2 BELANJA MODAL
11 Pupuk Kandang 30 Ton Rp 400,000 Rp 12,000,000
12 Benih 1600 Kg Rp 48,000 Rp 76,800,000
13 Pupuk susulan (I, II, III) 850 Kg Rp 10,000 Rp 8,500,000
14 Herbisida 10 Pcs Rp 110,000 Rp 1,100,000
15 Fungisidah 10 Pcs Rp 500,000 Rp 5,000,000
16 Insektisida 10 Pcs Rp 400,000 Rp 4,000,000
17 Pupuk Daun 10 Pcs Rp 200,000 Rp 2,000,000
18 Sewa Lahan 1 10,000M2 Rp 800,000 Rp 800,000
19 Air 10 Lahan Rp 800,000 Rp 8,000,000
20 Bensin 980 Liter Rp 9,000 Rp 8,820,000
21 Jasa Pembinaan dan Controlling 5 Person Rp 500,000 Rp 2,500,000
22 Sewa Alat Pertanian dan Panen Rp 2,000,000 Rp 2,000,000
SUB TOTAL Rp 131,520,000
JUMLAH TOTAL RENCANA ANGGARAN BIAYA Rp 176,920,000