Analisis Komparatif Pendapatan Petani Sebelum dan Sesudah Beralih Ke Komoditi Kelapa Sawit (Studi Kasus: Desa Ujung Rambe, Kecamatan Bangun Purba, Kabupaten Deli Serdang)
Lampiran 1. Karakteristik Petani Sampel Sebelum dan Sesudah Beralih Ke Komoditas Kelapa Sawit
Umur Petani (th)
No
Sampel
LL (Ha)
1
Sebelum
Sesudah
Pendidikan
Formal Terakhir
1
35
45
2
1
28
3
2
4
Pengalaman Bertani (th)
Jumlah Tanggungan (org)
Sebelum
Sesudah
Sebelum
Sesudah
Status Kepemilikan
Lahan
SMA
10
10
3
2
Pemilik Murni
38
SMA
8
10
3
2
Pemilik Murni
40
53
SMA
15
13
5
2
Pemilik Murni
1.5
37
47
SMA
12
10
4
2
Pemilik Murni
5
2
39
54
SMA
16
15
5
2
Pemilik Murni
6
2
33
50
STM
15
17
4
2
Pemilik Murni
7
1
32
46
SMA
13
14
5
2
Pemilik Murni
8
1
27
37
SMP
12
10
4
3
Pemilik Murni
9
1
38
49
SMA
11
11
3
2
Pemilik Murni
10
2
39
52
STM
15
13
3
1
Pemilik Murni
11
0.7
37
50
SMP
12
13
4
2
Pemilik Murni
12
1
37
47
SMA
12
10
3
2
Pemilik Murni
13
1
42
54
SMA
13
12
4
2
Pemilik Murni
14
0.6
35
45
SMA
9
10
4
3
Pemilik Murni
15
0.8
32
40
SMA
10
8
3
2
Pemilik Murni
16
2
38
50
S1
13
12
4
2
Pemilik Murni
17
1
42
52
SMA
11
10
2
2
Pemilik Murni
Universitas Sumatera Utara
18
1
40
55
SMA
13
15
6
2
Pemilik Murni
19
1
40
54
STM
12
14
4
1
Pemilik Murni
20
2
37
47
SMA
11
10
4
2
Pemilik Murni
21
2.5
35
45
S1
9
10
4
2
Pemilik Murni
22
1
30
38
SMA
8
8
3
3
Pemilik Murni
23
2
37
47
SMA
9
10
3
2
Pemilik Murni
24
1
41
53
SMA
12
12
3
1
Pemilik Murni
25
0.5
39
51
SMA
13
12
3
1
Pemilik Murni
26
1
38
48
SMA
12
10
4
3
Pemilik Murni
27
1.5
40
51
SMP
13
11
4
2
Pemilik Murni
28
2
40
50
SMA
12
10
5
2
Pemilik Murni
29
1
38
47
SMA
11
9
3
2
Pemilik Murni
30
1
36
49
SMA
12
13
4
2
Pemilik Murni
36.57
48.13
11.8
11.4
3.23
1.47
Total
39.1
Rata - Rata
1.3
Universitas Sumatera Utara
Aspek Ekonomis
No Sampel LL (Ha)
Tingkat
Harga
Waktu Panen
Aspek Lingkungan
Tingkat Keuntungan
Keadaan
Cuaca
Biaya produksi
√
Tenaga Kerja
Aspek Teknis
Teknik Budidaya
Pengadaan
Pupuk
√
1
1
2
1
3
2
4
1.5
5
2
√
√
6
2
√
√
7
1
8
1
9
1
√
√
10
2
√
√
√
11
0.7
√
√
12
1
√
√
13
1
√
√
14
0.6
15
0.8
√
√
16
2
√
√
17
1
18
1
19
1
√
√
√
√
√
√
√
√
√
√
√
√
√
√
√
√
√
√
√
√
√
√
√
Universitas Sumatera Utara
20
2
√
√
21
2.5
√
√
22
1
23
2
√
√
24
1
√
√
25
0.5
26
1
27
1.5
√
√
28
2
√
√
29
1
30
1
Jumlah
√
√
√
√
√
√
√
√
√
6
2
5
√
√
17
30
7
Universitas Sumatera Utara
Lampiran 3. Distribusi Penggunaan Sarana Produksi Sebelum Beralih Ke Komoditas Kelapa Sawit Per Petani/ Ha/Th
Pupuk (Kg)
Herbisida
Bibit
No Sampel
Urea
LL (ha)
Kg/Petani
Dolomit
KCl
Gramoxone
Roundup
Kg/Ha
Kg/petani
Kg/Ha
Kg/petani
Kg/Ha
Kg/petani
Kg/Ha
Liter/pet
Liter/Ha
Liter/pet
Liter/Ha
1
1
650
650
390
390
130
130
195
195
2
2
0
0
2
1
620
620
372
372
124
124
186
186
2
2
0
0
3
2
1,300
650
780
390
260
130
390
195
4
2
0
0
4
1.5
850
567
510
340
170
113
255
170
3
2
0
0
5
2
1,200
600
720
360
240
120
360
180
4
2
0
0
6
2
1,300
650
780
390
260
130
390
195
0
0
4
2
7
1
600
600
360
360
120
120
180
180
2
2
0
0
8
1
620
620
372
372
124
124
186
186
2
2
0
0
9
1
650
650
390
390
130
130
195
195
0
0
2
2
10
2
1,200
600
720
360
240
120
360
180
4
2
0
0
11
0.7
440
628
264
377
88
126
132
188
1
1.4
0
0
12
1
650
650
390
390
130
130
195
195
0
0
2
2
13
1
630
630
378
378
126
126
189
189
0
0
2
2
14
0.6
400
667
240
400
80
133.3333333
120
200
1
1.7
0
0
15
0.8
450
562
270
337
90
112.5
135
169
1
1.25
0
0
Universitas Sumatera Utara
16
2
1,250
625
750
375
250
125
375
187
0
0
4
2
17
1
600
600
360
360
120
120
180
180
2
2
0
0
18
1
600
600
360
360
120
120
180
180
2
2
0
0
19
1
620
620
372
372
124
124
186
186
0
0
2
2
20
2
1,200
600
720
360
240
120
360
180
0
0
4
2
21
2.5
1,550
620
930
372
310
124
465
186
4.5
1.8
0
0
22
1
600
600
360
360
120
120
180
180
2
2
0
0
23
2
1,260
630
756
378
252
126
378
189
4
2
0
0
24
1
620
620
372
372
124
124
186
186
2
2
0
0
25
0.5
300
600
180
360
60
120
90
180
0.8
1.6
0
0
26
1
650
650
390
390
130
130
195
195
0
0
2
2
27
1.5
820
547
492
328
164
109
246
164
2
1.3
0
0
28
2
1,200
600
720
360
240
120
360
180
4
2
0
0
29
1
600
600
360
360
120
120
180
180
2
2
0
0
30
1
620
620
372
372
124
124
186
186
2
2
0
0
Total
39.1
24050
18476
14430
11085
4810
3694.833333
7215
5542
53.3
41.05
22
16
1.30333333
Rata - Rata
3
801.6666667 615.8666667
481
369.5
160.3333333 123.1611111
240.5
1.77666666 1.36833333 0.73333333 0.53333333
184.7333333
7
3
3
3
Universitas Sumatera Utara
Lampiran 4. Distribusi Penggunaan Sarana Produksi Sesudah Beralih Ke Komoditas Kelapa Sawit Per Petani/Ha/Th
Pupuk (Kg)
Herbisida
Bibit
No Sampel
Dolomit
LL (ha)
Kg/Petani
Urea
KCl
TSP
Gramoxone
Roundup
Kg/Ha
Kg/petani
Kg/Ha
Kg/petani
Kg/Ha
Kg/petani
Kg/Ha
Kg/petani
Kg/Ha
Liter/pet
Liter/Ha
Liter/Pet
liter/Ha
1
1
130
130
91
91
390
390
130
130
130
130
2
2
0
0
2
1
125
125
87.5
87.5
375
375
125
125
125
125
0
0
2
2
3
2
280
140
196
98
840
420
280
140
280
140
4
2
0
0
4
1.5
200
133
140
93
600
400
200
133
200
133
3
1.3
0
0
5
2
280
140
196
98
840
420
280
140
280
140
4
2
0
0
6
2
270
135
189
94.5
810
405
270
135
270
135
4
2
0
0
7
1
130
130
91
91
390
390
130
130
130
130
2
2
0
0
8
1
130
130
91
91
390
390
130
130
130
130
0
0
2
2
9
1
135
135
94.5
94.5
405
405
135
135
135
135
2
2
0
0
10
2
280
140
196
98
840
420
280
140
280
140
4
2
0
0
11
0.7
90
128
63
90
270
386
90
128
90
128
1
1.4
0
0
12
1
135
135
94.5
94.5
405
405
135
135
135
135
2
2
0
0
13
1
130
130
91
91
390
390
130
130
130
130
2
2
0
0
14
0.6
80
133
56
93
240
400
80
133
80
133
1
1.7
0
0
15
0.8
100
125
70
87.5
300
375
100
125
100
125
1
1.25
0
0
16
2
270
135
189
94.5
810
405
270
135
270
135
0
0
4
2
17
1
140
140
98
98
420
420
140
140
140
140
2
2
0
0
Universitas Sumatera Utara
18
1
135
135
94.5
94.5
405
405
135
135
135
135
0
0
2
2
19
1
135
135
94.5
94.5
405
405
135
135
135
135
0
0
2
2
20
2
270
135
189
94.5
810
405
270
135
270
135
4
2
0
0
21
2.5
340
136
238
95.2
1020
408
340
136
340
136
5
2
0
0
22
1
130
130
91
91
390
390
130
130
130
130
2
2
0
0
23
2
260
130
182
91
780
390
260
130
260
130
4
2
0
0
24
1
130
130
91
91
390
390
130
130
130
130
2
2
0
0
25
0.5
60
120
42
84
180
360
60
120
60
120
0.7
1.4
0
0
26
1
130
130
91
91
390
390
130
130
130
130
2
2
0
0
27
1.5
190
127
133
89
570
380
190
127
190
127
3
1.3
0
0
28
2
270
135
189
94.5
810
405
270
135
270
135
4
2
0
0
29
1
130
130
91
91
390
390
130
130
130
130
0
0
2
2
30
1
130
130
91
91
390
390
130
130
130
130
2
2
0
0
Total
39.1
5215
3967
3650.5
2777.2
15645
11904
5215
3967
5215
3967
62.7
44.35
14
12
521.5
396.8
Rata - Rata
1.3033333 173.833333 132.233333 121.683333 92.5733333
33
3
3
3
3
173.8333333 132.2333333 173.8333333 132.2333333
2.09
1.478333333 0.466666667
Universitas Sumatera Utara
0.4
Lampiran 5. Biaya Penyusutan Alat Sebelum Beralih Ke Komoditas Kelapa Sawit Per Petani/Ha/Th
Harga Alat Yang Digunakan (Rp)
No
Sampel
LL
(Ha)
Pisau Sadap
Jumlah Harga Satuan
Mangkok
Kawat
Ember
Total Harga
Jumlah
Harga Satuan
Total Harga
Jumlah
Harga Satuan
Total Harga
Jumlah Harga Satuan
Knapsack
Total Harga
Jumlah Harga Satuan
Total Biaya
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
Lanjutan (1) Lampiran 11. Biaya Penyusutan Alat Sebelum Beralih Ke Komoditas Kelapa Sawit
Per Petani/Ha/Th
Umur Ekonomis (Tahun)
No Sampel
LL (Ha)
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
30
60
30
30
150
1
2
1
1
5
Total
39.1
Rata - Rata 1.3
Universitas Sumatera Utara
Lanjutan (2) Lampiran 11. Biaya Penyusutan Alat Sebelum Beralih Ke Komoditas Kelapa Sawit
Per Petani/Ha/Th
Nilai Sisa (Rp)
No Sampel
LL (Ha)
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 Petani/Ha/Th
Nilai Penyusutan (Rp)
No Sampel
Total Penyusutan (Rp)
LL (Ha)
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
Rata - Rata
1.3
59,500
884,000
2,945,667
90,667
69,333
Universitas Sumatera Utara
121,475,000
4,049,167
Lampiran 12. Biaya Penyusutan Alat Sesudah Beralih Ke Komoditas Kelapa Sawit Per Petani/Ha/Th
Harga Alat Yang Digunakan (Rp)
No Sampel
Dodos
LL (Ha)
Jumlah
Harga Satuan
Egrek
Total Harga
Jumlah
Harga Satuan
Angkong
Total Harga
Jumlah
Harga Satuan
Cangkul
Total Harga
Jumlah
Harga Satuan
Gancu
Total Harga
Jumlah
Harga Satuan
Knap
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
196,000
704,333
96,167
90,833
Universitas Sumatera Utara
Lanjutan (1) Lampiran 12. Biaya Penyusutan Alat Sesudah Beralih Komoditas Kelapa Sawit Per
Petani/Ha/Th
Umur Ekonomis (Tahun)
No Sampel
LL (Ha)
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
Petani/Ha/Th
Nilai Sisa (Rp)
No Sampel
LL (Ha)
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
Petani/Ha/Th
Nilai Penyusutan (Rp)
No Sampel
LL (Ha)
Dodos
Egrek
Angkong
Cangkul
Gancu
Knapsack
Total Penyusutan
(Rp)
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
Rata - Rata 1.3
1,130,000
1,875,000
3,576,665
902,500
598,334
1,385,000
9,467,499
37,667
62,500
119,222
30,083
19,944
46,167
315,583
Universitas Sumatera Utara
Lampiran 13. Total Biaya Produksi Sebelum Beralih Ke Komoditas Kelapa Sawit Per Petani/Ha/Th
Saprodi
No Sampel
Tenaga Kerja
Penyusutan
Pajak
Total Biaya Produksi
LL (Ha)
Rp/Petani
Rp/Ha
Rp/Petani
Rp/Ha
Rp/Petani
Rp/Ha
Rp/Petani
Rp/Ha
Rp/Petani
Rp/Ha
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
26,067
20,000
23,866,690
18,768,243
11,473,406
4,049,167
3,187,715
Universitas Sumatera Utara
Lampiran 14. Total Biaya Produksi Sesudah Beralih Ke Komoditas Kelapa Sawit Per Petani/Ha/Th
Saprodi
No Sampel
Tenaga Kerja
Penyusutan
Pajak
Total Biaya Produksi
LL (Ha)
Rp/Petani
Rp/Ha
Rp/Petani
Rp/Ha
Rp/Petani
Rp/Ha
Rp/Petani
Rp/Ha
Rp/Petani
Rp/Ha
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
250,489
45,617
35,000
23,071,575
16,884,734
12,142,524
315,583
Universitas Sumatera Utara
Lampiran 15. Produksi Dan Penerimaan Sebelum Beralih Ke Komoditas Kelapa Sawit Per
Petani/Ha/Th
Produksi
No Sampel
Harga
Penerimaan
LL (Ha)
Kg/Petani
Kg/Ha
Rp/Kg
Rp/Petani
Rp/Ha
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
133,634
300,000
1,751,250,000
1,336,349,047
4,454
10,000
58,375,000
44,544,968
Total
39.1
175,125
Rata - Rata 1.303333333 5,838
Universitas Sumatera Utara
Lampiran 16. Produksi Dan Penerimaan Sesudah Beralih Ke Komoditas Kelapa Sawit Per
Petani/Ha/Th
Produksi TBS
No Sampel
Harga
Penerimaan
LL (Ha)
Kg/Petani
Kg/Ha
Rp/Kg
Rp/Petani
Rp/Ha
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
661,057
45,000
1,304,100,000
991,585,714
22,035
1,500
43,470,000
37,795,468
Total
39.1
869,400
Rata - Rata 1.303333333 28,980
Universitas Sumatera Utara
Lampiran 17. Pendapatan Bersih Sebelum Beralih Ke Komoditas Kelapa Sawit Per Petani/Ha/Th
No Sampel
LL (Ha)
Total Biaya Produksi
(Rp)
Pendapatan
Penerimaan (Rp)
Rp/Petani
Rp/Ha
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
716,000,700
1,751,250,000
1,035,249,300
773,301,743
58,375,000
34,508,310
25,776,725
Total
Rata - Rata
39.1
1.303333333 23,866,690
Universitas Sumatera Utara
Lampiran 18. Pendapatan Bersih Sesudah Beralih Ke Komoditas Kelapa Sawit Per Petani/Ha/Th
No Sampel
LL (Ha)
Total Biaya Produksi
(Rp)
Pendapatan
Penerimaan (Rp)
Rp/Petani
Rp/Ha
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
1,304,100,000
798,530,000
627,310,000
37,795,468
26,617,667
20,910,333
Total
39.1
505,570,000
Rata - Rata 1.303333333 16,852,333
Universitas Sumatera Utara
Lampiran 19. Pendapatan Keluarga Sebelum Beralih Ke Komoditas Kelapa Sawit Per
Petani/Ha/Th
No Sampel
LL (Ha)
Pendapatan Bersih
Usahatani (Rp)
Pendapatan Keluarga
Nilai TKDK (Rp)
Rp/Petani
Rp/Ha
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
Rata - Rata 1.303333333
944,551,800
375,212,500
1,319,764,300
1,026,905,738
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 Petani/Ha/Th
No Sampel
LL (Ha)
Pendapatan Bersih
Usahatani (Rp)
Pendapatan Keluarga
Nilai TKDK (Rp)
Rp/Petani
Rp/Ha
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
Rata - Rata 1.303333333
658,122,751
371,630,000
1,029,752,751
783,902,255
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
One-Sample Kolmogorov-Smirnov Test
total biaya produksi
petani sebelum dan
sesudah beralih
komoditas
N
Normal Parametersa
60
Mean
Std. Deviation
Most Extreme
Differences
1.9050E7
2.49715E6
Absolute
.177
Positive
.147
Negative
-.177
Kolmogorov-Smirnov Z
Asymp. Sig. (2-tailed)
1.374
.046
a. Test distribution is Normal.
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.
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
pendapatan petani
sebelum dan
sesudah beralih
komoditas
N
Normal Parameters
60
a
Mean
Std. Deviation
Most Extreme Differences
2.3553E7
3.33277E6
Absolute
.097
Positive
.065
Negative
-.097
Kolmogorov-Smirnov Z
.751
Asymp. Sig. (2-tailed)
.625
a. Test distribution is Normal.
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.
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
Biaya Produksi sebelum
per Ha
sesudah
N
Mean
Std. Deviation
Std. Error Mean
30
1.88E7
3699763.752
675481.355
30
1.69E7
3260234.326
595234.628
Independent Samples Test
Levene's Test for Equality
of Variances
t-test for Equality of Means
95% Confidence Interval of the
Difference
Sig. (2F
Biaya
Produksi
per Ha
Equal variances assumed
Equal variances not assumed
Sig.
.080
t
.779
df
tailed)
Mean Difference
Std. Error Difference
Lower
Upper
2.092
58
.000
1883509.067
900321.788
81319.202
3685698.932
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
Pendapatan sebelum
per Ha
sesudah
Std.
Deviation
Mean
Std. Error
Mean
30
2.58E7 4500799.672
821729.836
30
2.09E7 3400397.272
620824.763
Independent Samples Test
Levene's Test for
Equality of
Variances
t-test for Equality of Means
95% Confidence Interval of t
Umur Petani (th)
No
Sampel
LL (Ha)
1
Sebelum
Sesudah
Pendidikan
Formal Terakhir
1
35
45
2
1
28
3
2
4
Pengalaman Bertani (th)
Jumlah Tanggungan (org)
Sebelum
Sesudah
Sebelum
Sesudah
Status Kepemilikan
Lahan
SMA
10
10
3
2
Pemilik Murni
38
SMA
8
10
3
2
Pemilik Murni
40
53
SMA
15
13
5
2
Pemilik Murni
1.5
37
47
SMA
12
10
4
2
Pemilik Murni
5
2
39
54
SMA
16
15
5
2
Pemilik Murni
6
2
33
50
STM
15
17
4
2
Pemilik Murni
7
1
32
46
SMA
13
14
5
2
Pemilik Murni
8
1
27
37
SMP
12
10
4
3
Pemilik Murni
9
1
38
49
SMA
11
11
3
2
Pemilik Murni
10
2
39
52
STM
15
13
3
1
Pemilik Murni
11
0.7
37
50
SMP
12
13
4
2
Pemilik Murni
12
1
37
47
SMA
12
10
3
2
Pemilik Murni
13
1
42
54
SMA
13
12
4
2
Pemilik Murni
14
0.6
35
45
SMA
9
10
4
3
Pemilik Murni
15
0.8
32
40
SMA
10
8
3
2
Pemilik Murni
16
2
38
50
S1
13
12
4
2
Pemilik Murni
17
1
42
52
SMA
11
10
2
2
Pemilik Murni
Universitas Sumatera Utara
18
1
40
55
SMA
13
15
6
2
Pemilik Murni
19
1
40
54
STM
12
14
4
1
Pemilik Murni
20
2
37
47
SMA
11
10
4
2
Pemilik Murni
21
2.5
35
45
S1
9
10
4
2
Pemilik Murni
22
1
30
38
SMA
8
8
3
3
Pemilik Murni
23
2
37
47
SMA
9
10
3
2
Pemilik Murni
24
1
41
53
SMA
12
12
3
1
Pemilik Murni
25
0.5
39
51
SMA
13
12
3
1
Pemilik Murni
26
1
38
48
SMA
12
10
4
3
Pemilik Murni
27
1.5
40
51
SMP
13
11
4
2
Pemilik Murni
28
2
40
50
SMA
12
10
5
2
Pemilik Murni
29
1
38
47
SMA
11
9
3
2
Pemilik Murni
30
1
36
49
SMA
12
13
4
2
Pemilik Murni
36.57
48.13
11.8
11.4
3.23
1.47
Total
39.1
Rata - Rata
1.3
Universitas Sumatera Utara
Aspek Ekonomis
No Sampel LL (Ha)
Tingkat
Harga
Waktu Panen
Aspek Lingkungan
Tingkat Keuntungan
Keadaan
Cuaca
Biaya produksi
√
Tenaga Kerja
Aspek Teknis
Teknik Budidaya
Pengadaan
Pupuk
√
1
1
2
1
3
2
4
1.5
5
2
√
√
6
2
√
√
7
1
8
1
9
1
√
√
10
2
√
√
√
11
0.7
√
√
12
1
√
√
13
1
√
√
14
0.6
15
0.8
√
√
16
2
√
√
17
1
18
1
19
1
√
√
√
√
√
√
√
√
√
√
√
√
√
√
√
√
√
√
√
√
√
√
√
Universitas Sumatera Utara
20
2
√
√
21
2.5
√
√
22
1
23
2
√
√
24
1
√
√
25
0.5
26
1
27
1.5
√
√
28
2
√
√
29
1
30
1
Jumlah
√
√
√
√
√
√
√
√
√
6
2
5
√
√
17
30
7
Universitas Sumatera Utara
Lampiran 3. Distribusi Penggunaan Sarana Produksi Sebelum Beralih Ke Komoditas Kelapa Sawit Per Petani/ Ha/Th
Pupuk (Kg)
Herbisida
Bibit
No Sampel
Urea
LL (ha)
Kg/Petani
Dolomit
KCl
Gramoxone
Roundup
Kg/Ha
Kg/petani
Kg/Ha
Kg/petani
Kg/Ha
Kg/petani
Kg/Ha
Liter/pet
Liter/Ha
Liter/pet
Liter/Ha
1
1
650
650
390
390
130
130
195
195
2
2
0
0
2
1
620
620
372
372
124
124
186
186
2
2
0
0
3
2
1,300
650
780
390
260
130
390
195
4
2
0
0
4
1.5
850
567
510
340
170
113
255
170
3
2
0
0
5
2
1,200
600
720
360
240
120
360
180
4
2
0
0
6
2
1,300
650
780
390
260
130
390
195
0
0
4
2
7
1
600
600
360
360
120
120
180
180
2
2
0
0
8
1
620
620
372
372
124
124
186
186
2
2
0
0
9
1
650
650
390
390
130
130
195
195
0
0
2
2
10
2
1,200
600
720
360
240
120
360
180
4
2
0
0
11
0.7
440
628
264
377
88
126
132
188
1
1.4
0
0
12
1
650
650
390
390
130
130
195
195
0
0
2
2
13
1
630
630
378
378
126
126
189
189
0
0
2
2
14
0.6
400
667
240
400
80
133.3333333
120
200
1
1.7
0
0
15
0.8
450
562
270
337
90
112.5
135
169
1
1.25
0
0
Universitas Sumatera Utara
16
2
1,250
625
750
375
250
125
375
187
0
0
4
2
17
1
600
600
360
360
120
120
180
180
2
2
0
0
18
1
600
600
360
360
120
120
180
180
2
2
0
0
19
1
620
620
372
372
124
124
186
186
0
0
2
2
20
2
1,200
600
720
360
240
120
360
180
0
0
4
2
21
2.5
1,550
620
930
372
310
124
465
186
4.5
1.8
0
0
22
1
600
600
360
360
120
120
180
180
2
2
0
0
23
2
1,260
630
756
378
252
126
378
189
4
2
0
0
24
1
620
620
372
372
124
124
186
186
2
2
0
0
25
0.5
300
600
180
360
60
120
90
180
0.8
1.6
0
0
26
1
650
650
390
390
130
130
195
195
0
0
2
2
27
1.5
820
547
492
328
164
109
246
164
2
1.3
0
0
28
2
1,200
600
720
360
240
120
360
180
4
2
0
0
29
1
600
600
360
360
120
120
180
180
2
2
0
0
30
1
620
620
372
372
124
124
186
186
2
2
0
0
Total
39.1
24050
18476
14430
11085
4810
3694.833333
7215
5542
53.3
41.05
22
16
1.30333333
Rata - Rata
3
801.6666667 615.8666667
481
369.5
160.3333333 123.1611111
240.5
1.77666666 1.36833333 0.73333333 0.53333333
184.7333333
7
3
3
3
Universitas Sumatera Utara
Lampiran 4. Distribusi Penggunaan Sarana Produksi Sesudah Beralih Ke Komoditas Kelapa Sawit Per Petani/Ha/Th
Pupuk (Kg)
Herbisida
Bibit
No Sampel
Dolomit
LL (ha)
Kg/Petani
Urea
KCl
TSP
Gramoxone
Roundup
Kg/Ha
Kg/petani
Kg/Ha
Kg/petani
Kg/Ha
Kg/petani
Kg/Ha
Kg/petani
Kg/Ha
Liter/pet
Liter/Ha
Liter/Pet
liter/Ha
1
1
130
130
91
91
390
390
130
130
130
130
2
2
0
0
2
1
125
125
87.5
87.5
375
375
125
125
125
125
0
0
2
2
3
2
280
140
196
98
840
420
280
140
280
140
4
2
0
0
4
1.5
200
133
140
93
600
400
200
133
200
133
3
1.3
0
0
5
2
280
140
196
98
840
420
280
140
280
140
4
2
0
0
6
2
270
135
189
94.5
810
405
270
135
270
135
4
2
0
0
7
1
130
130
91
91
390
390
130
130
130
130
2
2
0
0
8
1
130
130
91
91
390
390
130
130
130
130
0
0
2
2
9
1
135
135
94.5
94.5
405
405
135
135
135
135
2
2
0
0
10
2
280
140
196
98
840
420
280
140
280
140
4
2
0
0
11
0.7
90
128
63
90
270
386
90
128
90
128
1
1.4
0
0
12
1
135
135
94.5
94.5
405
405
135
135
135
135
2
2
0
0
13
1
130
130
91
91
390
390
130
130
130
130
2
2
0
0
14
0.6
80
133
56
93
240
400
80
133
80
133
1
1.7
0
0
15
0.8
100
125
70
87.5
300
375
100
125
100
125
1
1.25
0
0
16
2
270
135
189
94.5
810
405
270
135
270
135
0
0
4
2
17
1
140
140
98
98
420
420
140
140
140
140
2
2
0
0
Universitas Sumatera Utara
18
1
135
135
94.5
94.5
405
405
135
135
135
135
0
0
2
2
19
1
135
135
94.5
94.5
405
405
135
135
135
135
0
0
2
2
20
2
270
135
189
94.5
810
405
270
135
270
135
4
2
0
0
21
2.5
340
136
238
95.2
1020
408
340
136
340
136
5
2
0
0
22
1
130
130
91
91
390
390
130
130
130
130
2
2
0
0
23
2
260
130
182
91
780
390
260
130
260
130
4
2
0
0
24
1
130
130
91
91
390
390
130
130
130
130
2
2
0
0
25
0.5
60
120
42
84
180
360
60
120
60
120
0.7
1.4
0
0
26
1
130
130
91
91
390
390
130
130
130
130
2
2
0
0
27
1.5
190
127
133
89
570
380
190
127
190
127
3
1.3
0
0
28
2
270
135
189
94.5
810
405
270
135
270
135
4
2
0
0
29
1
130
130
91
91
390
390
130
130
130
130
0
0
2
2
30
1
130
130
91
91
390
390
130
130
130
130
2
2
0
0
Total
39.1
5215
3967
3650.5
2777.2
15645
11904
5215
3967
5215
3967
62.7
44.35
14
12
521.5
396.8
Rata - Rata
1.3033333 173.833333 132.233333 121.683333 92.5733333
33
3
3
3
3
173.8333333 132.2333333 173.8333333 132.2333333
2.09
1.478333333 0.466666667
Universitas Sumatera Utara
0.4
Lampiran 5. Biaya Penyusutan Alat Sebelum Beralih Ke Komoditas Kelapa Sawit Per Petani/Ha/Th
Harga Alat Yang Digunakan (Rp)
No
Sampel
LL
(Ha)
Pisau Sadap
Jumlah Harga Satuan
Mangkok
Kawat
Ember
Total Harga
Jumlah
Harga Satuan
Total Harga
Jumlah
Harga Satuan
Total Harga
Jumlah Harga Satuan
Knapsack
Total Harga
Jumlah Harga Satuan
Total Biaya
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
Lanjutan (1) Lampiran 11. Biaya Penyusutan Alat Sebelum Beralih Ke Komoditas Kelapa Sawit
Per Petani/Ha/Th
Umur Ekonomis (Tahun)
No Sampel
LL (Ha)
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
30
60
30
30
150
1
2
1
1
5
Total
39.1
Rata - Rata 1.3
Universitas Sumatera Utara
Lanjutan (2) Lampiran 11. Biaya Penyusutan Alat Sebelum Beralih Ke Komoditas Kelapa Sawit
Per Petani/Ha/Th
Nilai Sisa (Rp)
No Sampel
LL (Ha)
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 Petani/Ha/Th
Nilai Penyusutan (Rp)
No Sampel
Total Penyusutan (Rp)
LL (Ha)
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
Rata - Rata
1.3
59,500
884,000
2,945,667
90,667
69,333
Universitas Sumatera Utara
121,475,000
4,049,167
Lampiran 12. Biaya Penyusutan Alat Sesudah Beralih Ke Komoditas Kelapa Sawit Per Petani/Ha/Th
Harga Alat Yang Digunakan (Rp)
No Sampel
Dodos
LL (Ha)
Jumlah
Harga Satuan
Egrek
Total Harga
Jumlah
Harga Satuan
Angkong
Total Harga
Jumlah
Harga Satuan
Cangkul
Total Harga
Jumlah
Harga Satuan
Gancu
Total Harga
Jumlah
Harga Satuan
Knap
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
196,000
704,333
96,167
90,833
Universitas Sumatera Utara
Lanjutan (1) Lampiran 12. Biaya Penyusutan Alat Sesudah Beralih Komoditas Kelapa Sawit Per
Petani/Ha/Th
Umur Ekonomis (Tahun)
No Sampel
LL (Ha)
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
Petani/Ha/Th
Nilai Sisa (Rp)
No Sampel
LL (Ha)
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
Petani/Ha/Th
Nilai Penyusutan (Rp)
No Sampel
LL (Ha)
Dodos
Egrek
Angkong
Cangkul
Gancu
Knapsack
Total Penyusutan
(Rp)
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
Rata - Rata 1.3
1,130,000
1,875,000
3,576,665
902,500
598,334
1,385,000
9,467,499
37,667
62,500
119,222
30,083
19,944
46,167
315,583
Universitas Sumatera Utara
Lampiran 13. Total Biaya Produksi Sebelum Beralih Ke Komoditas Kelapa Sawit Per Petani/Ha/Th
Saprodi
No Sampel
Tenaga Kerja
Penyusutan
Pajak
Total Biaya Produksi
LL (Ha)
Rp/Petani
Rp/Ha
Rp/Petani
Rp/Ha
Rp/Petani
Rp/Ha
Rp/Petani
Rp/Ha
Rp/Petani
Rp/Ha
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
26,067
20,000
23,866,690
18,768,243
11,473,406
4,049,167
3,187,715
Universitas Sumatera Utara
Lampiran 14. Total Biaya Produksi Sesudah Beralih Ke Komoditas Kelapa Sawit Per Petani/Ha/Th
Saprodi
No Sampel
Tenaga Kerja
Penyusutan
Pajak
Total Biaya Produksi
LL (Ha)
Rp/Petani
Rp/Ha
Rp/Petani
Rp/Ha
Rp/Petani
Rp/Ha
Rp/Petani
Rp/Ha
Rp/Petani
Rp/Ha
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
250,489
45,617
35,000
23,071,575
16,884,734
12,142,524
315,583
Universitas Sumatera Utara
Lampiran 15. Produksi Dan Penerimaan Sebelum Beralih Ke Komoditas Kelapa Sawit Per
Petani/Ha/Th
Produksi
No Sampel
Harga
Penerimaan
LL (Ha)
Kg/Petani
Kg/Ha
Rp/Kg
Rp/Petani
Rp/Ha
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
133,634
300,000
1,751,250,000
1,336,349,047
4,454
10,000
58,375,000
44,544,968
Total
39.1
175,125
Rata - Rata 1.303333333 5,838
Universitas Sumatera Utara
Lampiran 16. Produksi Dan Penerimaan Sesudah Beralih Ke Komoditas Kelapa Sawit Per
Petani/Ha/Th
Produksi TBS
No Sampel
Harga
Penerimaan
LL (Ha)
Kg/Petani
Kg/Ha
Rp/Kg
Rp/Petani
Rp/Ha
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
661,057
45,000
1,304,100,000
991,585,714
22,035
1,500
43,470,000
37,795,468
Total
39.1
869,400
Rata - Rata 1.303333333 28,980
Universitas Sumatera Utara
Lampiran 17. Pendapatan Bersih Sebelum Beralih Ke Komoditas Kelapa Sawit Per Petani/Ha/Th
No Sampel
LL (Ha)
Total Biaya Produksi
(Rp)
Pendapatan
Penerimaan (Rp)
Rp/Petani
Rp/Ha
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
716,000,700
1,751,250,000
1,035,249,300
773,301,743
58,375,000
34,508,310
25,776,725
Total
Rata - Rata
39.1
1.303333333 23,866,690
Universitas Sumatera Utara
Lampiran 18. Pendapatan Bersih Sesudah Beralih Ke Komoditas Kelapa Sawit Per Petani/Ha/Th
No Sampel
LL (Ha)
Total Biaya Produksi
(Rp)
Pendapatan
Penerimaan (Rp)
Rp/Petani
Rp/Ha
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
1,304,100,000
798,530,000
627,310,000
37,795,468
26,617,667
20,910,333
Total
39.1
505,570,000
Rata - Rata 1.303333333 16,852,333
Universitas Sumatera Utara
Lampiran 19. Pendapatan Keluarga Sebelum Beralih Ke Komoditas Kelapa Sawit Per
Petani/Ha/Th
No Sampel
LL (Ha)
Pendapatan Bersih
Usahatani (Rp)
Pendapatan Keluarga
Nilai TKDK (Rp)
Rp/Petani
Rp/Ha
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
Rata - Rata 1.303333333
944,551,800
375,212,500
1,319,764,300
1,026,905,738
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 Petani/Ha/Th
No Sampel
LL (Ha)
Pendapatan Bersih
Usahatani (Rp)
Pendapatan Keluarga
Nilai TKDK (Rp)
Rp/Petani
Rp/Ha
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
Rata - Rata 1.303333333
658,122,751
371,630,000
1,029,752,751
783,902,255
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
One-Sample Kolmogorov-Smirnov Test
total biaya produksi
petani sebelum dan
sesudah beralih
komoditas
N
Normal Parametersa
60
Mean
Std. Deviation
Most Extreme
Differences
1.9050E7
2.49715E6
Absolute
.177
Positive
.147
Negative
-.177
Kolmogorov-Smirnov Z
Asymp. Sig. (2-tailed)
1.374
.046
a. Test distribution is Normal.
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.
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
pendapatan petani
sebelum dan
sesudah beralih
komoditas
N
Normal Parameters
60
a
Mean
Std. Deviation
Most Extreme Differences
2.3553E7
3.33277E6
Absolute
.097
Positive
.065
Negative
-.097
Kolmogorov-Smirnov Z
.751
Asymp. Sig. (2-tailed)
.625
a. Test distribution is Normal.
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.
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
Biaya Produksi sebelum
per Ha
sesudah
N
Mean
Std. Deviation
Std. Error Mean
30
1.88E7
3699763.752
675481.355
30
1.69E7
3260234.326
595234.628
Independent Samples Test
Levene's Test for Equality
of Variances
t-test for Equality of Means
95% Confidence Interval of the
Difference
Sig. (2F
Biaya
Produksi
per Ha
Equal variances assumed
Equal variances not assumed
Sig.
.080
t
.779
df
tailed)
Mean Difference
Std. Error Difference
Lower
Upper
2.092
58
.000
1883509.067
900321.788
81319.202
3685698.932
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
Pendapatan sebelum
per Ha
sesudah
Std.
Deviation
Mean
Std. Error
Mean
30
2.58E7 4500799.672
821729.836
30
2.09E7 3400397.272
620824.763
Independent Samples Test
Levene's Test for
Equality of
Variances
t-test for Equality of Means
95% Confidence Interval of t