Sawah Mandirancan : Diran Galon

No Nama Produk Ukuran Kemasan Harga Satuan Jumlah Total Harga

1 urea pinian 1 kg Rp 3,000 10 Rp30,000
2 phonska pinian 1 kg Rp 3,000 5 Rp15,000
3 kuraterbang 2 kg Rp 35,000 1 Rp35,000
4 stargate 2 kg Rp 40,000 1 Rp40,000
5 starban besar 1 liter Rp 155,000 1 Rp155,000
6 abacel besar 1 liter Rp 190,000 1 Rp190,000
7 obat suket bablas 800 ml Rp 85,000 2 Rp170,000
8 novlect 500 ml Rp 400,000 1 Rp400,000
9 ultron 20 gram Rp 16,000 5 Rp80,000
10 wakanda 1 liter Rp 165,000 1 Rp165,000
11 trisula 500 ml Rp 45,000 1 Rp45,000
12 kuraterbang 2 kg Rp 35,000 5 Rp175,000
13 nutrizeb biru 1 kg Rp 75,000 1 Rp75,000
14 topsin 500 ml Rp 85,000 2 Rp170,000
15 explore 250 ml Rp 106,000 2 Rp212,000
16 gaplus 5 gram Rp 20,000 2 Rp40,000
17 heksa 500 ml Rp 75,000 1 Rp75,000
18 akuzole 500 ml Rp 165,000 1 Rp165,000
19 seltima 500 ml Rp 175,000 1 Rp175,000
20 kresnadan 1 dus Rp 300,000 1 Rp300,000
21 Urea 50 kg Rp 150,000 6 Rp900,000
22 phonska biasa 50 kg Rp 150,000 6 Rp900,000

Total Biaya Obat Dalam 1 Periode Panen Rp4,512,000

Biaya Obat Semprot Sudah Dibagi 2 Rp2,256,000

1 traktor kidul kuburan Rp800,000

2 traktor lor Rp275,000
3 Bibit 35 kg x 7000 Rp245,000
4 Bon 4 juta + garok 360 Rp4,360,000
grabagan Rp375,000
5 tabung gas 5 Rp100,000
Rp6,155,000

Total Pengeluaran Penggarap setelah obat dibagi 2, Rp8,411,000

biaya traktor dan cash bon

Penjualan Padi lor 1707 kg x Rp. 6000 Rp 10,242,000

Penjualan Padi kidul 1302 kg x Rp. 6000 Rp 7,812,000
Bersih bawon sudah dibagi 2 Rp 9,027,000

Total Penghasilan Rp 616,000

 Sawah : sarna seberang kali
No Nama Produk Ukuran Kemasan Harga Satuan Jumlah Total Harga
1 tamaxone 1 liter Rp 75,000 3 Rp225,000
2 bablas 480 sl 1 liter Rp 85,000 1 Rp85,000
3 phonska pinian 1 kg Rp 4,000 5 Rp20,000
4 urea pinian 1 kg Rp 4,000 7 Rp28,000
5 spontan gede 1 liter Rp 90,000 1 Rp90,000
6 starban gede 1 liter Rp 155,000 1 Rp155,000
7 tetris suket 250 ml Rp 110,000 1 Rp110,000
8 wakanda 1 liter Rp 165,000 1 Rp165,000
9 nutrizeb 1 kg Rp 75,000 1 Rp75,000
10 jagona 1 liter Rp 55,000 1 Rp55,000
11 kresban 1 liter Rp 75,000 1 Rp75,000
12 dkmektin 1 liter Rp 145,000 1 Rp145,000
13 explore 250 ml Rp 106,000 1 Rp106,000
14 blasil 250 ml Rp 135,000 1 Rp135,000
15 taranto 500 ml Rp 65,000 1 Rp65,000
16 supergib 5 gram Rp 10,000 1 Rp10,000
17 topsin 500 ml Rp 80,000 1 Rp80,000
18 seltima 500 ml Rp 150,000 1 Rp150,000
19 tabung gas 3 kg Rp 20,000 26 Rp520,000
20 nyedot bensin 1 liter Rp 10,000 25 Rp250,000
21 Urea 50 kg Rp 135,000 6 Rp810,000
22 phonska biasa 50 kg Rp 135,000 3 Rp405,000
23 kuraterbang 3 GR 2 kg Rp 28,000 10 Rp280,000

Total Biaya Obat Dalam 1 Periode Panen Rp4,039,000

Biaya nyedot dan Obat Semprot Sudah Rp2,019,500

Dibagi 2
1 Traktor / Tlektor 600 bata Rp600,000
2 Tandur 1,9 jt Rp1,900,000
3 Bibit 20 kg x 5000 Rp100,000
4 grabagan Rp337,500
5 mesin sedot Rp500,000
6 bon 2jt 100 Rp2,100,000
Rp5,537,500

Total Pengeluaran Penggarap setelah obat dibagi 2, biaya traktor

dan cash bon Rp7,557,000

Harga Penjualan 2249 kg x Rp. 6200 Rp 13,943,800

Sudah dibagi dua Rp 6,971,900

Total Penghasilan -Rp 585,100

 Sawah : iyan carik
No Nama Produk Ukuran Kemasan Harga Satuan Jumlah Total Harga
1 kuraterbang pinian pembibitan 2 kg Rp 30,000 1 Rp30,000
2 urea pinian 1 kg Rp 4,000 5 Rp20,000
3 phonska pinian 1 kg Rp 4,000 5 Rp20,000
4 obat suket bablas 800 ml Rp 85,000 1 Rp85,000
5 topban 400 ml Rp 60,000 1 Rp60,000
6 oriztin 500 ml Rp 50,000 1 Rp50,000
7 spontan cilik 500 ml Rp 45,000 1 Rp45,000
8 piribac 100 ml Rp 90,000 1 Rp90,000
9 wakanda 500 ml Rp 165,000 1 Rp165,000
10 spontan besar 1 liter Rp 90,000 1 Rp90,000
11 detazeb 1 kg Rp 90,000 1 Rp90,000
12 kresban 1 liter Rp 75,000 1 Rp75,000
13 sidametrin 400 ml Rp 35,000 1 Rp35,000
14 jagona 1 liter Rp 55,000 1 Rp55,000
15 ga plus 5 gram Rp 10,000 1 Rp10,000
16 explore 250 ml Rp 106,000 1 Rp106,000
17 blasil 250 ml Rp 135,000 1 Rp135,000
18 nyedot bensin 1 liter Rp 10,000 5 Rp50,000
19 topsin cilik 200 ml Rp 40,000 2 Rp80,000
20 seltima 500 ml Rp 150,000 1 Rp150,000
21 tabung gas 3 kg Rp 20,000 24 Rp480,000
22 Urea 50 kg Rp 135,000 3 Rp405,000
23 phonska biasa 50 kg Rp 135,000 2 Rp270,000
24 phonska ping teluan 25 kg Rp 67,500 1 Rp67,500
25 kuraterbang 3 GR 2 kg Rp 28,000 5 Rp140,000

Total Biaya Obat Dalam 1 Periode Panen Rp2,803,500

Biaya nyedot dan Obat Semprot Sudah

Rp1,401,750
Dibagi 2
1 Traktor / Tlektor 380 bata Rp760,000
2 Tandur Rp800,000
3 Bibit 15 kg x 5000 Rp75,000
4 grabagan Rp300,000
6 bon 450 Rp450,000
Rp2,385,000

Total Pengeluaran Penggarap setelah obat dibagi 2, biaya traktor Rp3,786,750

dan cash bon

Harga Penjualan 1530 kg x Rp. 6200 Rp 9,486,000

Sudah dibagi dua Rp 4,743,000

Total Penghasilan Rp 956,250