PERKIRAAN MODAL BUKA LAHAN SEWAAN

NO JENIS BARANG VOLUME SATUAN HARGA JUMLAH

1 SEWAAN 1 MUSIM PADI 120 Tumbak 5000 Rp 1,000,000
2 PUPUK KANDANG 100 Kg 10000 Rp 1,000,000
3 PLASTIK MULSA 3 30 Kg 360000 Rp 1,080,000
4 KAPUR DOLOMIT 8 4 Karung 25000 Rp 200,000
PUPUK DASAR

5 Phonska 140 Kg 4000 Rp 560,000

Ferthipos (TSP) 35 Kg 7000 Rp 245,000
6 BENIH CABAI BAJA MC F1 3 gram 200000 Rp 600,000
7 TURUS AJIR 3500 Batang 500 Rp 1,750,000
10 1 60000 Rp 600,000
10 1 Hari 60000 Rp 600,000
8 TENAGA KERJA
10 1 Hari 60000 Rp 600,000
10 1 Hari 60000 Rp 600,000
NGOPI

9 ROKOK 10 Bks 15000 Rp 150,000

10 KOPI 20 Bks 1500 Rp 30,000
11 ROTI 20 Bks 2000 Rp 40,000
OBAT RAWAT

12 DITHANE 500 Gram 80000 Rp 80,000

13 ANTRACOL 250 Gram 40000 Rp 40,000
14 TRIVIA 250 grm 70000 Rp 70,000
15 DEMOLISH 100 ml 70000 Rp 70,000
16 AMISTAR TOP 100 ml 110000 Rp 110,000
17 EMACEL 250 ml 100000 Rp 100,000
18 IMIDOR 500 ml 75000 Rp 75,000
19 NEFOS 200 gr 50000 Rp 50,000
20 JAGOAN 100 ml 40000 Rp 40,000
21 DESTAN 300 ml 60000 Rp 60,000
22 PREPIKUR 250 ml 35000 Rp 35,000
23 POC BEEN SAE 1000 ml 30000 Rp 30,000
24 POC POWERGROW 1000 ml 30000 Rp 30,000
25 NPK 15 15 50 Kg 18000 Rp 900,000
26 KCL 50 Kg 17500 Rp 875,000
BIAYA PERAWATAN

21 SEMAI BENIH 2 Orang 50000 Rp 100,000

22 TANAM 2 Orang 50000 Rp 100,000
JUMLAH Rp 11,820,000
 JURNAL UMUM

PENGELOLAAN LAHAN TANI / SEWA MADRASAH MUSIM KE-1

TRANSAKSI
NO TANGGAL DESKRIPSI VOLUME SALDO
MASUK KELUAR
1 17/01/2024 Modal Rp 12,000,000 Rp 12,000,000
2 17/01/2024 Buka Lahan Pertama 10 Rp 600,000 Rp 11,400,000
3 17/01/2024 Pupuk Organik 100 Rp 1,000,000 Rp 10,400,000
4 17/01/2024 Kapur Dolomit 8 Rp 200,000 Rp 10,200,000
5 18/01/2024 Destan 250ml Rp 65,000 Rp 10,135,000
6 18/01/2024 Power Grow 1000ml Rp 39,000 Rp 10,096,000
8 18/01/2024 Antracol 500gr Rp 75,000 Rp 10,021,000
9 18/01/2024 Emacel 250ml Rp 76,000 Rp 9,945,000
9 18/01/2024 Dithane 500gr Rp 78,000 Rp 9,867,000
9 18/01/2024 Trivia 200gr Rp 83,000 Rp 9,784,000
9 18/01/2024 Amistar Top 100ml Rp 107,000 Rp 9,677,000
9 18/01/2024 Benih Baja MC F1 3Bks Rp 561,000 Rp 9,116,000
9 18/01/2024 Previkur 250ml Rp 34,000 Rp 9,082,000
9 18/01/2024 Anfush 500gr Rp 35,000 Rp 9,047,000
9 18/01/2024 Nativo 2 Rp 35,000 Rp 9,012,000
9 18/01/2024 Nefos 200gr Rp 48,000 Rp 8,964,000
9 18/01/2024 Imidor 500ml Rp 65,000 Rp 8,899,000
9 18/01/2024 Demolish 100ml Rp 69,000 Rp 8,830,000
13 22/01/2024 Buka Lahan 2 (Ngajecr 10 org Rp 600,000 Rp 8,230,000
14 25/01/2024 Bambu Semai 2 btg Rp 30,000 Rp 8,200,000
15 25/01/2024 Ngarapihkeun Bedeng 2 Org Rp 120,000 Rp 8,080,000

25/01/2024 Rp 35,000
16 Insektisida jagoan 100ml Rp 8,045,000
17 27/01/2024 Plastik Mulsa 20 kg 20kg Rp 700,000 Rp 7,345,000
18 27/01/2024 Plastik Mulsa 10 kg 10kg Rp 365,000 Rp 6,980,000
19 27/01/2024 Upah Nurub 10 org Rp 600,000 Rp 6,380,000
20 27/01/2024 Pupuk Dasar 175kg Rp 805,000 Rp 5,575,000
21 31/01/2024 Upah semai 2 org Rp 100,000 Rp 5,475,000
22 31/01/2024 Plastik semai 2 pak Rp 20,000 Rp 5,455,000
23 31/01/2024 EM4 1 botol Rp 28,000 Rp 5,427,000
24 23/02/2024 EM4 1 botol Rp 28,000 Rp 5,399,000
23/02/2024 Rp 52,000
25 Gramokson 1 liter Rp 5,347,000
26 26/02/2024 Magnesium Sulfat 1 kg Rp 10,000 Rp 5,337,000
27 28/02/2024 Upah Tanam 2 org Rp 100,000 Rp 5,237,000
28 28/02/2024 Sepatu boot 1 pcs Rp 86,000 Rp 5,151,000
29 1/3/2024 NPK 15 15 50kg Rp 530,000 Rp 4,621,000
30 1/3/2024 Meroke MOP 50kg Rp 360,000 Rp 4,261,000
31 23/04/2024 Rempel tunas air Rp 50,000 Rp 4,211,000
32 2/4/2024 Aktor 9 100ml Rp 105,000 Rp 4,106,000
33 15/04/2024 NPK 16 16 4kg Rp 56,000 Rp 4,050,000
34 15/04/2024 Boroni 2kg Rp 26,000 Rp 4,024,000
35 15/04/2024 Bensin Rp 18,000 Rp 4,006,000
36 15/04/2024 Upah Seprai Endang 6 kali Rp 100,000 Rp 3,906,000
37 19/04/2024 Glumon 100ml Rp 27,000 Rp 3,879,000
38 24/04/2024 Prevathon 250ml Rp 120,000 Rp 3,759,000
39
40
41
42
43
44
45
46
47
 JURNAL UMUM

PENGELOLAAN LAHAN TANI / SEWA MADRASAH MUSIM KE-1

TRANSAKSI
NO TANGGAL DESKRIPSI VOLUME SALDO
MASUK VOLUME
1 8/3/2024 Sosin 25kg Rp 2,500 Rp 25 Rp 62,500
2 9/3/2024 Sosin 45kg Rp 2,500 Rp 42 Rp 105,000
3 3/4/2024 Sosin 35kg Rp 2,500 Rp 32 Rp 80,000
16/30/2024Sosin 22kg Rp 4,000 Rp 22 Rp 88,000
Bawang 13kg Rp 16,000 Rp 13 Rp 208,000

JUMLAH Rp 543,500