UMUR TANGGAL PAKAN MASUK JUMLAH PAKAN PAKAN TERPAKAI BERAT PAKAN JUMLAH AYAM KEMATIAN TERPANEN BERAT

TERPANEN BERAT (KG) HARGA AYAM

1 11-Oct-22 100 100 0 0 5000 0 0 0
2 12-Oct-22 100 2 100 5000 6 0 0
3 13-Oct-22 98 1 50 4994 7 0 0
4 14-Oct-22 97 2 100 4987 6 0 0
5 15-Oct-22 95 2 100 4981 7 0 0
6 16-Oct-22 6 99 3 150 4974 4 0 0
7 17-Oct-22 96 3 150 4970 7 0 0
8 18-Oct-22 93 4 200 4963 7 0 0
9 19-Oct-22 89 4 200 4956 5 0 0
10 20-Oct-22 85 5 250 4951 6 0 0
11 21-Oct-22 80 5 250 4945 3 0 0
12 22-Oct-22 75 6 300 4942 6 0 0
13 23-Oct-22 69 6 300 4936 4 0 0
14 24-Oct-22 63 7 350 4932 3 0 0
15 25-Oct-22 56 7 350 4929 6 0 0
16 26-Oct-22 49 8 400 4923 4 0 0
17 27-Oct-22 41 10 500 4919 14 0 0
18 28-Oct-22 31 10 500 4905 5 0 0
19 29-Oct-22 21 10 500 4900 5 0 0
20 30-Oct-22 11 11 550 4895 4 0 0
21 31-Oct-22 35 35 9 450 4891 4 550 510.4 Rp 20,000
22 1-Nov-22 26 9 450 4337 5 500 484.8 Rp 20,000
23 2-Nov-22 17 9 450 3832 4 750 727.40 Rp 20,000
24 3-Nov-22 8 7 350 3078 4 750 761.40 Rp 20,000
25 4-Nov-22 15 16 5 250 2324 3 340 361.4 Rp 21,000
250 323.6 Rp 19,500
26 5-Nov-22 11 5 250 1731 4 170 217 Rp 19,500
27 6-Nov-22 6 5 250 1557 5 380 511.2 Rp 19,500
300 478.2 Rp 18,500
350 467.6 Rp 19,500
28 7-Nov-22 1 0 0 522 0 540 799.4 Rp 19,500
29 8-Nov-22 1 0 0 -23 0 0 0
30 9-Nov-22 1 0 0 -23 0 0 0
31 10-Nov-22 1 0 0 -23 0 0 0
32 11-Nov-22 1 0 0 -23 0 0 0
33 12-Nov-22 1 0 0 -23 0 0 0
34 13-Nov-22 1 0 0 -23 0 0 0
35 14-Nov-22 1 0 0 -23 0 0 0
36 15-Nov-22 1 0 0 -23 0 0 0
37 16-Nov-22 1 0 0 -23 0 0 0
38 17-Nov-22 1 0 0 -23 0 0 0
39 18-Nov-22 1 0 0 -23 0 0 0
40 19-Nov-22 1 0 0 -23 0 0 0
41 20-Nov-22 1 0 0 -23 0 0 0
42 21-Nov-22 1 0 0 -23 0 0 0
43 22-Nov-22 1 0 0 -23 0 0 0
44 23-Nov-22 1 0 0 -23 0 0
TOTAL 156 157 155 7750 -23 138 4880 5642
MODAL
LABA

PENGELUARAN UMUR IP
NO TANGGAL NAMA BARANG UNIT HARGA TOTAL 18 25 329
1 11-Oct-22 Pakan BR21 100 Rp 504,500 Rp 50,450,000
2 11-Oct-22 Ogkos kirim pkn 1 Rp 250,000 Rp 250,000 KEMATIAN IP
3 11-Oct-22 Bibit Ayam G1 5000 Rp 3,500 Rp 17,500,000 2.4% NILAI
4 11-Oct-22 Trimizin 250gr 4 Rp 76,000 Rp 304,000 3% >350
5 11-Oct-22 Uang Makan 1 Rp 500,000 Rp 500,000 300-350
6 16-Oct-22 Pakan Bravo 6 Rp 300,000 Rp 1,800,000 FEED INTAKE <300
7 31-Oct-22 Pakan BR21E 35 Rp 439,500 Rp 15,382,500 1.588
8 4-Nov-22 Pakan BR21E 15 Rp 439,500 Rp 6,592,500
9 7-Nov-22 Pakan BR21E 0 Rp 439,500 Rp - FCR
10 8-Nov-22 Kayu Api 2 Rp 900,000 Rp 1,800,000 1.374
11 9-Nov-22 Listrik 6 Rp 100,000 Rp 600,000 34 32
12 10-Nov-22 Gaji 4850 Rp 750 Rp 3,637,500 ABW 1.12848 0.9686
13 11-Nov-22 upah 1 Rp 100,000 Rp 100,000 1.156
SUBTOTAL Rp 98,916,500 0.03286367 0.03026875
 TOTAL HARGA KET
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp 10,208,000 FAUZI
Rp 9,696,000 FAUZI
Rp 14,548,000 FAUZI
Rp 15,228,000 FAUZI
Rp 7,589,400 FAUZI
Rp 6,310,200 FAUZI
Rp 4,231,500 FAUZI
Rp 9,968,400 FAUZI
Rp 8,846,700 FAUZI
Rp 9,118,200
Rp 15,588,300
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp 111,332,700
Rp 98,916,500
Rp 12,416,200 UNTUNG

IP
BAIK

IP
KRITERIA
SANGAT BAIK
BAIK
KURANG BAIK
 DO 10 10 10 10 10 10 10 10 10
TANGGAL 10/31/2022 11/1/2022 11/2/2022 11/2/2022 11/3/2022 11/3/2022 11/4/2022 11/4/2022 11/4/2022
9.20 10.60 10.20 9.40 10.20 10.20 9.20 10.20 13.00
9.20 9.80 10.80 10.00 10.80 10.20 8.00 12.40 13.60
9.00 9.60 10.40 9.60 10.20 10.40 9.20 11.00 11.80
9.20 9.80 10.40 9.60 9.40 10.40 8.40 11.60 13.40
9.80 9.60 10.60 9.80 11.20 10.20 10.40 12.60 12.20
9.80 9.80 10.60 9.00 8.80 10.00 8.00 11.20 13.00
9.20 9.20 9.20 10.00 10.20 10.60 10.00 12.80 13.00
9.20 9.80 9.80 9.20 9.20 10.40 8.60 11.60 12.80
9.20 9.40 10.40 9.40 10.40 9.80 10.80 12.80 13.00
9.20 10.20 9.00 9.00 10.00 10.40 10.80 10.80 13.20
9.80 9.40 10.40 9.80 10.20 10.40 10.00 11.80 13.00
8.60 9.80 8.60 9.60 10.60 10.00 10.60 10.60 13.60
9.40 10.00 10.20 10.00 9.00 10.20 10.60 12.40 13.20
9.60 9.40 9.00 9.40 11.20 10.40 11.00 12.00 13.00
8.80 9.40 9.40 9.00 10.20 10.40 10.40 13.20
9.40 10.00 10.20 9.60 10.00 10.20 10.60 13.00
10.00 9.60 9.00 9.00 10.40 10.60 10.80 13.20
9.00 9.60 9.20 9.60 9.20 10.80 9.00 12.20
9.20 10.20 9.40 8.60 9.20 10.60 11.00 13.00
9.40 9.40 10.00 10.00 9.80 10.00 10.20 12.80
9.20 9.20 9.40 9.40 8.80 10.00 12.60
9.60 9.80 10.20 9.40 9.40 10.80 12.80
9.20 9.60 9.60 9.60 10.00 10.20 13.20
10.00 10.00 9.80 8.40 9.40 10.80 13.60
9.20 9.60 9.40 10.00 8.40 10.00 12.20
9.20 9.80 10.40 10.00
9.20 9.40 9.60 10.20
9.60 9.80 9.80 10.00
10.20 9.40 9.60 10.40
8.20 9.80 10.60 10.00
9.40 9.80 9.60 10.40
8.80 9.20 10.00 10.20
9.20 9.40 9.60 10.20
9.40 10.20 10.00 10.40
9.40 10.00 10.40 10.40
9.40 9.60 9.40 10.20
9.00 9.40 10.00 10.20
9.00 10.20 10.00 10.40
8.80 9.80 9.80 10.20
9.60 10.00 9.40 10.40
9.40 9.40 9.00 10.20
9.60 9.40 10.40 10.00
9.20 9.60 10.00 10.20
10.00 10.00 9.80 10.40
9.20 10.00 10.20 10.80
8.80 9.80 9.20 10.60
9.00 9.40 9.60 10.60
9.40 9.60 10.40 10.20
10.00 9.40 9.00 10.40
9.00 9.60 10.00 10.20
 9.00
8.80
9.00
9.20
9.00

TOTAL 510.40 484.80 491.00 236.40 246.20 515.20 197.60 163.80 323.60
RATA² 9.28 9.70 9.82 9.46 9.85 10.30 9.88 11.70 12.94
TIMBANG 55 50.0 50.0 25.0 25.0 50.0 20.0 14.0 25.0
 10 10 10 10
11/5/2022 11/6/2022 11/6/2022 11/6/2022 11/10/2022 11/11/2022 11/12/2022 11/13/2022 11/14/2022 11/15/2022
13 13.2 16.2 13.4 14
12.2 13.4 16.2 13 14.4
12.4 12.6 17 13.4 14
12 12.8 16.6 12.8 13.4
12.4 13.2 17 13.6 14.2
12.8 12.6 17 13.6 12.4
12.2 13 16 13.6 14.2
13 12.8 17.2 13 15.4
12.6 13 16.6 13.4 14
12.6 12.6 16.4 13.2 14
12.6 12.2 15.8 13.8 14.6
12.8 13 16 13.4 13.6
13.2 13.4 15.8 13.4 14.6
12.8 13.2 17.2 13.4 13.6
13.4 12.8 15.4 13.4 14.6
13.4 13.6 15.4 13.6 14.2
13.6 13.8 16.8 13.6 13.8
13 15 13.2 14.6
12.4 15.4 12.8 15
13.2 15.4 13.2 14
13.2 15.6 13.2 14.2
13.6 15.2 13.4 14.6
13.2 15 13.8 14
14 16 13.2 15
13 15.8 13.4 14.6
15.4 15.4 13.4 14.4
13.6 15.6 13.4 15.2
13.6 15.2 13.2 15.2
14.8 15 13.6 14.6
14 15 12.8 14.2
14.6 13.2 14.8
14.2 13.2 15.2
14.4 13.8 15.4
13 13.8 14.8
14.6 13.4 13.6
13.8 15.8
14.2 15.8
14.2 15.6
16
15.2
16
16
16
16.2
15.6
16
15.4
15.2
15.4
15.6
 16
15.4
14.2
15.6

217.00 511.20 478.20 467.60 799.40 0.00 0.00 0.00 0.00 0.00
12.76 13.45 15.94 13.36 14.80 #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!
17.0 38.0 30.0 35.0 54.0 0.0 0.0 0.0 0.0 0.0
 PEMBELIAN PENJUALAN AYAM KEUANGAN
TANGGAL URAIAN JUMLAH HARGA HARGA BERAT (KG) PENERIMAAN
11-Oct-22 Pakan BR21 100 Rp 504,500 Rp 67,200,000
11-Oct-22 Ogkos kirim pakan 1 Rp 250,000 Rp -
11-Oct-22 Bibit Ayam G1 5000 Rp 3,500 Rp -
11-Oct-22 Trimizin 250gr 4 Rp 76,000 Rp -
11-Oct-22 Uang Makan 1 Rp 100,000 Rp -
11-Oct-22 TF ADOT Rp 4,500,000
12-Oct-22 Bayar Hutang Rusman 1 Rp 1,500,000
12-Oct-22 Dana dikembalikan 1 Rp 3,000,000
13-Oct-22 Dana dikembalikan 1 Rp 80,000
13-Oct-22 Bensin mtr papa+roti 1 Rp 16,000
16-Oct-22 sisa uang makan 1 Rp 400,000 Rp 2,200,000
16-Oct-22 Pakan Bravo 6 Rp 300,000
18-Oct-22 ADOT + Dana dikembalik 1 Rp 2,900,000 Rp 2,900,000
31-Oct-22 Pakan BR21E 35 Rp 439,500 Rp 15,400,000
31-Oct-22 Jajan 1 Rp 12,000 Rp20,000 510.4 Rp 10,208,000
1-Nov-22 Rp20,000 484.8 Rp 9,696,000
2-Nov-22 Rp20,000 727.40 Rp 14,548,000
3-Nov-22 Rp20,000 761.4 Rp 15,228,000
4-Nov-22 Rp20,000 361.4 Rp 7,228,000
5-Nov-22 Rp -
6-Nov-22 Rp18,500 1275 Rp 23,587,500
7-Nov-22
PENGELUARAN KETERANGAN SALDO
Rp 50,450,000 LUNAS Rp 16,750,000
Rp 250,000 LUNAS Rp 16,500,000
Rp 16,000,000 HUTANG 150000 Rp 500,000
Rp 304,000 LUNAS Rp 196,000
Rp 100,000 HUTANG 400000 Rp 96,000
Rp - SISA 2900000 Rp 4,596,000
Rp 1,500,000 LUNAS RUSMAN Rp 3,096,000
Rp 3,000,000 Rp 96,000
Rp 80,000 Rp 16,000
Rp 16,000 Rp -
Rp 400,000 Rp 1,800,000
Rp 1,800,000 Rp -
Rp 2,900,000 Rp -
Rp 15,382,500 Rp 17,500
Rp 12,000 Rp 10,213,500
Rp - Rp 19,909,500
Rp - Rp 34,457,500
Rp - Rp 49,685,500
Rp - Rp 56,913,500
Rp - Rp 56,913,500
Rp - Rp 80,501,000
Rp - Rp 80,501,000
Rp - Rp 80,501,000
Rp - Rp 80,501,000
Rp - Rp 80,501,000
Rp - Rp 80,501,000
Rp - Rp 80,501,000
Rp - Rp 80,501,000
Rp - Rp 80,501,000