000
10,920,000
16,380,000
13,832,000
10,920,000
10,192,000
12,740,000
38,220,000
Penjualan
Pakan
24,000,000
Total
12,512,000
19,916,000
2,728,000
10,112,000
4,984,000
2,492,000
3,792,000
7,112,000
54,600,000
54,940,000
10,120,000
21,868,000
59,480,000
28,224,000
5,092,000
12,160,000
9,604,000
26,660,000
18,780,000
19,760,000
15,780,000
58,144,000
25,644,000
11,240,000
17,912,000
57,444,000
87,820,000
109,780,000
105,832,000
78,132,500
94,592,000
77,540,000
569,220,000
Universitas Sumatera Utara
Lampiran 4. Biaya Tetap
Biaya Penyusutan Kandang
Bentuk
Usaha
1
Mandiri
2
Kelompok
Tani
3
CV
Responden
Harga
Awal
Suhardi
Suman
Nadiman
Jono
Suparman
Kasimin
Dasuki
Yogi
Aman
Nirpal
Hardi
Adi
Barum
Syarul
Sugianto
Slamet
Darso
Bono
Berlin
Nelson
Esra
Anju
Iksan
Nopri
Dadang
Zulianto
Miadi
James
Goang
Rudi
Reza
Hajar
Tarigan
1,000,000
10,000,000
200,000
5,000,000
500,000
1,000,000
200,000
7,000,000
10,000,000
10,000,000
8,000,000
4,000,000
5,000,000
10,000,000
400,000
5,000,000
6,000,000
8,000,000
4,000,000
8,000,000
8,000,000
7,000,000
10,000,000
6,000,000
9,000,000
5,000,000
10,000,000
10,000,000
10,000,000
10,000,000
5,000,000
10,000,000
20,000,000
Umuur
Biaya Penyusutan
Ekonomis
(Tahun)
10
100,000
10
1,000,000
10
20,000
10
5,000,000
10
50,000
10
100,000
10
20,000
10
700,000
10
1,000,000
10
1,000,000
10
800,000
10
400,000
10
500,000
10
1,000,000
10
40,000
10
500,000
10
600,000
10
800,000
10
400,000
10
800,000
10
800,000
10
700,000
10
1,000,000
10
600.000
10
900,000
10
500,000
10
1,000,000
10
1,000,000
10
1,000,000
10
1,000,00
10
500,000
10
1,000,000
10
2,000,000
Universitas Sumatera Utara
Biaya Penyusutan Alat
Responden
Pick
up/Becak
(Jlh x umr x
hrg)
Sekop
(Jlh x
umr x
hrg)
Suhardi
1x8x
12,000,000
1x8x
12,000,000
1x8
x5,000,000
1x8x
12,000,000
1x8
x5,000,000
1x8
x5,000,000
1x8
x5,000,000
1x8
x5,000,000
1x8x
12,000,000
1x8x
12,000,000
1x8x
12,000,000
1x8x
12,000,000
1x8x
12,000,000
1x8x
12,000,000
1x8
x5,000,000
1x8x
12,000,000
1x8x
12,000,000
1x8x
12,000,000
1x8x
12,000,000
1x8x
12,000,000
1x8x
12,000,000
1x8x
12,000,000
1x8x
12,000,000
1x8x
12,000,000
1x8x
12,000,000
1x4
x45,000
1x4
x45,000
1x4
x45,000
1x4
x45,000
1x4
x45,000
1x4
x45,000
1x4
x45,000
1x4
x45,000
1x4
x45,000
1x4
x45,000
1x4
x45,000
1x4
x45,000
1x4
x45,000
1x4
x45,000
1x4
x45,000
1x4
x45,000
1x4
x45,000
1x4
x45,000
1x4
x45,000
1x4
x45,000
1x4
x45,000
1x4
x45,000
1x4
x45,000
1x4
x45,000
1x4
x45,000
Suman
Nadiman
Jono
Suparman
Mandiri
Kasimin
Dasuki
Yogi
Aman
Nirpal
Hardi
Adi
Barum
Syarul
Sugianto
Slamet
Darso
Bono
Berlin
Nelson
Esra
Anju
Iksan
Nopri
Dadang
Saring
an
(Jlh x
umr x
hrg)
1 x4x
15,000
1 x4x
15,000
1 x4x
15,000
1 x4x
15,000
1 x4x
15,000
Sorong
(Jlh x
umr x
hrg)
Kain lap
(Jlh x
umr x
hrg)
1x4x
350,000
1x4x
350,000
1x4x
350,000
1x4x
350,000
1x4x
350,000
1x4x
350,000
1x4x
350,000
1x4x
350,000
1x4x
350,000
1x4x
350,000
1x4x
350,000
1x4x
350,000
1x4x
350,000
1x4x
350,000
1x4x
350,000
1x4x
350,000
1x4x
350,000
1x4x
350,000
1x4x
350,000
1x4x
350,000
1x4x
350,000
1x4x
350,000
1x4x
350,000
1x4x
350,000
1x4x
350,000
3x4
x10,000
3x4
x10,000
3x4
x10,000
3x4
x10,000
3x4
x10,000
3x4
x10,000
3x4
x10,000
3x4
x10,000
3x4
x10,000
3x4
x10,000
3x4
x10,000
3x4
x10,000
3x4
x10,000
3x4
x10,000
3x4
x10,000
3x4
x10,000
3x4
x10,000
3x4
x10,000
3x4
x10,000
3x4
x10,000
3x4
x10,000
3x4
x10,000
3x4
x10,000
3x4
x10,000
3x4
x10,000
Ember
(Jlh x
umr x
hrg)
1x4x
20,000
1x4x
20,000
1x4x
20,000
1x4x
20,000
1x4x
20,000
Sapu
(Jlh x
umr x
hrg)
1x4x
5,000
1x4x
5,000
1x4x
5,000
1x4x
5,000
1x4x
5,000
1x4x
5,000
1x4x
5,000
1x4x
5,000
1x4x
5,000
1x4x
5,000
1x4x
5,000
1x4x
5,000
1x4x
5,000
1x4x
5,000
1x4x
5,000
1x4x
5,000
1x4x
5,000
1x4x
5,000
1x4x
5,000
1x4x
5,000
1x4x
5,000
1x4x
5,000
1x4x
5,000
1x4x
5,000
1x4x
5,000
Universitas Sumatera Utara
Total
1,607,500
1,607,500
732,500
1,607,500
732,500
732,500
732,500
732,500
1,616,250
1,616,250
1,607,500
1,607,500
1,616,250
1,607,500
732,500
1,607,500
1,607,500
1,616,250
1,607,500
1,607,500
1,607,500
1,616,250
1,607,500
1,607,500
1,607,500
Zulianto
Kelompok
Tani
Miadi
James
Goang
Rudi
Reza
Hajar
CV
Tarigan
1x8x
12,000,000
1x8x
12,000,000
1x8x
12,000,000
1x8x
12,000,000
1x8x
12,000,000
1x8x
12,000,000
1x8x
12,000,000
1x8x
100,000,00
0
1x4
x45,000
1x4
x45,000
1x4
x45,000
1x4
x45,000
1x4
x45,000
1x4
x45,000
1x4
x45,000
1 x 4x
45,000
1 x4x
15,000
2 x4x
15,000
2 x4x
15,000
2 x4x
15,000
2 x4x
15,000
2 x4x
15,000
2 x4x
15,000
2 x 4x
15,000
1x4x
350,000
1x4x
350,000
1x4x
350,000
1x4x
350,000
1x4x
350,000
1x4x
350,000
1x4x
350,000
1x4x
350,000
3x4
x10,000
3x4
x10,000
3x4
x10,000
3x4
x10,000
3x4
x10,000
3x4
x10,000
3x4
x10,000
5x4
x10,000
2x4x
20,000
4x4x
20,000
4x4x
20,000
4x4x
20,000
4x4x
20,000
3x4x
20,000
3x4x
20,000
8x4x
20,000
1x4x
5,000
1x4x
5,000
1x4x
5,000
1x4x
5,000
1x4x
5,000
1x4x
5,000
1x4x
5,000
3x4x
5,000
Universitas Sumatera Utara
1,621,250
1,635,000
1,635,000
1,635,000
1,635,000
1,630,000
1,630,000
12,662,500
Lampiran 5. Biaya Variabel
Responden
Suhardi
Suman
Nadiman
Jono
Suparman
Kasimin
Dasuki
Yogi
Aman
Nirpal
Hardi
Adi
Barum
Syarul
Sugianto
Slamet
Darso
Bono
Berlin
Nelson
Esra
Anju
Iksan
Nopri
Dadang
Zulianto
Miadi
James
Goang
Rudi
Reza
Hajar
Tarigan
Pakan/
bulan
200,000
200,000
300,000
350,000
300,000
250,000
250,000
300,000
7,800,000
Transpo
rtasi
/hari
10,000
15,000
5,000
10,000
5,000
5,000
5,000
5,000
15,000
15,000
10,000
10,000
15,000
10,000
5,000
10,000
10,000
10,000
10,000
15,000
15,000
15,000
15,000
10,000
15,000
15,000
20,000
20,000
15,000
15,000
15,000
15,000
25,000
Obatobatan/
bulan
Kemasan
Susu/bul
an
Upah
Tenaga
Kerja/bula
n
20,000
30,000
20,000
20,000
30,000
30,000
20,00
20,000
30,000
30,000
30,000
20,000
20,000
30,000
30,000
30,000
30,000
30,000
20,000
20,000
30,000
40,000
40,000
40,000
30,000
30,000
30,000
250,000
25,000
25,000
25,000
10,000
25,000
25,000
35,000
35,000
35,000
35,000
35,000
25,000
100,000
1,500,000
Listrik
(bulan)
25,000
25,000
25,000
25,000
25,000
25,000
25,000
25,000
40,000
40,000
25,000
25,000
25,000
25,000
25,000
25,000
25,000
25,000
25,000
40,000
25,000
40,000
40,000
25,000
25,000
40,000
40,000
40,000
40,000
40,000
40,000
40,000
100,000
Perbaikan
Kandang
(tahun)
100,000
1,000,000
20,000
5,000,000
50,000
100,000
20,000
700,000
1,000,000
1,000,000
800,000
400,000
500,000
1,000,000
40,000
500,000
600,000
800,000
400,000
800,000
800,000
700,000
1,000,000
600.000
900,000
500,000
1,000,000
1,000,000
1,000,000
1,000,000
500,000
1,000,000
2,000,000
Universitas Sumatera Utara
Total
4,290,000
7,135,000
2,145,000
9,190,000
2,175,000
2,225,000
2,145,000
3,065,000
7,615,000
7,615,000
4,990,000
4,590,000
6,935,000
5,310,000
3,1865,000
4,810,000
4,790,000
5,110,000
4,710,000
7,115,000
6,935,000
9,715,000
7,315,000
4,790,000
6,915,000
9,515,000
13,280,000
13,880,000
11,455,000
10,735,000
10,235,000
11,215,000
111,625,000
Lampiran 6. Total Biaya Tetap
No
Bentuk
Usaha
1
Mandiri
2
Kelompok
Tani
3
CV
Responden
Suhardi
Suman
Nadiman
Jono
Suparman
Kasimin
Dasuki
Yogi
Aman
Nirpal
Hardi
Adi
Barum
Syarul
Sugianto
Slamet
Darso
Bono
Berlin
Nelson
Esra
Anju
Iksan
Nopri
Dadang
Zulianto
Miadi
James
Goang
Rudi
Reza
Hajar
Tarigan
Biaya
Biaya
Total
Penyusutan Penyusutan
Kandang
Alat
100,000
1,607,500
1,707,500
1,000,000
1,607,500
2,607,500
20,000
732,500
752,500
5,000,000
1,607,500
6,607,500
50,000
732,500
782,5000
100,000
732,500
832,500
20,000
732,500
752,500
700,000
732,500
1,432,500
1,000,000
1,616,250
2,616,250
1,000,000
1,616,250
2,616,250
800,000
1,607,500
2,407,500
400,000
1,607,500
2,007,500
500,000
1,616,250
2,116,250
1,000,000
1,607,500
2,607,500
40,000
732,500
772,500
500,000
1,607,500
2,107,500
600,000
1,607,500
2,207,500
800,000
1,616,250
2,416,250
400,000
1,607,500
2,007,500
800,000
1,607,500
2,407,500
800,000
1,607,500
2,407,500
700,000
1,616,250
2,316,250
1,000,000
1,607,500
2,607,500
600.000
1,607,500
2,207,500
900,000
1,607,500
2,507,500
500,000
1,621,250
2,121,250
1,000,000
1,635,000
2,635,000
1,000,000
1,635,000
2,635,000
1,000,000
1,635,000
2,635,000
1,000,00
1,635,000
2,635,00
500,000
1,630,000
2,130,00
1,000,000
1,630,000
2,630,00
12,662,500 14,662,500
2,000,000
Universitas Sumatera Utara