Analisa Usaha Joper

PERHITUNGAN 56 HARI (8 MINGGU) PAKAN AYAM
Standar pakan
Pakan/hari Pakan/ Pakan/minggu
Minggu Jumlah Joper Per Hari
(gram) hari (kg) (kg)
(gram)
1 mg 500 7 3,500 3.5 24.5
2 mg 500 19 9,500 9.5 66.5
3 mg 500 34 17,000 17 119
4 mg 500 47 23,500 23.5 164.5
5 mg 500 58 29,000 29 203
6 mg 500 66 33,000 33 231
7 mg 500 72 36,000 36 252
8 mg 500 74 37,000 37 259
TOTAL 188.5 1319.5
LABA 500 EKOR LABA 400 EKOR PERHITUNGAN 56 HARI (8 MING

MODAL 12,040,000 MODAL 12,040,000 No Nama Barang
PEMSKN 14,500,000 PEMSKN 11,600,000 1 Ayam Joper
2,460,000 (440,000) 2 Ayam Joper
3 Ayam Joper
LABA 450 EKOR 4 Ayam Joper
MODAL 12,040,000 5 Ayam Joper
PEMSKN 13,050,000 6
1,010,000 7
8
TOTAL
PERHITUNGAN 56 HARI (8 MINGGU) MODAL AWAL
No Nama Barang Banyaknya Harga Satuan Jumlah
1 Ayam Joper 5 box 600,000 3,000,000

2 Pakan / Pur 27 sak 320,000 8,640,000
3 Vitamin dll 1 paket 300,000 300,000
4 Lampu 1 paket 100,000 100,000
5
6
7
8
TOTAL 12,040,000
RI (8 MINGGU) PENJUALAN
Banyaknya Berat Rata2 Harga Satuan JUMLAH
500 ekor 1 29,000 14,500,000
450 ekor 1 29,000 13,050,000
400 ekor 1 29,000 11,600,000
350 ekor 1 29,000 10,150,000
300 ekor 1 29,000 8,700,000
Standar pakan
(gram)
1 mg 500 7 3,500 3.5 24.5
2 mg 500 19 9,500 9.5 66.5
3 mg 500 34 17,000 17 119
4 mg 500 47 23,500 23.5 164.5
5 mg 500 58 29,000 29 203
6 mg 500 66 33,000 33 231
7 mg 500 72 36,000 36 252
TOTAL 151.5 1060.5
LABA 500 EKOR LABA 400 EKOR PERHITUNGAN 49 HARI (7 MING

1,160,000 (1,160,000) 2 Ayam Joper
3 Ayam Joper
LABA 450 EKOR 4 Ayam Joper
MODAL 10,440,000 5 Ayam Joper
PEMSKN 10,440,000 6
- 7
8
TOTAL
1 Ayam Joper 5 box 600,000 3,000,000

2 Pakan / Pur 22 sak 320,000 7,040,000
4 Lampu 1 paket 100,000 100,000
5
6
7
8
TOTAL 10,440,000
500 ekor 0.8 29,000 11,600,000
450 ekor 0.8 29,000 10,440,000
400 ekor 0.8 29,000 9,280,000
350 ekor 0.8 29,000 8,120,000
300 ekor 0.8 29,000 6,960,000
Standar pakan
(gram)
1 mg 100 7 700 0.7 4.9
2 mg 100 19 1,900 1.9 13.3
3 mg 100 34 3,400 3.4 23.8
4 mg 100 47 4,700 4.7 32.9
5 mg 100 58 5,800 5.8 40.6
6 mg 100 66 6,600 6.6 46.2
7 mg 100 72 7,200 7.2 50.4
TOTAL 30.3 212.1
LABA 100 LABA 90 PERHITUNGAN 49 HARI (7 MING

410,000 149,000 2 Ayam Joper
3 Ayam Joper
LABA 95 LABA 85 4 Ayam Joper
MODAL 2,200,000 MODAL 2,200,000 5 Ayam Joper
PEMSKN 2,479,500 PEMSKN 2,218,500 6
279,500 18,500 7
8
TOTAL
1 Ayam Joper 1 box 600,000 600,000

2 Pakan / Pur 4 sak 350,000 1,400,000
4 Lampu 1 paket 50,000 50,000
5
6
7
8
TOTAL 2,200,000
100 ekor 0.9 29,000 2,610,000
95 ekor 0.9 29,000 2,479,500
90 ekor 0.9 29,000 2,349,000
85 ekor 0.9 29,000 2,218,500
80 ekor 0.9 29,000 2,088,000
Standar pakan
(gram)
1 mg 100 7 700 0.7 4.9
2 mg 100 19 1,900 1.9 13.3
3 mg 100 34 3,400 3.4 23.8
4 mg 100 47 4,700 4.7 32.9
5 mg 100 58 5,800 5.8 40.6
TOTAL 16.5 115.5

180,000 (23,000) 2 Ayam Joper
3 Ayam Joper
PEMSKN 1,928,500 PEMSKN 1,725,500 6
78,500 (124,500) 7
8
TOTAL
1 Ayam Joper 1 box 600,000 600,000

2 Pakan / Pur 3 sak 350,000 1,050,000
4 Lampu 1 paket 50,000 50,000
5
6
7
8
TOTAL 1,850,000
100 ekor 0.7 29,000 2,030,000
95 ekor 0.7 29,000 1,928,500
90 ekor 0.7 29,000 1,827,000
85 ekor 0.7 29,000 1,725,500
80 ekor 0.7 29,000 1,624,000
Standar pakan
(gram)
1 mg 500 7 3,500 3.5 24.5
2 mg 500 19 9,500 9.5 66.5
3 mg 500 34 17,000 17 119
4 mg 500 47 23,500 23.5 164.5
5 mg 500 58 29,000 29 203
TOTAL 82.5 577.5

2,750,000 720,000 2 Ayam Joper
3 Ayam Joper
PEMSKN 9,135,000 PEMSKN 7,105,000 6
1,735,000 (295,000) 7
8
TOTAL
1 Ayam Joper 5 box 600,000 3,000,000

2 Pakan / Pur 12 sak 350,000 4,200,000
4 Lampu 1 paket 50,000 50,000
5
6
7
8
TOTAL 7,400,000
500 ekor 0.7 29,000 10,150,000
450 ekor 0.7 29,000 9,135,000
400 ekor 0.7 29,000 8,120,000
350 ekor 0.7 29,000 7,105,000
300 ekor 0.7 29,000 6,090,000
Standar pakan
(gram)
1 mg 500 7 3,500 3.5 24.5
2 mg 500 19 9,500 9.5 66.5
3 mg 500 34 17,000 17 119
4 mg 500 47 23,500 23.5 164.5
5 mg 500 58 29,000 29 203
TOTAL 82.5 577.5

4,200,000 1,880,000 2 Ayam Joper
3 Ayam Joper
PEMSKN 10,440,000 PEMSKN 8,120,000 6
3,040,000 720,000 7
8
TOTAL
1 Ayam Joper 5 box 600,000 3,000,000

2 Pakan / Pur 12 sak 350,000 4,200,000
4 Lampu 1 paket 50,000 50,000
5
6
7
8
TOTAL 7,400,000
500 ekor 0.8 29,000 11,600,000
450 ekor 0.8 29,000 10,440,000
400 ekor 0.8 29,000 9,280,000
350 ekor 0.8 29,000 8,120,000
300 ekor 0.8 29,000 6,960,000
Standar pakan
(gram)
1 mg 500 7 3,500 3.5 24.5
2 mg 500 19 9,500 9.5 66.5
3 mg 500 34 17,000 17 119
4 mg 500 47 23,500 23.5 164.5
5 mg 500 58 29,000 29 203
TOTAL 82.5 577.5

2,990,000 960,000 2 Ayam Joper
3 Ayam Joper
PEMSKN 9,135,000 PEMSKN 7,105,000 6
1,975,000 (55,000) 7
8
TOTAL
1 Ayam Joper 5 box 600,000 3,000,000

2 Pakan / Pur 12 sak 330,000 3,960,000
4 Lampu 1 paket 50,000 50,000
5
6
7
8
TOTAL 7,160,000
500 ekor 0.7 29,000 10,150,000
450 ekor 0.7 29,000 9,135,000
400 ekor 0.7 29,000 8,120,000
350 ekor 0.7 29,000 7,105,000
300 ekor 0.7 29,000 6,090,000
Standar pakan
(gram)
1 mg 500 7 3,500 3.5 24.5
2 mg 500 19 9,500 9.5 66.5
3 mg 500 34 17,000 17 119
4 mg 500 47 23,500 23.5 164.5
5 mg 500 58 29,000 29 203
TOTAL 82.5 577.5

1,540,000 (200,000) 2 Ayam Joper
3 Ayam Joper
PEMSKN 7,830,000 PEMSKN 6,090,000 6
670,000 (1,070,000) 7
8
TOTAL
1 Ayam Joper 5 box 600,000 3,000,000

2 Pakan / Pur 12 sak 330,000 3,960,000
4 Lampu 1 paket 50,000 50,000
5
6
7
8
TOTAL 7,160,000
500 ekor 0.6 29,000 8,700,000
450 ekor 0.6 29,000 7,830,000
400 ekor 0.6 29,000 6,960,000
350 ekor 0.6 29,000 6,090,000
300 ekor 0.6 29,000 5,220,000
Standar pakan
(gram)
1 mg 500 7 3,500 3.5 24.5
2 mg 500 19 9,500 9.5 66.5
3 mg 500 34 17,000 17 119
4 mg 500 47 23,500 23.5 164.5
5 mg 500 58 29,000 29 203
TOTAL 82.5 577.5

90,000 (1,360,000) 2 Ayam Joper
3 Ayam Joper
PEMSKN 6,525,000 PEMSKN 5,075,000 6
(635,000) (2,085,000) 7
8
TOTAL
1 Ayam Joper 5 box 600,000 3,000,000

2 Pakan / Pur 12 sak 330,000 3,960,000
4 Lampu 1 paket 50,000 50,000
5
6
7
8
TOTAL 7,160,000
500 ekor 0.5 29,000 7,250,000
450 ekor 0.5 29,000 6,525,000
400 ekor 0.5 29,000 5,800,000
350 ekor 0.5 29,000 5,075,000
300 ekor 0.5 29,000 4,350,000

Analisa Usaha Joper

Enviado por

Dados do documento

Direitos autorais

Formatos disponíveis

Compartilhar este documento

Compartilhar ou incorporar documento

Opções de compartilhamento

Você considera este documento útil?

Este conteúdo é inapropriado?

Direitos autorais:

Formatos disponíveis

Analisa Usaha Joper

Enviado por

Direitos autorais:

Formatos disponíveis

PERHITUNGAN 56 HARI (8 MINGGU) PAKAN AYAM

LABA 500 EKOR LABA 400 EKOR PERHITUNGAN 56 HARI (8 MING

No Nama Barang Banyaknya Harga Satuan Jumlah

1 Ayam Joper 5 box 600,000 3,000,000

TOTAL 151.5 1060.5

LABA 500 EKOR LABA 400 EKOR PERHITUNGAN 49 HARI (7 MING

No Nama Barang Banyaknya Harga Satuan Jumlah

1 Ayam Joper 5 box 600,000 3,000,000

TOTAL 30.3 212.1

LABA 100 LABA 90 PERHITUNGAN 49 HARI (7 MING

No Nama Barang Banyaknya Harga Satuan Jumlah

1 Ayam Joper 1 box 600,000 600,000

TOTAL 16.5 115.5

LABA 100 LABA 90 PERHITUNGAN 35 HARI (5 MING

No Nama Barang Banyaknya Harga Satuan Jumlah

1 Ayam Joper 1 box 600,000 600,000

TOTAL 82.5 577.5

LABA 500 LABA 400 PERHITUNGAN 35 HARI (5 MING

No Nama Barang Banyaknya Harga Satuan Jumlah

1 Ayam Joper 5 box 600,000 3,000,000

TOTAL 82.5 577.5

LABA 500 LABA 400 PERHITUNGAN 35 HARI (5 MING

No Nama Barang Banyaknya Harga Satuan Jumlah

1 Ayam Joper 5 box 600,000 3,000,000

TOTAL 82.5 577.5

LABA 500 LABA 400 PERHITUNGAN 35 HARI (5 MING

No Nama Barang Banyaknya Harga Satuan Jumlah

1 Ayam Joper 5 box 600,000 3,000,000

TOTAL 82.5 577.5

LABA 500 LABA 400 PERHITUNGAN 35 HARI (5 MING

No Nama Barang Banyaknya Harga Satuan Jumlah

1 Ayam Joper 5 box 600,000 3,000,000

TOTAL 82.5 577.5

LABA 500 LABA 400 PERHITUNGAN 35 HARI (5 MING

No Nama Barang Banyaknya Harga Satuan Jumlah

1 Ayam Joper 5 box 600,000 3,000,000

Você também pode gostar