5. RHPP + JOC MEI 2014 - NIRWANA

7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA

http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 1/523

RINCIAN HASIL PRODUKSI PETERNAK

LASMA : SANTOSO-P3 TGL C.I : 29-Ma

LAMAT : SANGGARARUM, MOJOWARNO, JOMBANG POPUL : 5,

EMBELIAN 2 PLASMA

TGL NO SJ JENIS BARANG SATUAN JUMLAH HARGA !A

OC

28-Mar MJD/3/14 1 DOC Ekor 5,000 Rp 5,500 Rp

TOTAL 5, R" 5,5 R"

AKAN

28-Mar MJP/3/101 5 8201 STAR Kg 750 Rp 7,200 Rp

4-Apr MJP/4/30 4 8201 SP Kg 750 Rp 7,100 Rp

8-Apr MJP/4/46 4 8201 SP Kg 1,500 Rp 7,100 Rp

11-Apr MJP/4/66 4 8201 SP Kg 1,500 Rp 7,100 Rp

15-Apr MJP/4/83 4 8201 SP Kg 2,000 Rp 7,100 Rp

17-Apr MJP/4/101 4 8201 SP Kg 2,000 Rp 7,100 Rp

21-Apr MJP/4/114 4 8201 SP Kg 2,000 Rp 7,100 Rp

24-Apr MJP/4/13 6 201 CS/!J Kg 2,500 Rp 7,100 Rp

25-Apr MJP/4/145 6 201 CS/!J Kg 1,000 Rp 7,100 Rp

17-Apr T"/4/13 4 8201 SP Kg 1,150 Rp 7,100 Rp

2-Apr T"/4/33 6 201 CS/!J Kg 500 Rp 7,100 Rp

113 OA PAKA# Rp 0 Rp - Rp

TOTAL $5,%5 R" #,$5 R"

!K

28-Mar MJO/3/80 11 $%o&a' TP Ora( )100 *(+ $ 100 *( 4 Rp 18,301 Rp

28-Mar MJO/3/80 14 Co(a*o )100gr+ $ 100 gr 2 Rp 54,571 Rp

28-Mar MJO/3/80 26 Agr%%' So( . 100*( 100 *( 2 Rp 26,620 Rp

28-Mar MJO/3/80 27 A&&r&% .100gr 100 gr 3 Rp 17,545 Rp

28-Mar MJO/3/80 12 $%o% )100 gr+ $ 100 gr 5 Rp 55,270 Rp

28-Mar MJO/3/80 13 $rog&a )100 gr+ $ 100 gr 3 Rp 13,177 Rp

28-Mar MJO/3/80 42 o%'a% . 1 r 1 r 1 Rp 80,526 Rp

28-Mar MJO/3/80 16 E(kro% )100 gr+ 100 gr 2 Rp 13,177 Rp

28-Mar MJO/3/80 20 D-#o .100 gr 1000 & 5 Rp 14,641 Rp

28-Mar MJO/3/80 31 S'rg% 1 r 1 r 1 Rp 178,475 Rp

28-Mar MJO/3/80 15 D&a' )1 + 1 r 1 Rp 34,772 Rp

28-Mar MJO/3/80 21 R''%( )100 gr+ 100 gr 2 Rp 23,060 Rp

2-Mar MJO/3/84 25 Sk%* M%(k 100 gr $ 100 gr 10 Rp 4,270 Rp

1-Apr MJO/4/1 18 Capr%a #D-K )1000&+ $ 1000 & 2 Rp 146,410 Rp



ENJUALAN BONUS PASAR

TGL NO.DO EKOR KG BW HRG KONTRAK TOT.PENJUALAN UMUR HRG PAS

2-Ma 14045 538:0 834:5 1:55 Rp 16,700 Rp 13,36,150 35:0 Rp 14

2-Ma 14046 32:0 510:0 1:55 Rp 16,700 Rp 8,517,000 35:0 Rp 14

2-Ma 14047 1,410:0 2,200:0 1:56 Rp 16,700 Rp 36,740,000 35:0 Rp 14

2-Ma 14048 535:0 840:0 1:57 Rp 16,700 Rp 14,028,000 35:0 Rp 14

2-Ma 1404 580:0 00:0 1:55 Rp 16,700 Rp 15,030,000 35:0 Rp 14

2-Ma 140500 155:0 244:5 1:58 Rp 16,700 Rp 4,083,150 35:0 Rp 14

2-Ma 140501 653:0 653:0 1:00 Rp 13,200 Rp 8,61,600 35:0 Rp 13

TOTAL ',2. %,$&2. $.'# $%,33 R" $,953,9 35. R" $'

IN : 5, E)*r +CR :

EED : $5,%5 K BW :

OUT : ',2. E)*r DEPL :

ON C.OUT : %,$&2. K O!K :

ATA-RATA UMUR : 35. Har/ IP :

EED EK : 3.#2% K)



PLASMA : KHOLIK-P$

ALAMAT : SANGGARARUM, MOJOWARNO, JOMBANG

TGL NO SJ JENIS BARANG SATUAN

DOC

28-Mar MJD/3/15 1 DOC Ekor

PAKAN

28-Mar MJP/3/102 5 8201 STAR 10

4-Apr MJP/4/31 4 8201 SP 10

8-Apr MJP/4/47 4 8201 SP 15

10-Apr MJP/4/57 4 8201 SP 20

15-Apr MJP/4/84 4 8201 SP 20

17-Apr MJP/4/100 4 8201 SP 30

21-Apr MJP/4/112 4 8201 SP 30

17-Apr T"/4/14 4 8201 SP 20

24-Apr T"/4/1 4 8201 SP 41

2-Apr T"/4/32 6 201 CS/!J 10

113 OA PAKA# 0



O!K

28-Mar MJO/3/7 11 $%o&a' TP Ora( )100 *(+ $ 100 *(

28-Mar MJO/3/7 14 Co(a*o )100gr+ $ 100 gr

28-Mar MJO/3/7 26 Agr%%' So( . 100*( 100 *(

28-Mar MJO/3/7 27 A&&r&% .100gr 100 gr

28-Mar MJO/3/7 12 $%o% )100 gr+ $ 100 gr

28-Mar MJO/3/7 13 $rog&a )100 gr+ $ 100 gr

28-Mar MJO/3/7 42 o%'a% . 1 r 1 r

28-Mar MJO/3/7 16 E(kro% )100 gr+ 100 gr

28-Mar MJO/3/7 20 D-#o .100 gr 1000 &

28-Mar MJO/3/7 31 S'rg% 1 r 1 r

28-Mar MJO/3/7 15 D&a' )1 + 1 r

28-Mar MJO/3/7 21 R''%( )100 gr+ 100 gr

2-Mar MJO/3/85 25 Sk%* M%(k 100 gr $ 100 gr

1-Apr MJO/4/2 18 Capr%a #D-K )1000&+ $ 1000 &

1-Apr MJO/4/2 1 Capr%a #D-K )1000&+ .500 & 500 &

1-Apr MJO/4/2 33 ak&%*' C(o' 1000& $ 1000 &

7-Apr MJO/4/25 34 ak&%*' $D M 1000& $ 1000 &

7-Apr MJO/4/25 25 Sk%* M%(k 100 gr $ 100 gr

15-Apr MJO/4/48 53 ak&%*' #DS 1000& $ 1000 &

15-Apr MJO/4/48 25 Sk%* M%(k 100 gr $ 100 gr

T*0a1 Hara P*)*) Pr*)4/

D"14/ )*r6 '.&3

+r0/1/0a4)*r6 95.$#



E40/7a4/ T*8a4 Pa88 )6

HPPK

Hara Ja1

P8a1a8

GROSS PRO+IT

O"4K R" '

IP

B*84 Hara Pa4ar

B*84 IP

E40/7a4/ RHPP

BEPK

NET PRO+ITLOSS UNIT

NET PRO+ITLOSS "r )



JOC DAN ANALISIS HP

TGL C.I : 29-Mar

POPULASI : 3, EKOR

$ 2

JUMLAH!ALUE KHOLIK-P$

UNIT PLASMA

3,000 15,000,000 16,500,000 PENJUALAN

Mark Sa(&

$5,, $%,5, Co'ra Sa(&

0 D/ Sa14 Br*/11r Ga/8 L*4466

0

500 3,275,000 3,600,000 10 COST O+ PRODUCTION

500 3,100,000 3,550,000 10 UNIT

750 4,650,000 5,325,000 15

1,000 6,200,000 7,100,000 20

1,000 6,200,000 7,100,000 20

1,500 ,300,000 10,650,000 30

1,500 ,300,000 10,650,000 30 PLASMA

1,000 6,200,000 7,100,000 20

2,050 12,710,000 14,555,000 41

500 2,50,000 3,550,000 10

0 03,626 0 0

0 D/ C*40 O Pr*;0/*8 Ga/8 L*4466

0

0 A < B =

0 RHPP

0 Ga/8L*44 "8a1a8 4a"r*8a) a8 H

0 Gr*44 Mar/8 Ra0/* Ga/8L*44 "8a

0 Gr*44 Pr*/0 = Mar)0 Sa14 - C*40 *

0 Gr*44 Mar/8 Ra0/* Gr*44 Pr*/0 Ma

0

0 TAMBAHAN0

0 9ro&& pro;% Marg%' )R!PP / COST O" P

0


$,3 %',#&&,%2% #3,$&,

2% 9ro&& pro;% Marg%' )R!PP / CO#TRAC



6

3:0 4,13 54,04 !PP / K9 )CO9S / TOTA K9 C:O+

2:0 ,220 10,142 R!PP / K9 )R!PP / TOT K9 C:O+

2:0 48,400 53,240 BIA@A KG A < B6

2:0 31,00 35,00

3:0 150,736 165,80

2:0 23,58 26,354 9ROSS MAR9# RATO )R!PP / CO#T

1:0 73,205 80,526 9ROSS MAR9# RATO )#ET PRO"T

1:0 11,7 13,177 9ROSS MAR9# RATO =R!PP / )PRO


1:0 162,250 178,475

1:0 31,611 34,772

1:0 20,63 23,060

5:0 1,410 21,350

1:0 133,100 146,410

1:0 77,18 84,18

3:0 0,51 ,571

3:0 184,8 203,38

3:0 11,646 12,810

3:0 85,734 4,307

3:0 11,646 12,810

$,35&,2$% $,'9',3#

&$,$'%,&'$ 9$,$#',3#

( $'5 $'5

( 2,&55 2,&55



5,$&&. 5,$&&.

$5,%'$ $#,5#'

$5,2# $%,'2$

#&,&9%,' &5,$92,

2,25,''$6 5,9&2,3#6

2,#5,2 2,#5,2

2'3 2'3

5,9&2,3#6

$%,'$

',325,%'$6

&3'6



<#T Rp 78,86,400

PASMA Rp 85,12,000

R" %,295,%6

DOC Rp 15,000,000 5,

"EED Rp 64,788,626 %,29

OK Rp 1,358,216

R" &$,$'%,&'$

Hr Ja1 Sa"r*8a) Pr I07

DOC Rp 16,500,000 R" $,5, R" 5,5

"EED Rp 73,180,000 R" &,39$,3#' R" #,$5

OK Rp 1,44,037 R" $35,&22

R" 9$,$#',3#

R" $,2#,$9%

R" $,2#,$9% < R" %,295,%6 @

@

ra K*80ra) a<>6-RHPP6 @

1a8 a8 ?ara )*80ra)6

Pr*;0/*8 - RHPP UNIT @

)0 Sa146 UNIT

ROD<CTO#+ <#T 0:00

ROD<CTO#+ PASMA 0:00

SAES+ 0:00



Rp 17,574 A

Rp - $

R" $#,5#'

RACT SAES+ 0

R OSS / MARKET SAES+ <#T -5

T <#T > PRO"T PASMA+? 0

r OSS pr K9 / $EP pr K9+ -5



RINC

PLASMA : KHOLIK-P$

ALAMAT : SANGGARARUM

PEMBELIAN

POPULASI : 3,TGL NO SJ JENIS BAR

+EED IN : $,3

C.O TONASE6 : 5,$&&. DOC

Ga/8L*446 28-Mar MJD/3/15 1 DOC

R" $5,2#

R" $%,'2$ TOTAL

R" $,2$36 B

-#( PAKAN

28-Mar MJP/3/102 5 8201 STAR

4-Apr MJP/4/31 4 8201 SP

8-Apr MJP/4/47 4 8201 SP

10-Apr MJP/4/57 4 8201 SP

15-Apr MJP/4/84 4 8201 SP

17-Apr MJP/4/100 4 8201 SP

K808a8 Pr I07 21-Apr MJP/4/112 4 8201 SP

R" 5 $( 17-Apr T"/4/14 4 8201 SP

R" &$5 $3( 24-Apr T"/4/1 4 8201 SP

$( 2-Apr T"/4/32 6 201 CS/!J

$2( 113 OA PAKA#

A

R" 3,#3$,59%

R" -

R" 3,#3$,59%

'.#(

R" 2,25,''$6

-3(

TOTAL



O!K

28-Mar MJO/3/7 11 $%o&a' TP Ora( )1

28-Mar MJO/3/7 14 Co(a*o )100gr+

28-Mar MJO/3/7 26 Agr%%' So( . 10

28-Mar MJO/3/7 27 A&&r&% .100gr

28-Mar MJO/3/7 12 $%o% )100 gr+ $

28-Mar MJO/3/7 13 $rog&a )100 gr+

28-Mar MJO/3/7 42 o%'a% . 1 r

28-Mar MJO/3/7 16 E(kro% )100 gr+

28-Mar MJO/3/7 20 D-#o .100 gr

28-Mar MJO/3/7 31 S'rg% 1 r

28-Mar MJO/3/7 15 D&a' )1 +

28-Mar MJO/3/7 21 R''%( )100 gr+

2-Mar MJO/3/85 25 Sk%* M%(k 100 gr

1-Apr MJO/4/2 18 Capr%a #D-K )1


1-Apr MJO/4/2 33 ak&%*' C(o'

7-Apr MJO/4/25 34 ak&%*' $D M

7-Apr MJO/4/25 25 Sk%* M%(k 100 gr

15-Apr MJO/4/48 53 ak&%*' #DS

15-Apr MJO/4/48 25 Sk%* M%(k 100 gr

TOTAL

PENJUALAN

TGL NO.DO EKOR

2-Ma 140504 333:0

3-Ma 140505 44:0



3-Ma 140506 828:0

3-Ma 140507 107:0

3-Ma 140508 28:0

3-Ma 14050 165:0

TOTAL 2,&55.

C.IN : 3,

+EED : $,3

C.OUT : 2,&55.

TON C.OUT : 5,$&&.

RATA-RATA UMUR : 35.9

+EED EK : 3.%&

PENERIMAAN RHPP

PEMBELIAN : R"

PENJUALAN : R"

LABA RUGI PETERNAK : R"

BONUS PASAR : R"

BONUS IP : R"



TOTAL PENERIMAAN : R"

M80a?/

END@ MUHAMMAD TURK@

Ha Ara



IAN HASIL PRODUKSI PETERNAK

TGL C.I : 29-Mar

, MOJOWARNO, JOMBANG POPUL : 3, EKOR

2 PLASMA

ANG SATUAN JUMLAH HARGA !ALUE

Ekor 3,000 Rp 5,500 Rp 16,500,000

3, R" 5,5 R" $%,5,

10 500 Rp 7,200 Rp 3,600,000

10 500 Rp 7,100 Rp 3,550,000

15 750 Rp 7,100 Rp 5,325,000

20 1,000 Rp 7,100 Rp 7,100,000

20 1,000 Rp 7,100 Rp 7,100,000

30 1,500 Rp 7,100 Rp 10,650,000

30 1,500 Rp 7,100 Rp 10,650,000

20 1,000 Rp 7,100 Rp 7,100,000

41 2,050 Rp 7,100 Rp 14,555,000

10 500 Rp 7,100 Rp 3,550,000

0 0 Rp - Rp -

$,3 R" #,$5 R" #3,$&,



0 *(+ $ 100 *( 3 Rp 18,301 Rp 54,04

100 gr 2 Rp 54,571 Rp 10,142

*( 100 *( 2 Rp 26,620 Rp 53,240

100 gr 2 Rp 17,545 Rp 35,00

100 gr 3 Rp 55,270 Rp 165,80

$ 100 gr 2 Rp 13,177 Rp 26,354

1 r 1 Rp 80,526 Rp 80,526

100 gr 1 Rp 13,177 Rp 13,177

1000 & 3 Rp 14,641 Rp 43,23

1 r 1 Rp 178,475 Rp 178,475

1 r 1 Rp 34,772 Rp 34,772

100 gr 1 Rp 23,060 Rp 23,060

100 gr 5 Rp 4,270 Rp 21,350

00&+ $ 1000 & 1 Rp 146,410 Rp 146,410

00&+ .500 & 500 & 1 Rp 84,18 Rp 84,18

1000& $ 1000 & 3 Rp 33,10 Rp ,571

1000& $ 1000 & 3 Rp 67,76 Rp 203,38

100 gr 3 Rp 4,270 Rp 12,810

1000& $ 1000 & 3 Rp 31,436 Rp 4,307

100 gr 3 Rp 4,270 Rp 12,810

R" $,'9',3#

BONUS PASAR (

KG BW HRG KONTRAK TOT.PENJUALAN UMUR HRG PASAR BNS PASAR

600:0 1:80 Rp 16,500 Rp ,00,000 35:0 Rp 14,500 Rp -

00:0 1:82 Rp 16,400 Rp 14,760,000 36:0 Rp 15,300 Rp -



1,500:0 1:81 Rp 16,400 Rp 24,600,000 36:0 Rp 15,300 Rp -

10:5 1:78 Rp 16,500 Rp 3,143,250 36:0 Rp 15,300 Rp -

1,700:0 1:83 Rp 16,400 Rp 27,880,000 36:0 Rp 15,300 Rp -

27:5 1:80 Rp 16,500 Rp 4,08,750 36:0 Rp 15,300 Rp -

5,$&&. $.&2 $%,'2$ R" &5,$92, 35.9 R" $5,2# R" -

E)*r +CR : $.9&5

K BW : $.&2 K)*r CO

E)*r DEPL : '.&3 (

K O!K : '9& "r )*r CI

Har/ IP : 2'3

K)

9$,$#',3# = 3,39$ )*r

&5,$92, = 2&,39# )*r

5,9&2,3#6 = $,99'6 )*r

- = )*r

- = )*r



5,9&2,3#6 = $99'6 )*r

M**)r0* 23-N*-$5

KHOLIK-P$

P0r8a)



Pr?/08a8 Kra4a7a S/40

STANDARD PER+ORMANCE

CB%k %'

CB%k o

TO# CO

"

Ag

$

"CR

P

10 !PP

10 !R9 PASAR

15 Mor

20

20 $%aa Opra&%o'a(/k

30

30 $%aa P*(%Baraa'/kg 270 - 285

20 286 - 300

41 301 - <P

10

0 $o'& P*(%Baraa'/kg 285 - 24

25 - 310

311 - <P

$o'& Pa&ar !PP

270 - 2

300 - <P

TOTAL

HASIL EKOR

2%

34:33



UMUR EK PENJ. AKTUAL

11,655 8,700,000

17,784 13,770,000



2,808 22,50,000

3,852 2,14,650

33,408 26,010,000

5,40 4,551,750

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

$2,''# #&,&9%,'



7 Ba/ Ha4/1 RINCI

TIDAK

KHOLIK-P$Na7a :

A1a7a0 :

0

0

0:0 PER+ORMANCE PETERNAK

0

0:0 P*"1a4/ :

0:00 M*r0a1/0 :

0:000 S/4a Aa7 :

0 U7r :

IP :

BW :

0:00 T*8a4 CO :

Rp%aB +CR A;0a1 :

500 0 HPP R".)6 :

Hara Pa4ar R".)6 :

300 0 Pa)a8 @a8 /8a)a8 :

500 0

600 0

100 0 PENDAPATAN PETERNAK

200 0

300 0 B/aa O"ra4/*8a1 :

B/aa P71/?araa8 :

B*84 P71/?araa8 :

20 0 B*84 Pa4ar :

25 0

TOTAL PENDAPATAN :

SISA PENERIMAAN :$%,'$

M80a?/



D/ Ra?ar* Ar/ R*;?7a8

Ha Ara



N HASIL PRODUKSI PETERNAKNIRWANA +ARM

-

SANGGARARUM, MOJOWARNO, JOMBANG

)*r

. (

)*r

. ?ar/

. )

. )

.

)

- = -

- = -

- = -

- ( = -

-

-

- R" E)

-

D/40/. M**)r0*, 23-N*-$5



E)* S/?ar0*

K**r.Ha Ara P0r8a)



PLASMA : ANANG-P2

ALAMAT : SANGGARARUM, MOJWARNO, JOMBANG


DOC

31-Mar MJD/3/16 1 DOC Ekor

PAKAN

1-Apr MJP/4/6 5 8201 STAR Kg

4-Apr MJP/4/33 4 8201 SP Kg

8-Apr MJP/4/48 4 8201 SP Kg

11-Apr MJP/4/64 4 8201 SP Kg

15-Apr MJP/4/85 4 8201 SP Kg

1-Apr MJP/4/105 4 8201 SP Kg

22-Apr MJP/4/128 4 8201 SP Kg

23-Apr MJP/4/131 6 201 CS/!J Kg

3-Ma T"/5/3 6 201 CS/!J Kg

113 OA PAKA# Rp



O!K

1-Apr MJO/4/4 11 $%o&a' TP Ora( )100 *(+ $ 100 *(

1-Apr MJO/4/4 14 Co(a*o )100gr+ $ 100 gr

1-Apr MJO/4/4 26 Agr%%' So( . 100*( 100 *(

1-Apr MJO/4/4 12 $%o% )100 gr+ $ 100 gr

1-Apr MJO/4/4 27 A&&r&% .100gr 100 gr

1-Apr MJO/4/4 13 $rog&a )100 gr+ $ 100 gr

1-Apr MJO/4/4 42 o%'a% . 1 r 1 r

1-Apr MJO/4/4 16 E(kro% )100 gr+ 100 gr

1-Apr MJO/4/4 20 D-#o .100 gr 1000 &

1-Apr MJO/4/4 31 S'rg% 1 r 1 r

1-Apr MJO/4/4 15 D&a' )1 + 1 r

1-Apr MJO/4/4 21 R''%( )100 gr+ 100 gr

5-Apr MJO/4/17 18 Capr%a #D-K )1000&+ $ 1000 &

5-Apr MJO/4/17 33 ak&%*' C(o' 1000& $ 1000 &

10-Apr MJO/4/31 34 ak&%*' $D M 1000& $ 1000 &

10-Apr MJO/4/31 55 ak&%*' $D M 1000& 1000 &

10-Apr MJO/4/31 25 Sk%* M%(k 100 gr $ 100 gr

10-Apr MJO/4/31 13 $rog&a )100 gr+ $ 100 gr

17-Apr MJO/4/54 53 ak&%*' #DS 1000& $ 1000 &

17-Apr MJO/4/54 25 Sk%* M%(k 100 gr $ 100 gr

17-Apr MJO/4/58 13 $rog&a )100 gr+ $ 100 gr

21-Apr MJO/4/70 46 %a*%' C M2P . 100 gr 100 9r

23-Apr MJO/4/78 26 Agr%%' So( . 100*( 100 *(

25-Apr MJO/4/1 2 Cpro(ogr%' .100 gr 100 gr


T*0a1 Hara P*)*) Pr*)4/

D"14/ )*r6 %.5

+r0/1/0a4)*r6 93.5



E40/7a4/ T*8a4 Pa88 )6

HPPK

Hara Ja1

P8a1a8

GROSS PRO+IT

O"4K R" '

IP

B*84 Hara Pa4ar

B*84 IP

E40/7a4/ RHPP

BEPK

NET PRO+ITLOSS UNIT

NET PRO+ITLOSS "r )



JOC DAN ANALISIS HP

TGL C.I : $-A"r

POPULASI : 5, EKOR

$ 2

JUMLAH!ALUE ANANG-P2

UNIT PLASMA

5,000 24,250,000 27,500,000 PENJUALAN

Mark Sa(&

2',25, 2#,5, Co'ra Sa(&

0 D/ Sa14 Br*/11r Ga/8 L*4466

0


1,000 6,200,000 7,100,000 20 UNIT

1,000 6,200,000 7,100,000 20

2,000 12,400,000 14,200,000 40

2,000 12,400,000 14,200,000 40

1,500 ,300,000 10,650,000 30

2,500 15,500,000 17,750,000 50 PLASMA

2,500 14,750,000 17,750,000 50

)500+ )2,50,000+ )3,550,000+ -10

0 1,078,108 0 0

0

0 D/ C*40 O Pr*;0/*8 Ga/8 L*4466

0

0 A < B =

0 RHPP

0 Ga/8L*44 "8a1a8 4a"r*8a) a8 H

0 Gr*44 Mar/8 Ra0/* Ga/8L*44 "8a

0 Gr*44 Pr*/0 = Mar)0 Sa14 - C*40 *

0 Gr*44 Mar/8 Ra0/* Gr*44 Pr*/0 Ma

0

0 TAMBAHAN0


0


$2,5 #&,$53,$& &&,&,

25 9ro&& pro;% Marg%' )R!PP / CO#TRAC



50

4:0 66,550 73,205 !PP / K9 )CO9S / TOTA K9 C:O+

2:0 ,220 10,142 R!PP / K9 )R!PP / TOT K9 C:O+

3:0 72,600 7,860 BIA@A KG A < B6

5:0 251,226 276,34

3:0 47,850 52,635





1:0 162,250 178,475

1:0 31,611 34,772

2:0 41,27 46,11

2:0 266,200 22,820

5:0 150,865 165,52

4:0 246,532 271,185

1:0 72,600 7,860

5:0 1,410 21,350

5:0 5,85 65,885

5:0 142,80 157,17

5:0 1,410 21,350

5:0 5,85 65,885

10:0 88,000 6,800

6:0 145,200 15,720

4:0 16,400 186,340

5:0 211,750 232,25

2,%2',93 2,&&#,'23

$5,2&,3& $$9,$&#,'23

( 325 325

( ',%#5 ',%#5



%,$93. %,$93.

$%,959 $9,2'%

$$,&%$ $$,&%$

#3,'5%, #3,'5%,

3$,5#2,3&6 '5,#3$,'236

2,'##,2 2,'##,2

$9& $9&

'5,#3$,'236

$#,359

3','9,23&6

5,'9&6



<#T Rp 73,456,000

PASMA Rp 73,456,000

R" -

DOC Rp 24,250,000 ',&5

"EED Rp 78,153,108 %,252

OK Rp 2,624,30

R" $5,2&,3&


DOC Rp 27,500,000 R" 3,25, R" 5,5

"EED Rp 88,800,000 R" $,%'%,&92 R" #,$'

OK Rp 2,887,423 R" 2%2,'93

R" $$9,$&#,'23

R" $',$59,3&5

R" $',$59,3&5 < R" - @

@


1a8 a8 ?ara )*80ra)6


)0 Sa146 UNIT

ROD<CTO#+ <#T 0:00


SAES+ 0:00



Rp 1,246 A

Rp - $

R" $9,2'%

RACT SAES+ 0






RINC

PLASMA : ANANG-P2


PEMBELIAN


+EED IN : $2,5

C.O TONASE6 : %,$93. DOC

Ga/8L*446 31-Mar MJD/3/16 1 DOC

R" $$,&%$

R" $$,&%$ TOTAL

R" - B

( PAKAN

1-Apr MJP/4/6 5 8201 STAR

4-Apr MJP/4/33 4 8201 SP

8-Apr MJP/4/48 4 8201 SP

11-Apr MJP/4/64 4 8201 SP

15-Apr MJP/4/85 4 8201 SP

1-Apr MJP/4/105 4 8201 SP

K808a8 Pr I07 22-Apr MJP/4/128 4 8201 SP

R" %5 $3( 23-Apr MJP/4/131 6 201 CS/!J

R" &52 $'( 3-Ma T"/5/3 6 201 CS/!J

$( 113 OA PAKA#

$3(

A

R" $',$59,3&5

R" -

R" $',$59,3&5

$9.3(

R" 3$,5#2,3&6

-'3(

TOTAL



O!K

1-Apr MJO/4/4 11 $%o&a' TP Ora( )1

1-Apr MJO/4/4 14 Co(a*o )100gr+

1-Apr MJO/4/4 26 Agr%%' So( . 10

1-Apr MJO/4/4 12 $%o% )100 gr+ $

1-Apr MJO/4/4 27 A&&r&% .100gr

1-Apr MJO/4/4 13 $rog&a )100 gr+

1-Apr MJO/4/4 42 o%'a% . 1 r

1-Apr MJO/4/4 16 E(kro% )100 gr+

1-Apr MJO/4/4 20 D-#o .100 gr

1-Apr MJO/4/4 31 S'rg% 1 r

1-Apr MJO/4/4 15 D&a' )1 +

1-Apr MJO/4/4 21 R''%( )100 gr+


5-Apr MJO/4/17 33 ak&%*' C(o'

10-Apr MJO/4/31 34 ak&%*' $D M

10-Apr MJO/4/31 55 ak&%*' $D M

10-Apr MJO/4/31 25 Sk%* M%(k 100 gr

10-Apr MJO/4/31 13 $rog&a )100 gr+

17-Apr MJO/4/54 53 ak&%*' #DS

17-Apr MJO/4/54 25 Sk%* M%(k 100 gr

17-Apr MJO/4/58 13 $rog&a )100 gr+

21-Apr MJO/4/70 46 %a*%' C M2P .

23-Apr MJO/4/78 26 Agr%%' So( . 10

25-Apr MJO/4/1 2 Cpro(ogr%' .10


TOTAL

PENJUALAN

TGL NO.DO EKOR

1-Ma 140483 625:0

1-Ma 140484 1,037:0



1-Ma 140485 873:0

1-Ma 140486 615:0

1-Ma 140487 734:0

1-Ma 140488 71:0

TOTAL ',%#5.

C.IN : 5,

+EED : $2,5

C.OUT : ',%#5.

TON C.OUT : %,$93.

RATA-RATA UMUR : 3$.

+EED EK : 2.%#'

PENERIMAAN RHPP

PEMBELIAN : R"

PENJUALAN : R"


BONUS PASAR : R"

BONUS IP : R"




M80a?/

END@ MUHAMMAD TURK@

Ha Ara




TGL C.I : $-A"r

, MOJWARNO, JOMBANG POPUL : 5, EKOR

2 PLASMA


Ekor 5,000 Rp 5,500 Rp 27,500,000

5, R" 5,5 R" 2#,5,

Kg 500 Rp 7,200 Rp 3,600,000

Kg 1,000 Rp 7,100 Rp 7,100,000

Kg 1,000 Rp 7,100 Rp 7,100,000

Kg 2,000 Rp 7,100 Rp 14,200,000

Kg 2,000 Rp 7,100 Rp 14,200,000

Kg 1,500 Rp 7,100 Rp 10,650,000

Kg 2,500 Rp 7,100 Rp 17,750,000

Kg 2,500 Rp 7,100 Rp 17,750,000

Kg )500+ Rp 7,100 Rp )3,550,000+

Rp 0 Rp - Rp -

$2,5 R" #,$' R" &&,&,



0 *(+ $ 100 *( 4 Rp 18,301 Rp 73,205

100 gr 2 Rp 54,571 Rp 10,142

*( 100 *( 3 Rp 26,620 Rp 7,860

100 gr 5 Rp 55,270 Rp 276,34

100 gr 3 Rp 17,545 Rp 52,635

$ 100 gr 3 Rp 13,177 Rp 3,531

1 r 1 Rp 80,526 Rp 80,526

100 gr 2 Rp 13,177 Rp 26,354

1000 & 5 Rp 14,641 Rp 73,205

1 r 1 Rp 178,475 Rp 178,475

1 r 1 Rp 34,772 Rp 34,772

100 gr 2 Rp 23,060 Rp 46,11

00&+ $ 1000 & 2 Rp 146,410 Rp 22,820

1000& $ 1000 & 5 Rp 33,10 Rp 165,52

1000& $ 1000 & 4 Rp 67,76 Rp 271,185

1000& 1000 & 1 Rp 7,860 Rp 7,860

100 gr 5 Rp 4,270 Rp 21,350

$ 100 gr 5 Rp 13,177 Rp 65,885

1000& $ 1000 & 5 Rp 31,436 Rp 157,17

100 gr 5 Rp 4,270 Rp 21,350

$ 100 gr 5 Rp 13,177 Rp 65,885

100 gr 100 9r 10 Rp ,680 Rp 6,800

*( 100 *( 6 Rp 26,620 Rp 15,720

0 gr 100 gr 4 Rp 46,585 Rp 186,340

0 gr 100 gr 5 Rp 46,585 Rp 232,25

R" 2,&&#,'23

BONUS PASAR (


800:0 1:28 Rp 11,800 Rp ,440,000 31:0 Rp 11,800 Rp -

1,400:0 1:35 Rp 11,800 Rp 16,520,000 31:0 Rp 11,800 Rp -



1,03:0 1:25 Rp 12,000 Rp 13,116,000 31:0 Rp 12,000 Rp -

800:0 1:30 Rp 12,000 Rp ,600,000 31:0 Rp 12,000 Rp -

1,000:0 1:36 Rp 11,800 Rp 11,800,000 31:0 Rp 11,800 Rp -

1,100:0 1:3 Rp 11,800 Rp 12,80,000 31:0 Rp 11,800 Rp -

%,$93. $.32 $$,&%$ R" #3,'5%, 3$. R" $$,&%$ R" -

E)*r +CR : 2.$&

K BW : $.32 K)*r CO

E)*r DEPL : %.5 (

K O!K : 5## "r )*r CI

Har/ IP : $9&

K)

$$9,$&#,'23 = 23,&3# )*r

#3,'5%, = $',%9$ )*r

'5,#3$,'236 = 9,$'%6 )*r

- = )*r

- = )*r



'5,#3$,'236 = 9$'%6 )*r

M**)r0* 23-N*-$5

ANANG-P2

P0r8a)





CB%k %'

CB%k o

TO# CO

"

Ag

$

"CR

P

10 !PP

20 !R9 PASAR

20 Mor

40


30

50 $%aa P*(%Baraa'/kg 270 - 285

50 286 - 300

-10 301 - <P

0

$o'& P*(%Baraa'/kg 285 - 24

25 - 310

311 - <P

$o'& Pa&ar !PP

270 - 2

300 - <P

TOTAL

HASIL EKOR

25

41:67




1,375 ,440,000

32,147 16,520,000



27,063 13,116,000

1,065 ,600,000

22,754 11,800,000

24,521 12,80,000

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

$'',925 #3,'5%,



7 Ba/ Ha4/1 RINCI

TIDAK

ANANG-P2Na7a :

A1a7a0 :

0

0


0

0:0 P*"1a4/ :

0:00 M*r0a1/0 :

0:000 S/4a Aa7 :

0 U7r :

IP :

BW :

0:00 T*8a4 CO :

Rp%aB +CR A;0a1 :

500 0 HPP R".)6 :

Hara Pa4ar R".)6 :

300 0 Pa)a8 @a8 /8a)a8 :

500 0

600 0


200 0

300 0 B/aa O"ra4/*8a1 :

B/aa P71/?araa8 :

B*84 P71/?araa8 :

20 0 B*84 Pa4ar :

25 0

TOTAL PENDAPATAN :

SISA PENERIMAAN :$#,359

M80a?/




Ha Ara




-

SANGGARARUM, MOJWARNO, JOMBANG

)*r

. (

)*r

. ?ar/

. )

. )

.

)

- = -

- = -

- = -

- ( = -

-

-

- R" E)

-

D/40/. M**)r0*, 23-N*-$5



E)* S/?ar0*

K**r.Ha Ara P0r8a)



PLASMA : AELANI



DOC

4-Apr MJD/4/3 1 DOC Ekor

PAKAN

4-Apr MJP/4/2 4 8201 SP Kg

8-Apr MJP/4/50 4 8201 SP Kg

14-Apr MJP/4/76 4 8201 SP Kg

17-Apr MJP/4/102 4 8201 SP Kg

1-Apr MJP/4/107 4 8201 SP Kg

22-Apr MJP/4/130 4 8201 SP Kg

23-Apr MJP/4/133 6 201 CS/!J Kg

25-Apr MJP/4/146 6 201 CS/!J Kg

22-Apr T"/4/17 4 8201 SP Kg

2-Apr T"/4/32 6 201 CS/!J Kg

2-Apr T"/4/33 6 201 CS/!J Kg

6-Ma T"/5/5 6 201 CS/!J Kg

113 OA PAKA# Rp



O!K

4-Apr MJO/4/13 11 $%o&a' TP Ora( )100 *(+ $ 100 *(

4-Apr MJO/4/13 14 Co(a*o )100gr+ $ 100 gr

4-Apr MJO/4/13 26 Agr%%' So( . 100*( 100 *(

4-Apr MJO/4/13 12 $%o% )100 gr+ $ 100 gr

4-Apr MJO/4/13 27 A&&r&% .100gr 100 gr

4-Apr MJO/4/13 13 $rog&a )100 gr+ $ 100 gr

4-Apr MJO/4/13 42 o%'a% . 1 r 1 r

4-Apr MJO/4/13 16 E(kro% )100 gr+ 100 gr

4-Apr MJO/4/13 20 D-#o .100 gr 1000 &

4-Apr MJO/4/13 31 S'rg% 1 r 1 r

4-Apr MJO/4/13 15 D&a' )1 + 1 r

4-Apr MJO/4/13 21 R''%( )100 gr+ 100 gr

8-Apr MJO/4/30 18 Capr%a #D-K )1000&+ $ 1000 &

8-Apr MJO/4/30 56 ak&%*' C(o' 1000& 1000 &

15-Apr MJO/4/4 55 ak&%*' $D M 1000& 1000 &

15-Apr MJO/4/4 25 Sk%* M%(k 100 gr $ 100 gr

24-Apr MJO/4/82 26 Agr%%' So( . 100*( 100 *(


28-Apr MJO/4/8 22 "o&a 160 gr 160 gr

T*0a1 Hara P*)*) Pr*)4/

D"14/ )*r6 5.&'

+r0/1/0a4)*r6 9'.$%



E40/7a4/ T*8a4 Pa88 )6

HPPK

Hara Ja1

P8a1a8

GROSS PRO+IT

O"4K R" '

IP

B*84 Hara Pa4ar

B*84 IP

E40/7a4/ RHPP

BEPK

NET PRO+ITLOSS UNIT

NET PRO+ITLOSS "r )



JOC DAN ANALISIS HP

TGL C.I : 5-A"r

POPULASI : #, EKOR

$ 2

JUMLAH!ALUE AELANI

UNIT PLASMA

7,000 31,150,000 38,500,000 PENJUALAN

Mark Sa(&

3$,$5, 3&,5, Co'ra Sa(&

0 D/ Sa14 Br*/11r Ga/8 L*4466

0

1,000 6,200,000 7,100,000 20 COST O+ PRODUCTION

1,000 6,200,000 7,100,000 20 UNIT

1,750 10,850,000 12,425,000 35

1,500 ,300,000 10,650,000 30

2,000 12,400,000 14,200,000 40

2,250 13,50,000 15,75,000 45

2,500 14,750,000 17,750,000 50 PLASMA

2,000 11,800,000 14,200,000 40

)50+ )310,000+ )355,000+ -1

)500+ )2,50,000+ )3,550,000+ -10

)500+ )2,50,000+ )3,550,000+ -10

)1,450+ )8,555,000+ )10,25,000+ -2 D/ C*40 O Pr*;0/*8 Ga/8 L*4466

0 87,173 0 0

0 A < B =

0 RHPP

0 Ga/8L*44 "8a1a8 4a"r*8a) a8 H

0 Gr*44 Mar/8 Ra0/* Ga/8L*44 "8a

0 Gr*44 Pr*/0 = Mar)0 Sa14 - C*40 *

0 Gr*44 Mar/8 Ra0/* Gr*44 Pr*/0 Ma

0

0 TAMBAHAN0


0


$$,5 #$,%#2,$#3 &$,%5,




33

6:0 ,825 10,808 !PP / K9 )CO9S / TOTA K9 C:O+

3:0 148,830 163,713 R!PP / K9 )R!PP / TOT K9 C:O+

5:0 121,000 133,100 BIA@A KG A < B6

6:0 301,472 331,61

5:0 7,750 87,725





1:0 162,250 178,475

1:0 31,611 34,772

3:0 62,80 6,17

3:0 3,300 43,230

7:0 24,480 274,428

7:0 508,200 55,020

7:0 27,173 2,81

3:0 72,600 7,860

4:0 16,400 186,340

3:0 20,400 31,440

2,9&#,#$9 3,2&%,'9$

$5,&9,&92 $23,'3%,'9$

( '9 '9

( %,59$ %,59$



5,$%9.5 5,$%9.5

2,'%& 23,&#&

$,92$ $,92$

5%,'5&, 5%,'5&,

'9,35$,&926 %%,9#&,'9$6

2,%#,& 2,%#,&

$23 $23

%%,9#&,'9$6

2,&%&

5$,'$9,%926

9,9'#6



<#T Rp 56,458,000

PASMA Rp 56,458,000

R" -

DOC Rp 31,150,000 ','5

"EED Rp 71,672,173 %,232

OK Rp 2,87,71

R" $5,&9,&92


DOC Rp 38,500,000 R" #,35, R" 5,5

"EED Rp 81,650,000 R" 9,9##,&2# R" #,$

OK Rp 3,286,41 R" 29&,##2

R" $23,'3%,'9$

R" $#,%2%,599

R" $#,%2%,599 < R" - @

@


1a8 a8 ?ara )*80ra)6


)0 Sa146 UNIT

ROD<CTO#+ <#T 0:00


SAES+ 0:00



Rp 23,878 A

Rp - $

R" 23,&#&

RACT SAES+ 0






RINC

PLASMA : AELANI


PEMBELIAN

POPULASI : #,TGL NO SJ JENIS BAR

+EED IN : $$,5

C.O TONASE6 : 5,$%9.5 DOC

Ga/8L*446 4-Apr MJD/4/3 1 DOC

R" $,92$

R" $,92$ TOTAL

R" - B

( PAKAN

4-Apr MJP/4/2 4 8201 SP

8-Apr MJP/4/50 4 8201 SP

14-Apr MJP/4/76 4 8201 SP

17-Apr MJP/4/102 4 8201 SP

1-Apr MJP/4/107 4 8201 SP

22-Apr MJP/4/130 4 8201 SP

K808a8 Pr I07 23-Apr MJP/4/133 6 201 CS/!J

R" $,5 2'( 25-Apr MJP/4/146 6 201 CS/!J

R" &%& $'( 22-Apr T"/4/17 4 8201 SP

$( 2-Apr T"/4/32 6 201 CS/!J

$#( 2-Apr T"/4/33 6 201 CS/!J

A 6-Ma T"/5/5 6 201 CS/!J

113 OA PAKA#

R" $#,%2%,599

R" -

R" $#,%2%,599

3$.2(

R" '9,35$,&926

-&#(

TOTAL



O!K

4-Apr MJO/4/13 11 $%o&a' TP Ora( )1

4-Apr MJO/4/13 14 Co(a*o )100gr+

4-Apr MJO/4/13 26 Agr%%' So( . 10

4-Apr MJO/4/13 12 $%o% )100 gr+ $

4-Apr MJO/4/13 27 A&&r&% .100gr

4-Apr MJO/4/13 13 $rog&a )100 gr+

4-Apr MJO/4/13 42 o%'a% . 1 r

4-Apr MJO/4/13 16 E(kro% )100 gr+

4-Apr MJO/4/13 20 D-#o .100 gr

4-Apr MJO/4/13 31 S'rg% 1 r

4-Apr MJO/4/13 15 D&a' )1 +

4-Apr MJO/4/13 21 R''%( )100 gr+


8-Apr MJO/4/30 56 ak&%*' C(o'

15-Apr MJO/4/4 55 ak&%*' $D M

15-Apr MJO/4/4 25 Sk%* M%(k 100 gr

24-Apr MJO/4/82 26 Agr%%' So( . 10


28-Apr MJO/4/8 22 "o&a 160 gr

TOTAL

PENJUALAN

TGL NO.DO EKOR

1-Ma 14048 1,531:0

1-Ma 14040 1,350:0



1-Ma 14041 1,650:0

1-Ma 14042 1,000:0

1-Ma 14043 130:0

1-Ma 14044 30:0

TOTAL %,59$.

C.IN : #,

+EED : $$,5

C.OUT : %,59$.

TON C.OUT : 5,$%9.5

RATA-RATA UMUR : 2#.

+EED EK : $.#'5

PENERIMAAN RHPP

PEMBELIAN : R"

PENJUALAN : R"


BONUS PASAR : R"

BONUS IP : R"




M80a?/

END@ MUHAMMAD TURK@

Ha Ara




TGL C.I : 5-A"r

, MOJOWARNO, JOMBANG POPUL : #, EKOR

2 PLASMA


Ekor 7,000 Rp 5,500 Rp 38,500,000

#, R" 5,5 R" 3&,5,

Kg 1,000 Rp 7,100 Rp 7,100,000

Kg 1,000 Rp 7,100 Rp 7,100,000

Kg 1,750 Rp 7,100 Rp 12,425,000

Kg 1,500 Rp 7,100 Rp 10,650,000

Kg 2,000 Rp 7,100 Rp 14,200,000

Kg 2,250 Rp 7,100 Rp 15,75,000

Kg 2,500 Rp 7,100 Rp 17,750,000

Kg 2,000 Rp 7,100 Rp 14,200,000

Kg )50+ Rp 7,100 Rp )355,000+

Kg )500+ Rp 7,100 Rp )3,550,000+

Kg )500+ Rp 7,100 Rp )3,550,000+

Kg )1,450+ Rp 7,100 Rp )10,25,000+

Rp 0 Rp - Rp -

$$,5 R" #,$ R" &$,%5,



0 *(+ $ 100 *( 6 Rp 18,301 Rp 10,808

100 gr 3 Rp 54,571 Rp 163,713

*( 100 *( 5 Rp 26,620 Rp 133,100

100 gr 6 Rp 55,270 Rp 331,61

100 gr 5 Rp 17,545 Rp 87,725

$ 100 gr 4 Rp 13,177 Rp 52,708

1 r 1 Rp 80,526 Rp 80,526

100 gr 3 Rp 13,177 Rp 3,531

1000 & 8 Rp 14,641 Rp 117,128

1 r 1 Rp 178,475 Rp 178,475

1 r 1 Rp 34,772 Rp 34,772

100 gr 3 Rp 23,060 Rp 6,17

00&+ $ 1000 & 3 Rp 146,410 Rp 43,230

1000& 1000 & 7 Rp 3,204 Rp 274,428

1000& 1000 & 7 Rp 7,860 Rp 55,020

100 gr 7 Rp 4,270 Rp 2,81

*( 100 *( 3 Rp 26,620 Rp 7,860

0 gr 100 gr 4 Rp 46,585 Rp 186,340

160 gr 3 Rp 106,480 Rp 31,440

R" 3,2&%,'9$

BONUS PASAR (


861:0 0:56 Rp 6,000 Rp 5,166,000 27:0 Rp 6,000 Rp -

1,100:0 0:81 Rp 12,000 Rp 13,200,000 27:0 Rp 12,000 Rp -



1,42:0 0:87 Rp 12,000 Rp 17,148,000 27:0 Rp 12,000 Rp -

1,000:0 1:00 Rp 12,000 Rp 12,000,000 27:0 Rp 12,000 Rp -

82:0 0:63 Rp 7,000 Rp 574,000 27:0 Rp 7,000 Rp -

67:5 0:75 Rp 12,000 Rp 8,370,000 27:0 Rp 12,000 Rp -

5,$%9.5 .#& $,92$ R" 5%,'5&, 2#. R" $,92$ R" -

E)*r +CR : 2.225

K BW : .#& K)*r CO

E)*r DEPL : 5.&' (

K O!K : '%9 "r )*r CI

Har/ IP : $23

K)

$23,'3%,'9$ = $#,%3' )*r

5%,'5&, = &,%5 )*r

%%,9#&,'9$6 = 9,5%&6 )*r

- = )*r

- = )*r



%%,9#&,'9$6 = 95%&6 )*r

M**)r0* 23-N*-$5

AELANI

P0r8a)





CB%k %'

CB%k o

TO# CO

"

Ag

$

"CR

P

20 !PP

20 !R9 PASAR

35 Mor

30


45

50 $%aa P*(%Baraa'/kg 270 - 285

40 286 - 300

-1 301 - <P

-10

-10 $o'& P*(%Baraa'/kg 285 - 24

-2 25 - 310

0 311 - <P

$o'& Pa&ar !PP

270 - 2

300 - <P

TOTAL

HASIL EKOR

23

38:33




41,337 5,166,000

36,450 13,200,000



44,550 17,148,000

27,000 12,000,000

3,510 574,000

25,110 8,370,000

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

$##,95# 5%,'5&,



7 Ba/ Ha4/1 RINCI

TIDAK

AELANINa7a :

A1a7a0 :

0

0


0

0:0 P*"1a4/ :

0:00 M*r0a1/0 :

0:000 S/4a Aa7 :

0 U7r :

IP :

BW :

0:00 T*8a4 CO :

Rp%aB +CR A;0a1 :

500 0 HPP R".)6 :

Hara Pa4ar R".)6 :

300 0 Pa)a8 @a8 /8a)a8 :

500 0

600 0


200 0

300 0 B/aa O"ra4/*8a1 :

B/aa P71/?araa8 :

B*84 P71/?araa8 :

20 0 B*84 Pa4ar :

25 0

TOTAL PENDAPATAN :

SISA PENERIMAAN :2,&%&

M80a?/




Ha Ara




-


)*r

. (

)*r

. ?ar/

. )

. )

.

)

- = -

- = -

- = -

- ( = -

-

-

- R" E)

-

D/40/. M**)r0*, 23-N*-$5



E)* S/?ar0*

K**r.Ha Ara P0r8a)



PLASMA : @ANUAR-P$#



DOC


PAKAN


7-Apr MJP/4/3 4 8201 SP Kg

8-Apr MJP/4/4 4 8201 SP Kg

11-Apr MJP/4/65 4 8201 SP Kg

15-Apr MJP/4/86 4 8201 SP Kg

1-Apr MJP/4/106 4 8201 SP Kg

22-Apr MJP/4/12 4 8201 SP Kg

23-Apr MJP/4/132 6 201 CS/!J Kg

25-Apr MJP/4/144 6 201 CS/!J Kg

2-Apr MJP/4/158 6 201 CS/!J Kg

3-Ma T"/5/1 4 8201 SP Kg

3-Ma T"/5/2 6 201 CS/!J Kg

113 OA PAKA# Rp



O!K

1-Apr MJO/4/3 11 $%o&a' TP Ora( )100 *(+ $ 100 *(

1-Apr MJO/4/3 14 Co(a*o )100gr+ $ 100 gr

1-Apr MJO/4/3 26 Agr%%' So( . 100*( 100 *(

1-Apr MJO/4/3 12 $%o% )100 gr+ $ 100 gr

1-Apr MJO/4/3 27 A&&r&% .100gr 100 gr

1-Apr MJO/4/3 13 $rog&a )100 gr+ $ 100 gr

1-Apr MJO/4/3 42 o%'a% . 1 r 1 r

1-Apr MJO/4/3 16 E(kro% )100 gr+ 100 gr

1-Apr MJO/4/3 20 D-#o .100 gr 1000 &

1-Apr MJO/4/3 31 S'rg% 1 r 1 r

1-Apr MJO/4/3 15 D&a' )1 + 1 r

1-Apr MJO/4/3 21 R''%( )100 gr+ 100 gr

5-Apr MJO/4/18 18 Capr%a #D-K )1000&+ $ 1000 &

5-Apr MJO/4/18 33 ak&%*' C(o' 1000& $ 1000 &

10-Apr MJO/4/32 55 ak&%*' $D M 1000& 1000 &

10-Apr MJO/4/32 25 Sk%* M%(k 100 gr $ 100 gr

17-Apr MJO/4/55 53 ak&%*' #DS 1000& $ 1000 &

17-Apr MJO/4/55 25 Sk%* M%(k 100 gr $ 100 gr

23-Apr MJO/4/77 46 %a*%' C M2P . 100 gr 100 9r


28-Apr MJO/4/4 30 Moo(gr%' !C .100 gr 100 gr

2-Apr MJO/4/107 46 %a*%' C M2P . 100 gr 100 9r

2-Ma MJO/5/7 27 A&&r&% .100gr 100 gr

T*0a1 Hara P*)*) Pr*)4/

D"14/ )*r6 $.52

+r0/1/0a4)*r6 &9.'&



E40/7a4/ T*8a4 Pa88 )6

HPPK

Hara Ja1

P8a1a8

GROSS PRO+IT

O"4K R" '

IP

B*84 Hara Pa4ar

B*84 IP

E40/7a4/ RHPP

BEPK

NET PRO+ITLOSS UNIT

NET PRO+ITLOSS "r )



JOC DAN ANALISIS HP

TGL C.I : 3-A"r

POPULASI : %, EKOR

$ 2

JUMLAH!ALUE @ANUAR-P$#

UNIT PLASMA

6,000 28,200,000 33,000,000 PENJUALAN

Mark Sa(&

2&,2, 33,, Co'ra Sa(&

0 D/ Sa14 Br*/11r Ga/8 L*4466

0


750 4,650,000 5,325,000 15 UNIT

250 1,550,000 1,775,000 5

1,500 ,300,000 10,650,000 30

2,000 12,400,000 14,200,000 40

1,750 10,850,000 12,425,000 35

2,750 17,050,000 1,525,000 55 PLASMA

2,500 14,750,000 17,750,000 50

1,250 7,375,000 8,875,000 25

3,000 17,700,000 21,300,000 60

)250+ )1,550,000+ )1,775,000+ -5

)00+ )5,310,000+ )6,30,000+ -18 D/ C*40 O Pr*;0/*8 Ga/8 L*4466

0 1,332,821 0 0

0 A < B =

0 RHPP

0 Ga/8L*44 "8a1a8 4a"r*8a) a8 H

0 Gr*44 Mar/8 Ra0/* Ga/8L*44 "8a

0 Gr*44 Pr*/0 = Mar)0 Sa14 - C*40 *

0 Gr*44 Mar/8 Ra0/* Gr*44 Pr*/0 Ma

0

0 TAMBAHAN0


0


$5,$ 93,3#2,&2$ $#,2%,




50

5:0 83,188 1,506 !PP / K9 )CO9S / TOTA K9 C:O+

3:0 148,830 163,713 R!PP / K9 )R!PP / TOT K9 C:O+

4:0 6,800 106,480 BIA@A KG A < B6

6:0 301,472 331,61

4:0 63,800 70,180





1:0 162,250 178,475

1:0 31,611 34,772

2:0 41,27 46,11

3:0 3,300 43,230

6:0 181,038 1,142

6:0 435,600 47,160

6:0 23,21 25,621

6:0 171,468 188,615

6:0 23,21 25,621

10:0 88,000 6,800

:0 381,150 41,265

10:0 508,200 55,020

10:0 88,000 6,800

6:0 5,700 105,270

3,52',5%% 3,&##,22

$25,9#,3&# $'',$3#,22

( %3$ %3$

( 5,3%9 5,3%9



%,9&$. %,9&$.

$#,92 2,%'#

$',5# $',5#

$$,2#', $$,2#',

23,&23,3&#6 '2,&%3,226

2,#92,' 2,#92,'

$%' $%'

'2,&%3,226

$&,32

2%,%$5,#&#6

3,&$36



<#T Rp 101,274,000

PASMA Rp 101,274,000

R" -

DOC Rp 28,200,000 ',#

"EED Rp 3,372,821 %,$&'

OK Rp 3,524,566

R" $25,9#,3&#


DOC Rp 33,000,000 R" ',&, R" 5,5

"EED Rp 107,260,000 R" $3,&&#,$#9 R" #,$3

OK Rp 3,877,022 R" 352,'5#

R" $'',$3#,22

R" $9,39,%35

R" $9,39,%35 < R" - @

@


1a8 a8 ?ara )*80ra)6


)0 Sa146 UNIT

ROD<CTO#+ <#T 0:00


SAES+ 0:00



Rp 20,647 A

Rp - $

R" 2,%'#

RACT SAES+ 0






RINC

PLASMA : @ANUAR-P$#


PEMBELIAN

POPULASI : %,TGL NO SJ JENIS BAR

+EED IN : $5,$

C.O TONASE6 : %,9&$. DOC


R" $',5#

R" $',5# TOTAL

R" - B

( PAKAN

1-Apr MJP/4/7 5 8201 STAR

7-Apr MJP/4/3 4 8201 SP

8-Apr MJP/4/4 4 8201 SP

11-Apr MJP/4/65 4 8201 SP

15-Apr MJP/4/86 4 8201 SP

1-Apr MJP/4/106 4 8201 SP

K808a8 Pr I07 22-Apr MJP/4/12 4 8201 SP

R" & $#( 23-Apr MJP/4/132 6 201 CS/!J

R" 92 $5( 25-Apr MJP/4/144 6 201 CS/!J

$( 2-Apr MJP/4/158 6 201 CS/!J

$5( 3-Ma T"/5/1 4 8201 SP

A 3-Ma T"/5/2 6 201 CS/!J

113 OA PAKA#

R" $9,39,%35

R" -

R" $9,39,%35

$&.&(

R" 23,&23,3&#6

-2'(

TOTAL



O!K

1-Apr MJO/4/3 11 $%o&a' TP Ora( )1

1-Apr MJO/4/3 14 Co(a*o )100gr+

1-Apr MJO/4/3 26 Agr%%' So( . 10

1-Apr MJO/4/3 12 $%o% )100 gr+ $

1-Apr MJO/4/3 27 A&&r&% .100gr

1-Apr MJO/4/3 13 $rog&a )100 gr+

1-Apr MJO/4/3 42 o%'a% . 1 r

1-Apr MJO/4/3 16 E(kro% )100 gr+

1-Apr MJO/4/3 20 D-#o .100 gr

1-Apr MJO/4/3 31 S'rg% 1 r

1-Apr MJO/4/3 15 D&a' )1 +

1-Apr MJO/4/3 21 R''%( )100 gr+


5-Apr MJO/4/18 33 ak&%*' C(o'

10-Apr MJO/4/32 55 ak&%*' $D M

10-Apr MJO/4/32 25 Sk%* M%(k 100 gr

17-Apr MJO/4/55 53 ak&%*' #DS

17-Apr MJO/4/55 25 Sk%* M%(k 100 gr

23-Apr MJO/4/77 46 %a*%' C M2P .


28-Apr MJO/4/4 30 Moo(gr%' !C .

2-Apr MJO/4/107 46 %a*%' C M2P .

2-Ma MJO/5/7 27 A&&r&% .100gr

TOTAL

PENJUALAN

TGL NO.DO EKOR

6 2-Ma 140502 160:0

2-Ma 140503 150:0




M80a?/

END@ MUHAMMAD TURK@

Ha Ara




TGL C.I : 3-A"r

, MOJOWARNO, JOMBANG POPUL : %, EKOR

2 PLASMA


Ekor 6,000 Rp 5,500 Rp 33,000,000

%, R" 5,5 R" 33,,

Kg 500 Rp 7,200 Rp 3,600,000

Kg 750 Rp 7,100 Rp 5,325,000

Kg 250 Rp 7,100 Rp 1,775,000

Kg 1,500 Rp 7,100 Rp 10,650,000

Kg 2,000 Rp 7,100 Rp 14,200,000

Kg 1,750 Rp 7,100 Rp 12,425,000

Kg 2,750 Rp 7,100 Rp 1,525,000

Kg 2,500 Rp 7,100 Rp 17,750,000

Kg 1,250 Rp 7,100 Rp 8,875,000

Kg 3,000 Rp 7,100 Rp 21,300,000

Kg )250+ Rp 7,100 Rp )1,775,000+

Kg )00+ Rp 7,100 Rp )6,30,000+

Rp 0 Rp - Rp -

$5,$ R" #,$3 R" $#,2%,



0 *(+ $ 100 *( 5 Rp 18,301 Rp 1,506

100 gr 3 Rp 54,571 Rp 163,713

*( 100 *( 4 Rp 26,620 Rp 106,480

100 gr 6 Rp 55,270 Rp 331,61

100 gr 4 Rp 17,545 Rp 70,180

$ 100 gr 3 Rp 13,177 Rp 3,531

1 r 1 Rp 80,526 Rp 80,526

100 gr 2 Rp 13,177 Rp 26,354

1000 & 5 Rp 14,641 Rp 73,205

1 r 1 Rp 178,475 Rp 178,475

1 r 1 Rp 34,772 Rp 34,772

100 gr 2 Rp 23,060 Rp 46,11

00&+ $ 1000 & 3 Rp 146,410 Rp 43,230

1000& $ 1000 & 6 Rp 33,10 Rp 1,142

1000& 1000 & 6 Rp 7,860 Rp 47,160

100 gr 6 Rp 4,270 Rp 25,621

1000& $ 1000 & 6 Rp 31,436 Rp 188,615

100 gr 6 Rp 4,270 Rp 25,621

100 gr 100 9r 10 Rp ,680 Rp 6,800

0 gr 100 gr Rp 46,585 Rp 41,265

100 gr 100 gr 10 Rp 55,02 Rp 55,020

100 gr 100 9r 10 Rp ,680 Rp 6,800

100 gr 6 Rp 17,545 Rp 105,270

R" 3,&##,22

BONUS PASAR (


14:0 1:21 Rp 12,000 Rp 2,328,000 30:0 Rp 12,000 Rp -

120:5 0:80 Rp 6,000 Rp 723,000 30:0 Rp 6,000 Rp -



2,800:0 1:36 Rp 15,000 Rp 42,000,000 33:0 Rp 15,000 Rp -

2,700:0 1:38 Rp 15,000 Rp 40,500,000 33:0 Rp 15,000 Rp -

65:5 1:33 Rp 15,000 Rp ,82,500 33:0 Rp 15,000 Rp -

507:0 0:2 Rp 11,500 Rp 5,830,500 33:0 Rp 11,500 Rp -

%,9&$. $.3 $',5# R" $$,2#', 32.& R" $',5# R" -

E)*r +CR : 2.$%3

K BW : $.3 K)*r CO

E)*r DEPL : $.52 (

K O!K : %'% "r )*r CI

Har/ IP : $%'

K)

$'',$3#,22 = 2',23 )*r

$$,2#', = $%,&#9 )*r

'2,&%3,226 = #,$''6 )*r

- = )*r

- = )*r



'2,&%3,226 = #$''6 )*r

M**)r0* 23-N*-$5

@ANUAR-P$#

P0r8a)





CB%k %'

CB%k o

TO# CO

"

Ag

$

"CR

P

10 !PP

15 !R9 PASAR

5 Mor

30


35

55 $%aa P*(%Baraa'/kg 270 - 285

50 286 - 300

25 301 - <P

60

-5 $o'& P*(%Baraa'/kg 285 - 24

-18 25 - 310

0 311 - <P

$o'& Pa&ar !PP

270 - 2

300 - <P

TOTAL

HASIL EKOR

32

50:33




4,800 2,328,000

4,500 723,000



67,14 42,000,000

64,548 40,500,000

16,335 ,82,500

18,150 5,830,500

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

$#%,2'# $$,2#',



7 Ba/ Ha4/1 RINCI

TIDAK

@ANUAR-P$#Na7a :

A1a7a0 :

0

0


0

0:0 P*"1a4/ :

0:00 M*r0a1/0 :

0:000 S/4a Aa7 :

0 U7r :

IP :

BW :

0:00 T*8a4 CO :

Rp%aB +CR A;0a1 :

500 0 HPP R".)6 :

Hara Pa4ar R".)6 :

300 0 Pa)a8 @a8 /8a)a8 :

500 0

600 0


200 0

300 0 B/aa O"ra4/*8a1 :

B/aa P71/?araa8 :

B*84 P71/?araa8 :

20 0 B*84 Pa4ar :

25 0

TOTAL PENDAPATAN :

SISA PENERIMAAN :$&,32

M80a?/




-


)*r

. (

)*r

. ?ar/

. )

. )

.

)

- = -

- = -

- = -

- ( = -

-

-

- R" E)

-

D/40/. M**)r0*, 23-N*-$5



E)* S/?ar0*

K**r.Ha Ara P0r8a)



PLASMA : ARI+IN A-P2

ALAMAT : WONOKERTO, PUNGGING, MOJOKERTO


DOC


PAKAN


7-Apr MJP/4/45 4 8201 SP Kg

14-Apr MJP/4/80 4 8201 SP Kg

16-Apr MJP/4/87 4 8201 SP Kg

28-Apr MJP/4/152 4 8201 SP Kg

25-Apr T"/4/27 4 8201 SP Kg

25-Apr T"/4/28 4 8201 SP Kg

25-Apr T"/4/2 4 8201 SP Kg

30-Apr T"/4/30 6 201 CS/!J Kg

7-Ma T"/5/6 6 201 CS/!J Kg

12-Ma T"/5/12 6 201 CS/!J Kg

12-Ma T"/5/11 4 8201 SP Kg

12-Ma T"/5/10 4 8201 SP Kg

12-Ma T"/5/13 6 201 CS/!J Kg

113 OA PAKA# Rp



O!K

4-Apr MJO/4/12 11 $%o&a' TP Ora( )100 *(+ $ 100 *(

4-Apr MJO/4/12 14 Co(a*o )100gr+ $ 100 gr

4-Apr MJO/4/12 26 Agr%%' So( . 100*( 100 *(

4-Apr MJO/4/12 12 $%o% )100 gr+ $ 100 gr

4-Apr MJO/4/12 27 A&&r&% .100gr 100 gr

4-Apr MJO/4/12 13 $rog&a )100 gr+ $ 100 gr

4-Apr MJO/4/12 42 o%'a% . 1 r 1 r

4-Apr MJO/4/12 16 E(kro% )100 gr+ 100 gr

4-Apr MJO/4/12 20 D-#o .100 gr 1000 &

4-Apr MJO/4/12 31 S'rg% 1 r 1 r

4-Apr MJO/4/12 15 D&a' )1 + 1 r

4-Apr MJO/4/12 21 R''%( )100 gr+ 100 gr

8-Apr MJO/4/2 18 Capr%a #D-K )1000&+ $ 1000 &

8-Apr MJO/4/2 56 ak&%*' C(o' 1000& 1000 &

15-Apr MJO/4/46 55 ak&%*' $D M 1000& 1000 &

15-Apr MJO/4/46 25 Sk%* M%(k 100 gr $ 100 gr

2-Apr MJO/4/108 54 Sa'*% 25 kg . 1 kg 1 Kg

3-Ma MJO/5/13 12 $%o% )100 gr+ $ 100 gr

T*0a1 Hara P*)*) Pr*)4/

D"14/ )*r6 5.3

+r0/1/0a4)*r6 9'.#



E40/7a4/ T*8a4 Pa88 )6

HPPK

Hara Ja1

P8a1a8

GROSS PRO+IT

O"4K R" '

IP

B*84 Hara Pa4ar

B*84 IP

E40/7a4/ RHPP

BEPK

NET PRO+ITLOSS UNIT

NET PRO+ITLOSS "r )



JOC DAN ANALISIS HP

TGL C.I : 5-A"r

POPULASI : 2, EKOR

$ 2

JUMLAH!ALUE ARI+IN A-P2

UNIT PLASMA

2,000 8,700,000 11,000,000 PENJUALAN

Mark Sa(&

&,#, $$,, Co'ra Sa(&

0 D/ Sa14 Br*/11r Ga/8 L*4466

0


500 3,100,000 3,550,000 10 UNIT

750 4,650,000 5,325,000 15

750 4,650,000 5,325,000 15

1,750 10,850,000 12,425,000 35

1,150 7,130,000 8,165,000 23

600 3,720,000 4,260,000 12 PLASMA

250 1,550,000 1,775,000 5

1,000 5,00,000 7,100,000 20

500 2,50,000 3,550,000 10

)1,000+ )5,00,000+ )7,100,000+ -20

)500+ )3,100,000+ )3,550,000+ -10 D/ C*40 O Pr*;0/*8 Ga/8 L*4466

)500+ )3,100,000+ )3,550,000+ -10

)500+ )2,50,000+ )3,550,000+ -10 A < B =

0 451,011 0 0 RHPP

0 Ga/8L*44 "8a1a8 4a"r*8a) a8 H

0 Gr*44 Mar/8 Ra0/* Ga/8L*44 "8a

0 Gr*44 Pr*/0 = Mar)0 Sa14 - C*40 *

0 Gr*44 Mar/8 Ra0/* Gr*44 Pr*/0 Ma

0

0 TAMBAHAN0


0


5, 3$,53&,5$$ 35,525,

$ 9ro&& pro;% Marg%' )R!PP / CO#TRAC



50

2:0 33,275 36,603 !PP / K9 )CO9S / TOTA K9 C:O+

1:0 4,610 54,571 R!PP / K9 )R!PP / TOT K9 C:O+

2:0 48,400 53,240 BIA@A KG A < B6

3:0 150,736 165,80

2:0 31,00 35,00





1:0 162,250 178,475

1:0 31,611 34,772

1:0 20,63 23,060

1:0 133,100 146,410

2:0 71,280 78,408

2:0 145,200 15,720

2:0 7,764 8,540

10:0 133,100 146,410

2:0 100,41 110,540

$,255,''2 $,3&,9&%

'$,'93,953 '#,95,9&%

( $% $%

( $,&9' $,&9'



2,9''. 2,9''.

$',9' $%,2#2

$#,$22 $%,5$3

5,'&,3 '&,%$5,%

&,9$',3'# #9,%$'

$,$##,% $,$##,%

2'& 2'&

#9,%$'

$',#35

#,2#,$33

2,3&#



<#T Rp 50,408,300

PASMA Rp 48,615,600

R" $,#92,#

DOC Rp 8,700,000 ',35

"EED Rp 31,538,511 %,3&

OK Rp 1,255,442

R" '$,'93,953


DOC Rp 11,000,000 R" 2,3, R" 5,5

"EED Rp 35,525,000 R" 3,9&%,'&9 R" #,$5

OK Rp 1,380,86 R" $25,5''

R" '#,95,9&%

R" %,'$2,33

R" %,'$2,33 < R" $,#92,# @

@


1a8 a8 ?ara )*80ra)6


)0 Sa146 UNIT

ROD<CTO#+ <#T 1:71


SAES+ 1:46



Rp 16,272 A

Rp 241 $

R" $%,5$3

RACT SAES+ 1

R OSS / MARKET SAES+ <#T 14

T <#T > PRO"T PASMA+?

r OSS pr K9 / $EP pr K9+ 16



RINC

PLASMA : ARI+IN A-P2

ALAMAT : WONOKERTO, P

PEMBELIAN


+EED IN : 5,

C.O TONASE6 : 2,9''. DOC


R" $#,$22

R" $%,5$3 TOTAL

R" %9 B

'( PAKAN

2-Apr MJP/4/17 5 8201 STAR

7-Apr MJP/4/45 4 8201 SP

14-Apr MJP/4/80 4 8201 SP

16-Apr MJP/4/87 4 8201 SP

28-Apr MJP/4/152 4 8201 SP

25-Apr T"/4/27 4 8201 SP

K808a8 Pr I07 25-Apr T"/4/28 4 8201 SP

R" $,$5 2%( 25-Apr T"/4/2 4 8201 SP

R" #9# $3( 30-Apr T"/4/30 6 201 CS/!J

$( 7-Ma T"/5/6 6 201 CS/!J

$5( 12-Ma T"/5/12 6 201 CS/!J

A 12-Ma T"/5/11 4 8201 SP

12-Ma T"/5/10 4 8201 SP

R" &,2',#33 12-Ma T"/5/13 6 201 CS/!J

R" #9,%$' 113 OA PAKA#

R" #,'95,$$&

$'.9(

R" &,2',#33

$%(

TOTAL



O!K

4-Apr MJO/4/12 11 $%o&a' TP Ora( )1

4-Apr MJO/4/12 14 Co(a*o )100gr+

4-Apr MJO/4/12 26 Agr%%' So( . 10

4-Apr MJO/4/12 12 $%o% )100 gr+ $

4-Apr MJO/4/12 27 A&&r&% .100gr

4-Apr MJO/4/12 13 $rog&a )100 gr+

4-Apr MJO/4/12 42 o%'a% . 1 r

4-Apr MJO/4/12 16 E(kro% )100 gr+

4-Apr MJO/4/12 20 D-#o .100 gr

4-Apr MJO/4/12 31 S'rg% 1 r

4-Apr MJO/4/12 15 D&a' )1 +

4-Apr MJO/4/12 21 R''%( )100 gr+


8-Apr MJO/4/2 56 ak&%*' C(o'

15-Apr MJO/4/46 55 ak&%*' $D M

15-Apr MJO/4/46 25 Sk%* M%(k 100 gr

2-Apr MJO/4/108 54 Sa'*% 25 kg . 1

3-Ma MJO/5/13 12 $%o% )100 gr+ $

TOTAL

PENJUALAN

TGL NO.DO EKOR

-Ma 140514 633:0

-Ma 140515 686:0



-Ma 140516 472:0

-Ma 140517 103:0

TOTAL $,&9'.

C.IN : 2,

+EED : 5,

C.OUT : $,&9'.

TON C.OUT : 2,9''.

RATA-RATA UMUR : 35.

+EED EK : 2.%'

PENERIMAAN RHPP

PEMBELIAN : R"

PENJUALAN : R"


BONUS PASAR : R"

BONUS IP : R"




M80a?/

END@ MUHAMMAD TURK@

Ha Ara




TGL C.I : 5-A"r

NGGING, MOJOKERTO POPUL : 2, EKOR

2 PLASMA


Ekor 2,000 Rp 5,500 Rp 11,000,000

2, R" 5,5 R" $$,,

Kg 250 Rp 7,200 Rp 1,800,000

Kg 500 Rp 7,100 Rp 3,550,000

Kg 750 Rp 7,100 Rp 5,325,000

Kg 750 Rp 7,100 Rp 5,325,000

Kg 1,750 Rp 7,100 Rp 12,425,000

Kg 1,150 Rp 7,100 Rp 8,165,000

Kg 600 Rp 7,100 Rp 4,260,000

Kg 250 Rp 7,100 Rp 1,775,000

Kg 1,000 Rp 7,100 Rp 7,100,000

Kg 500 Rp 7,100 Rp 3,550,000

Kg )1,000+ Rp 7,100 Rp )7,100,000+

Kg )500+ Rp 7,100 Rp )3,550,000+

Kg )500+ Rp 7,100 Rp )3,550,000+

Kg )500+ Rp 7,100 Rp )3,550,000+

Rp 0 Rp - Rp -

5, R" #,$5 R" 35,525,



0 *(+ $ 100 *( 2 Rp 18,301 Rp 36,603

100 gr 1 Rp 54,571 Rp 54,571

*( 100 *( 2 Rp 26,620 Rp 53,240

100 gr 3 Rp 55,270 Rp 165,80

100 gr 2 Rp 17,545 Rp 35,00

$ 100 gr 2 Rp 13,177 Rp 26,354

1 r 1 Rp 80,526 Rp 80,526

100 gr 1 Rp 13,177 Rp 13,177

1000 & 2 Rp 14,641 Rp 2,282

1 r 1 Rp 178,475 Rp 178,475

1 r 1 Rp 34,772 Rp 34,772

100 gr 1 Rp 23,060 Rp 23,060

00&+ $ 1000 & 1 Rp 146,410 Rp 146,410

1000& 1000 & 2 Rp 3,204 Rp 78,408

1000& 1000 & 2 Rp 7,860 Rp 15,720

100 gr 2 Rp 4,270 Rp 8,540

kg 1 Kg 10 Rp 14,641 Rp 146,410

100 gr 2 Rp 55,270 Rp 110,540

R" $,3&,9&%

BONUS PASAR (


1,001:0 1:58 Rp 16,700 Rp 16,716,700 35:0 Rp 17,300 Rp -

1,0:0 1:60 Rp 16,700 Rp 18,353,300 35:0 Rp 17,300 Rp -



761:0 1:61 Rp 16,600 Rp 12,632,600 35:0 Rp 17,300 Rp -

83:0 0:81 Rp 11,000 Rp 13,000 35:0 Rp 11,000 Rp -

2,9''. $.55 $%,5$3 R" '&,%$5,% 35. R" $#,$22 R" -

E)*r +CR : $.%9&

K BW : $.55 K)*r CO

E)*r DEPL : 5.3 (

K O!K : %9 "r )*r CI

Har/ IP : 2'&

K)

'#,95,9&% = 23,953 )*r

'&,%$5,% = 2',3& )*r

#9,%$' = 355 )*r

- = )*r

- = )*r



#9,%$' = 355 )*r

M**)r0* 23-N*-$5

ARI+IN A-P2

P0r8a)





CB%k %'

CB%k o

TO# CO

"

Ag

$

"CR

P

5 !PP

10 !R9 PASAR

15 Mor

15


23

12 $%aa P*(%Baraa'/kg 270 - 285

5 286 - 300

20 301 - <P

10

-20 $o'& P*(%Baraa'/kg 285 - 24

-10 25 - 310

-10 311 - <P

-10

0 $o'& Pa&ar !PP

270 - 2

300 - <P

TOTAL

HASIL EKOR

$

16:67




22,155 17,317,300

24,010 1,012,700



16,520 13,165,300

3,605 13,000

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

%%,29 5,'&,3



7 Ba/ Ha4/1 RINCI

TIDAK

ARI+IN A-P2Na7a :

A1a7a0 :

0

0


0

0:0 P*"1a4/ :

0:00 M*r0a1/0 :

0:000 S/4a Aa7 :

0 U7r :

IP :

BW :

0:00 T*8a4 CO :

Rp%aB +CR A;0a1 :

500 0 HPP R".)6 :

Hara Pa4ar R".)6 :

300 0 Pa)a8 @a8 /8a)a8 :

500 0

600 0


200 0

300 0 B/aa O"ra4/*8a1 :

B/aa P71/?araa8 :

B*84 P71/?araa8 :

20 0 B*84 Pa4ar :

25 0

TOTAL PENDAPATAN :

SISA PENERIMAAN :$',#35

M80a?/




Ha Ara




-

WONOKERTO, PUNGGING, MOJOKERTO

)*r

. (

)*r

. ?ar/

. )

. )

.

)

- = -

- = -

- = -

- ( = -

-

-

- R" E)

-

D/40/. M**)r0*, 23-N*-$5



E)* S/?ar0*

K**r.Ha Ara P0r8a)




PLASMA : SLAMET A-P% TGL C.I : 9-A"r

ALAMAT : NGEMPLAK, KESAMBEN, JOMBANG POPULASI : 5, EKOR

PEMBELIAN 2 PLASMA

TGL NO SJ JENIS BARANG SATUAN JUMLAH HARGA !ALUE

DOC

8-Apr MJD/4/4 1 DOC Ekor 5,000 Rp 5,500 Rp 27,500,000

TOTAL 5, R" 5,5 R" 2#,5,

PAKAN7-Apr MJP/4/34 5 8201 STAR Kg 500 Rp 7,200 Rp 3,600,000

7-Apr MJP/4/34 4 8201 SP Kg 250 Rp 7,100 Rp 1,775,000

11-Apr MJP/4/67 4 8201 SP Kg 1,250 Rp 7,100 Rp 8,875,000

17-Apr MJP/4/6 4 8201 SP Kg 1,000 Rp 7,100 Rp 7,100,000

22-Apr MJP/4/123 4 8201 SP Kg 1,500 Rp 7,100 Rp 10,650,000

28-Apr MJP/4/147 6 201 CS/!J Kg 2,500 Rp 7,100 Rp 17,750,000


25-Apr T"/4/23 4 8201 SP Kg 1,000 Rp 7,100 Rp 7,100,000

3-Ma MJP/5/8 6 201 CS/!J Kg 1,500 Rp 7,100 Rp 10,650,000

5-Ma MJP/5/11 6 201 CS/!J Kg 2,000 Rp 7,100 Rp 14,200,000

8-Ma MJP/5/2 4 8201 SP Kg 2,500 Rp 7,100 Rp 17,750,000

12-Ma T"/5/10 4 8201 SP Kg 500 Rp 7,100 Rp 3,550,000

TOTAL $5,5 R" #,$3 R" $$,$,

O!K

7-Apr MJO/4/22 11 $%o&a' TP Ora( )100 *(+ $ 100 *( 4 Rp 18,301 Rp 73,205

7-Apr MJO/4/22 14 Co(a*o )100gr+ $ 100 gr 2 Rp 54,571 Rp 10,142

7-Apr MJO/4/22 26 Agr%%' So( . 100*( 100 *( 3 Rp 26,620 Rp 7,860

7-Apr MJO/4/22 12 $%o% )100 gr+ $ 100 gr 5 Rp 55,270 Rp 276,34

7-Apr MJO/4/22 27 A&&r&% .100gr 100 gr 3 Rp 17,545 Rp 52,635

7-Apr MJO/4/22 13 $rog&a )100 gr+ $ 100 gr 3 Rp 13,177 Rp 3,531

7-Apr MJO/4/22 16 E(kro% )100 gr+ 100 gr 2 Rp 13,177 Rp 26,354

7-Apr MJO/4/22 20 D-#o .100 gr 1000 & 5 Rp 14,641 Rp 73,205

7-Apr MJO/4/22 31 S'rg% 1 r 1 r 1 Rp 178,475 Rp 178,475

7-Apr MJO/4/22 15 D&a' )1 + 1 r 1 Rp 34,772 Rp 34,772

7-Apr MJO/4/22 21 R''%( )100 gr+ 100 gr 2 Rp 23,060 Rp 46,11

12-Apr MJO/4/3 18 Capr%a #D-K )1000&+ $ 1000 & 2 Rp 146,410 Rp 22,820

12-Apr MJO/4/3 33 ak&%*' C(o' 1000& $ 1000 & 5 Rp 33,10 Rp 165,5217-Apr MJO/4/56 55 ak&%*' $D M 1000& 1000 & 5 Rp 7,860 Rp 3,300

17-Apr MJO/4/56 25 Sk%* M%(k 100 gr $ 100 gr 5 Rp 4,270 Rp 21,350

25-Apr MJO/4/8 53 ak&%*' #DS 1000& $ 1000 & 5 Rp 31,436 Rp 157,17


TOTAL R" 2,'#,59&

PENJUALAN BONUS PASAR 2(

TGL NO.DO EKOR KG BW RG KONTRA TOT.PENJUALAN UMUR RG PASAR BNS PASAR

13-Ma 140525 285:0 500:0 1:75 Rp 16,500 Rp 8,250,000 35:0 Rp 15,400 Rp -

13-Ma 140526 315:0 562:0 1:78 Rp 16,500 Rp ,273,000 35:0 Rp 15,300 Rp -

13-Ma 140527 872:0 1,538:0 1:76 Rp 16,500 Rp 25,377,000 35:0 Rp 15,300 Rp -

13-Ma 140528 280:0 500:0 1:7 Rp 16,500 Rp 8,250,000 35:0 Rp 15,500 Rp -

14-Ma 140536 512:0 1,000:0 1:5 Rp 16,300 Rp 16,300,000 36:0 Rp 15,400 Rp -

14-Ma 140537 303:0 600:0 1:8 Rp 16,300 Rp ,780,000 36:0 Rp 15,300 Rp -

14-Ma 140538 561:0 1,100:0 1:6 Rp 16,300 Rp 17,30,000 36:0 Rp 15,300 Rp -14-Ma 14053 65:0 127:5 1:6 Rp 16,300 Rp 2,078,250 36:0 Rp 15,500 Rp -

14-Ma 140540 60:0 66:0 1:10 Rp 14,000 Rp 24,000 36:0 Rp 14,000 Rp -

14-Ma 140541 35:0 725:0 2:02 Rp 16,200 Rp 11,745,000 36:0 Rp 15,400 Rp -

14-Ma 140542 17:0 25:0 1:47 Rp 14,400 Rp 360,000 36:0 Rp 14,400 Rp -

14-Ma 140543 833:0 1,750:0 2:10 Rp 16,200 Rp 28,350,000 36:0 Rp 15,500 Rp -

14-Ma 140544 418:0 840:0 2:01 Rp 16,200 Rp 13,608,000 36:0 Rp 15,400 Rp -

TOTAL ',&&. 9,333.5 $.9$ $%,3$ R" $52,225,25 35.% R" $5,3#2 R" -

C.IN : 5, E)*r +CR : $.%%$

EED : $5,5 K BW : $.9$ K)*r CO

C.OUT : ',&&. E)*r DEPL : 2.' (

ON C.OUT : 9,333.5 K O!K : '$ "r )*r CI

RATA-RATA UMUR : 35.% Har/ IP : 3$5

EED EK : 3.$#% K)

PENERIMAAN RHPPPEMBELIAN : R" $39,%'#,59& = 2#,93 )*r

PENJUALAN : R" $52,225,25 = 3,''5 )*r

ABA RUGI PETERNAK R $2 5## %52 2 5$% )




LASMA : SLAMET B-P% TGL C.I : 9-A"r

LAMAT : NGEMPLAK, KESAMBEN, JOMBANG POPUL : 3, EKOR

EMBELIAN 2 PLASMA


OC


TOTAL 3, R" 5,5 R" $%,5,

AKAN

7-Apr MJP/4/35 5 8201 STAR Kg 250 Rp 7,200 Rp 1,800,00

7-Apr MJP/4/35 4 8201 SP Kg 250 Rp 7,100 Rp 1,775,00

11-Apr MJP/4/68 4 8201 SP Kg 750 Rp 7,100 Rp 5,325,00

17-Apr MJP/4/7 4 8201 SP Kg 750 Rp 7,100 Rp 5,325,00

22-Apr MJP/4/124 4 8201 SP Kg 750 Rp 7,100 Rp 5,325,00



25-Apr T"/4/24 4 8201 SP Kg 500 Rp 7,100 Rp 3,550,00

3-Ma MJP/5/ 6 201 CS/!J Kg 1,500 Rp 7,100 Rp 10,650,00

5-Ma MJP/5/12 6 201 CS/!J Kg 1,000 Rp 7,100 Rp 7,100,00

8-Ma MJP/5/30 4 8201 SP Kg 500 Rp 7,100 Rp 3,550,00TOTAL &,#5 R" #,$3 R" %2,$5,

!K


7-Apr MJO/4/23 14 Co(a*o )100gr+ $ 100 gr 2 Rp 54,571 Rp 10,14





7-Apr MJO/4/23 42 o%'a% . 1 r 1 r 1 Rp 80,526 Rp 80,52


7-Apr MJO/4/23 20 D-#o .100 gr 1000 & 3 Rp 14,641 Rp 43,2

7-Apr MJO/4/23 15 D&a' )1 + 1 r 1 Rp 34,772 Rp 34,77

7-Apr MJO/4/23 21 R''%( )100 gr+ 100 gr 1 Rp 23,060 Rp 23,06


12-Apr MJO/4/40 1 Capr%a #D-K )1000&+ . 500 & 1 Rp 84,18 Rp 84,1

12-Apr MJO/4/40 33 ak&%*' C(o' 1000& $ 1000 & 3 Rp 33,10 Rp ,57

17-Apr MJO/4/57 55 ak&%*' $D M 1000& 1000 & 3 Rp 7,860 Rp 23,58


25-Apr MJO/4/0 53 ak&%*' #DS 1000& $ 1000 & 3 Rp 31,436 Rp 4,30


TOTAL R" $,33,'

ENJUALAN BONUS PASAR (

TGL NO.DO EKOR KG BW RG KONTRA OT.PENJUALAN UMUR HRG PASAR BNS PASAR

13-Ma 140520 588:0 1,050:0 1:7 Rp 16,500 Rp 17,325,000 35:0 Rp 15,400 Rp -

13-Ma 140521 1,112:0 2,000:0 1:80 Rp 16,500 Rp 33,000,000 35:0 Rp 15,400 Rp -

13-Ma 140522 37:0 700:0 1:76 Rp 16,500 Rp 11,550,000 35:0 Rp 15,400 Rp -

13-Ma 140523 410:0 741:0 1:81 Rp 16,400 Rp 12,152,400 35:0 Rp 15,400 Rp -

13-Ma 140524 30:0 700:0 1:7 Rp 16,500 Rp 11,550,000 35:0 Rp 15,500 Rp -

TOTAL 2,&9#. 5,$9$. $.#9 $%,'&% R" &5,5##,' 35. R" $5,'$3 R" -

.IN : 3, E)*r +CR : $.%&%

EED : &,#5 K BW : $.#9 K)*r CO

.OUT : 2,&9#. E)*r DEPL : 3.'3 (

ON C.OUT : 5,$9$. K O!K : ''3 "r )*r CI

ATA-RATA UMUR : 35. Har/ IP : 293

EED EK : 3.2 K)

ENERIMAAN RHPP

EMBELIAN : R" #9,9&,'3 = 2%,%% )*r

ENJUALAN : R" &5,5##,' = 2&,52% )*r

ABA RUGI PETERNAK : R" 5,59%,99# = $,&%% )*r

ONUS PASAR : R" - = )*r

ONUS IP : R" 259 55 = &# )*r




PLASMA : URIP-P2 TGL C.I : $%-A"r

ALAMAT : SRATEN, WONOSALAM, JOMBANG POPULA : 5, EKOR

PEMBELIAN 2 PLASMA


DOC


TOTAL 5, R" 5,5 R" 2#,5,

PAKAN

15-Apr MJP/4/82 5 8201 STAR Kg 500 Rp 7,200 Rp 3,600,000

1-Apr MJP/4/10 4 8201 SP Kg 1,000 Rp 7,100 Rp 7,100,000

22-Apr MJP/4/126 4 8201 SP Kg 1,000 Rp 7,100 Rp 7,100,000


25-Apr T"/4/22 4 8201 SP Kg 250 Rp 7,100 Rp 1,775,000

30-Apr T"/4/31 6 201 CS/!J Kg 600 Rp 7,100 Rp 4,260,000

6-Ma MJP/5/25 4 8201 SP Kg 1,500 Rp 7,100 Rp 10,650,000

-Ma MJP/5/37 4 8201 SP Kg 1,500 Rp 7,100 Rp 10,650,000

12-Ma MJP/5/4 2 8201 SP Kg 1,500 Rp 7,100 Rp 10,650,000

5-Ma T"/5/4 6 201 CS/!J Kg 2,000 Rp 7,100 Rp 14,200,000

14-Ma T"/5/14 4 8201 SP Kg )1,000+ Rp 7,100 Rp )7,100,000+

14-Ma T"/5/15 4 8201 SP Kg )650+ Rp 7,100 Rp )4,615,000+14-Ma T"/5/16 6 201 CS/!J Kg )100+ Rp 7,100 Rp )710,000+

TOTAL 9,% R" #,$5 R" %&,2$,

O!K


14-Apr MJO/4/44 30 Moo(gr%' !C .100 gr 100 gr 2 Rp 55,02 Rp 111,804





14-Apr MJO/4/44 42 o%'a% . 1 r 1 r 1 Rp 80,526 Rp 80,526


14-Apr MJO/4/44 20 D-#o .100 gr 1000 & 5 Rp 14,641 Rp 73,205

14-Apr MJO/4/44 31 S'rg% 1 r 1 r 1 Rp 178,475 Rp 178,47514-Apr MJO/4/44 21 R''%( )100 gr+ 100 gr 2 Rp 23,060 Rp 46,11


1-Apr MJO/4/62 56 ak&%*' C(o' 1000& 1000 & 5 Rp 3,204 Rp 16,020

25-Apr MJO/4/88 55 ak&%*' $D M 1000& 1000 & 5 Rp 7,860 Rp 3,300


2-Ma MJO/5/1 57 Capr%a #$-R )1000&+ 1000 & 5 Rp 31,611 Rp 158,056

2-Ma MJO/5/1 25 Sk%* M%(k 100 gr $ 100 gr 3 Rp 4,270 Rp 12,810

-Ma MJO/5/32 30 Moo(gr%' !C .100 gr 100 gr 10 Rp 55,02 Rp 55,020

12-Ma MJO/5/40 30 Moo(gr%' !C .100 gr 100 gr 6 Rp 55,02 Rp 335,412

TOTAL R" 3,$2,&5$

PENJUALAN BONUS PASAR (

TGL NO.DO EKOR KG BW RG KONTRA TOT.PENJUALAN UMUR HRG PASAR BNS PASAR

11-Ma 140518 67:0 36:5 0:54 Rp 6,000 Rp 21,000 26:0 Rp 6,000 Rp -

13-Ma 140530 1,0:0 1,042:5 0:5 Rp 14,200 Rp 14,803,500 28:0 Rp 14,200 Rp -

13-Ma 140531 650:0 600:0 0:2 Rp 14,200 Rp 8,520,000 28:0 Rp 14,200 Rp -

13-Ma 140532 1,388:0 1,300:0 0:4 Rp 14,200 Rp 18,460,000 28:0 Rp 14,200 Rp -

14-Ma 140533 1,042:0 0:5 0:5 Rp 14,200 Rp 14,065,100 2:0 Rp 14,200 Rp -

14-Ma 140534 430:0 271:0 0:63 Rp ,000 Rp 2,43,000 2:0 Rp ,000 Rp -

TOTAL ',%#%. ',2'.5 .9$ $3,#9# R" 5&,5%,% 2&.3 R" $3,#9# R" -

C.IN : 5, E)*r +CR : 2.2%'

+EED : 9,% K BW : .9$ K)*r CO

C.OUT : ',%#%. E)*r DEPL : %.'& (

TON C.OUT : ',2'.5 K O!K : %3 "r )*r CI

RATA-RATA UMUR : 2&.3 Har/ IP : $32

+EED EK : 2.53 K)

PENERIMAAN RHPP

PEMBELIAN : R" 9&,#22,&5$ = $9,#'5 )*r PENJUALAN : R" 5&,5%,% = $$,#$ )*r

LABA RUGI PETERNAK : R" ',2$%,25$6 = &,'36 )*r

BONUS PASAR R )



PLASMA : DIDIK-P2

ALAMAT : MENDIRO, WONOSALAM, JOMBANG


DOC


PAKAN


17-Apr MJP/4/104 4 8201 SP Kg

21-Apr MJP/4/113 4 8201 SP Kg

2-Apr MJP/4/160 6 201 CS/!J Kg

30-Apr MJP/4/163 6 201 CS/!J Kg

25-Apr T"/4/21 4 8201 SP Kg

1-Apr T"/4/15 4 8201 SP Kg

2-Ma MJP/5/3 6 201 CS/!J Kg

6-Ma MJP/5/27 4 8201 SP Kg

-Ma MJP/5/36 4 8201 SP Kg

113 OA PAKA# Rp

4 8201 SP Kg



O!K

11-Apr MJO/4/33 11 $%o&a' TP Ora( )100 *(+ $ 100 *(


11-Apr MJO/4/33 26 Agr%%' So( . 100*( 100 *(

11-Apr MJO/4/33 12 $%o% )100 gr+ $ 100 gr

11-Apr MJO/4/33 27 A&&r&% .100gr 100 gr

11-Apr MJO/4/33 13 $rog&a )100 gr+ $ 100 gr

11-Apr MJO/4/33 42 o%'a% . 1 r 1 r

11-Apr MJO/4/33 16 E(kro% )100 gr+ 100 gr

11-Apr MJO/4/33 20 D-#o .100 gr 1000 &

11-Apr MJO/4/33 31 S'rg% 1 r 1 r

11-Apr MJO/4/33 15 D&a' )1 + 1 r

11-Apr MJO/4/33 21 R''%( )100 gr+ 100 gr

15-Apr MJO/4/61 18 Capr%a #D-K )1000&+ $ 1000 &

15-Apr MJO/4/61 33 ak&%*' C(o' 1000& $ 1000 &

21-Apr MJO/4/72 55 ak&%*' $D M 1000& 1000 &

21-Apr MJO/4/72 25 Sk%* M%(k 100 gr $ 100 gr

21-Apr MJO/4/74 54 Sa'*% 25 kg . 1 kg 1 Kg

26-Apr MJO/4/2 13 $rog&a )100 gr+ $ 100 gr

28-Apr MJO/4/7 57 Capr%a #$-R )1000&+ 1000 &

28-Apr MJO/4/7 53 ak&%*' #DS 1000& $ 1000 &

28-Apr MJO/4/7 25 Sk%* M%(k 100 gr $ 100 gr

3-Ma MJO/5/14 13 $rog&a )100 gr+ $ 100 gr

T*0a1 Hara P*)*) Pr*)4/

D"14/ )*r6 '.

+r0/1/0a4)*r6 9%.



E40/7a4/ T*8a4 Pa88 )6

HPPK

Hara Ja1

P8a1a8

GROSS PRO+IT

O"4K R" '

IP

B*84 Hara Pa4ar

B*84 IP

E40/7a4/ RHPP

BEPK

NET PRO+ITLOSS UNIT

NET PRO+ITLOSS "r )



JOC DAN ANALISIS HP

TGL C.I : $2-A"r

POPULASI : 5,& EKOR

$ 2

JUMLAH!ALUE DIDIK-P2

UNIT PLASMA

5,800 22,330,000 31,00,000 PENJUALAN

Mark Sa(&

22,33, 3$,9, Co'ra Sa(&

0 D/ Sa14 Br*/11r Ga/8 L*4466

0


1,000 6,200,000 7,100,000 20 UNIT

1,000 6,200,000 7,100,000 20

3,000 17,700,000 21,300,000 60

1,000 5,00,000 7,100,000 20

750 4,650,000 5,325,000 15

)300+ )1,860,000+ )2,130,000+ -6 PLASMA

1,250 7,375,000 8,875,000 25

2,000 12,400,000 14,200,000 40

2,500 15,500,000 17,750,000 50

0 1,222,464 0 0

4,450 27,50,000 31,55,000 8 D/ C*40 O Pr*;0/*8 Ga/8 L*4466

0

0 A < B =

0 RHPP

0 Ga/8L*44 "8a1a8 4a"r*8a) a8 H

0 Gr*44 Mar/8 Ra0/* Ga/8L*44 "8a

0 Gr*44 Pr*/0 = Mar)0 Sa14 - C*40 *

0 Gr*44 Mar/8 Ra0/* Gr*44 Pr*/0 Ma

0

0 TAMBAHAN0


0


$#,' $#,#&9,9%' $23,%$5,

3'& 9ro&& pro;% Marg%' )R!PP / CO#TRAC



60

5:0 83,188 1,506 !PP / K9 )CO9S / TOTA K9 C:O+

3:0 152,460 167,706 R!PP / K9 )R!PP / TOT K9 C:O+

4:0 6,800 106,480 BIA@A KG A < B6

6:0 301,472 331,61

4:0 63,800 70,180





1:0 162,250 178,475

1:0 31,611 34,772

2:0 41,27 46,11

3:0 3,300 43,230

6:0 181,038 1,142

6:0 435,600 47,160

6:0 23,21 25,621

5:0 66,550 73,205

6:0 71,874 7,061

5:0 143,688 158,056

1:0 28,578 31,436

3:0 11,646 12,810

6:0 71,874 7,061

2,5%%,595 2,&23,255

$32,%&%,5% $5&,33&,255

( 232 232

( 5,5%& 5,5%&



$,22.' $,22.'

$3,239 $5,#9&

$5,5 $%,5

$55,3'#,2 $%5,3%9,%

22,%%,%' #,3$,3'5

',&,9% ',&,9%

2&' 2&'

5$,$2

#,532,'%5

$',39$

$$,$$9,2$5

$,$9



<#T Rp 155,347,200

PASMA Rp 165,36,600

R" $,22,'6

DOC Rp 22,330,000 3,&5

"EED Rp 107,78,64 %,$95

OK Rp 2,566,55

R" $32,%&%,5%


DOC Rp 31,00,000 R" 9,5#, R" 5,5

"EED Rp 123,615,000 R" $5,&25,3% R" #,$'

OK Rp 2,823,255 R" 25%,%%

R" $5&,33&,255

R" 25,%5$,%95

R" 25,%5$,%95 < R" $,22,'6 @

@


1a8 a8 ?ara )*80ra)6


)0 Sa146 UNIT

ROD<CTO#+ <#T 5:68


SAES+ 4:55



Rp 15,78 A

Rp 752 $

R" $%,55

RACT SAES+ 5






RINC

PLASMA : DIDIK-P2

ALAMAT : MENDIRO, WON

PEMBELIAN

POPULASI : 5,&TGL NO SJ JENIS BAR

+EED IN : $#,'

C.O TONASE6 : $,22.' DOC


R" $5,5

R" $%,5 TOTAL

R" $,6 B

-%( PAKAN

10-Apr MJP/4/56 5 8201 STAR

17-Apr MJP/4/104 4 8201 SP

21-Apr MJP/4/113 4 8201 SP

2-Apr MJP/4/160 6 201 CS/!J

30-Apr MJP/4/163 6 201 CS/!J

25-Apr T"/4/21 4 8201 SP

K808a8 Pr I07 1-Apr T"/4/15 4 8201 SP

R" $,%5 '3( 2-Ma MJP/5/3 6 201 CS/!J

R" 99 $5( 6-Ma MJP/5/27 4 8201 SP

$( -Ma MJP/5/36 4 8201 SP

$9( 113 OA PAKA#

A 4 8201 SP

R" $5,%29,295

R" #,532,'%5

R" &,9%,&3

5.2(

R" $5,$2&,$#5

$(

TOTAL



O!K

11-Apr MJO/4/33 11 $%o&a' TP Ora( )1

11-Apr MJO/4/33 30 Moo(gr%' !C .

11-Apr MJO/4/33 26 Agr%%' So( . 10

11-Apr MJO/4/33 12 $%o% )100 gr+ $

11-Apr MJO/4/33 27 A&&r&% .100gr

11-Apr MJO/4/33 13 $rog&a )100 gr+

11-Apr MJO/4/33 42 o%'a% . 1 r

11-Apr MJO/4/33 16 E(kro% )100 gr+

11-Apr MJO/4/33 20 D-#o .100 gr

11-Apr MJO/4/33 31 S'rg% 1 r

11-Apr MJO/4/33 15 D&a' )1 +

11-Apr MJO/4/33 21 R''%( )100 gr+

15-Apr MJO/4/61 18 Capr%a #D-K )1

15-Apr MJO/4/61 33 ak&%*' C(o'

21-Apr MJO/4/72 55 ak&%*' $D M

21-Apr MJO/4/72 25 Sk%* M%(k 100 gr

21-Apr MJO/4/74 54 Sa'*% 25 kg . 1

26-Apr MJO/4/2 13 $rog&a )100 gr+

28-Apr MJO/4/7 57 Capr%a #$-R )1

28-Apr MJO/4/7 53 ak&%*' #DS

28-Apr MJO/4/7 25 Sk%* M%(k 100 gr

3-Ma MJO/5/14 13 $rog&a )100 gr+

TOTAL

PENJUALAN

TGL NO.DO EKOR

16-Ma 5,568:0



TOTAL 5,5%&.

C.IN : 5,&

+EED : $#,'

C.OUT : 5,5%&.

TON C.OUT : $,22.'


+EED EK : 3.$25

PENERIMAAN RHPP

PEMBELIAN : R"

PENJUALAN : R"


BONUS PASAR : R"

BONUS IP : R"




M80a?/

END@ MUHAMMAD TURK@

Ha Ara




TGL C.I : $2-A"r

SALAM, JOMBANG POPUL : 5,& EKOR

2 PLASMA


Ekor 5,800 Rp 5,500 Rp 31,00,000

5,& R" 5,5 R" 3$,9,

Kg 750 Rp 7,200 Rp 5,400,000

Kg 1,000 Rp 7,100 Rp 7,100,000

Kg 1,000 Rp 7,100 Rp 7,100,000

Kg 3,000 Rp 7,100 Rp 21,300,000

Kg 1,000 Rp 7,100 Rp 7,100,000

Kg 750 Rp 7,100 Rp 5,325,000

Kg )300+ Rp 7,100 Rp )2,130,000+

Kg 1,250 Rp 7,100 Rp 8,875,000

Kg 2,000 Rp 7,100 Rp 14,200,000

Kg 2,500 Rp 7,100 Rp 17,750,000

Rp 0 Rp - Rp -

Kg 4,450 Rp 7,100 Rp 31,55,000

$#,' R" #,$' R" $23,%$5,



0 *(+ $ 100 *( 5 Rp 18,301 Rp 1,506

100 gr 100 gr 3 Rp 55,02 Rp 167,706

*( 100 *( 4 Rp 26,620 Rp 106,480

100 gr 6 Rp 55,270 Rp 331,61

100 gr 4 Rp 17,545 Rp 70,180

$ 100 gr 3 Rp 13,177 Rp 3,531

1 r 1 Rp 80,526 Rp 80,526

100 gr 2 Rp 13,177 Rp 26,354

1000 & 5 Rp 14,641 Rp 73,205

1 r 1 Rp 178,475 Rp 178,475

1 r 1 Rp 34,772 Rp 34,772

100 gr 2 Rp 23,060 Rp 46,11

00&+ $ 1000 & 3 Rp 146,410 Rp 43,230

1000& $ 1000 & 6 Rp 33,10 Rp 1,142

1000& 1000 & 6 Rp 7,860 Rp 47,160

100 gr 6 Rp 4,270 Rp 25,621

kg 1 Kg 5 Rp 14,641 Rp 73,205

$ 100 gr 6 Rp 13,177 Rp 7,061

00&+ 1000 & 5 Rp 31,611 Rp 158,056

1000& $ 1000 & 1 Rp 31,436 Rp 31,436

100 gr 3 Rp 4,270 Rp 12,810

$ 100 gr 6 Rp 13,177 Rp 7,061

R" 2,&23,255

BONUS PASAR (


10,022:4 1:80 Rp 16,500 Rp 165,36,600 35:0 Rp 15,500 Rp -



$,22.' $.& $%,5 R" $%5,3%9,% 35. R" $5,5 R" -

E)*r +CR : $.#3%

K BW : $.& K)*r CO

E)*r DEPL : '. (

K O!K : '&# "r )*r CI

Har/ IP : 2&'

K)

$5&,33&,255 = 2#,3 )*r

$%5,3%9,% = 2&,5$2 )*r

#,3$,3'5 = $,2$2 )*r

- = )*r

5$,$2 = &% )*r



#,532,'%5 = $299 )*r

M**)r0* 23-N*-$5

DIDIK-P2

P0r8a)





CB%k %'

CB%k o

TO# CO

"

Ag

$

"CR

P

15 !PP

20 !R9 PASAR

20 Mor

60


15

-6 $%aa P*(%Baraa'/kg 270 - 285

25 286 - 300

40 301 - <P

50

0 $o'& P*(%Baraa'/kg 285 - 24

8 25 - 310

311 - <P

$o'& Pa&ar !PP

270 - 2

300 - <P

TOTAL

HASIL EKOR

3'&

58




14,880 155,347,200

0



0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

$9',&& $55,3'#,2



7 Ba/ Ha4/1 RINCI

TIDAK

DIDIK-P2Na7a :

A1a7a0 :

0

0


0

0:0 P*"1a4/ :

0:00 M*r0a1/0 :

0:000 S/4a Aa7 :

0 U7r :

IP :

BW :

0:00 T*8a4 CO :

Rp%aB +CR A;0a1 :

500 0 HPP R".)6 :

Hara Pa4ar R".)6 :

300 0 Pa)a8 @a8 /8a)a8 :

500 0

600 0


200 0

300 0 B/aa O"ra4/*8a1 :

B/aa P71/?araa8 :

B*84 P71/?araa8 :

20 0 B*84 Pa4ar :

25 0

TOTAL PENDAPATAN :

SISA PENERIMAAN :$',39$

M80a?/




Ha Ara




-

MENDIRO, WONOSALAM, JOMBANG

)*r

. (

)*r

. ?ar/

. )

. )

.

)

- = -

- = -

- = -

- ( = -

-

-

- R" E)

-

D/40/. M**)r0*, 23-N*-$5



E)* S/?ar0*

K**r.Ha Ara P0r8a)



PLASMA : BADIK A-P$'

ALAMAT : KEDUNGPALUNG, JATIREJO, MOJOKERTO


DOC


PAKAN


16-Apr MJP/4/1 4 8201 SP Kg

23-Apr MJP/4/137 4 8201 SP Kg

24-Apr MJP/4/140 6 201 CS/!J Kg

28-Apr MJP/4/153 4 8201 SP Kg

30-Apr MJP/4/165 4 8201 SP Kg

22-Apr T"/4/16 4 8201 SP Kg

25-Apr T"/4/23 4 8201 SP Kg

2-Ma MJP/5/1 6 201 CS/!J Kg

5-Ma MJP/5/16 6 201 CS/!J Kg

8-Ma MJP/5/35 4 8201 SP Kg

3-Ma T"/5/1 4 8201 SP Kg

3-Ma T"/5/2 6 201 CS/!J Kg

3-Ma T"/5/3 6 201 CS/!J Kg

5-Ma T"/5/4 6 201 CS/!J Kg

7-Ma T"/5/6 6 201 CS/!J Kg

113 OA PAKA# Rp

4 8201 SP Kg



O!K

11-Apr MJO/4/34 11 $%o&a' TP Ora( )100 *(+ $ 100 *(


11-Apr MJO/4/34 26 Agr%%' So( . 100*( 100 *(

11-Apr MJO/4/34 12 $%o% )100 gr+ $ 100 gr

11-Apr MJO/4/34 27 A&&r&% .100gr 100 gr

11-Apr MJO/4/34 13 $rog&a )100 gr+ $ 100 gr

11-Apr MJO/4/34 42 o%'a% . 1 r 1 r

11-Apr MJO/4/34 16 E(kro% )100 gr+ 100 gr

11-Apr MJO/4/34 20 D-#o .100 gr 1000 &

11-Apr MJO/4/34 31 S'rg% 1 r 1 r

11-Apr MJO/4/34 15 D&a' )1 + 1 r

11-Apr MJO/4/34 21 R''%( )100 gr+ 100 gr

15-Apr MJO/4/60 18 Capr%a #D-K )1000&+ $ 1000 &

15-Apr MJO/4/60 56 ak&%*' C(o' 1000& 1000 &

22-Apr MJO/4/76 55 ak&%*' $D M 1000& 1000 &

22-Apr MJO/4/76 25 Sk%* M%(k 100 gr $ 100 gr

28-Apr MJO/4/6 57 Capr%a #$-R )1000&+ 1000 &

28-Apr MJO/4/6 25 Sk%* M%(k 100 gr $ 100 gr

2-Apr MJO/4/10 13 $rog&a )100 gr+ $ 100 gr

2-Ma MJO/5/4 41 o .100 gr 100 9r

6-Ma MJO/5/23 2 Cpro(ogr%' .100 gr 100 gr

6-Ma MJO/5/23 21 R''%( )100 gr+ 100 gr

7-Ma MJO/5/25 31 S'rg% 1 r 1 r

T*0a1 Hara P*)*) Pr*)4/

D"14/ )*r6 '.

+r0/1/0a4)*r6 9%.



E40/7a4/ T*8a4 Pa88 )6

HPPK

Hara Ja1

P8a1a8

GROSS PRO+IT

O"4K R" '

IP

B*84 Hara Pa4ar

B*84 IP

E40/7a4/ RHPP

BEPK

NET PRO+ITLOSS UNIT

NET PRO+ITLOSS "r )



JOC DAN ANALISIS HP

TGL C.I : $2-A"r

POPULASI : 5, EKOR

$ $

JUMLAH!ALUE BADIK A-P$'

UNIT PLASMA

5,000 18,500,000 18,500,000 PENJUALAN

Mark Sa(&

$&,5, $&,5, Co'ra Sa(&

0 D/ Sa14 Br*/11r Ga/8 L*4466

0


1,000 6,200,000 6,200,000 20 UNIT

1,750 10,850,000 10,850,000 35

2,000 11,800,000 11,800,000 40

2,250 13,50,000 13,50,000 45

2,500 15,500,000 15,500,000 50

250 1,550,000 1,550,000 5 PLASMA

)1,000+ )6,200,000+ )6,200,000+ -20

2,000 11,800,000 11,800,000 40

2,000 11,800,000 11,800,000 40

2,500 15,500,000 15,500,000 50

250 1,550,000 1,550,000 5 D/ C*40 O Pr*;0/*8 Ga/8 L*4466

00 5,310,000 5,310,000 18

500 2,50,000 2,50,000 10 A < B =

)2,000+ )11,800,000+ )11,800,000+ -40 RHPP

)500+ )2,50,000+ )2,50,000+ -10 Ga/8L*44 "8a1a8 4a"r*8a) a8 H

0 1,368,536 1,368,536 0 Gr*44 Mar/8 Ra0/* Ga/8L*44 "8a

100 620,000 620,000 2 Gr*44 Pr*/0 = Mar)0 Sa14 - C*40 *

0 Gr*44 Mar/8 Ra0/* Gr*44 Pr*/0 Ma

0

0 TAMBAHAN0


0


$5, 93,#3,53% 93,#3,53%




60

4:0 66,550 66,550 !PP / K9 )CO9S / TOTA K9 C:O+

2:0 101,640 101,640 R!PP / K9 )R!PP / TOT K9 C:O+

3:0 72,600 72,600 BIA@A KG A < B6

5:0 251,226 251,226

3:0 47,850 47,850





1:0 162,250 162,250

1:0 31,611 31,611

2:0 41,27 41,27

2:0 266,200 266,200

5:0 178,200 178,200

5:0 363,000 363,000

5:0 1,410 1,410

5:0 143,688 143,688

3:0 11,646 11,646

6:0 71,874 71,874

6:0 11,70 11,70

6:0 254,100 254,100

4:0 83,853 83,853

1:0 162,250 162,250

2,%'9,3$' 2,%'9,3$'

$$',222,&'9 $$',222,&'9

( 2 2

( ',& ',&



&,%'. &,%'.

$3,22 $3,22

$5,5 $%,5

$33,92, $'2,5%,

$9,%9#,$5$ 2&,33#,$5$

3,'5%, 3,'5%,

2&' 2&'

'32,

&,%',

$',%2

#,%$,$5$

&&



<#T Rp 133,20,000

PASMA Rp 142,560,000

R" &,%',6

DOC Rp 18,500,000 3,#

"EED Rp 3,073,536 %,25

OK Rp 2,64,314

R" $$',222,&'9


DOC Rp 18,500,000 R" - R" 3,#

"EED Rp 3,073,536 R" - R" %,25

OK Rp 2,64,314 R" -

R" $$',222,&'9

R" -

R" - < R" &,%',6 @

@


1a8 a8 ?ara )*80ra)6


)0 Sa146 UNIT

ROD<CTO#+ <#T 7:56


SAES+ 6:06



Rp 13,220 A

Rp 1,000 $

R" $',22

RACT SAES+ 6






RINC

PLASMA : BADIK A-P$'

ALAMAT : KEDUNGPALUN

PEMBELIAN


+EED IN : $5,

C.O TONASE6 : &,%'. DOC


R" $5,5

R" $%,5 TOTAL

R" $,6 B

-%( PAKAN

11-Apr MJP/4/63 5 8201 STAR

16-Apr MJP/4/1 4 8201 SP

23-Apr MJP/4/137 4 8201 SP

24-Apr MJP/4/140 6 201 CS/!J

28-Apr MJP/4/153 4 8201 SP

30-Apr MJP/4/165 4 8201 SP

K808a8 Pr I07 22-Apr T"/4/16 4 8201 SP

R" - ( 25-Apr T"/4/23 4 8201 SP

R" - ( 2-Ma MJP/5/1 6 201 CS/!J

( 5-Ma MJP/5/16 6 201 CS/!J

( 8-Ma MJP/5/35 4 8201 SP

A 3-Ma T"/5/1 4 8201 SP

3-Ma T"/5/2 6 201 CS/!J

R" &,%',6 3-Ma T"/5/3 6 201 CS/!J

R" &,%', 5-Ma T"/5/4 6 201 CS/!J

R" $#,2&,6 7-Ma T"/5/6 6 201 CS/!J

-$2.9( 113 OA PAKA#

R" $$,5#,$5$ 4 8201 SP

&(

TOTAL



O!K

11-Apr MJO/4/34 11 $%o&a' TP Ora( )1

11-Apr MJO/4/34 30 Moo(gr%' !C .

11-Apr MJO/4/34 26 Agr%%' So( . 10

11-Apr MJO/4/34 12 $%o% )100 gr+ $

11-Apr MJO/4/34 27 A&&r&% .100gr

11-Apr MJO/4/34 13 $rog&a )100 gr+

11-Apr MJO/4/34 42 o%'a% . 1 r

11-Apr MJO/4/34 16 E(kro% )100 gr+

11-Apr MJO/4/34 20 D-#o .100 gr

11-Apr MJO/4/34 31 S'rg% 1 r

11-Apr MJO/4/34 15 D&a' )1 +

11-Apr MJO/4/34 21 R''%( )100 gr+

15-Apr MJO/4/60 18 Capr%a #D-K )1

15-Apr MJO/4/60 56 ak&%*' C(o'

22-Apr MJO/4/76 55 ak&%*' $D M

22-Apr MJO/4/76 25 Sk%* M%(k 100 gr

28-Apr MJO/4/6 57 Capr%a #$-R )1

28-Apr MJO/4/6 25 Sk%* M%(k 100 gr

2-Apr MJO/4/10 13 $rog&a )100 gr+

2-Ma MJO/5/4 41 o .100 gr

6-Ma MJO/5/23 2 Cpro(ogr%' .10

6-Ma MJO/5/23 21 R''%( )100 gr+

7-Ma MJO/5/25 31 S'rg% 1 r

TOTAL

PENJUALAN

TGL NO.DO EKOR

16-Ma 4,800:0



TOTAL ',&.

C.IN : 5,

+EED : $5,

C.OUT : ',&.

TON C.OUT : &,%'.


+EED EK : 3.$25

PENERIMAAN RHPP

PEMBELIAN : R"

PENJUALAN : R"


BONUS PASAR : R"

BONUS IP : R"




M80a?/

END@ MUHAMMAD TURK@

Ha Ara




TGL C.I : $2-A"r

, JATIREJO, MOJOKERTO POPUL : 5, EKOR

2 PLASMA


Ekor 5,000 Rp 5,500 Rp 27,500,000

5, R" 5,5 R" 2#,5,

Kg 500 Rp 7,200 Rp 3,600,000

Kg 1,000 Rp 7,100 Rp 7,100,000

Kg 1,750 Rp 7,100 Rp 12,425,000

Kg 2,000 Rp 7,100 Rp 14,200,000

Kg 2,250 Rp 7,100 Rp 15,75,000

Kg 2,500 Rp 7,100 Rp 17,750,000

Kg 250 Rp 7,100 Rp 1,775,000

Kg )1,000+ Rp 7,100 Rp )7,100,000+

Kg 2,000 Rp 7,100 Rp 14,200,000

Kg 2,000 Rp 7,100 Rp 14,200,000

Kg 2,500 Rp 7,100 Rp 17,750,000

Kg 250 Rp 7,100 Rp 1,775,000

Kg 00 Rp 7,100 Rp 6,30,000

Kg 500 Rp 7,100 Rp 3,550,000

Kg )2,000+ Rp 7,100 Rp )14,200,000+

Kg )500+ Rp 7,100 Rp )3,550,000+

Rp 0 Rp - Rp -

Kg 100 Rp 7,100 Rp 710,000

$5, R" #,$3 R" $%,55,



0 *(+ $ 100 *( 4 Rp 18,301 Rp 73,205

100 gr 100 gr 2 Rp 55,02 Rp 111,804

*( 100 *( 3 Rp 26,620 Rp 7,860

100 gr 5 Rp 55,270 Rp 276,34

100 gr 3 Rp 17,545 Rp 52,635

$ 100 gr 3 Rp 13,177 Rp 3,531

1 r 1 Rp 80,526 Rp 80,526

100 gr 2 Rp 13,177 Rp 26,354

1000 & 5 Rp 14,641 Rp 73,205

1 r 1 Rp 178,475 Rp 178,475

1 r 1 Rp 34,772 Rp 34,772

100 gr 2 Rp 23,060 Rp 46,11

00&+ $ 1000 & 2 Rp 146,410 Rp 22,820

1000& 1000 & 5 Rp 3,204 Rp 16,020

1000& 1000 & 5 Rp 7,860 Rp 3,300

100 gr 5 Rp 4,270 Rp 21,350

00&+ 1000 & 5 Rp 31,611 Rp 158,056

100 gr 3 Rp 4,270 Rp 12,810

$ 100 gr 6 Rp 13,177 Rp 7,061

100 9r 6 Rp 21,62 Rp 131,76

0 gr 100 gr 6 Rp 46,585 Rp 27,510

100 gr 4 Rp 23,060 Rp 2,238

1 r 1 Rp 178,475 Rp 178,475

R" 2,9$',2'5

BONUS PASAR (


8,640:0 1:80 Rp 16,500 Rp 142,560,000 35:0 Rp 15,500 Rp -



&,%'. $.& $%,5 R" $'2,5%, 35. R" $5,5 R" -

E)*r +CR : $.#3%

K BW : $.& K)*r CO

E)*r DEPL : '. (

K O!K : 5&3 "r )*r CI

Har/ IP : 2&'

K)

$3%,9%',2'5 = 2#,393 )*r

$'2,5%, = 2&,5$2 )*r

5,595,#55 = $,$$9 )*r

- = )*r

'32, = &% )*r



%,2#,#55 = $2% )*r

M**)r0* 23-N*-$5

BADIK A-P$'

P0r8a)





CB%k %'

CB%k o

TO# CO

"

Ag

$

"CR

P

10 !PP

20 !R9 PASAR

35 Mor

40


50

5 $%aa P*(%Baraa'/kg 270 - 285

-20 286 - 300

40 301 - <P

40

50 $o'& P*(%Baraa'/kg 285 - 24

5 25 - 310

18 311 - <P

10

-40 $o'& Pa&ar !PP

-10 270 - 2

0 300 - <P

2

TOTAL

HASIL EKOR

3

50




168,000 133,20,000

0



0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

$%&, $33,92,



7 Ba/ Ha4/1 RINCI

TIDAK

BADIK A-P$'Na7a :

A1a7a0 :

0

0


0

0:0 P*"1a4/ :

0:00 M*r0a1/0 :

0:000 S/4a Aa7 :

0 U7r :

IP :

BW :

0:00 T*8a4 CO :

Rp%aB +CR A;0a1 :

500 0 HPP R".)6 :

Hara Pa4ar R".)6 :

300 0 Pa)a8 @a8 /8a)a8 :

500 0

600 0


200 0

300 0 B/aa O"ra4/*8a1 :

B/aa P71/?araa8 :

B*84 P71/?araa8 :

20 0 B*84 Pa4ar :

25 0

TOTAL PENDAPATAN :

SISA PENERIMAAN :$',%2

M80a?/




Ha Ara




-

KEDUNGPALUNG, JATIREJO, MOJOKERTO

)*r

. (

)*r

. ?ar/

. )

. )

.

)

- = -

- = -

- = -

- ( = -

-

-

- R" E)

-

D/40/. M**)r0*, 23-N*-$5



E)* S/?ar0*

K**r.Ha Ara P0r8a)



PLASMA : NURWAKID-P2

ALAMAT : SIDOLEGI, WONOSALAM, JOMBANG


DOC

15-Apr MJD/4/ 1 DOC Ekor

PAKAN

1-Apr MJP/4/1 4 8201 SP Kg


1-Apr MJP/4/108 4 8201 SP Kg

22-Apr MJP/4/127 4 8201 SP Kg

30-Apr MJP/4/162 6 201 CS/!J Kg

113 OA PAKA# Rp

6 201 CS/!J Kg



O!K

14-Apr MJO/4/43 11 $%o&a' TP Ora( )100 *(+ $ 100 *(


14-Apr MJO/4/43 26 Agr%%' So( . 100*( 100 *(

14-Apr MJO/4/43 12 $%o% )100 gr+ $ 100 gr

14-Apr MJO/4/43 27 A&&r&% .100gr 100 gr

14-Apr MJO/4/43 13 $rog&a )100 gr+ $ 100 gr

14-Apr MJO/4/43 42 o%'a% . 1 r 1 r

14-Apr MJO/4/43 16 E(kro% )100 gr+ 100 gr

14-Apr MJO/4/43 28 Drao !C . 100gr 100 gr

14-Apr MJO/4/43 31 S'rg% 1 r 1 r

14-Apr MJO/4/43 21 R''%( )100 gr+ 100 gr

1-Apr MJO/4/63 18 Capr%a #D-K )1000&+ $ 1000 &

1-Apr MJO/4/63 1 Capr%a #D-K )1000&+ .500 & 500 &

1-Apr MJO/4/63 56 ak&%*' C(o' 1000& 1000 &

1-Apr MJO/4/63 57 Capr%a #$-R )1000&+ 1000 &

25-Apr MJO/4/87 55 ak&%*' $D M 1000& 1000 &

25-Apr MJO/4/87 25 Sk%* M%(k 100 gr $ 100 gr

T*0a1 Hara P*)*) Pr*)4/

D"14/ )*r6 '.

+r0/1/0a4)*r6 9%.



E40/7a4/ T*8a4 Pa88 )6

HPPK

Hara Ja1

P8a1a8

GROSS PRO+IT

O"4K R" '

IP

B*84 Hara Pa4ar

B*84 IP

E40/7a4/ RHPP

BEPK

NET PRO+ITLOSS UNIT

NET PRO+ITLOSS "r )



JOC DAN ANALISIS HP

TGL C.I : $%-A"r

POPULASI : 3, EKOR

$ 2

JUMLAH!ALUE NURWAKID-P2

UNIT PLASMA

3,000 11,100,000 16,500,000 PENJUALAN

Mark Sa(&

$$,$, $%,5, Co'ra Sa(&

0 D/ Sa14 Br*/11r Ga/8 L*4466

0


250 1,637,500 1,800,000 5 UNIT

750 4,650,000 5,325,000 15

1,500 ,300,000 10,650,000 30

1,000 5,00,000 7,100,000 20

0 381,643 0 0

4,750 28,025,000 33,725,000 5 PLASMA

0

0

0

0

0 D/ C*40 O Pr*;0/*8 Ga/8 L*4466

0

0 A < B =

0 RHPP

0 Ga/8L*44 "8a1a8 4a"r*8a) a8 H

0 Gr*44 Mar/8 Ra0/* Ga/8L*44 "8a

0 Gr*44 Pr*/0 = Mar)0 Sa14 - C*40 *

0 Gr*44 Mar/8 Ra0/* Gr*44 Pr*/0 Ma

0

0 TAMBAHAN0


0


9, 5',5'',$'3 %3,925,

$& 9ro&& pro;% Marg%' )R!PP / CO#TRAC



60

3:0 4,13 54,04 !PP / K9 )CO9S / TOTA K9 C:O+

2:0 101,640 111,804 R!PP / K9 )R!PP / TOT K9 C:O+

2:0 48,400 53,240 BIA@A KG A < B6

3:0 150,736 165,80

2:0 31,00 35,00





1:0 162,250 178,475

1:0 20,63 23,060

1:0 133,100 146,410

1:0 77,18 84,18

1:0 35,640 3,204

2:0 57,475 63,223

3:0 217,800 23,580

3:0 11,646 12,810

$,2'',$2 $,3%&,5$2

%%,&&&,2'5 &$,#93,5$2

( $2 $2

( 2,&& 2,&&



5,$&'. 5,$&'.

$2,93 $5,##&

$%, $%,5

&2,9'', &5,53%,

$%,55,#55 3,#'2,'&&

2,#3,% 2,#3,%

2&' 2&'

259,2

',$,%&&

$',#5

9,9&,'%#

$,925



<#T Rp 82,44,000

PASMA Rp 85,536,000

R" 2,592,6

DOC Rp 11,100,000 3,#

"EED Rp 54,544,143 %,%

OK Rp 1,244,102

R" %%,&&&,2'5


DOC Rp 16,500,000 R" 5,', R" 5,5

"EED Rp 63,25,000 R" 9,3&,&5# R" #,$3

OK Rp 1,368,512 R" $2','$

R" &$,#93,5$2

R" $',95,2%#

R" $',95,2%# < R" 2,592,6 @

@


1a8 a8 ?ara )*80ra)6


)0 Sa146 UNIT

ROD<CTO#+ <#T 5:8

ROD<CTO#+ PASMA 4:8

SAES+ 4:68



Rp 15,778 A

Rp 772 $

R" $%,55

RACT SAES+ 5






RINC

PLASMA : NURWAKID-P2

ALAMAT : SIDOLEGI, WON

PEMBELIAN


+EED IN : 9,

C.O TONASE6 : 5,$&'. DOC

Ga/8L*446 15-Apr MJD/4/ 1 DOC

R" $%,

R" $%,5 TOTAL

R" 56 B

-3( PAKAN

1-Apr MJP/4/1 4 8201 SP

14-Apr MJP/4/75 5 8201 STAR

1-Apr MJP/4/108 4 8201 SP

22-Apr MJP/4/127 4 8201 SP

30-Apr MJP/4/162 6 201 CS/!J

113 OA PAKA#

K808a8 Pr I07 6 201 CS/!J

R" $,& '9(

R" $,'2 $#(

$(

22(

A

R" $2,3$3,2%#

R" ',$,%&&

R" &,3$$,5&

$.(

R" $2,5',%#

$5(

TOTAL



O!K

14-Apr MJO/4/43 11 $%o&a' TP Ora( )1

14-Apr MJO/4/43 30 Moo(gr%' !C .

14-Apr MJO/4/43 26 Agr%%' So( . 10

14-Apr MJO/4/43 12 $%o% )100 gr+ $

14-Apr MJO/4/43 27 A&&r&% .100gr

14-Apr MJO/4/43 13 $rog&a )100 gr+

14-Apr MJO/4/43 42 o%'a% . 1 r

14-Apr MJO/4/43 16 E(kro% )100 gr+

14-Apr MJO/4/43 28 Drao !C . 10

14-Apr MJO/4/43 31 S'rg% 1 r

14-Apr MJO/4/43 21 R''%( )100 gr+



1-Apr MJO/4/63 56 ak&%*' C(o'

1-Apr MJO/4/63 57 Capr%a #$-R )1

25-Apr MJO/4/87 55 ak&%*' $D M

25-Apr MJO/4/87 25 Sk%* M%(k 100 gr

TOTAL

PENJUALAN

TGL NO.DO EKOR

20-Ma 2,880:0



TOTAL 2,&&.

C.IN : 3,

+EED : 9,

C.OUT : 2,&&.

TON C.OUT : 5,$&'.


+EED EK : 3.$25

PENERIMAAN RHPP

PEMBELIAN : R"

PENJUALAN : R"


BONUS PASAR : R"

BONUS IP : R"




M80a?/

END@ MUHAMMAD TURK@

Ha Ara




TGL C.I : $%-A"r

SALAM, JOMBANG POPUL : 3, EKOR

2 PLASMA


Ekor 3,000 Rp 5,500 Rp 16,500,000

3, R" 5,5 R" $%,5,

Kg 750 Rp 7,100 Rp 5,325,000

Kg 250 Rp 7,200 Rp 1,800,000

Kg 750 Rp 7,100 Rp 5,325,000

Kg 1,500 Rp 7,100 Rp 10,650,000

Kg 1,000 Rp 7,100 Rp 7,100,000

Rp 0 Rp - Rp -

Kg 4,750 Rp 7,100 Rp 33,725,000

9, R" #,$3 R" %3,925,



0 *(+ $ 100 *( 3 Rp 18,301 Rp 54,04

100 gr 100 gr 2 Rp 55,02 Rp 111,804

*( 100 *( 2 Rp 26,620 Rp 53,240

100 gr 3 Rp 55,270 Rp 165,80

100 gr 2 Rp 17,545 Rp 35,00

$ 100 gr 2 Rp 13,177 Rp 26,354

1 r 1 Rp 80,526 Rp 80,526

100 gr 1 Rp 13,177 Rp 13,177

0gr 100 gr 3 Rp 13,310 Rp 3,30

1 r 1 Rp 178,475 Rp 178,475

100 gr 1 Rp 23,060 Rp 23,060

00&+ $ 1000 & 1 Rp 146,410 Rp 146,410

00&+ .500 & 500 & 1 Rp 84,18 Rp 84,18

1000& 1000 & 1 Rp 3,204 Rp 3,204

00&+ 1000 & 2 Rp 31,611 Rp 63,223

1000& 1000 & 3 Rp 7,860 Rp 23,580

100 gr 3 Rp 4,270 Rp 12,810

R" $,3%&,5$2

BONUS PASAR (


5,184:0 1:80 Rp 16,500 Rp 85,536,000 35:0 Rp 16,000 Rp -



5,$&'. $.& $%,5 R" &5,53%, 35. R" $%, R" -

E)*r +CR : $.#3%

K BW : $.& K)*r CO

E)*r DEPL : '. (

K O!K : '5% "r )*r CI

Har/ IP : 2&'

K)

&$,#93,5$2 = 2#,2%5 )*r

&5,53%, = 2&,5$2 )*r

3,#'2,'&& = $,2'# )*r

- = )*r

259,2 = &% )*r



',$,%&& = $33' )*r

M**)r0* 23-N*-$5

NURWAKID-P2

P0r8a)





CB%k %'

CB%k o

TO# CO

"

Ag

$

"CR

P

15 !PP

5 !R9 PASAR

15 Mor

30


0

5 $%aa P*(%Baraa'/kg 270 - 285

286 - 300

301 - <P

$o'& P*(%Baraa'/kg 285 - 24

25 - 310

311 - <P

$o'& Pa&ar !PP

270 - 2

300 - <P

TOTAL

HASIL EKOR

$&

30




100,800 82,44,000

0



0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

$,& &2,9'',



7 Ba/ Ha4/1 RINCI

TIDAK

NURWAKID-P2Na7a :

A1a7a0 :

0

0


0

0:0 P*"1a4/ :

0:00 M*r0a1/0 :

0:000 S/4a Aa7 :

0 U7r :

IP :

BW :

0:00 T*8a4 CO :

Rp%aB +CR A;0a1 :

500 0 HPP R".)6 :

Hara Pa4ar R".)6 :

300 0 Pa)a8 @a8 /8a)a8 :

500 0

600 0


200 0

300 0 B/aa O"ra4/*8a1 :

B/aa P71/?araa8 :

B*84 P71/?araa8 :

20 0 B*84 Pa4ar :

25 0

TOTAL PENDAPATAN :

SISA PENERIMAAN :$',#5

M80a?/




Ha Ara




-

SIDOLEGI, WONOSALAM, JOMBANG

)*r

. (

)*r

. ?ar/

. )

. )

.

)

- = -

- = -

- = -

- ( = -

-

-

- R" E)

-

D/40/. M**)r0*, 23-N*-$5



E)* S/?ar0*

K**r.Ha Ara P0r8a)



PLASMA : AMIRA-P$

ALAMAT : PULOSARI, BARENG, JOMBANG


DOC


PAKAN


22-Apr MJP/4/121 4 8201 SP Kg

28-Apr MJP/4/150 6 201 CS/!J Kg

25-Apr T"/4/25 7 200 C Kg

113 OA PAKA# Rp

6 201 CS/!J Kg



O!K

14-Apr MJO/4/45 58 9(a'o( 1 1 r

17-Apr MJO/4/52 11 $%o&a' TP Ora( )100 *(+ $ 100 *(


17-Apr MJO/4/52 26 Agr%%' So( . 100*( 100 *(

17-Apr MJO/4/52 12 $%o% )100 gr+ $ 100 gr

17-Apr MJO/4/52 27 A&&r&% .100gr 100 gr

17-Apr MJO/4/52 13 $rog&a )100 gr+ $ 100 gr

17-Apr MJO/4/52 16 E(kro% )100 gr+ 100 gr


17-Apr MJO/4/52 31 S'rg% 1 r 1 r

17-Apr MJO/4/52 15 D&a' )1 + 1 r

17-Apr MJO/4/52 21 R''%( )100 gr+ 100 gr

2-Apr MJO/4/103 55 ak&%*' $D M 1000& 1000 &

2-Apr MJO/4/103 25 Sk%* M%(k 100 gr $ 100 gr

22-Apr MJO/4/110 18 Capr%a #D-K )1000&+ $ 1000 &

22-Apr MJO/4/110 57 Capr%a #$-R )1000&+ 1000 &

T*0a1 Hara P*)*) Pr*)4/

D"14/ )*r6 '.

+r0/1/0a4)*r6 9%.



E40/7a4/ T*8a4 Pa88 )6

HPPK

Hara Ja1

P8a1a8

GROSS PRO+IT

O"4K R" '

IP

B*84 Hara Pa4ar

B*84 IP

E40/7a4/ RHPP

BEPK

NET PRO+ITLOSS UNIT

NET PRO+ITLOSS "r )



JOC DAN ANALISIS HP

TGL C.I : $9-A"r

POPULASI : %, EKOR

$ 2

JUMLAH!ALUE AMIRA-P$

UNIT PLASMA

6,000 21,300,000 33,000,000 PENJUALAN

Mark Sa(&

2$,3, 33,, Co'ra Sa(&

0 D/ Sa14 Br*/11r Ga/8 L*4466

0


1,000 6,200,000 7,100,000 20 UNIT

1,500 8,850,000 10,650,000 30

500 2,75,000 3,600,000 10

0 313,000 0 0

14,500 85,550,000 102,50,000 20

0 PLASMA

0

0

0

0

0 D/ C*40 O Pr*;0/*8 Ga/8 L*4466

0

0 A < B =

0 RHPP

0 Ga/8L*44 "8a1a8 4a"r*8a) a8 H

0 Gr*44 Mar/8 Ra0/* Ga/8L*44 "8a

0 Gr*44 Pr*/0 = Mar)0 Sa14 - C*40 *

0 Gr*44 Mar/8 Ra0/* Gr*44 Pr*/0 Ma

0

0 TAMBAHAN0


0


$&, $#,$%3, $2#,9,

3% 9ro&& pro;% Marg%' )R!PP / CO#TRAC



60

1:0 4,501 103,51 !PP / K9 )CO9S / TOTA K9 C:O+

5:0 83,188 1,506 R!PP / K9 )R!PP / TOT K9 C:O+

3:0 152,460 167,706 BIA@A KG A < B6

4:0 6,800 106,480

6:0 301,472 331,61





1:0 162,250 178,475

2:0 63,223 6,545

2:0 41,27 46,11

6:0 435,600 47,160

6:0 23,21 25,621

3:0 3,300 43,230

6:0 172,425 18,668

2,2$,%3 2,'3$,%93

$3,%#3,%3 $%3,33$,%93

( 2' 2'

( 5,#% 5,#%



$,3%&. $,3%&.

$2,%' $5,#53

$%, $%,5

$%5,&&&, $#$,#2,

35,2$',3# #,#',3#

',$'#,2 ',$'#,2

2&' 2&'

5$&,'

&,25&,##

$3,&

22,&&,'%3

2,2



<#T Rp 165,888,000

PASMA Rp 171,072,000

R" 5,$&',6

DOC Rp 21,300,000 3,55

"EED Rp 107,163,000 5,95'

OK Rp 2,210,630

R" $3,%#3,%3


DOC Rp 33,000,000 R" $$,#, R" 5,5

"EED Rp 127,00,000 R" 2,#3#, R" #,$%

OK Rp 2,431,63 R" 22$,%3

R" $%3,33$,%93

R" 32,%5&,%3

R" 32,%5&,%3 < R" 5,$&',6 @

@


1a8 a8 ?ara )*80ra)6


)0 Sa146 UNIT

ROD<CTO#+ <#T 6:32


SAES+ 4:83



Rp 15,753 A

Rp 77 $

R" $%,55

RACT SAES+ 5






RINC

PLASMA : AMIRA-P$

ALAMAT : PULOSARI, BAR

PEMBELIAN


+EED IN : $&,

C.O TONASE6 : $,3%&. DOC

Ga/8L*446 17-Apr MJD/4/10 1 DOC

R" $%,

R" $%,5 TOTAL

R" 56 B

-3( PAKAN

17-Apr MJP/4/8 5 8201 STAR

22-Apr MJP/4/121 4 8201 SP

28-Apr MJP/4/150 6 201 CS/!J

25-Apr T"/4/25 7 200 C

113 OA PAKA#

6 201 CS/!J

K808a8 Pr I07

R" $,95 55(

R" $,$52 $9(

$(

25(

A

R" 2#,'#',%3

R" &,25&,##

R" $9,2$5,35%

$$.%(

R" 2%,955,%%3

$%(

TOTAL



O!K

14-Apr MJO/4/45 58 9(a'o( 1

17-Apr MJO/4/52 11 $%o&a' TP Ora( )1

17-Apr MJO/4/52 30 Moo(gr%' !C .

17-Apr MJO/4/52 26 Agr%%' So( . 10

17-Apr MJO/4/52 12 $%o% )100 gr+ $

17-Apr MJO/4/52 27 A&&r&% .100gr

17-Apr MJO/4/52 13 $rog&a )100 gr+

17-Apr MJO/4/52 16 E(kro% )100 gr+

17-Apr MJO/4/52 28 Drao !C . 10

17-Apr MJO/4/52 31 S'rg% 1 r

17-Apr MJO/4/52 15 D&a' )1 +

17-Apr MJO/4/52 21 R''%( )100 gr+

2-Apr MJO/4/103 55 ak&%*' $D M

2-Apr MJO/4/103 25 Sk%* M%(k 100 gr

22-Apr MJO/4/110 18 Capr%a #D-K )1

22-Apr MJO/4/110 57 Capr%a #$-R )1

TOTAL

PENJUALAN

TGL NO.DO EKOR

23-Ma 5,760:0



TOTAL 5,#%.

C.IN : %,

+EED : $&,

C.OUT : 5,#%.

TON C.OUT : $,3%&.


+EED EK : 3.$25

PENERIMAAN RHPP

PEMBELIAN : R"

PENJUALAN : R"


BONUS PASAR : R"

BONUS IP : R"




M80a?/

END@ MUHAMMAD TURK@

Ha Ara




TGL C.I : $9-A"r

NG, JOMBANG POPUL : %, EKOR

2 PLASMA


Ekor 6,000 Rp 5,500 Rp 33,000,000

%, R" 5,5 R" 33,,

Kg 500 Rp 7,200 Rp 3,600,000

Kg 1,000 Rp 7,100 Rp 7,100,000

Kg 1,500 Rp 7,100 Rp 10,650,000

Kg 500 Rp 7,200 Rp 3,600,000

Rp 0 Rp - Rp -

Kg 14,500 Rp 7,100 Rp 102,50,000

$&, R" #,$% R" $2#,9,



1 r 1 Rp 103,51 Rp 103,51

0 *(+ $ 100 *( 5 Rp 18,301 Rp 1,506

100 gr 100 gr 3 Rp 55,02 Rp 167,706

*( 100 *( 4 Rp 26,620 Rp 106,480

100 gr 6 Rp 55,270 Rp 331,61

100 gr 4 Rp 17,545 Rp 70,180

$ 100 gr 3 Rp 13,177 Rp 3,531

100 gr 2 Rp 13,177 Rp 26,354

0gr 100 gr 5 Rp 13,310 Rp 66,550

1 r 1 Rp 178,475 Rp 178,475

1 r 2 Rp 34,772 Rp 6,545

100 gr 2 Rp 23,060 Rp 46,11

1000& 1000 & 6 Rp 7,860 Rp 47,160

100 gr 6 Rp 4,270 Rp 25,621

00&+ $ 1000 & 3 Rp 146,410 Rp 43,230

00&+ 1000 & 6 Rp 31,611 Rp 18,668

R" 2,'3$,%93

BONUS PASAR (


10,368:0 1:80 Rp 16,500 Rp 171,072,000 35:0 Rp 16,000 Rp -



$,3%&. $.& $%,5 R" $#$,#2, 35. R" $%, R" -

E)*r +CR : $.#3%

K BW : $.& K)*r CO

E)*r DEPL : '. (

K O!K : '5 "r )*r CI

Har/ IP : 2&'

K)

$%3,33$,%93 = 2#,222 )*r

$#$,#2, = 2&,5$2 )*r

#,#',3# = $,29 )*r

- = )*r

5$&,' = &% )*r



&,25&,## = $3#% )*r

M**)r0* 23-N*-$5

AMIRA-P$

P0r8a)





CB%k %'

CB%k o

TO# CO

"

Ag

$

"CR

P

10 !PP

20 !R9 PASAR

30 Mor

10

0 $%aa Opra&%o'a(/k

20

$%aa P*(%Baraa'/kg 270 - 285

286 - 300

301 - <P

$o'& P*(%Baraa'/kg 285 - 24

25 - 310

311 - <P

$o'& Pa&ar !PP

270 - 2

300 - <P

TOTAL

HASIL EKOR

3%

60




201,600 165,888,000

0



0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

2$,% $%5,&&&,



7 Ba/ Ha4/1 RINCI

TIDAK

AMIRA-P$Na7a :

A1a7a0 :

0

0


0

0:0 P*"1a4/ :

0:00 M*r0a1/0 :

0:000 S/4a Aa7 :

0 U7r :

IP :

BW :

0:00 T*8a4 CO :

Rp%aB +CR A;0a1 :

500 0 HPP R".)6 :

Hara Pa4ar R".)6 :

300 0 Pa)a8 @a8 /8a)a8 :

500 0

600 0


200 0

300 0 B/aa O"ra4/*8a1 :

B/aa P71/?araa8 :

B*84 P71/?araa8 :

20 0 B*84 Pa4ar :

25 0

TOTAL PENDAPATAN :

SISA PENERIMAAN :$3,&

M80a?/




Ha Ara




-

PULOSARI, BARENG, JOMBANG

)*r

. (

)*r

. ?ar/

. )

. )

.

)

- = -

- = -

- = -

- ( = -

-

-

- R" E)

-

D/40/. M**)r0*, 23-N*-$5



E)* S/?ar0*

K**r.Ha Ara P0r8a)



PLASMA : HADI-P$

ALAMAT : PULOSARI, BARENG, JOMBANG


DOC


PAKAN

17-Apr MJP/4/ 5 8201 STAR Kg

22-Apr MJP/4/122 4 8201 SP Kg

28-Apr MJP/4/151 6 201 CS/!J Kg

25-Apr T"/4/26 7 200 C Kg

113 OA PAKA# Rp

6 201 CS/!J Kg



O!K

17-Apr MJO/4/53 11 $%o&a' TP Ora( )100 *(+ $ 100 *(


17-Apr MJO/4/53 26 Agr%%' So( . 100*( 100 *(

17-Apr MJO/4/53 12 $%o% )100 gr+ $ 100 gr

17-Apr MJO/4/53 27 A&&r&% .100gr 100 gr

17-Apr MJO/4/53 13 $rog&a )100 gr+ $ 100 gr

17-Apr MJO/4/53 16 E(kro% )100 gr+ 100 gr


17-Apr MJO/4/53 31 S'rg% 1 r 1 r

17-Apr MJO/4/53 15 D&a' )1 + 1 r

17-Apr MJO/4/53 21 R''%( )100 gr+ 100 gr

2-Apr MJO/4/104 55 ak&%*' $D M 1000& 1000 &

2-Apr MJO/4/104 25 Sk%* M%(k 100 gr $ 100 gr

22-Apr MJO/4/111 18 Capr%a #D-K )1000&+ $ 1000 &

22-Apr MJO/4/111 57 Capr%a #$-R )1000&+ 1000 &

T*0a1 Hara P*)*) Pr*)4/

D"14/ )*r6 '.

+r0/1/0a4)*r6 9%.



E40/7a4/ T*8a4 Pa88 )6

HPPK

Hara Ja1

P8a1a8

GROSS PRO+IT

O"4K R" '

IP

B*84 Hara Pa4ar

B*84 IP

E40/7a4/ RHPP

BEPK

NET PRO+ITLOSS UNIT

NET PRO+ITLOSS "r )



JOC DAN ANALISIS HP

TGL C.I : $9-A"r

POPULASI : 5, EKOR

$ 2

JUMLAH!ALUE HADI-P$

UNIT PLASMA

5,000 17,180,000 27,500,000 PENJUALAN

Mark Sa(&

$#,$&, 2#,5, Co'ra Sa(&

0 D/ Sa14 Br*/11r Ga/8 L*4466

0


750 4,650,000 5,325,000 15 UNIT

1,500 8,850,000 10,650,000 30

250 1,487,500 1,800,000 5

0 268,42 0 0

12,000 70,800,000 85,200,000 240

0 PLASMA

0

0

0

0

0 D/ C*40 O Pr*;0/*8 Ga/8 L*4466

0

0 A < B =

0 RHPP

0 Ga/8L*44 "8a1a8 4a"r*8a) a8 H

0 Gr*44 Mar/8 Ra0/* Ga/8L*44 "8a

0 Gr*44 Pr*/0 = Mar)0 Sa14 - C*40 *

0 Gr*44 Mar/8 Ra0/* Gr*44 Pr*/0 Ma

0

0 TAMBAHAN0


0


$5, &9,33,929 $%,5#5,




60

4:0 66,550 73,205 !PP / K9 )CO9S / TOTA K9 C:O+

2:0 101,640 111,804 R!PP / K9 )R!PP / TOT K9 C:O+

3:0 72,600 7,860 BIA@A KG A < B6

5:0 251,226 276,34

3:0 47,850 52,635





1:0 31,611 34,772

2:0 41,27 46,11

5:0 363,000 3,300

5:0 1,410 21,350

2:0 266,200 22,820

5:0 143,688 158,056

$,%&&,3'% $,&5#,$&$

$&,$99,2#5 $35,932,$&$

( 2 2

( ',& ',&



&,%'. &,%'.

$2,523 $5,#33

$%,5 $%,5

$'2,5%, $'2,5%,

3',3%,#25 %,%2#,&$9

3,'5%, 3,'5%,

2&' 2&'

'32,

#,59,&$9

$3,#'

23,&'',9%

2,#%



<#T Rp 142,560,000

PASMA Rp 142,560,000

R" -

DOC Rp 17,180,000 3,'3%

"EED Rp 8,330,2 5,955

OK Rp 1,688,346

R" $&,$99,2#5


DOC Rp 27,500,000 R" $,32, R" 5,5

"EED Rp 106,575,000 R" $#,2'',#$ R" #,$5

OK Rp 1,857,181 R" $%&,&35

R" $35,932,$&$

R" 2#,#32,9%

R" 2#,#32,9% < R" - @

@


1a8 a8 ?ara )*80ra)6


)0 Sa146 UNIT

ROD<CTO#+ <#T 6:52

ROD<CTO#+ PASMA 5:1

SAES+ 4:5



Rp 15,733 A

Rp 817 $

R" $%,55

RACT SAES+ 5






RINC

PLASMA : HADI-P$

ALAMAT : PULOSARI, BAR

PEMBELIAN


+EED IN : $5,

C.O TONASE6 : &,%'. DOC

Ga/8L*446 17-Apr MJD/4/11 1 DOC

R" $%,5

R" $%,5 TOTAL

R" - B

( PAKAN

17-Apr MJP/4/ 5 8201 STAR

22-Apr MJP/4/122 4 8201 SP

28-Apr MJP/4/151 6 201 CS/!J

25-Apr T"/4/26 7 200 C

113 OA PAKA#

6 201 CS/!J

K808a8 Pr I07

R" 2,%' %(

R" $,$5 $9(

$(

2%(

A

R" 2#,#32,9%

R" #,59,&$9

R" 2,%#3,&#

$'.5(

R" 2#,3,9%

$9(

TOTAL



O!K

17-Apr MJO/4/53 11 $%o&a' TP Ora( )1

17-Apr MJO/4/53 30 Moo(gr%' !C .

17-Apr MJO/4/53 26 Agr%%' So( . 10

17-Apr MJO/4/53 12 $%o% )100 gr+ $

17-Apr MJO/4/53 27 A&&r&% .100gr

17-Apr MJO/4/53 13 $rog&a )100 gr+

17-Apr MJO/4/53 16 E(kro% )100 gr+

17-Apr MJO/4/53 28 Drao !C . 10

17-Apr MJO/4/53 31 S'rg% 1 r

17-Apr MJO/4/53 15 D&a' )1 +

17-Apr MJO/4/53 21 R''%( )100 gr+

2-Apr MJO/4/104 55 ak&%*' $D M

2-Apr MJO/4/104 25 Sk%* M%(k 100 gr

22-Apr MJO/4/111 18 Capr%a #D-K )1

22-Apr MJO/4/111 57 Capr%a #$-R )1

TOTAL

PENJUALAN

TGL NO.DO EKOR

23-Ma 4,800:0



TOTAL ',&.

C.IN : 5,

+EED : $5,

C.OUT : ',&.

TON C.OUT : &,%'.


+EED EK : 3.$25

PENERIMAAN RHPP

PEMBELIAN : R"

PENJUALAN : R"


BONUS PASAR : R"

BONUS IP : R"




M80a?/

END@ MUHAMMAD TURK@

Ha Ara




TGL C.I : $9-A"r

NG, JOMBANG POPUL : 5, EKOR

2 PLASMA


Ekor 5,000 Rp 5,500 Rp 27,500,000

5, R" 5,5 R" 2#,5,

Kg 500 Rp 7,200 Rp 3,600,000

Kg 750 Rp 7,100 Rp 5,325,000

Kg 1,500 Rp 7,100 Rp 10,650,000

Kg 250 Rp 7,200 Rp 1,800,000

Rp 0 Rp - Rp -

Kg 12,000 Rp 7,100 Rp 85,200,000

$5, R" #,$5 R" $%,5#5,



0 *(+ $ 100 *( 4 Rp 18,301 Rp 73,205

100 gr 100 gr 2 Rp 55,02 Rp 111,804

*( 100 *( 3 Rp 26,620 Rp 7,860

100 gr 5 Rp 55,270 Rp 276,34

100 gr 3 Rp 17,545 Rp 52,635

$ 100 gr 3 Rp 13,177 Rp 3,531

100 gr 2 Rp 13,177 Rp 26,354

0gr 100 gr 5 Rp 13,310 Rp 66,550

1 r 1 Rp 178,475 Rp 178,475

1 r 1 Rp 34,772 Rp 34,772

100 gr 2 Rp 23,060 Rp 46,11

1000& 1000 & 5 Rp 7,860 Rp 3,300

100 gr 5 Rp 4,270 Rp 21,350

00&+ $ 1000 & 2 Rp 146,410 Rp 22,820

00&+ 1000 & 5 Rp 31,611 Rp 158,056

R" $,&5#,$&$

BONUS PASAR (


8,640:0 1:80 Rp 16,500 Rp 142,560,000 35:0 Rp 16,500 Rp -



&,%'. $.& $%,5 R" $'2,5%, 35. R" $%,5 R" -

E)*r +CR : $.#3%

K BW : $.& K)*r CO

E)*r DEPL : '. (

K O!K : 3#$ "r )*r CI

Har/ IP : 2&'

K)

$35,932,$&$ = 2#,$&% )*r

$'2,5%, = 2&,5$2 )*r

%,%2#,&$9 = $,32% )*r

- = )*r

'32, = &% )*r



#,59,&$9 = $'$2 )*r

M**)r0* 23-N*-$5

HADI-P$

P0r8a)





CB%k %'

CB%k o

TO# CO

"

Ag

$

"CR

P

10 !PP

15 !R9 PASAR

30 Mor

5

0 $%aa Opra&%o'a(/k

240

$%aa P*(%Baraa'/kg 270 - 285

286 - 300

301 - <P

$o'& P*(%Baraa'/kg 285 - 24

25 - 310

311 - <P

$o'& Pa&ar !PP

270 - 2

300 - <P

TOTAL

HASIL EKOR

3

50




168,000 142,560,000

0



0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

$%&, $'2,5%,



7 Ba/ Ha4/1 RINCI

TIDAK

HADI-P$Na7a :

A1a7a0 :

0

0


0

0:0 P*"1a4/ :

0:00 M*r0a1/0 :

0:000 S/4a Aa7 :

0 U7r :

IP :

BW :

0:00 T*8a4 CO :

Rp%aB +CR A;0a1 :

500 0 HPP R".)6 :

Hara Pa4ar R".)6 :

300 0 Pa)a8 @a8 /8a)a8 :

500 0

600 0


200 0

300 0 B/aa O"ra4/*8a1 :

B/aa P71/?araa8 :

B*84 P71/?araa8 :

20 0 B*84 Pa4ar :

25 0

TOTAL PENDAPATAN :

SISA PENERIMAAN :$3,#'

M80a?/




Ha Ara




-

PULOSARI, BARENG, JOMBANG

)*r

. (

)*r

. ?ar/

. )

. )

.

)

- = -

- = -

- = -

- ( = -

-

-

- R" E)

-

D/40/. M**)r0*, 23-N*-$5



E)* S/?ar0*

K**r.Ha Ara P0r8a)



PLASMA : NIRWANA A-P$3

ALAMAT : PENANGGUNGAN, TRAWAS, MOJOKERTO


DOC


PAKAN

21-Apr MJP/4/118 5 8201 STAR Kg

21-Apr MJP/4/11 4 8201 SP Kg

23-Apr MJP/4/138 4 8201 SP Kg

28-Apr MJP/4/154 4 8201 SP Kg

30-Apr MJP/4/167 4 8201 SP Kg

22-Apr T"/4/16 4 8201 SP Kg

25-Apr T"/4/21 4 8201 SP Kg

25-Apr T"/4/22 4 8201 SP Kg

113 OA PAKA# Rp

6 201 CS/!J Kg



O!K

21-Apr MJO/4/75 11 $%o&a' TP Ora( )100 *(+ $ 100 *(


21-Apr MJO/4/75 26 Agr%%' So( . 100*( 100 *(

21-Apr MJO/4/75 12 $%o% )100 gr+ $ 100 gr

21-Apr MJO/4/75 27 A&&r&% .100gr 100 gr

21-Apr MJO/4/75 5 $ro%(r "a&groF . 100 gr 100 gr

21-Apr MJO/4/75 16 E(kro% )100 gr+ 100 gr


21-Apr MJO/4/75 15 D&a' )1 + 1 r

21-Apr MJO/4/75 21 R''%( )100 gr+ 100 gr

26-Apr MJO/4/3 18 Capr%a #D-K )1000&+ $ 1000 &

26-Apr MJO/4/3 57 Capr%a #$-R )1000&+ 1000 &

T*0a1 Hara P*)*) Pr*)4/

D"14/ )*r6 '.

+r0/1/0a4)*r6 9%.



E40/7a4/ T*8a4 Pa88 )6

HPPK

Hara Ja1

P8a1a8

GROSS PRO+IT

O"4K R" '

IP

B*84 Hara Pa4ar

B*84 IP

E40/7a4/ RHPP

BEPK

NET PRO+ITLOSS UNIT

NET PRO+ITLOSS "r )



JOC DAN ANALISIS HP

TGL C.I : 23-A"r

POPULASI : 9, EKOR

$ 2

JUMLAH!ALUE NIRWANA A-P$3

UNIT PLASMA

,000 32,400,000 4,500,000 PENJUALAN

Mark Sa(&

32,', '9,5, Co'ra Sa(&

0 D/ Sa14 Br*/11r Ga/8 L*4466

0

1,000 6,550,000 7,200,000 20 COST O+ PRODUCTION

250 1,550,000 1,775,000 5 UNIT

1,750 10,850,000 12,425,000 35

1,750 10,850,000 12,425,000 35

2,500 15,500,000 17,750,000 50

)250+ )1,550,000+ )1,775,000+ -5

)750+ )4,650,000+ )5,325,000+ -15 PLASMA

)250+ )1,550,000+ )1,775,000+ -5

0 551,786 0 0

21,000 123,00,000 14,100,000 420

0

0 D/ C*40 O Pr*;0/*8 Ga/8 L*4466

0

0 A < B =

0 RHPP

0 Ga/8L*44 "8a1a8 4a"r*8a) a8 H

0 Gr*44 Mar/8 Ra0/* Ga/8L*44 "8a

0 Gr*44 Pr*/0 = Mar)0 Sa14 - C*40 *

0 Gr*44 Mar/8 Ra0/* Gr*44 Pr*/0 Ma

0

0 TAMBAHAN0


0


2#, $%2,$,#&% $9$,&,

5' 9ro&& pro;% Marg%' )R!PP / CO#TRAC



60

7:0 116,463 128,10 !PP / K9 )CO9S / TOTA K9 C:O+

3:0 152,460 167,706 R!PP / K9 )R!PP / TOT K9 C:O+

6:0 145,200 15,720 BIA@A KG A < B6

:0 452,207 47,428

6:0 5,700 105,270





4:0 83,853 2,238

4:0 532,400 585,640

:0 258,638 284,501

2,9$,353 2,3,'&&

$9%,'93,$39 2'3,%,'&&

( 3% 3%

( &,%' &,%'



$5,552. $5,552.

$2,%35 $5,%%'

$%,5 $%,5

25%,%&, 25%,%&,

%,$$',&%$ $3,#,5$2

%,22,& %,22,&

2&' 2&'

###,%

$3,#&5,$$2

$3,92$

',$&,95

2,5#9



<#T Rp 256,608,000

PASMA Rp 256,608,000

R" -

DOC Rp 32,400,000 3,%

"EED Rp 162,001,786 %,

OK Rp 2,01,353

R" $9%,'93,$39


DOC Rp 4,500,000 R" $#,$, R" 5,5

"EED Rp 11,800,000 R" 29,#9&,2$' R" #,$'

OK Rp 2,300,488 R" 29,$35

R" 2'3,%,'&&

R" '#,$#,35

R" '#,$#,35 < R" - @

@


1a8 a8 ?ara )*80ra)6


)0 Sa146 UNIT

ROD<CTO#+ <#T 7:02


SAES+ 5:37



Rp 15,664 A

Rp 886 $

R" $%,55

RACT SAES+ 5






RINC

PLASMA : NIRWANA A-P$3

ALAMAT : PENANGGUNGA

PEMBELIAN


+EED IN : 2#,

C.O TONASE6 : $5,552. DOC

Ga/8L*446 22-Apr MJD/4/12 1 DOC

R" $%,5

R" $%,5 TOTAL

R" - B

( PAKAN

21-Apr MJP/4/118 5 8201 STAR

21-Apr MJP/4/11 4 8201 SP

23-Apr MJP/4/138 4 8201 SP

28-Apr MJP/4/154 4 8201 SP

30-Apr MJP/4/167 4 8201 SP

22-Apr T"/4/16 4 8201 SP

K808a8 Pr I07 25-Apr T"/4/21 4 8201 SP

R" $,9 53( 25-Apr T"/4/22 4 8201 SP

R" $,$' $&( 113 OA PAKA#

$( 6 201 CS/!J

2'(

A

R" '#,$#,35

R" $3,#&5,$$2

R" 33,322,23&

$3.(

R" '%,329,#5

$&(

TOTAL



O!K

21-Apr MJO/4/75 11 $%o&a' TP Ora( )1

21-Apr MJO/4/75 30 Moo(gr%' !C .

21-Apr MJO/4/75 26 Agr%%' So( . 10

21-Apr MJO/4/75 12 $%o% )100 gr+ $

21-Apr MJO/4/75 27 A&&r&% .100gr

21-Apr MJO/4/75 5 $ro%(r "a&groF .

21-Apr MJO/4/75 16 E(kro% )100 gr+

21-Apr MJO/4/75 28 Drao !C . 10

21-Apr MJO/4/75 15 D&a' )1 +

21-Apr MJO/4/75 21 R''%( )100 gr+


26-Apr MJO/4/3 57 Capr%a #$-R )1

TOTAL

PENJUALAN

TGL NO.DO EKOR

27-Ma 8,640:0



TOTAL &,%'.

C.IN : 9,

+EED : 2#,

C.OUT : &,%'.

TON C.OUT : $5,552.


+EED EK : 3.$25

PENERIMAAN RHPP

PEMBELIAN : R"

PENJUALAN : R"


BONUS PASAR : R"

BONUS IP : R"




M80a?/

END@ MUHAMMAD TURK@

Ha Ara




TGL C.I : 23-A"r

, TRAWAS, MOJOKERTO POPUL : 9, EKOR

2 PLASMA


Ekor ,000 Rp 5,500 Rp 4,500,000

9, R" 5,5 R" '9,5,

Kg 1,000 Rp 7,200 Rp 7,200,000

Kg 250 Rp 7,100 Rp 1,775,000

Kg 1,750 Rp 7,100 Rp 12,425,000

Kg 1,750 Rp 7,100 Rp 12,425,000

Kg 2,500 Rp 7,100 Rp 17,750,000

Kg )250+ Rp 7,100 Rp )1,775,000+

Kg )750+ Rp 7,100 Rp )5,325,000+

Kg )250+ Rp 7,100 Rp )1,775,000+

Rp 0 Rp - Rp -

Kg 21,000 Rp 7,100 Rp 14,100,000

2#, R" #,$' R" $9$,&,



0 *(+ $ 100 *( 7 Rp 18,301 Rp 128,10

100 gr 100 gr 3 Rp 55,02 Rp 167,706

*( 100 *( 6 Rp 26,620 Rp 15,720

100 gr Rp 55,270 Rp 47,428

100 gr 6 Rp 17,545 Rp 105,270

100 gr 100 gr 5 Rp 14,45 Rp 72,473

100 gr 3 Rp 13,177 Rp 3,531

0gr 100 gr 10 Rp 13,310 Rp 133,100

1 r 1 Rp 34,772 Rp 34,772

100 gr 4 Rp 23,060 Rp 2,238

00&+ $ 1000 & 4 Rp 146,410 Rp 585,640

00&+ 1000 & Rp 31,611 Rp 284,501

R" 2,3,'&&

BONUS PASAR (


15,552:0 1:80 Rp 16,500 Rp 256,608,000 35:0 Rp 16,500 Rp -



$5,552. $.& $%,5 R" 25%,%&, 35. R" $%,5 R" -

E)*r +CR : $.#3%

K BW : $.& K)*r CO

E)*r DEPL : '. (

K O!K : 25% "r )*r CI

Har/ IP : 2&'

K)

2'3,%,'&& = 2#,%# )*r

25%,%&, = 2&,5$2 )*r

$3,#,5$2 = $,''5 )*r

- = )*r

###,% = &% )*r



$3,#&5,$$2 = $532 )*r

M**)r0* 23-N*-$5

NIRWANA A-P$3

P0r8a)





CB%k %'

CB%k o

TO# CO

"

Ag

$

"CR

P

20 !PP

5 !R9 PASAR

35 Mor

35


-5

-15 $%aa P*(%Baraa'/kg 270 - 285

-5 286 - 300

0 301 - <P

420

$o'& P*(%Baraa'/kg 285 - 24

25 - 310

311 - <P

$o'& Pa&ar !PP

270 - 2

300 - <P

TOTAL

HASIL EKOR

5'

0




302,400 256,608,000

0



0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

32,' 25%,%&,



7 Ba/ Ha4/1 RINCI

TIDAK

NIRWANA A-P$3Na7a :

A1a7a0 :

0

0


0

0:0 P*"1a4/ :

0:00 M*r0a1/0 :

0:000 S/4a Aa7 :

0 U7r :

IP :

BW :

0:00 T*8a4 CO :

Rp%aB +CR A;0a1 :

500 0 HPP R".)6 :

Hara Pa4ar R".)6 :

300 0 Pa)a8 @a8 /8a)a8 :

500 0

600 0


200 0

300 0 B/aa O"ra4/*8a1 :

B/aa P71/?araa8 :

B*84 P71/?araa8 :

20 0 B*84 Pa4ar :

25 0

TOTAL PENDAPATAN :

SISA PENERIMAAN :$3,92$

M80a?/




Ha Ara




-

PENANGGUNGAN, TRAWAS, MOJOKERTO

)*r

. (

)*r

. ?ar/

. )

. )

.

)

- = -

- = -

- = -

- ( = -

-

-

- R" E)

-

D/40/. M**)r0*, 23-N*-$5



E)* S/?ar0*

K**r.Ha Ara P0r8a)



PLASMA : SAID A-P&

ALAMAT : CARANGREJO, KESAMBEN, JOMBANG


DOC


PAKAN

22-Apr MJP/4/125 5 8201 STAR Kg

2-Apr MJP/4/157 6 201 CS/!J Kg

30-Apr MJP/4/166 6 201 CS/!J Kg

113 OA PAKA# Rp

6 201 CS/!J Kg



O!K

24-Apr MJO/4/85 12 $%o% )100 gr+ $ 100 gr

24-Apr MJO/4/85 21 R''%( )100 gr+ 100 gr


24-Apr MJO/4/85 11 $%o&a' TP Ora( )100 *(+ $ 100 *(


24-Apr MJO/4/85 13 $rog&a )100 gr+ $ 100 gr

24-Apr MJO/4/85 31 S'rg% 1 r 1 r

28-Apr MJO/4/5 18 Capr%a #D-K )1000&+ $ 1000 &

28-Apr MJO/4/5 57 Capr%a #$-R )1000&+ 1000 &

T*0a1 Hara P*)*) Pr*)4/

D"14/ )*r6 '.

+r0/1/0a4)*r6 9%.



E40/7a4/ T*8a4 Pa88 )6

HPPK

Hara Ja1

P8a1a8

GROSS PRO+IT

O"4K R" '

IP

B*84 Hara Pa4ar

B*84 IP

E40/7a4/ RHPP

BEPK

NET PRO+ITLOSS UNIT

NET PRO+ITLOSS "r )



JOC DAN ANALISIS HP

TGL C.I : 25-A"r 2#

POPULASI : ',5 EKOR

$ 2

JUMLAH!ALUE SAID A-P&

UNIT PLASMA

4,500 15,750,000 24,750,000 PENJUALAN

Mark Sa(&

$5,#5, 2',#5, Co'ra Sa(&

0 D/ Sa14 Br*/11r Ga/8 L*4466

0


1,000 5,00,000 7,100,000 20 UNIT

1,000 5,00,000 7,100,000 20

0 223,857 0 0

11,000 64,00,000 78,100,000 220

0

0 PLASMA

0

0

0

0

0 D/ C*40 O Pr*;0/*8 Ga/8 L*4466

0

0 A < B =

0 RHPP

0 Ga/8L*44 "8a1a8 4a"r*8a) a8 H

0 Gr*44 Mar/8 Ra0/* Ga/8L*44 "8a

0 Gr*44 Pr*/0 = Mar)0 Sa14 - C*40 *

0 Gr*44 Mar/8 Ra0/* Gr*44 Pr*/0 Ma

0

0 TAMBAHAN0


0


$3,5 &,$9&,&5# 95,9,

2# 9ro&& pro;% Marg%' )R!PP / CO#TRAC



60

2:0 100,41 110,540 !PP / K9 )CO9S / TOTA K9 C:O+

1:0 20,63 23,060 R!PP / K9 )R!PP / TOT K9 C:O+

1:0 12,100 13,310 BIA@A KG A < B6

3:0 4,13 54,04

2:0 101,640 111,804





&&$,22 9%9,322

9%,&3,59 $2$,%$9,322

( $& $&

( ',32 ',32



#,##%. #,##%.

$2,'52 $5,%'

$%,5 $%,5

$2&,3', $2&,3',

3$,'#3,9'$ %,%&',%#&

3,$$,' 3,$$,'

2&' 2&'

3&&,&

#,#3,'#&

$3,#%2

2$,29,%3

2,#3&



<#T Rp 128,304,000

PASMA Rp 128,304,000

R" -

DOC Rp 15,750,000 3,5

"EED Rp 80,18,857 5,9'$

OK Rp 881,202

R" 9%,&3,59


DOC Rp 24,750,000 R" 9,, R" 5,5

"EED Rp 5,00,000 R" $5,#$,$'3 R" #,$'

OK Rp 6,322 R" &&,$2

R" $2$,%$9,322

R" 2',#&9,2%3

R" 2',#&9,2%3 < R" - @

@


1a8 a8 ?ara )*80ra)6


)0 Sa146 UNIT

ROD<CTO#+ <#T 7:31


SAES+ 5:51



Rp 15,640 A

Rp 10 $

R" $%,55

RACT SAES+ 6






RINC

PLASMA : SAID A-P&

ALAMAT : CARANGREJO, K

PEMBELIAN

POPULASI : ',5TGL NO SJ JENIS BAR

+EED IN : $3,5

C.O TONASE6 : #,##%. DOC

Ga/8L*446 24-Apr MJD/4/13 1 DOC

R" $%,5

R" $%,5 TOTAL

R" - B

( PAKAN

22-Apr MJP/4/125 5 8201 STAR

2-Apr MJP/4/157 6 201 CS/!J

30-Apr MJP/4/166 6 201 CS/!J

113 OA PAKA#

6 201 CS/!J

K808a8 Pr I07

R" 2, 5#(

R" $,$%3 2(

$(

2%(

A

R" 2',#&9,2%3

R" #,#3,'#&

R" $#,#$5,#&5

$3.&(

R" 2',','%3

$9(

TOTAL



O!K

24-Apr MJO/4/85 12 $%o% )100 gr+ $

24-Apr MJO/4/85 21 R''%( )100 gr+

24-Apr MJO/4/85 28 Drao !C . 10

24-Apr MJO/4/85 11 $%o&a' TP Ora( )1

24-Apr MJO/4/85 30 Moo(gr%' !C .

24-Apr MJO/4/85 13 $rog&a )100 gr+

24-Apr MJO/4/85 31 S'rg% 1 r


28-Apr MJO/4/5 57 Capr%a #$-R )1

TOTAL

PENJUALAN

TGL NO.DO EKOR

2-Ma 4,320:0



TOTAL ',32.

C.IN : ',5

+EED : $3,5

C.OUT : ',32.

TON C.OUT : #,##%.


+EED EK : 3.$25

PENERIMAAN RHPP

PEMBELIAN : R"

PENJUALAN : R"


BONUS PASAR : R"

BONUS IP : R"




M80a?/

END@ MUHAMMAD TURK@

Ha Ara




TGL C.I : 25-A"r

ESAMBEN, JOMBANG POPUL : ',5 EKOR

2 PLASMA


Ekor 4,500 Rp 5,500 Rp 24,750,000

',5 R" 5,5 R" 2',#5,

Kg 500 Rp 7,200 Rp 3,600,000

Kg 1,000 Rp 7,100 Rp 7,100,000

Kg 1,000 Rp 7,100 Rp 7,100,000

Rp 0 Rp - Rp -

Kg 11,000 Rp 7,100 Rp 78,100,000

$3,5 R" #,$' R" 95,9,



100 gr 2 Rp 55,270 Rp 110,540

100 gr 1 Rp 23,060 Rp 23,060

0gr 100 gr 1 Rp 13,310 Rp 13,310

0 *(+ $ 100 *( 3 Rp 18,301 Rp 54,04

100 gr 100 gr 2 Rp 55,02 Rp 111,804

$ 100 gr 2 Rp 13,177 Rp 26,354

1 r 1 Rp 178,475 Rp 178,475

00&+ $ 1000 & 2 Rp 146,410 Rp 22,820

00&+ 1000 & 5 Rp 31,611 Rp 158,056

R" 9%9,322

BONUS PASAR (


7,776:0 1:80 Rp 16,500 Rp 128,304,000 35:0 Rp 16,500 Rp -



#,##%. $.& $%,5 R" $2&,3', 35. R" $%,5 R" -

E)*r +CR : $.#3%

K BW : $.& K)*r CO

E)*r DEPL : '. (

K O!K : 2$5 "r )*r CI

Har/ IP : 2&'

K)

$2$,%$9,322 = 2#,2# )*r

$2&,3', = 2&,5$2 )*r

%,%&',%#& = $,'&5 )*r

- = )*r

3&&,& = &% )*r



#,#3,'#& = $5#2 )*r

M**)r0* 23-N*-$5

SAID A-P&

P0r8a)





CB%k %'

CB%k o

TO# CO

"

Ag

$

"CR

P

10 !PP

20 !R9 PASAR

20 Mor

0


$%aa P*(%Baraa'/kg 270 - 285

286 - 300

301 - <P

$o'& P*(%Baraa'/kg 285 - 24

25 - 310

311 - <P

$o'& Pa&ar !PP

270 - 2

300 - <P

TOTAL

HASIL EKOR

2#

45




151,200 128,304,000

0



0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

$5$,2 $2&,3',



7 Ba/ Ha4/1 RINCI

TIDAK

SAID A-P&Na7a :

A1a7a0 :

0

0


0

0:0 P*"1a4/ :

0:00 M*r0a1/0 :

0:000 S/4a Aa7 :

0 U7r :

IP :

BW :

0:00 T*8a4 CO :

Rp%aB +CR A;0a1 :

500 0 HPP R".)6 :

Hara Pa4ar R".)6 :

300 0 Pa)a8 @a8 /8a)a8 :

500 0

600 0


200 0

300 0 B/aa O"ra4/*8a1 :

B/aa P71/?araa8 :

B*84 P71/?araa8 :

20 0 B*84 Pa4ar :

25 0

TOTAL PENDAPATAN :

SISA PENERIMAAN :$3,#%2

M80a?/




Ha Ara




-

CARANGREJO, KESAMBEN, JOMBANG

)*r

. (

)*r

. ?ar/

. )

. )

.

)

- = -

- = -

- = -

- ( = -

-

-

- R" E)

-

D/40/. M**)r0*, 23-N*-$5



E)* S/?ar0*

K**r.Ha Ara P0r8a)



PLASMA : TEGUH-P$

ALAMAT : ALANG-ALANG, JOGOROTO, JOMBANG


DOC


PAKAN

25-Apr MJP/4/143 7 200 C Kg

2-Apr MJP/4/15 6 201 CS/!J Kg

113 OA PAKA# Rp

6 201 CS/!J Kg



O!K

25-Apr MJO/4/86 11 $%o&a' TP Ora( )100 *(+ $ 100 *(


25-Apr MJO/4/86 26 Agr%%' So( . 100*( 100 *(

25-Apr MJO/4/86 27 A&&r&% .100gr 100 gr

25-Apr MJO/4/86 12 $%o% )100 gr+ $ 100 gr

25-Apr MJO/4/86 13 $rog&a )100 gr+ $ 100 gr

25-Apr MJO/4/86 16 E(kro% )100 gr+ 100 gr


25-Apr MJO/4/86 31 S'rg% 1 r 1 r

25-Apr MJO/4/86 15 D&a' )1 + 1 r

25-Apr MJO/4/86 21 R''%( )100 gr+ 100 gr

2-Apr MJO/4/ 18 Capr%a #D-K )1000&+ $ 1000 &

2-Apr MJO/4/ 57 Capr%a #$-R )1000&+ 1000 &

T*0a1 Hara P*)*) Pr*)4/

D"14/ )*r6 '.

+r0/1/0a4)*r6 9%.



E40/7a4/ T*8a4 Pa88 )6

HPPK

Hara Ja1

P8a1a8

GROSS PRO+IT

O"4K R" '

IP

B*84 Hara Pa4ar

B*84 IP

E40/7a4/ RHPP

BEPK

NET PRO+ITLOSS UNIT

NET PRO+ITLOSS "r )



JOC DAN ANALISIS HP

TGL C.I : 2%-A"r

POPULASI : 2, EKOR

$ 2

JUMLAH!ALUE TEGUH-P$

UNIT PLASMA

2,000 7,200,000 11,000,000 PENJUALAN

Mark Sa(&

#,2, $$,, Co'ra Sa(&

0 D/ Sa14 Br*/11r Ga/8 L*4466

0


500 2,50,000 3,550,000 10 UNIT

0 68,000 0 0

5,250 30,75,000 37,275,000 105

0

0

0 PLASMA

0

0

0

0

0 D/ C*40 O Pr*;0/*8 Ga/8 L*4466

0

0 A < B =

0 RHPP

0 Ga/8L*44 "8a1a8 4a"r*8a) a8 H

0 Gr*44 Mar/8 Ra0/* Ga/8L*44 "8a

0 Gr*44 Pr*/0 = Mar)0 Sa14 - C*40 *

0 Gr*44 Mar/8 Ra0/* Gr*44 Pr*/0 Ma

0

0 TAMBAHAN0


0


%, 35,'&,5 '2,%25,

$2 9ro&& pro;% Marg%' )R!PP / CO#TRAC



60

2:0 33,275 36,603 !PP / K9 )CO9S / TOTA K9 C:O+

1:0 50,820 55,02 R!PP / K9 )R!PP / TOT K9 C:O+

2:0 48,400 53,240 BIA@A KG A < B6

2:0 31,00 35,00

3:0 150,736 165,80





1:0 31,611 34,772

1:0 20,63 23,060

1:0 133,100 146,410

2:0 57,475 63,223

#&,%%# &5&,#3'

'3,'%$,$%# 5','&3,#3'

( & &

( $,92 $,92



3,'5%. 3,'5%.

$2,5#% $5,#%5

$%, $%,5

55,29%, 5#,2',

$$,&3',&33 2,5',2%%

$,3&2,' $,3&2,'

2&' 2&'

$#2,&

2,#$3,%%

$3,#%$

#,#39,3%#

2,239



<#T Rp 55,26,000

PASMA Rp 57,024,000

R" $,#2&,6

DOC Rp 7,200,000 3,%

"EED Rp 35,480,500 5,9$3

OK Rp 780,667

R" '3,'%$,$%#


DOC Rp 11,000,000 R" 3,&, R" 5,5

"EED Rp 42,625,000 R" #,$'',5 R" #,$'

OK Rp 858,734 R" #&,%#

R" 5','&3,#3'

R" $$,22,5%#

R" $$,22,5%# < R" $,#2&,6 @

@


1a8 a8 ?ara )*80ra)6


)0 Sa146 UNIT

ROD<CTO#+ <#T 6:24

ROD<CTO#+ PASMA 4:8

SAES+ 4:76



Rp 15,765 A

Rp 785 $

R" $%,55

RACT SAES+ 5






RINC

PLASMA : TEGUH-P$

ALAMAT : ALANG-ALANG,

PEMBELIAN


+EED IN : %,

C.O TONASE6 : 3,'5%. DOC

Ga/8L*446 25-Apr MJD/4/14 1 DOC

R" $%,

R" $%,5 TOTAL

R" 56 B

-3( PAKAN

25-Apr MJP/4/143 7 200 C

2-Apr MJP/4/15 6 201 CS/!J

113 OA PAKA#

6 201 CS/!J

K808a8 Pr I07

R" $,9 53(

R" $,$9$ 2(

$(

25(

A

R" 9,29',5%#

R" 2,#$3,%%

R" %,5&$,5$

$$.9(

R" 9,$2$,#%#

$%(

TOTAL



O!K

25-Apr MJO/4/86 11 $%o&a' TP Ora( )1

25-Apr MJO/4/86 30 Moo(gr%' !C .

25-Apr MJO/4/86 26 Agr%%' So( . 10

25-Apr MJO/4/86 27 A&&r&% .100gr

25-Apr MJO/4/86 12 $%o% )100 gr+ $

25-Apr MJO/4/86 13 $rog&a )100 gr+

25-Apr MJO/4/86 16 E(kro% )100 gr+

25-Apr MJO/4/86 28 Drao !C . 10

25-Apr MJO/4/86 31 S'rg% 1 r

25-Apr MJO/4/86 15 D&a' )1 +

25-Apr MJO/4/86 21 R''%( )100 gr+

2-Apr MJO/4/ 18 Capr%a #D-K )1

2-Apr MJO/4/ 57 Capr%a #$-R )1

TOTAL

PENJUALAN

TGL NO.DO EKOR

30-Ma 1,20:0



TOTAL $,92.

C.IN : 2,

+EED : %,

C.OUT : $,92.

TON C.OUT : 3,'5%.


+EED EK : 3.$25

PENERIMAAN RHPP

PEMBELIAN : R"

PENJUALAN : R"


BONUS PASAR : R"

BONUS IP : R"




M80a?/

END@ MUHAMMAD TURK@

Ha Ara




TGL C.I : 2%-A"r

OGOROTO, JOMBANG POPUL : 2, EKOR

2 PLASMA


Ekor 2,000 Rp 5,500 Rp 11,000,000

2, R" 5,5 R" $$,,

Kg 250 Rp 7,200 Rp 1,800,000

Kg 500 Rp 7,100 Rp 3,550,000

Rp 0 Rp - Rp -

Kg 5,250 Rp 7,100 Rp 37,275,000

%, R" #,$' R" '2,%25,



0 *(+ $ 100 *( 2 Rp 18,301 Rp 36,603

100 gr 100 gr 1 Rp 55,02 Rp 55,02

*( 100 *( 2 Rp 26,620 Rp 53,240

100 gr 2 Rp 17,545 Rp 35,00

100 gr 3 Rp 55,270 Rp 165,80

$ 100 gr 2 Rp 13,177 Rp 26,354

100 gr 1 Rp 13,177 Rp 13,177

0gr 100 gr 2 Rp 13,310 Rp 26,620

1 r 1 Rp 178,475 Rp 178,475

1 r 1 Rp 34,772 Rp 34,772

100 gr 1 Rp 23,060 Rp 23,060

00&+ $ 1000 & 1 Rp 146,410 Rp 146,410

00&+ 1000 & 2 Rp 31,611 Rp 63,223

R" &5&,#3'

BONUS PASAR (


3,456:0 1:80 Rp 16,500 Rp 57,024,000 35:0 Rp 16,000 Rp -



3,'5%. $.& $%,5 R" 5#,2', 35. R" $%, R" -

E)*r +CR : $.#3%

K BW : $.& K)*r CO

E)*r DEPL : '. (

K O!K : '29 "r )*r CI

Har/ IP : 2&'

K)

5','&3,#3' = 2#,2'2 )*r

5#,2', = 2&,5$2 )*r

2,5',2%% = $,2# )*r

- = )*r

$#2,& = &% )*r



2,#$3,%% = $35# )*r

M**)r0* 23-N*-$5

TEGUH-P$

P0r8a)





CB%k %'

CB%k o

TO# CO

"

Ag

$

"CR

P

5 !PP

10 !R9 PASAR

0 Mor

105

$%aa Opra&%o'a(/k

$%aa P*(%Baraa'/kg 270 - 285

286 - 300

301 - <P

$o'& P*(%Baraa'/kg 285 - 24

25 - 310

311 - <P

$o'& Pa&ar !PP

270 - 2

300 - <P

TOTAL

HASIL EKOR

$2

20




67,200 55,26,000

0



0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

%#,2 55,29%,



7 Ba/ Ha4/1 RINCI

TIDAK

TEGUH-P$Na7a :

A1a7a0 :

0

0


0

0:0 P*"1a4/ :

0:00 M*r0a1/0 :

0:000 S/4a Aa7 :

0 U7r :

IP :

BW :

0:00 T*8a4 CO :

Rp%aB +CR A;0a1 :

500 0 HPP R".)6 :

Hara Pa4ar R".)6 :

300 0 Pa)a8 @a8 /8a)a8 :

500 0

600 0


200 0

300 0 B/aa O"ra4/*8a1 :

B/aa P71/?araa8 :

B*84 P71/?araa8 :

20 0 B*84 Pa4ar :

25 0

TOTAL PENDAPATAN :

SISA PENERIMAAN :$3,#%$

M80a?/




Ha Ara




-

ALANG-ALANG, JOGOROTO, JOMBANG

)*r

. (

)*r

. ?ar/

. )

. )

.

)

- = -

- = -

- = -

- ( = -

-

-

- R" E)

-

D/40/. M**)r0*, 23-N*-$5



E)* S/?ar0*

K**r.Ha Ara P0r8a)



PLASMA : SUWAJI-P$

ALAMAT : PENANGGUNGAN, TRAWAS, MOJOKERTO


DOC


PAKAN

23-Apr MJP/4/134 5 8201 STAR Kg

23-Apr MJP/4/135 4 8201 SP Kg

28-Apr MJP/4/156 4 8201 SP Kg

30-Apr MJP/4/168 4 8201 SP Kg

113 OA PAKA# Rp

4 8201 SP Kg



O!K

23-Apr MJO/4/80 11 $%o&a' TP Ora( )100 *(+ $ 100 *(


23-Apr MJO/4/80 26 Agr%%' So( . 100*( 100 *(

23-Apr MJO/4/80 27 A&&r&% .100gr 100 gr

23-Apr MJO/4/80 12 $%o% )100 gr+ $ 100 gr

23-Apr MJO/4/80 13 $rog&a )100 gr+ $ 100 gr

23-Apr MJO/4/80 16 E(kro% )100 gr+ 100 gr


23-Apr MJO/4/80 15 D&a' )1 + 1 r

23-Apr MJO/4/80 31 S'rg% 1 r 1 r

23-Apr MJO/4/80 21 R''%( )100 gr+ 100 gr

2-Apr MJO/4/100 18 Capr%a #D-K )1000&+ $ 1000 &

2-Apr MJO/4/100 57 Capr%a #$-R )1000&+ 1000 &

T*0a1 Hara P*)*) Pr*)4/

D"14/ )*r6 '.

+r0/1/0a4)*r6 9%.



E40/7a4/ T*8a4 Pa88 )6

HPPK

Hara Ja1

P8a1a8

GROSS PRO+IT

O"4K R" '

IP

B*84 Hara Pa4ar

B*84 IP

E40/7a4/ RHPP

BEPK

NET PRO+ITLOSS UNIT

NET PRO+ITLOSS "r )



JOC DAN ANALISIS HP

TGL C.I : 2%-A"r $5

POPULASI : 2,5 EKOR

$ 2

JUMLAH!ALUE SUWAJI-P$

UNIT PLASMA

2,500 ,000,000 13,750,000 PENJUALAN

Mark Sa(&

9,, $3,#5, Co'ra Sa(&

0 D/ Sa14 Br*/11r Ga/8 L*4466

0


250 1,550,000 1,775,000 5 UNIT

750 4,650,000 5,325,000 15

1,000 6,200,000 7,100,000 20

0 17,500 0 0

5,250 32,550,000 37,275,000 105

0 PLASMA

0

0

0

0

0 D/ C*40 O Pr*;0/*8 Ga/8 L*4466

0

0 A < B =

0 RHPP

0 Ga/8L*44 "8a1a8 4a"r*8a) a8 H

0 Gr*44 Mar/8 Ra0/* Ga/8L*44 "8a

0 Gr*44 Pr*/0 = Mar)0 Sa14 - C*40 *

0 Gr*44 Mar/8 Ra0/* Gr*44 Pr*/0 Ma

0

0 TAMBAHAN0


0


#,5 '%,#&5, 53,2#5,

$5 9ro&& pro;% Marg%' )R!PP / CO#TRAC



60

2:0 33,275 36,603 !PP / K9 )CO9S / TOTA K9 C:O+

1:0 50,820 55,02 R!PP / K9 )R!PP / TOT K9 C:O+

2:0 48,400 53,240 BIA@A KG A < B6

2:0 31,00 35,00

2:0 100,41 110,540





1:0 162,250 178,475

1:0 20,63 23,060

1:0 133,100 146,410

3:0 86,213 4,834

##$,$39 &'&,252

5%,55%,$39 %#,&#3,252

( $ $

( 2,' 2,'



',32. ',32.

$3,92 $5,#$$

$%, $%,5

%9,$2, #$,2&,

$2,5%3,&%2 3,'%,#'&

$,#2&, $,#2&,

2&' 2&'

2$%,

3,%22,#'&

$',33

#,2$3,$$'

$,%#



<#T Rp 6,120,000

PASMA Rp 71,280,000

R" 2,$%,6

DOC Rp ,000,000 3,%

"EED Rp 46,785,000 %,23&

OK Rp 771,13

R" 5%,55%,$39


DOC Rp 13,750,000 R" ',#5, R" 5,5

"EED Rp 53,275,000 R" %,'9, R" #,$3

OK Rp 848,252 R" ##,$$'

R" %#,&#3,252

R" $$,3$#,$$'

R" $$,3$#,$$' < R" 2,$%,6 @

@


1a8 a8 ?ara )*80ra)6


)0 Sa146 UNIT

ROD<CTO#+ <#T 6:41


SAES+ 5:08



Rp 15,711 A

Rp 83 $

R" $%,55

RACT SAES+ 5






RINC

PLASMA : SUWAJI-P$

ALAMAT : PENANGGUNGA

PEMBELIAN

POPULASI : 2,5TGL NO SJ JENIS BAR

+EED IN : #,5

C.O TONASE6 : ',32. DOC

Ga/8L*446 25-Apr MJD/4/15 1 DOC

R" $%,

R" $%,5 TOTAL

R" 56 B

-3( PAKAN

23-Apr MJP/4/134 5 8201 STAR

23-Apr MJP/4/135 4 8201 SP

28-Apr MJP/4/156 4 8201 SP

30-Apr MJP/4/168 4 8201 SP

113 OA PAKA#

4 8201 SP

K808a8 Pr I07

R" $,9 53(

R" &%5 $'(

$(

2(

A

R" 9,$5#,$$'

R" 3,%22,#'&

R" 5,53',3%%

&.(

R" &,9'$,$$'

$3(

TOTAL



O!K

23-Apr MJO/4/80 11 $%o&a' TP Ora( )1

23-Apr MJO/4/80 30 Moo(gr%' !C .

23-Apr MJO/4/80 26 Agr%%' So( . 10

23-Apr MJO/4/80 27 A&&r&% .100gr

23-Apr MJO/4/80 12 $%o% )100 gr+ $

23-Apr MJO/4/80 13 $rog&a )100 gr+

23-Apr MJO/4/80 16 E(kro% )100 gr+

23-Apr MJO/4/80 28 Drao !C . 10

23-Apr MJO/4/80 15 D&a' )1 +

23-Apr MJO/4/80 31 S'rg% 1 r

23-Apr MJO/4/80 21 R''%( )100 gr+

2-Apr MJO/4/100 18 Capr%a #D-K )1

2-Apr MJO/4/100 57 Capr%a #$-R )1

TOTAL

PENJUALAN

TGL NO.DO EKOR

30-Ma 2,400:0



TOTAL 2,'.

C.IN : 2,5

+EED : #,5

C.OUT : 2,'.

TON C.OUT : ',32.


+EED EK : 3.$25

PENERIMAAN RHPP

PEMBELIAN : R"

PENJUALAN : R"


BONUS PASAR : R"

BONUS IP : R"




M80a?/

END@ MUHAMMAD TURK@

Ha Ara




TGL C.I : 2%-A"r

, TRAWAS, MOJOKERTO POPUL : 2,5 EKOR

2 PLASMA


Ekor 2,500 Rp 5,500 Rp 13,750,000

2,5 R" 5,5 R" $3,#5,

Kg 250 Rp 7,200 Rp 1,800,000

Kg 250 Rp 7,100 Rp 1,775,000

Kg 750 Rp 7,100 Rp 5,325,000

Kg 1,000 Rp 7,100 Rp 7,100,000

Rp 0 Rp - Rp -

Kg 5,250 Rp 7,100 Rp 37,275,000

#,5 R" #,$3 R" 53,2#5,



0 *(+ $ 100 *( 2 Rp 18,301 Rp 36,603

100 gr 100 gr 1 Rp 55,02 Rp 55,02

*( 100 *( 2 Rp 26,620 Rp 53,240

100 gr 2 Rp 17,545 Rp 35,00

100 gr 2 Rp 55,270 Rp 110,540

$ 100 gr 2 Rp 13,177 Rp 26,354

100 gr 2 Rp 13,177 Rp 26,354

0gr 100 gr 2 Rp 13,310 Rp 26,620

1 r 1 Rp 34,772 Rp 34,772

1 r 1 Rp 178,475 Rp 178,475

100 gr 1 Rp 23,060 Rp 23,060

00&+ $ 1000 & 1 Rp 146,410 Rp 146,410

00&+ 1000 & 3 Rp 31,611 Rp 4,834

R" &'&,252

BONUS PASAR (


4,320:0 1:80 Rp 16,500 Rp 71,280,000 35:0 Rp 16,000 Rp -



',32. $.& $%,5 R" #$,2&, 35. R" $%, R" -

E)*r +CR : $.#3%

K BW : $.& K)*r CO

E)*r DEPL : '. (

K O!K : 339 "r )*r CI

Har/ IP : 2&'

K)

%#,&#3,252 = 2#,$'9 )*r

#$,2&, = 2&,5$2 )*r

3,'%,#'& = $,3%3 )*r

- = )*r

2$%, = &% )*r



3,%22,#'& = $''9 )*r

M**)r0* 23-N*-$5

SUWAJI-P$

P0r8a)





CB%k %'

CB%k o

TO# CO

"

Ag

$

"CR

P

5 !PP

5 !R9 PASAR

15 Mor

20

0 $%aa Opra&%o'a(/k

105

$%aa P*(%Baraa'/kg 270 - 285

286 - 300

301 - <P

$o'& P*(%Baraa'/kg 285 - 24

25 - 310

311 - <P

$o'& Pa&ar !PP

270 - 2

300 - <P

TOTAL

HASIL EKOR

$5

25




84,000 6,120,000

0



0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

&', %9,$2,



7 Ba/ Ha4/1 RINCI

TIDAK

SUWAJI-P$Na7a :

A1a7a0 :

0

0


0

0:0 P*"1a4/ :

0:00 M*r0a1/0 :

0:000 S/4a Aa7 :

0 U7r :

IP :

BW :

0:00 T*8a4 CO :

Rp%aB +CR A;0a1 :

500 0 HPP R".)6 :

Hara Pa4ar R".)6 :

300 0 Pa)a8 @a8 /8a)a8 :

500 0

600 0


200 0

300 0 B/aa O"ra4/*8a1 :

B/aa P71/?araa8 :

B*84 P71/?araa8 :

20 0 B*84 Pa4ar :

25 0

TOTAL PENDAPATAN :

SISA PENERIMAAN :$',33

M80a?/




Ha Ara




-

PENANGGUNGAN, TRAWAS, MOJOKERTO

)*r

. (

)*r

. ?ar/

. )

. )

.

)

- = -

- = -

- = -

- ( = -

-

-

- R" E)

-

D/40/. M**)r0*, 23-N*-$5



E)* S/?ar0*

K**r.Ha Ara P0r8a)



PLASMA : SUPAAT-P$

ALAMAT : PURWOASRI, GONDANG, MOJOKERTO


DOC


PAKAN

21-Apr MJP/4/115 5 8201 STAR Kg

30-Apr MJP/4/16 4 8201 SP Kg

113 OA PAKA# Rp

4 8201 SP Kg



O!K

2-Apr MJO/4/101 11 $%o&a' TP Ora( )100 *(+ $ 100 *(


2-Apr MJO/4/101 26 Agr%%' So( . 100*( 100 *(

2-Apr MJO/4/101 27 A&&r&% .100gr 100 gr

2-Apr MJO/4/101 12 $%o% )100 gr+ $ 100 gr

2-Apr MJO/4/101 5 $ro%(r "a&groF . 100 gr 100 gr

2-Apr MJO/4/101 16 E(kro% )100 gr+ 100 gr


2-Apr MJO/4/101 31 S'rg% 1 r 1 r

2-Apr MJO/4/101 15 D&a' )1 + 1 r

2-Apr MJO/4/101 21 R''%( )100 gr+ 100 gr

T*0a1 Hara P*)*) Pr*)4/

D"14/ )*r6 .

+r0/1/0a4)*r6 $.



E40/7a4/ T*8a4 Pa88 )6

HPPK

Hara Ja1

P8a1a8

GROSS PRO+IT

O"4K R" '

IP

B*84 Hara Pa4ar

B*84 IP

E40/7a4/ RHPP

BEPK

NET PRO+ITLOSS UNIT

NET PRO+ITLOSS "r )



JOC DAN ANALISIS HP

TGL C.I : 29-A"r

POPULASI : 5, EKOR

$ 2

JUMLAH!ALUE SUPAAT-P$

UNIT PLASMA

5,000 18,500,000 27,500,000 PENJUALAN

Mark Sa(&

$&,5, 2#,5, Co'ra Sa(&

0 D/ Sa14 Br*/11r Ga/8 L*4466

0


1,000 6,200,000 7,100,000 20 UNIT

0 138,2 0 0

13,500 83,700,000 5,850,000 270

0

0

0 PLASMA

0

0

0

0

0 D/ C*40 O Pr*;0/*8 Ga/8 L*4466

0

0 A < B =

0 RHPP

0 Ga/8L*44 "8a1a8 4a"r*8a) a8 H

0 Gr*44 Mar/8 Ra0/* Ga/8L*44 "8a

0 Gr*44 Pr*/0 = Mar)0 Sa14 - C*40 *

0 Gr*44 Mar/8 Ra0/* Gr*44 Pr*/0 Ma

0

0 TAMBAHAN0


0


$5, 93,3$3,929 $%,55,




60

4:0 66,550 73,205 !PP / K9 )CO9S / TOTA K9 C:O+

2:0 101,640 111,804 R!PP / K9 )R!PP / TOT K9 C:O+

3:0 72,600 7,860 BIA@A KG A < B6

3:0 47,850 52,635

5:0 251,226 276,34





2:0 63,223 6,545

2:0 41,27 46,11

93$,25' $,2',3#9

$$2,#'5,$&3 $35,#',3#9

(

( 5, 5,



. .

$$2,#'5,$&36 $35,#',3#96

$35,#',3#96

$$2,#'5,$&36

FDI!



<#T Rp -

PASMA Rp -

R" -

DOC Rp 18,500,000 3,#

"EED Rp 3,313,2 %,22$

OK Rp 31,254

R" $$2,#'5,$&3


DOC Rp 27,500,000 R" 9,, R" 5,5

"EED Rp 106,550,000 R" $3,23%,#$ R" #,$3

OK Rp 1,024,37 R" 93,$25

R" $35,#',3#9

R" 22,329,$9#

R" 22,329,$9# < R" - @

@


1a8 a8 ?ara )*80ra)6


)0 Sa146 UNIT

ROD<CTO#+ <#T 0:00


SAES+ 0:00



GD/0H A

GD/0H $

FDI!

RACT SAES+ 0

R OSS / MARKET SAES+ <#T GD/0H


r OSS pr K9 / $EP pr K9+ GD/0H



RINC

PLASMA : SUPAAT-P$

ALAMAT : PURWOASRI, GO

PEMBELIAN


+EED IN : $5,

C.O TONASE6 : - DOC

Ga/8L*446 28-Apr MJD/4/16 1 DOC

R" -

R" - TOTAL

R" - B

( PAKAN

21-Apr MJP/4/115 5 8201 STAR

30-Apr MJP/4/16 4 8201 SP

113 OA PAKA#

4 8201 SP

K808a8 Pr I07

R" $,& '9(

R" &&2 $'(

$(

2(

A

R" 22,329,$9#

R" -

R" 22,329,$9#

FDI!

R" $$2,#'5,$&36

FDI!

TOTAL



O!K

2-Apr MJO/4/101 11 $%o&a' TP Ora( )1

2-Apr MJO/4/101 30 Moo(gr%' !C .

2-Apr MJO/4/101 26 Agr%%' So( . 10

2-Apr MJO/4/101 27 A&&r&% .100gr

2-Apr MJO/4/101 12 $%o% )100 gr+ $

2-Apr MJO/4/101 5 $ro%(r "a&groF .

2-Apr MJO/4/101 16 E(kro% )100 gr+

2-Apr MJO/4/101 28 Drao !C . 10

2-Apr MJO/4/101 31 S'rg% 1 r

2-Apr MJO/4/101 15 D&a' )1 +

2-Apr MJO/4/101 21 R''%( )100 gr+

TOTAL

PENJUALAN

TGL NO.DO EKOR



TOTAL .

C.IN : 5,

+EED : $5,

C.OUT : .

TON C.OUT : .

RATA-RATA UMUR : .

+EED EK : .

PENERIMAAN RHPP

PEMBELIAN : R"

PENJUALAN : R"


BONUS PASAR : R"

BONUS IP : R"




M80a?/

END@ MUHAMMAD TURK@

Ha Ara




TGL C.I : 29-A"r

NDANG, MOJOKERTO POPUL : 5, EKOR

2 PLASMA


Ekor 5,000 Rp 5,500 Rp 27,500,000

5, R" 5,5 R" 2#,5,

Kg 500 Rp 7,200 Rp 3,600,000

Kg 1,000 Rp 7,100 Rp 7,100,000

Rp 0 Rp - Rp -

Kg 13,500 Rp 7,100 Rp 5,850,000

$5, R" #,$3 R" $%,55,



0 *(+ $ 100 *( 4 Rp 18,301 Rp 73,205

100 gr 100 gr 2 Rp 55,02 Rp 111,804

*( 100 *( 3 Rp 26,620 Rp 7,860

100 gr 3 Rp 17,545 Rp 52,635

100 gr 5 Rp 55,270 Rp 276,34

100 gr 100 gr 3 Rp 14,45 Rp 43,484

100 gr 2 Rp 13,177 Rp 26,354

0gr 100 gr 5 Rp 13,310 Rp 66,550

1 r 1 Rp 178,475 Rp 178,475

1 r 2 Rp 34,772 Rp 6,545

100 gr 2 Rp 23,060 Rp 46,11

R" $,2',3#9

BONUS PASAR (




. . R" - . R" - R" -

E)*r +CR : .

K BW : . K)*r CO

E)*r DEPL : . (

K O!K : 25 "r )*r CI

Har/ IP :

K)

$35,#',3#9 = 2#,$5 )*r

- = )*r

$35,#',3#96 = 2#,$56 )*r

- = )*r

- = )*r



$35,#',3#96 = 2#$56 )*r

M**)r0* 23-N*-$5

SUPAAT-P$

P0r8a)





CB%k %'

CB%k o

TO# CO

"

Ag

$

"CR

P

10 !PP

20 !R9 PASAR

0 Mor

270

$%aa Opra&%o'a(/k

$%aa P*(%Baraa'/kg 270 - 285

286 - 300

301 - <P

$o'& P*(%Baraa'/kg 285 - 24

25 - 310

311 - <P

$o'& Pa&ar !PP

270 - 2

300 - <P

TOTAL

HASIL EKOR

3

50




0

0



0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0



7 Ba/ Ha4/1 RINCI

TIDAK

SUPAAT-P$Na7a :

A1a7a0 :

0

0


0

0:0 P*"1a4/ :

0:00 M*r0a1/0 :

0:000 S/4a Aa7 :

0 U7r :

IP :

BW :

0:00 T*8a4 CO :

Rp%aB +CR A;0a1 :

500 0 HPP R".)6 :

Hara Pa4ar R".)6 :

300 0 Pa)a8 @a8 /8a)a8 :

500 0

600 0


200 0

300 0 B/aa O"ra4/*8a1 :

B/aa P71/?araa8 :

B*84 P71/?araa8 :

20 0 B*84 Pa4ar :

25 0

TOTAL PENDAPATAN :

SISA PENERIMAAN :

M80a?/




Ha Ara




-

PURWOASRI, GONDANG, MOJOKERTO

)*r

. (

)*r

. ?ar/

. )

. )

.

)

- = -

- = -

- = -

- ( = -

-

-

- R" E)

-

D/40/. M**)r0*, 23-N*-$5



E)* S/?ar0*

K**r.Ha Ara P0r8a)



PLASMA : HIDA@ATI-P$3

ALAMAT : CARANG REJO, KESAMBEN, JOMBANG


DOC


PAKAN

28-Apr MJP/4/14 7 200 C Kg

30-Apr MJP/4/164 6 201 CS/!J Kg

113 OA PAKA# Rp



O!K

2-Apr MJO/4/102 12 $%o% )100 gr+ $ $%o% )100 gr+ $

T*0a1 Hara P*)*) Pr*)4/

D"14/ )*r6 .

+r0/1/0a4)*r6 $.



E40/7a4/ T*8a4 Pa88 )6

HPPK

Hara Ja1

P8a1a8

GROSS PRO+IT

O"4K R" '

IP

B*84 Hara Pa4ar

B*84 IP

E40/7a4/ RHPP

BEPK

NET PRO+ITLOSS UNIT

NET PRO+ITLOSS "r )



JOC DAN ANALISIS HP

TGL C.I : 3-A"r

POPULASI : %, EKOR

$ 2

JUMLAH!ALUE HIDA@ATI-P$3

UNIT PLASMA

6,000 22,200,000 33,000,000 PENJUALAN

Mark Sa(&

22,2, 33,, Co'ra Sa(&

0 D/ Sa14 Br*/11r Ga/8 L*4466

0


1,000 5,00,000 7,100,000 20 UNIT

0 131,786 0 0

0

0

0

0 PLASMA

0

0

0

0

0 D/ C*40 O Pr*;0/*8 Ga/8 L*4466

0

0 A < B =

0 RHPP

0 Ga/8L*44 "8a1a8 4a"r*8a) a8 H

0 Gr*44 Mar/8 Ra0/* Ga/8L*44 "8a

0 Gr*44 Pr*/0 = Mar)0 Sa14 - C*40 *

0 Gr*44 Mar/8 Ra0/* Gr*44 Pr*/0 Ma

0

0 TAMBAHAN0


0


$,5 9,%,#&% $,#,




5

10:0 502,453 552,68 !PP / K9 )CO9S / TOTA K9 C:O+

R!PP / K9 )R!PP / TOT K9 C:O+

BIA@A KG A < B6

9ROSS MAR9# RATO )R!PP / CO#T

9ROSS MAR9# RATO )#ET PRO"T

9ROSS MAR9# RATO =R!PP / )PRO

9ROSS MAR9# RATO )#ET PRO"T

52,'53 552,%9&

3$,#9,23& '',252,%9&

(

( %, %,



. .

3$,#9,23&6 '',252,%9&6

'',252,%9&6

3$,#9,23&6

FDI!



<#T Rp -

PASMA Rp -

R" -

DOC Rp 22,200,000 3,#

"EED Rp ,006,786 %,5

OK Rp 502,453

R" 3$,#9,23&


DOC Rp 33,000,000 R" $,&, R" 5,5

"EED Rp 10,700,000 R" $,%93,2$' R" #,$33

OK Rp 552,68 R" 5,2'5

R" '',252,%9&

R" $2,5'3,'%

R" $2,5'3,'% < R" - @

@


1a8 a8 ?ara )*80ra)6


)0 Sa146 UNIT

ROD<CTO#+ <#T 0:00


SAES+ 0:00



GD/0H A

GD/0H $

FDI!

RACT SAES+ 0

R OSS / MARKET SAES+ <#T GD/0H


r OSS pr K9 / $EP pr K9+ GD/0H



RINC

PLASMA : HIDA@ATI-P$3

ALAMAT : CARANG REJO,

PEMBELIAN


+EED IN : $,5

C.O TONASE6 : - DOC


R" -

R" - TOTAL

R" - B

( PAKAN

28-Apr MJP/4/14 7 200 C

30-Apr MJP/4/164 6 201 CS/!J

113 OA PAKA#

K808a8 Pr I07

R" $,& '9(

R" $,$29 $9(

$(

'(

A

R" $2,5'3,'%

R" -

R" $2,5'3,'%

FDI!

R" 3$,#9,23&6

FDI!

TOTAL



O!K

2-Apr MJO/4/102 12 $%o% )100 gr+ $

TOTAL

PENJUALAN

TGL NO.DO EKOR



TOTAL .

C.IN : %,

+EED : $,5

C.OUT : .

TON C.OUT : .

RATA-RATA UMUR : .

+EED EK : .

PENERIMAAN RHPP

PEMBELIAN : R"

PENJUALAN : R"


BONUS PASAR : R"

BONUS IP : R"




M80a?/

END@ MUHAMMAD TURK@

Ha Ara




TGL C.I : 3-A"r

ESAMBEN, JOMBANG POPUL : %, EKOR

2 PLASMA


Ekor 6,000 Rp 5,500 Rp 33,000,000

%, R" 5,5 R" 33,,

Kg 500 Rp 7,200 Rp 3,600,000

Kg 1,000 Rp 7,100 Rp 7,100,000

Rp 0 Rp - Rp -

$,5 R" #,$33 R" $,#,



%o% )100 gr+ 10 Rp 55,270 Rp 552,68

R" 552,%9&

BONUS PASAR (




. . R" - . R" - R" -

E)*r +CR : .

K BW : . K)*r CO

E)*r DEPL : . (

K O!K : 92 "r )*r CI

Har/ IP :

K)

'',252,%9& = #,3#5 )*r

- = )*r

'',252,%9&6 = #,3#56 )*r

- = )*r

- = )*r



'',252,%9&6 = #3#56 )*r

M**)r0* 23-N*-$5

HIDA@ATI-P$3

P0r8a)





CB%k %'

CB%k o

TO# CO

"

Ag

$

"CR

P

10 !PP

20 !R9 PASAR

0 Mor

$%aa Opra&%o'a(/k

$%aa P*(%Baraa'/kg 270 - 285

286 - 300

301 - <P

$o'& P*(%Baraa'/kg 285 - 24

25 - 310

311 - <P

$o'& Pa&ar !PP

270 - 2

300 - <P

TOTAL

HASIL EKOR

3

5




0

0



0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0



7 Ba/ Ha4/1 RINCI

TIDAK

HIDA@ATI-P$3Na7a :

A1a7a0 :

0

0


0

0:0 P*"1a4/ :

0:00 M*r0a1/0 :

0:000 S/4a Aa7 :

0 U7r :

IP :

BW :

0:00 T*8a4 CO :

Rp%aB +CR A;0a1 :

500 0 HPP R".)6 :

Hara Pa4ar R".)6 :

300 0 Pa)a8 @a8 /8a)a8 :

500 0

600 0


200 0

300 0 B/aa O"ra4/*8a1 :

B/aa P71/?araa8 :

B*84 P71/?araa8 :

20 0 B*84 Pa4ar :

25 0

TOTAL PENDAPATAN :

SISA PENERIMAAN :

M80a?/




Ha Ara




-

CARANG REJO, KESAMBEN, JOMBANG

)*r

. (

)*r

. ?ar/

. )

. )

.

)

- = -

- = -

- = -

- ( = -

-

-

- R" E)

-

D/40/. M**)r0*, 23-N*-$5



E)* S/?ar0*

K**r.Ha Ara P0r8a)



LR PER+ORMANCE NIRWANA

TANGGAL CHIC

NO NAMA PETERNAK C.I C.O DEPL (6 EKOR

1 SA#TOSO-P3 2-Mar-14 2-Ma-14 5,000 16:0 4,200

2 K!OK-P1 2-Mar-14 2-Ma-14 3,000 4:8 2,855

3 A#A#9-P2 1-Apr-14 1-Ma-14 5,000 6:5 4,675

4 IAEA# 5-Apr-14 1-Ma-14 7,000 5:8 6,51

5 A#<AR-P17 3-Apr-14 2-Ma-14 6,000 10:5 5,36

6 AR"# A-P2 5-Apr-14 -Ma-14 2,000 5:3 1,84

7 SAMET A-P6 -Apr-14 13-Ma-14 5,000 2:4 4,880

8 SAMET $-P6 -Apr-14 13-Ma-14 3,000 3:4 2,87

DDK-P2 12-Apr-14 16-Ma-14 5,800 4:0 5,568

10 $ADK A-P14 12-Apr-14 16-Ma-14 5,000 4:0 4,800

11 <RP-P2 16-Apr-14 11-Ma-14 5,000 6:5 4,676

12 #<RAKD-P2 16-Apr-14 20-Ma-14 3,000 4:0 2,880

13 AMRA-P1 1-Apr-14 23-Ma-14 6,000 4:0 5,760

14 !AD-P1 1-Apr-14 23-Ma-14 5,000 4:0 4,800

15 #RA#A A-P13 23-Apr-14 27-Ma-14 ,000 4:0 8,640

16 SAD A-P8 25-Apr-14 2-Ma-14 4,500 4:0 4,320

17 TE9<!-P1 26-Apr-14 30-Ma-14 2,000 4:0 1,20

18 S<AJ-P1 26-Apr-14 30-Ma-14 2,500 4:0 2,400

1 S<PAAT-P1 2-Apr-14 5,000

20 !DAAT-P13 30-Apr-14 6,000

SUMMAR@ 2 9',& $%.5( #9,$25

POPULASIEKOR6



OUT +EED USE

KG KG EKOR +CRPAK

!ALUE RP6

6,182:0 1:47 35:0 15,650 3:726 2:532 7,456,385

5,188:0 1:82 35: 10,300 3:608 1:85 64,788,626

6,13:0 1:32 31:0 12,500 2:674 2:018 78,153,108

5,16:5 0:78 27:0 11,500 1:745 2:225 71,672,173

6,81:0 1:30 32:8 15,100 2:812 2:163 3,372,821

2,44:0 1:55 35:0 5,000 2:640 1:68 31,538,511

,333:5 1:1 35:6 15,500 3:176 1:661 5,704,857

5,11:0 1:7 35:0 8,750 3:020 1:686 53,710,571

10,022:4 1:80 35:0 17,400 3:125 1:736 107,78,64

8,640:0 1:80 35:0 15,000 3:125 1:736 3,073,536

4,240:5 0:1 28:3 ,600 2:053 2:264 5,725,260

5,184:0 1:80 35:0 ,000 3:125 1:736 54,544,143

10,368:0 1:80 35:0 18,000 3:125 1:736 107,163,000

8,640:0 1:80 35:0 15,000 3:125 1:736 8,330,2

15,552:0 1:80 35:0 27,000 3:125 1:736 162,001,786

7,776:0 1:80 35:0 13,500 3:125 1:736 80,18,857

3,456:0 1:80 35:0 6,000 3:125 1:736 35,480,500

4,320:0 1:80 35:0 7,500 3:125 1:736 46,785,000

15,000 GA<EH GA<EH 3,313,2

1,500 GA<EH GA<EH ,006,786

$25,3&.9 $.5& F!ALUE 2'&,& 3.$'' $.9&' $,52',&$,#'2

A!ERAGEBW

UMURPANENHARI6



BIA@A SAPRONAK

N DOC O!KTOTAL RP6

( THD BEP OPS !ALUE RP6 ( THD BEP OPS !ALUE RP6 ( THD BEP OPS

75: 25,000,000 1:5 3,520,113 2:7 125,76,48

77: 15,000,000 18:0 1,358,216 1:6 81,146,841

72:7 24,250,000 22:6 2,624,30 2:4 105,028,038

66:4 31,150,000 28: 2,87,71 2:8 105,80,82

73:0 28,200,000 22:1 3,524,566 2:8 125,07,387

72:7 8,700,000 20:1 1,255,442 2: 41,43,53

70:4 21,250,000 15:6 1,861,453 1:4 118,816,310

70:8 13,050,000 17:2 1,20,457 1:6 67,70,02

74:7 22,330,000 15:5 2,566,55 1:8 132,686,560

73:7 18,500,000 14:6 2,64,314 2:1 114,222,84

71:6 1,250,000 23:1 2,738,55 3:3 81,714,215

74:8 11,100,000 15:2 1,244,102 1:7 66,888,245

74: 21,300,000 14: 2,210,630 1:5 130,673,630

75:2 17,180,000 14:5 1,688,346 1:4 108,1,275

74:8 32,400,000 15:0 2,01,353 1:0 16,43,13

74: 15,750,000 14:7 881,202 0:8 6,830,05

74:6 7,200,000 15:1 780,667 1:6 43,461,167

75:6 ,000,000 14:5 771,13 1:2 56,556,13

GA<EH 18,500,000 GA<EH 31,254 GA<EH 112,745,183

GA<EH 22,200,000 GA<EH 502,453 GA<EH 31,70,238

#&.9( 3&$,3$, $9.#( 3#,39#,95 $.9( $,9'3,5$&,%'%



'

RHPP BEP PRODUKSI EPENSE

HPP KG !ALUE RP6 ( THD BEP OPS !ALUE RP6 RP KG !ALUE RP6

20,378 )41,608,224+ -32:4 125,76,48 20,378 2,472,800

15,641 )5,82,037+ -7:2 81,146,841 15,641 2,075,200

16,5 )45,731,423+ -42:5 105,028,038 16,5 2,477,200

20,468 )66,78,41+ -62:1 105,80,82 20,468 2,067,800

17,20 )42,863,022+ -33:5 125,07,387 17,20 2,72,400

14,04 70,614 1:6 42,203,567 14,335 1,177,600

12,730 13,370, :8 132,187,30 14,163 3,733,400

13,04 5,856,547 7:7 73,826,576 14,222 2,076,400

13,23 7,532,465 5:2 140,21,025 13,1 4,008,60

13,220 8,640,000 6:8 122,862,84 14,220 3,456,000

1,270 )40,216,251+ -48:2 81,714,215 1,270 1,66,200

12,03 4,001,688 5:5 70,88,33 13,675 2,073,600

12,604 8,258,707 5:8 138,32,337 13,400 4,147,200

12,523 7,05,81 5: 115,25,04 13,340 3,456,000

12,635 13,785,112 6:4 210,278,250 13,521 6,220,800

12,452 7,073,478 6:6 103,03,537 13,362 3,110,400

12,576 2,713,066 5:7 46,174,233 13,361 1,382,400

13,02 3,622,748 5: 60,178,886 13,30 1,728,000

GA<EH )135,074,37+ GA<EH 112,745,183 GA<EH

GA<EH )44,252,68+ GA<EH 31,70,238 GA<EH

$5,5$ &2,%2',2'3 '.3( 2,2%,$'2,&&9 $%,$% 5,$52,3%

65 400



KG

OPS UNIT BEP OPERASIONAL

( THD BEP OPS !ALUE RP6 RP KG !ALUE RP6

1: 128,44,28 20,778 87,084,850 14,087 )41,364,448+

2:5 83,222,041 16,041 78,86,400 15,207 )4,325,641+

2:3 107,505,238 17,35 73,456,000 11,861 )34,04,238+

1: 107,877,62 20,868 56,458,000 10,21 )51,41,62+

2:2 127,88,787 18,320 101,274,000 14,507 )26,615,787+

2:7 43,381,167 14,735 50,408,300 17,122 7,027,133

2:7 135,20,70 14,563 143,476,250 15,372 7,555,541

2:7 75,02,76 14,622 80,011,400 15,413 4,108,424

2:8 144,227,85 14,31 155,347,200 15,500 11,11,215

2:7 126,318,84 14,620 133,20,000 15,500 7,601,151

2:0 83,410,415 1,670 58,506,600 13,77 )24,03,815+

2:8 72,63,533 14,075 82,44,000 16,000 ,80,467

2: 143,07,537 13,800 165,888,000 16,000 22,808,463

2: 118,715,04 13,740 142,560,000 16,500 23,844,06

2: 216,4,050 13,21 256,608,000 16,500 40,108,50

2: 107,013,37 13,762 128,304,000 16,500 21,20,063

2: 47,556,633 13,761 55,26,000 16,000 7,73,367

2:8 61,06,886 14,330 6,120,000 16,000 7,213,114

2.%( $,93$,&',&2& $5,'& $,9$9,559, $5,3$ $2,2&$,&2&6

PENJUALAN UNITRP6

HARGA PASARRP KG6



LABA RUGI

( THD BEP OPS ( THD SALES RP KG PPL IP

-32:2 -47:5 )6,61+ -47:5 140

-5:2 -5:5 )834+ -5:5 243

-31:7 -46:4 )5,48+ -46:4 18

-47:7 -1:1 ),47+ -1:1 123

-20:8 -26:3 )3,813+ -26:3 164

16:2 13: 2,387 13: 248

5:6 5:3 810 5:3 315

( KG THDHRG PSR

5. RHPP + JOC MEI 2014 - NIRWANA

Documents

Transcript of 5. RHPP + JOC MEI 2014 - NIRWANA