Serapan Modal Petani JICA Tim D-20 September 2023.xlsx

	A	B	C	D	E	F
1	Berdasarkan RAB
2	Nama Petani	RAB Awal	Modal Tambahan	Total Modal	Realisasi RAB	Sisa modal
3	Pak Ujang	Rp 14.032.000	Rp 807.000	Rp 14.839.000	Rp 14.468.100	Rp 370.900
4	Pak Mulyana	Rp 15.830.200	Rp 429.500	Rp 16.259.700	Rp 15.486.600	Rp 773.100
5	Pak Ajo	Rp 19.093.600	Rp 1.018.000	Rp 20.111.600	Rp 16.656.100	Rp 3.455.500
6	Pak Samsul	Rp 15.445.200	Rp 732.900	Rp 16.178.100	Rp 14.390.100	Rp 1.788.000
7	Total	Rp 64.401.000	Rp 2.987.400	Rp 67.388.400	Rp 61.000.900	Rp 6.387.500
8
9	Berdasarkan Harga Modal (Harga Asli dari Toko)
10	Nama Petani	RAB Awal	Modal Tambahan	Total Modal	Realisasi RAB	Sisa modal
11	Pak Ujang	Rp 13.327.455	Rp 786.225	Rp 14.113.680	Rp 12.654.609	Rp 1.459.071
12	Pak Mulyana	Rp 15.209.526	Rp 412.878	Rp 15.622.404	Rp 13.825.233	Rp 1.797.171
13	Pak Ajo	Rp 17.846.692	Rp 1.018.000	Rp 18.864.692	Rp 15.056.942	Rp 3.807.750
14	Pak Samsul	Rp 14.703.547	Rp 663.600	Rp 15.367.147	Rp 12.501.990	Rp 2.865.157
15	Total	Rp 61.087.220	Rp 2.880.703	Rp 63.967.923	Rp 54.038.774	Rp 9.929.149
16
17	Nama Petani	Keuntungan
18	Pak Ujang	Rp 725.320
19	Pak Mulyana	Rp 637.296
20	Pak Ajo	Rp 1.246.908
21	Pak Samsul	Rp 810.953
22	Total	Rp 3.420.477
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100