Laporan Finish Kandang 2021 (Autorecovered)

RUMUS CARI HARGA POKOK AYAM
PELIHARA 7000 EKOR

DG PEMAKAIAN PAKAN DAN YG LAIN'' MAKSIMAL
QTY HRG TTL HRG
HARGA DOC 70 550,000 38,500,000
PAKAN 7 SAK X 70 BOK 35 375,000 13,125,000 PAKAN 511 SPR
455 365,000 166,075,000 PAKAN CAMPUR''
OBAT/GAS/SEKAM 70 200,000 14,000,000
TOTAL MODAL 231,700,000
AYAM HIDUP BERAT

KEMATIAN 4% 6720 1.80 12,096
280 EKOR MATI
JADI HARGA POKOK 19,155

DATA UKURAN KANDANG AYAM
LOKASI BUKTI
KANDANG JALAK KDG MERPATI KDG MERAK
NO KETERANGAN UKURAN MTR UKURAN MTR UKURAN MTR
1 PANJANG 91 91.2 66.7
2 LEBAR 7.6 8.5 9.7
3 TINGGI 4.5 4,20 3.8
LUAS 691.6 775.2 646.99
POPULASI 8299.2 9302.4 7763.88
LOKASI MENASE
NAMA KANDANG KDG NANAS KANDANG BONI KADNG JERUK
NO KETERANGAN UKURAN MTR UKURAN MTR UKURAN MTR
1 PANJANG 54.52 55.16 46
2 LEBAR 8.41 8.9 8.07
3 TINGGI 4.05 4.1 4.05
LUAS 458.5132 490.924 371.22
POPULASI 5502.1584 5891.088 4454.64
KDANG MANGGA
UKURAN MTR
63
11.5
3.87
724.5
8694
REKAPAN PENDAPATAN KANGANG AYAM
TAHUN 2021
BULAN NAMA KDG BULAN PENDAPATAN GRAN TOTAL IP
JANUARI MELON BAWAH JANUARI 134,943,575 303.77

MELON ATAS 181,586,147 329.26
MERAK BAWAH 112,926,859 306.40
MERAK ATAS 127,338,848 347.11
NANAS BAWAH 47,477,126 362.41
NANAS ATAS 47,614,541 651,887,096 362.41
FEBRUARI NURI BAWAH FEBRUARI 6,963,250 315.26

NURI ATAS 1,495,210 315.13
JERUK BAWAH (18,337,284) 304.16
JERUK ATAS 9,631,200 -247,624 247.97
MARET MERPATI BAWAH MARET 35,173,056 310.15

MERPATI ATAS 40,109,015 297.79
BONI BAWAH 54,139,561 331.52
BONI ATAS 54,234,142 286.99
MELON BAWAH 41,244,757 280.17
MELON ATAS 29,503,000 257.73
MANGGA BAWAH 12,465,037 352.15
MANGGA ATAS 2,881,137 269,749,705 317.97
APRIL NURI BAWAH APRIL 97,385,578 318.22

NURI ATAS 109,768,211 291.85
JERUK BAWAH 124,235,626 302.06
JERUK ATAS 87,986,670 279.00
MERAK BAWAH 60,455,969 336.31
MERAK ATAS 102,153,739 581,985,793 308.36
MEI MANGGA BAWAH MEI 43,716,908 314.75

MANGGA ATAS 49,824,775 213.54
MELON BAWAH 39,482,679 249.79
MELON ATAS 11,420,383 262.26
NANAS BAWAH 78,607,948 248.76
NANAS ATAS 48,572,612 271,625,305 271.05
JUNI MERPATI BAWAH JUNI 12,753,772 344.68

MERPATI ATAS 7,185,532 313.55
MERAK BAWAH 46,198,116 297.28
MERAK ATAS 28,265,820 271.97
BONI BAWAH 15,858,897 332.54
BONI ATAS 27,662,291 137,924,428 365.23
JULI NURI BAWAH JULI (26,851,478) 309.74

NURI ATAS (32,847,667) 270.72
JERUK BAWAH 11,171,108 308.77
JERUK ATAS (12,290,455) 290.32
MANGGA BAWAH (50,177,159) 317.76
MANGGA ATAS (57,132,234) (168,127,885) 255.59
AGST NANAS BAWAH AGST (75,175,631) 316.26

NANAS ATAS (56,163,129) 218.17
MELON BAWAH (13,461,341) 328.87
MELON ATAS (31,581,715) 313.24
MERPATI BAWAH 16,691,710 303.11
MERPATI ATAS (1,877,195) (161,567,301) 260.97
SEPTEMBERBONI BAWAH SEPTEMBER 12,506,983 318.17

BONI ATAS 31,094,381 234.77
MERAK BAWAH 10,787,500 230.91
MERAK ATAS 15,732,942 235.51
JERUK BAWAH 89,667,226 363.60
JERUK ATAS 122,489,323 352.18
MANGGA bawah 52,609,334 236.88
MANGGA atas 113,012,796 447,900,485 316.30
OKTOBER NANAS BAWAH OKTOBER 57,702,581 369.16

NANAS ATAS 101,529,585 405.94
NURI BAWAH 84,668,721 397.94
NURI ATAS 98,544,392 342,445,279 362.71
NOVEMBERMELON BAWAH NOVEMBER 95,356,598 333.55

MELON ATAS 85,977,562 332.55
BONI BAWAH 69,056,700 342.13
BONI ATAS 74,955,078 342.61
MERPATI BAWAH 96,842,481 374.93
MERPATI ATAS 74,447,392 370.17
JERUK BAWAH 62,862,780 363.73
JERUK ATAS 48,289,166 607,787,757 346.47
DESEMBER MANGGA BAWAH DESEMBER 6,167,427 296.34

MANGGA ATAS 24,371,054 279.45
MERAK BAWAH 22,981,503 279.32
MERAK ATAS 56,795,135 110,315,119 292.24
TOTAL LABA 3,091,678,157

LAPORAN DETAIL LABA RUGI KANDANG AYAM MENASE DAN BUKTI TAHUN 2021
PENJUALAN AYAM BIAYA- BIAYA LABA RUGI BIAYA LAIN LAIN
BULAN TTL BERAT RATA2 HJ SEKAM DAN PJL KAMPIL BY BIAYA BY LISTRIK BIAYA
NAMA KANDANG PANEN AYAM JUAL TOTAL PJL HB DOC BIAYA PAKAN OBAT GAS BY TENAGA GTTL BIAYA LABA RUGI SEKAM LABA BERSIH PENYUSUTAN MAKSIN DAN PERBULAN BIAYA BERAS MAINTENAN LABA BERSIH
NO LAUK
1 MELON BAWAH JANUARI 16,863 25,557 430,956,625 60,750,000 213,700,500 9,367,590 9,500,960 3,258,000 296,577,050 134,379,575 564,000 134,943,575 134,943,575
MELON ATAS 19,609 25,631 502,603,850 60,750,000 240,949,500 7,499,922 8,561,500 3,895,781 321,656,703 180,947,147 639,000 181,586,147 181,586,147
MERAK BAWAH 14,175 25,742 364,888,450 56,000,000 178,166,000 6,492,961 8,201,630 3,563,000 252,423,591 112,464,859 462,000 112,926,859 112,926,859
MERAK ATAS 15,646 24,539 383,922,125 56,280,000 183,179,500 6,300,767 7,020,210 4,284,800 257,065,277 126,856,848 482,000 127,338,848 127,338,848
NANAS BAWAH 15,811 19,973 315,778,400 56,000,000 192,339,000 6,991,274 9,889,000 3,553,000 268,772,274 47,006,126 471,000 47,477,126 47,477,126
NANAS ATAS 15,811 19,973 315,778,400 56,000,000 192,339,000 6,991,274 9,889,000 3,415,585 268,634,859 47,143,541 471,000 47,614,541 47,614,541
2,313,927,850 345,780,000 1,200,673,500 43,643,788 53,062,300 21,970,166 1,665,129,754 648,798,096 3,089,000 651,887,096 - - - - - 651,887,096
2 NURI BAWAH FEBRUARI 16,920 17,086 289,088,750 56,000,000 206,807,000 6,307,340 10,625,160 2,963,000 282,702,500 6,386,250 577,000 6,963,250 6,963,250
NURI ATAS 16,246 16,390 266,280,000 56,000,000 192,427,500 5,884,290 8,072,000 2,951,000 265,334,790 945,210 550,000 1,495,210 1,495,210
JERUK BAWAH 13,615 16,359 222,715,150 52,500,000 170,487,500 5,627,474 10,123,460 2,766,000 241,504,434 (18,789,284) 452,000 (18,337,284) (18,337,284)
JERUK ATAS 11,584 18,351 212,584,350 53,175,000 135,085,000 5,527,710 6,976,440 2,578,000 203,342,150 9,242,200 389,000 9,631,200 9,631,200
990,668,250 217,675,000 704,807,000 23,346,814 35,797,060 11,258,000 992,883,874 (2,215,624) 1,968,000 (247,624) - - - - - (247,624)
3 MERPATI BAWAH MARET 17,688 18,997 336,014,900 56,000,000 220,135,000 6,102,984 16,237,860 2,975,000 301,450,844 34,564,056 609,000 35,173,056 35,173,056
MERPATI ATAS 17,869 19,510 348,618,000 57,400,000 230,052,500 6,896,685 11,904,400 2,899,400 309,152,985 39,465,015 644,000 40,109,015 40,109,015
BONI BAWAH 13,061 20,688 270,194,575 49,000,000 152,939,000 6,646,464 5,292,000 2,587,550 216,465,014 53,729,561 410,000 54,139,561 54,139,561
BONI ATAS 11,811 21,156 249,883,850 49,000,000 134,514,750 4,613,858 5,299,000 2,609,100 196,036,708 53,847,142 387,000 54,234,142 54,234,142
MELON BAWAH 17,421 19,603 341,490,650 63,315,000 215,018,750 8,696,183 10,654,960 3,160,000 300,844,893 40,645,757 599,000 41,244,757 41,244,757
MELON ATAS 14,663 19,544 286,569,500 63,520,000 175,321,250 6,362,250 9,151,000 3,199,000 257,553,500 29,016,000 487,000 29,503,000 29,503,000
MANGGA BAWAH 18,060 16,040 289,683,525 63,000,000 193,512,500 7,810,988 10,204,000 3,256,000 277,783,488 11,900,037 565,000 12,465,037 12,465,037
MANGGA ATAS 17,515 17,099 299,481,700 63,000,000 215,812,500 6,530,563 8,550,500 3,282,000 297,175,563 2,306,137 575,000 2,881,137 2,881,137
2,421,936,700 464,235,000 1,537,306,250 53,659,975 77,293,720 23,968,050 2,156,462,995 265,473,705 4,276,000 269,749,705 - - - - - 269,749,705
4 NURI BAWAH APRIL 11,592 26,222 303,964,150 52,762,500 131,174,250 7,382,533 12,504,689 3,110,600 206,934,572 97,029,578 356,000 97,385,578 97,385,578
NURI ATAS 13,004 26,183 340,476,125 53,900,000 154,518,000 7,612,009 12,294,505 2,800,400 231,124,914 109,351,211 417,000 109,768,211 109,768,211
JERUK BAWAH 14,619 25,877 378,296,000 55,012,500 180,736,250 7,165,174 8,874,000 2,764,450 254,552,374 123,743,626 492,000 124,235,626 124,235,626
JERUK ATAS 10,240 26,398 270,321,550 52,500,000 114,058,750 6,141,630 7,281,500 2,659,000 182,640,880 87,680,670 306,000 87,986,670 87,986,670
MERAK BAWAH 15,942 20,267 323,101,650 56,280,000 186,488,750 6,642,031 10,844,000 2,889,900 263,144,681 59,956,969 499,000 60,455,969
MERAK ATAS 14,255 23,945 341,337,100 56,000,000 163,261,250 7,048,461 10,549,500 2,778,150 239,637,361 101,699,739 454,000 102,153,739
1,957,496,575 326,455,000 930,237,250 41,991,838 62,348,194 17,002,500 1,378,034,782 579,461,793 2,524,000 581,985,793 - - - - - 419,376,085
5 MANGGA BAWAH MEI 15,678 19,863 311,423,500 63,000,000 184,369,500 8,815,592 8,710,000 3,299,500 268,194,592 43,228,908 488,000 43,716,908 43,716,908
MANGGA ATAS 14,945 21,536 321,861,325 63,315,000 189,927,500 7,085,650 9,185,500 3,163,900 272,677,550 49,183,775 641,000 49,824,775 49,824,775
MELON BAWAH 15,068 21,515 324,192,650 63,000,000 192,168,500 10,678,571 16,036,000 3,342,900 285,225,971 38,966,679 516,000 39,482,679 39,482,679
MELON ATAS 15,245 19,445 296,427,775 66,465,000 193,536,500 7,687,892 17,827,000 - 285,516,392 10,911,383 509,000 11,420,383 11,420,383
NANAS BAWAH 12,252 24,326 298,041,000 49,000,000 155,935,000 5,552,502 6,885,500 2,531,050 219,904,052 78,136,948 471,000 78,607,948 78,607,948
NANAS ATAS 11,592 22,406 259,724,125 50,995,000 146,995,000 5,396,563 5,660,000 2,500,950 211,547,513 48,176,612 396,000 48,572,612 48,572,612
1,811,670,375 355,775,000 1,062,932,000 45,216,770 64,304,000 14,838,300 1,543,066,070 268,604,305 3,021,000 271,625,305 - - - - - 271,625,305
6 MERPATI BAWAH JUNI 18,718 16,995 318,103,425 56,000,000 231,529,500 7,728,953 7,630,850 3,052,350 305,941,653 12,161,772 592,000 12,753,772 12,753,772
MERPATI ATAS 18,508 18,091 334,830,385 59,080,000 249,331,500 7,753,453 9,264,500 2,851,400 328,280,853 6,549,532 636,000 7,185,532 7,185,532
MERAK BAWAH 18,615 19,867 369,815,125 56,000,000 249,456,250 7,776,359 8,019,650 3,009,750 324,262,009 45,553,116 645,000 46,198,116 46,198,116
MERAK ATAS 16,866 20,371 343,575,925 59,080,000 240,768,750 6,905,655 6,299,300 2,863,400 315,917,105 27,658,820 607,000 28,265,820 28,265,820
BONI BAWAH 14,299 18,920 270,540,000 49,000,000 186,695,750 7,088,803 9,773,000 2,587,550 255,145,103 15,394,897 464,000 15,858,897 15,858,897
BONI ATAS 15,384 18,619 286,432,575 49,000,000 195,491,250 4,131,484 7,995,500 2,639,050 259,257,284 27,175,291 487,000 27,662,291 27,662,291
1,923,297,435 328,160,000 1,353,273,000 41,384,707 48,982,800 17,003,500 1,788,804,007 134,493,428 3,431,000 137,924,428 - - - - - 137,924,428
7 NURI BAWAH JULI 14,360 14,029 201,448,375 24,720,000 183,595,250 9,902,507 7,472,046 3,059,050 228,748,853 (27,300,478) 449,000 (26,851,478) (26,851,478)
NURI ATAS 13,181 13,091 172,550,400 22,720,000 168,015,750 5,585,510 6,739,007 2,770,800 205,831,067 (33,280,667) 433,000 (32,847,667) (32,847,667)
JERUK BAWAH 14,780 19,002 280,840,875 49,000,000 199,721,250 6,682,867 12,144,000 2,620,650 270,168,767 10,672,108 499,000 11,171,108 11,171,108
JERUK ATAS 14,071 17,600 247,651,050 49,000,000 193,301,250 6,746,755 8,792,500 2,578,000 260,418,505 (12,767,455) 477,000 (12,290,455) (12,290,455)
MANGGA BAWAH 17,228 13,904 239,533,125 36,810,000 232,135,500 10,322,684 7,903,500 3,103,600 290,275,284 (50,742,159) 565,000 (50,177,159) (50,177,159)
MANGGA ATAS 15,937 14,300 227,906,250 45,315,000 216,935,250 11,462,334 8,857,500 3,021,400 285,591,484 (57,685,234) 553,000 (57,132,234) (57,132,234)
1,369,930,075 227,565,000 1,193,704,250 50,702,657 51,908,553 17,153,500 1,541,033,960 (171,103,885) 2,976,000 (168,127,885) - - - - - (168,127,885)
8 NANAS BAWAH AGST 13,415 11,892 159,525,950 44,345,000 173,479,000 4,883,681 9,966,000 2,460,900 235,134,581 (75,608,631) 433,000 (75,175,631) (75,175,631)
NANAS ATAS 11,524 14,481 166,879,125 45,745,000 160,097,750 6,940,554 8,326,000 2,349,950 223,459,254 (56,580,129) 417,000 (56,163,129) (56,163,129)
MELON BAWAH 18,038 17,005 306,731,625 64,800,000 223,122,000 11,536,116 17,858,000 3,439,850 320,755,966 (14,024,341) 563,000 (13,461,341) (13,461,341)
MELON ATAS 16,376 16,592 271,706,875 67,500,000 207,348,000 8,110,590 17,685,000 3,163,000 303,806,590 (32,099,715) 518,000 (31,581,715) (31,581,715)
MERPATI BAWAH 14,222 17,443 248,065,250 28,000,000 190,652,500 5,972,465 4,277,975 2,930,600 231,833,540 16,231,710 460,000 16,691,710 16,691,710
MERPATI ATAS 13,867 16,490 228,675,450 24,000,000 191,947,500 8,127,429 3,768,916 3,198,800 231,042,645 (2,367,195) 490,000 (1,877,195) (1,877,195)
1,381,584,275 274,390,000 1,146,646,750 45,570,835 61,881,891 17,543,100 1,546,032,576 (164,448,301) 2,881,000 (161,567,301) - - - - - (161,567,301)
9 BONI BAWAH SEPTEMBER 14,238 17,481 248,894,950 24,500,000 190,448,750 7,236,667 12,085,000 2,587,550 236,857,967 12,036,983 470,000 12,506,983 12,506,983
BONI ATAS 11,933 19,918 237,681,875 15,995,000 174,103,750 6,472,944 8,123,000 2,337,800 207,032,494 30,649,381 445,000 31,094,381 31,094,381
MERAK BAWAH 13,195 19,957 263,320,250 36,000,000 191,607,750 12,705,834 10,050,616 2,649,550 253,013,750 10,306,500 481,000 10,787,500 10,787,500
MERAK ATAS 13,304 20,147 268,047,175 36,000,000 189,544,750 13,361,384 11,014,999 2,861,100 252,782,233 15,264,942 468,000 15,732,942 15,732,942
JERUK BAWAH 15,798 21,092 333,215,000 21,900,000 196,046,000 9,194,474 13,006,500 3,888,800 244,035,774 89,179,226 488,000 89,667,226 89,667,226
JERUK ATAS 15,831 22,575 357,387,350 21,000,000 190,204,250 9,460,502 10,959,000 3,775,275 235,399,027 121,988,323 501,000 122,489,323 122,489,323
MANGGA bawah 13,984 21,928 306,635,100 41,400,000 192,215,000 10,371,316 7,346,500 3,175,950 254,508,766 52,126,334 483,000 52,609,334 52,609,334
MANGGA atas 17,333 22,788 394,979,075 49,815,000 216,405,000 8,268,529 4,626,500 3,408,250 282,523,279 112,455,796 557,000 113,012,796 113,012,796
2,410,160,775 246,610,000 1,540,575,250 77,071,650 77,212,115 24,684,275 1,966,153,290 444,007,485 3,893,000 447,900,485 - - - - - 447,900,485
10 NANAS BAWAH OKTOBER 13,793 21,359 294,611,350 48,650,000 169,980,500 6,476,344 8,474,500 3,752,425 237,333,769 57,277,581 425,000 57,702,581 57,702,581
NANAS ATAS 14,620 22,413 327,681,670 48,650,000 160,699,500 6,883,235 6,733,000 3,604,350 226,570,085 101,111,585 418,000 101,529,585 101,529,585
NURI BAWAH 17,492 21,700 379,573,825 50,280,000 222,680,500 9,454,554 8,492,500 4,519,550 295,427,104 84,146,721 522,000 84,668,721 84,668,721
NURI ATAS 16,459 21,996 362,033,975 54,800,000 188,174,500 7,373,058 9,862,000 3,771,025 263,980,583 98,053,392 491,000 98,544,392 98,544,392
1,363,900,820 202,380,000 741,535,000 30,187,191 33,562,000 15,647,350 1,023,311,541 340,589,279 1,856,000 342,445,279 - - - - - 342,445,279
11 MELON BAWAH NOVEMBER 19,505 21,632 421,935,100 62,550,000 241,756,500 7,428,997 10,833,480 4,637,525 327,206,502 94,728,598 628,000 95,356,598 95,356,598
MELON ATAS 21,073 21,410 451,173,875 62,550,000 279,833,500 8,720,528 10,812,960 3,982,325 365,899,313 85,274,562 703,000 85,977,562 85,977,562
BONI BAWAH 17,042 21,594 368,003,075 55,600,000 223,212,500 7,585,175 9,112,500 3,982,200 299,492,375 68,510,700 546,000 69,056,700 69,056,700
BONI ATAS 16,857 21,541 363,105,000 55,600,000 214,277,500 6,494,547 8,738,000 3,571,875 288,681,922 74,423,078 532,000 74,955,078 74,955,078
MERPATI BAWAH 17,929 21,591 387,098,425 50,280,000 219,799,500 9,822,269 6,911,000 3,999,175 290,811,944 96,286,481 556,000 96,842,481 96,842,481
MERPATI ATAS 19,035 20,584 391,799,050 55,600,000 242,053,050 10,341,133 6,212,000 3,749,475 317,955,658 73,843,392 604,000 74,447,392 74,447,392
JERUK BAWAH 14,898 20,036 298,479,675 29,995,000 186,522,000 6,770,845 9,365,000 3,423,050 236,075,895 62,403,780 459,000 62,862,780 62,862,780
JERUK ATAS 14,805 18,737 277,396,200 31,745,000 181,577,250 5,558,009 7,301,000 3,388,775 229,570,034 47,826,166 463,000 48,289,166 48,289,166
2,958,990,400 403,920,000 1,789,031,800 62,721,503 69,285,940 30,734,400 2,355,693,643 603,296,757 4,491,000 607,787,757 - - - - - 607,787,757
12 MANGGA BAWAH DESEMBER 17,158 17,517 300,558,850 49,815,000 224,952,250 15,451,123 1,485,000 3,256,050 294,959,423 5,599,427 568,000 6,167,427 6,167,427
MANGGA ATAS 18,852 18,787 354,169,350 49,815,000 262,220,250 12,024,996 2,945,000 3,459,050 330,464,296 23,705,054 666,000 24,371,054 24,371,054
MERAK BAWAH 15,862 19,418 307,996,750 44,280,000 220,185,000 16,935,897 1,300,000 2,872,350 285,573,247 22,423,503 558,000 22,981,503 22,981,503
MERAK ATAS 16,347 21,004 343,340,625 42,720,000 221,810,000 18,061,340 1,300,000 3,213,150 287,104,490 56,236,135 559,000 56,795,135 56,795,135
-
1,306,065,575 186,630,000 929,167,500 62,473,356 7,030,000 12,800,600 1,198,101,456 107,964,119 2,351,000 110,315,119 - - - - - 110,315,119
TOTAL LABA 22,209,629,105 3,579,575,000 14,129,889,550 577,971,084 642,668,573 224,603,741 19,154,707,948 3,054,921,157 36,757,000 3,091,678,157 - - - - - 2,929,068,449
- 3,091,678,157
LAPORAN DI LR SELISIH
651,887,096 (9,886,688) 661,773,784
(247,624) 374,143,630 (374,391,254)
269,749,705 5,837,876 263,911,829
581,985,793 (298,795,609) 718,171,694
271,625,305 165,216,561 106,408,744
137,924,428 767,240,062 (629,315,634)
(168,127,885) 393,166,462 (561,294,347)
(161,567,301) (347,178,066) 185,610,765

BALANCE
447,900,485 192,541,407 255,359,078

1,242,285,634
342,445,279 187,255,125
2,681,713,080
-
607,787,757 187,255,125
TABEL PENCAPAIAN LABA KANDANG
MERPATI
BULAN BAWAH ATAS TOTAL

JANUARI -
FEBRUARI -
MARET 35,173,056 40,109,015 75,282,071
APRIL -
MEI -
JUNI 12,753,772 7,185,532 19,939,304
JULI -
AGUSTUS 16,691,710 (1,877,195) 14,814,515
SEPTEMBER -
OKTOBER -
NOVEMBER 96,842,481 74,447,392 171,289,873
DESEMBER -
-
TOTAL 161,461,019 119,864,744 281,325,763
GRAFIK PENCAPAIAN LABA KANDANG

NURI

JANUARI -
FEBRUARI 6,963,250 1,495,210 8,458,460
MARET -
APRIL 97,385,578 109,768,211 207,153,789
MEI -
JUNI -
JULI (26,851,478) (32,847,667) (59,699,145)
AGUSTUS -
SEPTEMBER -
OKTOBER 84,668,721 98,544,392 183,213,113
NOVEMBER -
DESEMBER -
-
TOTAL 162,166,071 176,960,146 339,126,217
MERAK

JANUARI 112,926,859 127,338,848 240,265,707
FEBRUARI -
MARET -
APRIL 60,455,969 102,153,739 162,609,708
MEI -
JUNI 46,198,116 28,265,820 74,463,936
JULI -
AGUSTUS -
SEPTEMBER 10,787,500 15,732,942 26,520,442
OKTOBER -
NOVEMBER -
DESEMBER 22,981,503 56,795,135 79,776,638
-
TOTAL 253,349,947 330,286,484 583,636,431

MANGGA

JANUARI -
FEBRUARI -
MARET 12,465,037 2,881,137 15,346,174
APRIL -
MEI 43,716,908 49,824,775 93,541,683
JUNI -
JULI (50,177,159) (57,132,234) (107,309,393)
AGUSTUS -
SEPTEMBER 52,609,334 113,012,796 165,622,130
OKTOBER -
NOVEMBER -
DESEMBER 6,167,427 24,371,054 30,538,481
-
TOTAL 64,781,547 132,957,528 197,739,075
BONI

JANUARI -
FEBRUARI -
MARET 54,139,561 54,234,142 108,373,703
APRIL -
MEI -
JUNI 15,858,897 27,662,291 43,521,188
JULI -
AGUSTUS -
SEPTEMBER 12,506,983 31,094,381 43,601,364
OKTOBER -
NOVEMBER 69,056,700 74,955,078 144,011,778
DESEMBER -
-
TOTAL 151,562,141 187,945,892 339,508,033

JERUK

JANUARI -
FEBRUARI (18,337,284) 9,631,200 (8,706,084)
MARET -
APRIL 124,235,626 87,986,670 212,222,296
MEI -
JUNI -
JULI 11,171,108 (12,290,455) (1,119,347)
AGUSTUS -
SEPTEMBER 89,667,226 122,489,323 212,156,549
OKTOBER -
NOVEMBER 62,862,780 48,289,166 111,151,946
DESEMBER -
-
TOTAL 269,599,456 256,105,904 525,705,360
NANAS

JANUARI 47,477,126 47,614,541 95,091,667
FEBRUARI -
MARET -
APRIL 78,607,948 48,572,612 127,180,560
MEI -
JUNI -
JULI -
AGUSTUS (75,175,631) (56,163,129) (131,338,760)
SEPTEMBER -
OKTOBER 57,702,581 101,529,585 159,232,166
NOVEMBER -
DESEMBER -
-
TOTAL 108,612,024 141,553,609 250,165,633

MELON

JANUARI 134,943,575 181,586,147 316,529,722
FEBRUARI -
MARET 41,244,757 29,503,000 70,747,757
APRIL -
MEI 39,482,679 11,420,383 50,903,062
JUNI -
JULI -
AGUSTUS (13,461,341) (31,581,715) (45,043,056)
SEPTEMBER -
OKTOBER -
NOVEMBER 95,356,598 85,977,562 181,334,160
DESEMBER -
-
TOTAL 297,566,268 276,905,377 574,471,645
3,091,678,157
-
3,091,678,157
TABEL PENCAPAIAN LABA KANDANG
MERPATI
BAWAH ATAS
BERAT UMUR BERAT UMUR
doc box pakan SAK MATI RATA FCR PANEN IP doc box pakan SAK MATI RATA FCR PANEN IP
HB 70 511,BR 1 SPR,510 #REF! #REF! #REF! #REF! #REF! #REF! hb 70 511,BR 1 SPR,510 #REF! #REF! #REF! #REF! #REF! #REF!
cp 707 65 511,511b,br 1 s #REF! #REF! #REF! #REF! #REF! #REF! cp 707 68 511,511b,br 1 s, #REF! #REF! #REF! #REF! #REF! #REF!
cp 707 70 510 m,510 b #REF! #REF! #REF! #REF! #REF! #REF! hb 70 510m,510 b #REF! #REF! #REF! #REF! #REF! #REF!
cp 707 80 511,511b,510 #REF! #REF! #REF! #REF! #REF! #REF! hb 80 511,511b,510 #REF! #REF! #REF! #REF! #REF! #REF!
WK 80 511,511B,510 #REF! #REF! #REF! #REF! #REF! #REF! WK 80 511,511B,510 #REF! #REF! #REF! #REF! #REF! #REF!
#REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!

NURI
BAWAH ATAS
CP 707 73 511,511b,br 1s,510 #REF! #REF! #REF! #REF! #REF! #REF! cp 707 70.00 511,511b,br 1 s,510 #REF! #REF! #REF! #REF! #REF! #REF!
CP 707 70 510m,510 b #REF! #REF! #REF! #REF! #REF! #REF! cp 707 70.00 510m,511,511b,510 #REF! #REF! #REF! #REF! #REF! #REF!
HB 72 511,511B,510 #REF! #REF! #REF! #REF! #REF! #REF! CP 707 80.00 511,511B,510 #REF! #REF! #REF! #REF! #REF! #REF!
MERAK
BAWAH ATAS
CP 707 70 511,BR 1 SPR,510 #REF! #REF! #REF! #REF! #REF! #REF! HB 70 511,BR 1 SPR,510 #REF! #REF! #REF! #REF! #REF! #REF!
CP 707 70 511,511b,br 1 s,510 #REF! #REF! #REF! #REF! #REF! #REF! hb 70.00 511,511b,br 1 s,510 #REF! #REF! #REF! #REF! #REF! #REF!
CP 707 70 511,511b,510 #REF! #REF! #REF! #REF! #REF! #REF! cp 707 79.00 511,511b,510 #REF! #REF! #REF! #REF! #REF! #REF!
CP 707 80 511,511B,510 #REF! #REF! #REF! #REF! #REF! #REF! HB 77.00 511,511B,BR 1 S,510 #REF! #REF! #REF! #REF! #REF! #REF!

MANGGA
BAWAH ATAS
CP 707 85 511,511B,510 #REF! #REF! #REF! #REF! #REF! #REF! HB 90.00 511,511 B,510 #REF! #REF! #REF! #REF! #REF! #REF!
CP 707 90 511,511b 510 #REF! #REF! #REF! #REF! #REF! #REF! hb 90.00 511,511b,br 1 s,510 #REF! #REF! #REF! #REF! #REF! #REF!
CP 707 90 511,511b,510 #REF! #REF! #REF! #REF! #REF! #REF! hb 90.00 511,511b,510 #REF! #REF! #REF! #REF! #REF! #REF!
hb 90 511,511b,510 615.00 0.04 2.02 1.69 38.57 310.73 hb 90.00 511,511b,510 563.00 0.12 2.02 1.55 37.05 349.60
WK 89 511,511B,510 #REF! #REF! #REF! #REF! #REF! #REF! HB 90.00 511,511B,510 #REF! #REF! #REF! #REF! #REF! #REF!
BONI
BAWAH ATAS
CP 707 70 511,511B,BR 1S,510 #REF! #REF! #REF! #REF! #REF! #REF! HB 70.00 511,511B,BR 1S,510 #REF! #REF! #REF! #REF! #REF! #REF!
HB 70 511,511B,BR 1S,510 #REF! #REF! #REF! #REF! #REF! #REF! HB 70.00 511,511B,BR 1 S,510 #REF! #REF! #REF! #REF! #REF! #REF!

JERUK
BAWAH ATAS
CP 707 80 511,BR 1 S,BR1,510 #REF! #REF! #REF! #REF! #REF! #REF! CP 707 82.00 511,BR 1 S,510 #REF! #REF! #REF! #REF! #REF! #REF!
CP 707 80 511,511b,br 1 s,510 #REF! #REF! #REF! #REF! #REF! #REF! CP 707 80.00 511,511b,br 1 s,510 #REF! #REF! #REF! #REF! #REF! #REF!
CP 707 75 511,511B,510 #REF! #REF! #REF! #REF! #REF! #REF! CP 707 75 511,511b,510 #REF! #REF! #REF! #REF! #REF! #REF!
CP 707 75 511,511b 510 #REF! #REF! #REF! #REF! #REF! #REF! cp 707 75.00 511,511b,510 #REF! #REF! #REF! #REF! #REF! #REF!
HB 75 511,511B,BR 1,510 #REF! #REF! #REF! #REF! #REF! #REF! HB 75.00 511,511B,BR I,510 #REF! #REF! #REF! #REF! #REF! #REF!
NANAS
BAWAH ATAS
CP 707 70 511,511b,br 1 s #REF! #REF! #REF! #REF! #REF! #REF! CP 707 87.00 511,511b,BR 1S #REF! #REF! #REF! #REF! #REF! #REF!
HB 76 511,511B,510 #REF! #REF! #REF! #REF! #REF! #REF! cp 707 79.00 511,,511 B,BR 1,510 #REF! #REF! #REF! #REF! #REF! #REF!

MELON
BAWAH ATAS
CP 707 90 511,511b,,510 #REF! #REF! #REF! #REF! #REF! #REF! dmc 9180ek 511,511b,510 m,510 #REF! #REF! #REF! #REF! #REF! #REF!
CP 707 90 511,511B,510 #REF! #REF! #REF! #REF! #REF! #REF! HB 91 511,511B,510 #REF! #REF! #REF! #REF! #REF! #REF!
ANALISA TOTAL UTK PENDAPATAN AYAM DI MASING MASING KANDANG
SELAMA TAHUN 2021
DATA YG BENAR
REALISASI DI LUAR BIAYA BERAS, LISTRIK,MAKSIN,MAINTENACE KDG,DAN PENYUSUTAN IP
NO NAMA KANDANG PERIODE BAWAH ATAS TOTAL PENDAPATAN RANKING B A TTL IP/2 RANKING
1 KCH BONI 4 151,562,141 187,945,892 339,508,033 #REF! #REF! #REF! 4

2 KCH JERUK 5 269,599,456 256,105,904 525,705,360 3 #REF! #REF! #REF!
3 KCH NANAS 4 108,612,024 141,553,609 250,165,633 #REF! #REF! #REF! 3
4 KCH MANGGA 5 64,781,547 132,957,528 197,739,075 #REF! #REF! #REF! 1
5 KDG MELON 5 297,566,268 276,905,377 574,471,645 2 #REF! #REF! #REF!
TOTAL 892,121,436 995,468,310 1,887,589,746
6 KCH MERPATI 4 161,461,019 119,864,744 281,325,763 #REF! #REF! #REF!
7 KDG NURI 4 162,166,071 176,960,146 339,126,217 #REF! #REF! #REF!
8 KDG MERAK 5 253,349,947 330,286,484 583,636,431 1 #REF! #REF! #REF! 2
TOTAL 576,977,037 627,111,374 1,204,088,411
GRAND TTL 1,469,098,473 1,622,579,684 3,091,678,157
biaya oprasional
1 by penyusutan gedung -
2 by ongkos maksin -
3 by beras -
4 by listrik - listrik bukti =123.678.246,menasa 197.247.243,air bukti 9.331.000
5 by maintenace -
total by oprasional -
total laba 3,091,678,157
KADEK ASBAWA MADE WENTEN I MADE CANDI Wmade suparma I MADE CANDI WIBAWA GEDE KARIASA
BULAN JERUK,NANAS,BONI KDG MANGGA MELON JALAK MERPATI PLETUR TTL air bukti kdg babi
REKENING 551600607471 551600264211 551600581672 553100545989 553100516785 551600641920
JANUARI - -
FEBRUARI - -
MARET - -
APRIL - -
MEI - -
JUNI - -
JULI - -
AGUSTUS - - by air pdam bukti april=880.900,mei 939.400,juni=
SEPTEMBER - -
OKTOBER - - 29152155 ###
NOVEMBER - -
DESEMBER - -
-
- - - - - - - - - - -
- -
400,juni=1.404.550,juli 763.900,listrik 23.563.908
PRESTASI KANDANG MENASA "MELON BAWAH "
PERIODE DOC 17/11/2020
LAPORAN JANUARI 2021
TOTAL AYAM KETERANGAN
TGL UMUR
EKOR Kg Rata2 U P Jml(E+C) Rata2
12/4/2021 18 136 44 2448 23000 1,012,000 0.32

12/6/2021 20 88 32 1760 22000 704,000 0.36
12/8/2021 22 50 25 1100 22000 550,000 0.50
12/9/2021 23 30 16.5 690 28000 462,000 0.55
12/10/2021 24 54 30.5 1296 23000 701,500 0.56
12/11/2021 25 35 22 875 28000 616,000 0.63
12/12/2021 26 35 20.5 910 23000 471,500 0.59
12/12/2021 26 36 25.5 936 22000 561,000 0.71
KEMATIAN
12/13/2021 27 30 36 810 26000 936,000 1.20 PAKAN
MANUAL
12/13/2021 27 20 18 540 28000 504,000 0.90 PROGRAM
12/13/2021 27 50 36 1350 27000 972,000 0.72
12/14/2021 28 70 70 1960 30000 2,100,000 1.00
12/14/2021 28 50 40 1400 28000 1,120,000 0.80
12/15/2021 29 20 20 580 26000 520,000 1.00 105 33
12/15/2021 29 20 19.5 580 28000 546,000 0.98 69 62
12/15/2021 29 25 20.5 725 28000 574,000 0.82 62 101
12/19/2021 33 54 51 1782 23000 1,173,000 0.94 60 136
12/22/2021 36 138 246 4968 25500 6,273,000 1.78 55 171
12/22/2021 36 215 422 7740 25500 10,761,000 1.96 28 61
12/22/2021 36 264 506 9504 25500 12,903,000 1.92
12/22/2021 36 275 505.5 9900 26000 13,143,000 1.84 379 564
12/22/2021 36 115 214 4140 26000 5,564,000 1.86
12/22/2021 36 425 832 15300 25500 21,216,000 1.96
12/22/2021 36 215 414.75 7740 25500 10,576,125 1.93
12/23/2021 37 140 262.5 5180 25500 6,693,750 1.88
12/23/2021 37 160 333.5 5920 26000 8,671,000 2.08
12/23/2021 37 210 440 7770 25500 11,220,000 2.10
12/23/2021 37 265 510 9805 25500 13,005,000 1.92
12/23/2021 37 550 1125.5 20350 25500 28,700,250 2.05
12/23/2021 37 205 416.5 7585 25500 10,620,750 2.03
12/24/2021 38 90 167 3420 26000 4,342,000 1.86
12/24/2021 38 120 254 4560 26000 6,604,000 2.12
12/24/2021 38 385 768.5 14630 25500 19,596,750 2.00
12/24/2021 38 250 507.5 9500 25500 12,941,250 2.03
12/24/2021 38 250 504 9500 25500 12,852,000 2.02
12/24/2021 38 400 820 15200 25500 20,910,000 2.05
12/24/2021 38 200 400 7600 25500 10,200,000 2.00
12/24/2021 38 220 426.25 8360 25500 10,869,375 1.94
12/25/2021 39 120 264 4680 25500 6,732,000 2.20
12/25/2021 39 220 488 8580 25500 12,444,000 2.22
12/25/2021 39 223 500 8697 25500 12,750,000 2.24
12/25/2021 39 255 554.5 9945 25500 14,139,750 2.17
12/25/2021 39 275 610 10725 25500 15,555,000 2.22
12/25/2021 39 235 490.5 9165 25500 12,507,750 2.09
12/25/2021 39 255 555.25 9945 25500 14,158,875 2.18
12/27/2021 41 120 292 4920 25500 7,446,000 2.43
12/27/2021 41 120 270 4920 26000 7,020,000 2.25
12/27/2021 41 450 1007.75 18450 25500 25,697,625 2.24
12/28/2021 42 29 45 1218 25500 1,147,500 1.55
12/28/2021 42 180 406 7560 25500 10,353,000 2.26
12/28/2021 42 100 210 4200 25500 5,355,000 2.10
12/28/2021 42 260 567.25 10920 25500 14,464,875 2.18
8,737 16,863 322,339 1,330,500 430,956,625 84

RATA HJ 25,557
RATA HB 17,394
SELISIH HB /HJ 8,162
GRAND TOT 8,737 16,863 322,339 1,330,500 430,956,625
rata-rata umur
panen 36.89
rata-rata
berat badan 1.93
PROGRAM
III. PERHITUNGAN LABA / RUGI
I. PERSENTASI ANGKA KEMATIAN
KET JML % Hasil penjualan ayam Rp 430,956,625
( ekor ) Penjualan kampil pakan 564*1000---- Rp 564,000
A.mati/hlng 263 2.922 IV. MODAL DAN BIAYA
A.masuk 9,000 1. DOC 90 BOX CP 707 Rp 60,750,000
2. Ransum 564 Zak Rp 213,700,500
97.08
II. KONFERSI MAKANAN 3. Vaksin, obat dan vitamin Rp 9,367,590
KET BERAT JML 4. GAS 47 Rp 7,672,000
( Kg ) 5. sekam, gula, lampu,sarana - Rp 1,828,960
Makanan 28,200 1.672
Ayam 16,863 Total Modal & Biaya
Rp 293,319,050
Rp 138,201,575
4. Biaya tenaga kerja 3,258,000
RUGI / LABA 134,943,575
IP = % Daya Hidup x Berat Badan Rata-rata x 100%
FCR x Rata-rata Umur Panen
97.08X1.93 x 100
1.672*36.89
187.3644 x 100
61.68008
303.77 POIN BAGUS
KET EKOR Rp JUMLAH

Kecil 683 300 204,900
Besar 8,054 350 2,818,900
TOTAL 8,737 650 3,023,800
3,023,800
KET Rp JUMLAH
Kampil 564 150 84,600
Tidur dikdng 0 10,000 0
Campr starbio 200 0
TOTAL 564 10,150 84,600 84,600
BONUS
KET Kg Rp JUMLAH
Mortalitas 10,000
IP 25 0
Keuntungan
TOTAL 0 0
Uang Lauk = 150,000

150,000
3,258,400
MELON BWH 3,258,000
ayam program 9,000

mati 263
sisa 8,737
ayam program 9,000

mati manual 379
sisa 8,621
selisih 116 LEBIH
PAKAN OBAT GAS SEKAM JMLH SEKAM DOC SARANA
1,937,500 330,000 1,370,000 595,000 60,750,000 39,960
1,162,500 1,845,000 1,370,000 70,000
1,550,000 189,000 137,000 135,000
1,162,500 116,000 1,370,000 320,000
2,325,000 103,500 685,000 585,000
1,550,000 1,760,500 685,000 84,000
3,100,000 132,500 685,000
3,436,500 1,746,950 685,000
3,462,000 200,100 685,000
3,422,000 57,500
2,642,500 583,536
1,560,000 692,304
4,680,000 122,000
4,680,000 251,100
4,290,000 55,000
4,290,000 922,600
5,460,000 55,000
5,850,000 147,500
5,850,000 57,500
6,630,000
7,020,000
7,020,000
7,020,000
6,630,000
7,800,000
7,800,000
7,020,000
9,750,000
8,580,000
8,326,000
8,688,000
9,050,000
8,688,000
9,774,000
9,412,000
7,602,000
7,602,000
2,534,000
2,172,000
1,810,000
362,000
213,700,500 9,367,590 7,672,000 1,789,000 - 60,750,000 39,960

47
TTL 293,319,050
PJL AYAM 430,956,625
L/R 137,637,575 137,637,575 -
KAMPIL 564,000
138,201,575
PRESTASI KANDANG MENASA "MELON ATAS "
TGL UMUR
12/4/2021 17 90 28 1530 23000 644,000 0.31

12/6/2021 19 64 20 1216 22000 440,000 0.31
12/8/2021 21 34 13 714 22000 286,000 0.38
12/10/2021 23 55 27.5 1265 23000 632,500 0.50
12/12/2021 25 28 16.5 700 23000 379,500 0.59
12/12/2021 25 23 13.5 575 22000 297,000 0.59
12/13/2021 26 30 19 780 28000 532,000 0.63
12/15/2021 28 20 15 560 26000 390,000 0.75
12/15/2021 28 25 18 700 28000 504,000 0.72
12/19/2021 32 42 37 1344 23000 851,000 0.88
12/26/2021 39 255 511.5 9945 25500 13,043,250 2.01
12/26/2021 39 220 494.25 8580 25500 12,603,375 2.25
12/26/2021 39 109 250 4251 25700 6,425,000 2.29 KEMATIAN
PAKAN
12/26/2021 39 1 1.5 39 30000 45,000 1.50 MANUAL
PROGRAM
12/26/2021 39 225 531 8775 25500 13,540,500 2.36
12/26/2021 39 360 842.5 14040 25500 21,483,750 2.34
12/26/2021 39 265 608 10335 25500 15,504,000 2.29
12/26/2021 39 200 422.5 7800 25500 10,773,750 2.11 61 25
12/26/2021 39 200 400.5 7800 25500 10,212,750 2.00 50 55
12/26/2021 39 460 1054 17940 25500 26,877,000 2.29 52 89
12/27/2021 40 20 29 800 30000 870,000 1.45 52 131
12/28/2021 41 100 234 4100 25500 5,967,000 2.34 47 166
12/28/2021 41 140 338.5 5740 25500 8,631,750 2.42 64 173
12/28/2021 41 85 202.5 3485 25500 5,163,750 2.38
12/28/2021 41 180 439.5 7380 25500 11,207,250 2.44 326 639
12/28/2021 41 200 444.5 8200 25500 11,334,750 2.22
12/28/2021 41 20 25.75 820 25500 656,625 1.29
12/28/2021 41 200 463 8200 25500 11,806,500 2.32
12/29/2021 42 220 511.75 9240 25500 13,049,625 2.33
12/29/2021 42 141 296 5922 25500 7,548,000 2.10
12/29/2021 42 200 492 8400 25500 12,546,000 2.46
12/29/2021 42 205 526 8610 25500 13,413,000 2.57
12/29/2021 42 210 510.25 8820 25500 13,011,375 2.43
12/29/2021 42 130 322.5 5460 25800 8,320,500 2.48
12/29/2021 42 260 625 10920 25500 15,937,500 2.40
12/30/2021 43 160 390.5 6880 25500 9,957,750 2.44
12/30/2021 43 100 247.25 4300 26000 6,428,500 2.47
12/30/2021 43 360 914 15480 25800 23,581,200 2.54
12/30/2021 43 380 965.25 16340 25800 24,903,450 2.54
12/30/2021 43 410 1030 17630 25800 26,574,000 2.51
12/30/2021 43 320 793.5 13760 25800 20,472,300 2.48
12/30/2021 43 340 870 14620 25800 22,446,000 2.56
12/30/2021 43 300 775.75 12900 25800 20,014,350 2.59
12/30/2021 43 560 1404 24080 25800 36,223,200 2.51
12/30/2021 43 480 1224 20640 25800 31,579,200 2.55
12/31/2021 44 80 196 3520 26000 5,096,000 2.45
12/31/2021 44 8 15.5 352 25800 399,900 1.94
8,515 19,609 345,488 1,196,700 502,603,850 90
RATA HJ 25,631
RATA HB 16,205
GRAND TOT 8,515 19,609 345,488 1,196,700 502,603,850
rata-rata umur
panen 40.57
rata-rata
berat badan 2.30
PROGRAM
A.masuk 9,000 1. DOC 90 BOX Rp 60,750,000
2. Ransum 639 Zak Rp 240,949,500
94.61
KET BERAT JML 4. GAS 710 Rp 7,124,000
Makanan 31,950 1.629
Rp 317,760,922
Rp 185,481,928
RUGI / LABA 181,586,147
94.61 X 2.30 x 100
1.629*40.57
217.603 x 100
66.08853
329.26 POIN BAGUS
KET EKOR Rp JUMLAH

Kecil 411 300 123,300
Besar 8,104 350 2,836,400
TOTAL 8,515 650 2,959,700
2,959,700
KET Rp JUMLAH
Kampil 639 150 95,850
Campr starbio 200 0
TOTAL 639 10,150 95,850 95,850
BONUS
KET Kg Rp JUMLAH
Mortalitas 6,000 0
IP 19,609 25 490,231
Keuntungan 200,000
TOTAL 690,231 690,231
Uang Lauk 150,000

150,000
KAS BON redi 3,895,781
TGL KET Rp JUMLAH
SISA KASBON 2,700,000
MELON ATAS 3,895,781
pembulatan
2,700,000
byr 2,700,000 TTL GAJI
sisa - MELON ATAS 3,895,781
MELON BAWAH 3,258,000
ayam program 9,000 TOTAL 7,153,781
mati 485 pot ksbon (2,700,000)
sisa 8,515 pot ayam dan kot (2,085,000)
sisa gaji 2,368,781
ayam program 9,000
mati manual 326
sisa 8,674
selisih -159 KURANG -43
1,162,500 138,000 1,370,000 280,000 60,750,000
1,162,500 1,757,000 1,370,000 73,500
1,162,500 189,000 274,000 135,000
775,000 116,000 1,370,000 280,000
1,937,500 232,500 685,000 585,000
1,162,500 1,020,500 685,000 84,000
1,550,000 232,500 685,000
1,937,500 187,500 685,000
3,107,500 1,746,950 685,000
1,950,000 240,120 (685,000)
3,120,000 290,000
2,730,000 346,152
3,900,000 251,100
2,730,000 55,000
3,900,000 830,600
3,900,000 55,000
3,120,000 165,500
4,290,000 57,500
5,070,000 (411,000)
5,460,000
5,850,000
7,020,000
6,154,000
6,516,000
6,154,000
6,516,000
6,516,000
7,602,000
8,020,000
7,240,000
7,602,000
8,688,000
9,050,000
8,688,000
9,050,000
9,774,000
13,530,000
9,050,000
9,774,000
8,326,000
9,050,000
6,878,000
5,792,000
3,982,000
240,949,500 7,499,922 7,124,000 1,437,500 - 60,750,000 -

710
TTL 317,760,922
PJL AYAM 502,603,850
L/R 184,842,928 184,842,928 -
KAMPIL 639,000
185,481,928
penjualan kotoran utk ibu utk redi

570 5,000 2,850,000 :3 950,000 x2 1,900,000 950,000
jual ayam 03
370,000 - 370,000 :2 185,000 185,000 185,000
2,085,000 1,135,000
PRESTASI KANDANG MENASA "MERAK BAWAH "
LAPORAN januari 2021
TGL UMUR
12/15/2020 20 82 30 1640 23000 690,000 0.37

12/15/2020 20 150 54 3000 22000 1,188,000 0.36
12/18/2020 23 50 26 1150 22000 572,000 0.52
12/23/2020 28 25 20 700 22000 440,000 0.80
12/25/2020 30 25 25 750 32000 800,000 1.00
12/30/2020 35 650 1245.5 22750 25800 32,133,900 1.92
12/31/2020 36 160 304.5 5760 25800 7,856,100 1.90
12/31/2020 36 170 279.5 6120 25500 7,127,250 1.64
KEMATIAN
12/31/2020 36 650 1210 23400 25800 31,218,000 1.86 PAKAN
MANUAL
12/31/2020 36 650 1191 23400 25800 30,727,800 1.83 PROGRAM
12/31/2020 36 6 11.5 216 30000 345,000 1.92
12/31/2020 36 660 1215.5 23760 25800 31,359,900 1.84
12/31/2020 36 885 1579.5 31860 25800 40,751,100 1.78
12/31/2020 36 60 111.25 2160 25800 2,870,250 1.85 49 25
12/31/2020 36 450 843 16200 25800 21,749,400 1.87 39 53
12/31/2020 36 375 693 13500 25800 17,879,400 1.85 50 91
12/31/2020 36 500 927.5 18000 25800 23,929,500 1.86 21 141
12/31/2020 36 500 924 18000 25800 23,839,200 1.85 28 146
12/31/2020 36 630 1183 22680 25800 30,521,400 1.88 5 6
1/1/2021 37 250 448 9250 26000 11,648,000 1.79
1/1/2021 37 320 581 11840 25500 14,815,500 1.82 192 462
1/1/2021 37 140 265.25 5180 25500 6,763,875 1.89
1/1/2021 37 151 282 5587 25500 7,191,000 1.87
1/1/2021 37 220 406.25 8140 25500 10,359,375 1.85
1/1/2021 37 160 300 5920 25500 7,650,000 1.88
1/2/2021 38 16 18.5 608 25000 462,500 1.16
7,935 14,175 281,571 664,600 364,888,450 41

RATA HJ 25,742
RATA HB 17,557
GRAND TOT 7,935 14,175 281,571 664,600 364,888,450
rata-rata umur
panen 35.48
rata-rata
berat badan 1.79
PROGRAM
2. Ransum 462 Zak Rp 178,166,000
99.19
KET BERAT JML 4. SOLAR - Rp 6,559,150
Makanan 23,100 1.630
Rp 248,860,591
Rp 116,489,859
112,926,859

99.19X 1.79 x 100
1.630*35.48
177.18 x 100
57.83
306.40 POIN BAGUS
KET EKOR Rp JUMLAH
Kecil 307 300 92,100
Besar 7,628 350 2,669,800
TOTAL 7,935 650 2,761,900
2,761,900
KET Rp JUMLAH
Kampil 462 150 69,300
Tidur dikdng 10,000 0
Campr starbio 200 0
TOTAL 462 10,150 69,300 69,300
BONUS
KET Kg Rp JUMLAH
Mortalitas 76.5 5,000 382,500
IP 25 0
Keuntungan 200,000
TOTAL 582,500 582,500
Uang Lauk = 150,000

150,000
3,563,700
MERAK BWH 3,563,000
ayam program 8,000

mati 65
sisa 7,935
ayam program 8,000

mati manual 192
sisa 7,808
selisih 127 lebih
PAKAN OBAT SOLAR SEKAM JMLH SEKAM DOC SARANA / LAMPU
800,000 580,000 225,750 425,000 56,000,000 19,980
800,000 207,250 608,000 320,000
1,200,000 100,000 855,000 280,000
1,200,000 72,000 228,000 160,000
1,600,000 12,500 131,250 437,500
2,000,000 1,704,400 313,500
2,400,000 208,625 647,500
2,400,000 132,500 532,000
2,400,000 512,500 579,500
2,800,000 50,972 760,000
2,800,000 927,300 576,650
2,400,000 682,280 522,500
3,120,000 215,000 579,500
3,510,000 50,972
4,290,000 18,000
4,300,000 714,550
4,680,000 60,000
4,680,000 39,897
5,070,000 114,215
5,850,000 35,000
6,154,000 55,000
7,020,000
7,800,000
7,800,000
7,800,000
8,190,000
8,190,000
8,190,000
8,190,000
7,800,000
8,172,000
7,680,000
7,680,000
8,064,000
8,832,000
2,304,000
178,166,000 6,492,961 6,559,150 1,622,500 - 56,000,000 19,980
TTL 248,860,591
PJL AYAM 364,888,450
L/R 116,027,859 116,027,859 -
KAMPIL 462,000
116,489,859
PRESTASI KANDANG MENASA "MERAK ATAS "
PERIODE 28/11/20
TGL UMUR
12/15/2020 18 150 43 2700 23000 989,000 0.29

12/15/2020 18 50 15 900 22000 330,000 0.30
12/18/2020 21 100 45 2100 22000 990,000 0.45
12/23/2020 26 42 29 1092 22000 638,000 0.69
12/23/2020 26 30 22.5 780 32000 720,000 0.75
12/25/2020 28 25 23 700 32000 736,000 0.92
12/30/2020 33 30 37.5 990 25500 956,250 1.25
1/1/2021 35 120 245.5 4200 26000 6,383,000 2.05
1/1/2021 35 25 52.5 875 26000 1,365,000 2.10 KEMATIAN
PAKAN
1/2/2021 36 160 313 5760 25500 7,981,500 1.96 MANUAL
PROGRAM
1/2/2021 36 160 313 5760 25000 7,825,000 1.96
1/2/2021 36 230 452.25 8280 25000 11,306,250 1.97
1/2/2021 36 125 250.5 4500 25000 6,262,500 2.00
1/2/2021 36 25 53 900 25000 1,325,000 2.12
1/2/2021 36 225 450.5 8100 25000 11,262,500 2.00 84 24
1/2/2021 36 185 358.25 6660 25000 8,956,250 1.94 43 55
1/2/2021 36 210 417.75 7560 25000 10,443,750 1.99 46 95
1/2/2021 36 180 354 6480 25000 8,850,000 1.97 19 132
1/3/2021 37 520 1028.25 19240 25500 26,220,375 1.98 19 144
1/3/2021 37 233 480 8621 25000 12,000,000 2.06 14 32
1/3/2021 37 120 252 4440 26000 6,552,000 2.10
1/3/2021 37 140 239 5180 25000 5,975,000 1.71 225 482
1/3/2021 37 130 274.25 4810 25000 6,856,250 2.11
1/3/2021 37 120 253.5 4440 25000 6,337,500 2.11
1/3/2021 37 170 351.5 6290 25000 8,787,500 2.07
1/3/2021 37 520 1022 19240 25000 25,550,000 1.97
1/3/2021 37 615 1256 22755 25000 31,400,000 2.04
1/3/2021 37 250 522 9250 25000 13,050,000 2.09
1/3/2021 37 125 261 4625 25000 6,525,000 2.09
1/4/2021 38 240 536 9120 24500 13,132,000 2.23
1/4/2021 38 180 374 6840 24000 8,976,000 2.08
1/4/2021 38 135 284.5 5130 24000 6,828,000 2.11
1/4/2021 38 300 622.75 11400 24000 14,946,000 2.08
1/4/2021 38 180 380 6840 24000 9,120,000 2.11
1/4/2021 38 250 525.5 9500 24000 12,612,000 2.10
1/5/2021 39 80 175.5 3120 24000 4,212,000 2.19
1/5/2021 39 30 64.5 1170 23500 1,515,750 2.15
1/5/2021 39 221 483.5 8619 23500 11,362,250 2.19
1/5/2021 39 640 1328 24960 23500 31,208,000 2.08
1/5/2021 39 100 216 3900 23500 5,076,000 2.16
1/5/2021 39 220 456.5 8580 23500 10,727,750 2.08
1/6/2021 40 115 256 4600 22500 5,760,000 2.23
1/6/2021 40 115 253 4600 22500 5,692,500 2.20
1/6/2021 40 120 260.5 4800 22500 5,861,250 2.17
1/7/2021 41 11 14.5 451 22000 319,000 1.32
7,952 15,646 290,858 1,108,000 383,922,125 82

RATA HJ 24,539
RATA HB 16,157
GRAND TOT 7,952 15,646 290,858 1,108,000 383,922,125
rata-rata umur
panen 36.58
rata-rata
berat badan 1.97
PROGRAM
A.masuk 8,000 1. DOC 80 BOX HB Rp 56,280,000
2. Ransum 482 Zak Rp 183,179,500
99.40
KET BERAT JML 4. SOLAR Rp 5,386,250
Makanan 24,100 1.540
Rp 252,780,477
Rp 131,623,648
RUGI / LABA 127,338,848
99.40X1.97 x 100
1.540*36.58
195.57 x 100
56.34
347.11 POIN BAGUS
KET EKOR Rp JUMLAH

Kecil 397 300 119,100
Besar 7,555 350 2,644,250
TOTAL 7,952 650 2,763,350
2,763,350
KET Rp JUMLAH
Kampil 482 150 72,300
Tidur dikdng 30 10,000 300,000
Campr starbio 200 0
TOTAL 512 10,150 372,300 372,300
BONUS
KET Kg Rp JUMLAH
Mortalitas 81.6 5,000 408,000
IP 15,646 25 391,150
Keuntungan 200,000
TOTAL 999,150 999,150
Uang Lauk 150,000

150,000
KAS BON BPDAYUH 4,284,800
TGL KET Rp JUMLAH
MERAK ATAS 4,284,800
2,000,000 TTL GAJI

byr (1,000,000) MERAK ATAS 4,284,800
sisa 1,000,000.0 MERAK BAWAH 3,563,000
TOTAL 7,848,000
ayam program 8,000 pot ksbon (1,000,000)
mati 48 pot ayam dan kot (1,550,000)
sisa 7,952 sisa gaji 5,298,000
ayam program 8,000

mati manual 225
sisa 7,775
selisih 177 LEBIH
PAKAN OBAT SOLAR SEKAM JMLH SEKAM DOC SARANA
800,000 580,000 579,500 433,000 56,280,000 39,960
800,000 207,250 228,000 280,000
1,200,000 100,000 131,250 280,000
1,200,000 50,972 285,000 160,000
1,600,000 232,500 647,500 441,000
1,990,000 992,450 532,000
1,950,000 335,000 570,000
2,340,000 512,500 750,500
2,340,000 1,624,430 570,000
2,730,000 215,000 513,000
2,730,000 193,950 579,500
3,510,000 103,500
3,900,000 18,000
3,900,000 59,215
4,680,000 193,950
4,290,000 742,050
4,680,000 55,000
5,460,000 30,000
5,760,000 55,000
5,760,000
6,144,000
6,528,000
6,528,000
6,912,000
7,680,000
7,680,000
7,665,500
7,390,000
7,390,000
7,020,500
7,390,000
7,759,500
7,759,500
8,129,000
7,759,500
5,542,500
3,325,500
2,217,000
739,000
183,179,500 6,300,767 5,386,250 1,594,000 - 56,280,000 39,960

28
TTL 252,780,477
PJL AYAM 383,922,125
L/R 131,141,648 131,141,648 -
KAMPIL 482,000
131,623,648
2,300,000 :3 766,667 x2 1,550,000 750,000
jual ayam 03
- - - :2 - - 0
1,550,000 750,000
PRESTASI KANDANG MENASA "NANAS BAWAH "
TGL UMUR
12/24/2020 22 231 98 5082 23000 2,254,000 0.42

12/27/2020 25 70 51.5 1750 30000 1,545,000 0.74
12/28/2020 26 20 16 520 30000 480,000 0.80
12/30/2020 28 20 17.5 560 30000 525,000 0.88
12/30/2020 28 10 7 280 22000 154,000 0.70
12/31/2020 29 15 10.5 435 30000 315,000 0.70
1/3/2021 32 15 15 480 22000 330,000 1.00
1/5/2021 34 520 1005 17680 23000 23,115,000 1.93
KEMATIAN
1/6/2021 35 225 414.75 7875 22500 9,331,875 1.84 PAKAN
MANUAL
1/6/2021 35 140 286.5 4900 22500 6,446,250 2.05 PROGRAM
1/7/2021 36 100 194.5 3600 22000 4,279,000 1.95
1/7/2021 36 340 669 12240 21000 14,049,000 1.97
1/7/2021 36 120 221 4320 23000 5,083,000 1.84
1/7/2021 36 45 100 1620 21000 2,100,000 2.22 52 24
1/7/2021 36 80 210.5 2880 21000 4,420,500 2.63 28 56
1/7/2021 36 125 274 4500 21000 5,754,000 2.19 89 95
1/7/2021 36 190 365.25 6840 21000 7,670,250 1.92 36 106
1/8/2021 37 120 260.5 4440 21000 5,470,500 2.17 55 147
1/8/2021 37 170 339.75 6290 20000 6,795,000 2.00 31 43
1/8/2021 37 260 564 9620 21500 12,126,000 2.17
1/8/2021 37 440 937 16280 19000 17,803,000 2.13 291 471
1/8/2021 37 440 901 16280 19000 17,119,000 2.05
1/8/2021 37 640 1338 23680 19500 26,091,000 2.09
1/8/2021 37 40 85.5 1480 19000 1,624,500 2.14
1/8/2021 37 140 286.5 5180 20000 5,730,000 2.05
1/8/2021 37 160 343 5920 20000 6,860,000 2.14
1/9/2021 38 120 268.5 4560 19500 5,235,750 2.24
1/9/2021 38 15 19 570 22000 418,000 1.27
1/9/2021 38 120 261.5 4560 20000 5,230,000 2.18
1/9/2021 38 25 54 950 19000 1,026,000 2.16
1/9/2021 38 245 535 9310 19000 10,165,000 2.18
1/9/2021 38 80 177 3040 19000 3,363,000 2.21
1/9/2021 38 50 93 1900 19000 1,767,000 1.86
1/9/2021 38 190 418.5 7220 19000 7,951,500 2.20
1/9/2021 38 120 256.5 4560 19000 4,873,500 2.14
1/9/2021 38 493 1025.5 18734 19000 19,484,500 2.08
1/10/2021 39 121 271 4719 18700 5,067,700 2.24
1/10/2021 39 122 271.5 4758 18700 5,077,050 2.23
1/10/2021 39 285 628.5 11115 18700 11,752,950 2.21
1/10/2021 39 180 408.5 7020 18700 7,638,950 2.27
1/10/2021 39 460 992.5 17940 18700 18,559,750 2.16
1/11/2021 40 120 281.5 4800 18500 5,207,750 2.35
1/11/2021 40 44 104 1760 18500 1,924,000 2.36
1/11/2021 40 100 226.75 4000 18500 4,194,875 2.27
1/11/2021 40 142 323.5 5680 18500 5,984,750 2.28
1/11/2021 40 80 183 3200 18500 3,385,500 2.29
7,788 15,811 285,128 964,500 315,778,400 88

RATA HJ 19,973
RATA HB 16,775
GRAND TOT 7,788 15,811 285,128 964,500 315,778,400
rata-rata umur
panen 36.61
rata-rata
berat badan 2.03
PROGRAM
2. Ransum 471 Zak Rp 192,339,000
97.35
Makanan 23,550 1.490
Rp 265,219,274
Rp 51,030,126
47,477,126
97.35X 2.03 x 100
1.490*36.61
197.63 x 100
54.53
362.41 POIN BAGUS
KET EKOR Rp JUMLAH

Kecil 366 300 109,800
Besar 7,422 350 2,597,700
TOTAL 7,788 650 2,707,500
2,707,500
KET Rp JUMLAH
Kampil 471 150 70,650
Campr starbio 200 0
TOTAL 471 10,150 70,650 70,650
BONUS
KET Kg Rp JUMLAH
Mortalitas 43.2 3,000 129,600
IP 15,811 25 395,263
Keuntungan 100,000
TOTAL 624,863 624,863
Uang Lauk = 150,000

150,000
3,553,013
NANAS BWH 3,553,000
ayam program 8,000

mati 212
sisa 7,788
ayam program 8,000

mati manual 291
sisa 7,709
selisih 79 lebih
PAKAN OBAT gas SEKAM JMLH SEKAM DOC SARANA / LAMPU
800,000 580,000 1,370,000 960,000 56,000,000
800,000 1,704,400 1,370,000 160,000
800,000 170,729 1,370,000 160,000
1,600,000 224,650 715,000 154,000
2,000,000 106,000 685,000 616,000
1,600,000 530,500 548,000
2,000,000 1,345,325 685,000
2,000,000 685,000 411,000
2,400,000 164,250 685,000
3,600,000 960,420
3,570,000 260,000
3,510,000 260,000
3,510,000
3,510,000
4,680,000
4,680,000
5,070,000
5,070,000
5,460,000
5,850,000
6,240,000
6,630,000
7,020,000
6,240,000
7,020,000
7,020,000
7,410,000
8,190,000
8,190,000
8,190,000
8,190,000
8,970,000
8,190,000
7,800,000
7,800,000
3,900,000
3,900,000
3,900,000
3,900,000
1,129,000
192,339,000 6,991,274 7,839,000 2,050,000 - 56,000,000 -
TTL 265,219,274
PJL AYAM 315,778,400
L/R 50,559,126 50,559,126 -
KAMPIL 471,000
51,030,126
TGL UMUR
12/24/2020 22 231 98 5082 23000 2,254,000 0.42

12/27/2020 25 70 51.5 1750 30000 1,545,000 0.74
12/28/2020 26 20 16 520 30000 480,000 0.80
12/30/2020 28 20 17.5 560 30000 525,000 0.88
12/30/2020 28 10 7 280 22000 154,000 0.70
12/31/2020 29 15 10.5 435 30000 315,000 0.70
1/3/2021 32 15 15 480 22000 330,000 1.00
1/5/2021 34 520 1005 17680 23000 23,115,000 1.93
KEMATIAN
1/6/2021 35 225 414.75 7875 22500 9,331,875 1.84
MANUAL
1/6/2021 35 140 286.5 4900 22500 6,446,250 2.05
1/7/2021 36 100 194.5 3600 22000 4,279,000 1.95
1/7/2021 36 340 669 12240 21000 14,049,000 1.97
1/7/2021 36 120 221 4320 23000 5,083,000 1.84
1/7/2021 36 45 100 1620 21000 2,100,000 2.22 52
1/7/2021 36 80 210.5 2880 21000 4,420,500 2.63 28
1/7/2021 36 125 274 4500 21000 5,754,000 2.19 89
1/7/2021 36 190 365.25 6840 21000 7,670,250 1.92 36
1/8/2021 37 120 260.5 4440 21000 5,470,500 2.17 55
1/8/2021 37 170 339.75 6290 20000 6,795,000 2.00 31
1/8/2021 37 260 564 9620 21500 12,126,000 2.17
1/8/2021 37 440 937 16280 19000 17,803,000 2.13 291
1/8/2021 37 440 901 16280 19000 17,119,000 2.05
1/8/2021 37 640 1338 23680 19500 26,091,000 2.09
1/8/2021 37 40 85.5 1480 19000 1,624,500 2.14
1/8/2021 37 140 286.5 5180 20000 5,730,000 2.05
1/8/2021 37 160 343 5920 20000 6,860,000 2.14
1/9/2021 38 120 268.5 4560 19500 5,235,750 2.24
1/9/2021 38 15 19 570 22000 418,000 1.27
1/9/2021 38 120 261.5 4560 20000 5,230,000 2.18
1/9/2021 38 25 54 950 19000 1,026,000 2.16
1/9/2021 38 245 535 9310 19000 10,165,000 2.18
1/9/2021 38 80 177 3040 19000 3,363,000 2.21
1/9/2021 38 50 93 1900 19000 1,767,000 1.86
1/9/2021 38 190 418.5 7220 19000 7,951,500 2.20
1/9/2021 38 120 256.5 4560 19000 4,873,500 2.14
1/9/2021 38 493 1025.5 18734 19000 19,484,500 2.08
1/10/2021 39 121 271 4719 18700 5,067,700 2.24
1/10/2021 39 122 271.5 4758 18700 5,077,050 2.23
1/10/2021 39 285 628.5 11115 18700 11,752,950 2.21
1/10/2021 39 180 408.5 7020 18700 7,638,950 2.27
1/10/2021 39 460 992.5 17940 18700 18,559,750 2.16
1/11/2021 40 120 281.5 4800 18500 5,207,750 2.35
1/11/2021 40 44 104 1760 18500 1,924,000 2.36
1/11/2021 40 100 226.75 4000 18500 4,194,875 2.27
1/11/2021 40 142 323.5 5680 18500 5,984,750 2.28
1/11/2021 40 80 183 3200 18500 3,385,500 2.29
7,788 15,811 285,128 964,500 315,778,400 88

RATA HJ 19,973
RATA HB 16,775
GRAND TOT 7,788 15,811 285,128 964,500 315,778,400
rata-rata umur
panen 36.61
rata-rata
berat badan 2.03
PROGRAM
2. Ransum 471 Zak Rp 192,339,000
97.35
Makanan 23,550 1.490
Rp 265,219,274
Rp 51,030,126
47,614,541

97.35X 2.03 x 100
1.490*36.61
197.63 x 100
54.53
362.41 POIN BAGUS
KET EKOR Rp JUMLAH

Kecil 366 300 109,800
Besar 7,422 350 2,597,700
TOTAL 7,788 650 2,707,500
2,707,500
KET Rp JUMLAH
Kampil 471 150 70,650
Campr starbio 200 0
TOTAL 471 10,150 70,650 70,650
BONUS
KET Kg Rp JUMLAH
Mortalitas 21.6 1,600 34,560
IP 14,115 25 352,875
Keuntungan 100,000
TOTAL 487,435 487,435
Uang Lauk = 150,000

150,000
3,415,585
KAS BON BP BONI
TGL KET Rp JUMLAH
26,500,000
byr (1,000,000) TTL GAJI
sisa 25,500,000.0 NANAS ATAS 3,415,585
NANAS BAWAH 3,553,000
mati 212 KASI GAJI 6,951,000
sisa 7,788 pot ksbon
pot ayam dan kot
ayam program 8,000 sisa gaji 13,919,785
mati manual 291
sisa 7,709
selisih 79 lebih
PAKAN OBAT gas SEKAM JMLH SEKAM
800,000 580,000 1,370,000 960,000 DOC SARANA / LAMPU
800,000 1,704,400 1,370,000 160,000 56,000,000
800,000 170,729 1,370,000 160,000
1,600,000 224,650 715,000 154,000
2,000,000 106,000 685,000 616,000
1,600,000 530,500 548,000
2,000,000 1,345,325 685,000
2,000,000 685,000 411,000
2,400,000 164,250 685,000
3,600,000 960,420
3,570,000 260,000
3,510,000 260,000
3,510,000
3,510,000
4,680,000
4,680,000
5,070,000
5,070,000
5,460,000
5,850,000
6,240,000
6,630,000
7,020,000
6,240,000
7,020,000
7,020,000
7,410,000
8,190,000
8,190,000
8,190,000
8,190,000
8,970,000
8,190,000
7,800,000
7,800,000
3,900,000
3,900,000
3,900,000
3,900,000
1,129,000
192,339,000 6,991,274 7,839,000 2,050,000 -

56,000,000 -
TTL 265,219,274
PJL AYAM 315,778,400
L/R 50,559,126
KAMPIL 471,000 50,559,126 -
51,030,126
penjualan kotoran utk ibu utk boni

3,200,000 :3 1,066,667 x2 2,150,000 1,050,000
jual ayam 03
430,000 - 430,000 :2 215,000 215,000 215,000
2,365,000 1,265,000
PAKAN
PROGRAM
24
56
95
106
147
43
471
PRESTASI KANDANG MENASA "NURI BAWAH "
LAPORAN FEBRUARI 2021
TGL UMUR
1/8/2021 19 100 32.5 1900 23000 747,500 0.33

1/11/2021 22 30 23.5 660 25000 587,500 0.78
1/12/2021 23 10 7 230 25000 175,000 0.70
1/12/2021 23 150 76.5 3450 22000 1,683,000 0.51
1/13/2021 24 20 16.5 480 25000 412,500 0.83
1/14/2021 25 40 27 1000 23000 621,000 0.68
1/14/2021 25 30 19 750 25000 475,000 0.63
1/14/2021 25 27 24 675 22000 528,000 0.89
KEMATIAN
1/18/2021 29 50 76.5 1450 17000 1,300,500 1.53
MANUAL
1/24/2021 25 220 420 5500 19000 7,980,000 1.91
1/24/2021 35 155 302.5 5425 19500 5,898,750 1.95
1/24/2021 35 180 328.75 6300 18000 5,917,500 1.83
1/24/2021 35 300 558 10500 19000 10,602,000 1.86
1/24/2021 35 300 536.25 10500 19000 10,188,750 1.79 41
1/25/2021 36 120 229.5 4320 19000 4,360,500 1.91 33
1/26/2021 37 135 272.5 4995 19000 5,177,500 2.02 67
1/28/2021 39 150 334 5850 18500 6,179,000 2.23 32
1/28/2021 39 260 566.25 10140 18500 10,475,625 2.18 21
1/28/2021 39 120 241.5 4680 17700 4,274,550 2.01 32
1/28/2021 39 360 729.5 14040 17700 12,912,150 2.03
1/28/2021 39 200 431 7800 17700 7,628,700 2.16 226
1/28/2021 39 260 549.75 10140 17700 9,730,575 2.11
1/29/2021 41 140 331.5 5740 17200 5,701,800 2.37
1/30/2021 42 215 505 9030 16700 8,433,500 2.35
1/30/2021 42 200 497 8400 18000 8,946,000 2.49
1/30/2021 42 360 836.5 15120 16700 13,969,550 2.32
1/30/2021 42 200 470 8400 16700 7,849,000 2.35
1/31/2021 43 165 375.5 7095 16000 6,008,000 2.28
1/31/2021 43 2 6 86 20000 120,000 3.00
1/31/2021 43 120 302 5160 18000 5,436,000 2.52
1/31/2021 43 310 743 13330 16000 11,888,000 2.40
1/31/2021 43 500 1205 21500 16000 19,280,000 2.41
1/31/2021 43 580 1400.5 24940 16000 22,408,000 2.41
1/31/2021 43 420 1025.5 18060 16000 16,408,000 2.44
1/31/2021 43 200 471 8600 16000 7,536,000 2.36
1/31/2021 43 560 1354 24080 16000 21,664,000 2.42
1/31/2021 43 540 1309 23220 16000 20,944,000 2.42
2/1/2021 44 120 286.5 5280 16200 4,641,300 2.39
7,849 16,920 308,826 714,800 289,088,750 72

RATA HJ 17,086
RATA HB 16,533
SELISIH HB /HJ 553
GRAND TOT 7,849 16,920 308,826 714,800 289,088,750
rata-rata umur
panen 39.35
rata-rata
berat badan 2.16
PROGRAM
2. Ransum 577 Zak Rp 206,807,000
98.11
Makanan 28,850 1.705
Rp 279,739,500
Rp 9,926,250
6,963,250
98.11X 2.16 x 100
1.705*39.35
211.50 x 100
67.09
315.26 POIN SEDANG
KET EKOR Rp JUMLAH

Kecil 407 300 122,100
Besar 7,442 350 2,604,700
TOTAL 7,849 650 2,726,800
2,726,800
KET Rp JUMLAH
Kampil 577 150 86,550
Campr starbio 200 0
TOTAL 577 10,150 86,550 86,550
BONUS
KET Kg Rp JUMLAH
Mortalitas 3,000 0
IP 25 0
Keuntungan
TOTAL 0 0
Uang Lauk = 150,000

150,000
2,963,350
NANAS BWH 2,963,000
ayam program 8,000

mati 151
sisa 7,849
ayam program 8,000

mati manual 226
sisa 7,774
selisih 75 lebih
PAKAN OBAT DEXLITE SEKAM JMLH SEKAM DOC SARANA / LAMPU
400,000 562,500 969,000 1,040,000 56,000,000 45,000
800,000 60,000 1,235,000 910,000 339,660
800,000 103,500 731,500 301,000
1,200,000 100,000 503,500
1,600,000 224,650 560,500
2,000,000 1,086,350 1,083,000
2,400,000 744,500 541,500
2,400,000 15,000 579,500
2,400,000 103,500 456,000
2,800,000 187,500 541,500
3,120,000 1,582,410 522,500
4,680,000 18,000 266,000
3,900,000 232,500
3,120,000 7,500
4,680,000 908,500
3,900,000 116,715
3,900,000 114,215
5,070,000 55,000
5,460,000 30,000
6,240,000 55,000
6,630,000
7,020,000
7,020,000
7,410,000
6,651,000
6,651,000
5,940,000
6,270,000
6,600,000
6,930,000
6,930,000
7,260,000
7,260,000
7,920,000
7,920,000
8,195,000
7,260,000
7,590,000
6,270,000
5,280,000
4,950,000
1,980,000
206,807,000 6,307,340 7,989,500 2,251,000 - 56,000,000 384,660
TTL 279,739,500
PJL AYAM 289,088,750
L/R 9,349,250 9,349,250 -
KAMPIL 577,000
9,926,250
PAKAN
PROGRAM
23
57
92
128
154
123
577
PRESTASI KANDANG MENASA "NURI ATAS "
PERIODE 25/12/20
TGL UMUR
1/8/2021 16 60 15 960 23000 345,000 0.25

1/12/2021 20 50 18 1000 22000 396,000 0.36
1/14/2021 22 245 109 5390 23000 2,507,000 0.44
1/14/2021 22 100 50 2200 22000 1,100,000 0.50
1/14/2021 22 103 101 2266 19500 1,969,500 0.98
1/18/2021 26 25 22.5 650 20000 450,000 0.90
1/29/2021 37 380 748 14060 17200 12,865,600 1.97
1/29/2021 37 195 392.5 7215 17200 6,751,000 2.01
1/29/2021 37 160 328.5 5920 17200 5,650,200 2.05
1/29/2021 37 220 444.75 8140 17200 7,649,700 2.02
1/30/2021 38 40 73 1520 16700 1,219,100 1.83
1/31/2021 39 480 1018 18720 16000 16,288,000 2.12
1/31/2021 39 300 654.25 11700 16000 10,468,000 2.18
1/31/2021 39 560 1268 21840 16000 20,288,000 2.26
2/1/2021 40 92 168.5 3680 16200 2,729,700 1.83
2/1/2021 40 5 12.3 200 22000 270,600 2.46
2/1/2021 40 150 344 6000 16200 5,572,800 2.29
2/1/2021 40 235 514 9400 16200 8,326,800 2.19
2/1/2021 40 475 1039.5 19000 16200 16,839,900 2.19
2/1/2021 40 500 1207.5 20000 16200 19,561,500 2.42
2/1/2021 40 680 1499.5 27200 16200 24,291,900 2.21
2/1/2021 40 680 1542.5 27200 16200 24,988,500 2.27
2/1/2021 40 560 1257.5 22400 16200 20,371,500 2.25
2/1/2021 40 620 1341.5 24800 16200 21,732,300 2.16
2/1/2021 40 580 1281 23200 16200 20,752,200 2.21
2/1/2021 40 355 796 14200 16200 12,895,200 2.24
7,850 16,246 298,861 463,200 266,280,000 47

RATA HJ 16,390
RATA HB 16,150
SELISIH HB /HJ 240
GRAND TOT 7,850 16,246 298,861 463,200 266,280,000
rata-rata umur
panen 38.07
rata-rata berat
badan 2.07
PROGRAM
2. Ransum 550Zak Rp 192,427,500
98.13
Makanan 27,500 1.693
Rp 262,383,790
Rp 4,446,210
RUGI / LABA 1,495,210
98.13X2.07 x 100
1.693*38.07
203.08 x 100
64.44
315.13 POIN SEDANG
KET EKOR Rp JUMLAH

Kecil 583 300 174,900
Besar 7,267 350 2,543,450
TOTAL 7,850 650 2,718,350
2,718,350
KET Rp JUMLAH
Kampil 550 150 82,500
Campr starbio 200 0
TOTAL 550 10,150 82,500 82,500
BONUS
KET Kg Rp JUMLAH
Mortalitas 1,600 0
IP 25 0
Keuntungan
TOTAL 0 0
Uang Lauk = 150,000

150,000
KAS BON BP DAYUHDayuh 2,950,850
TGL KET Rp JUMLAH
KASBON 1,000,000 NURI ATAS 2,951,000
2,000,000 TTL GAJI

byr 1,000,000 NURI ATAS 2,951,000
sisa 1,000,000 NURI BAWAH 2,963,000
TOTAL 5,914,000
ayam program 8,000 BONUS A/B 106,000
mati 150 6,020,000
sisa 7,850 pot ksbon (1,000,000)
pot ayam dan kot (1,600,000)
ayam program 8,000 (2,600,000)
mati manual 189 sisa gaji 3,420,000
sisa 7,811
selisih 39 LEBIH
PAKAN OBAT DEXLITE SEKAM JMLH SEKAM DOC SARANA
400,000 580,000 731,500 1,040,000 56,000,000 45,000
800,000 100,000 503,500 910,000
1,200,000 224,650 570,000 301,000
1,200,000 365,000 1,083,000
1,600,000 1,437,450 532,000
1,600,000 1,685,650 579,500
2,000,000 18,000 446,500
2,400,000 7,500 541,500
2,400,000 232,500 52,500
2,380,000 36,270 266,000
3,120,000 57,500 470,000
4,290,000 908,500
3,510,000 55,000
3,510,000 55,000
3,900,000 66,270
4,290,000 55,000
4,680,000
5,070,000
5,378,000
5,173,000
5,542,500
5,542,500
6,281,500
5,940,000
5,940,000
6,270,000
6,600,000
6,600,000
6,930,000
6,930,000
7,260,000
7,590,000
7,590,000
7,920,000
8,250,000
8,580,000
8,250,000
7,920,000
7,260,000
330,000
192,427,500 5,884,290 5,776,000 2,251,000 - 56,000,000 45,000
TTL 262,383,790
PJL AYAM 266,280,000
L/R 3,896,210 3,896,210 -
KAMPIL 550,000
4,446,210
penjualan kotoran Unt bos Untuk Pak Dayuh

2,400,000 :3 800,000 x2 1,600,000 800,000
jual ayam 03
- - :2 - 0
1,600,000 800,000
KEMATIAN
PAKAN
MANUAL
PROGRAM
39 22
30 55
51 89
19 127
20 159
30 98
189 550
PRESTASI KANDANG MENASA "JERUK BAWAH "
TGL UMUR
1/22/2021 26 135 79.5 3510 22000 1,749,000 0.59

1/24/2021 28 10 8 280 22000 176,000 0.80
1/25/2021 29 30 26 870 23000 598,000 0.87
1/30/2021 34 125 221 4250 17200 3,801,200 1.77
1/30/2021 34 20 21 680 22000 462,000 1.05
1/30/2021 34 372 636 12648 16700 10,621,200 1.71
1/31/2021 35 550 1031.5 19250 16000 16,504,000 1.88
1/31/2021 35 370 503.7 12950 17000 8,562,900 1.36
KEMATIAN
1/31/2021 35 25 27.8 875 17000 472,600 1.11
MANUAL
2/1/2021 36 160 324.5 5760 16200 5,256,900 2.03
2/1/2021 36 160 331 5760 16200 5,362,200 2.07
2/1/2021 36 160 332.5 5760 16200 5,386,500 2.08
2/1/2021 36 140 264.75 5040 16200 4,288,950 1.89
2/1/2021 36 300 622 10800 16200 10,076,400 2.07 45
2/1/2021 36 140 259.5 5040 16200 4,203,900 1.85 35
2/1/2021 36 180 319.75 6480 16200 5,179,950 1.78 38
2/1/2021 36 480 1005 17280 16200 16,281,000 2.09 38
2/1/2021 36 400 721 14400 16200 11,680,200 1.80 57
2/1/2021 36 400 801.5 14400 16200 12,984,300 2.00
2/1/2021 36 400 801.5 14400 16200 12,984,300 2.00
2/1/2021 36 160 338.5 5760 16200 5,483,700 2.12 213
2/1/2021 36 560 1132 20160 16200 18,338,400 2.02
2/1/2021 36 600 1130 21600 16200 18,306,000 1.88
2/2/2021 37 160 300.5 5920 16200 4,868,100 1.88
2/2/2021 37 209 388.5 7733 16200 6,293,700 1.86
2/2/2021 37 480 898 17760 16500 14,817,000 1.87
2/2/2021 37 400 748.5 14800 16500 12,350,250 1.87
2/2/2021 37 180 341 6660 16500 5,626,500 1.89
7,306 13,615 260,826 481,600 222,715,150 48
RATA HJ 16,359
RATA HB 17,536
SELISIH HB /HJ (1,177)
GRAND TOT 7,306 13,615 260,826 481,600 222,715,150
rata-rata umur
panen 35.70
rata-rata berat
badan 1.86
PROGRAM
2. Ransum 452 Zak Rp 170,487,500
96.73
KET BERAT JML 4. GAS - Rp 8,083,000
Makanan 22,600 1.660
Rp 238,738,434
Rp (15,571,284)
-18,337,284
96.73X 1.86 x 100
1.660*35.70
180.25 x 100
59.26
304.16 POIN SEDANG
KET EKOR Rp JUMLAH

Kecil 175 300 52,500
Besar 7,131 350 2,495,850
TOTAL 7,306 650 2,548,350
2,548,350
KET Rp JUMLAH
Kampil 452 150 67,800
Campr starbio 200 0
TOTAL 452 10,150 67,800 67,800
BONUS
KET Kg Rp JUMLAH
Mortalitas 3,000 0
IP 25 0
Keuntungan
TOTAL 0 0
Uang Lauk = 150,000

150,000
2,766,150
jeruk BWH 2,766,000
ayam program 7,553

mati 247
sisa 7,306
ayam program 7,553

mati manual 213
sisa 7,340
selisih -34 kurang
800,000 580,000 1,370,000 560,000 52,500,000 39,960
1,200,000 103,500 1,370,000 661,500 30,000
800,000 1,732,450 685,000 336,000
1,600,000 10,000 685,000 413,000
2,000,000 261,150 685,000
1,600,000 365,000 685,000
2,000,000 912,450 685,000
2,000,000 417,275 685,000
1,600,000 232,500 685,000
2,400,000 132,339 274,000
2,400,000 572,387 274,000
4,000,000 27,500
3,600,000 144,493
3,170,000 77,215
4,680,000 59,215
4,680,000
3,552,500
5,390,000
6,930,000
5,775,000
5,775,000
5,775,000
6,930,000
5,775,000
7,315,000
7,315,000
6,545,000
6,545,000
7,315,000
8,085,000
7,315,000
8,562,500
7,192,500
8,220,000
6,850,000
4,795,000
170,487,500 5,627,474 8,083,000 1,970,500 - 52,500,000 69,960
TTL 238,738,434
PJL AYAM 222,715,150
L/R (16,023,284) (16,023,284) -
KAMPIL 452,000
(15,571,284)
PAKAN
PROGRAM
25
48
96
120
149
14
452
PRESTASI KANDANG MENASA "JERUK ATAS "
PERIODE 28/12/20
TGL UMUR
1/24/2021 23 143 44.5 3289 22000 979,000 0.31

1/27/2021 26 200 108 5200 25000 2,700,000 0.54
1/30/2021 29 20 14 580 22000 308,000 0.70
1/31/2021 30 100 90 3000 23000 2,070,000 0.90
1/31/2021 30 25 20 750 25000 500,000 0.80
2/1/2021 31 100 90.5 3100 17200 1,556,600 0.91
2/1/2021 31 150 155 4650 17200 2,666,000 1.03
KEMATIAN
2/1/2021 31 300 350 9300 17200 6,020,000 1.17 PAKAN
MANUAL
2/2/2021 32 150 241.5 4800 16200 3,912,300 1.61 PROGRAM
2/4/2021 34 175 193.5 5950 18000 3,483,000 1.11
2/4/2021 34 125 214.5 4250 16500 3,539,250 1.72
2/5/2021 35 120 125 4200 17000 2,125,000 1.04
2/6/2021 36 80 97 2880 20000 1,940,000 1.21 33 19
2/6/2021 36 9 10.5 324 23000 241,500 1.17 40 40
2/6/2021 36 140 252 5040 18000 4,536,000 1.80 36 77
2/6/2021 36 180 307.25 6480 18000 5,530,500 1.71 26 111
2/6/2021 36 120 209.5 4320 18000 3,771,000 1.75 220 99
2/7/2021 37 35 62 1295 18000 1,116,000 1.77 83 43
2/7/2021 37 400 708.5 14800 18000 12,753,000 1.77
2/7/2021 37 200 359 7400 18000 6,462,000 1.80 438 389
2/7/2021 37 197 331.5 7289 18000 5,967,000 1.68
2/7/2021 37 200 351.5 7400 18000 6,327,000 1.76
2/8/2021 38 80 155 3040 18000 2,790,000 1.94
2/8/2021 38 145 272.5 5510 17500 4,768,750 1.88
2/8/2021 38 190 309.5 7220 17500 5,416,250 1.63
2/8/2021 38 325 598 12350 17500 10,465,000 1.84
2/9/2021 39 140 262.5 5460 19000 4,987,500 1.88
2/9/2021 39 160 306 6240 19000 5,814,000 1.91
2/9/2021 39 150 282 5850 18300 5,160,600 1.88
2/9/2021 39 280 517.5 10920 18500 9,573,750 1.85
2/10/2021 40 120 248 4800 19500 4,836,000 2.07
2/10/2021 40 190 367 7600 18700 6,862,900 1.93
2/11/2021 41 140 296.5 5740 19300 5,722,450 2.12
2/11/2021 41 240 510.5 9840 19300 9,852,650 2.13
2/11/2021 41 160 292 6560 19000 5,548,000 1.83
2/11/2021 41 240 467.5 9840 18400 8,602,000 1.95
2/11/2021 41 240 482.5 9840 18400 8,878,000 2.01
2/12/2021 42 60 113.5 2520 18500 2,099,750 1.89
2/12/2021 42 140 300 5880 18700 5,610,000 2.14
2/12/2021 42 115 244 4830 18700 4,562,800 2.12
2/12/2021 42 200 433 8400 18400 7,967,200 2.17
2/12/2021 42 200 430.5 8400 18400 7,921,200 2.15
2/12/2021 42 170 361 7140 18400 6,642,400 2.12
6,854 11,584 254,277 812,300 212,584,350 70

RATA HJ 18,351
RATA HB 17,331
GRAND TOT 6,854 11,584 254,277 812,300 212,584,350
rata-rata umur
panen 37.10
rata-rata
berat badan 1.69
PROGRAM
A.masuk 7,500 1. DOC 75 BOX wk Rp 53,175,000
2. Ransum 389 Zak Rp 135,085,000
91.39
KET BERAT JML 4. GAS Rp 4,932,000
Makanan 19,450 1.679
Rp 200,764,150
Rp 12,209,200
RUGI / LABA 9,631,200
91.39X1.69 x 100
1.679*37.10
154.46 x 100
62.29
247.97 POIN SEDANG
KET EKOR Rp JUMLAH

Kecil 588 300 176,400
Besar 6,266 350 2,193,100
TOTAL 6,854 650 2,369,500
2,369,500
KET Rp JUMLAH
Kampil 389 150 58,350
Campr starbio 200 0
TOTAL 389 10,150 58,350 58,350
BONUS
KET Kg Rp JUMLAH
Mortalitas 1,600 0
IP 25 0
Keuntungan
TOTAL 0 0
Uang Lauk 150,000

150,000
KAS BON mek toris 2,577,850
TGL KET Rp JUMLAH
1,945,000 jeruk ATAS 2,578,000
7,445,000 TTL GAJI

byr jeruk ATAS 2,578,000
sisa jeruk BAWAH 2,766,000
TOTAL 5,344,000
ayam program 7,500 KOT + AYAM (2,160,000)
mati 646 3,184,000
sisa 6,854 POT KABON (1,945,000)
SISA 1,239,000
ayam program 7,500
mati manual 438
sisa 7,062
selisih -208 kurang
PAKAN OBAT gas SEKAM JMLH SEKAM DOC SARANA
780,000 580,000 685,000 560,000 53,175,000 59,940
780,000 100,000 685,000 668,500
780,000 10,000 685,000 336,000
1,170,000 239,150 685,000 420,000
780,000 964,400 685,000
1,170,000 365,000 685,000
1,950,000 512,000 411,000
1,170,000 798,900 411,000
1,950,000 18,000
2,340,000 309,175
2,340,000 27,500
1,712,500 452,387
2,397,500 144,225
2,740,000 120,000
3,425,000 30,000
2,740,000 143,993
3,425,000 59,215
3,767,500 59,215
4,452,500 594,550
4,452,500
4,110,000
5,137,500
5,480,000
5,137,500
5,822,500
5,480,000
5,480,000
5,480,000
6,507,500
6,165,000
5,137,500
5,822,500
2,397,500
3,767,500
4,110,000
4,795,000
3,425,000
1,712,500
1,712,500
1,712,500
1,370,000
135,085,000 5,527,710 4,932,000 1,984,500 - 53,175,000 59,940
TTL 200,764,150
PJL AYAM 212,584,350
L/R 11,820,200 11,820,200 -
KAMPIL 389,000
12,209,200
penjualan kotoran utk ibu utk mbok toris

3,000,000 :3 1,000,000 x2 2,000,000 1,000,000
jual ayam 03
320,000 - 320,000 :2 160,000 160,000 160,000
2,160,000 1,160,000
PRESTASI KANDANG MENASA " MERPATI BAWAH "
LAPORAN MARET 2021
TGL UMUR
2/16/2021 19 60 27 1140 23000 621,000 0.45

2/21/2021 29 6 5 174 22000 110,000 0.83
2/23/2021 31 17 23 527 23000 529,000 1.35
3/1/2021 37 240 485 8880 17400 8,439,000 2.02 17400
3/1/2021 37 200 411 7400 17400 7,151,400 2.06
3/3/2021 39 45 92.5 1755 18400 1,702,000 2.06
3/3/2021 39 255 539.5 9945 18400 9,926,800 2.12
3/3/2021 39 435 933.5 16965 18400 17,176,400 2.15
KEMATIAN
3/3/2021 39 240 518.5 9360 18400 9,540,400 2.16 PAKAN
MANUAL
3/3/2021 39 200 413 7800 18400 7,599,200 2.07 PROGRAM
3/4/2021 40 235 521.5 9400 18700 9,752,050 2.22
3/4/2021 40 480 1085 19200 18700 20,289,500 2.26
3/4/2021 40 135 302.25 5400 18700 5,652,075 2.24
3/4/2021 40 110 246.5 4400 18700 4,609,550 2.24 24 26
3/5/2021 41 185 402.25 7585 19200 7,723,200 2.17 25 59
3/5/2021 41 195 465.5 7995 19200 8,937,600 2.39 26 101
3/5/2021 41 140 306.75 5740 19200 5,889,600 2.19 15 122
3/5/2021 41 150 362.5 6150 19500 7,068,750 2.42 27 165
3/5/2021 41 100 223 4100 19200 4,281,600 2.23 105 129
3/5/2021 41 240 548 9840 19200 10,521,600 2.28 40 7
3/6/2021 42 210 500.25 8820 19200 9,604,800 2.38 262 609
3/6/2021 42 210 503.5 8820 19200 9,667,200 2.40
3/6/2021 42 150 338.5 6300 19200 6,499,200 2.26
3/6/2021 42 100 232 4200 19200 4,454,400 2.32
3/7/2021 43 203 524.5 8729 19000 9,965,500 2.58
3/7/2021 43 120 301.5 5160 19000 5,728,500 2.51
3/7/2021 43 220 542.75 9460 19500 10,583,625 2.47
3/7/2021 43 360 903.5 15480 19000 17,166,500 2.51
3/7/2021 43 550 1369.5 23650 19000 26,020,500 2.49
3/7/2021 43 180 410.8 7740 19000 7,805,200 2.28
3/7/2021 43 70 170 3010 19000 3,230,000 2.43
3/7/2021 43 400 1011.5 17200 19000 19,218,500 2.53
3/7/2021 43 180 429 7740 19000 8,151,000 2.38
3/7/2021 43 160 383 6880 19000 7,277,000 2.39
3/9/2021 45 25 61.5 1125 20000 1,230,000 2.46
3/9/2021 45 210 549.25 9450 20000 10,985,000 2.62
3/9/2021 45 2 5 90 25000 125,000 2.50
3/9/2021 45 290 766.5 13050 20000 15,330,000 2.64
3/9/2021 45 480 718.5 21600 20000 14,370,000 1.50
3/11/2021 47 20 27 940 19500 526,500 1.35
3/12/2021 48 19 28.5 912 19500 555,750 1.50
7,827 17,688 324,112 796,400 336,014,900 88

RATA HJ 18,997
RATA HB 16,875
GRAND TOT 7,827 17,688 324,112 796,400 336,014,900
rata-rata umur
panen 41.41
rata-rata
berat badan 2.26
PROGRAM
2. Ransum 609 Zak Rp 220,135,000
97.84
Makanan 30,450 1.722
Rp 298,475,844
Rp 38,148,056
35,173,056
97.84X 2.26 x 100
1.722*41.41
221.10 x 100
71.29
310.15 POIN SEDANG
KET EKOR Rp JUMLAH

Kecil 66 300 19,800
Besar 7,761 350 2,716,350
TOTAL 7,827 650 2,736,150
2,736,150
KET Rp JUMLAH
Kampil 609 150 91,350
Campr starbio 200 0
TOTAL 609 10,150 91,350 91,350
BONUS
KET Kg Rp JUMLAH
Mortalitas 3,000 0
IP 25 0
Keuntungan
TOTAL 0 0
Uang Lauk = 150,000

150,000
2,977,500
MERPATI BWH 2,975,000
ayam program 8,000

mati 173
sisa 7,827
ayam program 8,000

mati manual 262
sisa 7,738
selisih 89 LEBIH
161,225,000 577,500 1,168,500 434,000 56,000,000 39,960
4,110,000 232,500 1,121,000 100,000 99,900
8,220,000 1,003,250 978,500 600,000
8,562,500 103,500 1,054,500 325,000
8,562,500 192,500 627,000 845,000
8,562,500 512,512 532,000
7,535,000 259,950 893,000
4,110,000 325,006 551,000
4,110,000 1,165,650 551,000
2,740,000 120,000 513,000
2,055,000 348,983 579,500
342,500 201,483 513,000
131,000 560,500
74,700 532,000
27,500 560,500
27,500 503,500
27,500 617,500
120,000 437,000
27,500 579,500
27,500 522,500
27,500 114,000
27,500 285,000
541,950
220,135,000 6,102,984 13,794,000 2,304,000 - 56,000,000 139,860
TTL 298,475,844
PJL AYAM 336,014,900
L/R 37,539,056 37,539,056 -
KAMPIL 609,000
38,148,056
PRESTASI KANDANG MENASA "MERPATI ATAS "
PERIODE 28/1/2021
LAPORAN MARET 2021
TGL UMUR
2/16/2021 20 100 36.5 2000 23000 839,500 0.37

2/21/2021 25 90 57 2250 22000 1,254,000 0.63
2/23/2021 27 35 29 945 23000 667,000 0.83
3/5/2021 37 280 599 10360 19200 11,500,800 2.14
3/5/2021 37 680 1553 25160 19200 29,817,600 2.28
3/6/2021 38 255 576.75 9690 19200 11,073,600 2.26
3/7/2021 39 10 9.25 390 19000 175,750 0.93
KEMATIAN
3/8/2021 40 540 1260 21600 19500 24,570,000 2.33 PAKAN
MANUAL
3/8/2021 40 320 664.5 12800 19500 12,957,750 2.08 PROGRAM
3/8/2021 40 80 187 3200 19500 3,646,500 2.34
3/8/2021 40 140 307 5600 19500 5,986,500 2.19
3/8/2021 40 91 194.75 3640 19500 3,797,625 2.14
3/8/2021 40 400 934.5 16000 19500 18,222,750 2.34 26 24
3/8/2021 40 440 1036 17600 19500 20,202,000 2.35 29 63
3/8/2021 40 220 498.5 8800 19500 9,720,750 2.27 26 112
3/9/2021 41 200 496.5 8200 20000 9,930,000 2.48 20 141
3/9/2021 41 120 302 4920 20000 6,040,000 2.52 38 170
3/10/2021 42 1 2 42 25000 50,000 2.00 382 134
3/11/2021 43 340 885.75 14620 19500 17,272,125 2.61 11
3/11/2021 43 140 366.5 6020 20000 7,330,000 2.62 532 644
3/11/2021 43 195 500.25 8385 19500 9,754,875 2.57
3/11/2021 43 420 1071.5 18060 19500 20,894,250 2.55
3/11/2021 43 335 840.5 14405 19500 16,389,750 2.51
3/11/2021 43 405 1006.5 17415 19500 19,626,750 2.49
3/11/2021 43 520 1353.5 22360 19500 26,393,250 2.60
3/11/2021 43 590 1501.5 25370 19500 29,279,250 2.54
3/12/2021 44 146 331 6424 19500 6,454,500 2.27
3/12/2021 44 490 1187.75 21560 19500 23,161,125 2.42
3/12/2021 44 30 80.5 1320 20000 1,610,000 2.68
7,613 17,869 309,136 581,100 348,618,000 62

RATA HJ 19,510
RATA HB 17,139
GRAND TOT 7,613 17,869 309,136 581,100 348,618,000
rata-rata umur
panen 40.61
rata-rata
berat badan 2.35
PROGRAM
2. Ransum 644 Zak Rp 230,052,500
92.84
Makanan 32,200 1.802
Rp 306,253,585
Rp 43,008,415
RUGI / LABA 40,109,015
92.84X2.35 x 100
1.802*40.61
217.91 x 100
73.17
297.79 POIN SEDANG
KET EKOR Rp JUMLAH

Kecil 235 300 70,500
Besar 7,378 350 2,582,300
TOTAL 7,613 650 2,652,800
2,652,800
KET Rp JUMLAH
Kampil 644 150 96,600
Campr starbio 200 0
TOTAL 644 10,150 96,600 96,600
BONUS
KET Kg Rp JUMLAH
Mortalitas 1,600 0
IP 25 0
Keuntungan
TOTAL 0 0
Uang Lauk 150,000

150,000
KAS BON BP NORSI 2,899,400
TGL KET Rp JUMLAH
MERPATI ATAS 2,899,400
1,000,000 TTL GAJI

byr MERPATI ATAS 2,899,000
sisa MERPATI BWH 2,975,000
TOTAL 5,874,000
ayam program 8,200 Bonus A/B 494,000
mati 587 6,368,000
sisa 7,613 POT KABON (1,900,000)
SISA 4,468,000
ayam program 8,200 POT KASBON (1,000,000)
mati manual 532 3,468,000
sisa 7,668
selisih -55 KURANG
137,920,000 577,500 627,000 434,000 57,400,000
4,110,000 1,600,239 532,000 600,000
8,220,000 252,500 99,900 325,000
8,220,000 100,000 560,500 845,000
8,562,500 259,950 1,006,000
8,562,500 187,506 560,500
8,562,500 1,073,150 513,000
8,562,500 27,500 579,500
8,562,500 743,550 503,500
7,877,500 154,700 560,500
7,192,500 74,700 532,000
4,795,000 260,000 560,500
5,137,500 196,950 503,500
3,767,500 27,500 617,500
120,000 446,500
27,500 576,500
86,715 522,500
27,500 114,000
27,500 285,000
541,950
529,775
230,052,500 6,896,685 9,700,400 2,204,000 - 57,400,000 -
TTL 306,253,585
PJL AYAM 348,618,000
L/R 42,364,415 42,364,415 -
KAMPIL 644,000
43,008,415
penjualan kotoran utk ibu utk mbok toris

525 5,000 2,625,000 :3 875,000 x2 1,750,000 875,000
jual ayam 03
300,000 - 300,000 :2 150,000 150,000 150,000
1,900,000 1,025,000
PRESTASI KANDANG MENASA " MANGGA BAWAH "
LAPORAN MARET 2021
TGL UMUR
2/4/2021 22 15 11 330 23000 253,000 0.73

2/4/2021 22 135 57 2970 22000 1,254,000 0.42
2/6/2021 24 120 54 2880 23000 1,242,000 0.45
2/8/2021 26 25 19 650 22000 418,000 0.76
2/9/2021 27 50 40 1350 23000 920,000 0.80
2/9/2021 27 100 99 2700 21000 2,079,000 0.99
2/11/2021 29 30 29.5 870 23000 678,500 0.98
2/11/2021 29 25 22 725 22000 484,000 0.88
KEMATIAN
2/12/2021 30 30 29.5 900 23000 678,500 0.98 PAKAN
MANUAL
2/12/2021 30 50 54 1500 23000 1,242,000 1.08 PROGRAM
2/14/2021 32 50 60.5 1600 23000 1,391,500 1.21
2/15/2021 33 10 13.5 330 22000 297,000 1.35
2/15/2021 33 120 239.5 3960 17700 4,239,150 2.00
2/15/2021 33 260 431.5 8580 17700 7,637,550 1.66 71 30
2/15/2021 33 240 442.5 7920 17700 7,832,250 1.84 66 63
2/16/2021 34 280 554 9520 17500 9,695,000 1.98 87 112
2/17/2021 35 75 159 2625 17200 2,734,800 2.12 54 153
2/17/2021 35 120 245.5 4200 17000 4,173,500 2.05 60 165
2/17/2021 35 140 292.75 4900 17000 4,976,750 2.09 40 42
2/17/2021 35 305 603.75 10675 17200 10,384,500 1.98
2/17/2021 35 120 243 4200 17200 4,179,600 2.03 378 565
2/17/2021 35 235 476 8225 17200 8,187,200 2.03
2/18/2021 36 120 255.5 4320 17200 4,394,600 2.13
2/18/2021 36 205 418.5 7380 16200 6,779,700 2.04
2/18/2021 36 190 400.5 6840 16200 6,488,100 2.11
2/18/2021 36 280 595.5 10080 16200 9,647,100 2.13
2/18/2021 36 200 415 7200 16200 6,723,000 2.08
2/19/2021 37 126 259 4662 16000 4,144,000 2.06
2/19/2021 37 240 534.5 8880 16500 8,819,250 2.23
2/19/2021 37 210 461.25 7770 15700 7,241,625 2.20
2/19/2021 37 235 500.5 8695 15700 7,857,850 2.13
2/19/2021 37 160 343.5 5920 15700 5,392,950 2.15
2/19/2021 37 160 343.5 5920 15700 5,392,950 2.15
2/19/2021 37 480 1065 17760 15700 16,720,500 2.22
2/19/2021 37 140 309 5180 16500 5,098,500 2.21
2/20/2021 38 88 205.75 3344 15200 3,127,400 2.34
2/20/2021 38 260 526 9880 15200 7,995,200 2.02
2/20/2021 38 200 449 7600 15200 6,824,800 2.25
2/21/2021 39 141 325.75 5499 15200 4,951,400 2.31
2/21/2021 39 180 420 7020 15200 6,384,000 2.33
2/21/2021 39 300 684.25 11700 15200 10,400,600 2.28
2/21/2021 39 160 376 6240 15200 5,715,200 2.35
2/21/2021 39 235 557 9165 15200 8,466,400 2.37
2/21/2021 39 200 470 7800 15200 7,144,000 2.35
2/21/2021 39 120 290.5 4680 15200 4,415,600 2.42
2/22/2021 40 150 367 6000 15500 5,688,500 2.45
2/22/2021 40 120 276 4800 15500 4,278,000 2.30
2/22/2021 40 360 854.5 14400 14700 12,561,150 2.37
2/22/2021 40 177 434.75 7080 14700 6,390,825 2.46
2/22/2021 40 130 313 5200 14700 4,601,100 2.41
2/22/2021 40 260 624.5 10400 14700 9,180,150 2.40
2/23/2021 41 11 17 451 14700 249,900 1.55
2/23/2021 41 220 522.75 9020 14700 7,684,425 2.38
2/23/2021 41 117 268.5 4797 14700 3,946,950 2.29
8,710 18,060 317,293 938,800 289,683,525 102

RATA HJ 16,040
RATA HB 15,201
SELISIH HB /HJ 839
GRAND TOT 8,710 18,060 317,293 938,800 289,683,525
rata-rata umur
panen 36.43
rata-rata
berat badan 2.07
PROGRAM
2. Ransum 565 Zak Rp 193,512,500
96.78
Makanan 28,250 1.564
Rp 274,527,488
Rp 15,721,037
12,465,037
96.78X 2.07 x 100
1.564*36.43
200.67 x 100
56.98
352.15 POIN BAGUS
KET EKOR Rp JUMLAH

Kecil 530 300 159,000
Besar 8,180 350 2,863,000
TOTAL 8,710 650 3,022,000
3,022,000
KET Rp JUMLAH
Kampil 565 150 84,750
Campr starbio 200 0
TOTAL 565 10,150 84,750 84,750
BONUS
KET Kg Rp JUMLAH
Mortalitas 3,000 0
IP 25 0
Keuntungan
TOTAL 0 0
Uang Lauk = 150,000

150,000
3,256,750
MANGGA BWH 3,256,000
ayam program 9,000

mati 290
sisa 8,710
ayam program 9,000

mati manual 378
sisa 8,622
selisih 88 LEBIH
685,000 18,000 1,233,000 430,500 63,000,000
1,027,500 44,100 2,055,000 486,500
1,027,500 577,500 1,370,000 371,000
1,712,500 325,548 685,000 96,000
1,370,000 1,760,500 959,000 189,000
2,397,500 540,000 959,000
2,055,000 55,000 685,000
2,740,000 1,664,540 685,000
2,397,500 195,575
3,082,500 648,600
2,740,000 704,980
3,082,500 240,000
3,767,500 59,215
3,767,500 232,500
3,767,500 30,000
4,452,500 336,500
5,480,000 260,000
5,137,500 59,215
6,507,500 59,215
6,507,500
6,507,500
6,507,500
7,192,500
7,877,500
7,535,000
7,535,000
7,877,500
7,877,500
7,877,500
8,220,000
7,877,500
8,562,500
8,220,000
7,877,500
7,877,500
6,165,000
2,740,000
3,425,000
2,055,000
193,512,500 7,810,988 8,631,000 1,573,000 - 63,000,000 -
TTL 274,527,488
PJL AYAM 289,683,525
L/R 15,156,037 15,156,037 -
KAMPIL 565,000
15,721,037
PRESTASI KANDANG MENASA "MANGGA ATAS "
PERIODE 21/1/2021
LAPORAN MARET 2021
TGL UMUR
2/8/2021 19 250 89 4750 23000 2,047,000 0.36

2/11/2021 22 110 50 2420 22000 1,100,000 0.45
2/12/2021 23 25 18 575 23000 414,000 0.72
2/12/2021 23 28 19 644 23000 437,000 0.68
2/15/2021 26 20 12.5 520 22000 275,000 0.63
2/16/2021 27 120 90 3240 24000 2,160,000 0.75
2/17/2021 28 20 17 560 26000 442,000 0.85
KEMATIAN
2/23/2021 34 120 223.5 4080 14700 3,285,450 1.86 PAKAN
MANUAL
2/23/2021 34 60 109.75 2040 14700 1,613,325 1.83 PROGRAM
2/23/2021 34 280 512.5 9520 14700 7,533,750 1.83
2/23/2021 34 185 340.5 6290 14700 5,005,350 1.84
2/24/2021 35 300 599 10500 15200 9,104,800 2.00
2/24/2021 35 120 239.5 4200 14700 3,520,650 2.00 85 28
2/24/2021 35 375 736 13125 15200 11,187,200 1.96 56 61
2/24/2021 35 160 239.5 5600 15200 3,640,400 1.50 73 108
2/25/2021 36 120 237 4320 15200 3,602,400 1.98 37 148
2/25/2021 36 180 362.5 6480 16500 5,981,250 2.01 31 168
2/25/2021 36 195 398.5 7020 15900 6,336,150 2.04 53 61
2/25/2021 36 260 498 9360 16200 8,067,600 1.92 5 1
2/25/2021 36 200 410 7200 16200 6,642,000 2.05 340 575
2/27/2021 38 120 249 4560 17200 4,282,800 2.08
2/27/2021 38 120 265 4560 17500 4,637,500 2.21
2/27/2021 38 240 499 9120 17500 8,732,500 2.08
2/27/2021 38 190 411.5 7220 16700 6,872,050 2.17
2/27/2021 38 285 555 10830 16700 9,268,500 1.95
2/27/2021 38 215 446 8170 16700 7,448,200 2.07
2/27/2021 38 300 627 11400 16700 10,470,900 2.09
2/28/2021 39 380 806.25 14820 17200 13,867,500 2.12
2/28/2021 39 230 505.5 8970 17200 8,694,600 2.20
2/28/2021 39 120 255.5 4680 17200 4,394,600 2.13
2/28/2021 39 325 711.5 12675 17200 12,237,800 2.19
2/28/2021 39 520 1103 20280 17200 18,971,600 2.12
2/28/2021 39 240 523 9360 17200 8,995,600 2.18
2/28/2021 39 175 370.25 6825 17200 6,368,300 2.12
3/1/2021 40 185 406 7400 17400 7,064,400 2.19
3/1/2021 40 120 255 4800 17400 4,437,000 2.13
3/1/2021 40 203 434 8120 17400 7,551,600 2.14
3/2/2021 41 140 329 5740 18700 6,152,300 2.35
3/2/2021 41 125 283 5125 18700 5,292,100 2.26
3/2/2021 41 120 255.5 4920 18700 4,777,850 2.13
3/2/2021 41 140 303.5 5740 18200 5,523,700 2.17
3/2/2021 41 100 207.25 4100 18200 3,771,950 2.07
3/2/2021 41 220 506.25 9020 18200 9,213,750 2.30
3/3/2021 42 220 521.5 9240 18700 9,752,050 2.37
3/4/2021 43 120 255 5160 18700 4,768,500 2.13
3/4/2021 43 95 231.25 4085 18700 4,324,375 2.43
3/5/2021 44 220 527.5 9680 19300 10,180,750 2.40
3/6/2021 45 188 470.5 8460 19200 9,033,600 2.50
8,784 17,515 327,504 859,000 299,481,700 91

RATA HJ 17,099
RATA HB 16,780
SELISIH HB /HJ 319
GRAND TOT 8,784 17,515 327,504 859,000 299,481,700
rata-rata umur
panen 37.28
rata-rata
berat badan 1.99
PROGRAM
2. Ransum 575 Zak Rp 215,812,500
97.60
Makanan 28,750 1.641
Rp 293,893,563
Rp 6,163,137
RUGI / LABA 2,881,137
97.60X1.99 x 100
1.641*37.28
194.61 x 100
61.20
317.97 POIN SEDANG
KET EKOR Rp JUMLAH

Kecil 573 300 171,900
Besar 8,211 350 2,873,850
TOTAL 8,784 650 3,045,750
3,045,750
KET Rp JUMLAH
Kampil 575 150 86,250
Campr starbio 200 0
TOTAL 575 10,150 86,250 86,250
BONUS
KET Kg Rp JUMLAH
Mortalitas 1,600 0
IP 25 0
Keuntungan
TOTAL 0 0
Uang Lauk 150,000

150,000
KAS BON PT SANGKET 3,282,000
TGL KET Rp JUMLAH
MANGGA ATAS 3,282,000
1,000,000 TTL GAJI

byr MANGGA ATAS 3,282,000
sisa MANGGA BWH 3,256,000
TOTAL 6,538,000
ayam program 9,000 57,600
mati 216 479,500
sisa 8,784 POT KABON
SISA 7,075,100
ayam program 9,000
mati manual 340
sisa 8,660
selisih 124 LEBIH
1,570,000 222,048 1,370,000 423,500 63,000,000
1,177,500 577,500 1,370,000 486,500
1,962,500 100,000 685,000 367,500
1,177,500 195,800 1,096,000 104,000
1,962,500 1,381,350 1,096,000 182,000
2,355,000 567,000 685,000
1,962,500 1,517,540 685,000
2,747,500 704,980
3,140,000 120,000
3,532,500 297,275
3,140,000 59,215
5,495,000 120,000
3,925,000 30,000
4,295,000 182,925
4,235,000 336,500
6,507,500 59,215
5,137,500 59,215
5,480,000
5,822,500
6,507,500
6,507,500
7,700,000
8,085,000
8,085,000
8,470,000
8,855,000
8,855,000
7,315,000
10,395,000
8,855,000
10,780,000
10,010,000
8,470,000
7,315,000
5,822,500
3,767,500
2,055,000
1,370,000
1,027,500
342,500
342,500
785,000
8,470,000
215,812,500 6,530,563 6,987,000 1,563,500 - 63,000,000 -
TTL 293,893,563
PJL AYAM 299,481,700
L/R 5,588,137 5,588,137 -
KAMPIL 575,000
6,163,137

3,400,000 :3 1,150,000 x2 2,300,000 1,100,000
jual ayam 03
430,000 :2 - 215,000 215,000
2,515,000 1,315,000
PERIODE DOC 30/1/21
LAPORAN MARET 2021
TGL UMUR
2/17/2021 19 110 27.5 2090 22000 605,000 0.25

2/21/2021 23 183 61 4209 23000 1,403,000 0.33
2/23/2021 25 70 34 1750 22000 748,000 0.49
2/23/2021 25 100 58.5 2500 23000 1,345,500 0.59
3/9/2021 39 235 513.5 9165 19500 10,013,250 2.19
3/10/2021 40 400 909 16000 19500 17,725,500 2.27
3/10/2021 40 56 112.25 2240 22000 2,469,500 2.00
3/10/2021 40 180 404.5 7200 20000 8,090,000 2.25
KEMATIAN
3/10/2021 40 20 44.5 800 23000 1,023,500 2.23 PAKAN
MANUAL
3/10/2021 40 100 189 4000 19500 3,685,500 1.89 PROGRAM
3/10/2021 40 200 461.5 8000 19500 8,999,250 2.31
3/10/2021 40 360 712 14400 19500 13,884,000 1.98
3/10/2021 40 380 827.75 15200 19500 16,141,125 2.18
3/10/2021 40 665 1290.5 26600 19500 25,164,750 1.94 75 25
3/11/2021 41 440 1028 18040 19500 20,046,000 2.34 32 59
3/11/2021 41 260 601.75 10660 19500 11,734,125 2.31 39 94
3/11/2021 41 380 866.25 15580 19500 16,891,875 2.28 33 143
3/11/2021 41 440 882 18040 19500 17,199,000 2.00 53 161
3/11/2021 41 120 234 4920 19500 4,563,000 1.95 150 117
3/12/2021 42 160 359.5 6720 19500 7,010,250 2.25
3/12/2021 42 205 476.5 8610 19500 9,291,750 2.32 382 599
3/12/2021 42 280 656 11760 19500 12,792,000 2.34
3/12/2021 42 160 355.5 6720 19500 6,932,250 2.22
3/12/2021 42 240 561 10080 19500 10,939,500 2.34
3/12/2021 42 260 586 10920 19500 11,427,000 2.25
3/12/2021 42 140 312.5 5880 19500 6,093,750 2.23
3/12/2021 42 240 521 10080 19500 10,159,500 2.17
3/12/2021 42 345 726.75 14490 19500 14,171,625 2.11
3/12/2021 42 340 715 14280 19500 13,942,500 2.10
3/12/2021 42 380 859.75 15960 19500 16,765,125 2.26
3/12/2021 42 260 595.25 10920 19500 11,607,375 2.29
3/13/2021 43 160 346 6880 19900 6,885,400 2.16
3/13/2021 43 140 265 6020 19900 5,273,500 1.89
3/13/2021 43 200 414 8600 19900 8,238,600 2.07
3/13/2021 43 202 413.5 8686 19900 8,228,650 2.05
8,411 17,421 338,000 702,600 341,490,650 69
RATA HJ 19,603
RATA HB 17,088
GRAND TOT 8,411 17,421 338,000 702,600 341,490,650
rata-rata umur
panen 40.19
rata-rata
berat badan 2.07
PROGRAM
2. Ransum 599 Zak Rp 215,018,750
93.46
Makanan 29,950 1.719
Rp 297,684,893
Rp 44,404,757
RUGI / LABA 41,244,757

93.46X2.07 x 100
1.719*40.19
193.56 x 100
69.09
280.17 POIN SEDANG
KET EKOR Rp JUMLAH

Kecil 463 300 138,900
Besar 7,948 350 2,781,800
TOTAL 8,411 650 2,920,700
2,920,700
KET Rp JUMLAH
Kampil 599 150 89,850
Campr starbio 200 0
TOTAL 599 10,150 89,850 89,850
BONUS
KET Kg Rp JUMLAH
Mortalitas 10,000
IP 25 0
Keuntungan
TOTAL 0 0
Uang Lauk = 150,000

150,000
3,160,550
MELON BWH 3,160,000
ayam program 9,000

mati 589
sisa 8,411
ayam program 9,000

mati manual 382
sisa 8,618
selisih -207 KURANG
102,336,250 577,500 1,370,000 665,000 63,315,000 39,960
2,740,000 1,747,481 1,370,000 112,000
7,535,000 107,500 685,000 553,000
7,192,500 199,750 685,000 96,000
8,562,500 645,012 959,000 189,000
8,562,500 1,197,300 685,000 266,000
7,877,500 417,275 685,000 240,000
7,877,500 712,500 685,000
7,535,000 108,100 685,000
7,877,500 27,500 685,000
6,850,000 1,076,850
7,535,000 520,200
6,507,500 232,500
7,192,500 55,000
7,192,500 520,000
6,850,000 232,500
4,110,000 86,715
685,000 232,500
215,018,750 8,696,183 8,494,000 2,121,000 - 63,315,000 39,960
TTL 297,684,893
PJL AYAM 341,490,650
L/R 43,805,757 39,242,757 4,563,000
KAMPIL 599,000
44,404,757
PERIODE DOC 2/2/21
LAPORAN MARET 2021
TGL UMUR
2/21/2021 20 124 27 2480 23000 621,000 0.22

2/23/2021 22 150 47 3300 23000 1,081,000 0.31
2/27/2021 26 120 54 3120 22000 1,188,000 0.45
3/2/2021 29 50 30 1450 22000 660,000 0.60
3/9/2021 36 60 56 2160 22000 1,232,000 0.93
3/11/2021 38 400 719.5 15200 19500 14,030,250 1.80
3/11/2021 38 300 585 11400 19500 11,407,500 1.95
3/11/2021 38 160 300 6080 19500 5,850,000 1.88
3/11/2021 38 50 56.5 1900 19500 1,101,750 1.13
3/12/2021 39 10 11.5 390 19500 224,250 1.15
3/12/2021 39 50 93.5 1950 19500 1,823,250 1.87
3/12/2021 39 240 464.5 9360 19500 9,057,750 1.94
3/12/2021 39 200 376 7800 19500 7,332,000 1.88 KEMATIAN
PAKAN
3/12/2021 39 240 453 9360 19500 8,833,500 1.89 MANUAL
PROGRAM
3/12/2021 39 240 446 9360 19500 8,697,000 1.86
3/12/2021 39 245 434 9555 19500 8,463,000 1.77
3/12/2021 39 200 395.5 7800 19500 7,712,250 1.98
3/12/2021 39 200 391.5 7800 19500 7,634,250 1.96 35 22
3/12/2021 39 840 1540 32760 19500 30,030,000 1.83 84 50
3/12/2021 39 280 518 10920 19500 10,101,000 1.85 133 83
3/12/2021 39 400 736 15600 19500 14,352,000 1.84 154 129
3/12/2021 39 265 479.75 10335 19500 9,355,125 1.81 35 139
3/12/2021 39 453 716.5 17667 19500 13,971,750 1.58 74 64
3/12/2021 39 525 761.5 20475 19500 14,849,250 1.45
3/12/2021 39 785 1390.75 30615 19500 27,119,625 1.77 515 487
3/12/2021 39 480 821.5 18720 19500 16,019,250 1.71
3/12/2021 39 340 617 13260 19500 12,031,500 1.81
3/12/2021 39 360 653.5 14040 19500 12,743,250 1.82
3/12/2021 39 280 537 10920 19500 10,471,500 1.92
3/12/2021 39 480 871 18720 19500 16,984,500 1.81
3/13/2021 40 49 80 1960 19900 1,592,000 1.63
8,576 14,663 326,457 619,400 286,569,500 48
RATA HJ 19,544
RATA HB 17,347
GRAND TOT 8,576 14,663 326,457 619,400 286,569,500
rata-rata umur
panen 38.07
rata-rata
berat badan 1.71
PROGRAM
A.masuk 9,000 1. DOC 90 BOX Rp 63,520,000
2. Ransum 487 Zak Rp 175,321,250
95.29
Makanan 24,350 1.661
Rp 254,354,500
Rp 32,702,000
RUGI / LABA 29,503,000

95.29 X 1.71 x 100
1.661*38.08
162.92 x 100
63.21
257.73 POINJELEK
KET EKOR Rp JUMLAH
Kecil 504 300 151,200
Besar 8,072 350 2,825,200
TOTAL 8,576 650 2,976,400
2,976,400
KET Rp JUMLAH
Kampil 487 150 73,050
Campr starbio 200 0
TOTAL 487 10,150 73,050 73,050
BONUS
KET Kg Rp JUMLAH
Mortalitas 6,000 0
IP 25 0
Keuntungan
TOTAL 0 0
Uang Lauk 150,000

150,000
KAS BON redi 3,199,450
TGL KET Rp JUMLAH
pembulatan
3,000,000
byr TTL GAJI
sisa MELON ATAS 3,199,000
MELON BAWAH 3,160,000
mati 424 Pot ayam + kot (2,115,000)
sisa 8,576 4,244,000
Pot Kasbon (3,000,000)
ayam program 9,000 SISA 1,244,000
mati manual 515
sisa 8,485
selisih 91 LEBIH
69,971,500 577,500 685,000 665,000 49,000,000
1,570,000 103,500 548,000 542,500 3,517,500
6,745,500 107,500 685,000 104,000 11,002,500
6,209,500 199,750 685,000 182,000
6,912,250 271,875 1,096,000 266,000
6,850,000 1,009,800 685,000 240,000
7,535,000 714,550 685,000
7,192,500 27,500 685,000
7,535,000 440,220 712,500
6,850,000 1,194,350 685,000
6,850,000 319,215
6,507,500 232,500
6,507,500 55,000
6,165,000 287,500
6,165,000 232,500
6,507,500 356,490
5,822,500 232,500
3,425,000
175,321,250 6,362,250 7,151,500 1,999,500 - 63,520,000 -

710
TTL 254,354,500
PJL AYAM 286,569,500
L/R 32,215,000 32,215,000 -
KAMPIL 487,000
32,702,000

570 5,000 2,850,000 :3 950,000 x2 1,900,000 950,000
jual ayam 03
430,000 :2 - 215,000 215,000
2,115,000 1,165,000
PRESTASI KANDANG MENASA "BONI BAWAH "
PERIODE DOC 8/2/21
LAPORAN MARET 2021
TGL UMUR
3/6/2021 27 38 17 1026 20000 340,000 0.45

3/9/2021 30 146 119 4380 22000 2,618,000 0.82
3/10/2021 31 50 50.5 1550 27000 1,363,500 1.01
3/13/2021 34 625 1204.25 21250 19900 23,964,575 1.93
3/13/2021 34 1 2.5 34 25000 62,500 2.50
3/13/2021 34 675 1264.5 22950 19900 25,163,550 1.87
3/13/2021 34 880 1717.25 29920 19900 34,173,275 1.95
3/13/2021 34 220 427.5 7480 19900 8,507,250 1.94
KEMATIAN
3/15/2021 36 200 411 7200 20200 8,302,200 2.06 PAKAN
MANUAL
3/15/2021 36 155 311.5 5580 20200 6,292,300 2.01 PROGRAM
3/15/2021 36 210 414.25 7560 20200 8,367,850 1.97
3/15/2021 36 225 449.75 8100 20200 9,084,950 2.00
3/15/2021 36 420 833.5 15120 20200 16,836,700 1.98
3/15/2021 36 230 461 8280 20200 9,312,200 2.00 80 21
3/15/2021 36 360 678 12960 20200 13,695,600 1.88 29 49
3/16/2021 37 280 541 10360 21700 11,739,700 1.93 47 86
3/16/2021 37 85 174 3145 21700 3,775,800 2.05 40 121
3/16/2021 37 180 361.25 6660 21700 7,839,125 2.01 46 119
3/17/2021 38 225 437.5 8550 21500 9,406,250 1.94 16 14
3/17/2021 38 25 55 950 21500 1,182,500 2.20
3/17/2021 38 115 235.5 4370 21500 5,063,250 2.05 258 410
3/17/2021 38 240 484 9120 21500 10,406,000 2.02
3/17/2021 38 100 210.5 3800 21500 4,525,750 2.11
3/17/2021 38 80 169 3040 21500 3,633,500 2.11
3/18/2021 39 125 211 4875 21500 4,536,500 1.69
3/18/2021 39 100 212.5 3900 22000 4,675,000 2.13
3/18/2021 39 230 455 8970 22000 10,010,000 1.98
3/18/2021 39 220 442 8580 22000 9,724,000 2.01
3/18/2021 39 160 282 6240 22000 6,204,000 1.76
3/18/2021 39 160 330.5 6240 22000 7,271,000 2.07
3/19/2021 40 50 98.5 2000 21500 2,117,750 1.97
6,810 13,061 244,190 662,100 270,194,575 58
RATA HJ 20,688
RATA HB 16,376
GRAND TOT 6,810 13,061 244,190 662,100 270,194,575
rata-rata umur
panen 35.86
rata-rata
berat badan 1.92
PROGRAM
2. Ransum 410 Zak Rp 152,939,000
97.29
( Kg ) 5. sekam, gula, lampu,sarana - Rp 497,000
Makanan 20,500 1.570
Rp 213,877,464
Rp 56,727,111
RUGI / LABA 54,139,561
97.27X1.92 x 100
1.570*35.86
186.58 x 100
56.28
331.52 POIN SEDANG
KET EKOR Rp JUMLAH

Kecil 184 300 55,200
Besar 6,626 350 2,319,100
TOTAL 6,810 650 2,374,300
2,374,300
KET Rp JUMLAH
Kampil 410 150 61,500
Campr starbio 200 0
TOTAL 410 10,150 61,500 61,500
BONUS
KET Kg Rp JUMLAH
Mortalitas 10,000
IP 25 0
Keuntungan
TOTAL 0 0
Uang Lauk = 150,000

150,000
2,585,800
BONI BWH 2,587,550
ayam program 7,000

mati 190
sisa 6,810
ayam program 7,000

mati manual 258
sisa 6,742
selisih 68 LEBIH
785,000 577,500 1,370,000 217,000 49,000,000
- 934,500 685,000 280,000
785,000 685,000 685,000
785,000 1,676,350 685,000
1,177,500 101,000 685,000
1,570,000 270,725 685,000
1,570,000 325,006
1,570,000 800,250
3,140,000 967,371
2,355,000 59,215
2,355,000 48,972
2,747,500 145,575
2,747,500 27,500
2,747,500 27,500
3,140,000
3,836,250
4,122,250
4,122,250
4,702,500
4,871,750
4,871,750
5,621,250
5,621,250
5,996,000
6,145,000
5,822,500
6,165,000
7,120,250
7,120,250
6,370,750
6,745,500
7,495,000
7,869,750
7,120,250
5,246,500
3,683,000
2,397,500
1,027,500
685,000
685,000
152,939,000 6,646,464 4,795,000 497,000 - 49,000,000 -
TTL 213,877,464
PJL AYAM 270,194,575
L/R 56,317,111 56,317,111 -
KAMPIL 410,000
56,727,111
PRESTASI KANDANG MENASA "BONI ATAS "
PERIODE DOC 12/2/21
LAPORAN MARET 2021
TGL UMUR
3/2/2021 19 51 15 969 20000 300,000 0.29

3/6/2021 23 38 11 874 20000 220,000 0.29
3/7/2021 24 50 33 1200 23000 759,000 0.66
3/18/2021 34 20 23 680 23000 529,000 1.15
3/18/2021 34 195 280 6630 22000 6,160,000 1.44
3/18/2021 34 200 317.5 6800 22000 6,985,000 1.59
3/18/2021 34 425 511.5 14450 23000 11,764,500 1.20
3/19/2021 35 70 129.5 2450 21500 2,784,250 1.85
3/19/2021 35 100 181 3500 22000 3,982,000 1.81
3/19/2021 35 125 230.3 4375 21500 4,951,450 1.84
3/19/2021 35 45 57.5 1575 22500 1,293,750 1.28
3/19/2021 35 380 664.25 13300 21500 14,281,375 1.75
3/19/2021 35 100 184.5 3500 21500 3,966,750 1.85 KEMATIAN
PAKAN
3/19/2021 35 99 132 3465 23000 3,036,000 1.33 MANUAL
PROGRAM
3/19/2021 35 575 1024.25 20125 21500 22,021,375 1.78
3/19/2021 35 250 453 8750 21500 9,739,500 1.81
3/19/2021 35 400 707 14000 21500 15,200,500 1.77
3/20/2021 36 146 264.5 5256 21500 5,686,750 1.81 65 18
3/20/2021 36 360 634 12960 21200 13,440,800 1.76 45 41
3/20/2021 36 75 140 2700 21200 2,968,000 1.87 43 72
3/20/2021 36 140 271 5040 21200 5,745,200 1.94 37 124
3/20/2021 36 100 182.5 3600 21200 3,869,000 1.83 55 116
3/20/2021 36 160 291.5 5760 21200 6,179,800 1.82 11 16
3/21/2021 37 200 380.5 7400 21000 7,990,500 1.90
3/21/2021 37 125 249.5 4625 21500 5,364,250 2.00 256 387
3/21/2021 37 235 263 8695 21000 5,523,000 1.12
3/21/2021 37 320 572.5 11840 21000 12,022,500 1.79
3/21/2021 37 160 308 5920 21000 6,468,000 1.93
3/21/2021 37 220 409.5 8140 21000 8,599,500 1.86
3/22/2021 38 120 240.1 4560 21000 5,042,100 2.00
3/22/2021 38 135 254 5130 20000 5,080,000 1.88
3/22/2021 38 247 468.5 9386 20000 9,370,000 1.90
3/22/2021 38 120 223.5 4560 20000 4,470,000 1.86
3/22/2021 38 165 300 6270 20000 6,000,000 1.82
3/23/2021 39 54 83 2106 20000 1,660,000 1.54
3/23/2021 39 200 411 7800 20000 8,220,000 2.06
3/23/2021 39 320 614.5 12480 20000 12,290,000 1.92
3/23/2021 39 155 296 6045 20000 5,920,000 1.91
6,880 11,811 246,916 806,000 249,883,850 62
RATA HJ 21,156
RATA HB 16,376
GRAND TOT 6,880 11,811 246,916 806,000 249,883,850
rata-rata umur
panen 35.89
rata-rata
berat badan 1.72
PROGRAM
2. Ransum 387 Zak Rp 134,514,750
98.29
Makanan 19,350 1.638
Rp 193,427,608
Rp 56,843,242
RUGI / LABA 54,234,142
98.29 X 1.72 x 100
1.638*35.89
168.73 x 100
58.79
286.99 POINJELEK
KET EKOR Rp JUMLAH

Kecil 139 300 41,700
Besar 6,741 350 2,359,350
TOTAL 6,880 650 2,401,050
2,401,050
KET Rp JUMLAH
Kampil 387 150 58,050
Campr starbio 200 0
TOTAL 387 10,150 58,050 58,050
BONUS
KET Kg Rp JUMLAH
Mortalitas 6,000 0
IP 25 0
Keuntungan
TOTAL 0 0
Uang Lauk 150,000

150,000
KAS BON BP BONI 2,609,100
TGL KET Rp JUMLAH
BONI ATAS 2,609,100
pembulatan
26,000,000
byr 2,000,000 TTL GAJI
sisa 24,000,000 BONI ATAS 2,609,100
BONI BWH 2,587,550
mati 120
sisa 6,880
ayam program 7,000 SISA

mati manual 256
sisa 6,744
selisih 136 LEBIH
749,500 587,500 1,370,000 224,000 49,000,000
749,500 685,000 685,000 280,000
749,500 936,350 685,000
749,500 187,506 685,000
1,124,250 985,546 685,000
1,124,250 351,057 685,000
1,499,000 456,228
1,499,000 342,171
1,124,250 27,500
2,248,500 27,500
2,998,000 27,500
2,248,500
2,397,500
2,397,500
2,740,000
2,740,000
3,425,000
3,425,000
3,767,500
4,110,000
4,452,500
4,452,500
4,795,000
5,480,000
5,137,500
5,480,000
6,165,000
5,480,000
5,480,000
5,480,000
5,996,000
5,480,000
6,850,000
6,850,000
6,165,000
3,425,000
2,055,000
2,397,500
685,000
342,500
134,514,750 4,613,858 4,795,000 504,000 - 49,000,000 -
710
TTL 193,427,608
PJL AYAM 249,883,850
L/R 56,456,242 56,456,242 -
KAMPIL 387,000
56,843,242
penjualan kotoran utk ibu utk kdg
650 5,000 3,250,000
ongkos (500,000)
2,750,000 :3 916,667 x2 1,900,000 850,000
jual ayam 03
250,000 :2 125,000 125,000 125,000
2,025,000 975,000
Potong ongkos nangkep + nyapu = 3,250,000

500,000
2,750,000 :3 =
PERIODE DOC 17/2/20
LAPORAN APRIL 2021
TGL UMUR
3/16/2021 28 125 65 3500 20000 1,300,000 0.52

3/16/2021 28 243 156.5 6804 22000 3,443,000 0.64
3/17/2021 29 25 20 725 20000 400,000 0.80
3/18/2021 30 10 12.4 300 21500 266,600 1.24
3/18/2021 30 65 57.3 1950 21500 1,231,950 0.88
3/19/2021 31 50 45.5 1550 22000 1,001,000 0.91
3/22/2021 34 5 6 170 22000 132,000 1.20
3/23/2021 35 265 505.75 9275 20000 10,115,000 1.91
KEMATIAN
3/24/2021 36 235 490.5 8460 20500 10,055,250 2.09 PAKAN
MANUAL
3/24/2021 36 175 391 6300 20500 8,015,500 2.23 PROGRAM
3/24/2021 36 120 249 4320 20200 5,029,800 2.08
3/24/2021 36 120 240.5 4320 19700 4,737,850 2.00
3/24/2021 36 160 313.5 5760 19700 6,175,950 1.96
3/24/2021 36 130 254.5 4680 19700 5,013,650 1.96 105 27
3/25/2021 37 115 244 4255 19700 4,806,800 2.12 119 46
3/25/2021 37 225 449 8325 19700 8,845,300 2.00 64 91
3/25/2021 37 205 403.5 7585 19700 7,948,950 1.97 51 127
3/26/2021 38 140 233 5320 19700 4,590,100 1.66 30 143
3/26/2021 38 190 395 7220 19700 7,781,500 2.08 45 65
3/26/2021 38 290 598 11020 19700 11,780,600 2.06
3/26/2021 38 140 306 5320 19700 6,028,200 2.19 414 499
3/26/2021 38 100 194.5 3800 19700 3,831,650 1.95
3/26/2021 38 180 378.5 6840 19700 7,456,450 2.10
3/26/2021 38 220 486 8360 19700 9,574,200 2.21
3/27/2021 39 120 275 4680 19400 5,335,000 2.29
3/27/2021 39 160 383 6240 20000 7,660,000 2.39
3/27/2021 39 100 223.5 3900 19700 4,402,950 2.24
3/27/2021 39 160 361.5 6240 19400 7,013,100 2.26
3/27/2021 39 220 494.25 8580 19400 9,588,450 2.25
3/27/2021 39 300 689.5 11700 19400 13,376,300 2.30
3/27/2021 39 280 619 10920 19400 12,008,600 2.21
3/27/2021 39 160 349 6240 19400 6,770,600 2.18
3/27/2021 39 120 272.5 4680 19400 5,286,500 2.27
3/28/2021 40 295 700.25 11800 21000 14,705,250 2.37
3/28/2021 40 5 10 200 25000 250,000 2.00
3/28/2021 40 240 537.5 9600 21000 11,287,500 2.24
3/28/2021 40 145 309.25 5800 21000 6,494,250 2.13
3/28/2021 40 465 1090.25 18600 21200 23,113,300 2.34
3/28/2021 40 445 1050.5 17800 21200 22,270,600 2.36
3/28/2021 40 120 277 4800 21000 5,817,000 2.31
3/28/2021 40 370 803.5 14800 21000 16,873,500 2.17
3/28/2021 40 180 394.75 7200 21000 8,289,750 2.19
3/29/2021 41 120 241 4920 21200 5,109,200 2.01
3/29/2021 41 80 202.5 3280 22000 4,455,000 2.53
3/30/2021 42 69 163.5 2898 21000 3,433,500 2.37
7,687 15,942 291,037 919,400 323,101,650 88
RATA HJ 20,267
RATA HB 16,325
GRAND TOT 7,687 15,942 291,037 919,400 323,101,650
rata-rata umur
panen 37.86
rata-rata
berat badan 2.07
PROGRAM
2. Ransum 499 Zak Rp 186,488,750
96.09
Makanan 24,950 1.565
Rp 260,254,781
Rp 63,345,869
60,455,969
96.09X 2.07 x 100
1.565*37.86
199.28 x 100
59.25
336.31 POIN BAGUS
KET EKOR Rp JUMLAH

Kecil 508 300 152,400
Besar 7,179 350 2,512,650
TOTAL 7,687 650 2,665,050
2,665,050
KET Rp JUMLAH
Kampil 499 150 74,850
Campr starbio 200 0
TOTAL 499 10,150 74,850 74,850
BONUS
KET Kg Rp JUMLAH
Mortalitas 5,000 0
IP 25 0
Keuntungan
TOTAL 0 0
Uang Lauk = 150,000

150,000
2,889,900
MERAK BWH 2,889,900
ayam program 8,000

mati 313
sisa 7,687
ayam program 8,000

mati manual 414
sisa 7,586
selisih 101 lebih
785,000 580,000 1,178,000 1,300,000 56,280,000
785,000 219,934 1,016,500 272,000
1,177,500 462,440 1,159,000
1,570,000 1,704,400 1,064,000
1,925,000 65,296 893,000
1,925,000 18,000 551,000
2,310,000 540,012 532,000
1,925,000 942,150 522,500
1,925,000 224,650 807,500
2,310,000 402,403 494,000
2,695,000 1,232,349 532,000
2,695,000 18,000 522,500
3,080,000 55,000
3,080,000 39,897
3,850,000 82,500
4,620,000 55,000
5,005,000
4,630,000
5,495,000
5,495,000
5,137,500
6,030,000
6,672,500
6,672,500
6,507,500
6,850,000
7,457,500
6,970,750
7,025,250
7,395,000
7,395,000
7,395,000
7,764,750
7,764,750
8,134,500
7,395,000
7,395,000
5,176,500
3,327,750
739,500
186,488,750 6,642,031 9,272,000 1,572,000 - 56,280,000 -
TTL 260,254,781
PJL AYAM 323,101,650
L/R 62,846,869 62,846,869 -
KAMPIL 499,000
63,345,869
PERIODE 23/2/21
LAPORAN APRIL 2021
TGL UMUR
3/17/2021 23 110 35.5 2530 20000 710,000 0.32

3/20/2021 26 70 40 1820 21500 860,000 0.57
3/21/2021 27 250 120 6750 22000 2,640,000 0.48
3/22/2021 28 150 101 4200 21000 2,121,000 0.67
3/22/2021 28 92 56 2576 22000 1,232,000 0.61
3/23/2021 28 50 38 1400 20000 760,000 0.76
3/26/2021 29 150 147.5 4350 23000 3,392,500 0.98
3/26/2021 29 35 32.5 1015 20700 672,750 0.93
3/26/2021 29 90 96 2610 20700 1,987,200 1.07 KEMATIAN
PAKAN
3/26/2021 29 50 61.5 1450 20700 1,273,050 1.23 MANUAL
PROGRAM
3/27/2021 30 50 54 1500 24000 1,296,000 1.08
3/28/2021 31 30 35.5 930 24000 852,000 1.18
3/29/2021 32 50 77 1600 21200 1,632,400 1.54
3/30/2021 33 50 77 1650 21000 1,617,000 1.54
3/31/2021 34 125 234 4250 23000 5,382,000 1.87 103 17
4/1/2021 35 120 244.5 4200 23000 5,623,500 2.04 157 39
4/2/2021 36 165 329 5940 24000 7,896,000 1.99 114 69
4/2/2021 36 280 544 10080 23700 12,892,800 1.94 86 104
4/2/2021 36 360 720.5 12960 23700 17,075,850 2.00 83 122
4/3/2021 37 140 260.5 5180 23700 6,173,850 1.86 138 97
4/3/2021 37 260 560 9620 24000 13,440,000 2.15 5 6
4/3/2021 37 330 648.75 12210 23700 15,375,375 1.97 686 454
4/3/2021 37 145 312.5 5365 23700 7,406,250 2.16
4/3/2021 37 200 412.5 7400 23700 9,776,250 2.06
4/3/2021 37 250 517.25 9250 23700 12,258,825 2.07
4/3/2021 37 480 1013 17760 23700 24,008,100 2.11
4/3/2021 37 320 667.5 11840 23700 15,819,750 2.09
4/3/2021 37 480 961.5 17760 23700 22,787,550 2.00
4/4/2021 38 120 271 4560 23700 6,422,700 2.26
4/5/2021 39 120 225 4680 24200 5,445,000 1.88
4/5/2021 39 160 363 6240 24500 8,893,500 2.27
4/5/2021 39 2 3.8 78 26000 98,800 1.90
4/5/2021 39 220 489.5 8580 24200 11,845,900 2.23
4/5/2021 39 140 314.25 5460 24200 7,604,850 2.24
4/5/2021 39 280 636 10920 24200 15,391,200 2.27
4/5/2021 39 400 827.5 15600 24200 20,025,500 2.07
4/6/2021 40 3 6 120 28000 168,000 2.00
4/6/2021 40 120 280.5 4800 24500 6,872,250 2.34
4/6/2021 40 230 509.75 9200 25200 12,845,700 2.22
4/6/2021 40 400 958 16000 25200 24,141,600 2.40
4/7/2021 41 100 251 4100 25500 6,400,500 2.51
4/9/2021 43 140 376 6020 25200 9,475,200 2.69
4/10/2021 44 127 347 5588 25200 8,744,400 2.73
7,444 14,255 270,142 1,006,800 341,337,100 75
RATA HJ 23,945
RATA HB 16,616
GRAND TOT 7,444 14,255 270,142 1,006,800 341,337,100
rata-rata umur
panen 36.29
rata-rata
berat badan 1.92
PROGRAM
A.masuk 8,000 1. DOC 80 BOX CP Rp 56,000,000
2. Ransum 454 Zak Rp 163,261,250
93.05
Makanan 22,700 1.592
Rp 236,859,211
Rp 104,931,889
RUGI / LABA 102,153,739

93.05X1.92 x 100
1.592*36.29
178.19 x 100
57.79
308.36 POIN SEDANG
KET EKOR Rp JUMLAH

Kecil 907 300 272,100
Besar 6,537 350 2,287,950
TOTAL 7,444 650 2,560,050
2,560,050
KET Rp JUMLAH
Kampil 454 150 68,100
Campr starbio 200 0
TOTAL 454 10,150 68,100 68,100
BONUS
KET Kg Rp JUMLAH
Mortalitas 5,000 0
IP 25 0
Keuntungan
TOTAL 0 0
Uang Lauk 150,000

150,000
TGL KET Rp JUMLAH
11,000,000 TTL GAJI

byr MERAK ATAS 2,778,150
sisa MERAK BAWAH 2,889,900
TOTAL 5,668,050
mati 556 609,000
sisa 7,444 6,577,050
Pot kot u/ibu (1,550,000)
ayam program 8,000 POT KABON (2,000,000)
mati manual 686 SISA 3,027,050
sisa 7,314
selisih 130 LEBIH
369,750 775,375 522,500 1,300,000 56,000,000
369,750 98,000 522,500 272,000
739,500 164,700 807,500
739,500 512,512 494,000
1,109,250 27,500 817,000
1,479,000 232,500 1,121,000
1,479,000 942,150 532,000
1,479,000 27,500 712,500
1,848,750 77,215 1,235,000
2,218,500 59,215 1,111,500
2,218,500 260,000 560,500
1,848,750 1,127,949 541,500
2,218,500 92,000
2,588,250 400,077
2,588,250 720,765
2,958,000 634,227
2,958,000 142,500
3,327,750 27,500
3,767,500 27,500
4,452,500 130,592
4,643,250 550,684
5,176,500 18,000
5,176,500
5,176,500
5,546,250
5,546,250
5,916,000
5,916,000
5,916,000
6,285,750
6,285,750
6,655,500
6,655,500
6,165,000
6,165,000
7,535,000
7,535,000
7,192,500
5,480,000
3,425,000
1,370,000
685,000
1,027,500
342,500
342,500
342,500
163,261,250 7,048,461 8,977,500 1,572,000 - 56,000,000 -

28
TTL 236,859,211
PJL AYAM 341,337,100
L/R 104,477,889 104,477,889 -
KAMPIL 454,000
104,931,889
2,300,000 :3 850,000 x2 1,550,000 750,000
jual ayam 03
:2 -
1,550,000 750,000
LAPORAN APRIL 2021
TGL UMUR
3/22/2021 20 100 48.8 2000 21000 1,024,800 0.49

3/22/2021 20 210 78.5 4200 22000 1,727,000 0.37
3/23/2021 21 100 55 2100 20000 1,100,000 0.55
3/23/2021 21 70 38.5 1470 20000 770,000 0.55
3/29/2021 27 20 13.5 540 24000 324,000 0.68
3/29/2021 27 60 49 1620 22000 1,078,000 0.82
4/6/2021 35 50 59.5 1750 24200 1,439,900 1.19
4/6/2021 35 185 326.75 6475 25200 8,234,100 1.77
4/6/2021 35 340 606.75 11900 25200 15,290,100 1.78
4/7/2021 36 100 201 3600 25500 5,125,500 2.01
4/8/2021 37 160 349 5920 26000 9,074,000 2.18
4/8/2021 37 130 254.5 4810 25200 6,413,400 1.96
4/8/2021 37 265 517.75 9805 25200 13,047,300 1.95
4/9/2021 38 260 522 9880 25500 13,311,000 2.01
4/10/2021 39 130 260.5 5070 25200 6,564,600 2.00
4/10/2021 39 140 279.25 5460 25200 7,037,100 1.99
4/10/2021 39 140 287 5460 25200 7,232,400 2.05
4/11/2021 40 107 240 4280 27000 6,480,000 2.24
4/11/2021 40 120 270 4800 25200 6,804,000 2.25
4/11/2021 40 230 485.5 9200 26000 12,623,000 2.11
4/11/2021 40 150 332.5 6000 28000 9,310,000 2.22
4/11/2021 40 240 507.5 9600 26000 13,195,000 2.11
4/11/2021 40 240 493.5 9600 26000 12,831,000 2.06
4/12/2021 41 121 220 4961 26200 5,764,000 1.82
4/12/2021 41 120 274.5 4920 26000 7,137,000 2.29
4/12/2021 41 170 388 6970 27000 10,476,000 2.28
4/12/2021 41 80 186.5 3280 27000 5,035,500 2.33
4/12/2021 41 120 271 4920 27000 7,317,000 2.26
4/12/2021 41 125 293 5125 26000 7,618,000 2.34
4/12/2021 41 170 331.5 6970 26000 8,619,000 1.95
KEMATIAN
4/12/2021 41 120 276.5 4920 26000 7,189,000 2.30 PAKAN
MANUAL
4/12/2021 41 180 415.75 7380 26000 10,809,500 2.31 PROGRAM
4/12/2021 41 400 850.5 16400 26000 22,113,000 2.13
4/12/2021 41 60 135 2460 27000 3,645,000 2.25
4/12/2021 41 180 395.3 7380 26000 10,277,800 2.20
4/12/2021 41 400 905.5 16400 26000 23,543,000 2.26 63 25
4/12/2021 41 480 1063 19680 26000 27,638,000 2.21 12 50
4/12/2021 41 200 427.5 8200 26000 11,115,000 2.14 14 94
4/12/2021 41 220 488 9020 26000 12,688,000 2.22 19 116
4/12/2021 41 220 481.25 9020 26000 12,512,500 2.19 42 131
4/13/2021 42 140 310.5 5880 26000 8,073,000 2.22 71 76
4/13/2021 42 90 195 3780 26000 5,070,000 2.17
4/13/2021 42 64 132 2688 26000 3,432,000 2.06 221 492
4/13/2021 42 2 5 84 31000 155,000 2.50
4/13/2021 42 130 297.5 5460 27000 8,032,500 2.29
7,339 14,619 281,438 1,147,000 378,296,000 86
RATA HJ 25,877
RATA HB 17,223
GRAND TOT 7,339 14,619 281,438 1,147,000 378,296,000
rata-rata umur
panen 38.35
rata-rata
berat badan 1.99
PROGRAM
A.masuk 7,500 1. DOC 75 BOX hb Rp 55,012,500
2. Ransum 492 Zak Rp 180,736,250
97.85
Makanan 24,600 1.683
Rp 251,787,924
Rp 127,000,076
124,235,626

97.85X 1.99 x 100
1.683*38.35
194.92 x 100
64.53
302.06 POIN SEDANG 304.099
KET EKOR Rp JUMLAH

Kecil 560 300 168,000
Besar 6,779 350 2,372,650
TOTAL 7,339 650 2,540,650
2,540,650
KET Rp JUMLAH
Kampil 492 150 73,800
Campr starbio 200 0
TOTAL 492 10,150 73,800 73,800
BONUS
KET Kg Rp JUMLAH
Mortalitas 3,000 0
IP 25 0
Keuntungan
TOTAL 0 0
Uang Lauk = 150,000

150,000
2,764,450
jeruk BWH 2,764,450

ayam program 7,500
mati 161
sisa 7,339
ayam program 7,500

mati manual 221
sisa 7,279
selisih 60 lebih
785,000 550,684 685,000 360,000 55,012,500
1,177,500 103,500 1,370,000 400,000
1,177,500 1,409,399 1,370,000 120,000
1,570,000 132,500 1,370,000 105,000
1,570,000 512,512 1,370,000 80,000
1,570,000 2,007,874 685,000
1,962,500 27,500 685,000
2,747,500 105,500 274,000
2,310,000 230,350
3,140,000 18,000
2,695,000 1,014,495
2,310,000 59,215
3,465,000 260,000
2,695,000 95,215
4,235,000 145,930
5,775,000 232,500
5,005,000 232,500
5,005,000 27,500
5,390,000
6,930,000
3,425,000
5,137,500
5,480,000
6,165,000
4,795,000
6,165,000
6,545,000
6,930,000
7,315,000
7,315,000
8,244,500
5,524,500
6,850,000
6,165,000
6,165,000
6,764,750
6,035,000
5,680,000
4,970,000
3,550,000
180,736,250 7,165,174 7,809,000 1,065,000 - 55,012,500 -
TTL 251,787,924
PJL AYAM 378,296,000
L/R 126,508,076 126,508,076 -
KAMPIL 492,000
127,000,076
PERIODE 11/3/2021
LAPORAN APRIL 2021
TGL UMUR
3/30/2021 20 90 26 1800 28000 728,000 0.29

3/30/2021 20 190 71.5 3800 28000 2,002,000 0.38
3/30/2021 20 90 27 1800 28000 756,000 0.30
4/1/2021 22 84 33 1848 28000 924,000 0.39
4/2/2021 23 160 71.5 3680 28000 2,002,000 0.45
4/5/2021 26 40 22.4 1040 30000 672,000 0.56
4/5/2021 26 25 15 650 30000 450,000 0.60
KEMATIAN
4/6/2021 27 20 12 540 30000 360,000 0.60 PAKAN
MANUAL
4/6/2021 27 50 33 1350 32000 1,056,000 0.66 PROGRAM
4/10/2021 31 300 271.5 9300 27200 7,384,800 0.91
4/11/2021 32 20 18 640 22000 396,000 0.90
4/11/2021 32 20 25 640 25200 630,000 1.25
4/11/2021 32 100 167.5 3200 26000 4,355,000 1.68 45 16
4/12/2021 33 220 328 7260 27000 8,856,000 1.49 51 41
4/12/2021 33 175 248.5 5775 26000 6,461,000 1.42 126 73
4/12/2021 33 275 417.75 9075 26000 10,861,500 1.52 89 87
4/12/2021 33 275 400.5 9075 26000 10,413,000 1.46 63 78
4/12/2021 33 950 1384 31350 26000 35,984,000 1.46 3 11
4/12/2021 33 650 1023.5 21450 26000 26,611,000 1.57
4/12/2021 33 415 590.25 13695 26000 15,346,500 1.42 377 306
4/12/2021 33 450 638.5 14850 26000 16,601,000 1.42
4/12/2021 33 200 285.5 6600 26000 7,423,000 1.43
4/12/2021 33 250 340 8250 26000 8,840,000 1.36
4/12/2021 33 400 577 13200 26000 15,002,000 1.44
4/13/2021 34 150 242.5 5100 26000 6,305,000 1.62
4/13/2021 34 100 153 3400 26000 3,978,000 1.53
4/13/2021 34 222 349.25 7548 27000 9,429,750 1.57
4/15/2021 36 140 264.5 5040 26000 6,877,000 1.89
4/16/2021 37 200 356.5 7400 27500 9,803,750 1.78
4/16/2021 37 325 595.5 12025 27500 16,376,250 1.83
4/18/2021 39 160 324 6240 27500 8,910,000 2.03
4/18/2021 39 98 196.25 3822 28000 5,495,000 2.00
4/19/2021 40 120 248.5 4800 26000 6,461,000 2.07
4/20/2021 41 140 299 5740 26000 7,774,000 2.14
4/21/2021 41 86 184.5 3526 26000 4,797,000 2.15
7,190 10,240 235,509 942,900 270,321,550 46
RATA HJ 26,398
RATA HB 17,576
GRAND TOT 7,190 10,240 235,509 942,900 270,321,550
rata-rata umur
panen 32.76
rata-rata
berat badan 1.42
PROGRAM
2. Ransum 306 Zak Rp 114,058,750
95.87
Makanan 15,300 1.494
Rp 179,981,880
Rp 90,645,670
RUGI / LABA 87,986,670
95.87X1.42 x 100
1.494*32.76
136.54 x 100
48.94
279.00 POIN SEDANG
KET EKOR Rp JUMLAH

Kecil 1,069 300 320,700
Besar 6,121 350 2,142,350
TOTAL 7,190 650 2,463,050
2,463,050
KET Rp JUMLAH
Kampil 306 150 45,900
Campr starbio 200 0
TOTAL 306 10,150 45,900 45,900
BONUS
KET Kg Rp JUMLAH
Mortalitas 1,600 0
IP 25 0
Keuntungan
TOTAL 0 200,000
Uang Lauk 150,000

150,000
TGL KET Rp JUMLAH
BON BARU 2,956,000.0 jeruk ATAS 2,659,000
8,456,000 TTL GAJI

byr jeruk ATAS 2,659,000
sisa jeruk BAWAH 2,764,450
TOTAL 5,423,450
mati 310 644,000
sisa 7,190 6,267,450
POT kot ayam (1,965,000)
ayam program 7,500 4,302,450
mati manual 377 POT bon baru (2,956,000)
sisa 7,123 1,346,450
selisih 67 LEBIH POT bon lama (500,000)
846,450
785,000 538,184 1,370,000 360,000 52,500,000 33,000
785,000 1,353,300 1,370,000 400,000
785,000 512,512 685,000 120,000
785,000 105,500 1,502,500 105,000
785,000 230,350 685,000 160,000
785,000 1,354,075 411,000 80,000
1,570,000 59,215
1,570,000 1,239,609
1,570,000 232,350
1,962,500 27,500
2,055,000 461,535
2,355,000 27,500
3,502,500
2,695,000
3,465,000
3,465,000
3,465,000
3,747,500
4,122,250
4,122,250
5,246,500
3,747,500
4,871,750
3,747,500
5,246,500
4,871,750
4,615,000
4,970,000
5,680,000
6,035,000
6,370,750
2,998,000
2,998,000
2,248,500
2,130,000
1,775,000
1,065,000
1,065,000
114,058,750 6,141,630 6,023,500 1,225,000 - 52,500,000 33,000
TTL 179,981,880
PJL AYAM 270,321,550
L/R 90,339,670 90,339,670 -
KAMPIL 306,000
90,645,670
520 5,000 2,600,000 :3 850,000 x2 1,700,000 850,000
jual ayam 03
430,000 :2 - 215,000 215,000
1,915,000 1,065,000
LAPORAN april 2021
TGL UMUR
4/5/2021 24 100 58.5 2400 28000 1,638,000 0.59

4/7/2021 26 50 30.5 1300 27500 838,750 0.61
4/7/2021 26 50 29.25 1300 32000 936,000 0.59
4/8/2021 27 50 32.5 1350 32000 1,040,000 0.65
4/9/2021 28 10 8 280 31000 248,000 0.80
4/11/2021 30 145 124 4350 30000 3,720,000 0.86
4/11/2021 30 750 1084.5 22500 26200 28,413,900 1.45
4/12/2021 31 820 1247 25420 26000 32,422,000 1.52
KEMATIAN
4/12/2021 31 675 1025.25 20925 26000 26,656,500 1.52 PAKAN
MANUAL
4/12/2021 31 900 1330 27900 26000 34,580,000 1.48 PROGRAM
4/12/2021 31 785 1216.25 24335 26000 31,622,500 1.55
4/18/2021 37 3 6 111 30000 180,000 2.00
4/12/2021 31 750 1173 23250 26000 30,498,000 1.56
4/12/2021 31 500 818.5 15500 26000 21,281,000 1.64 29 23
4/13/2021 32 980 1474.75 31360 26000 38,343,500 1.50 19 54
4/18/2021 37 5 10 185 30000 300,000 2.00 21 86
4/18/2021 37 40 78 1480 26500 2,067,000 1.95 29 127
4/18/2021 37 140 279 5180 26000 7,254,000 1.99 16 60
4/18/2021 37 160 339 5920 27500 9,322,500 2.12 2 6
4/18/2021 37 125 250.5 4625 26000 6,513,000 2.00
4/18/2021 37 120 245.5 4440 26000 6,383,000 2.05 116 356
4/18/2021 37 140 277.75 5180 26000 7,221,500 1.98
4/20/2021 39 209 454 8151 27500 12,485,000 2.17
7,507 11,592 237,442 634,200 303,964,150 35
RATA HJ 26,222
RATA HB 17,584
GRAND TOT 7,507 11,592 237,442 634,200 303,964,150
rata-rata umur
panen 31.63
rata-rata
berat badan 1.54
PROGRAM
A.mati/hlng -7 -0.093 IV. MODAL DAN BIAYA
2. Ransum 356 Zak Rp 131,174,250
100.09
KET BERAT JML 4. DEXLITE - Rp 10,275,689
Makanan 17,800 1.536
Rp 203,823,972
Rp 100,496,178
97,385,578
100.09X 1.54 x 100
1.536*31.63
154.56 x 100
48.57
318.22 POIN SEDANG
KET EKOR Rp JUMLAH

Kecil 405 300 121,500
Besar 7,102 350 2,485,700
TOTAL 7,507 650 2,607,200
2,607,200
KET Rp JUMLAH
Kampil 356 150 53,400
Tidur dikdng 30 10,000 300,000
Campr starbio 200 0
TOTAL 386 10,150 353,400 353,400
BONUS
KET Kg Rp JUMLAH
Mortalitas 3,000 0
IP 25 0
Keuntungan
TOTAL 0 0
Uang Lauk = 150,000

150,000
3,110,600
NURI BWH 3,110,600
ayam program 7,500

mati -7
sisa 7,507
ayam program 7,500

mati manual 116
sisa 7,384
selisih 123 lebih
392,500 103,500 475,000 272,000 52,762,500
785,000 1,428,825 1,140,000 325,000
785,000 132,500 902,500 1,092,000
1,177,500 27,500 522,500 120,000
1,570,000 452,200 266,000 420,000
1,962,500 98,000 1,795,500
2,355,000 512,512 1,035,500
2,355,000 1,045,650 494,000
2,747,500 543,196 1,491,500
3,140,000 128,365 627,005
3,465,000 146,715 475,000
3,033,500 276,150 513,000
3,140,000 955,420 538,184
2,695,000 27,500
3,080,000 232,500
4,235,000 27,500
4,620,000 1,244,500
5,005,000
5,005,000
5,390,000
5,775,000
5,996,000
6,370,750
2,623,250
7,120,250
374,750
7,120,250
7,120,250
7,120,250
7,495,000
7,495,000
2,623,250
1,873,750
1,499,000
1,499,000
710,000
1,065,000
355,000
131,174,250 7,382,533 10,275,689 2,229,000 - 52,762,500 -
TTL 203,823,972
PJL AYAM 303,964,150
L/R 100,140,178 100,140,178 -
KAMPIL 356,000
100,496,178
PERIODE 17/3/21
LAPORAN APRIL 2021
TGL UMUR
4/3/2021 18 160 50 2880 28000 1,400,000 0.31

4/7/2021 22 150 68.25 3300 32000 2,184,000 0.46
4/7/2021 22 100 50.5 2200 32000 1,616,000 0.51
4/8/2021 23 30 15 690 32000 480,000 0.50
4/9/2021 23 30 17 690 31000 527,000 0.57
4/13/2021 28 35 27 980 32000 864,000 0.77
4/18/2021 33 150 230.5 4950 26000 5,993,000 1.54
4/18/2021 33 75 118.75 2475 26500 3,146,875 1.58
4/18/2021 33 100 148.5 3300 26000 3,861,000 1.49 KEMATIAN
PAKAN
4/18/2021 33 100 150.5 3300 26000 3,913,000 1.51 MANUAL
PROGRAM
4/18/2021 33 100 153 3300 26000 3,978,000 1.53
4/20/2021 35 40 78.5 1400 27500 2,158,750 1.96
4/21/2021 36 160 293 5760 27500 8,057,500 1.83
4/22/2021 37 420 794.25 15540 26000 20,650,500 1.89
4/22/2021 37 205 358.5 7585 26500 9,500,250 1.75 77 19
4/22/2021 37 580 992.75 21460 26000 25,811,500 1.71 42 48
4/22/2021 37 200 403 7400 27500 11,082,500 2.02 49 78
4/22/2021 37 160 264.5 5920 26000 6,877,000 1.65 27 108
4/22/2021 37 164 302 6068 26000 7,852,000 1.84 26 128
4/22/2021 37 240 434.5 8880 26500 11,514,250 1.81 21 36
4/22/2021 37 460 813.25 17020 26000 21,144,500 1.77
4/22/2021 37 280 519.5 10360 26500 13,766,750 1.86 242 417
4/22/2021 37 440 810 16280 26000 21,060,000 1.84
4/22/2021 37 480 846.5 17760 26000 22,009,000 1.76
4/22/2021 37 640 1189.5 23680 26000 30,927,000 1.86
4/22/2021 37 580 1022.25 21460 26000 26,578,500 1.76
4/23/2021 38 180 346.5 6840 26000 9,009,000 1.93
4/23/2021 38 160 303.5 6080 26000 7,891,000 1.90
4/23/2021 38 165 310.5 6270 26000 8,073,000 1.88
4/23/2021 38 200 387.5 7600 26000 10,075,000 1.94
4/23/2021 38 100 198 3800 27500 5,445,000 1.98
4/24/2021 39 100 204 3900 26000 5,304,000 2.04
4/26/2021 41 160 327.5 6560 25500 8,351,250 2.05
4/27/2021 42 100 235.5 4200 25000 5,887,500 2.36
4/28/2021 43 222 539.5 9546 25000 13,487,500 2.43
7,466 13,004 269,434 946,500 340,476,125 57
RATA HJ 26,183
RATA HB 17,559
GRAND TOT 7,466 13,004 269,434 946,500 340,476,125
rata-rata umur
panen 36.09
rata-rata
berat badan 1.74
PROGRAM
2. Ransum 417 Zak Rp 154,518,000
96.96
Makanan 20,850 1.603
Rp 228,324,514
Rp 112,568,611
RUGI / LABA 109,768,211
96.96X1.74 x 100
1.603*36.09
168.88 x 100
57.86
291.85 POIN SEDANG
KET EKOR Rp JUMLAH

Kecil 505 300 151,500
Besar 6,961 350 2,436,350
TOTAL 7,466 650 2,587,850
2,587,850
KET Rp JUMLAH
Kampil 417 150 62,550
Campr starbio 200 0
TOTAL 417 10,150 62,550 62,550
BONUS
KET Kg Rp JUMLAH
Mortalitas 1,600 0
IP 25 0
Keuntungan
TOTAL 0 0
Uang Lauk 150,000

150,000
TGL KET Rp JUMLAH
SISA KASBON
NURI ATAS 2,800,400
- TTL GAJI
byr NURI ATAS 2,800,400
sisa NURI BAWAH 3,110,600
TOTAL 5,911,000
mati 234 1,328,000
sisa 7,466 7,516,000
POT KABON (1,550,000)
mati manual 242 POT KABON (1,000,000)
sisa 7,458 4,966,000
selisih 8 LEBIH
385,000 550,684 902,500 272,000 53,900,000
770,000 103,500 522,500 325,000
770,000 393,250 266,000 1,079,000
1,155,000 98,000 1,786,000 120,000
1,155,000 132,500 503,500 409,500
1,540,000 512,512 1,026,000
1,540,000 27,500 503,500
2,310,000 1,045,650 1,491,500
2,695,000 577,114 627,005
2,310,000 27,500 475,000
2,310,000 165,000 1,472,500
2,695,000 379,650 513,000
3,080,000 913,399
3,080,000 260,000
3,487,500 27,500
3,747,500 27,500
3,747,500 375,000
4,317,500 260,000
4,656,750 27,500
4,925,000 260,000
4,871,750 1,448,250
5,246,500
5,621,250
5,996,000
6,370,750
6,370,750
5,621,250
5,246,500
5,246,500
6,035,000
6,745,000
7,100,000
7,100,000
6,745,000
7,100,000
6,390,000
3,195,000
710,000
710,000
710,000
710,000
154,518,000 7,612,009 10,089,005 2,205,500 - 53,900,000 -
TTL 228,324,514
PJL AYAM 340,476,125
L/R 112,151,611 112,151,612 (1)
KAMPIL 417,000
112,568,611

465 5,000 2,325,000 :3 775,000 x2 1,550,000 775,000
jual ayam 03
:2 -
1,550,000 775,000
LAPORAN mei 2021
TGL UMUR
4/11/2021 20 120 40.5 2400 32000 1,296,000 0.34

4/22/2021 31 15 15 465 26000 390,000 1.00
4/22/2021 31 22 16 682 32000 512,000 0.73
4/25/2021 34 165 289 5610 26000 7,514,000 1.75
4/26/2021 35 140 253.75 4900 25200 6,394,500 1.81
4/26/2021 35 205 358 7175 25200 9,021,600 1.75
4/26/2021 35 120 214.5 4200 25200 5,405,400 1.79
4/27/2021 36 15 11.5 540 32000 368,000 0.77
KEMATIAN
4/27/2021 36 180 339 6480 25000 8,475,000 1.88 PAKAN
MANUAL
4/27/2021 36 145 265.5 5220 25000 6,637,500 1.83 PROGRAM
4/27/2021 36 85 151.5 3060 25000 3,787,500 1.78
4/27/2021 36 140 262.25 5040 25000 6,556,250 1.87
4/28/2021 37 165 318.25 6105 24500 7,797,125 1.93
4/28/2021 37 340 652.25 12580 24500 15,980,125 1.92 52 24
4/28/2021 37 151 299 5587 24500 7,325,500 1.98 28 56
4/28/2021 37 250 491 9250 24500 12,029,500 1.96 89 95
4/28/2021 37 385 729 14245 23500 17,131,500 1.89 36 106
4/28/2021 37 78 148.5 2886 24500 3,638,250 1.90 55 147
4/28/2021 37 550 1049 20350 24500 25,700,500 1.91 31 43
4/28/2021 37 575 1104 21275 24500 27,048,000 1.92
4/28/2021 37 450 839 16650 24500 20,555,500 1.86 291 471
4/28/2021 37 220 417.75 8140 24500 10,234,875 1.90
4/29/2021 38 120 239 4560 24500 5,855,500 1.99
4/29/2021 38 120 242.5 4560 23500 5,698,750 2.02
4/29/2021 38 140 286 5320 24500 7,007,000 2.04
4/29/2021 38 83 170 3154 23500 3,995,000 2.05
4/29/2021 38 80 162 3040 23500 3,807,000 2.03
4/29/2021 38 280 552 10640 23500 12,972,000 1.97
4/29/2021 38 120 245.5 4560 23500 5,769,250 2.05
4/29/2021 38 700 1256.25 26600 23500 29,521,875 1.79
4/29/2021 38 50 57.5 1900 23000 1,322,500 1.15
4/29/2021 38 120 223 4560 23500 5,240,500 1.86
4/29/2021 38 80 159 3040 23500 3,736,500 1.99
4/29/2021 34 160 319 5440 23500 7,496,500 1.99
5/1/2021 40 9 8 360 32000 256,000 0.89
5/2/2021 41 49 68 2009 23000 1,564,000 1.39
6,627 12,252 242,583 906,100 298,041,000 62

RATA HJ 24,326
RATA HB 17,742
GRAND TOT 6,627 12,252 242,583 906,100 298,041,000
rata-rata umur
panen 36.61
rata-rata
berat badan 1.85
PROGRAM
2. Ransum 471 Zak Rp 155,935,000
94.67
KET BERAT JML 4. gas - Rp 4,795,000
Makanan 23,550 1.922
Rp 217,373,002
Rp 81,138,998
78,607,948
94.67 X 1.85 x 100
1.922*36.61
175.03 x 100
70.36
248.76 POIN JELEK
KET EKOR Rp JUMLAH

Kecil 181 300 54,300
Besar 6,446 350 2,256,100
TOTAL 6,627 650 2,310,400
2,310,400
KET Rp JUMLAH
Kampil 471 150 70,650
Campr starbio 200 0
TOTAL 471 10,150 70,650 70,650
BONUS
KET Kg Rp JUMLAH
Mortalitas 3,000 0
IP 25 0
Keuntungan
TOTAL 0 0
Uang Lauk = 150,000

150,000
2,531,050
NANAS BWH 2,531,050
ayam program 7,000

mati 373
sisa 6,627
ayam program 7,000

mati manual 291
sisa 6,709
selisih -82 kurang
785,000 1,499,850 1,370,000 126,000 49,000,000
1,177,500 76,350 1,370,000 320,000
785,000 219,934 685,000 1,188,000
785,000 1,333,813 1,370,000 136,500
1,177,500 685,000 320,000
1,177,500 215,006
1,570,000 1,130,899
1,962,500 27,500
2,347,500 28,500
2,695,000 335,650
2,695,000
3,080,000
3,117,500
3,420,000
3,800,000
4,560,000
5,070,000
4,260,000
3,905,000
4,615,000
5,325,000
5,325,000
5,325,000
5,680,000
5,680,000
6,035,000
6,390,000
5,325,000
6,390,000
6,390,000
7,100,000
6,745,000
6,390,000
6,390,000
6,745,000
5,680,000
4,260,000
1,775,000
155,935,000 5,552,502 4,795,000 2,090,500 - 49,000,000 -
TTL 217,373,002
PJL AYAM 298,041,000
L/R 80,667,998 80,667,998 -
KAMPIL 471,000
81,138,998
PRESTASI KANDANG MENASA "NANAS ATAS "
LAPORAN mei 2021
TGL UMUR
4/16/2021 21 150 55 3150 32000 1,760,000 0.37

4/17/2021 22 107 58 2354 32000 1,856,000 0.54
4/22/2021 27 38 22 1026 32000 704,000 0.58
4/23/2021 28 10 8 280 32000 256,000 0.80
4/27/2021 32 29 25.5 928 32000 816,000 0.88
4/29/2021 34 60 118.5 2040 23000 2,725,500 1.98
4/29/2021 34 20 34.25 680 23500 804,875 1.71
4/30/2021 35 120 232.5 4200 23000 5,347,500 1.94 KEMATIAN
PAKAN
4/30/2021 35 115 221.5 4025 23000 5,094,500 1.93 MANUAL
PROGRAM
4/30/2021 35 288 551 10080 23000 12,673,000 1.91
4/30/2021 35 140 269 4900 23000 6,187,000 1.92
4/30/2021 35 255 472 8925 23000 10,856,000 1.85
4/30/2021 35 220 400.25 7700 23000 9,205,750 1.82 45 21
4/30/2021 35 280 533 9800 23000 12,259,000 1.90 31 50
5/1/2021 36 20 20 720 32000 640,000 1.00 25 83
5/1/2021 36 80 143.5 2880 22000 3,157,000 1.79 27 116
5/1/2021 36 190 353.5 6840 22000 7,777,000 1.86 184 118
5/1/2021 36 105 217 3780 22000 4,774,000 2.07 121 8
5/1/2021 36 280 513 10080 22000 11,286,000 1.83
5/1/2021 36 180 338 6480 23000 7,774,000 1.88 433 396
5/1/2021 36 165 311.5 5940 22000 6,853,000 1.89
5/1/2021 36 310 566.5 11160 22000 12,463,000 1.83
5/1/2021 36 160 299 5760 22000 6,578,000 1.87
5/1/2021 36 165 316.5 5940 22000 6,963,000 1.92
5/2/2021 37 46 74.5 1702 23000 1,713,500 1.62
5/2/2021 37 250 458.5 9250 22000 10,087,000 1.83
5/2/2021 37 115 206.5 4255 22000 4,543,000 1.80
5/2/2021 37 134 250 4958 22000 5,500,000 1.87
5/2/2021 37 275 507.5 10175 22000 11,165,000 1.85
5/2/2021 37 280 505 10360 22000 11,110,000 1.80
5/2/2021 37 320 588 11840 22000 12,936,000 1.84
5/2/2021 37 175 320.25 6475 22000 7,045,500 1.83
5/2/2021 37 300 533.5 11100 22000 11,737,000 1.78
5/3/2021 38 104 131 3952 22000 2,882,000 1.26
5/3/2021 38 220 377.25 8360 21000 7,922,250 1.71
5/3/2021 38 160 268 6080 21000 5,628,000 1.68
5/3/2021 38 164 291 6232 21000 6,111,000 1.77
5/3/2021 38 565 1001.5 21470 22500 22,533,750 1.77
6,595 11,592 235,877 905,000 259,724,125 62

RATA HJ 22,406
RATA HB 18,034
GRAND TOT 6,595 11,592 235,877 905,000 259,724,125
rata-rata umur
panen 35.77
rata-rata
berat badan 1.76
PROGRAM
2. Ransum 396 Zak Rp 146,995,000
94.21
Makanan 19,800 1.708
Rp 209,046,563
Rp 51,073,562
48,572,612
94.21X 1.76 x 100
1.708*35.77
165.59 x 100
61.09
271.05 POIN SEDANG
KET EKOR Rp JUMLAH

Kecil 334 300 100,200
Besar 6,261 350 2,191,350
TOTAL 6,595 650 2,291,550
2,291,550
KET Rp JUMLAH
Kampil 396 150 59,400
Campr starbio 200 0
TOTAL 396 10,150 59,400 59,400
BONUS
KET Kg Rp JUMLAH
Mortalitas 3,000 0
IP 25 0
Keuntungan
TOTAL 0 0
Uang Lauk = 150,000

150,000
2,500,950
KAS BON BP BONI
TGL KET Rp JUMLAH
SISA KASBON 24,000,000 NANAS ATAS 2,500,950
4/15/2021 KASBON 1,500,000.0
TTL GAJI
25,500,000 NANAS ATAS 2,500,950
byr NANAS BAWAH 2,531,050
sisa TOTAL 5,032,000
pot kot ayam (2,450,000)
ayam program 7,000
mati 405 POT KABON (1,000,000)
sisa 6,595 SISA 1,582,000
ayam program 7,000

mati manual 433
sisa 6,567
selisih 28 LEBIH
785,000 76,350 1,370,000 320,000 50,995,000
1,177,500 12,500 685,000 1,188,000
785,000 1,499,850 1,370,000 133,000
1,177,500 132,500 411,000 320,000
1,570,000 685,000 (137,000)
1,177,500 133,000
1,570,000 1,146,314
2,747,500 1,130,899
3,140,000 27,500
2,660,000 28,500
2,280,000 263,150
2,660,000 261,000
2,660,000
3,040,000
3,800,000
4,180,000
4,560,000
4,560,000
4,560,000
4,871,750
4,871,750
6,370,750
6,370,750
4,871,750
4,871,750
6,745,500
7,100,000
6,725,750
7,120,250
6,390,000
7,100,000
6,035,000
6,035,000
5,325,000
4,260,000
2,130,000
710,000
146,995,000 5,396,563 3,699,000 1,961,000 - 50,995,000 -
TTL 209,046,563
PJL AYAM 259,724,125
L/R 50,677,562 50,677,562 -
KAMPIL 396,000
51,073,562
625 5,000 3,125,000 :3 1,050,000 x2 2,100,000 1,025,000
ongkos 5,032,000
jual ayam 03
700,000 :2 - 350,000 350,000
2,450,000 6,407,000
LAPORAN MEI 2021
TGL UMUR
4/20/2021 20 200 59 4000 32000 1,888,000 0.30

4/22/2021 22 32 15 704 32000 480,000 0.47
4/25/2021 25 21 12.5 525 32000 400,000 0.60
4/27/2021 27 11 7.5 297 33000 247,500 0.68
4/27/2021 27 7 4.5 189 32000 144,000 0.64
4/29/2021 29 20 15.5 580 30000 465,000 0.78
4/29/2021 29 10 8 290 32000 256,000 0.80
5/1/2021 31 15 13 465 32000 416,000 0.87
KEMATIAN
5/2/2021 32 17 15.5 544 32000 496,000 0.91 PAKAN
MANUAL
5/3/2021 33 45 75 1485 22000 1,650,000 1.67 PROGRAM
5/3/2021 33 50 91.5 1650 21000 1,921,500 1.83
5/3/2021 33 125 214 4125 21000 4,494,000 1.71
5/3/2021 33 460 697 15180 21000 14,637,000 1.52
5/3/2021 33 110 174.5 3630 21000 3,664,500 1.59 66 25
5/3/2021 33 150 263.5 4950 21500 5,665,250 1.76 40 58
5/4/2021 34 125 220 4250 20500 4,510,000 1.76 73 99
5/4/2021 34 175 307.5 5950 20500 6,303,750 1.76 32 133
5/4/2021 34 200 339 6800 20500 6,949,500 1.70 38 152
5/4/2021 34 65 114.5 2210 20500 2,347,250 1.76 27 21
5/4/2021 34 160 276.5 5440 20500 5,668,250 1.73
5/4/2021 34 175 307.5 5950 20500 6,303,750 1.76 276 488
5/4/2021 34 350 597.75 11900 20500 12,253,875 1.71
5/5/2021 35 23 27 805 32000 864,000 1.17
5/5/2021 35 140 245.25 4900 19700 4,831,425 1.75
5/5/2021 35 180 312.5 6300 19700 6,156,250 1.74
5/5/2021 35 160 289.5 5600 21000 6,079,500 1.81
5/5/2021 35 225 404.75 7875 19700 7,973,575 1.80
5/5/2021 35 410 717.5 14350 19700 14,134,750 1.75
5/5/2021 35 185 328.25 6475 19700 6,466,525 1.77
5/5/2021 35 220 390.5 7700 19700 7,692,850 1.78
5/6/2021 36 120 219 4320 20500 4,489,500 1.83
5/6/2021 36 80 160 2880 19700 3,152,000 2.00
5/6/2021 36 120 219 4320 19700 4,314,300 1.83
5/6/2021 36 185 350 6660 19700 6,895,000 1.89
5/6/2021 36 218 400 7848 19700 7,880,000 1.83
5/6/2021 36 160 302 5760 19700 5,949,400 1.89
5/6/2021 36 280 515 10080 19700 10,145,500 1.84
5/6/2021 36 330 603 11880 19700 11,879,100 1.83
5/7/2021 37 65 121.75 2405 19500 2,374,125 1.87
5/7/2021 37 88 177.5 3256 19500 3,461,250 2.02
5/7/2021 37 185 345 6845 19500 6,727,500 1.86
5/7/2021 37 240 466.5 8880 19500 9,096,750 1.94
5/7/2021 37 160 319 5920 19500 6,220,500 1.99
5/7/2021 37 180 351.25 6660 19500 6,849,375 1.95
5/8/2021 38 136 246.75 5168 19000 4,688,250 1.81
5/8/2021 38 45 91.5 1710 19000 1,738,500 2.03
5/8/2021 38 160 320.5 6080 20000 6,410,000 2.00
5/8/2021 38 315 596 11970 19000 11,324,000 1.89
5/8/2021 38 135 267.5 5130 19000 5,082,500 1.98
5/8/2021 38 290 553.25 11020 19000 10,511,750 1.91
5/8/2021 38 100 199.25 3800 19000 3,785,750 1.99
5/9/2021 39 80 166.5 3120 18700 3,113,550 2.08
5/9/2021 39 80 161.5 3120 18700 3,020,050 2.02
5/9/2021 39 150 306 5850 18700 5,722,200 2.04
5/9/2021 39 140 277.5 5460 18700 5,189,250 1.98
5/9/2021 39 150 286 5850 18700 5,348,200 1.91
5/10/2021 40 140 236 5600 18700 4,413,200 1.69
5/10/2021 40 94 177.5 3760 18500 3,283,750 1.89
5/10/2021 40 80 166.5 3200 18500 3,080,250 2.08
5/10/2021 40 40 81.5 1600 18500 1,507,750 2.04
5/10/2021 40 60 120.75 2400 18500 2,233,875 2.01
5/10/2021 40 60 124.25 2400 18500 2,298,625 2.07
5/10/2021 40 100 201.5 4000 18500 3,727,750 2.02
5/10/2021 40 5 5 200 30000 150,000 1.00
8,837 15,678 314,271 1,391,800 311,423,500 107
RATA HJ 19,863
RATA HB 16,896
GRAND TOT 8,837 15,678 314,271 1,391,800 311,423,500
rata-rata umur
panen 35.56
rata-rata
berat badan 1.77
PROGRAM
2. Ransum 488 Zak Rp 184,369,500
98.19
Makanan 24,400 1.556
Rp 264,895,092
Rp 47,016,408
43,716,908
by oa pakan -9,760,000
laba/rugi 33,956,908
98.19X 1.77 x 100
1.556*35.56
174.20 x 100
55.35
314.75 POIN SEDANG
KET EKOR Rp JUMLAH

Kecil 333 300 99,900
Besar 8,504 350 2,976,400
TOTAL 8,837 650 3,076,300
3,076,300
KET Rp JUMLAH
Kampil 488 150 73,200
Campr starbio 200 0
TOTAL 488 10,150 73,200 73,200
BONUS
KET Kg Rp JUMLAH
Mortalitas 3,000 0
IP 25 0
Keuntungan
TOTAL 0 0
Uang Lauk = 150,000

150,000
3,299,500
ayam program 9,000

mati 163
sisa 8,837
ayam program 9,000

mati manual 276
sisa 8,724
selisih 113 LEBIH
785,000 232,434 1,370,000 455,000 63,000,000
1,177,500 18,000 1,370,000 350,000
1,177,500 103,500 685,000 480,000
1,177,500 1,233,000 685,000 636,000
1,570,000 1,850,450 959,000 350,000
1,907,500 433,950 685,000
1,900,000 375,000 685,000
2,280,000 7,500
3,040,000 375,012
2,280,000 1,024,650
2,660,000 448,759
3,420,000 27,500
3,925,000 1,187,856
4,710,000 207,625
3,372,750 420,006
4,871,750 261,000
4,871,750 261,000
5,763,250 261,000
5,887,500 11,000
5,887,500 76,350
7,457,500
7,065,000
7,457,500
7,065,000
7,457,500
7,850,000
7,495,000
7,120,250
7,869,750
2,248,500
5,400,000
8,640,000
9,000,000
9,000,000
9,360,000
3,600,000
3,240,000
3,269,500
749,500
360,000
184,369,500 8,815,592 6,439,000 2,271,000 - 63,000,000 -
TTL 264,895,092
PJL AYAM 311,423,500
L/R 46,528,408 46,528,408 -
KAMPIL 488,000
47,016,408
PERIODE 8/4/2021
LAPORAN Mei 2021
TGL UMUR
4/22/2021 15 40 6.5 600 32000 208,000 0.16

4/25/2021 18 100 25 1800 32000 800,000 0.25
4/27/2021 20 100 29 2000 32000 928,000 0.29
4/29/2021 22 20 9 440 32000 288,000 0.45
5/1/2021 24 71 29.5 1704 32000 944,000 0.42
5/3/2021 26 17 10 442 30000 300,000 0.59
5/5/2021 28 20 19 560 32000 608,000 0.95 KEMATIAN
PAKAN
5/9/2021 32 46 73 1472 18700 1,365,100 1.59 MANUAL
PROGRAM
5/9/2021 32 25 42 800 18700 785,400 1.68
5/9/2021 32 50 77.5 1600 18700 1,449,250 1.55
5/9/2021 32 50 75 1600 18700 1,402,500 1.50
5/10/2021 33 30 50.5 990 18500 934,250 1.68 55 27
5/10/2021 33 215 336 7095 18500 6,216,000 1.56 40 60
5/10/2021 33 176 305 5808 18500 5,642,500 1.73 42 93
5/10/2021 33 100 171 3300 18500 3,163,500 1.71 26 141
5/10/2021 33 350 577.5 11550 18500 10,683,750 1.65 104 141
5/11/2021 34 175 324.5 5950 19000 6,165,500 1.85 224 133
5/10/2021 33 325 409.5 10725 18500 7,575,750 1.26 46
5/12/2021 35 120 214.5 4200 18500 3,968,250 1.79 491 641
5/12/2021 35 50 50 1750 21500 1,075,000 1.00
5/13/2021 36 200 384 7200 22500 8,640,000 1.92
5/13/2021 36 240 444.5 8640 22500 10,001,250 1.85
5/14/2021 37 120 210 4440 22200 4,662,000 1.75
5/15/2021 38 145 260.5 5510 22500 5,861,250 1.80
5/15/2021 38 57 110 2166 21900 2,409,000 1.93
5/15/2021 38 80 164 3040 21900 3,591,600 2.05
5/15/2021 38 320 604 12160 21900 13,227,600 1.89
5/15/2021 38 255 497.5 9690 21900 10,895,250 1.95
5/15/2021 38 185 359.5 7030 21900 7,873,050 1.94
5/15/2021 38 120 231 4560 22500 5,197,500 1.93
5/15/2021 38 320 608.5 12160 21900 13,326,150 1.90
5/15/2021 38 310 547.5 11780 21900 11,990,250 1.77
5/15/2021 38 305 609.25 11590 21900 13,342,575 2.00
5/16/2021 39 125 244 4875 21900 5,343,600 1.95
5/16/2021 39 100 215 3900 22500 4,837,500 2.15
5/16/2021 39 420 821.5 16380 21900 17,990,850 1.96
5/16/2021 39 175 352 6825 21900 7,708,800 2.01
5/16/2021 39 560 1032 21840 21900 22,600,800 1.84
5/16/2021 39 100 203 3900 21900 4,445,700 2.03
5/16/2021 39 205 401 7995 21900 8,781,900 1.96
5/17/2021 40 180 358.75 7200 22200 7,964,250 1.99
5/17/2021 40 80 164.5 3200 22200 3,651,900 2.06
5/17/2021 40 110 224 4400 22200 4,972,800 2.04
5/17/2021 40 275 572 11000 22200 12,698,400 2.08
5/17/2021 40 255 514 10200 22200 11,410,800 2.02
5/17/2021 40 160 294.5 6400 22200 6,537,900 1.84
5/17/2021 40 235 515.5 9400 22200 11,444,100 2.19
5/17/2021 40 305 577.75 12200 22200 12,826,050 1.89
5/18/2021 41 97 123.5 3977 22200 2,741,700 1.27
5/18/2021 41 150 259.75 6150 22200 5,766,450 1.73
5/18/2021 41 120 208 4920 22200 4,617,600 1.73
8,389 14,945 304,194 1,152,300 321,861,325 83
RATA HJ 21,536
RATA HB 18,034
GRAND TOT 8,389 14,945 304,194 1,152,300 321,861,325
rata-rata umur
panen 36.26
rata-rata
berat badan 1.78
PROGRAM
2. Ransum 641 Zak Rp 189,927,500
93.21
Makanan 32,050 2.145
Rp 269,513,650
Rp 52,988,675
RUGI / LABA 49,824,775
by oa pakan -12,820,000
37,004,775
93.21X1.78 x 100
2.145*36.26
166.06 x 100
77.76
213.54 POIN JELEK
KET EKOR Rp JUMLAH

Kecil 368 300 110,400
Besar 8,021 350 2,807,350
TOTAL 8,389 650 2,917,750
2,917,750
KET Rp JUMLAH
Kampil 641 150 96,150
Campr starbio 200 0
TOTAL 641 10,150 96,150 96,150
BONUS
KET Kg Rp JUMLAH
Mortalitas 1,600 0
IP 25 0
Keuntungan
TOTAL 0 0
Uang Lauk 150,000

150,000
TGL KET Rp JUMLAH
SISA 500,000
KASBON BARU 1,000,000.0 MANGGA ATAS 3,163,900
1,500,000 TTL GAJI

TOTAL 6,463,400
ayam program 9,000 Bonus 318,000
mati 611 6,781,400
sisa 8,389 Pot kot u/ibu 2100000
POT KABON 500,000
mati manual 491
sisa 8,509
selisih -120 KURANG(DI ATAS PLUS 113 EKOR)
1,550,000 462,434 1,370,000 353,500 63,315,000
775,000 132,500 685,000 480,000
1,162,500 451,350 685,000 636,000
1,550,000 375,000 1,096,000 455,000
1,550,000 7,500 685,000 720,000
1,550,000 789,450 1,370,000 (35,000)
2,325,000 187,506 685,000
2,325,000 1,385,909
2,325,000 174,215
3,487,500 232,500
3,040,000 1,563,856
4,262,500 320,215
3,487,500 28,500
4,262,500 261,000
3,420,000 232,500
5,246,500 59,215
4,497,000 22,000
4,871,750 400,000
5,621,250
5,621,250
5,621,250
6,745,500
2,248,500
4,497,000
7,869,750
7,682,500
7,745,000
8,519,500
8,519,500
8,519,500
7,745,000
9,294,000
8,519,500
6,196,000
4,925,250
5,760,000
5,400,000
5,760,000
3,960,000
720,000
749,500
189,927,500 7,085,650 6,576,000 2,609,500 - 63,315,000 -
TTL 269,513,650
PJL AYAM 321,861,325
L/R 52,347,675 52,347,675 -
KAMPIL 641,000
52,988,675

2,900,000 :3 950,000 x2 1,950,000 950,000
jual ayam 03
300,000 :2 - 150,000 150,000
2,100,000 1,100,000
PERIODE DOC 12/4/21
LAPORAN Mei 2021
TGL UMUR
4/29/2021 18 206 47.5 3708 32000 1,520,000 0.23

5/1/2021 20 72 19 1440 32000 608,000 0.26
5/5/2021 24 116 50.5 2784 32000 1,616,000 0.44
5/7/2021 26 60 33.5 1560 32000 1,072,000 0.56
5/7/2021 26 30 19.5 780 32000 624,000 0.65
5/12/2021 31 20 15.5 620 32000 496,000 0.78
5/16/2021 35 200 242 7000 22200 5,372,400 1.21
5/17/2021 36 530 904 19080 21900 19,797,600 1.71
KEMATIAN
5/18/2021 37 105 187.25 3885 22200 4,156,950 1.78 PAKAN
MANUAL
5/18/2021 37 135 226.5 4995 22200 5,028,300 1.68 PROGRAM
5/18/2021 37 365 603 13505 22200 13,386,600 1.65
5/18/2021 37 180 331 6660 22500 7,447,500 1.84
5/18/2021 37 258 449 9546 22200 9,967,800 1.74
5/18/2021 37 140 246 5180 22200 5,461,200 1.76 80 22
5/18/2021 37 120 210.5 4440 22200 4,673,100 1.75 74 51
5/20/2021 39 120 217 4680 24000 5,208,000 1.81 99 80
5/20/2021 39 160 321 6240 23000 7,383,000 2.01 41 116
5/21/2021 40 120 234 4800 22000 5,148,000 1.95 81 152
5/21/2021 40 80 161.5 3200 22000 3,553,000 2.02 195 95
5/21/2021 40 120 235 4800 22000 5,170,000 1.96
5/21/2021 40 125 248 5000 22000 5,456,000 1.98 570 516
5/21/2021 40 200 386 8000 22000 8,492,000 1.93
5/21/2021 40 160 306.5 6400 22000 6,743,000 1.92
5/21/2021 40 220 408.25 8800 22000 8,981,500 1.86
5/22/2021 41 160 314 6560 21200 6,656,800 1.96
5/22/2021 41 120 248 4920 21500 5,332,000 2.07
5/22/2021 41 235 461.5 9635 21200 9,783,800 1.96
5/22/2021 41 230 450 9430 21200 9,540,000 1.96
5/22/2021 41 500 1022 20500 21200 21,666,400 2.04
5/22/2021 41 193 344 7913 21200 7,292,800 1.78
5/22/2021 41 130 249.25 5330 21200 5,284,100 1.92
5/23/2021 42 120 226 5040 21200 4,791,200 1.88
5/23/2021 42 63 124 2646 21000 2,604,000 1.97
5/23/2021 42 110 223 4620 21000 4,683,000 2.03
5/23/2021 42 200 399 8400 21000 8,379,000 2.00
5/23/2021 42 160 318 6720 21000 6,678,000 1.99
5/23/2021 42 231 439.75 9702 21000 9,234,750 1.90
5/23/2021 42 160 303 6720 21000 6,363,000 1.89
5/23/2021 42 200 389.5 8400 21000 8,179,500 1.95
5/24/2021 43 120 222 5160 21000 4,662,000 1.85
5/24/2021 43 155 310.5 6665 20200 6,272,100 2.00
5/24/2021 43 100 201.25 4300 20200 4,065,250 2.01
5/24/2021 43 140 299 6020 21500 6,428,500 2.14
5/24/2021 43 160 324 6880 20200 6,544,800 2.03
5/24/2021 43 440 890.5 18920 20200 17,988,100 2.02
5/24/2021 43 120 241 5160 20200 4,868,200 2.01
5/24/2021 43 200 387 8600 20200 7,817,400 1.94
5/24/2021 43 215 406 9245 20200 8,201,200 1.89
5/25/2021 44 98 174 4312 20200 3,514,800 1.78
8,402 15,068 328,901 1,113,800 324,192,650 84

RATA HJ 21,515
RATA HB 18,707
GRAND TOT 8,402 15,068 328,901 1,113,800 324,192,650
rata-rata umur
panen 39.15
rata-rata
berat badan 1.79
PROGRAM
2. Ransum 516 Zak Rp 192,168,500
93.36
Makanan 25,800 1.712
Rp 281,883,071
Rp 42,825,579
RUGI / LABA 39,482,679
93.36X1.79 x 100
1.712*39.15
167.43 x 100
67.03
249.79 POIN jelek
KET EKOR Rp JUMLAH

Kecil 504 300 151,200
Besar 7,898 350 2,764,300
TOTAL 8,402 650 2,915,500
2,915,500
KET Rp JUMLAH
Kampil 516 150 77,400 200,000
Campr starbio 200 0
TOTAL 516 10,150 77,400 77,400
BONUS
KET Kg Rp JUMLAH
Mortalitas 10,000
IP 25 0
Keuntungan
TOTAL 0 0
Uang Lauk = 150,000

KAS REDI 150,000
TGL KET Rp JUMLAH 3,342,900
MELON BWH 3,342,900

2,000,000 pot bon 2,000,000
sisa gaji 1,342,900
ayam program 9,000
mati 598
sisa 8,402
ayam program 9,000

mati manual 570
sisa 8,430
selisih -28 KURANG
775,000 318,250 1,370,000 600,000 63000000
775,000 229,934 1,370,000 490,000
775,000 232,500 1,370,000 400,000
1,162,500 103,500 2,055,000 200,000
1,550,000 986,100 2,055,000 266,000
1,162,500 192,500 2,055,000 380,000
2,325,000 512,512 2,055,000
1,550,000 808,950 1,370,000
2,712,500 7,500
2,325,000 100,000
3,487,500 1,462,586
4,262,500 39,897
2,325,000 232,500
3,100,000 187,506
3,450,000 57,000
3,040,000 250,500
3,925,000 290,250
4,317,500 1,027,456
5,102,500 87,715
4,710,000 419,152
4,871,750 984,018
4,647,000 925,771
6,120,000 118,430
5,400,000 259,614
6,120,000 350,930
5,760,000 493,500
6,120,000
5,789,500
6,745,500
8,244,500
7,495,000
7,157,750
7,560,000
8,760,000
8,760,000
8,030,000
8,395,000
6,570,000
2,920,000
6,205,000
4,015,000
3,285,000
365,000
192,168,500 10,678,571 13,700,000 2,336,000 - 63,000,000 -
TTL 281,883,071
PJL AYAM 324,192,650
L/R 42,309,579 42,309,580 (1)
KAMPIL 516,000
42,825,579
PERIODE DOC 17/4/21
LAPORAN MEI 2021
TGL UMUR
5/5/2021 19 130 23 2470 32000 736,000 0.18

5/7/2021 21 185 50 3885 32000 1,600,000 0.27
5/9/2021 23 146 53 3358 32000 1,696,000 0.36
5/12/2021 26 200 95.5 5200 32000 3,056,000 0.48
5/13/2021 27 31 18.5 837 32000 592,000 0.60
5/17/2021 31 10 7 310 30000 210,000 0.70
5/21/2021 35 158 114.5 5530 23000 2,633,500 0.72
5/22/2021 36 10 8.5 360 26000 221,000 0.85
5/23/2021 37 200 239 7400 22000 5,258,000 1.20
5/23/2021 37 100 100.5 3700 22000 2,211,000 1.01
5/24/2021 38 15 17.75 570 21200 376,300 1.18
5/24/2021 38 120 205.5 4560 20200 4,151,100 1.71
5/24/2021 38 50 61 1900 22000 1,342,000 1.22 KEMATIAN
PAKAN
5/25/2021 39 30 38.75 1170 21000 813,750 1.29 MANUAL
PROGRAM
5/25/2021 39 105 194.5 4095 20000 3,890,000 1.85
5/25/2021 39 310 603 12090 20000 12,060,000 1.95
5/25/2021 39 40 84 1560 20000 1,680,000 2.10
5/25/2021 39 190 326.5 7410 20000 6,530,000 1.72 75 22
5/25/2021 39 320 620.5 12480 20000 12,410,000 1.94 63 53
5/25/2021 39 605 1196 23595 20000 23,920,000 1.98 86 80
5/25/2021 39 180 301.5 7020 20000 6,030,000 1.68 68 111
5/25/2021 39 25 33.75 975 21000 708,750 1.35 118 151
5/25/2021 39 140 269 5460 20000 5,380,000 1.92 91 92
5/25/2021 39 25 33 975 21000 693,000 1.32
5/25/2021 39 200 405.5 7800 20000 8,110,000 2.03 501 509
5/26/2021 40 255 465.25 10200 19000 8,839,750 1.82
5/26/2021 40 305 568 12200 19000 10,792,000 1.86
5/26/2021 40 180 340.5 7200 19000 6,469,500 1.89
5/26/2021 40 180 350 7200 19000 6,650,000 1.94
5/26/2021 40 80 143.5 3200 19000 2,726,500 1.79
5/26/2021 40 220 406.75 8800 19000 7,728,250 1.85
5/26/2021 40 525 1006 21000 19000 19,114,000 1.92
5/27/2021 41 120 255 4920 19500 4,972,500 2.13
5/27/2021 41 200 430 8200 19500 8,385,000 2.15
5/27/2021 41 120 247 4920 18500 4,569,500 2.06
5/27/2021 41 380 748.5 15580 18500 13,847,250 1.97
5/27/2021 41 120 256 4920 18500 4,736,000 2.13
5/27/2021 41 200 416.5 8200 18500 7,705,250 2.08
5/27/2021 41 280 573.5 11480 18500 10,609,750 2.05
5/27/2021 41 175 370.25 7175 18500 6,849,625 2.12
5/28/2021 42 80 170.5 3360 18500 3,154,250 2.13
5/28/2021 42 120 263.5 5040 18500 4,874,750 2.20
5/28/2021 42 100 218.25 4200 18500 4,037,625 2.18
5/28/2021 42 360 767.5 15120 18500 14,198,750 2.13
5/28/2021 42 165 347 6930 18500 6,419,500 2.10
5/28/2021 42 300 610.75 12600 18500 11,298,875 2.04
5/28/2021 42 240 502 10080 18500 9,287,000 2.09
5/28/2021 42 215 455.5 9030 18500 8,426,750 2.12
5/29/2021 43 104 233 4472 19000 4,427,000 2.24
8,549 15,245 330,737 1,039,400 296,427,775 81
RATA HJ 19,445
RATA HB 18,729
SELISIH HB /HJ 716
GRAND TOT 8,549 15,245 330,737 1,039,400 296,427,775
rata-rata umur
panen 38.69
rata-rata
berat badan 1.78
PROGRAM
2. Ransum 509 Zak Rp 193,536,500
94.99
Makanan 25,450 1.669
Rp 285,516,392
Rp 11,420,383
4. Biaya tenaga kerja 0
RUGI / LABA 11,420,383

94.99 X 1.78 x 100
1.669*38.69
169.38 x 100
64.59
262.26 POINJELEK
KET EKOR Rp JUMLAH

Kecil 870 300 261,000
Besar 7,679 350 2,687,650
TOTAL 8,549 650 2,948,650
2,948,650
KET Rp JUMLAH
Kampil 509 150 76,350 300000 (tidur di kandang)
Campr starbio 200 0
TOTAL 509 10,150 76,350 76,350
BONUS
KET Kg Rp JUMLAH
Mortalitas 6,000 0
IP 25 0
Keuntungan
TOTAL 0 0
Uang Lauk 150,000

150,000
KAS KM PARWATA 3,475,000
TGL KET Rp JUMLAH pot kasbon (1,200,000)
MELON ATAS
pembulatan
1,200,000
byr TTL GAJI
ayam program 9,000

mati 451
sisa 8,549
ayam program 9,000

mati manual 501
sisa 8,499
selisih 50
3,140,000 462,434 1,370,000 600,000 66,465,000
1,162,500 76,350 1,370,000 770,000
1,162,500 7,500 2,055,000 200,000
775,000 100,000 2,055,000 259,000
775,000 1,217,700 2,055,000 380,000
1,162,500 512,512 137,000
1,550,000 232,500 1,370,000
1,937,500 320,390 2,055,000
2,325,000 1,024,650 1,370,000
2,660,000 28,500 1,370,000
2,920,000 232,500 1,370,000
3,532,500 28,500 (959,000)
3,925,000 290,250
1,962,500 840,000
3,667,500 115,000
3,667,500 291,000
2,445,000 692,303
3,872,500 86,538
5,400,000 86,538
5,746,250 549,227
6,225,250 493,500
6,112,500
5,297,500
6,520,000
5,297,500
5,705,000
8,150,000
7,745,000
8,030,000
7,665,000
8,395,000
7,300,000
7,665,000
8,395,000
7,665,000
8,760,000
6,935,000
8,395,000
3,650,000
2,555,000
3,285,000
193,536,500 7,687,892 15,618,000 2,209,000 - 66,465,000 -
710
TTL 285,516,392
PJL AYAM 296,427,775
L/R 10,911,383 10,911,383 -
KAMPIL 509,000
11,420,383
penjualan kotoran utk ibu utk

1,800,000 :3 600,000 x2 1,200,000 600,000
ongkos ngubuh
3,475,000
jual ayam 03
157,000 :2 - 78,500 78,500
1,278,500 4,153,500
LAPORAN JUNI 2021
TGL UMUR
5/14/2021 23 122 49.5 2806 31000 1,534,500 0.41

5/20/2021 29 20 10 580 20000 200,000 0.50
5/27/2021 36 30 26 1080 25000 650,000 0.87
5/27/2021 36 525 872.75 18900 19000 16,582,250 1.66
5/28/2021 37 50 58.5 1850 20000 1,170,000 1.17
5/28/2021 37 250 457 9250 19000 8,683,000 1.83
5/29/2021 38 100 201 3800 18500 3,718,500 2.01
5/29/2021 38 205 406 7790 19000 7,714,000 1.98
KEMATIAN
6/1/2021 41 120 268.5 4920 17000 4,564,500 2.24 PAKAN
MANUAL
6/1/2021 41 220 509.5 9020 16500 8,406,750 2.32 PROGRAM
6/1/2021 41 200 436 8200 16500 7,194,000 2.18
6/1/2021 41 460 1030 18860 16500 16,995,000 2.24
6/1/2021 41 285 646 11685 16500 10,659,000 2.27
6/2/2021 42 210 466.5 8820 16500 7,697,250 2.22 33 19
6/2/2021 42 180 435.5 7560 17000 7,403,500 2.42 25 45
6/2/2021 42 110 243 4620 16500 4,009,500 2.21 36 71
6/2/2021 42 2 5 84 23000 115,000 2.50 65 109
6/2/2021 42 315 702 13230 16500 11,583,000 2.23 73 145
6/2/2021 42 195 460 8190 16500 7,590,000 2.36 56 154
6/2/2021 42 220 507 9240 16000 8,112,000 2.30 19 49
6/3/2021 43 15 33 645 20000 660,000 2.20 307 592
6/3/2021 43 8 21 344 23000 483,000 2.63
6/4/2021 44 260 603.25 11440 17500 10,556,875 2.32
6/5/2021 45 90 237 4050 17500 4,147,500 2.63
6/5/2021 45 405 1017.5 18225 17000 17,297,500 2.51
6/5/2021 45 440 1109 19800 17000 18,853,000 2.52
6/6/2021 46 124 277 5704 17000 4,709,000 2.23
6/6/2021 46 240 596 11040 16700 9,953,200 2.48
6/6/2021 46 80 203 3680 16700 3,390,100 2.54
6/6/2021 46 115 305 5290 16700 5,093,500 2.65
6/6/2021 46 90 208.5 4140 16700 3,481,950 2.32
6/6/2021 46 150 396 6900 17000 6,732,000 2.64
6/6/2021 46 160 410 7360 16700 6,847,000 2.56
6/6/2021 46 195 501.5 8970 16700 8,375,050 2.57
6/7/2021 47 135 381 6345 16500 6,286,500 2.82
6/7/2021 47 265 713.5 12455 16500 11,772,750 2.69
6/7/2021 47 150 408.5 7050 16500 6,740,250 2.72
6/7/2021 47 75 191.5 3525 16500 3,159,750 2.55
6/7/2021 47 105 279 4935 17000 4,743,000 2.66
6/7/2021 47 255 706.25 11985 16500 11,653,125 2.77
6/7/2021 47 255 665 11985 16500 10,972,500 2.61
6/7/2021 47 435 1180.75 20445 16500 19,482,375 2.71
6/7/2021 47 135 347 6345 16500 5,725,500 2.57
6/8/2021 48 58 137.5 2784 17500 2,406,250 2.37
8,059 18,718 345,927 789,200 318,103,425 99
RATA HJ 16,995
RATA HB 16,182
SELISIH HB /HJ 813
GRAND TOT 8,059 18,718 345,927 789,200 318,103,425
rata-rata umur
panen 42.92
rata-rata
berat badan 2.32
PROGRAM
2. Ransum 592 Zak Rp 231,529,500
100.74
KET BERAT JML 4. solar /dexlite - Rp 5,830,850
Makanan 29,600 1.581
Rp 302,889,303
Rp 15,806,122
12,753,772
IP = % Daya Hidup x Berat Badan Rata-rata x 100% by oa pakan -11,840,000

FCR x Rata-rata Umur Panen 913,772
100.74X 2.32 x 100
1.581*42.92
233.97 x 100
67.88
344.68 POIN bagus
KET EKOR Rp JUMLAH
Kecil 142 300 42,600
Besar 7,917 350 2,770,950
TOTAL 8,059 650 2,813,550
2,813,550
KET Rp JUMLAH
Kampil 592 150 88,800
Campr starbio 200 0
TOTAL 592 10,150 88,800 88,800
BONUS
KET Kg Rp JUMLAH
Mortalitas 3,000 0
IP 25 0
Keuntungan
TOTAL 0 0
Uang Lauk = 150,000

150,000
3,052,350
ayam program 8,000

mati -59
sisa 8,059
ayam program 8,000

mati manual 307
sisa 7,693
selisih 366 LEBIH
387,500 560,750 1,049,750 600,000 56,000,000
775,000 18,000 589,000 469,000
775,000 39,897 551,000 304,000
1,200,000 557,575 532,000 280,000
1,200,000 375,000 427,500 147,000
1,600,000 103,500 484,500
1,600,000 661,500 293,550
1,600,000 132,500 123,600
1,200,000 512,512 283,250
1,245,000 512,512 345,050
2,490,000 645,012 408,500
2,490,000 577,128 532,000
3,320,000 789,399 211,150
2,075,000 143,500
4,150,000 276,150
3,282,500 132,000
3,667,500 28,500
3,667,500 720,803
3,872,500 59,215
4,482,500 265,500
4,890,000 58,500
4,890,000 270,000
4,707,000 28,500
7,060,500 261,000
7,060,500
7,060,500
5,099,250
5,491,500
6,276,000
8,237,250
7,845,000
7,845,000
7,845,000
7,845,000
8,237,250
9,021,750
9,414,000
9,414,000
9,414,000
9,414,000
4,707,000
4,380,000
7,300,000
5,110,000
5,110,000
5,110,000
4,745,000
2,920,000
231,529,500 7,728,953 5,830,850 1,800,000 - 56,000,000 -
TTL 302,889,303
PJL AYAM 318,103,425
L/R 15,214,122 12,262,072 2,952,050
KAMPIL 592,000 (5,423,000) punya merpati atas
15,806,122 8,375,050 infut ke merak b
PERIODE 24/4/2021
LAPORAN JUNI 2021
TGL UMUR
5/20/2021 27 50 23.5 1350 20000 470,000 0.47

5/24/2021 31 120 92.5 3720 25000 2,312,500 0.77
5/27/2021 34 58 59.5 1972 25000 1,487,500 1.03
5/27/2021 34 250 305 8500 20000 6,100,000 1.22
5/29/2021 36 25 28.5 900 25000 712,500 1.14
5/31/2021 38 100 222.5 3800 18500 4,116,250 2.23
5/31/2021 38 160 364 6080 18500 6,734,000 2.28
KEMATIAN
6/1/2021 39 340 718.75 13260 16500 11,859,375 2.11 PAKAN
MANUAL
6/1/2021 39 150 316 5850 16500 5,214,000 2.11 PROGRAM
6/1/2021 39 180 390 7020 16500 6,435,000 2.17
6/1/2021 39 140 310 5460 16500 5,115,000 2.21
6/2/2021 40 215 495.5 8600 16500 8,175,750 2.30
6/2/2021 40 200 469.5 8000 17500 8,216,250 2.35 22 21
6/3/2021 41 120 277 4920 16500 4,570,500 2.31 22 50
6/3/2021 41 70 169 2870 17500 2,957,500 2.41 36 85
6/3/2021 41 270 639 11070 17500 11,182,500 2.37 43 133
6/3/2021 41 250 603.5 10250 17500 10,561,250 2.41 85 151
6/3/2021 41 285 668.5 11685 17500 11,698,750 2.35 62 155
6/3/2021 41 80 193 3280 17500 3,377,500 2.41 19 41
6/4/2021 42 80 195.5 3360 17500 3,421,250 2.44 289 636
6/4/2021 42 230 550.5 9660 17500 9,633,750 2.39
6/4/2021 42 105 252 4410 17500 4,410,000 2.40
6/4/2021 42 180 445 7560 17500 7,787,500 2.47
6/5/2021 43 120 306.5 5160 17500 5,363,750 2.55
6/5/2021 43 165 428.5 7095 17000 7,284,500 2.60
6/5/2021 43 90 238.5 3870 17500 4,173,750 2.65
6/5/2021 43 60 157.5 2580 17000 2,677,500 2.63
6/5/2021 43 245 612 10535 17000 10,404,000 2.50
6/5/2021 43 80 211.5 3440 17000 3,595,500 2.64
6/5/2021 45 127 319 5715 17000 5,423,000 2.51
6/8/2021 46 60 171 2760 17500 2,992,500 2.85
6/8/2021 46 180 507 8280 17500 8,872,500 2.82
6/8/2021 46 148 436 6808 17500 7,630,000 2.95
6/8/2021 46 178 503.5 8188 17500 8,811,250 2.83
6/8/2021 46 105 309.5 4830 17500 5,416,250 2.95
6/8/2021 46 15 37 690 17500 647,500 2.47
6/9/2021 47 60 145 2820 17500 2,537,500 2.42
6/9/2021 47 60 171 2820 18500 3,163,500 2.85
6/9/2021 47 75 228.5 3525 18500 4,227,250 3.05
6/9/2021 47 34 106 1598 18500 1,961,000 3.12
6/9/2021 47 120 338.5 5640 18500 6,262,250 2.82
6/9/2021 47 255 697.25 11985 18500 12,899,125 2.73
6/9/2021 47 122 343.5 5734 18500 6,354,750 2.82
6/9/2021 47 70 206.25 3290 18500 3,815,625 2.95
6/10/2021 48 120 347.5 5760 20000 6,950,000 2.90
6/10/2021 48 90 267 4320 19200 5,126,400 2.97
6/10/2021 48 60 173.5 2880 19200 3,331,200 2.89
6/10/2021 48 75 218.25 3600 19200 4,190,400 2.91
6/10/2021 48 150 452.5 7200 19200 8,688,000 3.02
6/11/2021 46 120 335.3 5520 19200 6,437,760 2.79
6/11/2021 49 95 278.25 4655 20000 5,565,000 2.93
6/11/2021 49 45 131.5 2205 20000 2,630,000 2.92
6/11/2021 49 240 689.5 11760 20000 13,790,000 2.87
6/11/2021 49 298 904 14602 20000 18,080,000 3.03
6/11/2021 49 150 449 7350 20000 8,980,000 2.99
7,470 18,508 320,792 1,014,000 334,830,385 136

RATA HJ 18,091
RATA HB 17,583
SELISIH HB /HJ 508
GRAND TOT 7,470 18,508 320,792 1,014,000 334,830,385
rata-rata umur
panen 42.94
rata-rata
berat badan 2.48
PROGRAM
( ekor ) Penjualan kampil pakan636*1000---- Rp 636,000
A.masuk 8,000 1. DOC 80 BOX WK Rp 59,080,000
2. Ransum 636Zak Rp 249,331,500
93.38
KET BERAT JML 4. solar /dexlite Rp 7,479,500
Makanan 31,800 1.718
Rp 325,429,453
Rp 10,036,932
RUGI / LABA 7,185,532

FCR x Rata-rata Umur Panen -5,534,468
92.84X2.35 x 100
1.802*40.61
231.35 x 100
73.79
313.55 POIN SEDANG
KET EKOR Rp JUMLAH
Kecil 170 300 51,000
Besar 7,300 350 2,555,000
TOTAL 7,470 650 2,606,000
2,606,000
KET Rp JUMLAH
Kampil 636 150 95,400
Campr starbio 200 0
TOTAL 636 10,150 95,400 95,400
BONUS
KET Kg Rp JUMLAH
Mortalitas 1,600 0
IP 25 0
Keuntungan
TOTAL 0 0
Uang Lauk 150,000

150,000
TGL KET Rp JUMLAH
SISA KASBON 500,000
500,000 TTL GAJI

TOTAL 5,903,350
ayam program 8,000 bonus 537,000
mati 530 6,440,350
sisa 7,470 pot kot u/ibu (1,600,000)
POT KABON (500,000)
mati manual 289
sisa 7,711
selisih -241 KURANG
125 atas bawah lebih 125 ekor
800,000 560,750 1,049,750 600,000 59,080,000
800,000 18,000 589,000 462,000
800,000 39,897 551,000 296,000
1,200,000 557,575 522,500 280,000
1,200,000 375,000 380,000 147,000
1,200,000 661,500 855,000
1,200,000 381,000 855,000
1,222,500 132,500 484,500
2,037,500 115,000 298,700
2,445,000 565,628 123,600
2,445,000 942,150 283,250
2,445,000 1,231,150 345,050
3,260,000 28,500 408,500
4,075,000 261,000 522,500
3,667,500 720,803 211,150
3,667,500 265,500
4,075,000 58,500
4,482,500 261,000
4,890,000 232,500
7,742,500 28,500
4,707,750 261,000
4,707,000 28,500
7,452,750 27,500
7,060,500
7,060,500
7,452,750
7,452,750
7,845,000
7,845,000
7,845,000
7,845,000
7,845,000
7,845,000
9,021,750
9,021,750
9,806,250
9,806,250
9,806,250
5,491,500
4,015,000
8,760,000
8,760,000
6,570,000
5,561,500
2,222,250
2,920,000
3,650,000
3,650,000
1,825,000
365,000
365,000
1,095,000
249,331,500 7,753,453 7,479,500 1,785,000 - 59,080,000 -
TTL 325,429,453
PJL AYAM 334,830,385
L/R 9,400,932 3,977,932 5,423,000 di input me merpati b
KAMPIL 636,000
10,036,932
penjualan kotoran utk ibu utk bpk norsi
472 5,000 2,360,000 :3 800,000 x2 1,600,000 760,000
ongkos ngubuh
6,440,000
jual ayam 03
:2 - -
1,600,000 7,200,000
LAPORAN JUNI 2021
TGL UMUR
5/20/2021 22 100 35.5 2200 20000 710,000 0.36

5/24/2021 26 50 30 1300 25000 750,000 0.60
5/25/2021 27 15 10.5 405 28000 294,000 0.70
5/27/2021 29 25 20 725 25000 500,000 0.80
5/29/2021 31 11 9 341 25000 225,000 0.82
6/6/2021 39 20 20 780 25000 500,000 1.00
6/7/2021 40 26 36 1040 25000 900,000 1.38
6/7/2021 40 340 657 13600 16500 10,840,500 1.93 KEMATIAN
PAKAN
6/7/2021 40 120 239 4800 16500 3,943,500 1.99 MANUAL
PROGRAM
6/8/2021 41 110 219 4510 17500 3,832,500 1.99
6/8/2021 41 180 365 7380 17500 6,387,500 2.03
6/8/2021 41 40 65 1640 17500 1,137,500 1.63
6/8/2021 41 55 113.25 2255 17500 1,981,875 2.06 51 19
6/8/2021 41 120 251 4920 17500 4,392,500 2.09 29 39
6/9/2021 42 40 87 1680 17500 1,522,500 2.18 45 78
6/9/2021 42 40 84 1680 18500 1,554,000 2.10 28 122
6/9/2021 42 160 336 6720 18500 6,216,000 2.10 49 139
6/9/2021 42 80 166 3360 18500 3,071,000 2.08 112 161
6/10/2021 43 122 252 5246 19200 4,838,400 2.07 51 87
6/10/2021 43 40 84.5 1720 19200 1,622,400 2.11 365 645
6/10/2021 43 120 264.5 5160 19200 5,078,400 2.20
6/10/2021 43 135 302.25 5805 19200 5,803,200 2.24
6/11/2021 44 120 272 5280 20000 5,440,000 2.27
6/11/2021 44 120 243.5 5280 20000 4,870,000 2.03
6/11/2021 44 200 458.5 8800 20000 9,170,000 2.29
6/11/2021 44 100 228.5 4400 20000 4,570,000 2.29
6/11/2021 44 40 91.5 1760 20000 1,830,000 2.29
6/11/2021 44 1 2 44 25000 50,000 2.00
6/12/2021 45 520 1234 23400 20500 25,297,000 2.37
6/12/2021 45 200 500 9000 20500 10,250,000 2.50
6/12/2021 45 161 397 7245 22000 8,734,000 2.47
6/12/2021 45 160 395 7200 20500 8,097,500 2.47
6/12/2021 45 255 593.75 11475 20500 12,171,875 2.33
6/13/2021 46 181 457 8326 20500 9,368,500 2.52
6/13/2021 46 122 305.5 5612 20500 6,262,750 2.50
6/13/2021 46 120 307 5520 20500 6,293,500 2.56
6/13/2021 46 555 1331.5 25530 20500 27,295,750 2.40
6/13/2021 46 163 402.5 7498 20500 8,251,250 2.47
6/15/2021 48 100 238.75 4800 20500 4,894,375 2.39
6/15/2021 48 40 109 1920 20200 2,201,800 2.73
6/15/2021 48 120 319 5760 20500 6,539,500 2.66
6/15/2021 48 19 52.5 912 20200 1,060,500 2.76
6/15/2021 48 500 1343.5 24000 20200 27,138,700 2.69
6/15/2021 48 70 190.5 3360 20200 3,848,100 2.72
6/16/2021 49 70 180.75 3430 20000 3,615,000 2.58
6/16/2021 49 65 172.5 3185 20000 3,450,000 2.65
6/16/2021 49 405 1009.5 19845 20000 20,190,000 2.49
6/16/2021 49 120 324.5 5880 20000 6,490,000 2.70
6/16/2021 49 225 587.5 11025 20000 11,750,000 2.61
6/16/2021 49 230 619.75 11270 20000 12,395,000 2.69
6/16/2021 49 480 1215.5 23520 20000 24,310,000 2.53
6/16/2021 49 205 543.5 10045 20000 10,870,000 2.65
6/17/2021 50 120 338.5 6000 20500 6,939,250 2.82
6/17/2021 50 187 503.5 9350 20000 10,070,000 2.69
7,923 18,615 357,939 1,097,100 369,815,125 117
RATA HJ 19,867
RATA HB 17,258
GRAND TOT 7,923 18,615 357,939 1,097,100 369,815,125
rata-rata umur
panen 45.18
rata-rata
berat badan 2.35
PROGRAM
2. Ransum 645 Zak Rp 249,456,250
99.04
Makanan 32,250 1.733
Rp 321,252,259
Rp 49,207,866
46,198,116

FCR x Rata-rata Umur Panen 33,298,116
99.04X 2.35 x 100
1.733*45.18
232.68 x 100
78.27
297.28 POIN SEDANG
KET EKOR Rp JUMLAH

Kecil 201 300 60,300
Besar 7,722 350 2,702,700
TOTAL 7,923 650 2,763,000
2,763,000
KET Rp JUMLAH
Kampil 645 150 96,750
Campr starbio 200 0
TOTAL 645 10,150 96,750 96,750
BONUS
KET Kg Rp JUMLAH
Mortalitas 5,000 0
IP 25 0
Keuntungan
TOTAL 0 0
Uang Lauk = 150,000

150,000
3,009,750
MERAK BWH 3,009,750

ayam program 8,000
mati 77
sisa 7,923
ayam program 8,000

mati manual 365
sisa 7,635
selisih 288 lebih

830,000 560,750 950,000 810,000 56,000,000
400,000 498,747 218,500 304,000
800,000 100,000 1,092,500 280,000
1,245,000 103,500 1,026,000 175,000
1,245,000 596,775 437,750 70,000
1,660,000 218,500 283,250
1,660,000 942,150 309,000
1,645,000 103,500 408,500
2,037,500 942,150 522,500
2,037,500 600,000 386,250
2,445,000 493,350 159,650
2,445,000 36,000 283,250
2,445,000 28,500 303,500
2,852,500 371,897
3,260,000 261,000
3,667,500 304,650
4,225,000 261,000
4,647,500 605,765
5,070,000 58,500
5,915,000 18,000
5,915,000 149,625
6,337,500 232,500
6,337,500 57,000
6,880,000 232,500
7,060,500
7,452,750
7,452,750
7,452,750
7,452,750
7,452,750
7,845,000
7,845,000
4,314,750
3,575,250
7,364,500
7,665,000
8,030,000
8,395,000
8,395,000
8,760,000
8,395,000
8,395,000
8,395,000
8,760,000
7,300,000
5,840,000
2,920,000
4,015,000
2,920,000
249,456,250 7,776,359 6,380,650 1,639,000 - 56,000,000 -
TTL 321,252,259
PJL AYAM 369,815,125
L/R 48,562,866 48,562,866 -
KAMPIL 645,000
49,207,866
PERIODE 1/5/2021
LAPORAN JUNI 2021
TGL UMUR
5/20/2021 20 120 32 2400 20000 640,000 0.27

5/24/2021 24 80 35 1920 25000 875,000 0.44
5/27/2021 24 75 50 1800 25000 1,250,000 0.67
5/29/2021 29 59 50 1711 25000 1,250,000 0.85
5/31/2021 31 30 33 930 23000 759,000 1.10
5/31/2021 31 20 14 620 25000 350,000 0.70
6/4/2021 35 20 23 700 19500 448,500 1.15
6/6/2021 37 20 23 740 25000 575,000 1.15
6/7/2021 38 25 37 950 16500 610,500 1.48 KEMATIAN
PAKAN
6/7/2021 38 35 56 1330 16500 924,000 1.60 MANUAL
PROGRAM
6/7/2021 38 21 22.5 798 25000 562,500 1.07
6/7/2021 38 20 25.5 760 16500 420,750 1.28
6/8/2021 39 37 54 1443 17500 945,000 1.46
6/8/2021 39 25 49 975 17500 857,500 1.96
6/8/2021 39 100 155.5 3900 17500 2,721,250 1.56 37 19
6/11/2021 42 240 574.5 10080 20000 11,490,000 2.39 64 40
6/11/2021 42 80 179.5 3360 20000 3,590,000 2.24 68 82
6/11/2021 42 320 793 13440 20000 15,860,000 2.48 33 124
6/11/2021 42 245 595.5 10290 20500 12,207,750 2.43 77 143
6/12/2021 43 82 193.5 3526 20500 3,966,750 2.36 83 164
6/12/2021 43 60 140 2580 20500 2,870,000 2.33 40 35
6/12/2021 43 195 446 8385 20500 9,143,000 2.29 402 607
6/12/2021 43 200 458 8600 20500 9,389,000 2.29
6/12/2021 43 112 257.5 4816 20500 5,278,750 2.30
6/12/2021 43 280 654.5 12040 20500 13,417,250 2.34
6/13/2021 44 26 47 1144 20500 963,500 1.81
6/13/2021 44 120 284.5 5280 20500 5,832,250 2.37
6/13/2021 44 350 802 15400 20500 16,441,000 2.29
6/13/2021 44 180 426 7920 20500 8,733,000 2.37
6/13/2021 44 86 200.5 3784 20500 4,110,250 2.33
6/13/2021 44 225 520.5 9900 20500 10,670,250 2.31
6/13/2021 44 560 1330 24640 20500 27,265,000 2.38
6/13/2021 44 160 371.5 7040 20500 7,615,750 2.32
6/14/2021 45 120 224 5400 20500 4,592,000 1.87
6/14/2021 45 180 476.5 8100 20500 9,768,250 2.65
6/14/2021 45 135 332.25 6075 20500 6,811,125 2.46
6/14/2021 45 60 152.25 2700 20500 3,121,125 2.54
6/14/2021 45 250 608 11250 20500 12,464,000 2.43
6/14/2021 45 160 373.5 7200 20500 7,656,750 2.33
6/14/2021 45 215 532 9675 20500 10,906,000 2.47
6/14/2021 45 120 301 5400 20500 6,170,500 2.51
6/14/2021 45 444 1078 19980 20500 22,099,000 2.43
6/15/2021 46 28 39.75 1288 20500 814,875 1.42
6/15/2021 46 150 362.5 6900 20200 7,322,500 2.42
6/15/2021 46 95 225.25 4370 20200 4,550,050 2.37
6/15/2021 46 8 16 368 25000 400,000 2.00
6/15/2021 46 115 260.5 5290 20200 5,262,100 2.27
6/15/2021 46 195 455 8970 20200 9,191,000 2.33
6/15/2021 46 560 1297 25760 20200 26,199,400 2.32
6/15/2021 46 130 305 5980 20200 6,161,000 2.35
6/15/2021 46 195 451.5 8970 20200 9,120,300 2.32
6/15/2021 46 175 442.25 8050 20200 8,933,450 2.53
7,543 16,866 324,928 1,073,600 343,575,925 102
RATA HJ 20,371
RATA HB 18,562
GRAND TOT 7,543 16,866 324,928 1,073,600 343,575,925
rata-rata umur
panen 43.08
rata-rata
berat badan 2.24
PROGRAM
2. Ransum 607 Zak Rp 240,768,750
94.29
Makanan 30,350 1.800
Rp 313,053,705
Rp 31,129,220
RUGI / LABA 28,265,820

94.29X2.24 x 100
1.800*43.08
210.82 x 100
77.52
271.97 POIN SEDANG
KET EKOR Rp JUMLAH
Kecil 354 300 106,200
Besar 7,189 350 2,516,150
TOTAL 7,543 650 2,622,350
2,622,350
KET Rp JUMLAH
Kampil 607 150 91,050
Campr starbio 200 0
TOTAL 607 10,150 91,050 91,050
BONUS
KET Kg Rp JUMLAH
Mortalitas 5,000 0
IP 25 0
Keuntungan
TOTAL 0 0
Uang Lauk 150,000

150,000
TGL KET Rp JUMLAH
5/20/2021 BON BARU 1,000,000 MERAK ATAS 2,863,400
10,000,000 TTL GAJI

sisa MERAK BAWAH 3,009,750
TOTAL 5,873,150
mati 457 5,967,150
sisa 7,543 pot kot + ayam u/ib (1,662,500)
POT KABON (2,000,000)
mati manual 402
sisa 7,598
selisih -55 KURANG
233
830,000 560,750 988,000 375,000 59,080,000
830,000 498,747 1,016,500 296,000
830,000 100,000 437,750 280,000
1,245,000 596,775 283,250 175,000
1,245,000 381,000 309,000 70,000
1,660,000 645,006 408,500
1,660,000 942,150 522,500
2,075,000 315,000 391,400
2,075,000 304,175 159,650
2,490,000 1,017,890 283,250
2,490,000 28,500 303,500
2,905,000 58,500
2,905,000 605,765
3,802,500 329,397
4,225,000 57,000
4,647,500 232,500
4,647,500 232,500
5,492,500
5,915,000
5,915,000
6,760,000
7,182,500
7,605,000
7,060,500
7,060,500
7,060,500
7,452,750
7,845,000
7,845,000
4,314,750
3,575,250
7,945,000
8,342,250
8,342,250
8,342,250
8,739,500
8,739,500
9,136,750
9,136,750
9,737,750
9,125,000
8,760,000
6,205,000
4,015,000
1,825,000
730,000
240,768,750 6,905,655 5,103,300 1,196,000 - 59,080,000 -

28
TTL 313,053,705
PJL AYAM 343,575,925
L/R 30,522,220 30,522,220 -
KAMPIL 607,000
31,129,220
penjualan kotoran utk ibu utk bpk dayuh

2,400,000 :3 800,000 x2 1,600,000 800,000
ongkos ngubuh
5,967,150
jual ayam 03
125,000 :2 - 62,500 62,500
1,662,500 6,829,650
PERIODE DOC 15/5/21
LAPORAN JUNI 2021
TGL UMUR
5/30/2021 16 15 5.5 240 23000 126,500 0.37

5/31/2021 17 161 52 2737 25000 1,300,000 0.32
6/1/2021 18 15 6.5 270 29000 188,500 0.43
6/3/2021 20 41 20 820 25000 500,000 0.49
6/18/2021 35 525 1031.5 18375 19000 19,598,500 1.96
6/19/2021 36 200 426 7200 18500 7,881,000 2.13
6/19/2021 36 100 216 3600 18500 3,996,000 2.16
6/19/2021 36 120 255 4320 18500 4,717,500 2.13
6/20/2021 37 80 174 2960 18500 3,219,000 2.18
6/21/2021 38 170 389.25 6460 17500 6,811,875 2.29
6/21/2021 38 40 91.5 1520 17500 1,601,250 2.29
6/21/2021 38 130 300 4940 17500 5,250,000 2.31
6/21/2021 38 100 236 3800 18000 4,248,000 2.36 KEMATIAN
PAKAN
6/21/2021 38 320 750.5 12160 17500 13,133,750 2.35 MANUAL
PROGRAM
6/21/2021 38 255 583 9690 17500 10,202,500 2.29
6/21/2021 38 310 699.5 11780 17500 12,241,250 2.26
6/21/2021 38 180 407.25 6840 17500 7,126,875 2.26
6/21/2021 38 220 502.75 8360 18000 9,049,500 2.29 47 22
6/21/2021 38 130 304 4940 17500 5,320,000 2.34 40 48
6/21/2021 38 175 395.75 6650 17500 6,925,625 2.26 34 89
6/22/2021 39 120 287 4680 18500 5,309,500 2.39 31 119
6/22/2021 39 160 387 6240 19000 7,353,000 2.42 47 139
6/22/2021 39 56 130.75 2184 18500 2,418,875 2.33 26 70
6/22/2021 39 70 160.5 2730 18500 2,969,250 2.29
6/22/2021 39 340 785.5 13260 18500 14,531,750 2.31 225 487
6/22/2021 39 175 406.5 6825 18500 7,520,250 2.32
6/22/2021 39 175 406.5 6825 18500 7,520,250 2.32
6/22/2021 39 60 135.5 2340 18500 2,506,750 2.26
6/23/2021 40 180 385.5 7200 18500 7,131,750 2.14
6/23/2021 40 80 197.5 3200 19200 3,792,000 2.47
6/23/2021 40 100 236.5 4000 19200 4,540,800 2.37
6/23/2021 40 510 1175.5 20400 19200 22,569,600 2.30
6/23/2021 40 120 287.5 4800 19200 5,520,000 2.40
6/23/2021 40 185 441.25 7400 19200 8,472,000 2.39
6/23/2021 40 180 423 7200 19200 8,121,600 2.35
6/23/2021 40 140 335.5 5600 19200 6,441,600 2.40
6/23/2021 40 50 116 2000 19200 2,227,200 2.32
6/24/2021 41 160 378 6560 19700 7,446,600 2.36
6/24/2021 41 175 442 7175 19700 8,707,400 2.53
6/24/2021 41 165 399 6765 19700 7,860,300 2.42
6/24/2021 41 243 600.5 9963 19700 11,829,850 2.47
6/26/2021 43 60 82 2580 19500 1,599,000 1.37
6/25/2021 42 145 338.75 6090 19500 6,605,625 2.34
6,936 15,384 263,679 826,900 286,432,575 91
RATA HJ 18,619
RATA HB 16,681
GRAND TOT 6,936 15,384 263,679 826,900 286,432,575
rata-rata umur
panen 38.02
rata-rata
berat badan 2.22
PROGRAM
2. Ransum 487 Zak Rp 195,491,250
99.09
Makanan 24,350 1.583
Rp 256,618,234
Rp 30,301,341
RUGI / LABA 27,662,291
by oa pakan 9,740,000
IP = % Daya Hidup x Berat Badan Rata-rata x 100% 12,379,050
99.09 X 2.22 x 100
1.583*38.02
219.77 x 100
60.17
365.23 POIN BAGUS
KET EKOR Rp JUMLAH

Kecil 232 300 69,600
Besar 6,704 350 2,346,400
TOTAL 6,936 650 2,416,000
2,416,000
KET Rp JUMLAH
Kampil 487 150 73,050
Campr starbio 200 0
TOTAL 487 10,150 73,050 73,050
BONUS
KET Kg Rp JUMLAH
Mortalitas 6,000 0
IP 25 0
Keuntungan
TOTAL 0 0
Uang Lauk 150,000

150,000
TGL KET Rp JUMLAH
6/15/2021 KASBON 500,000.0 BONI ATAS 2,639,050
pembulatan
25,000,000
byr TTL GAJI
sisa BONI ATAS 2,639,050
BONI BWH 2,587,550
mati 64 bonus ip A 449,400
sisa 6,936 bonus ip B 387,475
6,063,475
ayam program 7,000 pot kot + ayam 03 (2,325,000)
mati manual 225 pot bon (2,000,000)
sisa 6,775 SISA 1,738,475
selisih 161 LEBIH
860,000 219,934 1,370,000 600,000 49,000,000
1,290,000 563,250 685,000 600,000
860,000 3,750 274,000 600,000
1,290,000 400,000 959,000 600,000
1,290,000 103,500 685,000 115,500
1,290,000 18,000 1,370,000
2,580,000 56,100 685,000
2,150,000 1,185,500 (548,000)
2,580,000 18,000
2,987,500 720,450
2,957,500 28,500
2,957,500 217,500
3,380,000 18,000
3,380,000 28,500
4,225,000 232,500
4,225,000 28,500
2,112,500 261,000
2,780,750 28,500
5,467,250
5,915,000
5,958,750
5,958,750
6,760,000
7,605,000
5,958,750
6,356,000
7,150,500
7,150,500
7,150,500
7,150,500
7,150,500
7,945,000
8,342,250
7,945,000
8,342,250
7,665,000
7,300,000
6,205,000
6,291,500
3,972,500
2,190,000
365,000
195,491,250 4,131,484 5,480,000 2,515,500 - 49,000,000 -

710
TTL 256,618,234
PJL AYAM 286,432,575
L/R 29,814,341 29,814,341 -
KAMPIL 487,000
30,301,341
penjualan kotoran utk ibu utk bp boni

660 5,000 3,300,000 :3 1,000,000 x2 2,000,000 1,000,000
ongkos ngejuk (300,000)
tambahan 6,063,000
jual ayam 03
650,000 :2 - 325,000 325,000
2,325,000 7,388,000
PERIODE DOC 11/5/21
LAPORAN JUNI 2021
TGL UMUR
5/27/2021 17 165 47.5 2805 25000 1,187,500 0.29

5/29/2021 19 151 69 2869 25000 1,725,000 0.46
5/31/2021 21 70 36 1470 25000 900,000 0.51
6/7/2021 28 150 321 4200 19500 6,259,500 2.14
6/14/2021 35 250 504 8750 20500 10,332,000 2.02
6/15/2021 36 250 519.5 9000 20200 10,493,900 2.08
6/16/2021 37 240 518.5 8880 20000 10,370,000 2.16
KEMATIAN
6/17/2021 38 180 395.5 6840 19500 7,712,250 2.20 PAKAN
MANUAL
6/17/2021 38 80 174.5 3040 19500 3,402,750 2.18 PROGRAM
6/17/2021 38 295 614.5 11210 19500 11,982,750 2.08
6/17/2021 38 175 375.5 6650 19500 7,322,250 2.15
6/17/2021 38 140 305 5320 19500 5,947,500 2.18
6/18/2021 39 140 277.5 5460 19000 5,272,500 1.98 62 22
6/18/2021 39 130 273.75 5070 19000 5,201,250 2.11 63 48
6/18/2021 39 90 197 3510 19000 3,743,000 2.19 47 83
6/18/2021 39 140 310 5460 19000 5,890,000 2.21 30 115
6/18/2021 39 500 1112.5 19500 19000 21,137,500 2.23 53 128
6/18/2021 39 185 403.5 7215 19000 7,666,500 2.18 30 68
6/18/2021 39 200 447.5 7800 19000 8,502,500 2.24
6/19/2021 40 85 187.25 3400 18500 3,464,125 2.20 285 464
6/19/2021 40 88 202 3520 18500 3,737,000 2.30
6/19/2021 40 190 433.25 7600 18500 8,015,125 2.28
6/19/2021 40 320 740.5 12800 18500 13,699,250 2.31
6/19/2021 40 400 870 16000 18500 16,095,000 2.18
6/18/2021 40 230 512.5 9200 19000 9,737,500 2.23
6/19/2021 40 160 359 6400 18500 6,641,500 2.24
6/19/2021 40 280 633.5 11200 18500 11,719,750 2.26
6/20/2021 41 70 158.5 2870 18000 2,853,000 2.26
6/20/2021 41 120 284 4920 18000 5,112,000 2.37
6/20/2021 41 100 233 4100 18500 4,310,500 2.33
6/20/2021 41 230 539.5 9430 18000 9,711,000 2.35
6/20/2021 41 375 858.5 15375 18000 15,453,000 2.29
6/20/2021 41 220 521.5 9020 18000 9,387,000 2.37
6/20/2021 41 200 467 8200 18000 8,406,000 2.34
6/20/2021 41 150 299 6150 18000 5,382,000 1.99
6/21/2021 42 72 98.2 3024 18000 1,767,600 1.36
6,821 14,299 258,258 696,700 270,540,000 73

RATA HJ 18,920
RATA HB 17,662
GRAND TOT 6,821 14,299 258,258 696,700 270,540,000
rata-rata umur
panen 37.86
rata-rata
berat badan 2.10
PROGRAM
2. Ransum 464 Zak Rp 186,695,750
97.44
Makanan 23,200 1.622
Rp 252,557,553
Rp 18,446,447
RUGI / LABA 15,858,897
97.44X2.10 x 100
1.622*37.86
204.28 x 100
61.43
332.54 POIN BAGUS
KET EKOR Rp JUMLAH

Kecil 386 300 115,800
Besar 6,435 350 2,252,250
TOTAL 6,821 650 2,368,050
2,368,050
KET Rp JUMLAH
Kampil 464 150 69,600
Campr starbio 200 0
TOTAL 464 10,150 69,600 69,600
BONUS
KET Kg Rp JUMLAH
Mortalitas 10,000
IP 25 0
Keuntungan
TOTAL 0 0
Uang Lauk = 150,000

150,000
2,587,650
BONI BWH 2,587,550
ayam program 7,000

mati 179
sisa 6,821
ayam program 7,000

mati manual 285
sisa 6,715
selisih 106 LEBIH
860,000 560,750 1,370,000 600,000 49,000,000
860,000 505,750 959,000 600,000
1,290,000 3,750 1,370,000 600,000
1,290,000 116,247 685,000 600,000
1,290,000 400,000 137,000 112,000
1,720,000 1,081,350 685,000
2,150,000 161,000 1,370,000
2,580,000 512,006 685,000
2,580,000 800,250
3,010,000 270,250
3,395,000 720,450
2,535,000 18,000
2,535,000 246,000
3,802,500 18,000
4,225,000 28,500
4,225,000 261,000
4,225,000 28,500
5,492,500 261,000
5,492,500 1,096,000
5,492,500
2,535,000
3,178,000
5,958,750
5,958,750
5,958,750
6,753,250
7,150,500
7,150,500
6,753,250
6,753,250
7,150,500
7,945,000
7,150,500
6,753,250
7,150,500
7,945,000
7,150,500
6,570,500
4,380,000
3,650,000
3,650,000
186,695,750 7,088,803 7,261,000 2,512,000 - 49,000,000 -
TTL 252,557,553
PJL AYAM 270,540,000
L/R 17,982,447 17,982,447 -
KAMPIL 464,000
18,446,447
LAPORAN juli 2021
TGL UMUR
6/3/2021 20 143 52 2860 25000 1,300,000 0.36

6/7/2021 24 10 8 240 25000 200,000 0.80
6/11/2021 28 21 13.5 588 25000 337,500 0.64
6/20/2021 37 620 1092.75 22940 17800 19,450,950 1.76
6/20/2021 37 560 1108 20720 17800 19,722,400 1.98
6/21/2021 38 36 70.5 1368 17500 1,233,750 1.96
6/21/2021 38 75 102.5 2850 18500 1,896,250 1.37
6/22/2021 39 25 48 975 18500 888,000 1.92
6/22/2021 39 54 121 2106 18500 2,238,500 2.24
6/23/2021 40 40 71.5 1600 19200 1,372,800 1.79
6/23/2021 40 50 88.5 2000 19200 1,699,200 1.77
6/23/2021 40 67 150.5 2680 19200 2,889,600 2.25
6/23/2021 40 480 1019 19200 18500 18,851,500 2.12
6/24/2021 41 125 217 5125 19200 4,166,400 1.74
6/24/2021 41 46 110 1886 19700 2,167,000 2.39
6/24/2021 41 173 371.25 7093 19700 7,313,625 2.15
6/24/2021 41 40 79.5 1640 19700 1,566,150 1.99
6/24/2021 41 480 1090 19680 20000 21,800,000 2.27
6/25/2021 42 110 249.5 4620 19500 4,865,250 2.27
6/25/2021 42 100 233.25 4200 19500 4,548,375 2.33
6/25/2021 42 120 294 5040 19500 5,733,000 2.45
6/25/2021 42 115 266 4830 20000 5,320,000 2.31
6/25/2021 42 47 110 1974 19500 2,145,000 2.34
6/25/2021 42 130 308 5460 19500 6,006,000 2.37
6/25/2021 42 400 904 16800 19500 17,628,000 2.26
6/25/2021 42 75 175 3150 19500 3,412,500 2.33
6/25/2021 42 160 386 6720 19500 7,527,000 2.41
6/25/2021 42 272 622.5 11424 19500 12,138,750 2.29
6/25/2021 42 440 1051.5 18480 19500 20,504,250 2.39 KEMATIAN
PAKAN
6/25/2021 42 215 495.5 9030 19500 9,662,250 2.30 MANUAL
PROGRAM
6/25/2021 42 320 736 13440 19500 14,352,000 2.30
6/26/2021 43 82 168 3526 19500 3,276,000 2.05
6/26/2021 43 40 97.5 1720 18500 1,803,750 2.44
6/26/2021 43 240 580 10320 19500 11,310,000 2.42 62 21
6/26/2021 43 120 284.5 5160 18500 5,263,250 2.37 54 43
6/26/2021 43 60 140.25 2580 18500 2,594,625 2.34 49 79
6/26/2021 43 100 240 4300 18500 4,440,000 2.40 41 109
6/26/2021 43 63 149 2709 18500 2,756,500 2.37 29 133
6/26/2021 43 158 355 6794 18500 6,567,500 2.25 47 114
6/26/2021 43 175 397.5 7525 18500 7,353,750 2.27
6/27/2021 44 80 191 3520 18500 3,533,500 2.39 282 499
6/28/2021 45 20 46 900 18000 828,000 2.30
6/29/2021 46 100 268 4600 17500 4,690,000 2.68
6/30/2021 47 83 218 3901 16000 3,488,000 2.63
6,870 14,780 278,274 850,500 280,840,875 93
RATA HJ 19,002
RATA HB 18,103
SELISIH HB /HJ 899
GRAND TOT 6,870 14,780 278,274 850,500 280,840,875
rata-rata umur
panen 40.51
rata-rata
berat badan 2.15
PROGRAM
A.masuk 7,000 1. DOC 70BOX cp 707 Rp 49,000,000
2. Ransum 499 Zak Rp 199,721,250
98.14
Makanan 24,950 1.688
Rp 267,548,117
Rp 13,791,758
11,171,108

98.14X 2.15 x 100
1.688*40.51
211.14 x 100
68.38
308.77 POIN SEDANG
KET EKOR Rp JUMLAH

Kecil 174 300 52,200
Besar 6,696 350 2,343,600
TOTAL 6,870 650 2,395,800
2,395,800
KET Rp JUMLAH
Kampil 499 150 74,850
Campr starbio 200 0
TOTAL 499 10,150 74,850 74,850
BONUS
KET Kg Rp JUMLAH
Mortalitas 3,000 0
IP 25 0
Keuntungan
TOTAL 0 0
Uang Lauk = 150,000

150,000
2,620,650
jeruk BWH 2,620,650

ayam program 7,000
mati 130
sisa 6,870
ayam program 7,000

mati manual 282
sisa 6,718
selisih 152 lebih
860,000 783,184 1,370,000 392,000 49,000,000
430,000 103,500 685,000 224,000
860,000 795,900 1,370,000 400,000
2,150,000 100,000 1,370,000 168,000
860,000 502,597 1,370,000
2,150,000 645,006 1,370,000
1,720,000 18,000 685,000
2,150,000 800,250 1,096,000
1,720,000 46,500 685,000
3,010,000 932,875 685,000
2,580,000 36,000 274,000
2,957,500 59,215
2,112,500 261,000
3,802,500 261,000
3,380,000 77,215
4,225,000 261,000
4,225,000 18,000
4,767,000 70,000
5,561,500 297,000
4,767,000 261,000
5,164,250 92,625
5,561,500 261,000
6,356,000
5,958,750
5,958,750
6,356,000
7,150,500
5,958,750
9,136,750
6,753,250
7,150,500
7,737,750
7,737,750
9,366,750
5,701,500
8,145,000
8,959,500
6,570,000
5,840,000
4,745,000
7,665,000
1,460,000
199,721,250 6,682,867 10,960,000 1,184,000 - 49,000,000 -
TTL 267,548,117
PJL AYAM 280,840,875
L/R 13,292,758 13,292,758 -
KAMPIL 499,000
13,791,758
PERIODE 18/5/2021
LAPORAN JULI 2021
TGL UMUR
6/5/2021 19 10 4 190 25000 100,000 0.40

6/5/2021 19 30 15 28000 420,000 0.50
6/6/2021 20 80 28 1600 25000 700,000 0.35
6/7/2021 21 35 16 735 25000 400,000 0.46
6/8/2021 22 40 10.5 880 29000 304,500 0.26
6/11/2021 25 48 26.5 1200 25000 662,500 0.55
KEMATIAN
6/19/2021 33 1 1.3 33 25000 32,500 1.30 PAKAN
MANUAL
6/20/2021 34 10 11.5 340 25000 287,500 1.15 PROGRAM
6/23/2021 37 25 41.75 925 19200 801,600 1.67
6/23/2021 37 50 86.5 1850 19200 1,660,800 1.73
6/24/2021 38 76 112 2888 19200 2,150,400 1.47
6/25/2021 39 65 122 2535 19500 2,379,000 1.88 65 18
6/25/2021 39 25 35 975 19500 682,500 1.40 47 39
6/26/2021 40 55 110.25 2200 18500 2,039,625 2.00 49 77
6/26/2021 40 160 326 6400 18500 6,031,000 2.04 41 106
6/26/2021 40 100 199 4000 18500 3,681,500 1.99 27 129
6/26/2021 40 200 408 8000 18500 7,548,000 2.04 87 108
6/26/2021 40 125 263.5 5000 18500 4,874,750 2.11 15
6/26/2021 40 360 711.5 14400 18500 13,162,750 1.98 331 477
6/26/2021 40 125 258.5 5000 18500 4,782,250 2.07
6/26/2021 40 100 198 4000 18500 3,663,000 1.98
6/26/2021 40 100 205 4000 18500 3,792,500 2.05
6/27/2021 41 130 276.75 5330 18000 4,981,500 2.13
6/27/2021 41 350 722 14350 18000 12,996,000 2.06
6/27/2021 41 95 197 3895 18000 3,546,000 2.07
6/27/2021 41 210 432.75 8610 18000 7,789,500 2.06
6/27/2021 41 200 420 8200 18000 7,560,000 2.10
6/27/2021 41 170 360.5 6970 18000 6,489,000 2.12
6/27/2021 41 265 549 10865 18000 9,882,000 2.07
6/27/2021 41 100 210.5 4100 18000 3,789,000 2.11
6/27/2021 41 140 299.5 5740 18000 5,391,000 2.14
6/28/2021 42 118 241 4956 18000 4,338,000 2.04
6/28/2021 42 135 300.75 5670 17500 5,263,125 2.23
6/28/2021 42 23 50 966 17500 875,000 2.17
6/28/2021 42 300 636 12600 17500 11,130,000 2.12
6/28/2021 42 220 461.5 9240 17500 8,076,250 2.10
6/28/2021 42 110 237.5 4620 17500 4,156,250 2.16
6/28/2021 42 190 406.5 7980 17500 7,113,750 2.14
6/28/2021 42 118 263.5 4956 16500 4,347,750 2.23
6/29/2021 43 120 269.5 5160 16500 4,446,750 2.25
6/29/2021 43 135 299.75 5805 16500 4,945,875 2.22
6/29/2021 43 190 412.5 8170 16500 6,806,250 2.17
6/29/2021 43 80 183 3440 17500 3,202,500 2.29
6/29/2021 43 380 818.5 16340 16500 13,505,250 2.15
6/29/2021 43 88 201 3784 17500 3,517,500 2.28
6/29/2021 43 180 400 7740 16500 6,600,000 2.22
6/29/2021 43 194 422 8342 16500 6,963,000 2.18
6/30/2021 44 2 5 88 20000 100,000 2.50
6/30/2021 44 100 207 4400 16000 3,312,000 2.07
6/30/2021 44 56 120.25 2464 16500 1,984,125 2.15
6/30/2021 44 100 231 4400 16500 3,811,500 2.31
6/30/2021 44 430 938 18920 16500 15,477,000 2.18
6/30/2021 44 140 309 6160 16500 5,098,500 2.21
6,889 14,071 281,412 1,007,600 247,651,050 99
RATA HJ 17,600
RATA HB 18,324
SELISIH HB /HJ (724)
GRAND TOT 6,889 14,071 281,412 1,007,600 247,651,050
rata-rata umur
panen 40.85
rata-rata
berat badan 2.04
PROGRAM
2. Ransum 306 Zak Rp 193,301,250
98.41
Makanan 23,850 1.695
Rp 257,840,505
Rp (9,712,455)
RUGI / LABA -12,290,455

98.41X2.04 x 100
1.695*39.96
201.02 x 100
69.24
290.32 POIN SEDANG
KET EKOR Rp JUMLAH

Kecil 243 300 72,900
Besar 6,646 350 2,326,100
TOTAL 6,889 650 2,399,000
2,399,000
KET Rp JUMLAH
Kampil 477 150 71,550
Campr starbio 200 0
TOTAL 477 10,150 71,550 71,550
BONUS
KET Kg Rp JUMLAH
Mortalitas 1,600 0
IP 25 0
Keuntungan
TOTAL 0 0
Uang Lauk 150,000

150,000
TGL KET Rp JUMLAH
BON BARU 2,050,000 2,050,000.0 jeruk ATAS 2,578,000
7,050,000 TTL GAJI

byr (2,050,000) jeruk ATAS 2,578,000
byr (500,000) jeruk BAWAH 2,620,650
sisa 4,500,000 TOTAL 5,198,650
ayam program 7,000 bonus A 84,500
mati 111 bonus B 75,000
sisa 6,889 5,358,150
pot kot + ayam 03 (2,015,000)
mati manual 331 pot cicilan (500,000)
sisa 6,669 SISA 793,150
selisih 220 LEBIH
860,000 783,184 1,370,000 395,500 49,000,000
430,000 100,000 1,370,000 231,000
860,000 462,700 1,370,000 400,000
860,000 605,400 685,000 168,000
1,720,000 512,506 959,000 63,000
1,290,000 18,000 685,000
1,720,000 385,250 685,000
1,720,000 1,185,500 411,000
1,690,000 18,000
2,957,500 232,500
2,535,000 18,000
2,112,500 59,215
2,957,500 932,875
2,535,000 232,500
4,225,000 261,000
2,535,000 18,000
5,070,000 279,000
5,070,000 261,000
5,070,000 92,625
5,070,000 261,000
5,492,500 28,500
5,492,500
7,182,500
6,337,500
3,380,000
9,295,000
6,337,500
6,583,250
7,695,500
6,516,000
6,516,000
7,737,750
7,330,500
8,552,250
8,145,000
6,205,000
5,475,000
5,840,000
5,840,000
8,395,000
5,110,000
2,555,000
193,301,250 6,746,755 7,535,000 1,257,500 - 49,000,000 -
TTL 257,840,505
PJL AYAM 247,651,050
L/R (10,189,455) (10,189,455) -
KAMPIL 477,000
(9,712,455)
penjualan kotoran utk ibu utk mek toris
520 5,000 2,600,000 :3 900,000 x2 1,800,000 800,000
tambahan 5,358,000
jual ayam 03
430,000 :2 - 215,000 215,000
2,015,000 6,373,000
PERIODE DOC 2/mei/2021
LAPORAN juli 2021
TGL UMUR
6/22/2021 21 290 82 6090 24000 1,968,000 0.28

6/24/2021 23 80 39 1840 25000 975,000 0.49
6/29/2021 28 70 41 1960 25000 1,025,000 0.59
7/1/2021 30 100 157 3000 16000 2,512,000 1.57
7/1/2021 30 300 482 9000 16000 7,712,000 1.61
7/2/2021 31 150 239 4650 16000 3,824,000 1.59
7/2/2021 31 200 307.5 6200 16000 4,920,000 1.54
7/6/2021 35 175 365.5 6125 15500 5,665,250 2.09
KEMATIAN
7/6/2021 35 210 362 7350 14700 5,321,400 1.72 PAKAN
MANUAL
7/6/2021 35 150 280 5250 15500 4,340,000 1.87 PROGRAM
7/6/2021 35 305 540 10675 14700 7,938,000 1.77
7/6/2021 35 270 459 9450 14700 6,747,300 1.70
7/7/2021 36 125 234.75 4500 14700 3,450,825 1.88
7/7/2021 36 125 226 4500 14700 3,322,200 1.81 97 23
7/7/2021 36 65 124 2340 14700 1,822,800 1.91 36 47
7/8/2021 37 80 173.5 2960 14200 2,463,700 2.17 93 72
7/8/2021 37 200 433.5 7400 15000 6,502,500 2.17 79 120
7/8/2021 37 220 438 8140 14200 6,219,600 1.99 29 135
7/8/2021 37 160 314 5920 15500 4,859,250 1.96 18 52
7/9/2021 39 250 529 9750 14000 7,406,000 2.12
7/9/2021 39 125 235.5 4875 14200 3,344,100 1.88 352 449
7/9/2021 39 180 362.75 7020 14000 5,078,500 2.02
7/9/2021 39 320 614 12480 14000 8,596,000 1.92
7/9/2021 39 90 175.75 3510 14000 2,460,500 1.95
7/9/2021 39 220 425 8580 14000 5,950,000 1.93
7/9/2021 39 180 354.5 7020 14000 4,963,000 1.97
7/10/2021 40 199 405 7960 13200 5,346,000 2.04
7/10/2021 40 160 310 6400 13200 4,092,000 1.94
7/10/2021 40 42 95 1680 13200 1,254,000 2.26
7/10/2021 40 105 201 4200 13200 2,653,200 1.91
7/10/2021 40 240 535 9600 13200 7,062,000 2.23
7/10/2021 40 240 477.5 9600 13200 6,303,000 1.99
7/11/2021 41 120 273 4920 13200 3,603,600 2.28
7/11/2021 41 200 355.5 8200 12700 4,514,850 1.78
7/11/2021 41 195 405.5 7995 12700 5,149,850 2.08
7/11/2021 41 325 645.5 13325 12700 8,197,850 1.99
7/11/2021 41 160 333 6560 12700 4,229,100 2.08
7/11/2021 41 300 635.5 12300 12700 8,070,850 2.12
7/11/2021 41 400 822 16400 12700 10,439,400 2.06
7/11/2021 41 420 822.5 17220 12700 10,445,750 1.96
7/12/2021 42 36 50 1512 14000 700,000 1.39
7,782 14,360 288,457 609,600 201,448,375 75
RATA HJ 14,029
RATA HB 15,717
GRAND TOT 7,782 14,360 288,457 609,600 201,448,375
rata-rata umur
panen 37.07
rata-rata
berat badan 1.85
PROGRAM
2. Ransum 449 Zak Rp 183,595,250
97.28
Makanan 22,450 1.563
Rp 225,689,803
Rp (23,792,428)
-26,851,478

97.28X 1.85 x 100
1.563*37.07
179.50 x 100
57.95
309.74 POIN SEDANG
KET EKOR Rp JUMLAH

Kecil 440 300 132,000
Besar 7,342 350 2,569,700
TOTAL 7,782 650 2,701,700
2,701,700
KET Rp JUMLAH
Kampil 449 150 67,350
Tidur dikdng 14 10,000 140,000
Campr starbio 200 0
TOTAL 463 10,150 207,350 207,350
BONUS
KET Kg Rp JUMLAH
Mortalitas 3,000 0
IP 25 0
Keuntungan
TOTAL 0 0
Uang Lauk = 150,000

150,000
3,059,050
NURI BWH 3,059,050
ayam program 8,000

mati 218
sisa 7,782
ayam program 8,000

mati manual 352
sisa 7,648
selisih 134 lebih
PAKAN OBAT solar SEKAM JMLH SEKAM DOC SARANA / LAMPU
860,000 432,500 648,199 525,000 24,720,000
860,000 907,756 1,216,000 339,500
1,290,000 964,400 427,500 350,000
1,290,000 28,500 522,500
1,720,000 18,000 446,652
1,720,000 187,500 360,500
2,150,000 100,000 494,289
2,150,000 502,597 522,806
2,580,000 291,000 298,700
2,580,000 942,150 298,712
2,995,000 915,400 465,500
2,957,500 1,174,650 272,938
3,320,000 958,675 283,250
3,320,000 1,015,675
3,735,000 1,110,079
3,735,000 261,000
3,735,000 92,625
4,072,500
4,072,500
4,887,000
5,294,250
5,701,500
6,516,000
6,923,250
6,923,250
7,330,500
7,737,750
7,737,750
4,479,750
3,258,000
7,737,750
8,005,000
7,945,000
8,148,750
8,342,250
5,958,750
6,356,000
6,356,000
5,164,250
2,555,000
1,095,000
183,595,250 9,902,507 6,257,546 1,214,500 - 24,720,000 -
TTL 225,689,803
PJL AYAM 201,448,375
L/R (24,241,428) (24,241,428) -
KAMPIL 449,000
(23,792,428)
PERIODE 5/5/21
LAPORAN JULI 2021
TGL UMUR
6/22/2021 18 323 67 5814 25000 1,675,000 0.21

6/24/2021 20 220 57.5 4400 25000 1,437,500 0.26
6/26/2021 22 158 56 3476 24000 1,344,000 0.35
6/27/2021 23 120 49 2760 24000 1,176,000 0.41
6/29/2021 25 80 29 2000 25000 725,000 0.36
7/4/2021 30 100 56 3000 25000 1,400,000 0.56
7/7/2021 33 50 36 1650 18000 648,000 0.72
7/8/2021 34 150 124 5100 17000 2,108,000 0.83
KEMATIAN
7/11/2021 37 160 307 5920 12700 3,898,900 1.92 PAKAN
MANUAL
7/11/2021 37 200 430 7400 13200 5,676,000 2.15 PROGRAM
7/11/2021 37 202 402.5 7474 12700 5,111,750 1.99
7/11/2021 37 100 200.25 3700 12700 2,543,175 2.00
7/11/2021 37 15 19 555 15000 285,000 1.27
7/11/2021 37 200 403.5 7400 12700 5,124,450 2.02 85 20
7/11/2021 37 100 195.5 3700 12700 2,482,850 1.96 74 41
7/11/2021 37 75 97 2775 14700 1,425,900 1.29 262 63
7/12/2021 38 120 232.5 4560 14000 3,255,000 1.94 168 95
7/12/2021 38 140 269.5 5320 12700 3,422,650 1.93 37 135
7/12/2021 38 200 397.5 7600 12700 5,048,250 1.99 32 78
7/12/2021 38 585 1122 22230 12700 14,249,400 1.92 1
7/12/2021 38 150 313.5 5700 14000 4,389,000 2.09 658 433
7/12/2021 38 525 1023.5 19950 12700 12,998,450 1.95
7/13/2021 39 305 609.5 11895 12700 7,740,650 2.00
7/13/2021 39 175 282 6825 12700 3,581,400 1.61
7/14/2021 40 150 265 6000 12000 3,180,000 1.77
7/14/2021 40 210 451 8400 11900 5,366,900 2.15
7/14/2021 40 140 308 5600 12000 3,696,000 2.20
7/14/2021 40 100 218.5 4000 12200 2,665,700 2.19
7/15/2021 41 175 408 7175 13000 5,304,000 2.33
7/15/2021 41 100 214 4100 12200 2,610,800 2.14
7/15/2021 41 150 285.5 6150 12200 3,483,100 1.90
7/15/2021 41 90 199.75 3690 12200 2,436,950 2.22
7/15/2021 41 150 311.5 6150 12200 3,800,300 2.08
7/16/2021 42 440 962.5 18480 12500 12,031,250 2.19
7/16/2021 42 160 319 6720 12700 4,051,300 1.99
7/16/2021 42 100 223.25 4200 12700 2,835,275 2.23
7/16/2021 42 125 233 5250 12200 2,842,600 1.86
7/16/2021 42 260 557 10920 12700 7,073,900 2.14
7/16/2021 42 205 450.5 8610 12700 5,721,350 2.20
7/17/2021 43 200 437.5 8600 14000 6,125,000 2.19
7/17/2021 43 11 23 473 18000 414,000 2.09
7/18/2021 44 255 534.75 11220 13400 7,165,650 2.10
7,474 13,181 276,942 624,400 172,550,400 72
RATA HJ 13,091
RATA HB 15,406
GRAND TOT 7,474 13,181 276,942 624,400 172,550,400
rata-rata umur
panen 37.05
rata-rata
berat badan 1.76
PROGRAM III. PERHITUNGAN LABA / RUGI
2. Ransum 433Zak Rp 168,015,750
93.43
Makanan 21,650 1.643
Rp 203,060,267
Rp (30,076,867)
RUGI / LABA -32,847,667
93.43X1.76 x 100
1.643*37.05
164.76 x 100
60.86
270.72 POIN SEDANG
KET EKOR Rp JUMLAH

Kecil 1,201 300 360,300
Besar 6,273 350 2,195,550
TOTAL 7,474 650 2,555,850
2,555,850
KET Rp JUMLAH
Kampil 433 150 64,950
Campr starbio 200 0
TOTAL 433 10,150 64,950 64,950
BONUS
KET Kg Rp JUMLAH
Mortalitas 1,600 0
IP 25 0
Keuntungan
TOTAL 0 0
Uang Lauk 150,000

150,000
KAS BON BP dayuh 2,770,800
TGL KET Rp JUMLAH
NURI ATAS 2,770,800
8,000,000 TTL GAJI

byr NURI ATAS 2,770,800
sisa NURI BAWAH 3,059,050
TOTAL 5,829,850
mati 526 5,860,450
sisa 7,474 pot kot (1,500,000)
POT KABON (2,000,000)
mati manual 658
sisa 7,342
selisih 132 LEBIH
860,000 245,000 1,092,151 525,000 22,720,000
860,000 318,250 437,000 343,000
860,000 1,760,500 532,000 357,000
1,290,000 18,000 437,149
1,290,000 100,000 360,500
1,720,000 502,597 503,795
1,720,000 28,500 532,311
1,720,000 1,006,400 298,700
2,150,000 103,500 303,863
2,580,000 92,625 465,500
2,490,000 859,638 272,938
2,490,000 261,000 278,100
2,905,000 57,000
2,905,000 232,500
2,905,000
2,905,000
3,320,000
3,320,000
3,735,000
4,980,000
4,980,000
5,395,000
4,565,000
5,395,000
5,810,000
3,320,000
2,190,000
5,475,000
5,475,000
6,205,000
6,205,000
6,935,000
7,300,000
7,300,000
7,665,000
7,665,000
7,665,000
6,205,000
4,015,000
3,285,000
3,285,000
2,850,750
1,460,000
365,000
168,015,750 5,585,510 5,514,007 1,225,000 - 22,720,000 -
TTL 203,060,267
PJL AYAM 172,550,400
L/R (30,509,867) (30,509,866) (1)
KAMPIL 433,000
(30,076,867)
penjualan kotoran utk ibu utk bpk dayuh

2,200,000 :3 750,000 x2 1,500,000 700,000
tambahan 5,860,000
jual ayam 03
:2 - -
1,500,000 6,560,000
LAPORAN juli 2021
TGL UMUR
7/4/2021 26 220 131.5 5720 25000 3,287,500 0.60

7/6/2021 28 100 77.5 2800 18000 1,395,000 0.78
7/6/2021 28 136 76.5 3808 18000 1,377,000 0.56
7/6/2021 28 95 70 2660 17000 1,190,000 0.74
7/8/2021 30 59 74 1770 15000 1,110,000 1.25
7/11/2021 32 60 77 1920 18000 1,386,000 1.28
7/11/2021 33 80 80 2640 13000 1,040,000 1.00
7/16/2021 38 235 515.5 8930 12500 6,443,750 2.19 KEMATIAN
PAKAN
7/16/2021 38 480 1066 18240 12500 13,325,000 2.22 MANUAL
PROGRAM
7/17/2021 39 150 299.5 5850 12700 3,803,650 2.00
7/17/2021 39 128 250 4992 14000 3,500,000 1.95
7/17/2021 39 260 564.75 10140 13700 7,737,075 2.17
7/17/2021 39 480 1070 18720 13700 14,659,000 2.23 64 26
7/17/2021 39 18 15 702 15000 225,000 0.83 78 60
7/17/2021 39 40 92.5 1560 13700 1,267,250 2.31 160 105
7/17/2021 39 400 859 15600 13700 11,768,300 2.15 298 128
7/17/2021 39 60 140.5 2340 13400 1,882,700 2.34 231 151
7/17/2021 39 140 324.5 5460 13700 4,445,650 2.32 34 95
7/17/2021 39 255 559.5 9945 13700 7,665,150 2.19
7/17/2021 39 180 411.5 7020 13700 5,637,550 2.29 865 565
7/17/2021 39 270 570.5 10530 13700 7,815,850 2.11
7/18/2021 40 150 317.5 6000 13700 4,349,750 2.12
7/18/2021 40 280 637 11200 13400 8,535,800 2.28
7/18/2021 40 120 262 4800 13700 3,589,400 2.18
7/18/2021 40 90 207.5 3600 13400 2,780,500 2.31
7/18/2021 40 80 188.5 3200 14000 2,639,000 2.36
7/18/2021 40 240 561 9600 14000 7,854,000 2.34
7/18/2021 40 120 278 4800 13400 3,725,200 2.32
7/18/2021 40 56 85 2240 15200 1,292,000 1.52
7/18/2021 40 160 375 6400 13400 5,025,000 2.34
7/18/2021 40 200 460.5 8000 13400 6,170,700 2.30
7/18/2021 40 305 717 12200 13400 9,607,800 2.35
7/18/2021 40 290 668.5 11600 13400 8,957,900 2.31
7/19/2021 41 110 251 4510 15200 3,815,200 2.28
7/19/2021 41 220 510.75 9020 15200 7,763,400 2.32
7/19/2021 41 140 322 5740 15200 4,894,400 2.30
7/19/2021 41 200 469.5 8200 15200 7,136,400 2.35
7/19/2021 41 720 1454 29520 13500 19,629,000 2.02
7/19/2021 41 160 373 6560 15200 5,669,600 2.33
7/19/2021 41 300 692 12300 15200 10,518,400 2.31
7/19/2021 41 80 184.5 3280 13400 2,472,300 2.31
7/19/2021 41 260 625.5 10660 13400 8,381,700 2.41
7/20/2021 42 40 85.5 1680 16000 1,368,000 2.14
7/24/2021 46 111 177.5 5106 13500 2,396,250 1.60
8,278 17,228 304,117 639,100 239,533,125 87
RATA HJ 13,904
RATA HB 16,669
GRAND TOT 8,278 17,228 304,117 639,100 239,533,125
rata-rata umur
panen 36.74
rata-rata
berat badan 2.08
PROGRAM
2. Ransum 565 Zak Rp 232,135,500
91.98
Makanan 28,250 1.640
Rp 287,171,684
Rp (47,073,559)
-50,177,159
by oa pakan -11,300,000
laba/rugi -61,477,159

95.48X 2.08 x 100
1.583*35.62
191.42 x 100
60.24
317.76 POIN SEDANG
KET EKOR Rp JUMLAH

Kecil 569 300 170,700
Besar 7,709 350 2,698,150
TOTAL 8,278 650 2,868,850
2,868,850
KET Rp JUMLAH
Kampil 565 150 84,750
Campr starbio 200 0
TOTAL 565 10,150 84,750 84,750
BONUS
KET Kg Rp JUMLAH
Mortalitas 3,000 0
IP 25 0
Keuntungan
TOTAL 0 0
Uang Lauk = 150,000

150,000
3,103,600
ayam program 9,000

mati 722
sisa 8,278
ayam program 9,000

mati manual 865
sisa 8,135
selisih 143 LEBIH
1,720,000 132,500 1,370,000 728,000 36,810,000
860,000 100,000 1,370,000 325,500
860,000 462,700 1,096,000
1,290,000 103,500 685,000
2,150,000 18,000 685,000
2,150,000 320,000 685,000
2,150,000 512,500 274,000
3,360,000 1,883,950 685,000
2,940,000 110,625
3,360,000 1,760,440
3,735,000 951,917
3,735,000 28,500
4,150,000 1,298,068
3,735,000 261,000
4,150,000 28,500
4,565,000 579,184
7,055,000 1,771,300
6,225,000
6,640,000
7,470,000
7,470,000
2,490,000
4,150,000
7,778,500
7,150,500
7,150,500
6,763,250
8,552,250
7,737,750
7,737,750
8,145,000
8,590,500
8,552,250
8,959,500
10,181,250
9,366,750
9,774,000
10,181,250
10,181,250
6,108,750
1,629,000
814,500
371,000
232,135,500 10,322,684 6,850,000 1,053,500 - 36,810,000 -
TTL 287,171,684
PJL AYAM 239,533,125
L/R (47,638,559) (40,264,184) (7,374,375) mangga atas
KAMPIL 565,000
(47,073,559)
PERIODE 12/6/2021
LAPORAN juli 2021
TGL UMUR
7/6/2021 25 100 47.5 2500 18000 855,000 0.48

7/8/2021 27 70 47 1890 18000 846,000 0.67
7/10/2021 29 20 16.5 580 22000 363,000 0.83
7/10/2021 29 40 41 1160 18000 738,000 1.03
7/12/2021 31 30 33 930 14700 485,100 1.10
7/12/2021 31 21 19 651 20000 380,000 0.90
7/14/2021 33 45 40.5 1485 19000 769,500 0.90 KEMATIAN
PAKAN
7/17/2021 36 270 514.5 9720 13500 6,945,750 1.91 MANUAL
PROGRAM
7/18/2021 37 150 217.5 5550 13400 2,914,500 1.45
7/19/2021 38 200 404 7600 15500 6,262,000 2.02
7/20/2021 39 80 184 3120 16000 2,944,000 2.30
7/20/2021 39 80 156 3120 15200 2,371,200 1.95 92 29
7/20/2021 39 80 161 3120 15000 2,415,000 2.01 60 56
7/20/2021 39 17 15 663 15000 225,000 0.88 143 105
7/20/2021 39 250 502.5 9750 15000 7,537,500 2.01 82 136
7/20/2021 39 335 614.5 13065 15000 9,217,500 1.83 168 133
7/21/2021 40 100 210.5 4000 15000 3,157,500 2.11 355 94
7/21/2021 40 150 274.5 6000 15200 4,172,400 1.83
7/21/2021 40 440 846 17600 14500 12,267,000 1.92 900 553
7/21/2021 40 210 431.75 8400 15200 6,562,600 2.06
7/21/2021 40 140 292.25 5600 14500 4,237,625 2.09
7/21/2021 40 195 381.5 7800 14500 5,531,750 1.96
7/21/2021 40 200 416 8000 14700 6,115,200 2.08
7/21/2021 40 380 803 15200 14500 11,643,500 2.11
7/21/2021 40 260 538 10400 14500 7,801,000 2.07
7/21/2021 40 100 220.5 4000 15500 3,417,750 2.21
7/22/2021 41 150 312.5 6150 14500 4,531,250 2.08
7/22/2021 41 510 1071.5 20910 14000 15,001,000 2.10
7/22/2021 41 20 20 820 15000 300,000 1.00
7/22/2021 41 195 438.5 7995 15000 6,577,500 2.25
7/22/2021 41 340 928.5 13940 14000 12,999,000 2.73
7/22/2021 41 145 315 5945 14000 4,410,000 2.17
7/22/2021 41 295 545.5 12095 14000 7,637,000 1.85
7/22/2021 41 300 625.5 12300 14000 8,757,000 2.09
7/22/2021 41 46 46 1886 13000 598,000 1.00
7/23/2021 42 137 258 5754 14000 3,612,000 1.88
7/23/2021 42 165 360.25 6930 13500 4,863,375 2.18
7/23/2021 42 195 352.75 8190 13500 4,762,125 1.81
7/23/2021 42 465 994 19530 13500 13,419,000 2.14
7/23/2021 42 150 320.5 6300 13500 4,326,750 2.14
7/23/2021 42 165 333.5 6930 13500 4,502,250 2.02
7/23/2021 42 225 482 9450 13500 6,507,000 2.14
7/23/2021 42 285 559.5 11970 13500 7,553,250 1.96
7/23/2021 42 255 546.25 10710 13500 7,374,375 2.14
8,006 15,937 319,709 660,900 227,906,250 78
RATA HJ 14,300
RATA HB 17,730
GRAND TOT 8,006 15,937 319,709 660,900 227,906,250
rata-rata umur
panen 39.93
rata-rata
berat badan 1.99
PROGRAM
2. Ransum 553 Zak Rp 216,935,250
88.96
Makanan 27,650 1.735
Rp 282,570,084
Rp (54,110,834)
RUGI / LABA -57,132,234
by oa pakan -12,820,000
-69,952,234

88.96X1.99 x 100
1.735*39.93
177.08 x 100
69.28
255.59 POIN JELEK
KET EKOR Rp JUMLAH

Kecil 273 300 81,900
Besar 7,733 350 2,706,550
TOTAL 8,006 650 2,788,450
2,788,450
KET Rp JUMLAH
Kampil 553 150 82,950
Campr starbio 200 0
TOTAL 553 10,150 82,950 82,950
BONUS
KET Kg Rp JUMLAH
Mortalitas 1,600 0
IP 25 0
Keuntungan
TOTAL 0 0
Uang Lauk 150,000

150,000
TGL KET Rp JUMLAH
SISA 1,000,000
6/22/2021 kasbon 500,000.0 MANGGA ATAS 3,021,400
1,500,000 TTL GAJI

TOTAL 6,125,000
ayam program 9,000 pot kot + ayam 03 (2,675,000)
mati 994 POT KABON (500,000)
sisa 8,006 SISA 2,950,000
ayam program 9,000

mati manual 900
sisa 8,100
selisih -94 KURANG(DI ATAS PLUS 143 EKOR)
1,720,000 12,500 548,000 731,500 45,315,000
860,000 538,184 1,370,000 728,000
1,290,000 506,347 959,000
1,290,000 480,100 1,370,000
2,085,000 18,000 685,000
2,100,000 1,732,450 685,000
2,940,000 353,500 685,000
2,520,000 1,651,450 411,000
2,520,000 147,625 685,000
2,905,000 1,760,440
3,735,000 374,997
3,320,000 1,131,080
4,565,000 261,000
3,735,000 403,843
5,395,000 1,651,693
4,565,000 28,500
6,225,000 57,000
7,055,000 92,625
2,490,000 261,000
3,258,000
7,330,500
6,923,250
7,737,750
7,737,750
8,145,000
7,737,750
7,330,500
8,145,000
8,045,250
6,935,000
7,300,000
6,570,000
6,205,000
6,570,000
6,935,000
8,030,000
8,030,000
7,300,000
7,665,000
5,840,000
4,380,000
1,095,000
374,500
216,935,250 11,462,334 7,398,000 1,459,500 - 45,315,000 -
TTL 282,570,084
PJL AYAM 227,906,250
L/R (54,663,834) (62,038,210) 7,374,376 masuk ke mangga b
KAMPIL 553,000
(54,110,834)
penjualan kotoran utk ibu utk bpk
3,200,000 :3 1,100,000 x2 2,200,000 1,000,000
tambahan 6,125,000
jual ayam 03
950,000 :2 - 475,000 475,000
2,675,000 7,600,000
LAPORAN agst2021
TGL UMUR
7/10/2021 22 90 51.5 1980 18000 927,000 0.57

7/14/2021 26 120 71 3120 19000 1,349,000 0.59
7/23/2021 35 550 1098.5 19250 13500 14,829,750 2.00
7/24/2021 36 75 153.75 2700 12700 1,952,625 2.05
7/24/2021 36 220 456.5 7920 13500 6,162,750 2.08
7/24/2021 36 195 384 7020 12700 4,876,800 1.97
7/25/2021 37 150 292 5550 12700 3,708,400 1.95
7/25/2021 37 80 173.5 2960 12700 2,203,450 2.17
KEMATIAN
7/25/2021 37 190 396.5 7030 12700 5,035,550 2.09 PAKAN
MANUAL
7/26/2021 38 200 446 7600 12500 5,575,000 2.23 PROGRAM
7/26/2021 38 255 558.75 9690 11700 6,537,375 2.19
7/26/2021 38 220 462.5 8360 11700 5,411,250 2.10
7/26/2021 38 500 1084 19000 11700 12,682,800 2.17
7/26/2021 38 110 255.25 4180 11200 2,858,800 2.32 35 21
7/26/2021 38 200 434.5 7600 11700 5,083,650 2.17 62 48
7/26/2021 38 340 724.75 12920 11700 8,479,575 2.13 267 82
7/26/2021 38 300 651.5 11400 11700 7,622,550 2.17 140 104
7/27/2021 39 140 280.25 5460 11700 3,278,925 2.00 98 131
7/27/2021 39 323 731 12597 11200 8,187,200 2.26 24 47
7/27/2021 39 180 421.25 7020 11200 4,718,000 2.34
7/27/2021 39 490 1027.5 19110 11200 11,508,000 2.10 626 433
7/27/2021 39 320 711 12480 11200 7,963,200 2.22
7/27/2021 39 485 1084.5 18915 11200 12,146,400 2.24
7/27/2021 39 565 1271 22035 11200 14,235,200 2.25
7/28/2021 40 75 108.5 3000 11200 1,215,200 1.45
7/30/2021 42 25 35 1050 11500 402,500 1.40
7/31/2021 43 49 50 2107 11500 575,000 1.02
6,447 13,415 242,054 334,500 159,525,950 52
RATA HJ 11,892
RATA HB 17,345
GRAND TOT 6,447 13,415 242,054 334,500 159,525,950
rata-rata umur
panen 37.55
rata-rata
berat badan 2.08
PROGRAM
2. Ransum 433 Zak Rp 173,479,000
92.10
Makanan 21,650 1.614
Rp 232,673,681
Rp (72,714,731)
-75,175,631
92.10 X 1.614 x 100
2.08*37.55
191.64 x 100
60.60
316.26 POIN sedang
KET EKOR Rp JUMLAH

Kecil 210 300 63,000
Besar 6,237 350 2,182,950
TOTAL 6,447 650 2,245,950
2,245,950
KET Rp JUMLAH
Kampil 433 150 64,950
Campr starbio 200 0
TOTAL 433 10,150 64,950 64,950
BONUS
KET Kg Rp JUMLAH
Mortalitas 3,000 0
IP 25 0
Keuntungan
TOTAL 0 0
Uang Lauk = 150,000

150,000
2,460,900
NANAS BWH 2,460,900
ayam program 7,000

mati 553
sisa 6,447
ayam program 7,000

mati manual 626
sisa 6,374
selisih 73 lebih
840,000 783,184 1,370,000 518,000 44,345,000
840,000 1,020,500 1,370,000 262,500
1,260,000 161,000 685,000 143,500
840,000 3,750 1,370,000
1,680,000 516,247 685,000
1,680,000 187,500 1,096,000
1,680,000 800,250 685,000
2,100,000 385,250 1,096,000
2,520,000 217,500 685,000
2,520,000 87,000
2,520,000 289,500
1,680,000 57,000
1,660,000 28,500
3,320,000 28,500
3,735,000 28,500
3,735,000 289,500
4,150,000
4,565,000
4,980,000
5,395,000
5,395,000
5,786,750
6,640,000
5,810,000
5,701,500
5,701,500
6,108,750
6,108,750
6,516,000
7,330,500
6,923,250
7,330,500
7,330,500
8,145,000
8,145,000
8,145,000
6,923,250
6,516,000
1,221,750
173,479,000 4,883,681 9,042,000 924,000 - 44,345,000 -
TTL 232,673,681
PJL AYAM 159,525,950
L/R (73,147,731) (73,147,731) -
KAMPIL 433,000
(72,714,731)
LAPORAN agst 2021
TGL UMUR
7/10/2021 18 30 8.5 540 18000 153,000 0.28

7/14/2021 22 30 10 660 19000 190,000 0.33
7/19/2021 27 20 15 540 15700 235,500 0.75
7/20/2021 28 121 75.5 3388 18000 1,359,000 0.62
7/27/2021 35 325 555.25 11375 11200 6,218,800 1.71
7/27/2021 35 175 289 6125 11200 3,236,800 1.65
7/28/2021 36 75 131 2700 11200 1,467,200 1.75
7/28/2021 36 245 437.5 8820 11500 5,031,250 1.79 KEMATIAN
PAKAN
7/29/2021 37 120 221 4440 11500 2,541,500 1.84 MANUAL
PROGRAM
7/30/2021 38 220 442.5 8360 11500 5,088,750 2.01
7/30/2021 38 121 232 4598 11500 2,668,000 1.92
7/30/2021 38 325 496.25 12350 12500 6,203,125 1.53
7/31/2021 39 66 55 2574 18000 990,000 0.83 44 18
7/31/2021 39 60 112.5 2340 11500 1,293,750 1.88 89 47
7/31/2021 39 200 423 7800 13000 5,499,000 2.12 90 77
8/1/2021 40 120 245 4800 12500 3,062,500 2.04 60 103
8/2/2021 41 200 430.5 8200 16000 6,888,000 2.15 114 110
8/2/2021 41 300 609 12300 14700 8,952,300 2.03 334 62
8/2/2021 41 150 311.5 6150 14700 4,579,050 2.08 12
8/2/2021 41 185 376 7585 15200 5,715,200 2.03 743 417
8/2/2021 41 227 473.5 9307 15200 7,197,200 2.09
8/2/2021 41 320 528.5 13120 15000 7,927,500 1.65
8/2/2021 41 300 570 12300 15000 8,550,000 1.90
8/2/2021 41 105 217 4305 14700 3,189,900 2.07
8/2/2021 41 480 1027 19680 15200 15,610,400 2.14
8/2/2021 41 265 506.5 10865 15200 7,698,800 1.91
8/3/2021 42 110 230.25 4620 16500 3,799,125 2.09
8/3/2021 42 20 20 840 15000 300,000 1.00
8/3/2021 42 180 377.5 7560 16500 6,228,750 2.10
8/3/2021 42 160 351.5 6720 17500 6,151,250 2.20
8/4/2021 43 115 159 4945 16700 2,655,300 1.38
8/4/2021 43 180 369.5 7740 16000 5,912,000 2.05
8/4/2021 43 150 323 6450 16000 5,168,000 2.15
8/4/2021 43 185 401.5 7955 16700 6,705,050 2.17
8/4/2021 43 100 207.75 17200 16700 3,469,425 2.08
8/5/2021 44 150 275.5 6600 17400 4,793,700 1.84
8/5/2021 44 10 10 440 15000 150,000 1.00
6,145 11,524 256,292 548,700 166,879,125 63
RATA HJ 14,481
RATA HB 19,187
GRAND TOT 6,145 11,524 256,292 548,700 166,879,125
rata-rata umur
panen 41.71
rata-rata
berat badan 1.88
PROGRAM
2. Ransum 417 Zak Rp 160,097,750
87.79
Makanan 20,850 1.809
Rp 221,109,304
Rp (53,813,179)
-56,163,129
87.79X 1.88 x 100
1.809*41.71
164.63 x 100
75.46
218.17 POIN jelek(banyak mati pada saat sdh bsr pada saat akhir panen tgl 4/8)
KET EKOR Rp JUMLAH

Kecil 267 300 80,100
Besar 5,878 350 2,057,300
TOTAL 6,145 650 2,137,400
2,137,400
KET Rp JUMLAH
Kampil 417 150 62,550
Campr starbio 200 0
TOTAL 417 10,150 62,550 62,550
BONUS
KET Kg Rp JUMLAH
Mortalitas 3,000 0
IP 25 0
Keuntungan
TOTAL 0 0
Uang Lauk = 150,000

150,000
2,349,950
KAS BON BP BONI
TGL KET Rp JUMLAH
7/11/2021 KASBON 4,125,000.0
7/24/2021 KASBON 500,000.0 TTL GAJI
27,625,000 NANAS ATAS 2,349,950
byr (1,500,000) NANAS BAWAH 2,460,900
sisa 26,125,000 TOTAL 4,810,850
pot (2,350,000)
mati 855 SISA 960,850
sisa 6,145
ayam program 7,000

mati manual 743
sisa 6,257
selisih -112 kurang
840,000 783,184 1,370,000 518,000 45,745,000
840,000 3,750 685,000 270,000
840,000 100,000 1,370,000 140,000
1,260,000 116,247 685,000
1,260,000 1,059,350 959,000
1,260,000 325,000 685,000
1,260,000 187,500 959,000
420,000 720,360 685,000
840,000 1,070,500
2,080,000 115,000
2,075,000 720,360
3,320,000 217,500
3,735,000 18,000
3,735,000 232,500
3,320,000 692,303
2,905,000 261,000
3,258,000 28,500
4,072,500 261,000
4,072,500 28,500
4,887,000
6,108,750
6,108,750
5,701,500
5,701,500
5,152,250
5,475,000
5,475,000
5,475,000
5,840,000
6,205,000
6,570,000
5,840,000
5,475,000
5,110,000
5,475,000
5,475,000
5,840,000
4,015,000
3,650,000
2,555,000
2,190,000
2,190,000
2,190,000
160,097,750 6,940,554 7,398,000 928,000 - 45,745,000 -
TTL 221,109,304
PJL AYAM 166,879,125
L/R (54,230,179) (54,126,304) (103,875)
KAMPIL 417,000
(53,813,179)
700 5,000 3,500,000 :3 1,000,000 x2 2,000,000 1,000,000
pot nyapu (500,000)
tambahan 4,810,000
jual ayam 03
700,000 :2 - 350,000 350,000
2,350,000 6,160,000
PERIODE DOC 29/6/21
LAPORAN agst 2021
TGL UMUR
7/17/2021 20 138 42 2760 15000 630,000 0.30

7/18/2021 21 131 43 2751 15000 645,000 0.33
7/20/2021 23 100 38 2300 15000 570,000 0.38
7/23/2021 26 60 27 1560 18000 486,000 0.45
7/25/2021 28 26 13.5 728 17000 229,500 0.52
7/27/2021 30 2 1.5 60 17000 25,500 0.75
7/28/2021 31 61 43.5 1891 18000 783,000 0.71
8/3/2021 37 160 329.5 5920 17200 5,667,400 2.06
KEMATIAN
8/4/2021 38 240 512 9120 16700 8,550,400 2.13 PAKAN
MANUAL
8/4/2021 38 235 498 8930 16700 8,316,600 2.12 PROGRAM
8/5/2021 39 175 356 6825 17700 6,301,200 2.03
8/5/2021 39 43 100 1677 17700 1,770,000 2.33
8/5/2021 39 235 520 9165 17700 9,204,000 2.21
8/5/2021 39 220 492.25 8580 17700 8,712,825 2.24 75 25
8/5/2021 39 180 414.5 7020 18000 7,461,000 2.30 55 52
8/5/2021 39 75 155 2925 17700 2,743,500 2.07 173 84
8/5/2021 39 365 758.5 14235 17700 13,425,450 2.08 144 123
8/5/2021 39 300 614 11700 17700 10,867,800 2.05 81 164
8/5/2021 39 180 351.5 7020 17700 6,221,550 1.95 75 115
8/5/2021 39 200 417 7800 17700 7,380,900 2.09
8/6/2021 40 125 283 5000 17400 4,924,200 2.26 603 563
8/6/2021 40 90 199.25 3600 17200 3,427,100 2.21 kampil 202
8/6/2021 40 285 658.5 11400 17200 11,326,200 2.31 kampil 334
8/6/2021 40 205 353 8200 17200 6,071,600 1.72 27
8/6/2021 40 220 503.25 8800 17200 8,655,900 2.29
8/6/2021 40 200 453.5 8000 17000 7,709,500 2.27
8/6/2021 40 200 458 8000 17000 7,786,000 2.29
8/6/2021 40 130 300 5200 17000 5,100,000 2.31
8/6/2021 40 540 1220.5 21600 17000 20,748,500 2.26
8/7/2021 41 120 279 4920 17200 4,798,800 2.33
8/7/2021 41 30 66.5 1230 16500 1,097,250 2.22
8/7/2021 41 110 262 4510 16500 4,323,000 2.38
8/7/2021 41 320 738.5 13120 16500 12,185,250 2.31
8/7/2021 41 180 430 7380 17500 7,525,000 2.39
8/7/2021 41 70 161 2870 16700 2,688,700 2.30
8/7/2021 41 225 523.25 9225 16700 8,738,275 2.33
8/7/2021 41 440 1029 18040 16500 16,978,500 2.34
8/7/2021 41 580 1350 23780 16700 22,545,000 2.33
8/7/2021 41 295 668 12095 16500 11,022,000 2.26
8/7/2021 41 220 517.5 9020 16500 8,538,750 2.35
8/7/2021 41 225 523.25 9225 16700 8,738,275 2.33
8/8/2021 42 205 423 8610 16700 7,064,100 2.06
8/8/2021 42 20 50.5 840 16000 808,000 2.53
8/8/2021 42 357 860.5 14994 16200 13,940,100 2.41
8,518 18,038 332,626 746,500 306,731,625 86
RATA HJ 17,005
RATA HB 17,592
GRAND TOT 8,518 18,038 332,626 746,500 306,731,625
rata-rata umur
panen 39.05
rata-rata
berat badan 2.12
PROGRAM
2. Ransum 563 Zak Rp 223,122,000
94.64
Makanan 28,150 1.561
Rp 317,316,116
Rp (10,021,491)
RUGI / LABA -13,461,341

94.64X2.12 x 100
1.561*39.05
200.42 x 100
60.94
328.87 POIN bagus
KET EKOR Rp JUMLAH

Kecil 518 300 155,400
Besar 8,000 350 2,800,000
TOTAL 8,518 650 2,955,400
2,955,400
KET Rp JUMLAH
Kampil 563 150 84,450
Tidur dikdng 25 10,000 250,000
Campr starbio 200 0
TOTAL 588 10,150 334,450 334,450
BONUS
KET Kg Rp JUMLAH
Mortalitas 10,000
IP 25 0
Keuntungan
TOTAL 0 0
Uang Lauk = 150,000

KAS REDI 150,000
MELON BWH 3,439,850

2,050,000 451,000
byr (2,050,000) pot kasbon (2,050,000)
ayam program 9,000 sisa - sisa 1,840,850
mati 482 pembulatan 1,841,000
sisa 8,518
ayam program 9,000

mati manual 603
sisa 8,397
selisih 121 lebih
840,000 1,260,000 1,370,000 245,000 64800000
840,000 187,500 1,370,000 700,000
420,000 734,709 1,370,000 262,500
1,260,000 103,500 1,370,000 434,000
1,680,000 1,771,300 2,740,000 187,500
2,100,000 291,000 1,644,000
2,100,000 189,500 2,055,000
2,520,000 512,500 1,370,000
3,360,000 606,347 1,370,000
2,940,000 520,375 1,370,000
3,360,000 1,039,500
3,780,000 187,500
1,255,000 684,342
4,565,000 330,147
3,735,000 267,076
4,980,000 1,207,107
4,565,000 115,000
3,735,000 245,250
6,225,000 261,000
6,225,000 182,375
5,395,000 340,794
6,225,000 261,000
7,055,000 136,794
6,640,000 28,500
7,330,500 73,000
6,923,250
7,737,750
8,552,250
8,959,500
8,959,500
8,959,500
9,774,000
10,181,250
9,209,500
8,760,000
9,490,000
9,125,000
9,125,000
7,300,000
5,475,000
1,460,000
223,122,000 11,536,116 16,029,000 1,829,000 - 64,800,000 -
TTL 317,316,116
PJL AYAM 306,731,625
L/R (10,584,491) (10,584,491) -
KAMPIL 563,000
(10,021,491)
410 5,000 2,050,000 :3 680,000 x2 1,370,000 680,000
pot nyapu (500,000)
tambahan 3,891,000
jual ayam 03
150,000 :2 - 75,000 75,000
1,445,000 4,646,000
PERIODE DOC 3/7/21
LAPORAN agst 2021
TGL UMUR
7/20/2021 18 50 14.5 900 18000 261,000 0.29

7/20/2021 18 10 7 180 19000 133,000 0.70
7/21/2021 19 154 42.5 2926 15000 637,500 0.28
7/23/2021 21 215 79 4515 18000 1,422,000 0.37
7/25/2021 23 101 47.5 2323 17000 807,500 0.47
7/27/2021 25 102 48.5 2550 17000 824,500 0.48
7/28/2021 26 124 72 3224 18000 1,296,000 0.58
7/29/2021 27 27 17.5 729 17000 297,500 0.65
7/31/2021 29 25 17.5 725 18000 315,000 0.70
8/4/2021 33 34 26.5 1122 21000 556,500 0.78
8/7/2021 36 50 56.5 1800 18000 1,017,000 1.13
8/7/2021 36 310 570.25 11160 16000 9,124,000 1.84
8/7/2021 36 102 120.5 3672 18000 2,169,000 1.18 KEMATIAN
PAKAN
8/8/2021 37 10 21 370 20000 420,000 2.10 MANUAL
PROGRAM
8/8/2021 37 200 428.5 7400 16200 6,941,700 2.14
8/8/2021 37 230 503 8510 16000 8,048,000 2.19
8/8/2021 37 565 1058.5 20905 16000 16,936,000 1.87
8/8/2021 37 280 602.5 10360 16200 9,760,500 2.15 96 30
8/8/2021 37 320 683.5 11840 16000 10,936,000 2.14 65 63
8/8/2021 37 120 256 4440 16200 4,147,200 2.13 112 91
8/8/2021 37 190 418 7030 16000 6,688,000 2.20 107 137
8/9/2021 38 440 938 16720 16000 15,008,000 2.13 23 153
8/9/2021 38 44 100 1672 16500 1,650,000 2.27 63 44
8/9/2021 38 110 229.5 4180 16200 3,717,900 2.09 42
8/9/2021 38 175 383.25 6650 16200 6,208,650 2.19 508 518
8/9/2021 38 200 451.5 7600 16500 7,449,750 2.26
8/9/2021 38 260 557 9880 16000 8,912,000 2.14
8/9/2021 38 140 298.75 5320 16200 4,839,750 2.13
8/9/2021 38 160 345 6080 16000 5,520,000 2.16
8/9/2021 38 260 561 9880 16000 8,976,000 2.16
8/9/2021 38 200 425.5 7600 16200 6,893,100 2.13
8/9/2021 38 245 539 9310 16200 8,731,800 2.20
8/10/2021 39 200 431.5 7800 16200 6,990,300 2.16
8/10/2021 39 80 171.75 3120 16700 2,868,225 2.15
8/10/2021 39 100 200 3900 16500 3,300,000 2.00
8/10/2021 39 525 1104 20475 16500 18,216,000 2.10
8/10/2021 39 200 447 7800 16500 7,375,500 2.24
8/10/2021 39 300 650 11700 16700 10,855,000 2.17
8/11/2021 40 122 269 4880 16700 4,492,300 2.20
8/11/2021 40 90 200.5 3600 17700 3,548,850 2.23
8/11/2021 40 200 465 8000 19000 8,835,000 2.33
8/11/2021 40 126 299 5040 17700 5,292,300 2.37
8/11/2021 40 140 324 5600 17500 5,670,000 2.31
8/11/2021 40 260 588 10400 17500 10,290,000 2.26
8/12/2021 41 31 77.5 1271 17700 1,371,750 2.50
8/12/2021 41 100 210.5 4100 17700 3,725,850 2.11
8/12/2021 41 167 407 6847 18200 7,407,400 2.44
8/12/2021 41 270 611.5 11070 17700 10,823,550 2.26
8,364 16,376 307,176 817,100 271,706,875 86

RATA HJ 16,592
RATA HB 18,359
GRAND TOT 8,364 16,376 307,176 817,100 271,706,875
rata-rata umur
panen 36.73
rata-rata
berat badan 1.96
PROGRAM
A.masuk 9,000 1. DOC 90 BOX cp 707 Rp 67,500,000
2. Ransum 518 Zak Rp 207,348,000
92.93
Makanan 25,900 1.582
Rp 300,643,590
Rp (28,418,715)
RUGI / LABA -31,581,715

92.93 X 1.96 x 100
1.582*36.73
181.95 x 100
58.09
313.24 POINsedang
KET EKOR Rp JUMLAH

Kecil 842 300 252,600
Besar 7,522 350 2,632,700
TOTAL 8,364 650 2,885,300
2,885,300
KET Rp JUMLAH
Kampil 518 150 77,700
Tidur dikdng 5 10,000 50,000
Campr starbio 200 0
TOTAL 523 10,150 127,700 127,700
BONUS
KET Kg Rp JUMLAH
Mortalitas 6,000 0
IP 25 0
Keuntungan
TOTAL 0 0
Uang Lauk 150,000

150,000
KAS KM PARWATA 3,163,000
TGL KET Rp JUMLAH
pembulatan
1,500,000
byr TTL GAJI
pot (1,500,000)
ayam program 9,000 sisa 1,663,000
mati 636
sisa 8,364
ayam program 9,000

mati manual 508
sisa 8,492
selisih -128 kurang
1,260,000 580,000 1,370,000 245,000 67,500,000
2,100,000 28,500 1,370,000 700,000
840,000 880,250 1,370,000 262,500
2,100,000 166,450 1,370,000 434,000
1,680,000 439,897 2,055,000 562,500
2,100,000 187,500 2,055,000
2,490,000 605,765 1,370,000
3,735,000 92,625 1,370,000
3,320,000 1,762,804 1,370,000
3,320,000 568,050 1,370,000
3,320,000 165,600 411,000
3,735,000 1,189,309
4,150,000 288,460
4,565,000 275,400
3,320,000 28,500
4,980,000 92,625
6,225,000 232,500
4,980,000 57,000
6,225,000 232,500
6,640,000 236,855
5,395,000
7,055,000
5,810,000
7,885,000
8,715,000
9,366,750
8,552,250
8,959,500
8,145,000
8,552,250
8,552,250
8,030,000
8,395,000
8,760,000
8,030,000
8,395,000
5,110,000
2,190,000
365,000
207,348,000 8,110,590 15,481,000 2,204,000 - 67,500,000 -

710
TTL 300,643,590
PJL AYAM 271,706,875
L/R (28,936,715) (28,936,714) (1)
KAMPIL 518,000
(28,418,715)
penjualan kotoran utk ibu utk anak kdg

2,100,000 :3 700,000 x2 1,400,000 700,000
jual ayam 03
83,000 :2 - 41,500 41,500
1,441,500 741,500
LAPORAN agst 2021
TGL UMUR
7/29/2021 23 100 45 2300 16000 720,000 0.45

7/31/2021 25 20 20 500 16000 320,000 1.00
8/8/2021 33 30 26.5 990 18000 477,000 0.88
8/10/2021 35 438 800 15330 16700 13,360,000 1.83
8/10/2021 35 290 518 10150 16700 8,650,600 1.79
8/10/2021 35 269 500.25 9415 16700 8,354,175 1.86
8/10/2021 35 500 908.25 17500 16700 15,167,775 1.82
8/10/2021 35 360 631.5 12600 16700 10,546,050 1.75
KEMATIAN
8/10/2021 35 290 518 10150 16500 8,547,000 1.79 PAKAN
MANUAL
8/10/2021 35 120 209 4200 16500 3,448,500 1.74 PROGRAM
8/11/2021 36 265 495.75 9540 17700 8,774,775 1.87
8/11/2021 36 440 808 15840 17500 14,140,000 1.84
8/11/2021 36 185 340.75 6660 17700 6,031,275 1.84
8/11/2021 36 400 720 14400 17700 12,744,000 1.80 37 26
8/11/2021 36 180 340.5 6480 17500 5,958,750 1.89 43 48
8/12/2021 37 260 495 9620 18200 9,009,000 1.90 31 86
8/12/2021 37 130 249 4810 18200 4,531,800 1.92 33 140
8/12/2021 37 265 514 9805 18000 9,252,000 1.94 63 145
8/12/2021 37 425 803 15725 18000 14,454,000 1.89 132 15
8/12/2021 37 160 296.5 5920 18000 5,337,000 1.85
8/12/2021 37 110 202 4070 18200 3,676,400 1.84 339 460
8/12/2021 37 325 615 12025 18200 11,193,000 1.89
8/12/2021 37 130 234 4810 18000 4,212,000 1.80
8/12/2021 37 265 502 9805 18000 9,036,000 1.89
8/13/2021 38 160 261.5 6080 17700 4,628,550 1.63
8/13/2021 38 160 306.5 6080 17700 5,425,050 1.92
8/13/2021 38 440 822 16720 17500 14,385,000 1.87
8/13/2021 38 240 437 9120 17700 7,734,900 1.82
8/13/2021 38 265 515.5 10070 17500 9,021,250 1.95
8/13/2021 38 115 232.5 4370 17500 4,068,750 2.02
8/13/2021 38 180 354.5 6840 17500 6,203,750 1.97
8/14/2021 39 129 256 5031 17500 4,480,000 1.98
8/14/2021 39 60 123.25 2340 17200 2,119,900 2.05
8/14/2021 39 60 121 2340 17000 2,057,000 2.02
7,766 14,222 281,636 592,200 248,065,250 60

RATA HJ 17,443
RATA HB 16,095
GRAND TOT 7,766 14,222 281,636 592,200 248,065,250
rata-rata umur
panen 36.27
rata-rata
berat badan 1.83
PROGRAM
2. Ransum 460 Zak Rp 190,652,500
97.08
KET BERAT JML 4. solar /dexlite - Rp 2,989,975
Makanan 23,000 1.617
Rp 228,902,940
Rp 19,622,310
16,691,710

97.08X 1.83 x 100
1.617*36.27
177.77 x 100
58.65
303.11 POINsedang
KET EKOR Rp JUMLAH

Kecil 130 300 39,000
Besar 7,636 350 2,672,600
TOTAL 7,766 650 2,711,600
2,711,600
KET Rp JUMLAH
Kampil 460 150 69,000
Campr starbio 200 0
TOTAL 460 10,150 69,000 69,000
BONUS
KET Kg Rp JUMLAH
Mortalitas 3,000 0
IP 25 0
Keuntungan
TOTAL 0 0
Uang Lauk = 150,000

150,000
2,930,600
ayam program 8,000

mati 234
sisa 7,766
ayam program 8,000

mati manual 339
sisa 7,661
selisih 105 LEBIH
PAKAN OBAT solar SEKAM JMLH SEKAM DOC SARANA / LAMPU
420,000 799,934 540,721 675,500 28,000,000
840,000 319,500 586,905 437,500
840,000 335,000 530,412 175,000
1,680,000 100,000 340,600
2,100,000 466,450 340,000
2,520,000 1,760,500 236,855
2,520,000 132,500 414,482
2,520,000 161,000
2,940,000 187,500
2,520,000 102,000
2,520,000 1,027,456
2,520,000 121,125
3,360,000 55,000
3,780,000 28,500
4,200,000 376,000
4,595,000
4,980,000
4,980,000
4,980,000
5,395,000
6,640,000
8,300,000
8,300,000
8,300,000
8,300,000
8,300,000
8,300,000
8,300,000
8,715,000
8,715,000
8,552,250
8,552,250
8,552,250
8,959,500
7,470,000
4,150,000
1,629,000
407,250
190,652,500 5,972,465 2,989,975 1,288,000 - 28,000,000 -
TTL 228,902,940
PJL AYAM 248,065,250
L/R 19,162,310 19,162,310 -
KAMPIL 460,000
19,622,310
PERIODE 9/7/2021
LAPORAN agst 2021
TGL UMUR
7/29/2021 21 30 11 630 16000 176,000 0.37

7/31/2021 23 40 13 920 16000 208,000 0.33
8/8/2021 31 30 25.5 930 18000 459,000 0.85
8/8/2021 31 50 54.5 1550 19700 1,073,650 1.09
8/10/2021 33 90 100 2970 18500 1,850,000 1.11
8/11/2021 34 185 311.75 6290 17700 5,517,975 1.69
8/12/2021 35 25 31 875 17700 548,700 1.24
KEMATIAN
8/12/2021 35 1 2 35 22000 44,000 2.00 PAKAN
MANUAL
8/12/2021 35 2 4 70 23000 92,000 2.00 PROGRAM
8/13/2021 36 1 2 36 22000 44,000 2.00
8/13/2021 36 8 16 288 23000 368,000 2.00
8/13/2021 36 480 797.5 17280 17700 14,115,750 1.66
8/14/2021 37 60 112.75 2220 17200 1,939,300 1.88 44 26
8/14/2021 37 213 400 7881 17200 6,880,000 1.88 40 43
8/14/2021 37 30 61 1110 17200 1,049,200 2.03 38 101
8/14/2021 37 80 167 2960 17500 2,922,500 2.09 29 136
8/14/2021 37 125 235.5 4625 17200 4,050,600 1.88 214 140
8/14/2021 37 90 155.25 3330 17200 2,670,300 1.73 133 44
8/14/2021 37 205 381.5 7585 17200 6,561,800 1.86
8/14/2021 37 100 183 3700 17000 3,111,000 1.83 498 490
8/14/2021 37 220 398.25 8140 17200 6,849,900 1.81
8/14/2021 37 310 567 11470 17000 9,639,000 1.83
8/14/2021 37 385 706 14245 17000 12,002,000 1.83
8/15/2021 38 170 281.5 6460 16400 4,616,600 1.66
8/15/2021 38 260 505.5 9880 16200 8,189,100 1.94
8/15/2021 38 480 918 18240 16200 14,871,600 1.91
8/15/2021 38 530 981.5 20140 16500 16,194,750 1.85
8/15/2021 38 90 166.25 3420 16400 2,726,500 1.85
8/15/2021 38 180 348 6840 16400 5,707,200 1.93
8/15/2021 38 605 1038 22990 16200 16,815,600 1.72
8/15/2021 38 260 477.75 9880 16200 7,739,550 1.84
8/15/2021 38 160 306 6080 16200 4,957,200 1.91
8/16/2021 39 200 405 7800 15700 6,358,500 2.03
8/16/2021 39 360 688.5 14040 15500 10,671,750 1.91
8/16/2021 39 125 243 4875 15700 3,815,100 1.94
8/16/2021 39 200 406 7800 16500 6,699,000 2.03
8/16/2021 39 120 220 4680 15700 3,454,000 1.83
8/16/2021 39 173 253.5 6747 15700 3,979,950 1.47
8/16/2021 39 140 291 5460 15500 4,510,500 2.08
8/16/2021 39 222 442.25 8658 15700 6,943,325 1.99
8/16/2021 39 255 496.5 9945 15500 7,695,750 1.95
8/16/2021 39 120 233 4680 15500 3,611,500 1.94
8/17/2021 40 125 199 5000 15700 3,124,300 1.59
8/17/2021 40 5 5 200 40000 200,000 1.00
8/17/2021 40 3 3 120 15000 45,000 1.00
8/19/2021 42 115 223.5 4830 16000 3,576,000 1.94
7,658 13,867 287,905 810,600 228,675,450 78

RATA HJ 16,490
RATA HB 16,430
SELISIH HB /HJ 60
GRAND TOT 7,658 13,867 287,905 810,600 228,675,450
rata-rata umur
panen 37.60
rata-rata
berat badan 1.81
PROGRAM
2. Ransum 490Zak Rp 191,947,500
95.73
KET BERAT JML 4. solar /dexlite Rp 1,990,916
Makanan 24,500 1.767
Rp 227,843,845
Rp 1,321,605
RUGI / LABA -1,877,195

FCR x Rata-rata Umur Panen -11,677,195
95.73X1.81 x 100
1.767*37.60
173.34 x 100
66.42
260.97 POIN SEDANG
KET EKOR Rp JUMLAH

Kecil 100 300 30,000
Besar 7,558 350 2,645,300
TOTAL 7,658 650 2,675,300
2,675,300
KET Rp JUMLAH
Kampil 490 150 73,500
Tidur dikdng 30 10,000 300,000
Campr starbio 200 0
TOTAL 520 10,150 373,500 373,500
BONUS
KET Kg Rp JUMLAH
Mortalitas 1,600 0
IP 25 0
Keuntungan
TOTAL 0 0
Uang Lauk 150,000

150,000
TGL KET Rp JUMLAH
2,000,000 TTL GAJI

TOTAL 6,129,000
mati 342 6,172,000
sisa 7,658 pot kot (1,650,000)
POT KABON (2,000,000)
mati manual 498
sisa 7,502
selisih 156 lebih
407,250 12,500 680,000 658,000 24,000,000
814,500 100,000 314,400 441,000
1,221,750 506,347 340,000 175,000
1,629,000 187,500 242,034 252,000
2,036,250 880,250 414,482 252,000
2,443,500 325,000
2,036,250 512,500
2,036,250 1,365,236
1,629,000 187,500
2,036,250 304,650
2,850,750 1,027,456
2,850,750 36,000
2,850,750 28,500
3,258,000 749,227
4,072,500 28,500
4,887,000 376,000
5,294,250 173,076
5,701,000 662,727
6,516,500 664,460
7,330,500
7,330,500
7,330,500
7,737,750
7,737,750
8,145,000
8,145,000
8,145,000
8,145,000
7,834,000
7,665,000
7,665,000
7,665,000
7,300,000
6,570,000
6,570,000
7,300,000
5,475,000
3,285,000
191,947,500 8,127,429 1,990,916 1,778,000 - 24,000,000 -
TTL 227,843,845
PJL AYAM 228,675,450
L/R 831,605 831,605 -
KAMPIL 490,000
1,321,605

495 5,000 2,475,000 :3 825,000 x2 1,650,000 825,000
tambahan 6,172,000
jual ayam 03
:2 -
1,650,000 6,997,000
LAPORAN SEPT 2021
TGL UMUR
8/3/2021 19 119 36 2261 17000 612,000 0.30

8/5/2021 21 90 40 1890 17000 680,000 0.44
8/6/2021 22 40 21.5 880 24000 516,000 0.54
8/8/2021 24 5 2 120 17000 34,000 0.40
8/9/2021 25 35 18 875 21000 378,000 0.51
8/10/2021 26 51 30 1326 18000 540,000 0.59
8/10/2021 26 10 7 260 22000 154,000 0.70
KEMATIAN
8/17/2021 33 295 500.5 9735 15000 7,507,500 1.70 PAKAN
MANUAL
8/18/2021 34 150 184.5 5100 16000 2,952,000 1.23 PROGRAM
8/19/2021 35 415 750 14525 15000 11,250,000 1.81
8/20/2021 36 5 6.5 180 20000 130,000 1.30
8/20/2021 36 200 417 7200 15500 6,463,500 2.09
8/20/2021 36 100 129 3600 14700 1,896,300 1.29 46 22
8/20/2021 36 360 688 12960 14700 10,113,600 1.91 80 46
8/20/2021 36 285 563 10260 14700 8,276,100 1.98 120 79
8/22/2021 38 150 315.5 5700 15500 4,890,250 2.10 78 103
8/23/2021 39 240 542 9360 16000 8,672,000 2.26 110 133
8/23/2021 39 240 526.5 9360 16000 8,424,000 2.19 69 78
8/23/2021 39 320 709 12480 16000 11,344,000 2.22 15 9
8/24/2021 40 480 1100 19200 17000 18,700,000 2.29 518 470
8/24/2021 40 200 483 8000 17500 8,452,500 2.42
8/24/2021 40 245 573 9800 17000 9,741,000 2.34
8/25/2021 41 180 433 7380 18200 7,880,600 2.41
8/25/2021 41 90 218 3690 18200 3,967,600 2.42
8/25/2021 41 105 270.25 4305 18200 4,918,550 2.57
8/25/2021 41 120 293.5 4920 18200 5,341,700 2.45
8/26/2021 42 140 363.5 5880 18700 6,797,450 2.60
8/26/2021 42 150 351.5 6300 18700 6,573,050 2.34
8/26/2021 42 200 485 8400 18700 9,069,500 2.43
8/26/2021 42 60 153.25 2520 18700 2,865,775 2.55
8/26/2021 42 80 211 3360 18700 3,945,700 2.64
8/26/2021 42 240 604 10080 18700 11,294,800 2.52
8/27/2021 43 200 512 8600 19500 9,984,000 2.56
8/28/2021 44 80 200.5 3520 19700 3,949,850 2.51
8/28/2021 44 120 330.5 5280 19500 6,444,750 2.75
8/28/2021 44 210 501.25 9240 19700 9,874,625 2.39
8/28/2021 44 180 480 7920 19500 9,360,000 2.67
8/29/2021 45 100 284 4500 20500 5,822,000 2.84
8/30/2021 46 77 215.5 3542 20700 4,460,850 2.80
8/30/2021 46 180 365.5 8280 21200 7,748,600 2.03
8/30/2021 46 110 324 5060 21200 6,868,800 2.95
0
6,657 14,238 257,849 743,100 248,894,950 81
RATA HJ 17,481
RATA HB 16,454
GRAND TOT 6,657 14,238 257,849 743,100 248,894,950
rata-rata umur
panen 38.73
rata-rata
berat badan 2.14
PROGRAM
2. Ransum 470 Zak Rp 190,448,750
95.10
Makanan 23,500 1.650
Rp 234,270,417
Rp 15,094,533
RUGI / LABA 12,506,983
95.10X2.14 x 100
1.650*38.73
203.40 x 100
63.93
318.17 POIN sedang
KET EKOR Rp JUMLAH

Kecil 350 300 105,000
Besar 6,307 350 2,207,450
TOTAL 6,657 650 2,312,450
2,312,450
KET Rp JUMLAH
Kampil 470 150 70,500
Campr starbio 200 0
TOTAL 470 10,150 70,500 70,500
BONUS
KET Kg Rp JUMLAH
Mortalitas 10,000
IP 25 0
Keuntungan
TOTAL 0 0
Uang Lauk = 150,000

150,000
2,532,950
BONI BWH 2,587,550
ayam program 7,000

mati 343
sisa 6,657
ayam program 7,000

mati manual 518
sisa 6,482
selisih 175 lebih
840,000 784,684 1,370,000 287,000 24,500,000
840,000 457,171 2,740,000 238,000
840,000 1,209,350 685,000 532,500
1,260,000 476,350 1,096,000 434,000
1,680,000 28,500 1,370,000 157,500
1,680,000 1,485,535 959,000 120,000
2,100,000 152,076 411,000 112,500
2,100,000 371,738 685,000 202,500
2,520,000 1,823,763 685,000
3,360,000 115,000
2,905,000 232,500
2,490,000 100,000
2,905,000
2,905,000
3,320,000
4,565,000
4,565,000
4,980,000
4,980,000
5,395,000
4,980,000
4,980,000
5,810,000
6,225,000
6,225,000
6,225,000
6,225,000
7,055,000
7,470,000
7,330,500
7,330,500
8,145,000
8,145,000
8,145,000
7,737,750
6,290,000
5,920,000
5,180,000
5,180,000
3,330,000
1,480,000
1,480,000
1,480,000
1,480,000
370,000
190,448,750 7,236,667 10,001,000 2,084,000 - 24,500,000 -
TTL 234,270,417
PJL AYAM 248,894,950
L/R 14,624,533 14,624,534 (1)
KAMPIL 470,000
15,094,533
LAPORAN SEPT 2021
TGL UMUR
8/8/2021 19 76 18 1444 17000 306,000 0.24

8/10/2021 21 71 23.5 1491 18000 423,000 0.33
8/14/2021 25 21 13.5 525 22000 297,000 0.64
8/16/2021 27 35 17 945 24000 408,000 0.49
8/17/2021 28 10 5.5 280 24000 132,000 0.55
8/18/2021 29 10 8 290 22000 176,000 0.80
8/20/2021 31 70 46.5 2170 18000 837,000 0.66
8/25/2021 36 2 5 72 21000 105,000 2.50
8/25/2021 36 306 600 11016 18200 10,920,000 1.96
8/25/2021 36 100 195 3600 18200 3,549,000 1.95
8/25/2021 36 120 238.5 4320 18200 4,340,700 1.99
8/25/2021 36 100 193.5 3600 18200 3,521,700 1.94
8/26/2021 37 229 463 8473 18700 8,658,100 2.02 KEMATIAN
PAKAN
8/26/2021 37 160 313 5920 18700 5,853,100 1.96 MANUAL
PROGRAM
8/26/2021 37 180 351.25 6660 18700 6,568,375 1.95
8/26/2021 37 170 311 6290 18700 5,815,700 1.83
8/27/2021 38 185 302.5 7030 18700 5,656,750 1.64
8/27/2021 38 20 20 760 14000 280,000 1.00 70 22
8/28/2021 39 225 490 8775 19700 9,653,000 2.18 62 51
8/28/2021 39 260 550 10140 19700 10,835,000 2.12 75 79
8/28/2021 39 150 252 5850 19700 4,964,400 1.68 81 105
8/28/2021 39 150 269.5 5850 19500 5,255,250 1.80 278 126
8/28/2021 39 240 423 9360 19500 8,248,500 1.76 287 56
8/29/2021 40 100 227 4000 20500 4,653,500 2.27 9 6
8/30/2021 41 440 1006 18040 20700 20,824,200 2.29 862 445
8/30/2021 41 220 405.5 9020 20700 8,393,850 1.84
8/30/2021 41 192 422 7872 20700 8,735,400 2.20
8/30/2021 41 190 378 7790 20700 7,824,600 1.99
8/30/2021 41 130 253.5 5330 20700 5,247,450 1.95
8/30/2021 41 100 141.5 4100 20700 2,929,050 1.42
8/30/2021 41 280 655.5 11480 20700 13,568,850 2.34
8/30/2021 41 240 553.5 9840 20700 11,457,450 2.31
8/30/2021 41 500 1147.5 20500 20700 23,753,250 2.30
8/31/2021 42 180 421.5 7560 20700 8,725,050 2.34
8/31/2021 42 320 731 13440 20700 15,131,700 2.28
8/31/2021 42 205 335.5 8610 20500 6,877,750 1.64
9/3/2021 45 29 29.5 1305 14000 413,000 1.02
9/3/2021 45 1 4 45 20200 80,800 4.00
9/3/2021 45 85 112 3825 20200 2,262,400 1.32
6,102 11,933 237,618 767,500 237,681,875 67
RATA HJ 19,918
RATA HB 17,154
GRAND TOT 6,102 11,933 237,618 767,500 237,681,875
rata-rata umur
panen 38.94
rata-rata
berat badan 1.96
PROGRAM
2. Ransum 487 Zak Rp 174,103,750
87.17
Makanan 22,250 1.865
Rp 204,694,694
Rp 33,432,181
RUGI / LABA 31,094,381
87.17 X1.96 x 100
1.865*38.94
170.47 x 100
72.61
234.77 POIN jelek(mati banyak umur 5 dasn 6
KET EKOR Rp JUMLAH

Kecil 293 300 87,900
Besar 5,809 350 2,033,150
TOTAL 6,102 650 2,121,050
2,121,050
KET Rp JUMLAH
Kampil 445 150 66,750
Campr starbio 200 0
TOTAL 445 10,150 66,750 66,750
BONUS
KET Kg Rp JUMLAH
Mortalitas 6,000 0
IP 25 0
Keuntungan
TOTAL 0 0
Uang Lauk 150,000

150,000
TGL KET Rp JUMLAH
BONI ATAS 2,337,800
pembulatan
26,125,000
byr 1500000 TTL GAJI
sisa ### BONI ATAS 2,337,800
BONI BWH 2,587,550
mati 898 pot kot (2,350,000)
sisa 6,102 POT KABON (1,500,000)
SISA 1,075,350
ayam program 7,000
mati manual 862
sisa 6,138
selisih -36 kurang
840,000 244,000 685,000 294,000 15,995,000
1,260,000 103,500 959,000 238,000
1,260,000 1,465,500 1,370,000 532,500
1,260,000 132,500 1,096,000 434,000
1,260,000 100,000 548,000 154,000
1,680,000 476,350 685,000 120,000
1,680,000 512,500 685,000 112,500
2,100,000 256,738 210,000
2,500,000 800,250
2,905,000 217,500
2,905,000 28,500
2,905,000 232,500
3,727,250 143,000
4,072,500 232,500
3,665,250 1,499,606
3,665,250 28,000
3,665,250
4,887,000
5,294,250
5,294,250
5,701,500
5,701,500
6,108,750
6,108,750
6,108,750
6,108,750
5,959,750
5,920,000
5,920,000
5,920,000
6,290,000
7,030,000
7,400,000
7,400,000
6,660,000
5,920,000
3,700,000
2,960,000
2,220,000
2,220,000
2,220,000
1,480,000
1,480,000
740,000
174,103,750 6,472,944 6,028,000 2,095,000 - 15,995,000 -
710
TTL 204,694,694
PJL AYAM 237,681,875
L/R 32,987,181 32,987,181 -
KAMPIL 445,000
33,432,181

3,100,000 :3 1,033,333 x2 2,100,000 1,000,000
jual ayam 03
500,000 :2 250,000 250,000 250,000
2,350,000 1,250,000
4,925,350
6,175,350
PERIODE DOC 21/7/21
LAPORAN SEPT 2021
TGL UMUR
8/8/2021 19 139 42.5 2641 18000 765,000 0.31

8/12/2021 23 50 22 1150 18000 396,000 0.44
8/13/2021 24 51 27 1224 18000 486,000 0.53
8/14/2021 25 100 69.5 2500 18000 1,251,000 0.70
8/17/2021 28 44 32 1232 18000 576,000 0.73
8/22/2021 33 50 37 1650 14000 518,000 0.74
8/22/2021 33 25 19.5 825 14000 273,000 0.78
8/24/2021 35 30 34 1050 15000 510,000 1.13 KEMATIAN
PAKAN
8/25/2021 36 49 46 1764 12500 575,000 0.94 MANUAL
PROGRAM
8/26/2021 37 45 51.5 1665 18700 963,050 1.14
8/26/2021 37 60 62.5 2220 12500 781,250 1.04
8/27/2021 38 33 42 1254 18700 785,400 1.27
8/27/2021 38 328 601.75 12464 19700 11,854,475 1.83 64 20
8/28/2021 39 17 17.5 663 12500 218,750 1.03 25 44
8/29/2021 40 51 63 2040 19700 1,241,100 1.24 39 86
8/29/2021 40 200 409.5 8000 19700 8,067,150 2.05 131 113
8/29/2021 40 470 951.5 18800 19500 18,554,250 2.02 276 126
8/29/2021 40 160 342.5 6400 19700 6,747,250 2.14 417 92
8/29/2021 40 480 973 19200 19700 19,168,100 2.03 6
8/29/2021 40 500 998.5 20000 19500 19,470,750 2.00 958 481
8/29/2021 40 385 806.75 15400 19700 15,892,975 2.10
8/29/2021 40 505 1016.75 20200 19700 20,029,975 2.01
8/29/2021 40 400 805.5 16000 19500 15,707,250 2.01
8/30/2021 41 225 460.5 9225 20700 9,532,350 2.05
8/30/2021 41 300 500.75 12300 20700 10,365,525 1.67
8/30/2021 41 505 1056.5 20705 20700 21,869,550 2.09
8/30/2021 41 540 1074.5 22140 20700 22,242,150 1.99
8/30/2021 41 580 1288.5 23780 20700 26,671,950 2.22
8/30/2021 41 680 1330 27880 20700 27,531,000 1.96
8/31/2021 42 6 12 252 23000 276,000 2.00
7,008 13,195 274,624 551,500 263,320,250 44
RATA HJ 19,957
RATA HB 18,975
SELISIH HB /HJ 982
GRAND TOT 7,008 13,195 274,624 551,500 263,320,250
rata-rata umur
panen 39.19
rata-rata
berat badan 1.88
PROGRAM
2. Ransum 481 Zak Rp 191,607,750
87.60
Makanan 24,050 1.823
Rp 250,364,200
Rp 13,437,050
10,787,500
86.70X 1.88 x 100
823*39.19
164.93 x 100
71.43
230.91 POIN JELEK(BANYAK MATI UMUR 4.5.6
KET EKOR Rp JUMLAH

Kecil 508 300 152,400
Besar 6,500 350 2,275,000
TOTAL 7,008 650 2,427,400
2,427,400
KET Rp JUMLAH
Kampil 481 150 72,150
Campr starbio 200 0
TOTAL 481 10,150 72,150 72,150
BONUS
KET Kg Rp JUMLAH
Mortalitas 5,000 0
IP 25 0
Keuntungan
TOTAL 0 0
Uang Lauk = 150,000

150,000
2,649,550
MERAK BWH 2,649,550
ayam program 8,000

mati 992
sisa 7,008
ayam program 8,000

mati manual 958
sisa 7,042
selisih -34 KURANG
415,000 187,500 427,369 175,000 36,000,000
830,000 244,000 1,370,000 487,500
830,000 100,000 206,006 245,000
1,245,000 541,525 685,000 367,500
1,660,000 1,504,350 959,000 217,000
1,660,000 1,016,000 685,000 225,000
1,660,000 187,500 1,096,000 68,000
2,075,000 1,548,583 575,000
2,075,000 798,399 959,000
2,905,000 115,000 685,000
2,490,000 537,150 411,000
2,905,000 807,303 207,241
3,320,000 432,343
3,665,250 409,585
4,072,500 547,689
4,479,750 56,000
4,887,000 576,535
5,701,500 1,298,955
5,701,500 263,625
6,516,000 39,897
6,108,750 199,000
6,108,750 1,238,895
6,108,750 56,000
6,578,000
6,290,000
6,290,000
6,660,000
6,660,000
6,660,000
6,660,000
6,660,000
6,660,000
6,930,000
7,470,000
7,470,000
7,885,000
8,300,000
8,300,000
4,980,000
1,245,000
2,490,000
191,607,750 12,705,834 8,265,616 1,785,000 - 36,000,000 -
TTL 250,364,200
PJL AYAM 263,320,250
L/R 12,956,050 12,956,049 1
KAMPIL 481,000
13,437,050
PERIODE 21/7/2021
LAPORAN SEPT 21
TGL UMUR
8/8/2021 19 80 21 1520 18000 378,000 0.26

8/12/2021 23 48 22.5 1104 18000 405,000 0.47
8/13/2021 24 54 28 1296 18000 504,000 0.52
8/14/2021 25 50 33.5 1250 18000 603,000 0.67
8/14/2021 25 100 63.5 2500 18000 1,143,000 0.64
8/16/2021 27 80 55.5 2160 18000 999,000 0.69
8/17/2021 28 116 85 3248 18000 1,530,000 0.73
8/20/2021 31 50 41 1550 17000 697,000 0.82
8/21/2021 32 113 101.5 3616 14700 1,492,050 0.90 KEMATIAN
PAKAN
8/22/2021 33 200 189.5 6600 16000 3,032,000 0.95 MANUAL
PROGRAM
8/22/2021 33 60 45 1980 14000 630,000 0.75
8/22/2021 33 100 96 3300 14000 1,344,000 0.96
8/22/2021 33 25 21 825 14000 294,000 0.84
8/24/2021 35 70 78 2450 15000 1,170,000 1.11
8/25/2021 36 50 55 1800 13000 715,000 1.10 60 20
8/26/2021 37 25 29 925 18700 542,300 1.16 28 43
8/27/2021 38 25 30 950 18700 561,000 1.20 36 84
8/28/2021 39 15 16 585 12500 200,000 1.07 239 108
8/29/2021 40 50 55 2000 19700 1,083,500 1.10 618 101
8/30/2021 41 140 306.25 5740 20700 6,339,375 2.19 323 105
8/30/2021 41 220 494 9020 20700 10,225,800 2.25 19 7
8/30/2021 41 152 330.5 6232 20700 6,841,350 2.17 1323 468
8/30/2021 41 75 173 3075 20700 3,581,100 2.31
8/30/2021 41 230 519.25 9430 20700 10,748,475 2.26
8/30/2021 41 600 1267 24600 20700 26,226,900 2.11
8/31/2021 42 140 346 5880 20700 7,162,200 2.47
8/31/2021 42 548 1194.25 23016 20700 24,720,975 2.18
8/31/2021 42 100 241.5 4200 21000 5,071,500 2.42
8/31/2021 42 2 4 84 23000 92,000 2.00
8/31/2021 42 140 316.75 5880 20700 6,556,725 2.26
8/31/2021 42 140 306.75 5880 20700 6,349,725 2.19
8/31/2021 42 360 805 15120 20700 16,663,500 2.24
8/31/2021 42 510 1148.25 21420 20700 23,768,775 2.25
9/1/2021 43 140 315.25 6020 20700 6,525,675 2.25
9/1/2021 43 98 241 4214 20700 4,988,700 2.46
9/1/2021 43 60 120.5 2580 20500 2,470,250 2.01
9/1/2021 43 287 425.5 12341 18000 7,659,000 1.48
9/2/2021 44 140 332.5 6160 20200 6,716,500 2.38
9/2/2021 44 180 407 7920 21000 8,547,000 2.26
9/2/2021 44 480 1105.5 21120 20200 22,331,100 2.30
9/2/2021 44 180 450.5 7920 20200 9,100,100 2.50
9/2/2021 44 220 514.5 9680 20200 10,392,900 2.34
9/3/2021 45 160 382 7200 20200 7,716,400 2.39
9/3/2021 45 7 11 315 20200 222,200 1.57
9/3/2021 45 222 480.5 9990 20200 9,706,100 2.16
6,842 13,304 274,696 848,000 268,047,175 73
RATA HJ 20,147
RATA HB 18,785
GRAND TOT 6,842 13,304 274,696 848,000 268,047,175
rata-rata umur
panen 40.15
rata-rata
berat badan 1.94
PROGRAM
A.mati/hlng 1,158 14.475 IV. MODAL DAN BIAYA
2. Ransum 468 Zak Rp 189,544,750
85.53
Makanan 23,400 1.759
Rp 249,921,133
Rp 18,594,042
RUGI / LABA 15,732,942
85.53X1.94 x 100
1.759*40.15
166.30 x 100
70.61
235.51 POIN JELEK(BANYAK MATI UMUR 4.5.6)
KET EKOR Rp JUMLAH

Kecil 1,076 300 322,800
Besar 5,766 350 2,018,100
TOTAL 6,842 650 2,340,900
2,340,900
KET Rp JUMLAH
Kampil 468 150 70,200
Tidur dikdng 30 10,000 300,000
Campr starbio 200 0
TOTAL 498 10,150 370,200 370,200
BONUS
KET Kg Rp JUMLAH
Mortalitas 5,000 0
IP 25 0
Keuntungan
TOTAL 0 0
Uang Lauk 150,000

150,000
TGL KET Rp JUMLAH
bon 1,000,000 MERAK ATAS 2,861,100
7,000,000 TTL GAJI

byr 1000000 MERAK ATAS 2,861,100
sisa 6,000,000.0 MERAK BAWAH 2,649,550
TOTAL 5,510,650
ayam program 8,000 pot kot (1,775,000)
mati 1,158 POT KABON (1,000,000)
sisa 6,842 SISA 2,735,650
ayam program 8,000

mati manual 1,323
sisa 6,677
selisih 165 LEBIH
420,000 329,750 427,369 175,000 36,000,000
835,000 100,000 520,051 487,500
840,000 581,422 1,370,000 210,000
1,260,000 1,228,500 211,157 371,000
1,680,000 930,500 685,000 217,000
1,680,000 187,500 1,096,000 225,000
1,680,000 73,000 187,500 72,000
2,100,000 18,000 685,000
2,100,000 1,416,583 959,000
2,940,000 798,399 575,000
2,520,000 115,000 1,096,000
2,520,000 276,150 685,000
2,940,000 807,303 548,000
3,360,000 432,343 212,422
4,200,000 520,960
4,565,000 2,730,445
4,980,000 56,000
5,395,000 1,153,455
6,225,000 1,298,955
6,225,000 530,000
6,225,000 199,000
6,225,000 115,000
5,810,000 30,000
6,225,000 (622,881)
6,640,000 56,000
6,516,000
6,923,250
6,923,250
6,923,250
5,701,500
4,887,000
5,701,500
5,180,000
4,810,000
6,108,750
6,108,750
5,550,000
6,290,000
7,030,000
3,700,000
1,850,000
2,940,000
740,000
370,000
5,701,500
189,544,750 13,361,384 9,257,499 1,757,500 - 36,000,000 -

28
TTL 249,921,133
PJL AYAM 268,047,175
L/R 18,126,042 18,126,043 (1)
KAMPIL 468,000
18,594,042
2,500,000 :3 833,333 x2 1,700,000 800,000
jual ayam 03
150,000 :2 75,000 75,000 75,000
1,775,000 875,000
5,510,650
6,385,650
LAPORAN SEPT 2021
TGL UMUR
8/17/2021 21 78 26.5 1638 18000 477,000 0.34

8/20/2021 24 47 22.5 1128 18000 405,000 0.48
8/20/2021 24 50 31 1200 23000 713,000 0.62
8/28/2021 32 11 7 352 18000 126,000 0.64
8/29/2021 33 54 46.5 1782 18000 837,000 0.86
8/30/2021 34 100 181 3400 20700 3,746,700 1.81
8/30/2021 34 150 278 5100 20700 5,754,600 1.85 KEMATIAN
PAKAN
8/30/2021 34 100 183.5 3400 20700 3,798,450 1.84 MANUAL
PROGRAM
8/30/2021 34 200 360.5 6800 20700 7,462,350 1.80
8/30/2021 34 200 376 6800 20700 7,783,200 1.88
9/3/2021 38 140 309.25 5320 20200 6,246,850 2.21
9/3/2021 38 1 2 38 25000 50,000 2.00 84 23
9/3/2021 38 220 484.75 8360 20200 9,791,950 2.20 43 47
9/3/2021 38 520 1141 19760 20200 23,048,200 2.19 52 86
9/3/2021 38 320 711 12160 20200 14,362,200 2.22 46 116
9/3/2021 38 240 550 9120 20500 11,275,000 2.29 59 149
9/4/2021 39 120 278.5 4680 21000 5,848,500 2.32 16 67
9/4/2021 39 180 431.5 7020 21500 9,277,250 2.40
9/4/2021 39 100 228 3900 21000 4,788,000 2.28 300 488
9/4/2021 39 480 1121.5 18720 21000 23,551,500 2.34
9/4/2021 39 280 614 10920 21000 12,894,000 2.19
9/4/2021 39 320 683.5 12480 21000 14,353,500 2.14
9/4/2021 39 240 526 9360 21000 11,046,000 2.19
9/4/2021 39 480 1091 18720 21000 22,911,000 2.27
9/5/2021 40 305 702.5 12200 21000 14,752,500 2.30
9/5/2021 40 380 910.5 15200 21000 19,120,500 2.40
9/5/2021 40 160 370 6400 21000 7,770,000 2.31
9/5/2021 40 260 617 10400 21000 12,957,000 2.37
9/6/2021 41 90 219.5 3690 22000 4,829,000 2.44
9/6/2021 41 105 283 4305 22000 6,226,000 2.70
9/6/2021 41 160 359 6560 22000 7,898,000 2.24
9/6/2021 41 120 294.5 4920 22000 6,479,000 2.45
9/6/2021 41 300 719.5 12300 22000 15,829,000 2.40
9/6/2021 41 120 212.5 4920 22000 4,675,000 1.77
9/7/2021 42 127 294.5 5334 22000 6,479,000 2.32
9/7/2021 42 60 155 2520 22500 3,487,500 2.58
9/7/2021 42 60 149.5 2520 22500 3,363,750 2.49
9/7/2021 42 60 153 2520 22500 3,442,500 2.55
9/8/2021 43 20 28.5 860 23000 655,500 1.43
9/8/2021 43 150 382 6450 23000 8,786,000 2.55
9/9/2021 44 121 263 5324 22500 5,917,500 2.17
7,229 15,798 278,581 867,300 333,215,000 83

RATA HJ 21,092
RATA HB 15,201
GRAND TOT 7,229 15,798 278,581 867,300 333,215,000
rata-rata umur
panen 38.54
rata-rata
berat badan 2.19
PROGRAM
A.masuk 7,300 1. DOC 70BOX cp 707 Rp 21,900,000
2. Ransum 488 Zak Rp 196,046,000
99.03
Makanan 24,400 1.544
Rp 240,146,974
Rp 93,556,026
89,667,226
99.03X 2.19 x 100
1.544*38.54
216.41 x 100
59.52
363.60 POIN SEDANG
KET EKOR Rp JUMLAH

Kecil 240 300 72,000
Besar 6,989 350 2,446,150
TOTAL 7,229 650 2,518,150
2,518,150
KET Rp JUMLAH
Kampil 488 150 73,200
Campr starbio 200 0
TOTAL 488 10,150 73,200 73,200
BONUS
KET Kg Rp JUMLAH
Mortalitas 110.5 5,000 552,500
IP 15,798 25 394,950
Keuntungan 200,000
TOTAL 1,147,450 1,147,450
Uang Lauk = 150,000

150,000
3,888,800
jeruk BWH 3,888,800

ayam program 7,300
mati 71
sisa 7,229
ayam program 7,300

mati manual 300
sisa 7,000
selisih 229 lebih
840,000 783,184 959,000 133,000 21,900,000
840,000 187,500 1,370,000 245,000
840,000 1,676,350 1,370,000 202,500
1,260,000 28,500 274,000 375,000
1,680,000 512,500 1,150,000 420,000
1,660,000 115,000 1,370,000 264,000
2,490,000 800,250 685,000 490,000
1,660,000 269,043 1,370,000
2,520,000 77,021 274,000
2,940,000 245,500 1,370,000
2,520,000 1,757,487 685,000
2,940,000 92,625
2,905,000 852,150
4,150,000 1,124,992
4,150,000 56,000
3,735,000 92,625
3,735,000 523,747
5,810,000
5,810,000
5,810,000
6,516,000
5,724,750
7,470,000
6,516,000
7,737,750
4,887,000
7,737,750
7,330,500
7,330,500
8,959,500
8,552,250
8,552,250
9,366,750
8,140,000
8,140,000
7,400,000
8,140,000
8,140,000
1,110,000
196,046,000 9,194,474 10,877,000 2,129,500 - 21,900,000 -
TTL 240,146,974
PJL AYAM 333,215,000
L/R 93,068,026 92,231,025 837,001
KAMPIL 488,000
93,556,026
PERIODE 30/7 /2021
LAPORAN SEPT 2021
TGL UMUR
8/17/2021 19 40 11 760 18000 198,000 0.28

8/20/2021 22 30 11 18000 198,000 0.37
8/28/2021 30 10 7 300 18000 126,000 0.70
8/29/2021 31 14 11.5 434 18000 207,000 0.82
9/3/2021 36 20 23 720 20200 464,600 1.15
9/3/2021 36 40 74 1440 20200 1,494,800 1.85
9/3/2021 36 80 154.5 2880 20200 3,120,900 1.93 KEMATIAN MANUAL PAKAN
9/3/2021 36 185 347.75 6660 20200 7,024,550 1.88 PROGRAM
9/4/2021 37 60 113.5 2220 21000 2,383,500 1.89
9/4/2021 37 200 395.5 7400 21000 8,305,500 1.98
9/4/2021 37 50 95.5 1850 21000 2,005,500 1.91
9/4/2021 37 120 224 4440 21000 4,704,000 1.87 59 19
9/5/2021 38 20 24.5 760 21000 514,500 1.23 42 39
9/6/2021 39 120 254.5 4680 22000 5,599,000 2.12 44 77
9/6/2021 39 80 172 3120 22000 3,784,000 2.15 37 109
9/6/2021 39 240 518.5 9360 22000 11,407,000 2.16 42 133
9/6/2021 39 60 126.5 2340 22000 2,783,000 2.11 116
9/6/2021 39 200 422.5 7800 22000 9,295,000 2.11 8
9/7/2021 40 280 613.5 11200 22500 13,803,750 2.19 224 501
9/7/2021 40 25 36.5 1000 22000 803,000 1.46
9/7/2021 40 180 396.5 7200 22500 8,921,250 2.20
9/7/2021 40 363 796 14520 22500 17,910,000 2.19
9/7/2021 40 225 440 9000 22000 9,680,000 1.96
9/7/2021 40 210 447.5 8400 22500 10,068,750 2.13
9/8/2021 41 180 429.5 7380 23000 9,878,500 2.39
9/8/2021 41 395 913 16195 23000 20,999,000 2.31
9/8/2021 41 220 530.5 9020 23000 12,201,500 2.41
9/8/2021 41 180 432 7380 23000 9,936,000 2.40
9/8/2021 41 321 759.5 13161 23000 17,468,500 2.37
9/9/2021 42 40 95.5 1680 22500 2,148,750 2.39
9/9/2021 42 405 1003 17010 23000 23,069,000 2.48
9/9/2021 42 160 395.5 6720 23000 9,096,500 2.47
9/9/2021 42 420 1023.5 17640 23000 23,540,500 2.44
9/9/2021 42 285 691.5 11970 23000 15,904,500 2.43
9/9/2021 42 220 527.5 9240 23000 12,132,500 2.40
9/9/2021 42 196 474 8232 23000 10,902,000 2.42
9/10/2021 43 140 362.5 6020 23000 8,337,500 2.59
9/10/2021 43 100 252 4300 23000 5,796,000 2.52
9/10/2021 43 135 340.5 5805 23000 7,831,500 2.52
9/10/2021 43 100 253.5 4300 23000 5,830,500 2.54
9/11/2021 44 80 214.5 3520 23000 4,933,500 2.68
9/13/2021 46 135 387 6210 23000 8,901,000 2.87
9/13/2021 46 45 129.5 2070 23000 2,978,500 2.88
9/13/2021 46 150 402.5 6900 23000 9,257,500 2.68
9/13/2021 46 45 120.5 2070 23000 2,771,500 2.68
9/14/2021 47 129 377 6063 23000 8,671,000 2.92
0 0
6,933 15,831 281,370 1,007,300 357,387,350 96
RATA HJ 22,575
RATA HB 14,631
GRAND TOT 6,933 15,831 281,370 1,007,300 357,387,350
rata-rata umur
panen 40.58
rata-rata
berat badan 2.28
PROGRAM
2. Ransum 501 Zak Rp 190,204,250
99.04
Makanan 25,050 1.582
Rp 231,623,752
Rp 126,264,598
RUGI / LABA 122,489,323
99.04 X2.28 x 100
1.582*40.58
226.16 x 100
64.22
352.18 POIN bagus
KET EKOR Rp JUMLAH

Kecil 94 300 28,200
Besar 6,839 350 2,393,650
TOTAL 6,933 650 2,421,850
2,421,850
KET Rp JUMLAH
Kampil 501 150 75,150
Campr starbio 200 0
TOTAL 501 10,150 75,150 75,150
BONUS
KET Kg Rp JUMLAH
Mortalitas 106.5 5,000 532,500
IP 15,831 25 395,775
Keuntungan 200,000
TOTAL 1,128,275 1,128,275
Uang Lauk 150,000

150,000
TGL KET Rp JUMLAH
BON BARU 1,900,000.0 jeruk ATAS 3,775,275
6,900,000 TTL GAJI

byr 2900000 jeruk ATAS 3,775,275
sisa 4,000,000.0 jeruk BAWAH 3,888,800
TOTAL 7,595,075
ayam program 7,000 pot kot (2,210,000)
mati 67 POT KABON (3,008,000)
sisa 6,933 SISA 2,377,075
ayam program 7,000

mati manual 224
sisa 6,776
selisih 157 LEBIH
830,000 563,250 1,370,000 133,000 21,000,000
415,000 103,500 411,000 245,000
840,000 132,500 1,150,000 210,000
840,000 613,300 1,370,000 375,000
2,100,000 161,000 685,000 420,000
840,000 512,500 1,370,000 264,000
2,100,000 1,031,314 411,000 490,000
1,680,000 1,402,425 1,370,000
1,680,000 497,088 685,000
1,680,000 245,500
2,940,000 2,245,375
2,520,000 92,625
4,150,000 852,150
1,660,000 260,500
3,735,000 171,000
3,735,000 92,625
4,565,000 483,850
4,565,000
4,980,000
5,395,000
4,980,000
5,810,000
5,701,500
5,701,500
6,516,000
6,923,250
6,923,250
6,923,250
7,293,250
7,737,750
7,400,000
6,660,000
6,660,000
6,660,000
8,140,000
8,510,000
7,770,000
6,290,000
5,180,000
4,810,000
3,330,000
1,850,000
814,500
370,000
190,204,250 9,460,502 8,822,000 2,137,000 - 21,000,000 -
TTL 231,623,752
PJL AYAM 357,387,350
L/R 125,763,598 125,763,598 -
KAMPIL 501,000
126,264,598
3,000,000 :3 1,000,000 x2 2,000,000 1,000,000
jual ayam 03
420,000 :2 210,000 210,000 210,000
2,210,000 1,210,000
7,595,075
8,805,075
NO TLP YG TERDAFTAR DI OP SMS PAKAN WK
NAMA NO HP
LUH AYU YULIANI KUSUMA DEWI 081-238-450-669
LUH ETI MULIYANI 087-862-027-686
LUH ARISANTI 087-767-110-497

LAPORAN SEPT 2021
TOTAL AYAM
TGL UMUR
EKOR Kg Rata2 U P
8/28/2021 18 100 23 1800

8/30/2021 20 17 7.5 340
9/3/2021 24 200 81 4800
9/4/2021 25 25 12.5 625
9/5/2021 26 20 17 520
9/5/2021 26 35 19 910
9/6/2021 27 25 15 675
9/7/2021 28 25 15.5 700
9/7/2021 28 30 18.5 840
9/8/2021 29 100 70 2900
9/9/2021 30 50 36 1500
9/9/2021 30 20 15 600
9/9/2021 30 35 29 1050
9/10/2021 31 60 45 1860
9/10/2021 31 35 32 1085
9/10/2021 31 50 43 1550
9/10/2021 31 25 20.5 775
9/11/2021 32 50 43 1600
9/12/2021 33 60 55.5 1980
9/12/2021 33 13 13 429
9/12/2021 33 160 153 5280
9/13/2021 34 80 132.5 2720
9/14/2021 35 75 136 2625
9/14/2021 35 35 35 1225
9/15/2021 36 150 237 5400
9/15/2021 36 160 284 5760
9/15/2021 36 125 154.5 4500
9/15/2021 36 150 293.5 5400
9/15/2021 36 180 322 6480
9/15/2021 36 385 710 13860
9/16/2021 37 75 113.5 2775
9/17/2021 38 105 160.5 3990
9/17/2021 38 180 348.5 6840
9/17/2021 38 380 690 14440
9/17/2021 38 165 299.5 6270
9/17/2021 38 520 973.5 19760
9/17/2021 38 360 660 13680
9/18/2021 39 545 1018.5 21255
9/18/2021 39 30 32.5 1170
9/18/2021 39 80 159 3120
9/18/2021 39 150 259.5 5850
9/18/2021 39 265 494 10335
9/18/2021 39 220 410 8580
9/19/2021 40 100 187 4000
9/19/2021 40 155 280 6200
9/19/2021 40 220 436 8800
9/19/2021 40 245 441.5 9800
9/19/2021 40 540 1002.5 21600
9/19/2021 40 201 406.5 8040
9/19/2021 40 140 269 5600
9/19/2021 40 284 500 11360
9/19/2021 40 256 670.5 10240
9/19/2021 40 160 323 6400
9/19/2021 40 60 120 2400
9/20/2021 41 50 56 2050
9/20/2021 41 65 107 2665
9/20/2021 41 100 199.5 4100
9/20/2021 41 100 159.5 4100
9/21/2021 42 89 138.5 3738
0
8,315 13,984 308,947
GRAND TOT 8,315 13,984 308,947

rata-rata umur
panen 37.16
rata-rata
berat badan 1.68
PROGRAM
KET JML % Hasil penjualan ayam
( ekor ) Penjualan kampil pakan 483*1000----
A.masuk 9,200 1. DOC 92BOX wk
2. Ransum 483 Zak
90.38
II. KONFERSI MAKANAN 3. Vaksin, obat dan vitamin
KET BERAT JML 4. GAS
( Kg ) 5. sekam, gula, lampu,sarana
Makanan 24,150 1.727
Ayam 13,984

90,38X 1,68 x 100
1.727*37,16
152.00 x 100
64.17
236.88 POIN jelek
KET EKOR Rp JUMLAH

Kecil 1,135 300 340,500
Besar 7,180 350 2,513,000
TOTAL 8,315 650 2,853,500
KET Rp JUMLAH
Kampil 483 150 72,450
Campr starbio 200 0
TOTAL 483 10,150 72,450
BONUS
KET Kg Rp JUMLAH
Mortalitas 3,000 0
IP 25 0
Keuntungan 100,000
TOTAL 100,000
Uang Lauk = 150,000
ayam program 9,200

mati 885
sisa 8,315
ayam program 9,200

mati manual 797
sisa 8,403
selisih -88 kurang

1,680,000 563,250 1,370,000 490,000
840,000 1,771,300 1,370,000 417,500
1,680,000 160,500 1,370,000
1,260,000 2,147,337 685,000
2,100,000 521,050 685,000
2,100,000 994,175 685,000
2,520,000 1,158,455 274,000
2,520,000 1,645,568
2,520,000 92,850
2,940,000 605,381
3,360,000 143,000
3,360,000 466,450
4,980,000 102,000
3,735,000
4,150,000
4,980,000
4,565,000
5,395,000
6,225,000
5,810,000
7,885,000
7,470,000
8,300,000
7,470,000
6,640,000
6,640,000
6,640,000
7,110,000
6,660,000
6,660,000
6,660,000
6,660,000
6,660,000
7,030,000
7,400,000
6,660,000
6,290,000
4,810,000
1,850,000
192,215,000 10,371,316 6,439,000 907,500 -
TTL 251,332,816
PJL AYAM 306,635,100
L/R 55,302,284
KAMPIL 483,000
55,785,284
A " MANGGA BAWAH "
Jml(E+C) Rata2
18000 414,000 0.23

25000 187,500 0.44
18000 1,458,000 0.41
18000 225,000 0.50
23000 391,000 0.85
25000 475,000 0.54
25000 375,000 0.60
26000 403,000 0.62 KEMATIAN
PAKAN
25000 462,500 0.62 MANUAL
PROGRAM
24000 1,680,000 0.70
24000 864,000 0.72
26000 390,000 0.75
26000 754,000 0.83 126 29
27000 1,215,000 0.75 83 56
24000 768,000 0.91 95 94
24000 1,032,000 0.86 129 122
27000 553,500 0.82 163 129
24000 1,032,000 0.86 201 53
24000 1,332,000 0.93
18000 234,000 1.00 797 483
26000 3,978,000 0.96
23000 3,047,500 1.66
23000 3,128,000 1.81
20000 700,000 1.00
23000 5,451,000 1.58
22500 6,390,000 1.78
23000 3,553,500 1.24
22500 6,603,750 1.96
22500 7,245,000 1.79
22500 15,975,000 1.84
23000 2,610,500 1.51
22500 3,611,250 1.53
22000 7,667,000 1.94
21700 14,973,000 1.82
21700 6,499,150 1.82
21700 21,124,950 1.87
21700 14,322,000 1.83
21500 21,897,750 1.87
24000 780,000 1.08
21500 3,418,500 1.99
21500 5,579,250 1.73
21500 10,621,000 1.86
21500 8,815,000 1.86
21500 4,020,500 1.87
21500 6,020,000 1.81
21500 9,374,000 1.98
22000 9,713,000 1.80
21500 21,553,750 1.86
22000 8,943,000 2.02
21500 5,783,500 1.92
21500 10,750,000 1.76
21500 14,415,750 2.62
21500 6,944,500 2.02
21500 2,580,000 2.00
21500 1,204,000 1.12
21500 2,300,500 1.65
22000 4,389,000 2.00
21500 3,429,250 1.60
21500 2,977,750 1.56
0
1,330,300 306,635,100 82
RATA HJ 21,928
RATA HB 17,973
1,330,300 306,635,100
LABA / RUGI
Rp 306,635,100
483*1000---- Rp 483,000
Rp 41,400,000
Rp 192,215,000
vitamin Rp 10,371,316
- Rp 6,439,000
- Rp 907,500
Total Modal & Biaya

Rp 251,332,816
Rp 55,785,284
52,609,334
laba/rugi 42,949,334
2,853,500
72,450
100,000
150,000
3,175,950
DOC SARANA / LAMPU

41,400,000
41,400,000 -
54,548,283 754,001 mangga atas

PERIODE 18/8/2021
LAPORAN sept 2021
TOTAL AYAM
TGL UMUR
EKOR Kg Rata2 U P
9/4/2021 18 50 11.5 900 18000

9/6/2021 20 90 25 1800 18000
9/8/2021 22 100 37 2200 24000
9/9/2021 23 40 16 920 24000
9/10/2021 24 50 25 1200 30000
9/10/2021 24 42 19.5 1008 27000
9/12/2021 26 50 30.5 1300 24000
9/12/2021 26 50 33 1300 30000
9/14/2021 28 20 15.5 560 26000
9/18/2021 28 50 49.5 1400 24000
9/18/2021 28 50 45 1400 24000
9/18/2021 28 170 152.5 4760 24000
9/19/2021 29 325 530 9425 21500
9/19/2021 29 250 405.5 7250 21500
9/19/2021 29 150 170.5 4350 24500
9/20/2021 34 65 79.25 2210 21500
9/20/2021 34 50 73 1700 21500
9/20/2021 34 500 853 17000 21500
9/20/2021 34 75 136 2550 21500
9/20/2021 34 90 136 3060 21500
9/20/2021 34 300 499.5 10200 22000
9/20/2021 34 100 174 3400 21500
9/21/2021 35 8 9 280 28000
9/21/2021 35 80 141 2800 21500
9/22/2021 36 120 234.5 4320 21500
9/22/2021 36 160 311 5760 22500
9/24/2021 38 125 237.5 4750 23500
9/24/2021 38 20 20.5 760 23000
9/24/2021 38 200 423.5 7600 23500
9/25/2021 39 125 244 4875 23500
9/27/2021 41 125 267.5 5125 23200
9/27/2021 41 225 517 9225 23200
9/27/2021 41 280 654.5 11480 23200
9/27/2021 41 180 402.5 7380 23200
9/27/2021 41 180 424 7380 23500
9/27/2021 41 320 722.5 13120 23200
9/27/2021 41 170 388.5 6970 23200
9/28/2021 42 125 280 5250 23200
9/28/2021 42 220 498.5 9240 23200
9/28/2021 42 300 704.5 12600 23200
9/28/2021 42 360 855 15120 23200
9/28/2021 42 120 298.5 5040 23200
9/28/2021 42 225 517.5 9450 23200
9/28/2021 42 440 1043 18480 23200
9/28/2021 42 360 847 15120 23200
9/29/2021 43 125 287 5375 23200
9/29/2021 43 120 311.5 5160 23500
9/29/2021 43 160 411.5 6880 23200
9/29/2021 43 160 412.5 6880 23200
9/30/2021 44 240 599 10560 22700
10/1/2021 45 120 314.5 5400 23200
10/2/2021 46 135 375.5 6210 21000
10/2/2021 46 100 278 4600 21500
10/2/2021 46 15 39.5 690 21500
10/2/2021 46 150 403.5 6900 21500
10/2/2021 46 120 322.5 5520 21000
9/17/2021 28 19.5 28000
8,608 17,333 326,193 1,320,300
GRAND TOT 8,608 17,333 326,193 1,320,300

rata-rata umur
panen 37.89
rata-rata
berat badan 2.01
PROGRAM
A.masuk 9,000 1. DOC 90 BOX HB
2. Ransum 557 zak
95.64
( Kg ) 5. sekam, gula, lampu,sarana -
Makanan 27,850 1.607
4. Biaya tenaga kerja

RUGI / LABA
by oa pakan

95,64X2,01 x 100
1.607*37,89
192.59 x 100
60.89
316.30 POIN sedang
KET EKOR Rp JUMLAH

Kecil 762 300 228,600
Besar 7,846 350 2,746,100
TOTAL 8,608 650 2,974,700
KET Rp JUMLAH
Kampil 557 150 83,550
Campr starbio 200 0
TOTAL 557 10,150 83,550
BONUS
KET Kg Rp JUMLAH
Mortalitas 1,600 0
IP 25 0
Keuntungan 200,000
TOTAL 200,000
Uang Lauk 150,000
KAS BON PT SANGKET

TGL KET Rp JUMLAH
SISA 1,000,000
kasbon 500,000.0 MANGGA ATAS
1,500,000 TTL GAJI

byr 500000 MANGGA ATAS
sisa 1,000,000.0 MANGGA BWH
TOTAL
ayam program 9,000 pot kot
mati 392 POT KABON
sisa 8,608 SISA
ayam program 9,000

mati manual 473
sisa 8,527
selisih 81 lebih
PAKAN OBAT gas SEKAM JMLH SEKAM DOC

1,260,000 783,184 685,000 510,000 49,815,000
840,000 325,000 685,000 417,500
2,100,000 1,499,083 685,000
1,680,000 1,038,162 685,000
1,680,000 298,147 685,000
2,100,000 490,900 411,000
2,100,000 (132,500) (137,000)
2,520,000 232,500
4,165,000 207,400
2,490,000 92,850
2,905,000 1,499,606
4,565,000 92,850
4,980,000 506,347
4,150,000 102,000
4,150,000 1,233,000
5,810,000
4,565,000
5,810,000
6,225,000
7,055,000
7,055,000
7,055,000
7,470,000
7,055,000
7,470,000
7,030,000
7,030,000
7,400,000
8,140,000
7,770,000
8,140,000
7,770,000
7,030,000
6,660,000
6,660,000
6,660,000
7,030,000
6,290,000
6,660,000
5,920,000
1,110,000
740,000
740,000
370,000
216,405,000 8,268,529 3,699,000 927,500 - 49,815,000
TTL 279,115,029
PJL AYAM 394,979,075
L/R 115,864,046 111,948,045
KAMPIL 557,000
116,421,046
penjualan kotoran
3,400,000 :3 1,133,333 x2
jual ayam 03
530,000 :2 265,000
KETERANGAN
Jml(E+C) Rata2
207,000 0.23
450,000 0.28
888,000 0.37
384,000 0.40
750,000 0.50
526,500 0.46
732,000 0.61 KEMATIAN
PAKAN
990,000 0.66 MANUAL
PROGRAM
403,000 0.78
1,188,000 0.99
1,080,000 0.90
3,660,000 0.90 66 27
11,395,000 1.63 39 57
8,718,250 1.62 48 91
4,177,250 1.14 53 125
1,703,875 1.22 171 143
1,569,500 1.46 90 109
18,339,500 1.71 6 5
2,924,000 1.81 473 557
2,924,000 1.51
10,989,000 1.67
3,741,000 1.74
252,000 1.13
3,031,500 1.76
5,041,750 1.95
6,997,500 1.94
5,581,250 1.90
471,500 1.03
9,952,250 2.12
5,734,000 1.95
6,206,000 2.14
11,994,400 2.30
15,184,400 2.34
9,338,000 2.24
9,964,000 2.36
16,762,000 2.26
9,013,200 2.29
6,496,000 2.24
11,565,200 2.27
16,344,400 2.35
19,836,000 2.38
6,925,200 2.49
12,006,000 2.30
24,197,600 2.37
19,650,400 2.35
6,658,400 2.30
7,320,250 2.60
9,546,800 2.57
9,570,000 2.58
13,597,300 2.50
7,296,400 2.62
7,885,500 2.78
5,977,000 2.78
849,250 2.63
8,675,250 2.69
6,772,500 2.69
546,000 0.70
394,979,075 100
RATA HJ 22,788
RATA HB 16,103
394,979,075
Rp 394,979,075
Rp 557,000
Rp 49,815,000
Rp 216,405,000
Rp 8,268,529
Rp 3,699,000
Rp 927,500
dal & Biaya

Rp 279,115,029
Rp 116,421,046
a tenaga kerja 3,408,250
113,012,796
-12,820,000
100,192,796
2,974,700
83,550
200,000
150,000
3,408,250
3,408,250
3,408,250
3,175,950
6,584,200
(2,565,000)
(500,000)
3,519,200
SARANA
-
3,916,001
6,496,000
-2,579,999 11,298,250
8,718,250
2,580,000
utk ibu utk boni
2,300,000 1,100,000
265,000 265,000
2,565,000 1,365,000
6,584,200
7,949,200
LAPORAN okt 2021
TGL UMUR
EKOR Kg Rata2 U P hrg Jml(E+C) Rata2
9/18/2021 17 70 21.5 1190 24000 516,000 0.31

9/19/2021 18 30 13.5 540 30000 405,000 0.45
9/20/2021 19 200 86.5 3800 28000 2,422,000 0.43
9/22/2021 21 10 5.5 210 32000 176,000 0.55
9/24/2021 23 27 17 621 32000 544,000 0.63
9/30/2021 29 12 11 348 30000 330,000 0.92
10/1/2021 26 7 8 182 23200 185,600 1.14
10/2/2021 31 185 301.5 5735 21200 6,391,800 1.63
10/2/2021 31 200 317 6200 21000 6,657,000 1.59 KEMATIAN
PAKAN
10/2/2021 31 125 214 3875 21500 4,601,000 1.71 MANUAL
PROGRAM
10/2/2021 31 200 325 6200 21000 6,825,000 1.63
10/3/2021 32 100 183 3200 21500 3,934,500 1.83
10/3/2021 32 225 395 7200 21200 8,374,000 1.76
10/4/2021 33 125 234 4125 20700 4,843,800 1.87
10/5/2021 34 150 301.5 5100 20200 6,090,300 2.01 75 23
10/5/2021 34 100 193.5 3400 20500 3,966,750 1.94 26 51
10/6/2021 35 200 416 7000 20500 8,528,000 2.08 23 82
10/6/2021 35 100 206 3500 20500 4,223,000 2.06 16 117
10/6/2021 35 460 929 16100 20200 18,765,800 2.02 19 122
10/6/2021 35 200 407 7000 20200 8,221,400 2.04 13 30
10/6/2021 35 100 193.5 3500 20500 3,966,750 1.94
10/7/2021 36 120 261 4320 21200 5,533,200 2.18 172 425
10/7/2021 36 121 251.5 4356 21200 5,331,800 2.08
10/7/2021 36 220 460.5 7920 21200 9,762,600 2.09
10/7/2021 36 480 1013.5 17280 21200 21,486,200 2.11
10/7/2021 36 380 805 13680 21200 17,066,000 2.12
10/8/2021 37 180 386.5 6660 22000 8,503,000 2.15
10/8/2021 37 200 442 7400 21700 9,591,400 2.21
10/8/2021 37 180 403.5 6660 21700 8,755,950 2.24
10/8/2021 37 480 1071 17760 21700 23,240,700 2.23
10/8/2021 37 320 717.5 11840 21700 15,569,750 2.24
10/8/2021 37 114 250 4218 21700 5,425,000 2.19
10/8/2021 37 240 534 8880 21700 11,587,800 2.23
10/8/2021 37 340 742 12580 21700 16,101,400 2.18
10/8/2021 37 280 610.5 10360 21700 13,247,850 2.18
10/9/2021 38 145 311 5510 22000 6,842,000 2.14
10/9/2021 38 140 322 5320 22000 7,084,000 2.30
10/9/2021 38 92 204 3496 22000 4,488,000 2.22
10/9/2021 38 100 228.5 3800 22000 5,027,000 2.29 nota masuk nanas a
6,958 13,793 241,066 879,500 294,611,350 70
RATA HJ 21,359
RATA HB 16,935
GRAND TOT 6,958 13,793 241,066 879,500 294,611,350
rata-rata umur
panen 34.65
rata-rata
berat badan 1.98
PROGRAM
2. Ransum 425 Zak Rp 169,980,500
99.40
Makanan 21,250 1.541
Rp 233,581,344
Rp 61,455,006
57,702,581

99.40 X 1.541 x 100
1.541*34.59
197.04 x 100
53.38
369.16 POIN bagus
KET EKOR Rp JUMLAH
Kecil 349 300 104,700
Besar 6,609 350 2,313,150
TOTAL 6,958 650 2,417,850
2,417,850
KET Rp JUMLAH
Kampil 425 150 63,750
Campr starbio 200 0
TOTAL 425 10,150 63,750 63,750
BONUS
KET Kg Rp JUMLAH
Mortalitas 119 4,000 476,000
IP 13,793 25 344,825
Keuntungan 300,000
TOTAL 1,120,825 1,120,825
Uang Lauk = 150,000

150,000
3,752,425
NANAS BWH 3,752,425
ayam program 7,000

mati 42
sisa 6,958
ayam program 7,000

mati manual 172
sisa 6,828
selisih 130 lebih
840,000 477,500 1,370,000 364,000 48,650,000
840,000 28,000 2,740,000 150,000
840,000 1,429,975 1,233,000 562,500
1,680,000 800,250 685,000
1,670,000 219,934 685,000
1,660,000 371,738 685,000
2,075,000 1,707,750
3,320,000 217,500
2,905,000 502,000
2,490,000 39,897
2,490,000 76,350
2,905,000 28,000
3,320,000 28,000
3,735,000 232,500
4,150,000 191,700
4,150,000 127,800
4,565,000 (2,550)
4,980,000
4,980,000
5,395,000
5,810,000
6,225,000
6,640,000
7,055,000
7,024,000
6,923,250
6,923,250
6,660,000
7,030,000
7,330,500
7,737,750
7,141,750
7,030,000
5,920,000
4,440,000
4,440,000
4,440,000
2,220,000
169,980,500 6,476,344 7,398,000 1,076,500 - 48,650,000 -
TTL 233,581,344
PJL AYAM 294,611,350
L/R 61,030,006 56,003,006 5,027,000 masuk nanas a
KAMPIL 425,000
61,455,006
LAPORAN okt 2021
TGL UMUR
EKOR Kg Rata2 U P HARGA Jml(E+C) Rata2
9/22/2021 17 64 17 1088 27000 459,000 0.27

9/24/2021 19 25 11 475 32000 352,000 0.44
9/24/2021 19 20 9 380 33000 297,000 0.45
9/24/2021 19 76 31 1444 32000 992,000 0.41
9/25/2021 20 35 17.64 700 33000 582,120 0.50
9/30/2021 25 52 35 1300 30000 1,050,000 0.67
10/8/2021 33 25 42.5 825 21700 922,250 1.70
KEMATIAN
10/8/2021 33 12 21.5 396 21700 466,550 1.79 PAKAN
MANUAL
10/8/2021 33 25 43.5 825 21700 943,950 1.74 PROGRAM
10/8/2021 33 250 443 8250 21700 9,613,100 1.77
10/8/2021 33 50 90 1650 21700 1,953,000 1.80
10/9/2021 34 210 405 7140 22000 8,910,000 1.93 84 20
10/9/2021 34 206 399.5 7004 22000 8,789,000 1.94 44 45
10/9/2021 34 90 171.5 3060 22000 3,773,000 1.91 25 77
10/9/2021 34 179 349 6086 22000 7,678,000 1.95 20 117
10/9/2021 34 185 350.5 6290 22000 7,711,000 1.89 25 128
10/9/2021 34 215 419 7310 22000 9,218,000 1.95 12 31
10/9/2021 34 320 604.5 10880 22000 13,299,000 1.89
10/11/2021 36 120 258.5 4320 22000 5,687,000 2.15 210 418
10/11/2021 36 180 389.5 6480 22500 8,763,750 2.16
10/12/2021 37 198 450 7326 22700 10,215,000 2.27
10/12/2021 37 160 352.5 5920 22700 8,001,750 2.20
10/12/2021 37 155 346 5735 22700 7,854,200 2.23
10/12/2021 37 275 570.5 10175 22700 12,950,350 2.07
10/12/2021 41 370 793.5 15170 22700 18,012,450 2.14
10/12/2021 41 120 264 4920 22000 5,808,000 2.20
10/12/2021 37 120 279 4440 22700 6,333,300 2.33
10/12/2021 37 320 726.5 11840 22700 16,491,550 2.27
10/13/2021 38 100 229.5 3800 22700 5,209,650 2.30
10/13/2021 38 95 213.5 3610 22700 4,846,450 2.25
10/13/2021 38 212 478.5 8056 22700 10,861,950 2.26
10/13/2021 38 90 207 3420 22700 4,698,900 2.30
10/13/2021 38 220 510 8360 22700 11,577,000 2.32
10/13/2021 38 80 181.5 3040 22700 4,120,050 2.27
10/14/2021 39 100 223 3900 22700 5,062,100 2.23
10/14/2021 39 440 1019 17160 22700 23,131,300 2.32
10/14/2021 39 260 617 10140 22200 13,697,400 2.37
10/15/2021 40 183 449 7320 22200 9,967,800 2.45
10/15/2021 40 180 434 7200 22200 9,634,800 2.41
10/15/2021 40 100 248 4000 22200 5,505,600 2.48
10/16/2021 41 120 289 4920 23000 6,647,000 2.41
10/16/2021 41 100 241.5 4100 22700 5,482,050 2.42
10/17/2021 42 140 341.5 0 22200 7,581,300 2.44
10/17/2021 42 200 516.5 8400 21500 11,104,750 2.58
10/18/2021 43 208 531.5 8944 21500 11,427,250 2.56
6,885 14,620 247,799 1,056,200 327,681,670 87

RATA HJ 22,413
RATA HB 15,251
GRAND TOT 6,885 14,620 247,799 1,056,200 327,681,670
rata-rata umur
panen 35.99
rata-rata
berat badan 2.12
PROGRAM
2. Ransum 418 Zak Rp 160,699,500
98.36
Makanan 20,900 1.430
Rp 222,965,735
Rp 105,133,935
101,529,585
98.36X 2.12 x 100
1.430*35.99
208.86 x 100
51.45
405.94 POIN bagus
KET EKOR Rp JUMLAH

Kecil 272 300 81,600
Besar 6,613 350 2,314,550
TOTAL 6,885 650 2,396,150
2,396,150
KET Rp JUMLAH
Kampil 418 150 62,700
Campr starbio 200 0
TOTAL 418 10,150 62,700 62,700
BONUS
KET Kg Rp JUMLAH
Mortalitas 66 5,000 330,000
IP 14,620 25 365,500
Keuntungan 300,000
TOTAL 995,500 995,500
Uang Lauk = 150,000

150,000
3,604,350
KAS BON BP BONI
TGL KET Rp JUMLAH
KASBON 500,000.0
TTL GAJI
25,125,000 NANAS ATAS 3,604,350
byr 2000000 NANAS BAWAH 3,752,425
sisa ### TOTAL 7,355,500
pot kot (2,075,000)
mati 115 SISA 3,280,500
sisa 6,885
ayam program 7,000

mati manual 210
sisa 6,790
selisih 95 lebih
840,000 245,000 1,370,000 142,500 48,650,000
840,000 187,500 1,233,000 562,500
1,260,000 1,381,350 685,000
1,260,000 800,250 1,370,000
1,260,000 256,738 685,000
1,260,000 502,000 685,000
1,680,000 39,897
1,680,000 786,350
1,680,000 1,925,250
2,940,000 28,000
3,360,000 232,500
3,360,000 191,700
2,940,000 115,000
2,905,000 191,700
2,905,000
3,735,000
4,980,000
4,887,000
4,887,000
4,887,000
5,033,500
4,810,000
4,810,000
6,290,000
6,660,000
6,660,000
6,660,000
7,400,000
7,770,000
7,770,000
7,400,000
7,400,000
7,030,000
5,920,000
4,070,000
3,700,000
3,330,000
1,850,000
740,000
740,000
740,000
370,000
160,699,500 6,883,235 6,028,000 705,000 - 48,650,000 -
TTL 222,965,735
PJL AYAM 327,681,670
L/R 104,715,935 109,742,935 (5,027,000) nanas b
KAMPIL 418,000
105,133,935

3,000,000 :3 1,000,000 x2 2,000,000 1,000,000
jual ayam 03
150,000 :2 75,000 75,000 75,000
2,075,000 1,075,000
3,752,425
4,827,425
LAPORAN okt 2021
TGL UMUR
9/29/2021 19 124 41 2356 30000 1,230,000 0.33

10/2/2021 22 30 16 660 30000 480,000 0.53
10/3/2021 23 10 6.5 230 30000 195,000 0.65
10/5/2021 25 66 51 1650 32000 1,632,000 0.77
10/10/2021 30 31 28 930 32000 896,000 0.90
10/14/2021 34 25 32.5 850 26000 845,000 1.30
10/14/2021 34 250 469 8500 22700 10,646,300 1.88
10/14/2021 34 200 416.5 6800 22700 9,454,550 2.08
KEMATIAN
10/15/2021 35 140 300 4900 22200 6,660,000 2.14 PAKAN
MANUAL
10/15/2021 35 365 711 12775 22200 15,784,200 1.95 PROGRAM
10/15/2021 35 140 298.5 4900 22200 6,626,700 2.13

10/15/2021 35 200 429.5 7000 22200 9,534,900 2.15
10/15/2021 35 125 272.25 4375 22200 6,043,950 2.18
10/15/2021 35 320 720.5 11200 22200 15,995,100 2.25 100 26
10/16/2021 36 260 550 9360 22200 12,210,000 2.12 58 58
10/16/2021 36 200 415.5 7200 22200 9,224,100 2.08 53 90
10/17/2021 37 110 250 4070 21500 5,375,000 2.27 16 144
10/17/2021 37 340 765 12580 21500 16,447,500 2.25 21 162
10/17/2021 37 340 764.75 12580 21500 16,442,125 2.25 11 42
10/17/2021 37 80 183.5 2960 21500 3,945,250 2.29
10/17/2021 37 200 443 7400 22000 9,746,000 2.22 259 522
10/17/2021 37 95 217.5 3515 21500 4,676,250 2.29
10/17/2021 37 180 352 6660 22200 7,814,400 1.96
10/17/2021 37 80 186.5 2960 21500 4,009,750 2.33
10/18/2021 38 35 82 1330 21500 1,763,000 2.34
10/18/2021 38 180 417.5 6840 21500 8,976,250 2.32
10/18/2021 38 195 413 7410 21500 8,868,750 2.12
10/18/2021 38 300 687 11400 21500 14,770,500 2.29
10/18/2021 38 180 428.5 6840 21500 9,212,750 2.38
10/18/2021 38 300 698 11400 21500 15,007,000 2.33
10/18/2021 38 440 1025 16720 21500 22,037,500 2.33
10/18/2021 38 540 1243.5 20520 21500 26,735,250 2.30
10/19/2021 39 265 630.5 10335 21000 13,240,500 2.38
10/19/2021 39 220 534.75 8580 21000 11,229,750 2.43
10/19/2021 39 135 330.25 5265 21000 6,935,250 2.45
10/19/2021 39 480 1141 18720 21000 23,961,000 2.38
10/20/2021 40 69 153.5 2760 21000 3,223,500 2.22
10/20/2021 40 25 41.25 1000 22500 928,125 1.65
10/20/2021 40 200 499.5 8000 21000 10,489,500 2.50
10/20/2021 40 500 1191.75 20000 21000 25,026,750 2.38
10/22/2021 42 29 55.75 1218 22500 1,254,375 1.92
8,004 17,492 294,749 940,200 379,573,825 82

RATA HJ 21,700
RATA HB 16,631
GRAND TOT 8,004 17,492 294,749 940,200 379,573,825
rata-rata umur
panen 36.83
rata-rata
berat badan 2.19
PROGRAM
2. Ransum 522 Zak Rp 222,680,500
100.05
Makanan 26,100 1.492
Rp 290,907,554
Rp 89,188,271
84,668,721

100.05X 2.19 x 100
1.492*36.83
218.65 x 100
54.95
397.94 POIN bagus
KET EKOR Rp JUMLAH
Kecil 261 300 78,300
Besar 7,743 350 2,710,050
TOTAL 8,004 650 2,788,350
2,788,350
KET Rp JUMLAH
Kampil 522 150 78,300
Campr starbio 200 0
TOTAL 522 10,150 78,300 78,300
BONUS
KET Kg Rp JUMLAH
Mortalitas 191.4 4,000 765,600
IP 17,492 25 437,300
Keuntungan 300,000
TOTAL 1,502,900 1,502,900
Uang Lauk = 150,000

150,000
4,519,550
NURI BWH 4,519,550
ayam program 8,000

mati -4
sisa 8,004
ayam program 8,000

mati manual 259
sisa 7,741
selisih 263 lebih
840,000 560,750 1,370,000 367,500 50,280,000
840,000 407,434 1,370,000 245,000
1,260,000 1,409,400 685,000 560,000
1,680,000 323,434 685,000 497,000
2,100,000 247,500 685,000 395,500
2,100,000 36,000 1,370,000 262,500
2,100,000 325,000
2,520,000 506,347
2,520,000 102,000
2,940,000 7,500
2,940,000 181,422
3,780,000 506,347
4,565,000 1,250,236
4,980,000 1,822,000
4,565,000 747,090
4,565,000 353,100
4,980,000 132,747
4,980,000 232,500
5,395,000 67,897
3,735,000 92,850
2,443,500 28,000
6,516,000 115,000
7,330,500
7,737,750
8,145,000
8,145,000
9,432,500
8,140,000
8,959,500
9,366,750
9,366,750
9,774,000
9,774,000
9,774,000
9,774,000
9,774,000
7,737,750
6,108,750
5,294,250
3,665,250
1,629,000
407,250
222,680,500 9,454,554 6,165,000 2,327,500 - 50,280,000 -
TTL 290,907,554
PJL AYAM 379,573,825
L/R 88,666,271 89,454,372 (788,101)
KAMPIL 522,000
89,188,271
PERIODE 13/9/21
LAPORAN okt 2021
TGL UMUR
10/3/2021 21 82 26 1722 30000 780,000 0.32

10/4/2021 22 40 20 880 32000 640,000 0.50
10/5/2021 23 150 90.5 3450 32000 2,896,000 0.60
10/5/2021 23 30 20 690 32000 640,000 0.67
10/10/2021 28 30 22 840 32000 704,000 0.73
10/14/2021 32 21 24 672 26000 624,000 1.14
10/15/2021 33 100 159.5 3300 22,200 3,540,900 1.60
10/15/2021 33 100 151 3300 22200 3,352,200 1.51
KEMATIAN
10/15/2021 35 75 125 2625 22200 2,775,000 1.67 PAKAN
MANUAL
10/15/2021 33 25 35.5 825 22200 788,100 1.42 PROGRAM
10/16/2021 34 15 25 510 22,200 555,000 1.67
10/16/2021 34 20 34 680 22200 754,800 1.70
10/17/2021 35 240 464 8400 21,500 9,976,000 1.93
10/17/2021 35 182 350 6370 21,500 7,525,000 1.92 64 20
10/17/2021 35 240 459 8400 21,500 9,868,500 1.91 55 41
10/17/2021 35 80 154.5 2800 21500 3,321,750 1.93 55 80
10/17/2021 35 60 101.5 2100 21500 2,182,250 1.69 22 128
10/18/2021 36 40 77 1440 21,500 1,655,500 1.93 24 152
10/18/2021 36 80 152 2880 21,500 3,268,000 1.90 25 70
10/19/2021 37 180 367.25 6660 21000 7,712,250 2.04
10/19/2021 37 315 653.5 11655 21000 13,723,500 2.07 245 491
10/19/2021 37 215 450 7955 21000 9,450,000 2.09
10/20/2021 38 120 264.5 4560 21000 5,554,500 2.20
10/20/2021 38 200 454 7600 21500 9,761,000 2.27
10/20/2021 38 130 279.25 4940 21000 5,864,250 2.15
10/20/2021 38 140 310.25 5320 21000 6,515,250 2.22
10/20/2021 38 145 307.5 5510 21000 6,457,500 2.12
10/20/2021 38 180 404.25 6840 21000 8,489,250 2.25
10/20/2021 38 120 217 4560 22500 4,882,500 1.81
10/20/2021 38 240 515 9120 21000 10,815,000 2.15
10/20/2021 38 60 120.75 2280 21000 2,535,750 2.01
10/21/2021 39 180 405.75 7020 21700 8,804,775 2.25
10/21/2021 39 153 345.5 5967 21700 7,497,350 2.26
10/21/2021 39 189 418 7371 21700 9,070,600 2.21
10/21/2021 39 184 396.25 7176 21700 8,598,625 2.15
10/22/2021 40 123 282.5 4920 22500 6,356,250 2.30
10/22/2021 40 220 525.25 8800 22500 11,818,125 2.39
10/22/2021 40 100 226.75 4000 22500 5,101,875 2.27
10/22/2021 40 100 236.75 4000 22500 5,326,875 2.37
10/22/2021 40 125 293.75 5000 22500 6,609,375 2.35
10/22/2021 40 140 331.25 5600 22500 7,453,125 2.37
10/22/2021 40 480 1114 19200 22500 25,065,000 2.32
10/22/2021 40 180 405.25 7200 22500 9,118,125 2.25
10/23/2021 41 80 190 3280 22500 4,275,000 2.38
10/23/2021 41 130 306.75 5330 22500 6,901,875 2.36
10/23/2021 41 60 147.25 2460 22500 3,313,125 2.45
10/23/2021 41 180 435.75 7380 22500 9,804,375 2.42
10/23/2021 41 465 1127.25 19065 22500 25,363,125 2.42
10/23/2021 41 175 422.5 7175 22500 9,506,250 2.41
10/24/2021 42 92 224.75 3864 22500 5,056,875 2.44
10/24/2021 42 139 336.25 5838 22000 7,397,500 2.42
10/24/2021 42 120 307 5040 22000 6,754,000 2.56
10/24/2021 42 480 1147 20160 22000 25,234,000 2.39
10/24/2021 42 6 9.5 252 27000 256,500 1.58
7,750 16,459 294,730 1,212,000 362,033,975 104
RATA HJ 21,996
RATA HB 15,809
GRAND TOT 7,750 16,459 294,730 1,212,000 362,033,975
rata-rata umur
panen 38.03
rata-rata
berat badan 2.12
A.masuk 8,000 1. DOC 80 BOX cp Rp 54,800,000
2. Ransum 491 Zak Rp 188,174,500
96.88
Makanan 24,550 1.492
Rp 260,209,558
Rp 102,315,417
RUGI / LABA 98,544,392

96.88X2.12 x 100
1.492*38.03
205.74 x 100
56.72
362.71 POIN bagus
KET EKOR Rp JUMLAH
Kecil 332 300 99,600
Besar 7,418 350 2,596,300
TOTAL 7,750 650 2,695,900
2,695,900
KET Rp JUMLAH
Kampil 491 150 73,650
Campr starbio 200 0
TOTAL 491 10,150 73,650 73,650
BONUS
KET Kg Rp JUMLAH
Mortalitas 35 4,000 140,000
IP 16,459 25 411,475
Keuntungan 300,000
TOTAL 851,475 851,475
Uang Lauk 150,000

150,000
TGL KET Rp JUMLAH
10/10/2021 bon 1,000,000.0 NURI ATAS 3,771,025
7,000,000 TTL GAJI

byr 0 NURI ATAS 3,771,025
sisa 7,000,000.0 NURI BAWAH 4,519,550
TOTAL 8,289,000
ayam program 8,000
mati 250 pot kot (1,600,000)
sisa 7,750 POT KABON -
SISA 6,689,000
ayam program 8,000
mati manual 245
sisa 7,755
selisih -5 kurang
420,000 10,000 1,370,000 360,000 54,800,000
840,000 318,250 685,000 245,000
840,000 512,500 685,000 560,000
1,260,000 115,000 - 511,000
1,680,000 187,500 685,000 388,500
1,680,000 466,450 1,370,000 262,500
1,675,000 102,000 1,370,000
1,660,000 7,500 1,370,000
2,075,000 141,525
2,075,000 466,450
2,490,000 1,262,540
2,490,000 1,924,695
3,320,000 629,250
2,881,750 347,500
3,258,000 347,500
3,665,250 28,000
4,072,500 347,500
2,850,750 287,397
1,629,000 28,000
4,887,000 (156,499)
5,701,500
6,516,000
6,923,250
6,290,000
6,660,000
6,660,000
7,030,000
7,030,000
7,400,000
7,400,000
7,770,000
8,140,000
8,584,500
8,510,000
8,510,000
7,400,000
7,400,000
6,290,000
5,180,000
2,960,000
2,590,000
1,110,000
370,000
188,174,500 7,373,058 7,535,000 2,327,000 - 54,800,000 -
TTL 260,209,558
PJL AYAM 362,033,975
L/R 101,824,417 101,824,417 -
KAMPIL 491,000
102,315,417
penjualan kotoran utk ibu

2,300,000 :3 766,667 x2 1,600,000 700,000
jual ayam 03
- :2 - - 0
1,600,000 700,000
3,771,025
4,471,025
PERIODE DOC 23/9 /21
LAPORAN nov 2021
TGL UMUR
10/13/2021 21 134 52.5 2814 32,000 1,680,000 0.39

10/16/2021 24 50 28 1200 26,000 728,000 0.56
10/16/2021 24 54 27 1296 32,000 864,000 0.50
10/17/2021 25 60 48.5 1500 26,000 1,261,000 0.81
10/17/2021 25 19 11.5 475 32,000 368,000 0.61
10/19/2021 27 60 53 1620 26,000 1,378,000 0.88
10/25/2021 33 85 149 2805 22,000 3,278,000 1.75
10/25/2021 33 85 151.5 2805 22,000 3,333,000 1.78
KEMATIAN
10/25/2021 33 150 256.5 4950 22,000 5,643,000 1.71 PAKAN
MANUAL
10/25/2021 33 70 121.5 2310 22,000 2,673,000 1.74 PROGRAM
10/25/2021 33 240 406.5 7920 22,000 8,943,000 1.69
10/25/2021 33 125 216 4125 22,000 4,752,000 1.73
10/26/2021 34 150 217.5 5100 26,000 5,655,000 1.45
10/26/2021 34 120 208 4080 22,000 4,576,000 1.73 115 25
10/26/2021 34 220 381 7480 22,000 8,382,000 1.73 84 57
10/26/2021 34 200 368.5 6800 22,000 8,107,000 1.84 96 98
10/26/2021 34 125 224 4250 22,000 4,928,000 1.79 45 141
10/26/2021 34 50 92.5 1700 22,000 2,035,000 1.85 32 151
10/27/2021 35 52 102 1820 22,000 2,244,000 1.96 91 124
10/27/2021 35 120 219.5 4200 22,000 4,829,000 1.83 70 32
10/27/2021 35 110 209.5 3850 22,000 4,609,000 1.90 533 628
10/29/2021 37 100 208 3700 21,200 4,409,600 2.08
10/29/2021 37 200 401 7400 22,000 8,822,000 2.01
10/30/2021 38 100 210.5 3800 21,000 4,420,500 2.11
11/1/2021 40 180 408.75 7200 21,000 8,583,750 2.27
11/2/2021 41 200 478.5 8200 21,000 10,048,500 2.39
11/2/2021 41 140 323.75 5740 21,000 6,798,750 2.31
11/2/2021 41 480 1125.5 19680 21,000 23,635,500 2.34
11/2/2021 41 395 941.5 16195 21,000 19,771,500 2.38
11/3/2021 42 220 534 9240 21,500 11,481,000 2.43
11/4/2021 43 220 537.5 9460 21,500 11,556,250 2.44
11/4/2021 43 450 986 19350 21,500 21,199,000 2.19
11/4/2021 43 60 156 2580 21,500 3,354,000 2.60
11/4/2021 43 140 332.25 6020 21,000 6,977,250 2.37
11/4/2021 43 262 620.75 11266 21,500 13,346,125 2.37
11/5/2021 44 111 268 4884 21,500 5,762,000 2.41
11/5/2021 44 220 559.75 9680 22,000 12,314,500 2.54
11/5/2021 44 420 1027.25 18480 21,500 22,085,875 2.45
11/5/2021 44 160 408.5 7040 21,500 8,782,750 2.55
11/5/2021 43 180 423 7740 21500 9,094,500 2.35
11/6/2021 45 375 927.25 16875 21,500 19,935,875 2.47
11/6/2021 45 330 857 14850 21,500 18,425,500 2.60
11/6/2021 45 260 699.75 11700 21,500 15,044,625 2.69
11/7/2021 46 60 156 2760 21,500 3,354,000 2.60
11/7/2021 46 60 160 2760 21,500 3,440,000 2.67
11/7/2021 46 385 1014 17710 21,500 21,801,000 2.63
11/7/2021 46 295 769.5 13570 21,500 16,544,250 2.61
11/7/2021 46 109 280 5014 21,500 6,020,000 2.57
11/7/2021 46 94 250 4324 21,500 5,375,000 2.66
11/7/2021 46 300 790 13800 21,500 16,985,000 2.63
11/8/2021 47 68 107 3196 21,500 2,300,500 1.57
8,853 19,505 357,314 1,150,200 421,935,100 103

RATA HJ 21,632
RATA HB 16,538
GRAND TOT 8,853 19,505 357,314 1,150,200 421,935,100
rata-rata umur
panen 40.36
rata-rata
berat badan 2.20
PROGRAM
2. Ransum 628 Zak Rp 241,756,500
98.37
Makanan 31,400 1.610
Rp 322,568,977
Rp 99,994,123
RUGI / LABA 95,356,598
98.37X2.20 x 100
1.610*40.36
216.72 x 100
64.97
333.55 POIN bagus
KET EKOR Rp JUMLAH

Kecil 377 300 113,100
Besar 8,476 350 2,966,600
TOTAL 8,853 650 3,079,700
3,079,700
KET Rp JUMLAH
Kampil 628 150 94,200
Tidur dikdng 20 10,000 200,000
Campr starbio 200 0
TOTAL 648 10,150 294,200 294,200
BONUS
KET Kg Rp JUMLAH
Mortalitas 106.5 4,000 426,000
IP 19,505 25 487,625
Keuntungan 200,000
TOTAL 1,113,625 1,113,625
Uang Lauk = 150,000

KAS REDI 150,000
MELON ATAS Rp 3,982,325
MELON BWH 4,637,525
3,800,000 8,619,850
byr 3,800,000 pot kot
ayam program 9,000 sisa - POT KABON (3,800,000)
mati 147 SISA 4,819,850
sisa 8,853 POT BERAS -235,500
SISA GAJI 4,584,350
ayam program 9,000
mati manual 533
sisa 8,467
selisih 386 lebih
840,000 10,000 1,370,000 294,000 62,550,000
840,000 219,934 1,644,000 500,500
1,260,000 318,250 685,000 441,000
1,260,000 103,500 1,370,000 119,000
840,000 1,699,925 1,115,980 280,000
1,680,000 506,347 411,000
1,680,000 102,000 959,000
1,680,000 325,000 959,000
2,520,000 1,039,500 685,000
2,940,000 763,600
3,320,000 403,000
3,185,000 39,897
2,960,000 1,196,000
3,330,000 290,250
3,330,000 28,000
2,960,000 115,000
4,070,000 39,897
4,440,000 18,000
4,070,000 115,000
5,180,000 67,897
6,660,000 28,000
5,180,000
6,660,000
7,030,000
7,030,000
7,030,000
7,400,000
7,400,000
8,140,000
8,140,000
8,510,000
8,847,750
8,959,500
9,921,250
8,140,000
7,737,750
7,737,750
7,330,500
7,737,750
7,330,500
6,108,750
6,660,000
5,920,000
5,550,000
4,070,000
3,700,000
4,440,000
241,756,500 7,428,997 9,198,980 1,634,500 - 62,550,000 -
TTL 322,568,977
PJL AYAM 421,935,100
L/R 99,366,123 103,085,623 (3,719,500)
KAMPIL 628,000 12814000 punya boni b
99,994,123 -9094500 masuk ke melon a
3719500

700 5,000 3,500,000 :3 1,200,000 x2 2400000 1,100,000
500,000 :2 - 250,000 250,000
2,650,000 1,350,000
PERIODE DOC 24/9/21
LAPORAN nov 2021
TGL UMUR
10/13/2021 20 111 39.5 2220 32000 1,264,000 0.36

10/16/2021 23 75 35.5 1725 32000 1,136,000 0.47
10/17/2021 24 13 8 312 32000 256,000 0.62
10/28/2021 35 220 410.5 7700 22000 9,031,000 1.87
10/28/2021 35 140 260 4900 22000 5,720,000 1.86
10/28/2021 35 173 323.5 6055 22000 7,117,000 1.87
10/28/2021 35 200 370 7000 22000 8,140,000 1.85
10/30/2021 37 125 269.5 4625 21000 5,659,500 2.16
10/30/2021 37 100 210.5 3700 21000 4,420,500 2.11
10/31/2021 38 105 232.5 3990 20500 4,766,250 2.21
10/31/2021 38 170 369.5 6460 20500 7,574,750 2.17
10/31/2021 38 205 441 7790 20500 9,040,500 2.15
11/1/2021 39 100 223.5 3900 20500 4,581,750 2.24 KEMATIAN
PAKAN
11/1/2021 39 150 340 5850 20500 6,970,000 2.27 MANUAL
PROGRAM
11/1/2021 39 160 337.5 6240 20500 6,918,750 2.11
11/1/2021 39 220 486 8580 20500 9,963,000 2.21
11/2/2021 40 180 383.5 7200 21000 8,053,500 2.13
11/2/2021 40 140 311.75 5600 21000 6,546,750 2.23 74 25
11/2/2021 40 240 539 9600 21000 11,319,000 2.25 66 55
11/3/2021 41 125 297 5125 21500 6,385,500 2.38 84 102
11/3/2021 41 60 146.25 2460 21500 3,144,375 2.44 29 145
11/3/2021 41 140 320.5 5740 21500 6,890,750 2.29 38 174
11/3/2021 41 140 334.75 5740 21000 7,029,750 2.39 84 152
11/3/2021 41 210 456.5 8610 21500 9,814,750 2.17 33 50
11/3/2021 41 220 541 9020 21500 11,631,500 2.46 408 703
11/5/2021 43 9 13 387 21500 279,500 1.44
11/7/2021 45 150 428 6750 21500 9,202,000 2.85
11/7/2021 45 355 1002 15975 21500 21,543,000 2.82
11/7/2021 45 182 503.5 8190 21500 10,825,250 2.77
11/7/2021 45 270 754 12150 21500 16,211,000 2.79
11/7/2021 45 365 996.5 16425 21500 21,424,750 2.73
11/7/2021 45 180 500 8100 21500 10,750,000 2.78
11/8/2021 46 150 405.5 6900 21500 8,718,250 2.70
11/8/2021 46 360 1002 16560 21500 21,543,000 2.78
11/8/2021 46 555 1511.75 25530 21500 32,502,625 2.72
11/8/2021 46 544 1502.5 25024 21500 32,303,750 2.76
11/8/2021 46 450 1240 20700 21500 26,660,000 2.76
11/8/2021 46 150 401.5 6900 21500 8,632,250 2.68
11/8/2021 46 300 822 13800 21500 17,673,000 2.74
11/8/2021 46 105 265.75 4830 21500 5,713,625 2.53
11/8/2021 46 130 328 5980 21500 7,052,000 2.52
11/8/2021 46 135 377.75 6210 21500 8,121,625 2.80
11/8/2021 46 135 378.25 6210 21500 8,132,375 2.80
11/8/2021 46 330 896 15180 21500 19,264,000 2.72
11/9/2021 47 23 58 1081 21500 1,247,000 2.52
8,600 21,073 363,024 991,000 451,173,875 102

RATA HJ 21,410
RATA HB 17,174
GRAND TOT 8,600 21,073 363,024 991,000 451,173,875
rata-rata umur
panen 42.21
rata-rata
berat badan 2.45
PROGRAM
2. Ransum 703 Zak Rp 279,833,500
95.56
Makanan 35,150 1.668
Rp 361,916,988
Rp 89,959,887
RUGI / LABA 85,977,562
71,917,562
95.56 X 2.45 x 100
1.668*42.21
234.15 x 100
70.41
332.55 POIN bagus
KET EKOR Rp JUMLAH

Kecil 199 300 59,700
Besar 8,401 350 2,940,350
TOTAL 8,600 650 3,000,050
3,000,050
KET Rp JUMLAH
Kampil 703 150 105,450
Campr starbio 200 0
TOTAL 703 10,150 105,450 105,450
BONUS
KET Kg Rp JUMLAH
Mortalitas 6,000 0
IP 21,073 25 526,825
Keuntungan 200,000
TOTAL 726,825 726,825
Uang Lauk 150,000

150,000
3,982,325

pembulatan
ayam program 9,000

mati 400
sisa 8,600
ayam program 9,000

mati manual 408
sisa 8,592
selisih 8 lebih
840,000 187,500 1,370,000 287,000 62,550,000
1,260,000 219,934 1,781,000 119,000
840,000 1,652,450 685,000 280,000
1,680,000 160,500 1,370,000 497,000
1,260,000 506,347 998,960
1,680,000 441,000 548,000
2,940,000 178,500 1,096,000
2,940,000 325,000 1,096,000
3,360,000 214,588 685,000
2,940,000 439,300
2,640,000 1,039,500
3,765,000 1,339,000
3,735,000 39,897
3,735,000 185,580
4,565,000 721,344
5,810,000 103,500
3,735,000 115,000
7,055,000 544,794
6,225,000 39,897
7,470,000 115,000
7,470,000 67,897
7,885,000 46,000
7,055,000 28,000
8,300,000 10,000
8,583,250
8,140,000
8,880,000
8,140,000
8,510,000
8,510,000
9,620,000
8,880,000
10,588,500
10,588,500
10,588,500
9,774,000
10,995,750
9,366,750
9,366,750
8,145,000
6,811,500
6,660,000
7,030,000
6,290,000
5,180,000
279,833,500 8,720,528 9,629,960 1,183,000 - 62,550,000 -

710
TTL 361,916,988
PJL AYAM 451,173,875
L/R 89,256,887 98,351,387 (9,094,500)
KAMPIL 703,000
89,959,887
LAPORAN nov 2021
TGL UMUR
10/16/2021 20 155 41 3100 32000 1,312,000 0.26

10/17/2021 21 76 36.5 1596 32000 1,168,000 0.48
10/19/2021 23 55 33 1265 33000 1,089,000 0.60
10/20/2021 24 20 20 480 27000 540,000 1.00
10/22/2021 26 20 12 520 32000 384,000 0.60
10/24/2021 28 40 34.5 1120 26000 897,000 0.86
10/25/2021 29 211 239 6119 23000 5,497,000 1.13
KEMATIAN
10/26/2021 30 170 214.5 5100 23000 4,933,500 1.26 PAKAN
MANUAL
10/28/2021 32 139 170 4448 23000 3,910,000 1.22 PROGRAM
10/29/2021 33 75 139 2475 21200 2,946,800 1.85
10/30/2021 34 115 208 3910 21000 4,368,000 1.81
10/30/2021 34 100 179 3400 21000 3,759,000 1.79
10/30/2021 34 165 309.75 5610 21000 6,504,750 1.88 96 21
11/1/2021 36 415 792 14940 20500 16,236,000 1.91 73 47
11/1/2021 36 40 73.5 1440 20500 1,506,750 1.84 50 90
11/2/2021 37 140 295.25 5180 21000 6,200,250 2.11 26 127
11/2/2021 37 25 49 925 21000 1,029,000 1.96 62 149
11/2/2021 37 87 185 3219 21000 3,885,000 2.13 91 112
11/2/2021 37 60 124 2220 21000 2,604,000 2.07
11/3/2021 38 50 79.5 1900 26000 2,067,000 1.59 398 546
11/3/2021 38 180 403.5 6840 21500 8,675,250 2.24
11/3/2021 38 150 263 5700 22000 5,786,000 1.75
11/3/2021 38 140 310 5320 21000 6,510,000 2.21
11/3/2021 38 60 124.25 2280 21500 2,671,375 2.07
11/5/2021 40 180 414.75 7200 22000 9,124,500 2.30
11/5/2021 40 340 794.25 13600 21500 17,076,375 2.34
11/5/2021 40 440 1041.5 17600 21500 22,392,250 2.37
11/6/2021 41 300 748.5 12300 21500 16,092,750 2.50
11/6/2021 41 440 1080.5 18040 21500 23,230,750 2.46
11/7/2021 42 302 749.5 12684 21500 16,114,250 2.48
11/7/2021 42 40 100 1680 21500 2,150,000 2.50
11/7/2021 42 120 303 5040 21500 6,514,500 2.53
11/7/2021 42 121 300 5082 21500 6,450,000 2.48
11/7/2021 42 317 767.5 13314 21500 16,501,250 2.42
11/7/2021 42 420 1032.25 17640 21500 22,193,375 2.46
11/7/2021 42 120 296.5 5040 21500 6,374,750 2.47
11/7/2021 42 240 596 10080 21,500 12,814,000 2.48
11/8/2021 43 15 40 645 23500 940,000 2.67
11/8/2021 43 278 700 11954 21500 15,050,000 2.52
11/8/2021 43 400 1009 17200 21500 21,693,500 2.52
11/8/2021 43 90 208 3870 21500 4,472,000 2.31
11/8/2021 43 560 1392 24080 21500 29,928,000 2.49
11/8/2021 43 460 1128.5 19780 21500 24,262,750 2.45
11/8/2021 43 2 5.3 86 28000 148,400 2.65
7,873 17,042 306,022 1,011,200 368,003,075 86

RATA HJ 21,594
RATA HB 17,340
GRAND TOT 7,873 17,042 306,022 1,011,200 368,003,075
rata-rata umur
panen 38.87
rata-rata
berat badan 2.16
PROGRAM
2. Ransum 546 Zak Rp 223,212,500
98.41
Makanan 27,300 1.602
Rp 295,510,175
Rp 73,038,900
RUGI / LABA 69,056,700
58,136,700
98.41X2.16 x 100
1.602*38.87
213.03 x 100
62.27
342.13 POIN bagus
KET EKOR Rp JUMLAH

Kecil 346 300 103,800
Besar 7,527 350 2,634,450
TOTAL 7,873 650 2,738,250
2,738,250
KET Rp JUMLAH
Kampil 546 150 81,900
Campr starbio 200 0
TOTAL 546 10,150 81,900 81,900
BONUS
KET Kg Rp JUMLAH
Mortalitas 96.5 4,000 386,000
IP 17,042 25 426,050
Keuntungan 200,000
TOTAL 1,012,050 1,012,050
Uang Lauk = 150,000

150,000
3,982,200
BONI BWH 3,982,200
ayam program 8,000

mati 127
sisa 7,873
ayam program 8,000

mati manual 398
sisa 7,602
selisih 271 lebih
840,000 560,750 1,370,000 276,500 55,600,000
840,000 502,000 685,000 350,000
840,000 1,643,825 1,096,000 262,500
1,260,000 28,000 1,370,000 325,000
1,680,000 187,500 685,000 500,500
1,680,000 897,600 685,000
1,680,000 1,182,700 685,000
2,075,000 115,000 685,000
2,905,000 242,500 959,000
2,905,000 318,250 (822,000)
2,905,000 1,907,050
2,905,000
2,520,000
3,360,000
3,325,000
4,980,000
5,810,000
5,810,000
6,225,000
5,395,000
5,810,000
6,194,000
7,330,500
7,330,500
7,330,500
7,737,750
7,737,750
8,145,000
8,145,000
8,552,250
8,959,500
8,552,250
8,959,500
10,181,250
5,701,500
2,036,250
6,516,000
8,145,000
8,145,000
8,145,000
7,328,000
4,440,000
1,850,000
223,212,500 7,585,175 7,398,000 1,714,500 - 55,600,000 -
TTL 295,510,175
PJL AYAM 368,003,075
L/R 72,492,900 63,710,900 8,782,000
KAMPIL 546,000 12,814,000 masuk di melon b
73,038,900 4,032,000 hrsnya msk boni a
LAPORAN nov 2021
TGL UMUR
10/17/2021 20 150 54 3000 32000 1,728,000 0.36

10/17/2021 20 22 9 440 32000 288,000 0.41
10/22/2021 25 58 38 1450 32000 1,216,000 0.66
10/24/2021 27 40 32.5 1080 26000 845,000 0.81
10/25/2021 28 100 94 2800 26000 2,444,000 0.94
10/25/2021 28 75 82.25 2100 23000 1,891,750 1.10
10/30/2021 33 125 192 4125 21000 4,032,000 1.54
10/31/2021 34 75 138.5 2550 20500 2,839,250 1.85
10/31/2021 34 75 142.5 2550 20500 2,921,250 1.90
11/1/2021 35 120 203.5 4200 20500 4,171,750 1.70
11/2/2021 36 520 975.5 18720 21000 20,485,500 1.88
11/3/2021 37 200 410.5 7400 21500 8,825,750 2.05
11/3/2021 37 138 288.75 5106 21500 6,208,125 2.09 KEMATIAN
PAKAN
11/3/2021 37 80 174.5 2960 21500 3,751,750 2.18 MANUAL
PROGRAM
11/3/2021 37 140 280.25 5180 21500 6,025,375 2.00
11/4/2021 38 360 744 13680 21500 15,996,000 2.07
11/4/2021 38 360 800 13680 21500 17,200,000 2.22
11/4/2021 38 200 404 7600 21500 8,686,000 2.02 79 21
11/4/2021 38 400 838 15200 21500 18,017,000 2.10 55 45
11/5/2021 39 185 414 7215 21500 8,901,000 2.24 36 85
11/6/2021 40 220 490.5 8800 21500 10,545,750 2.23 21 124
11/6/2021 40 142 319.75 5680 21500 6,874,625 2.25 65 151
11/6/2021 40 140 313.25 5600 21500 6,734,875 2.24 77 106
11/6/2021 40 134 301.25 5360 21500 6,476,875 2.25
11/8/2021 42 280 724 11760 21500 15,566,000 2.59 333 532
11/8/2021 42 200 515 8400 21500 11,072,500 2.58
11/8/2021 42 282 700 11844 21500 15,050,000 2.48
11/8/2021 42 155 395.5 6510 21500 8,503,250 2.55
11/8/2021 42 296 674.5 12432 21500 14,501,750 2.28
11/8/2021 42 606 1526 25452 21500 32,809,000 2.52
11/8/2021 42 126 314.5 5292 21500 6,761,750 2.50
11/8/2021 42 588 1517.25 24696 21500 32,620,875 2.58
11/8/2021 42 100 264.75 4200 21500 5,692,125 2.65
11/8/2021 42 360 863.5 15120 21500 18,565,250 2.40
11/9/2021 43 162 400.5 6966 21500 8,610,750 2.47
11/9/2021 43 184 457.75 7912 21500 9,841,625 2.49
11/9/2021 43 120 281 5160 21500 6,041,500 2.34
11/9/2021 43 195 482 8385 21500 10,363,000 2.47
7,713 16,857 300,605 855,000 363,105,000 76
RATA HJ 21,541
RATA HB 16,914
GRAND TOT 7,713 16,857 300,605 855,000 363,105,000
rata-rata umur
panen 38.97
rata-rata
berat badan 2.19
PROGRAM
2. Ransum 532 Zak Rp 214,277,500
96.41
Makanan 26,600 1.578
Rp 285,110,047
Rp 78,526,953
RUGI / LABA 74,955,078
64,315,078
96.41 X2.19 x 100
1.578*38.97
210.71 x 100
61.50
342.61 POIN bagus
KET EKOR Rp JUMLAH

Kecil 370 300 111,000
Besar 7,343 350 2,570,050
TOTAL 7,713 650 2,681,050
2,681,050
KET Rp JUMLAH
Kampil 532 150 79,800
Campr starbio 200 0
TOTAL 532 10,150 79,800 79,800
BONUS
KET Kg Rp JUMLAH
Mortalitas 9.9 4,000 39,600
IP 16,857 25 421,425
Keuntungan 200,000
TOTAL 661,025 661,025
Uang Lauk 150,000

150,000
TGL KET Rp JUMLAH
1,000,000.0 BONI ATAS 3,571,875
pembulatan
24,125,000
byr 3000000 TTL GAJI
sisa 21,125,000.0 BONI ATAS 3,571,875
BONI BWH 3,982,200
mati 287 pot kot (100,000)
sisa 7,713 POT KABON (3,000,000)
SISA 4,454,075
ayam program 8,000
mati manual 333
sisa 7,667
selisih 46 lebih
1,680,000 242,500 822,000 273,000 55,600,000
840,000 502,000 685,000 350,000
840,000 39,897 1,146,500 255,500
840,000 291,000 1,370,000 325,000
1,260,000 1,030,400 685,000 497,000
1,680,000 132,500 685,000
1,680,000 325,000 685,000
2,100,000 1,182,700 685,000
2,940,000 187,500 1,096,000
2,100,000 46,000 (822,000)
2,520,000 1,907,050
2,490,000 115,000
3,320,000 28,000
3,320,000 232,500
3,735,000 232,500
4,980,000
4,565,000
4,565,000
5,810,000
5,810,000
5,810,000
6,108,750
6,516,000
6,516,000
6,923,250
8,145,000
8,145,000
8,145,000
8,145,000
8,552,250
8,959,500
8,959,500
10,588,500
6,108,750
2,590,000
6,660,000
7,770,000
8,140,000
6,290,000
4,440,000
5,180,000
5,180,000
2,220,000
1,110,000
214,277,500 6,494,547 7,037,500 1,700,500 - 55,600,000 -

710
TTL 285,110,047
PJL AYAM 363,105,000
L/R 77,994,953 73,962,953 4,032,000
KAMPIL 532,000 4032000
78,526,953 -

:3 - x2 - -
jual ayam 03
200,000 :2 100000 100,000 100,000
100,000 100,000
LAPORAN nov 2021
TOTAL AYAM
TGL UMUR
EKOR Kg Rata2 U P
10/25/2021 24 25 14.5 600

10/24/2021 23 90 43 2070
11/3/2021 33 25 23.5 825
11/4/2021 34 25 28.5 850
11/7/2011 37 100 141 3700
11/6/2021 36 460 982 16560
11/7/2021 37 60 100.5 2220
11/7/2021 37 580 1315.25 21460
11/7/2021 37 520 1119 19240
11/8/2021 38 400 908 15200
11/8/2021 38 60 143.75 2280
11/8/2021 38 160 379.5 6080
11/8/2021 38 237 543 9006
11/8/2021 38 40 94 1520
11/8/2021 38 380 852 14440
11/8/2021 38 655 1515.25 24890
11/8/2021 38 485 1111 18430
11/8/2021 38 120 276.5 4560
11/9/2021 39 280 673.5 10920
11/9/2021 39 200 466 7800
11/9/2021 39 400 972 15600
11/9/2021 39 155 375 6045
11/9/2021 39 210 517.75 8190
11/10/2021 40 205 501.5 8200
11/11/2021 41 108 286.75 4428
11/11/2021 41 1 3 41
11/11/2021 41 324 794 13284
11/11/2021 41 195 486.25 7995
11/11/2021 41 203 499.75 8323
11/11/2021 41 40 101 1640
11/11/2021 41 450 1097.25 18450
11/12/2021 42 17 13.25 714
11/12/2021 42 52 139 2184
11/12/2021 42 160 424.75 6720
11/13/2021 43 10 24.7 430
11/13/2021 43 116 313.5 4988
11/13/2021 43 100 273.25 4300
11/13/2021 43 150 307.5 6450
11/13/2021 38 30 69 1140
7,828 17,929 301,773
GRAND TOT 7,828 17,929 301,773

rata-rata umur
38.55
panen
rata-rata
2.29
berat badan
PROGRAM
A.masuk 8,000 1. DOC 80 BOX hb
2. Ransum 556 Zak
97.85
KET BERAT JML 4. gas
Makanan 27,800 1.551
Ayam 17,929
97.85X 2.29 x 100
1.551*38.55
224.11 x 100
59.77
374.93 POINbagus
KET EKOR Rp JUMLAH

Kecil 665 300 199,500
Besar 7,163 350 2,507,050
TOTAL 7,828 650 2,706,550
KET Rp JUMLAH
Kampil 556 150 83,400
Tidur dikdng 30 10,000 300,000
Campr starbio 200 0
TOTAL 586 10,150 383,400
BONUS
KET Kg Rp JUMLAH
Mortalitas 74 1,500 111,000
IP 17,929 25 448,225
Keuntungan 200,000
TOTAL 759,225
Uang Lauk = 150,000

ayam program 8,000
mati 172
sisa 7,828
ayam program 8,000

mati manual 222
sisa 7,778
selisih 50 LEBIH
PAKAN OBAT solar SEKAM JMLH SEKAM

830,000 560,750 1,370,000 175,000
830,000 227,397 1,370,000 343,000
1,245,000 351,000 685,000 588,000
1,660,000 1,134,325 685,000 325,000
1,660,000 73,000 685,000
1,660,000 685,000 685,000
2,075,000 512,500
2,075,000 1,054,350
2,905,000 439,600
2,905,000 308,350
2,905,000 2,350,750
2,905,000 695,000
3,735,000 260,500
4,980,000 523,747
4,980,000 125,000
5,309,750 260,500
5,732,500 260,500
6,108,750
6,108,750
6,108,750
6,516,000
6,516,000
6,516,000
7,737,750
8,552,250
8,552,250
8,552,250
8,959,500
8,959,500
8,959,500
8,140,000
8,510,000
8,510,000
8,880,000
9,250,000
9,250,000
7,400,000
6,660,000
3,330,000
1,850,000
1,480,000
219,799,500 9,822,269 5,480,000 1,431,000 -
TTL 286,812,769
PJL AYAM 387,098,425
L/R 100,285,656
KAMPIL 556,000
100,841,656
" MERPATI BAWAH "
Harga Jml(E+C) Rata2
31000 449,500 0.58

31000 1,333,000 0.48
26000 611,000 0.94
PAKAN
25000 712,500 1.14
PROGRAM
21500 3,031,500 1.41
21500 21,113,000 2.13
21500 2,160,750 1.68
21500 28,277,875 2.27
21500 24,058,500 2.15
21500 19,522,000 2.27
21500 3,090,625 2.40
22000 8,349,000 2.37
21500 11,674,500 2.29 58 24
21500 2,021,000 2.35 43 54
21500 18,318,000 2.24 37 100
21500 32,577,875 2.31 21 136
21500 23,886,500 2.29 24 161
21500 5,944,750 2.30 39 81
21500 14,480,250 2.41
21500 10,019,000 2.33 222 556
21500 20,898,000 2.43
21500 8,062,500 2.42
21500 11,131,625 2.47
21500 10,782,250 2.45
21500 6,165,125 2.66
28000 84,000 3.00
21500 17,071,000 2.45
21500 10,454,375 2.49
21500 10,744,625 2.46
21500 2,171,500 2.53
22000 24,139,500 2.44
21500 284,875 0.78
21700 3,016,300 2.67
21700 9,217,075 2.65
27000 666,900 2.47
21700 6,802,950 2.70
21200 5,792,900 2.73
21200 6,519,000 2.05
21200 1,462,800 2.30
878,200 387,098,425 84
RATA HJ 21,591
RATA HB 15,997
878,200 387,098,425
LABA / RUGI
Rp 387,098,425
556*1000---- Rp 556,000
Rp 50,280,000
Rp 219,799,500
- Rp 5,480,000
- Rp 1,431,000
Total Modal & Biaya

Rp 286,812,769
Rp 100,841,656
96,842,481
85,722,481
2,706,550
383,400
759,225
150,000
3,999,175

DOC SARANA / LAMPU
50,280,000
50,280,000 -
109,822,406 (9,536,750)
PERIODE 7/10/2021
LAPORAN nov 2021
TOTAL AYAM
TGL UMUR
EKOR Kg Rata2 U P Harga
10/24/2021 18 52 16 936 31000

10/25/2021 19 100 40.5 1900 31000
11/3/2021 28 50 38 1400 26000
11/4/2021 29 75 76 2175 25000
11/6/2021 31 128 150 3968 23500
11/8/2021 33 40 63 1320 22500
11/8/2021 33 200 299 6600 22500
11/8/2021 33 130 220.75 4290 22500
11/8/2021 33 25 43.25 825 21500
11/8/2021 33 150 257 4950 23500
11/8/2021 33 50 83.5 1650 22500
11/9/2021 34 100 182.5 3400 21500
11/12/2021 37 180 369.25 6660 22000
11/13/2021 38 130 294.25 4940 21200
11/13/2021 38 99 201.25 3762 21200
11/12/2021 37 60 124.75 2220 21700
11/14/2021 39 60 144.25 2340 19700
11/14/2021 39 149 350 5811 19700
11/14/2021 39 180 448.25 7020 20500
11/15/2021 40 120 253 4800 20500
11/15/2021 40 180 446.25 7200 20500
11/16/2021 41 130 318.25 5330 20500
11/17/2021 42 200 501 8400 20000
11/17/2021 42 245 630.5 10290 20000
11/17/2021 42 120 303 5040 20000
11/18/2021 43 145 396 6235 20400
11/18/2021 43 60 172 2580 21500
11/18/2021 43 312 845 13416 20400
11/18/2021 43 149 400 6407 20400
11/18/2021 43 133 350.25 5719 20400
11/18/2021 43 400 1087 17200 20400
11/18/2021 43 225 624.25 9675 20700
11/18/2021 43 125 341 5375 20000
11/18/2021 43 120 328 5160 20000
11/18/2021 43 570 1528.5 24510 20400
11/18/2021 43 390 1020 16770 20400
11/18/2021 43 525 1410.75 22575 20400
11/18/2021 43 20 53 860 20400
11/18/2021 43 300 826.5 12900 20400
11/18/2021 43 100 269.25 4300 20400
11/18/2021 43 400 1090 17200 20400
11/19/2021 44 270 728 11880 20000
11/19/2021 44 315 928.75 13860 20000
11/19/2021 44 60 156 2640 20000
11/19/2021 44 129 345.25 5676 20000
11/14/2021 39 120 281.5 4680 19700
7,821 19,035 316,845 987,200
GRAND TOT 7,821 19,035 316,845 987,200

rata-rata umur
panen 40.51
rata-rata
berat badan 2.43
PROGRAM
A.masuk 8,000 1. DOC 80 BOX hb
2. Ransum 604 Zak
97.76
Makanan 30,200 1.587

RUGI / LABA
by oa pakan

97.76X2.43 x 100
1.587*40.51
237.93 x 100
64.28
370.17 POIN bagus
KET EKOR Rp JUMLAH

Kecil 202 300 60,600
Besar 7,619 350 2,666,650
TOTAL 7,821 650 2,727,250
KET Rp JUMLAH
Kampil 604 150 90,600
Campr starbio 200 0
TOTAL 604 10,150 90,600
BONUS
KET Kg Rp JUMLAH
Mortalitas 70.5 1,500 105,750
IP 19,035 25 475,875
Keuntungan 200,000
TOTAL 781,625
Uang Lauk 150,000
KAS BON BP NORSI

TGL KET Rp JUMLAH
9/19/2021 SISA KASBON 2,000,000
10/9/2021 1,000,000.0 MERPATI ATAS
3,000,000 TTL GAJI

byr 3000000 MERPATI ATAS
sisa - MERPATI BWH
TOTAL
ayam program 8,000
mati 179
sisa 7,821 pot kot
POT KABON
ayam program 8,000 SISA
mati manual 195
sisa 7,805
selisih 16 lebih
PAKAN OBAT DEXLITE SEKAM JMLH SEKAM DOC

420,000 215,500 1,370,000 175,000 55,600,000
840,000 245,000 685,000 336,000
1,260,000 523,750 685,000 581,000
1,260,000 685,000 685,000 325,000
1,260,000 103,500 685,000
1,260,000 1,671,875 685,000
1,680,000 247,500
1,680,000 512,500
2,100,000 227,397
2,100,000 1,045,650
2,100,000 439,600
2,520,000 2,235,750
4,200,000 695,000
4,200,000 523,747
4,200,000 125,000
4,200,000 260,500
4,543,500 260,500
4,985,000 267,364
5,810,000 28,000
5,810,000 28,000
6,640,000
6,640,000
7,055,000
7,470,000
7,470,000
8,140,000
8,140,000
8,140,000
8,510,000
8,880,000
8,880,000
8,880,000
10,144,000
7,737,750
8,145,000
9,366,750
8,145,000
9,366,750
9,366,750
9,366,750
8,145,000
6,923,300
4,072,500
242,053,050 10,341,133 4,795,000 1,417,000 - 55,600,000
TTL 314,206,183
PJL AYAM 391,799,050
L/R 77,592,867 68,056,167
KAMPIL 604,000
78,196,867
penjualan kotoran
480 5,000 2,400,000 :3 800,000 x2
tambahan
jual ayam 03 TDK DPT JUAL

:2 -
KETERANGAN
Jml(E+C) Rata2
496,000 0.31
1,255,500 0.41
988,000 0.76
1,900,000 1.01
3,525,000 1.17
1,417,500 1.58
6,727,500 1.50
KEMATIAN
4,966,875 1.70 PAKAN
MANUAL
929,875 1.73 PROGRAM
6,039,500 1.71
1,878,750 1.67
3,923,750 1.83
8,123,500 2.05 69 19
6,238,100 2.26 32 45
4,266,500 2.03 31 87
2,707,075 2.08 21 135
2,841,725 2.40 25 159
6,895,000 2.35 17 149
9,189,125 2.49 10
5,186,500 2.11 195 604
9,148,125 2.48
6,524,125 2.45
10,020,000 2.51
12,610,000 2.57
6,060,000 2.53
8,078,400 2.73
3,698,000 2.87
17,238,000 2.71
8,160,000 2.68
7,145,100 2.63
22,174,800 2.72
12,921,975 2.77
6,820,000 2.73
6,560,000 2.73
31,181,400 2.68
20,808,000 2.62
28,779,300 2.69
1,081,200 2.65
16,860,600 2.76
5,492,700 2.69
22,236,000 2.73
14,560,000 2.70
18,575,000 2.95
3,120,000 2.60
6,905,000 2.68
5,545,550 2.35
391,799,050 102
RATA HJ 20,584
RATA HB 16,507
391,799,050
Rp 391,799,050
Rp 604,000
Rp 55,600,000
Rp 242,053,050
Rp 10,341,133
Rp 4,795,000
Rp 1,417,000
dal & Biaya

Rp 314,206,183
Rp 78,196,867
74,447,392
12,080,000
90,276,867
2,727,250
90,600
781,625
150,000
3,749,475
3,749,475
3,749,075
3,999,175
7,747,000
7,747,000
(3,000,000)
(1,600,000)
3,147,000
SARANA
-
9,536,700
utk ibu utk anak kdg

1,600,000 800,000
1,600,000 800,000
LAPORAN nov 2021
TOTAL AYAM
TGL UMUR
EKOR Kg Rata2 U P
31/Oct/21 19 25 9 475
1/Nov/21 20 66 24 1320
2/Nov/21 21 30 14 630
17/Nov/21 36 200 414 7200
17/Nov/21 36 100 205.25 3600
18/Nov/21 37 261 500 9657
18/Nov/21 37 50 104 1850
18/Nov/21 37 80 170.5 2960
18/Nov/21 37 208 443 7696
18/Nov/21 37 300 650 11100
18/Nov/21 37 120 269 4440
18/Nov/21 37 240 509 8880
18/Nov/21 37 180 388.5 6660
18/Nov/21 37 115 253.5 4255
18/Nov/21 37 380 788.5 14060
18/Nov/21 37 200 428.5 7400
18/Nov/21 37 380 815.5 14060
19/Nov/21 38 104 200 3952
19/Nov/21 38 217 252.5 8246
19/Nov/21 38 160 353.5 6080
19/Nov/21 38 80 179 3040
19/Nov/21 38 223 488 8474
19/Nov/21 38 205 453.5 7790
19/Nov/21 38 100 217.5 3800
19/Nov/21 38 120 263 4560
19/Nov/21 38 140 303 5320
19/Nov/21 38 205 382.5 7790
19/Nov/21 38 160 351 6080
20/Nov/21 39 100 228.5 3900
21/Nov/21 40 180 399 7200
21/Nov/21 40 137 320.5 5480
21/Nov/21 40 100 214.5 4000
21/Nov/21 40 360 823.5 14400
21/Nov/21 40 480 1127.5 19200
21/Nov/21 40 480 1134 19200
22/Nov/21 41 220 511.75 9020
22/Nov/21 41 66 150.5 2706
22/Nov/21 41 240 558 9840
7,012 14,898 266,321
GRAND TOT 7,012 14,898 266,321

rata-rata umur
panen 37.98
rata-rata
berat badan 2.12
PROGRAM
A.masuk 7,000 1. DOC 70BOX wk
2. Ransum 488 Zak
100.17
Makanan 22,950 1.541
Ayam 14,898

100.17X 2.12 x 100
1.541*37.98
212.82 x 100
58.51
363.73 POIN bagus
KET EKOR Rp JUMLAH

Kecil 121 300 36,300
Besar 6,891 350 2,411,850
TOTAL 7,012 650 2,448,150
KET Rp JUMLAH
Kampil 459 150 68,850
Campr starbio 200 0
TOTAL 459 10,150 68,850
BONUS
KET Kg Rp JUMLAH
Mortalitas 116.8 2,000 233,600
IP 14,898 25 372,450
Keuntungan 150,000
TOTAL 756,050
Uang Lauk = 150,000
ayam program 7,000

mati -12
sisa 7,012
ayam program 7,000

mati manual 309
sisa 6,691
selisih 321 lebih

830,000 563,250 1,370,000 140,000
830,000 291,000 1,370,000 650,000
1,245,000 1,615,775 685,000 546,000
1,245,000 187,500 959,000 494,000
1,245,000 223,200 822,000
1,245,000 800,250 685,000
1,660,000 170,455 685,000
1,660,000 506,347 685,000
2,075,000 125,000 274,000
2,490,000 1,172,920
2,490,000 215,500
2,905,000 573,284
2,905,000 326,364
2,905,000
4,565,000
4,150,000
4,150,000
5,810,000
3,320,000
1,110,000
4,440,000
6,262,000
6,516,000
6,516,000
6,516,000
6,516,000
6,516,000
6,923,250
7,330,500
7,330,500
7,737,750
7,660,750
8,145,000
8,145,000
8,552,250
8,959,500
7,737,750
6,516,000
7,330,500
2,036,250
186,522,000 6,770,845 7,535,000 1,830,000 -
TTL 232,652,845
PJL AYAM 298,479,675
L/R 65,826,830
KAMPIL 459,000
66,285,830
SA "JERUK BAWAH "
HARGA Jml(E+C) Rata2
20500 184,500 0.36

32000 768,000 0.36
34000 476,000 0.47
20500 8,487,000 2.07
20000 4,105,000 2.05
20400 10,200,000 1.92
20400 2,121,600 2.08 KEMATIAN
PAKAN
20700 3,529,350 2.13 MANUAL
PROGRAM
20400 9,037,200 2.13
20700 13,455,000 2.17
20000 5,380,000 2.24
20400 10,383,600 2.12 100 20
20400 7,925,400 2.16 59 42
20400 5,171,400 2.20 59 84
20400 16,085,400 2.08 39 115
20400 8,741,400 2.14 42 140
20400 16,636,200 2.15 10 58
20400 4,080,000 1.92
20000 5,050,000 1.16 309 459
20000 7,070,000 2.21
20000 3,580,000 2.24
20000 9,760,000 2.19
20000 9,070,000 2.21
20000 4,350,000 2.18
20000 5,260,000 2.19
20000 6,060,000 2.16
20000 7,650,000 1.87
20000 7,020,000 2.19
20000 4,570,000 2.29
19500 7,780,500 2.22
19500 6,249,750 2.34
20000 4,290,000 2.15
19500 16,058,250 2.29
19500 21,986,250 2.35
19500 22,113,000 2.36
19500 9,979,125 2.33
19500 2,934,750 2.28
19500 10,881,000 2.33
788,400 298,479,675 76
RATA HJ 20,036
RATA HB 15,617
788,400 298,479,675
LABA / RUGI
Rp 298,479,675
459*1000---- Rp 459,000
Rp 29,995,000
Rp 186,522,000
- Rp 7,535,000
- Rp 1,830,000
Total Modal & Biaya

Rp 232,652,845
Rp 66,285,830
62,862,780
2,448,150
68,850
756,050
150,000
3,423,050
jeruk BWH 3,423,050
DOC SARANA / LAMPU

29,995,000
29,995,000 -
65,826,831 (1)
PERIODE 16/10 /2021
LAPORAN nov 2021
TOTAL AYAM
TGL UMUR
EKOR Kg Rata2 U P HARGA
01/Nov/21 17 70 18.5 1190 32000

17/Nov/21 33 10 11.5 330 20000
20/Nov/21 36 190 407 6840 19500
20/Nov/21 36 200 445.5 7200 20000
21/Nov/21 37 600 1222.5 22200 20000
21/Nov/21 37 308 609.5 11396 20000
22/Nov/21 38 140 304 5320 19500
22/Nov/21 38 160 326 6080 19500
22/Nov/21 38 136 300 5168 19500
22/Nov/21 38 140 301 5320 19500
22/Nov/21 38 260 507.5 9880 19500
22/Nov/21 38 60 98.25 2280 19500
22/Nov/21 38 274 545 10412 19500
22/Nov/21 38 560 1102.5 21280 19500
22/Nov/21 38 160 344 6080 19500
22/Nov/21 38 335 717 12730 19500
22/Nov/21 38 51 99 1938 19500
23/Nov/21 39 180 416.5 7020 18000
23/Nov/21 39 80 171 3120 19500
23/Nov/21 39 245 494 9555 19500
24/Nov/21 40 120 285.5 4800 18000
24/Nov/21 40 180 409 7200 18000
24/Nov/21 40 54 120 2160 18000
24/Nov/21 40 180 408.5 7200 18500
24/Nov/21 40 97 220 3880 17900
24/Nov/21 40 220 512 8800 18700
25/Nov/21 41 140 310.5 5740 18000
25/Nov/21 41 65 138.5 2665 17900
25/Nov/21 41 120 261 4920 17900
26/Nov/21 42 140 325.25 5880 17900
26/Nov/21 42 83 200 3486 17200
26/Nov/21 42 185 409 7770 17200
26/Nov/21 42 200 465.5 8400 17200
26/Nov/21 42 180 420.5 7560 17200
26/Nov/21 42 180 431 7560 17200
27/Nov/21 43 180 442 7740 17500
27/Nov/21 43 102 233 4386 16700
27/Nov/21 43 150 357 6450 16700
28/Nov/21 44 90 210.5 3960 17200
29/Nov/21 45 89 205.5 4005 16700
0
6,914 14,805 269,901 754,600
GRAND TOT 6,914 14,805 269,901 754,600

rata-rata umur
panen 39.04
rata-rata
berat badan 2.14
PROGRAM
A.masuk 7,000 1. DOC 70 BOX wk
2. Ransum 463 Zak
98.77
Makanan 23,150 1.564

RUGI / LABA

98.77 X2.14 x 100
1.564*39.04
211.49 x 100
61.04
346.47 POIN bagus
KET EKOR Rp JUMLAH

Kecil 70 300 21,000
Besar 6,844 350 2,395,400
TOTAL 6,914 650 2,416,400
KET Rp JUMLAH
Kampil 463 150 69,450
Campr starbio 200 0
TOTAL 463 10,150 69,450
BONUS
KET Kg Rp JUMLAH
Mortalitas 116.4 2,000 232,800
IP 14,805 25 370,125
Keuntungan 150,000
TOTAL 752,925
Uang Lauk 150,000
KAS BON mek toris

TGL KET Rp JUMLAH
BON BARU 1,500,000.0 jeruk ATAS
bon kasir 986,500.0
6,486,500 TTL GAJI
byr 2986500 jeruk ATAS
sisa 3,500,000.0 jeruk BAWAH
TOTAL
mati 86 POT KABON
sisa 6,914 SISA
ayam program 7,000
mati manual 243
sisa 6,757
selisih 157 LEBIH

840,000 245,000 1,370,000 87,500 31,745,000
840,000 160,500 685,000 650,000
840,000 915,775 1,096,000 381,500
1,260,000 155,250 - 84,000
1,260,000 800,250 685,000 481,000
1,680,000 243,450 685,000
1,680,000 466,450 685,000
1,680,000 125,000 411,000
1,680,000 1,641,970
2,520,000 217,500
2,520,000 260,500
2,940,000 326,364
2,940,000
3,360,000
4,605,000
1,245,000
3,735,000
4,980,000
4,980,000
4,565,000
5,810,000
6,640,000
6,640,000
6,640,000
6,640,000
6,640,000
6,640,000
8,140,000
7,400,000
7,030,000
7,030,000
7,030,000
7,030,000
7,400,000
3,700,000
2,960,000
5,550,000
5,180,000
5,180,000
3,330,000
3,330,000
1,480,000
1,110,000
407,250
2,490,000
181,577,250 5,558,009 5,617,000 1,684,000 - 31,745,000
TTL 226,181,259
PJL AYAM 277,396,200
L/R 51,214,941 51,214,941
KAMPIL 463,000
51,677,941
penjualan kotoran
2,800,000 :3 950,000 x2
jual ayam 03
270,000 :2 135,000
KETERANGAN
Jml(E+C) Rata2
592,000 0.26
230,000 1.15
7,936,500 2.14
8,910,000 2.23
24,450,000 2.04
12,190,000 1.98
KEMATIAN
5,928,000 2.17 PAKAN
MANUAL
6,357,000 2.04 PROGRAM
5,850,000 2.21
5,869,500 2.15
9,896,250 1.95
1,915,875 1.64 75 20
10,627,500 1.99 44 42
21,498,750 1.97 47 78
6,708,000 2.15 35 120
13,981,500 2.14 42 134
1,930,500 1.94 68
7,497,000 2.31 1
3,334,500 2.14 243 463
9,633,000 2.02
5,139,000 2.38
7,362,000 2.27
2,160,000 2.22
7,557,250 2.27
3,938,000 2.27
9,574,400 2.33
5,589,000 2.22
2,479,150 2.13
4,671,900 2.18
5,821,975 2.32
3,440,000 2.41
7,034,800 2.21
8,006,600 2.33
7,232,600 2.34
7,413,200 2.39
7,735,000 2.46
3,891,100 2.28
5,961,900 2.38
3,620,600 2.34
3,431,850 2.31
0
277,396,200 85
RATA HJ 18,737
RATA HB 15,278
277,396,200
Rp 277,396,200
Rp 463,000
Rp 31,745,000
Rp 181,577,250
Rp 5,558,009
Rp 5,617,000
Rp 1,684,000
dal & Biaya

Rp 226,181,259
Rp 51,677,941
48,289,166
2,416,400
69,450
752,925
150,000
3,388,775
3,388,775
3,388,775
3,423,050
6,742,825
(2,035,000)
(2,986,500)
1,720,500
SARANA
-
- 0 0
0
utk ibu utk boni

1,900,000 900,000
135,000 135,000
2,035,000 1,035,000
6,742,825
7,777,825
LAPORAN DES 2021
TGL UMUR
11/17/2021 22 40 20.5 880 28000 574,000 0.51

11/19/2021 24 160 72 3840 32000 2,304,000 0.45
11/28/2021 33 10 8 330 26000 208,000 0.80
11/30/2021 35 120 236 4200 16700 3,941,200 1.97
12/1/2021 36 200 406 7200 18500 7,511,000 2.03
12/2/2021 37 65 135.5 2405 17500 2,371,250 2.08
12/2/2021 37 295 609.5 10915 17500 10,666,250 2.07
12/2/2021 37 160 317.5 5920 17500 5,556,250 1.98 KEMATIAN
PAKAN
12/2/2021 37 160 334 5920 17500 5,845,000 2.09 MANUAL
PROGRAM
12/2/2021 37 520 886 19240 17500 15,505,000 1.70
12/2/2021 37 125 227.5 4625 17500 3,981,250 1.82
12/3/2021 38 300 605.5 11400 17500 10,596,250 2.02
12/3/2021 38 280 607 10640 17500 10,622,500 2.17 175 28
12/3/2021 38 220 437.5 8360 17500 7,656,250 1.99 78 56
12/3/2021 38 180 377 6840 17500 6,597,500 2.09 72 99
12/3/2021 38 180 375 6840 17500 6,562,500 2.08 52 132
12/3/2021 38 142 291 5396 17500 5,092,500 2.05 35 178
12/3/2021 38 520 1031 19760 17500 18,042,500 1.98 77 75
12/3/2021 38 120 241.5 4560 17500 4,226,250 2.01
12/3/2021 38 195 405.5 7410 17500 7,096,250 2.08 489 568
12/3/2021 38 160 324.5 6080 17500 5,678,750 2.03
12/4/2021 39 160 326.5 6240 17000 5,550,500 2.04
12/4/2021 39 63 131.5 2457 17000 2,235,500 2.09
12/4/2021 39 200 405.5 7800 17000 6,893,500 2.03
12/4/2021 39 125 221 4875 17000 3,757,000 1.77
12/4/2021 39 218 391 8502 17000 6,647,000 1.79
12/4/2021 39 220 442 8580 17000 7,514,000 2.01
12/5/2021 40 98 200.5 3920 17000 3,408,500 2.05
12/5/2021 40 136 284 5440 17000 4,828,000 2.09
12/5/2021 40 240 502 9600 17000 8,534,000 2.09
12/5/2021 40 240 501 9600 17000 8,517,000 2.09
12/5/2021 40 242 501.5 9680 17000 8,525,500 2.07
12/5/2021 40 245 506.5 9800 17000 8,610,500 2.07
12/5/2021 40 143 302.5 5720 17000 5,142,500 2.12
12/6/2021 41 215 445.5 8815 17000 7,573,500 2.07
12/6/2021 41 140 317 5740 18000 5,706,000 2.26
12/6/2021 41 180 297.5 7380 17000 5,057,500 1.65
12/6/2021 41 100 210 4100 17000 3,570,000 2.10
12/6/2021 41 120 239 4920 17000 4,063,000 1.99
12/7/2021 42 220 475 9240 18000 8,550,000 2.16
12/7/2021 42 77 168.5 3234 18000 3,033,000 2.19
12/7/2021 42 140 299 5880 18000 5,382,000 2.14
12/7/2021 42 120 230 5040 18000 4,140,000 1.92
12/7/2021 42 140 309.5 5880 18000 5,571,000 2.21
12/7/2021 42 100 218.5 4200 18000 3,933,000 2.19
12/8/2021 43 100 214.5 4300 18000 3,861,000 2.15
12/8/2021 43 140 299 6020 18000 5,382,000 2.14
12/8/2021 43 120 259.5 5160 18200 4,722,900 2.16
12/9/2021 44 127 207 5588 18000 3,726,000 1.63
12/9/2021 44 140 305 6160 18000 5,490,000 2.18
0 0
8,661 17,158 336,632 906,400 300,558,850 97
RATA HJ 17,517
RATA HB 17,001
SELISIH HB /HJ 516
GRAND TOT 8,661 17,158 336,632 906,400 300,558,850
rata-rata umur
panen 38.87
rata-rata
berat badan 1.98
PROGRAM
2. Ransum 568 Zak Rp 224,952,250
96.23
Makanan 28,400 1.655
Rp 291,703,373
Rp 9,423,477
6,167,427
by oa pakan -11,360,000
laba/rugi -5,192,573

96.23X 1,98 x 100
1.655*38.87
190.64 x 100
64.33
296.34 POIN sedang
KET EKOR Rp JUMLAH

Kecil 210 300 63,000
Besar 8,451 350 2,957,850
TOTAL 8,661 650 3,020,850
3,020,850
KET Rp JUMLAH
Kampil 568 150 85,200
Campr starbio 200 0
TOTAL 568 10,150 85,200 85,200
BONUS
KET Kg Rp JUMLAH
Mortalitas 3,000 0
IP 25 0
Keuntungan
TOTAL 0 0
Uang Lauk = 150,000

150,000
3,256,050
ayam program 9,000

mati 339
sisa 8,661
ayam program 9,000

mati manual 489
sisa 8,511
selisih 150 lebih
1,260,000 550,750 1,370,000 695,000 49,815,000
1,680,000 273,955 1,370,000 494,000
1,260,000 506,347 685,000 296,000
1,680,000 125,000 685,000
1,680,000 1,760,500 685,000
2,075,000 160,500 1,695,000
2,036,250 512,500 685,000
2,905,000 1,052,650 685,000
2,490,000 493,700 (274,000)
2,490,000 1,557,993
3,735,000 326,364
3,320,000 103,500
2,905,000 326,364
5,395,000 115,000
4,565,000
3,735,000
4,980,000
5,810,000
6,640,000
8,214,750
6,923,250
7,330,500
7,330,500
6,923,250
6,923,250
3,665,250
4,072,500
9,366,750
8,145,000
10,588,500
9,250,000
9,622,500
9,620,000
9,620,000
9,620,000
2,220,000
6,750,000
8,250,000
8,625,000
4,125,000
3,750,000
1,125,000
1,875,000
375,000
224,952,250 7,865,123 7,586,000 1,485,000 - 49,815,000 -
TTL 291,703,373
PJL AYAM 300,558,850
L/R 8,855,477 8,855,478 (1) mangga atas
KAMPIL 568,000
9,423,477
PERIODE 30/10/2021
LAPORAN DES 2021
TGL UMUR
11/19/2021 21 80 25 1680 32000 800,000 0.31

12/5/2021 37 25 25.5 925 17000 433,500 1.02
12/5/2021 37 770 1344 28490 17000 22,848,000 1.75
12/7/2021 39 440 907 17160 18000 16,326,000 2.06
12/8/2021 40 180 401 7200 18500 7,418,500 2.23
12/8/2021 40 35 48 1400 18200 873,600 1.37
KEMATIAN
12/9/2021 41 185 400 7585 18000 7,200,000 2.16
MANUAL
12/9/2021 41 135 300 5535 18000 5,400,000 2.22
12/9/2021 41 140 311 5740 18000 5,598,000 2.22
12/9/2021 41 280 617.5 11480 18000 11,115,000 2.21
12/9/2021 41 140 308.5 5740 18000 5,553,000 2.20 99 26
12/9/2021 41 45 62 1845 18000 1,116,000 1.38 51 59
12/10/2021 42 180 369 7560 18500 6,826,500 2.05 45 99
12/10/2021 42 300 666 12600 18500 12,321,000 2.22 30 135
12/10/2021 42 180 401.5 7560 18500 7,427,750 2.23 39 168
12/10/2021 42 200 430.5 8400 18500 7,964,250 2.15 99 156
12/10/2021 42 190 399 7980 18500 7,381,500 2.10 60 23
12/10/2021 42 305 651.5 12810 18500 12,052,750 2.14 423 666
12/10/2021 42 540 1184 22680 18500 21,904,000 2.19
12/11/2021 43 120 218 5160 18500 4,033,000 1.82
12/11/2021 43 440 983 18920 18500 18,185,500 2.23
12/11/2021 43 342 782.5 14706 18500 14,476,250 2.29
12/12/2021 44 163 367.5 7172 18500 6,798,750 2.25
12/12/2021 44 140 330.5 6160 18500 6,114,250 2.36
12/12/2021 44 60 149 2640 18500 2,756,500 2.48
12/12/2021 44 20 22 880 16500 363,000 1.10
12/12/2021 44 140 339 6160 18500 6,271,500 2.42
12/12/2021 44 482 1132.5 21208 18500 20,951,250 2.35
12/13/2021 45 125 278.5 5625 20000 5,570,000 2.23
12/13/2021 45 66 160 2970 20000 3,200,000 2.42
12/13/2021 45 70 167 3150 20000 3,340,000 2.39
12/13/2021 45 360 876 16200 19500 17,082,000 2.43
12/13/2021 45 240 552 10800 20000 11,040,000 2.30
12/14/2021 46 120 244 5520 19500 4,758,000 2.03
12/14/2021 46 160 382.5 7360 19500 7,458,750 2.39
12/14/2021 46 483 1207.5 22218 19500 23,546,250 2.50
12/15/2021 47 195 524.5 9165 21000 11,014,500 2.69
12/15/2021 47 222 579 10434 21000 12,159,000 2.61
12/16/2021 48 110 265.5 5280 21000 5,575,500 2.41
12/16/2021 48 61 106 2928 21000 2,226,000 1.74
12/13/2021 45 140 334.5 6300 20000 6,690,000 2.39
8,609 18,852 365,326 784,700 354,169,350 86
RATA HJ 18,787
RATA HB 17,346
GRAND TOT 8,609 18,852 365,326 784,700 354,169,350
rata-rata umur
panen 42.44
rata-rata
berat badan 2.19
PROGRAM
2. Ransum 666 zak Rp 262,220,250
95.66
Makanan 33,300 1.766
Rp 327,005,246
Rp 27,830,104
RUGI / LABA 24,371,054
by oa pakan -12,820,000
11,551,054
95,66X2.19 x 100
1.766*42.44
209.47 x 100
74.96
279.45 POIN sedang
KET EKOR Rp JUMLAH

Kecil 80 300 24,000
Besar 8,529 350 2,985,150
TOTAL 8,609 650 3,009,150
3,009,150
KET Rp JUMLAH
Kampil 666 150 99,900
Campr starbio 200 0
TOTAL 666 10,150 99,900 99,900
BONUS
KET Kg Rp JUMLAH
Mortalitas 1,600 0
IP 25 0
Keuntungan 200,000
TOTAL 200,000 200,000
Uang Lauk 150,000

150,000
TGL KET Rp JUMLAH
SISA 1,000,000
kasbon 1,500,000.0 MANGGA ATAS 3,459,050
2,500,000 TTL GAJI

sisa 2,500,000.0 MANGGA BWH 3,256,050
TOTAL 6,715,100
ayam program 9,000 pot kot -
mati 391 POT KABON -
sisa 8,609 SISA 6,715,100
ayam program 9,000

mati manual 423
sisa 8,577
selisih 32 lebih
1,680,000 330,750 1,370,000 1,300,000 49,815,000
740,000 466,450 685,000 650,000
1,260,000 170,455 685,000 481,000
1,260,000 1,437,450 685,000 210,000
1,850,000 28,000 1,370,000 304,000
1,680,000 1,052,650 685,000
2,100,000 493,700 685,000
2,036,250 1,292,713 (411,000)
2,520,000 275,400
3,780,000 326,364
3,360,000 92,850
3,360,000 211,364
4,200,000 92,850
8,350,000
(3,700,000)
1,110,000
4,565,000
6,225,000
4,565,000
5,810,000
6,225,000
7,055,000
(370,000)
7,055,000
6,640,000
2,075,000
4,440,000
2,100,000
6,923,250
(1,110,000)
7,737,750
8,552,250
8,552,250
8,959,500
8,959,500
8,959,500
8,510,000
3,330,000
5,250,000
9,750,000
9,750,000
9,750,000
9,375,000
8,250,000
9,000,000
9,000,000
8,625,000
8,250,000
6,000,000
3,000,000
3,750,000
1,125,000
262,220,250 6,270,996 5,754,000 2,945,000 - 49,815,000 -
TTL 327,005,246
PJL AYAM 354,169,350
L/R 27,164,104 27,164,105 (1)
KAMPIL 666,000
27,830,104

:3 - x2 -
jual ayam 03
:2 - - 0
- -
0
PERIODE DOC 3/11/21
LAPORAN DES 2021
TGL UMUR
11/29/2021 27 140 83.5 3780 26000 2,171,000 0.60

12/9/2021 37 620 1224.75 22940 18000 22,045,500 1.98
12/10/2021 38 109 217.5 4142 18500 4,023,750 2.00
12/10/2021 38 640 1235 24320 18500 22,847,500 1.93
12/10/2021 38 160 322.5 6080 18500 5,966,250 2.02
12/11/2021 39 72 150 2808 18500 2,775,000 2.08
12/11/2021 39 215 407.25 8385 18500 7,534,125 1.89
12/11/2021 39 155 324 6045 18500 5,994,000 2.09 KEMATIAN
PAKAN
12/11/2021 39 200 406.5 7800 18500 7,520,250 2.03 MANUAL
PROGRAM
12/11/2021 39 260 524.75 10140 18500 9,707,875 2.02
12/11/2021 39 160 319 6240 18500 5,901,500 1.99
12/11/2021 39 300 648.5 11700 18500 11,997,250 2.16
12/12/2021 40 160 351.5 6400 18500 6,502,750 2.20 123 24
12/12/2021 40 180 390.25 7200 19000 7,414,750 2.17 36 47
12/12/2021 40 94 200 3760 18500 3,700,000 2.13 47 91
12/12/2021 40 260 552.5 10400 18500 10,221,250 2.13 28 132
12/12/2021 40 135 278.25 5400 18500 5,147,625 2.06 35 151
12/12/2021 40 200 432 8000 18500 7,992,000 2.16 291 105
12/12/2021 40 440 935 17600 18500 17,297,500 2.13 26 8
12/12/2021 40 75 104.75 3000 16500 1,728,375 1.40 586 558
12/12/2021 40 225 451.75 9000 18500 8,357,375 2.01
12/14/2021 42 40 94 1680 19500 1,833,000 2.35
12/14/2021 42 560 1260.5 23520 19500 24,579,750 2.25
12/15/2021 43 83 205 3569 21000 4,305,000 2.47
12/15/2021 43 150 354 6450 21000 7,434,000 2.36
12/15/2021 43 170 406.25 7310 21000 8,531,250 2.39
12/15/2021 43 160 394.5 6880 21000 8,284,500 2.47
12/15/2021 43 95 205.25 4085 21000 4,310,250 2.16
12/15/2021 43 440 1034 18920 21000 21,714,000 2.35
12/15/2021 43 151 193 6493 19000 3,667,000 1.28
12/16/2021 44 80 207 3520 21500 4,450,500 2.59
12/17/2021 45 109 245.75 4905 21500 5,283,625 2.25
12/17/2021 45 480 1112 21600 21500 23,908,000 2.32
12/17/2021 45 120 303.5 5400 21500 6,525,250 2.53
12/18/2021 46 121 287.5 5566 22000 6,325,000 2.38
7,559 15,862 305,038 686,000 307,996,750 73

RATA HJ 19,418
RATA HB 17,823
GRAND TOT 7,559 15,862 305,038 686,000 307,996,750
rata-rata umur
panen 40.35
rata-rata
berat badan 2.10
PROGRAM
2. Ransum 558 Zak Rp 220,185,000
94.49
Makanan 27,900 1.759
Rp 282,700,897
Rp 25,853,853
22,981,503
by oa pakan -11,160,000
11,821,503
96.74X 2.10 x 100
1.78*40.40
198.27 x 100
70.98
279.32 POIN SEDANG
KET EKOR Rp JUMLAH

Kecil 140 300 42,000
Besar 7,419 350 2,596,650
TOTAL 7,559 650 2,638,650
2,638,650
KET Rp JUMLAH
Kampil 558 150 83,700
Campr starbio 200 0
TOTAL 558 10,150 83,700 83,700
BONUS
KET Kg Rp JUMLAH
Mortalitas 5,000 0
IP 25 0
Keuntungan
TOTAL 0 0
Uang Lauk = 150,000

150,000
2,872,350
MERAK BWH 2,872,350
ayam program 8,000

mati 441
sisa 7,559
ayam program 8,000

mati manual 586
sisa 7,414
selisih 145 LEBIH
PAKAN OBAT GAS SEKAM JMLH SEKAM DOC SARANA / LAMPU
830,000 563,250 1,370,000 975,000 44,280,000
830,000 103,500 1,370,000 325,000
1,245,000 92,850 1,502,500
1,660,000 1,751,875 1,370,000
1,660,000 173,922 1,370,000
1,660,000 125,000 1,370,000
2,075,000 7,500 1,370,000
2,075,000 73,000 822,000
2,075,000 1,381,750 (411,000)
2,490,000 1,078,056
2,905,000 491,650
2,905,000 112,830
3,320,000 207,850
3,735,000 30,000
4,150,000 28,000
4,565,000 239,364
4,980,000 56,000
5,395,000 115,000
3,320,000 115,000
2,490,000 28,000
6,147,500 28,000
6,640,000
7,055,000
7,470,000
7,885,000
7,885,000
7,737,750
8,145,000
4,479,750
3,375,000
7,875,000
7,875,000
7,875,000
7,875,000
8,250,000
8,250,000
8,625,000
8,625,000
8,250,000
7,500,000
4,500,000
4,125,000
3,375,000
3,000,000
1,875,000
750,000
375,000
220,185,000 6,802,397 10,133,500 1,300,000 - 44,280,000 -
TTL 282,700,897
PJL AYAM 307,996,750
L/R 25,295,853 33,455,103 (8,159,250)
KAMPIL 558,000
25,853,853
PERIODE 6/11/2021
LAPORAN DES 21
TGL UMUR
11/29/2021 24 160 70.5 3840 26000 1,833,000 0.44

12/11/2021 36 210 406.25 7560 18500 7,515,625 1.93
12/11/2021 36 680 1313.75 24480 18500 24,304,375 1.93
12/13/2021 38 240 472.5 9120 20000 9,450,000 1.97
12/14/2021 39 119 261.75 4641 19500 5,104,125 2.20
12/14/2021 39 160 325 6240 19500 6,337,500 2.03
12/14/2021 39 265 468 10335 19500 9,126,000 1.77
12/14/2021 39 400 811.5 15600 19500 15,824,250 2.03
12/15/2021 40 50 69 2000 19000 1,311,000 1.38
12/16/2021 41 65 150.75 2665 21500 3,241,125 2.32 KEMATIAN
PAKAN
12/16/2021 41 85 199.5 3485 21500 4,289,250 2.35 MANUAL
PROGRAM
12/16/2021 41 111 250 4551 21500 5,375,000 2.25
12/16/2021 41 130 287.25 5330 21500 6,175,875 2.21
12/16/2021 41 560 1235.5 22960 21500 26,563,250 2.21
12/16/2021 41 105 241.75 4305 21500 5,197,625 2.30
12/16/2021 41 135 303.75 5535 21500 6,530,625 2.25 58 22
12/16/2021 41 160 379.5 6560 21500 8,159,250 2.37 44 46
12/17/2021 42 185 424.75 7770 21500 9,132,125 2.30 55 89
12/17/2021 42 140 288.75 5880 21500 6,208,125 2.06 31 131
12/17/2021 42 155 356 6510 21500 7,654,000 2.30 36 151
12/17/2021 42 205 447.5 8610 21500 9,621,250 2.18 177 112
12/17/2021 42 145 339.75 6090 21500 7,304,625 2.34 79 8
12/17/2021 42 274 595 11508 21500 12,792,500 2.17 480 559
12/18/2021 43 68 166 2924 22000 3,652,000 2.44
12/18/2021 43 75 171.75 3225 22000 3,778,500 2.29
12/18/2021 43 153 352 6579 22000 7,744,000 2.30
12/18/2021 43 109 250.25 4687 22000 5,505,500 2.30
12/18/2021 43 45 101.75 1935 22000 2,238,500 2.26
12/18/2021 43 150 342 6450 22000 7,524,000 2.28
12/18/2021 43 120 224.5 5160 22000 4,939,000 1.87
12/18/2021 43 470 1105.25 20210 22000 24,315,500 2.35
12/19/2021 44 140 295.75 6160 22500 6,654,375 2.11
12/19/2021 44 144 276.75 6336 21500 5,950,125 1.92
12/19/2021 44 534 1237.75 23496 21500 26,611,625 2.32
12/19/2021 44 135 324.75 5940 21500 6,982,125 2.41
12/19/2021 44 135 327.75 5940 21500 7,046,625 2.43
12/19/2021 44 145 295.25 6380 21500 6,347,875 2.04
12/19/2021 44 75 169.25 3300 21500 3,638,875 2.26
12/19/2021 44 175 397.5 7700 21500 8,546,250 2.27
12/20/2021 45 66 126 2970 21000 2,646,000 1.91
12/20/2021 45 140 338.75 6300 21000 7,113,750 2.42
12/20/2021 45 60 145.5 2700 21000 3,055,500 2.43
7,678 16,347 313,967 893,000 343,340,625 90
RATA HJ 21,004
RATA HB 17,367
GRAND TOT 7,678 16,347 313,967 893,000 343,340,625
rata-rata umur
panen 40.89
rata-rata
berat badan 2.13
PROGRAM
2. Ransum 559 Zak Rp 221,810,000
95.98
Makanan 27,950 1.710
Rp 283,891,340
Rp 60,008,285
RUGI / LABA 56,795,135
by oa pakan -11,180,000
45,615,135
95.98X2.13 x 100
1.710*40.89
204.33 x 100
69.92
292.24 POIN SEDANG
KET EKOR Rp JUMLAH

Kecil 160 300 48,000
Besar 7,518 350 2,631,300
TOTAL 7,678 650 2,679,300
2,679,300
KET Rp JUMLAH
Kampil 559 150 83,850
Tidur dikdng 30 10,000 300,000
Campr starbio 200 0
TOTAL 589 10,150 383,850 383,850
BONUS
KET Kg Rp JUMLAH
Mortalitas 5,000 0
IP 25 0
Keuntungan
TOTAL 0 0
Uang Lauk 150,000

150,000
TGL KET Rp JUMLAH
bon 5,000,000 MERAK ATAS 3,213,150
12,000,000 TTL GAJI

sisa ### MERAK BAWAH 2,872,350
TOTAL 6,085,500
sisa 7,678 SISA 6,085,500
ayam program 8,000

mati manual 480
sisa 7,520
selisih 158 LEBIH
840,000 563,250 1,370,000 975,000 42,720,000
840,000 1,704,400 1,485,000 325,000
1,260,000 496,250 1,370,000
1,260,000 90,000 1,370,000
1,680,000 134,025 1,370,000
1,680,000 125,000 1,370,000
1,680,000 7,500 822,000
2,100,000 247,500 (411,000)
2,100,000 205,500
2,520,000 412,250
2,940,000 1,266,750
2,940,000 1,078,056
3,360,000 79,857
3,360,000 521,650
3,780,000 682,727
3,335,000 211,364
1,221,750 30,000
4,887,000 28,000
5,294,250 239,364
5,294,250 154,897
6,108,750 115,000
6,516,000 465,000
6,516,000 115,000
7,330,500 115,000
7,330,500 28,000
4,479,750 56,000
3,258,000 115,000
8,145,000 28,000
8,145,000
8,145,000
8,552,250
8,552,250
8,358,750
8,250,000
8,250,000
8,250,000
8,250,000
7,875,000
7,500,000
7,500,000
6,000,000
5,625,000
4,500,000
3,000,000
2,250,000
750,000
221,810,000 9,315,340 8,746,000 1,300,000 - 42,720,000 -
28
TTL 283,891,340
PJL AYAM 343,340,625
L/R 59,449,285 51,290,035 8,159,250
KAMPIL 559,000
60,008,285
:3 - x2 -
jual ayam 03
:2 - - 0
- -
0
LAPORAN DES 2021
TGL UMUR
12/7/2022 25 220 101.5 5500 22000 2,233,000 0.46

12/15/2022 33 21 15 693 22000 330,000 0.71
12/16/2022 34 25 22 850 22000 484,000 0.88
12/16/2022 34 25 31.5 850 21000 661,500 1.26
12/20/2022 38 180 401.75 6840 21500 8,637,625 2.23
12/20/2022 38 160 349 6080 21500 7,503,500 2.18
12/20/2022 38 150 322.5 5700 21500 6,933,750 2.15
12/20/2022 38 104 225.5 3952 21500 4,848,250 2.17
PAKAN
12/20/2022 38 100 224.25 3800 21500 4,821,375 2.24
PROGRAM
12/20/2022 38 470 1029.75 17860 21500 22,139,625 2.19
12/21/2022 39 292 651.75 11388 22000 14,338,500 2.23
12/21/2022 39 125 261 4875 22000 5,742,000 2.09
12/21/2022 39 85 195.5 3315 22000 4,301,000 2.30
12/21/2022 39 162 350 6318 22000 7,700,000 2.16 165 24
12/21/2022 39 110 249 4290 22000 5,478,000 2.26 65 46
12/21/2022 39 120 278.5 4680 22000 6,127,000 2.32 222 62
12/21/2022 39 267 602.5 10413 22000 13,255,000 2.26 128 106
12/21/2022 39 615 1222 23985 22000 26,884,000 1.99 62 129
12/21/2022 39 87 198.5 3393 22000 4,367,000 2.28 69 69
12/21/2022 39 200 424 7800 22000 9,328,000 2.12
12/22/2022 40 165 376.5 6600 22000 8,283,000 2.28 711 436
12/22/2022 40 140 323.5 5600 23000 7,440,500 2.31
12/22/2022 40 100 224 4000 22000 4,928,000 2.24
12/22/2022 40 245 553 9800 22000 12,166,000 2.26
12/22/2022 40 200 422.5 8000 22000 9,295,000 2.11
12/22/2022 40 40 93 1600 22000 2,046,000 2.33
12/22/2022 40 140 319.75 5600 22000 7,034,500 2.28
12/23/2022 41 133 301 5453 21500 6,471,500 2.26
12/23/2022 41 140 303.5 5740 21500 6,525,250 2.17
12/23/2022 41 25 56 1025 21500 1,204,000 2.24
12/23/2022 41 240 515.5 9840 21500 11,083,250 2.15
12/23/2022 41 100 208 4100 21500 4,472,000 2.08
12/23/2022 41 580 1306.5 23780 21500 28,089,750 2.25
12/23/2022 41 200 434 8200 21500 9,331,000 2.17
12/23/2022 41 265 599.5 10865 21500 12,889,250 2.26
12/24/2022 42 120 189 5040 21000 3,969,000 1.58
12/25/2022 43 50 83 2150 21000 1,743,000 1.66
6,401 13,464 249,975 805,000 293,084,125 75
RATA HJ 21,768
RATA HB 17,873
GRAND TOT 6,401 13,464 249,975 805,000 293,084,125
rata-rata umur
panen 39.05
rata-rata
berat badan 2.10
PROGRAM
2. Ransum 436 Zak Rp 184,780,750
91.44
Makanan 21,800 1.619
Rp 240,632,845
Rp 52,887,280
50,444,830
41,724,830
91.44 X 2.10 x 100
1.619*39.05
192.34 x 100
63.23
304.18 POIN SEDANG
KET EKOR Rp JUMLAH

Kecil 266 300 79,800
Besar 6,135 350 2,147,250
TOTAL 6,401 650 2,227,050
2,227,050
KET Rp JUMLAH
Kampil 436 150 65,400
Campr starbio 200 0
TOTAL 436 10,150 65,400 65,400
BONUS
KET Kg Rp JUMLAH
Mortalitas 4,000 0
IP 25 0
Keuntungan
TOTAL 0 0
Uang Lauk = 150,000

150,000
2,442,450
NANAS BWH 2,442,450
ayam program 7,000

mati 599
sisa 6,401
ayam program 7,000

mati manual 711
sisa 6,289
selisih 112 lebih
840,000 513,182 1,370,000 350,000 36,995,000
840,000 217,500 2,055,000 175,000
1,260,000 1,713,649 1,370,000 975,000
1,680,000 28,000 1,370,000 256,000
1,680,000 721,149 1,370,000
1,680,000 831,138 685,000
2,100,000 18,000
2,100,000 316,624
1,260,000 217,500
1,260,000 525,000
2,935,000 1,498,300
2,905,000 1,714,075
2,905,000 213,038
1,660,000 115,000
1,245,000 28,000
2,905,000 30,000
2,905,000 180,940
3,735,000
4,980,000
2,905,000
2,075,000
4,150,000
4,565,000
4,980,000
5,810,000
5,810,000
5,810,000
6,225,000
6,640,000
6,969,750
6,516,000
6,923,250
5,701,500
8,145,000
8,145,000
8,145,000
7,737,750
7,737,750
7,330,500
6,923,250
6,516,000
3,665,250
1,221,750
1,221,750
1,221,750
814,500
184,780,750 8,881,095 8,220,000 1,756,000 - 36,995,000 -
TTL 240,632,845
PJL AYAM 293,084,125
L/R 52,451,280 52,451,281 (1)
KAMPIL 436,000
52,887,280
LAPORAN DES 2021
TGL UMUR
12/15/2022 29 148 73 4292 20000 1,460,000 0.49

12/18/2022 32 146 113.5 4672 20000 2,270,000 0.78
12/22/2022 36 250 433.5 9000 22000 9,537,000 1.73
12/22/2022 36 150 253.5 5400 22000 5,577,000 1.69
12/23/2022 37 75 136 2775 21500 2,924,000 1.81
12/24/2022 38 240 418 9120 21000 8,778,000 1.74
12/24/2022 38 280 505.5 10640 21000 10,615,500 1.81
KEMATIAN
12/24/2022 38 225 398.5 8550 21000 8,368,500 1.77 PAKAN
MANUAL
12/24/2022 38 110 192 4180 21000 4,032,000 1.75 PROGRAM
12/24/2022 38 85 154 3230 21000 3,234,000 1.81
12/24/2022 38 589 1012 22382 21000 21,252,000 1.72
12/24/2022 38 175 303 6650 21000 6,363,000 1.73 98 23
12/25/2022 39 75 134 2925 21000 2,814,000 1.79 48 46
12/25/2022 39 160 259.5 6240 21000 5,449,500 1.62 179 69
12/25/2022 39 120 213.5 4680 21000 4,483,500 1.78 151 100
12/25/2022 39 180 318.5 7020 21000 6,688,500 1.77 126 99
12/25/2022 39 115 204.5 4485 21000 4,294,500 1.78 140 33
12/25/2022 39 310 557.5 12090 21000 11,707,500 1.80
12/25/2022 39 132 254 5148 21000 5,334,000 1.92 742 370
12/25/2022 39 720 1226 28080 21000 25,746,000 1.70
12/26/2022 40 130 204 5200 21000 4,284,000 1.57
12/26/2022 40 270 516.5 10800 21000 10,846,500 1.91
12/26/2022 40 250 465 10000 21000 9,765,000 1.86
12/26/2022 40 590 1015.5 23600 21000 21,325,500 1.72
12/26/2022 40 100 136.5 4000 21000 2,866,500 1.37
12/26/2022 40 100 111 4000 21000 2,331,000 1.11
12/27/2022 41 93 98 3813 21000 2,058,000 1.05
12/27/2022 41 100 143 4100 21000 3,003,000 1.43
12/27/2022 41 80 95 3280 21000 1,995,000 1.19
12/27/2022 41 310 447 12710 21000 9,387,000 1.44
6,308 10,392 243,062 630,500 218,790,000 48
RATA HJ 21,055
RATA HB 18,524
GRAND TOT 6,308 10,392 243,062 630,500 218,790,000
rata-rata umur
panen 38.53
rata-rata
berat badan 1.65
PROGRAM
2. Ransum 370 Zak Rp 143,441,750
90.11
Makanan 18,500 1.780
Rp 192,492,349
Rp 26,667,651
24,269,051
16,869,051
90.11X 1.65 x 100
1.780*38.53
148.45 x 100
68.60
216.40 POIN JELEK
KET EKOR Rp JUMLAH

Kecil 294 300 88,200
Besar 6,014 350 2,104,900
TOTAL 6,308 650 2,193,100
2,193,100
KET Rp JUMLAH
Kampil 370 150 55,500
Campr starbio 200 0
TOTAL 370 10,150 55,500 55,500
BONUS
KET Kg Rp JUMLAH
Mortalitas 5,000 0
IP 25 0
Keuntungan
TOTAL 0 0
Uang Lauk = 150,000

150,000
2,398,600
KAS BON BP BONI
TGL KET Rp JUMLAH
KASBON 1,000,000.0
TTL GAJI
22,125,000 NANAS ATAS 2,398,600
pot kot -
ayam program 7,000 POT KABON -
mati 692 SISA 4,839,775
sisa 6,308
ayam program 7,000

mati manual 742
sisa 6,258
selisih 50 LEBIH
1,260,000 12,500 1,370,000 210,000 35,245,000 59,940
840,000 153,000 1,370,000 203,000
1,260,000 219,934 1,370,000 350,000
1,260,000 1,704,400 685,000 175,000
1,680,000 1,901,149 975,000
1,680,000 114,057 256,000
1,680,000 831,138
1,680,000 316,624
840,000 116,247
1,660,000 76,350
2,905,000 525,000
2,905,000 217,500
2,905,000 440,260
3,320,000 115,000
2,075,000 28,000
814,500 10,500
3,258,000
3,665,250
3,504,000
3,750,000
3,750,000
4,125,000
4,500,000
5,250,000
5,250,000
5,250,000
5,250,000
4,875,000
5,625,000
6,000,000
6,375,000
5,625,000
6,000,000
5,250,000
4,875,000
4,875,000
4,125,000
2,625,000
2,625,000
2,625,000
2,250,000
2,250,000
1,125,000
143,441,750 6,781,659 4,795,000 2,169,000 - 35,245,000 59,940
TTL 192,492,349
PJL AYAM 218,790,000
L/R 26,297,651 26,297,651 - nanas b
KAMPIL 370,000
26,667,651

:3 - x2 - -
jual ayam 03
:2 - - 0
- -
4,839,775
4,839,775
PRESTASI KANDANG MENASA "MANGGIS BAWAH "
LAPORAN JAN 2022
TGL UMUR
12/15/2021 26 101 40 2626 20,000 800,000 0.40

12/18/2021 29 100 52 2900 20,000 1,040,000 0.52
12/23/2021 34 60 41.5 2040 22,000 913,000 0.69
12/24/2021 35 20 16.5 700 22,000 363,000 0.83
12/24/2021 35 16 13.5 560 26,000 351,000 0.84
12/26/2021 37 120 230.5 4440 20,500 4,725,250 1.92
12/27/2021 38 110 200.5 4180 21,000 4,210,500 1.82
12/27/2021 38 165 299.5 6270 21,000 6,289,500 1.82
KEMATIAN
12/27/2021 38 160 289 6080 21,000 6,069,000 1.81 PAKAN
MANUAL
12/27/2021 38 200 362.5 7600 21,000 7,612,500 1.81 PROGRAM
12/27/2021 38 320 562.5 12160 21,000 11,812,500 1.76
12/27/2021 38 115 178.5 4370 21,000 3,748,500 1.55
12/27/2021 38 165 303 6270 21,000 6,363,000 1.84
12/28/2021 39 30 27 1170 24,000 648,000 0.90 81 31
12/28/2021 39 140 269 5460 22,000 5,918,000 1.92 47 62
12/28/2021 39 80 144 3120 22,000 3,168,000 1.80 79 102
12/28/2021 39 100 186.5 3900 22,000 4,103,000 1.87 76 135
12/28/2021 39 140 277.5 5460 22,000 6,105,000 1.98 122 174
12/29/2021 40 120 226.5 4800 22,000 4,983,000 1.89 113 140
12/29/2021 40 160 309.5 6400 22,500 6,963,750 1.93
12/29/2021 40 220 401 8800 22,500 9,022,500 1.82 518 644
12/29/2021 40 220 402 8800 22,500 9,045,000 1.83
12/29/2021 40 170 310 6800 22,500 6,975,000 1.82
12/29/2021 40 220 410.5 8800 22,500 9,236,250 1.87
12/29/2021 40 120 217 4800 22,500 4,882,500 1.81
12/28/2022 39 240 396 9360 22,000 8,712,000 1.65
12/29/2021 40 280 504 11200 22,000 11,088,000 1.80
12/30/2021 41 140 274 5740 22,200 6,082,800 1.96
12/30/2021 41 140 295.5 5740 22,500 6,648,750 2.11
12/30/2021 41 280 516 11480 22,200 11,455,200 1.84
12/30/2021 41 420 828 17220 22,200 18,381,600 1.97
12/30/2021 41 340 673 13940 22,200 14,940,600 1.98
12/30/2021 41 400 704 16400 22,200 15,628,800 1.76
12/30/2021 41 320 641.5 13120 22200 14,241,300 2.00
12/30/2021 41 220 404 9020 22,200 8,968,800 1.84
12/30/2021 41 265 492.5 10865 22,200 10,933,500 1.86
12/30/2021 41 520 1038.5 21320 22,200 23,054,700 2.00
12/31/2021 42 147 274.5 6174 22,200 6,093,900 1.87
12/31/2021 42 120 262 5040 23,000 6,026,000 2.18
12/31/2021 42 285 604.5 11970 22,500 13,601,250 2.12
12/31/2021 42 265 554 11130 22,500 12,465,000 2.09
12/31/2021 42 200 384 8400 22,500 8,640,000 1.92
12/31/2021 42 45 84.5 1890 22,500 1,901,250 1.88
12/31/2022 41 360 710.5 14760 22,200 15,773,100 1.97
12/31/2021 42 140 299 5880 22,200 6,637,800 2.14
12/30/2022 41 160 322.5 6560 22,200 7,159,500 2.02
12/31/2021 42 196 312 8232 22,200 6,926,400 1.59
12/31/2021 42 520 1032 21840 22,200 22,910,400 1.98
1/1/2022 43 90 153.5 3870 22,500 3,453,750 1.71
1/1/2022 43 50 97 2150 22,500 2,182,500 1.94
1/1/2022 43 2 5 86 26,000 130,000 2.50
1/2/2022 44 30 57.5 1320 22,700 1,305,250 1.92
1/3/2022 45 124 256.5 5580 22,500 5,771,250 2.07
9,671 17,946 388,793 1,175,200 396,461,150 94
RATA HJ 22,092
RATA HB 18,518
GRAND TOT 9,671 17,946 388,793 1,175,200 396,461,150
rata-rata umur
panen 40.20
rata-rata
berat badan 1.86
PROGRAM
2. Ransum 644 Zak Rp 260,411,500
96.71
Makanan 32,200 1.794
Rp 332,326,865
Rp 64,778,285
RUGI / LABA 61,163,185

96.71X1.86 x 100
1.794*40.20
179.46 x 100
72.13
248.79 POIN jelek(rata ''berat ayam tdk sesuai dg umur panen dan pemakaian pakan)
KET EKOR Rp JUMLAH

Kecil 327 300 98,100
Besar 9,344 350 3,270,400
TOTAL 9,671 650 3,368,500
3,368,500
KET Rp JUMLAH
Kampil 644 150 96,600
Campr starbio 200 0
TOTAL 644 10,150 96,600 96,600
BONUS
KET Kg Rp JUMLAH
Mortalitas 4,000 0
IP 25 0
Keuntungan
TOTAL 0 0
Uang Lauk = 150,000

150,000
3,615,100
ayam program 10,000

mati 329
sisa 9,671
ayam program 10,000

mati manual 518
sisa 9,482
selisih 189 lebih
1,680,000 187,500 685,000 1,950,000 50,350,000
1,260,000 513,182 1,370,000 140,000
1,680,000 39,897 1,200,000
1,680,000 58,000 1,370,000
1,680,000 132,500 1,370,000
2,100,000 39,897 1,370,000
2,940,000 1,087,400 1,370,000
3,780,000 187,500 1,370,000
2,940,000 1,064,550 685,000
4,620,000 395,217 685,000
3,750,000 308,750 685,000
2,490,000 39,897
4,200,000 319,200
4,175,000 2,337,375
3,735,000 28,000
5,395,000 56,000
5,810,000 173,000
7,055,000 347,500
6,360,000
7,055,000
6,640,000
7,055,000
7,885,000
7,885,000
8,715,000
7,885,000
8,715,000
7,885,000
8,959,500
9,366,750
9,366,750
10,588,500
10,995,750
10,588,500
10,995,750
10,875,000
11,625,000
9,000,000
10,500,000
7,125,000
3,375,000
260,411,500 7,315,365 12,160,000 2,090,000 - 50,350,000 -
TTL 332,326,865
PJL AYAM 396,461,150
L/R 64,134,285 64,134,286 (1)
KAMPIL 644,000
64,778,285
PRESTASI KANDANG MENASA "MANGGIS atas "
LAPORAN jan 2022
TGL UMUR
12/23/2021 27 32 10 864 22000 220,000 0.31

12/24/2021 28 103 36 2884 22000 792,000 0.35
12/25/2021 29 128 63 3712 22000 1,386,000 0.49
12/28/2021 32 84 53 2688 24000 1,272,000 0.63
12/30/2021 34 120 99 4080 22200 2,197,800 0.83
12/30/2021 34 145 206 4930 22200 4,573,200 1.42
12/30/2021 34 75 111 2550 22200 2,464,200 1.48
12/30/2021 34 100 78 3400 26000 2,028,000 0.78
12/30/2021 34 100 150 3400 22200 3,330,000 1.50
12/30/2021 34 130 192 4420 22200 4,262,400 1.48
12/30/2021 34 75 92.8 2550 22200 2,060,160 1.24
12/30/2021 34 200 271 6800 22200 6,016,200 1.36
12/31/2021 35 75 121.5 2625 22500 2,733,750 1.62 KEMATIAN
PAKAN
1/1/2022 36 190 292 6840 22500 6,570,000 1.54 MANUAL
PROGRAM
1/1/2022 36 200 357.5 7200 22500 8,043,750 1.79
1/2/2022 37 160 282.5 5920 23000 6,497,500 1.77
1/2/2022 37 230 405.5 8510 22700 9,204,850 1.76
1/2/2022 37 200 347.5 7400 22700 7,888,250 1.74 56 26
1/2/2022 37 230 395 8510 22700 8,966,500 1.72 82 57
1/4/2022 39 160 307 6240 23500 7,214,500 1.92 92 85
1/4/2022 39 120 248 4680 22700 5,629,600 2.07 58 133
1/5/2022 40 285 527 11400 24000 12,648,000 1.85 76 167
1/5/2022 40 275 462.75 11000 24000 11,106,000 1.68 114 140
1/5/2022 40 152 353 6080 24000 8,472,000 2.32 5
1/5/2022 40 220 394.75 8800 24000 9,474,000 1.79 478 613
1/6/2022 41 140 243.75 5740 22700 5,533,125 1.74
1/6/2022 41 135 261.75 5535 24000 6,282,000 1.94
1/6/2022 41 140 300.75 5740 24000 7,218,000 2.15
1/6/2022 41 280 538.5 11480 24000 12,924,000 1.92
1/6/2022 41 380 682.75 15580 24000 16,386,000 1.80
1/6/2022 41 200 418 8200 24000 10,032,000 2.09
1/6/2022 41 160 302.5 6560 24000 7,260,000 1.89
1/6/2022 41 160 311.5 6560 24000 7,476,000 1.95
1/7/2022 42 150 305 6300 24000 7,320,000 2.03
1/7/2022 42 180 369.21 7560 24000 8,861,040 2.05
1/7/2022 42 140 274.25 5880 24000 6,582,000 1.96
1/7/2022 42 200 426 8400 24000 10,224,000 2.13
1/7/2022 42 260 527.25 10920 24000 12,654,000 2.03
1/7/2022 42 265 514.75 11130 24000 12,354,000 1.94
1/8/2022 43 125 217 5375 24000 5,208,000 1.74
1/8/2022 43 80 159 3440 25000 3,975,000 1.99
1/8/2022 43 200 414.5 8600 25000 10,362,500 2.07
1/8/2022 43 275 575.25 11825 25000 14,381,250 2.09
1/8/2022 43 105 222.5 4515 25000 5,562,500 2.12
1/8/2022 43 275 548 11825 25000 13,700,000 1.99
1/8/2022 43 200 418.5 8600 25000 10,462,500 2.09
1/8/2022 43 305 635.25 13115 25000 15,881,250 2.08
1/8/2022 43 140 302.75 6020 25000 7,568,750 2.16
1/8/2022 43 100 197.25 4300 25000 4,931,250 1.97
1/8/2022 43 500 1073.25 21500 25000 26,831,250 2.15
1/8/2022 43 600 1218 25800 25000 30,450,000 2.03
1/9/2022 44 122 183 5368 25000 4,575,000 1.50
9,606 17,496 383,351 1,230,900 420,046,075 89
RATA HJ 24,008
RATA HB 18,301
GRAND TOT 9,606 17,496 383,351 1,230,900 420,046,075
rata-rata umur
panen 39.91
rata-rata
berat badan 1.82
PROGRAM
2. Ransum 608 Zak Rp 242,758,500
96.06
Makanan 30,650 1.752
Rp 320,196,285
Rp 100,462,790
RUGI / LABA 96,667,090

99.06X 1.82 x 100
1.752*39.91
174.96 x 100
69.91
250.26 POIN jelek(rata ''berat ayam tdk sesuai dg umur panen dan pemakaian pakan)
KET EKOR Rp JUMLAH

Kecil 567 300 170,100
Besar 9,039 350 3,163,650
TOTAL 9,606 650 3,333,750
3,333,750
KET Rp JUMLAH
Kampil 613 150 91,950
Tidur dikdng 22 10,000 220,000
Campr starbio 200 0
TOTAL 635 10,150 311,950 311,950
BONUS
KET Kg Rp JUMLAH
Mortalitas 6,000 0
IP 25 0
Keuntungan
TOTAL 0 0
Uang Lauk 150,000

150,000
KAS pt redi 3,795,700
TGL KET Rp JUMLAH
manggis ATAS 3,795,700
pembulatan
3,700,000
byr manggis ATAS Rp 3,795,700
sisa Manggis BWH 3,615,100
7,410,800
mati 394 POT KASBON -
sisa 9,606 SISA 7,410,800
ayam program 10,000 SISA GAJI

mati manual 478
sisa 9,522
selisih 84 lebih
1,680,000 58,000 1,370,000 1,950,000 55,350,000
1,260,000 513,182 1,370,000 140,000
840,000 308,750 822,000
2,100,000 39,897 1,370,000
2,075,000 1,793,500 1,370,000
830,000 547,433 1,370,000
2,075,000 187,500 685,000
3,320,000 39,897 685,000
2,490,000 1,049,700 685,000
3,735,000 115,000
4,150,000 410,294
2,490,000 1,434,807
2,490,000 2,337,375
4,980,000 191,000
4,565,000 347,500
3,320,000 127,800
5,294,250 654,150
4,887,000 115,000
5,294,250
5,701,500
5,701,500
6,516,000
7,330,500
7,330,500
8,145,000
7,330,500
8,959,500
8,552,250
9,366,750
9,774,000
9,375,000
8,250,000
9,750,000
9,750,000
2,250,000
4,180,000
1,520,000
9,880,000
7,980,000
9,500,000
8,740,000
6,460,000
6,080,000
4,560,000
1,900,000
242,758,500 10,270,785 9,727,000 2,090,000 - 55,350,000 -

710
TTL 320,196,285
PJL AYAM 420,046,075
L/R 99,849,790 99,849,790 -
KAMPIL 613,000
100,462,790

:3 - x2 - -
jual ayam 03
:2 -
- -
LAPORAN jan 2022
TGL UMUR
12/27/2021 25 104 51 2600 24000 1,224,000 0.49

12/29/2021 27 52 30 1404 26000 780,000 0.58
1/5/2022 34 18 17 612 28000 476,000 0.94
1/8/2022 37 200 404 7400 25000 10,100,000 2.02
1/8/2022 37 560 1103.5 20720 25000 27,587,500 1.97
1/9/2022 38 140 300 5320 25000 7,500,000 2.14
1/9/2022 38 140 284.75 5320 25000 7,118,750 2.03
1/9/2022 38 102 219.2 3876 25000 5,480,000 2.15
KEMATIAN
1/9/2022 38 180 374.75 6840 25000 9,368,750 2.08 PAKAN
MANUAL
1/9/2022 38 200 412.5 7600 25000 10,312,500 2.06 PROGRAM
1/9/2022 38 580 1297.25 22040 25000 32,431,250 2.24

1/9/2022 38 600 1224 22800 25000 30,600,000 2.04
1/9/2022 38 220 457.75 8360 25000 11,443,750 2.08
1/10/2022 39 120 256.5 4680 25000 6,412,500 2.14 114 20
1/10/2022 39 120 263 4680 26000 6,838,000 2.19 34 44
1/10/2022 39 736 1556.5 28704 26000 40,469,000 2.11 45 80
1/10/2022 39 380 842.25 14820 26000 21,898,500 2.22 28 130
1/10/2022 39 80 180.5 3120 26000 4,693,000 2.26 33 159
1/10/2022 39 295 660.75 11505 26000 17,179,500 2.24 22 82
1/10/2022 39 100 218.75 3900 26000 5,687,500 2.19
1/10/2022 39 275 612 10725 26000 15,912,000 2.23 276 515
1/10/2022 39 139 300.25 5421 27000 8,106,750 2.16
1/10/2022 39 200 442 7800 26000 11,492,000 2.21
1/10/2022 39 130 282.75 5070 26000 7,351,500 2.18
1/10/2022 39 210 458.75 8190 26000 11,927,500 2.18
1/11/2022 40 140 296.75 5600 26000 7,715,500 2.12
1/11/2022 40 180 392.25 7200 27000 10,590,750 2.18
1/11/2022 40 180 385.25 7200 27000 10,401,750 2.14
1/11/2022 40 140 307.7 5600 27000 8,307,900 2.20
1/11/2022 40 180 395.75 7200 27000 10,685,250 2.20
1/12/2022 41 135 304 5535 27000 8,194,500 2.25
1/12/2022 41 120 276.27 4920 27000 7,459,290 2.30
1/13/2022 42 100 243.25 4200 26000 6,324,500 2.43
1/13/2022 42 120 290 5040 27000 7,830,000 2.42
1/14/2022 43 75 174 3225 26000 4,524,000 2.32
1/14/2022 43 40 99 1720 27000 2,673,000 2.48
7,291 15,413 280,947 934,000 397,096,690 74
RATA HJ 25,763
RATA HB 18,528
GRAND TOT 7,291 15,413 280,947 934,000 397,096,690
rata-rata umur
panen 38.53
rata-rata
berat badan 2.11
PROGRAM
2. Ransum 515 Zak Rp 207,261,500
91.14
Makanan 25,750 1.671
Rp 285,572,402
Rp 112,039,288
109,268,888

100.05X 2.19 x 100
1.492*36.83
192.67 x 100
64.37
299.29 POIN bagus
KET EKOR Rp JUMLAH

Kecil 174 300 52,200
Besar 7,117 350 2,490,950
TOTAL 7,291 650 2,543,150
2,543,150
KET Rp JUMLAH
Kampil 515 150 77,250
Campr starbio 200 0
TOTAL 515 10,150 77,250 77,250
BONUS
KET Kg Rp JUMLAH
Mortalitas 4,000 0
IP 25 0
Keuntungan
TOTAL 0 0
Uang Lauk = 150,000

150,000
2,770,400
NURI BWH 2,770,400
ayam program 8,000

mati 709
sisa 7,291
ayam program 8,000

mati manual 276
sisa 7,724
selisih -433 kurang

420,000 187,500 1,370,000 256,000 55,600,000 43,960
840,000 534,318 1,370,000 227,500
840,000 60,000 1,370,000 1,625,000
1,260,000 103,500 1,370,000 400,000
1,680,000 289,318 1,370,000 280,000
1,680,000 1,704,400 1,370,000
1,680,000 115,000 959,000
2,100,000 496,250 1,019,000
2,100,000 1,283,636
2,520,000 18,000
2,520,000 1,869,900
2,935,000 30,000
2,905,000 502,597
3,320,000 463,650
3,320,000 480,247
3,735,000 980,379
4,150,000 286,000
4,565,000 132,747
5,395,000 143,000
6,225,000
5,810,000
6,225,000
6,640,000
7,431,250
8,145,000
8,145,000
8,145,000
8,552,250
4,479,750
4,072,500
8,959,500
8,959,500
9,366,750
8,740,000
9,120,000
9,120,000
9,500,000
9,120,000
6,840,000
3,800,000
760,000
760,000
380,000
207,261,500 9,680,442 10,198,000 2,788,500 - 55,600,000 43,960
TTL 285,572,402
PJL AYAM 397,096,690
L/R 111,524,288 111,524,288 -
KAMPIL 515,000
112,039,288
PERIODE 10/12/21
LAPORAN jan 2022
TGL UMUR
12/27/2021 18 200 48.5 3600 24000 1,164,000 0.24

12/29/2021 20 189 51 3780 26000 1,326,000 0.27
1/5/2022 27 202 141.5 5454 28000 3,962,000 0.70
1/9/2022 31 200 418.25 6200 25000 10,456,250 2.09
1/9/2022 31 160 360 4960 25000 9,000,000 2.25
1/11/2022 33 180 394.5 5940 27,000 10,651,500 2.19
1/13/2022 35 25 42.25 875 26000 1,098,500 1.69
1/14/2022 36 283 520 10188 27,000 14,040,000 1.84
KEMATIAN
1/14/2022 36 360 693.5 12960 27000 18,724,500 1.93 PAKAN
MANUAL
1/14/2022 36 60 99.25 2160 26000 2,580,500 1.65 PROGRAM
1/14/2022 36 185 342.75 6660 27,000 9,254,250 1.85
1/14/2022 36 220 404.25 7920 27,000 10,914,750 1.84
1/14/2022 36 120 228.5 4320 27000 6,169,500 1.90
1/14/2022 36 225 414.25 8100 27000 11,184,750 1.84 49 18
1/15/2022 37 120 230 4440 27000 6,210,000 1.92 41 42
1/15/2022 37 145 280.5 5365 27,000 7,573,500 1.93 34 69
1/15/2022 37 260 492.75 9620 27000 13,304,250 1.90 27 120
1/15/2022 37 120 235 4440 27000 6,345,000 1.96 36 152
1/15/2022 37 170 331.75 6290 27000 8,957,250 1.95 29 55
1/15/2022 37 100 200 3700 27000 5,400,000 2.00
1/15/2022 37 160 316.5 5920 27000 8,545,500 1.98 216 456
1/16/2022 38 300 592.25 11400 27,000 15,990,750 1.97
1/16/2022 38 150 291.25 5700 27,000 7,863,750 1.94
1/16/2022 38 245 494.5 9310 27000 13,351,500 2.02
1/16/2022 38 120 251.5 4560 27000 6,790,500 2.10
1/16/2022 38 280 560 10640 27000 15,120,000 2.00
1/16/2022 38 200 397.5 7600 27000 10,732,500 1.99
1/16/2022 38 205 410 7790 27000 11,070,000 2.00
1/16/2022 38 100 206.25 3800 27000 5,568,750 2.06
1/16/2022 38 110 224 4180 27000 6,048,000 2.04
1/16/2022 38 180 362.25 6840 27000 9,780,750 2.01
1/16/2022 38 200 394.5 7600 27000 10,651,500 1.97
1/17/2022 39 140 283.75 5460 26700 7,576,125 2.03
1/17/2022 39 280 579 10920 26700 15,459,300 2.07
1/17/2022 39 60 116.25 2340 27000 3,138,750 1.94
1/17/2022 39 220 440.75 8580 27000 11,900,250 2.00
1/17/2022 39 200 414.5 7800 26700 11,067,150 2.07
1/17/2022 39 500 1003.75 19500 27000 27,101,250 2.01
1/17/2022 39 150 306 5850 26700 8,170,200 2.04
1/17/2022 39 195 409.5 7605 27000 11,056,500 2.10
1/17/2022 39 200 417.5 7800 27000 11,272,500 2.09
1/18/2022 40 176 369.5 7040 26700 9,865,650 2.10
1/18/2022 40 340 733.5 13600 27000 19,804,500 2.16
1/19/2022 41 121 269.5 4961 26500 7,141,750 2.23
1/19/2022 41 100 224.75 4100 26500 5,955,875 2.25
1/19/2022 41 120 260 4920 27000 7,020,000 2.17
8,576 16,257 312,788 1,230,500 436,359,800 87 0

RATA HJ 26,841
RATA HB 16,033
GRAND TOT 8,576 16,257 312,788 1,230,500 436,359,800
rata-rata umur
panen 36.47
rata-rata
berat badan 1.90
2. Ransum 456 Zak Rp 182,758,500
107.20
Makanan 22,800 1.402
Rp 260,650,080
Rp 176,165,720
RUGI / LABA 172,975,270

96.88X2.12 x 100
1.492*38.03
203.22 x 100
51.15
397.29 POIN bagus
KET EKOR Rp JUMLAH

Kecil 591 300 177,300
Besar 7,985 350 2,794,750
TOTAL 8,576 650 2,972,050
2,972,050
KET Rp JUMLAH
Kampil 456 150 68,400
Campr starbio 200 0
TOTAL 456 10,150 68,400 68,400
BONUS
KET Kg Rp JUMLAH
Mortalitas 4,000 0
IP 25 0
Keuntungan
TOTAL 0 0
Uang Lauk 150,000

150,000
TGL KET Rp JUMLAH
10/10/2021 bon 1,000,000.0 NURI ATAS 3,190,450
7,000,000 TTL GAJI

byr 0 NURI ATAS 3,190,450
sisa 7,000,000.0 NURI BAWAH 4,519,550
TOTAL 7,708,425
ayam program 8,000
mati -576 pot kot (1,600,000)
sisa 8,576 POT KABON -
SISA 6,108,425
ayam program 8,000
mati manual 216
sisa 7,784
selisih 792 lebih

420,000 534,318 1,370,000 256,000 55,600,000
840,000 187,500 1,233,000 227,500
840,000 964,400 1,370,000 1,625,000
1,260,000 132,500 1,370,000 400,000
1,260,000 73,000 1,096,000 280,000
1,260,000 187,500 1,199,500
1,680,000 60,000 1,370,000
1,680,000 470,200
2,100,000 2,681,636
2,100,000 1,959,600
2,905,000 491,650
2,905,000 347,500
2,905,000 387,397
2,905,000 980,379
3,320,000 347,500
3,735,000 286,000
3,735,000 347,500
3,735,000 56,000
4,565,000
4,565,000
4,980,000
3,320,000
2,036,250
5,701,500
6,516,000
7,330,500
7,737,750
8,145,000
8,145,000
8,552,250
8,552,250
8,307,000
8,360,000
8,360,000
8,360,000
8,740,000
8,360,000
6,460,000
4,560,000
1,140,000
380,000
182,758,500 10,494,580 9,008,500 2,788,500 - 55,600,000 -
TTL 260,650,080
PJL AYAM 436,359,800
L/R 175,709,720 175,925,870 (216,150)
KAMPIL 456,000
176,165,720
2,300,000 :3 766,667 x2 1,600,000 700,000
jual ayam 03
- :2 - - 0
1,600,000 700,000
3,190,450
3,890,450
LAPORAN FEB 2022
TOTAL AYAM
TGL UMUR
EKOR Kg Rata2 U P
1/1/2022 17 66 16.5 1122

1/2/2022 18 15 6.5 270
1/4/2022 20 60 24 1200
1/16/2022 32 20 27 640
1/21/2022 37 140 293.25 5180
1/22/2022 38 260 558.25 9880
1/22/2022 38 120 264.5 4560
1/22/2022 38 220 454.75 8360
1/22/2022 38 290 601.25 11020
1/22/2022 38 190 405.5 7220
1/22/2022 38 160 319.5 6080
1/22/2022 38 200 405 7600
1/22/2022 38 120 248 4560
1/23/2022 39 220 446.75 8580
1/23/2022 39 80 178 3120
1/23/2022 39 142 300.25 5538
1/23/2022 39 120 241.5 4680
1/23/2022 39 240 504 9360
1/23/2022 39 180 378 7020
1/23/2022 39 560 1135 21840
1/23/2022 39 220 449.75 8580
1/23/2022 39 480 1044.5 18720
1/24/2022 40 160 331 6400
1/24/2022 40 230 508 9200
1/24/2022 40 200 449.5 8000
1/24/2022 40 235 525.5 9400
1/24/2022 40 340 768.75 13600
1/24/2022 40 540 1124 21600
1/24/2022 40 140 294.25 5600
1/24/2022 40 360 806 14400
1/25/2022 41 260 563.25 10660
1/27/2022 43 28 45 1204
6,596 13,717 255,194
GRAND TOT 6,596 13,717 255,194

rata-rata umur
panen 38.69
rata-rata
berat badan 2.08
PROGRAM
A.masuk 7,000 1. DOC70 BOX CP 707
2. Ransum 460 Zak
94.23
Makanan 23,000 1.677
Ayam 13,717

94,23X2.08 x 100
1.677*38.69
195.96 x 100
64.87
302.07 POIN sedang
KET EKOR Rp JUMLAH

Kecil 141 300 42,300
Besar 6,455 350 2,259,250
TOTAL 6,596 650 2,301,550
KET Rp JUMLAH
Kampil 460 150 69,000
Campr starbio 200 0
TOTAL 460 10,150 69,000
BONUS
KET Kg Rp JUMLAH
Mortalitas 4,000 0
IP 25 0
Keuntungan
TOTAL 0
Uang Lauk = 150,000
ayam program 7,000

mati 404
sisa 6,596
ayam program 7,000

mati manual 486
sisa 6,514
selisih 82 lebih
PAKAN OBAT GAS SEKAM JMLH SEKAM

840,000 534,318 1,370,000 140,000
840,000 219,934 1,370,000 504,000
840,000 908,300 1,370,000 175,000
1,260,000 132,500 685,000 320,000
1,260,000 1,225,100 685,000 350,000
1,680,000 371,738 336,000
1,680,000 400,000 189,000
1,680,000 76,350
1,680,000 1,846,763
1,680,000 27,600
2,490,000 332,500
3,320,000 18,000
2,905,000 115,000
3,320,000
3,735,000
2,075,000
1,245,000
3,735,000
3,735,000
5,701,500
5,356,250
4,980,000
5,395,000
6,225,000
6,225,000
6,225,000
6,147,500
7,330,500
6,923,250
6,923,250
7,737,750
7,737,750
7,600,000
7,980,000
7,980,000
7,600,000
7,600,000
6,840,000
3,420,000
1,221,750
2,036,250
2,036,250
2,036,250
814,500
180,072,750 6,208,103 5,480,000 2,014,000 -
TTL 242,424,853
PJL AYAM 350,369,300
L/R 107,944,447
KAMPIL 460,000
108,404,447
SA "BONI BAWAH "
Jml(E+C) Rata2
24000 396,000 0.25

25000 162,500 0.43
30000 720,000 0.40
28000 756,000 1.35
26500 7,771,125 2.09
26000 14,514,500 2.15
26000 6,877,000 2.20
KEMATIAN
26000 11,823,500 2.07 PAKAN
MANUAL
26000 15,632,500 2.07 PROGRAM
26000 10,543,000 2.13
26000 8,307,000 2.00
26000 10,530,000 2.03
26000 6,448,000 2.07 270 41
25500 11,392,125 2.03 71 62
26000 4,628,000 2.23 45 108
25500 7,656,375 2.11 29 137
26000 6,279,000 2.01 17 112
25500 12,852,000 2.10 54
25500 9,639,000 2.10
25500 28,942,500 2.03 486 460
25500 11,468,625 2.04
25500 26,634,750 2.18
25200 8,341,200 2.07
25200 12,801,600 2.21
25200 11,327,400 2.25
25200 13,242,600 2.24
25200 19,372,500 2.26
25200 28,324,800 2.08
24500 7,209,125 2.10
25200 20,311,200 2.24
25500 14,362,875 2.17
24500 1,102,500 1.61
822,900 350,369,300 61
RATA HJ 25,543
RATA HB 17,673
822,900 350,369,300
LABA / RUGI
Rp 350,369,300
460*1000---- Rp 460,000
Rp 48,650,000
Rp 180,072,750
- Rp 5,480,000
- Rp 2,014,000
Total Modal & Biaya

Rp 242,424,853
Rp 108,404,447
RUGI / LABA 105,883,897
96,683,897
2,301,550
69,000
150,000
2,520,550
BONI BWH 2,520,550
DOC SARANA
48,650,000
48,650,000 -
107,944,447 -
LAPORAN feb 2022
TOTAL AYAM
TGL UMUR
EKOR Kg Rata2 U P
1/8/2022 19 92 27.5 1748

1/8/2022 19 35 20 665
1/9/2022 20 100 39.5 2000
1/11/2022 22 18 8 396
1/13/2022 24 100 62.5 2400
1/14/2022 25 72 56.5 1800
1/14/2022 25 30 23 750
1/16/2022 27 50 47.5 1350
1/25/2022 36 140 274.75 5040
1/25/2022 36 120 235 4320
1/25/2022 36 157 301.5 5652
1/26/2022 37 200 408.5 7400
1/27/2022 38 222 442.25 8436
1/27/2022 38 160 334 6080
1/27/2022 38 140 298 5320
1/27/2022 38 440 925 16720
1/27/2022 38 200 421 7600
1/27/2022 38 140 290.25 5320
1/27/2022 38 220 470 8360
1/27/2022 38 200 423 7600
1/27/2022 38 480 962.5 18240
1/27/2022 38 145 304 5510
1/27/2022 38 340 713 12920
1/27/2022 38 480 991 18240
1/27/2022 38 140 296.5 5320
1/28/2022 39 240 497 9360
1/28/2022 39 55 113.25 2145
1/28/2022 39 150 313.5 5850
1/28/2022 39 370 797.5 14430
1/28/2022 39 80 163.5 3120
1/28/2022 39 120 253 4680
1/28/2022 39 130 256.25 5070
1/28/2022 39 260 552.75 10140
1/28/2022 39 540 1106.25 21060
1/28/2022 39 150 314 5850
1/28/2022 39 140 295.25 5460
1/29/2022 40 80 177.5 3200
1/29/2022 40 120 254 4800
1/30/2022 41 71 159 2911
6,927 13,628 257,263
GRAND TOT 6,927 13,628 257,263

rata-rata umur
panen 37.14
rata-rata
berat badan 1.97
PROGRAM
A.masuk 7,000 1. DOC 70 BOX CP 707
2. Ransum 433 Zak
98.96
Makanan 21,650 1.589
Ayam 13,628

98,96 X1,97 x 100
1.589*37,14
194.68 x 100
59.00
329.95 POIN bagus
KET EKOR Rp JUMLAH

Kecil 497 300 149,100
Besar 6,430 350 2,250,500
TOTAL 6,927 650 2,399,600
KET Rp JUMLAH
Kampil 433 150 64,950
Campr starbio 200 0
TOTAL 433 10,150 64,950
BONUS
KET Kg Rp JUMLAH
Mortalitas 4,000 0
IP 25 0
Keuntungan
TOTAL 0
Uang Lauk 150,000
KAS BON BP BONI

TGL KET Rp JUMLAH
21,125,000
byr
sisa 21,125,000.0
ayam program 7,000

mati 73
sisa 6,927
ayam program 7,000
mati manual 321
sisa 6,679
selisih 248 lebih
PAKAN OBAT GAS SEKAM JMLH SEKAM

840,000 103,500 1,370,000 140,000
840,000 1,409,400 1,370,000 511,000
840,000 219,934 685,000 175,000
840,000 1,049,134 685,000 320,000
1,255,000 400,000 350,000
1,680,000 76,350 336,000
1,680,000 1,656,863 189,000
1,680,000 534,318
2,100,000
2,940,000
1,680,000
1,245,000
2,490,000
2,905,000
3,320,000
3,735,000
4,150,000
4,150,000
4,565,000
4,565,000
4,565,000
4,980,000
5,810,000
6,108,750
6,516,000
6,923,250
6,923,250
7,330,500
7,303,250
6,840,000
6,840,000
6,840,000
6,840,000
3,420,000
3,800,000
6,840,000
6,759,750
6,108,750
7,737,750
5,294,250
1,629,000
1,221,750
407,250
174,538,500 5,449,499 4,110,000 2,021,000 -

710
TTL 234,856,919
PJL AYAM 315,834,125
L/R 80,977,206
KAMPIL 433,000
81,410,206
penjualan kotoran
:3 -
jual ayam 03
:2 0
ASA "BONI ATAS "
Jml(E+C) Rata2
30000 825,000 0.30

28000 560,000 0.57
32000 1,264,000 0.40
30000 240,000 0.44
32000 2,000,000 0.63
32000 1,808,000 0.78
32000 736,000 0.77
28000 1,330,000 0.95
25500 7,006,125 1.96
24500 5,757,500 1.96
24500 7,386,750 1.92
24000 9,804,000 2.04
23000 10,171,750 1.99 KEMATIAN
PAKAN
24000 8,016,000 2.09 MANUAL
PROGRAM
24000 7,152,000 2.13
23000 21,275,000 2.10
23000 9,683,000 2.11
24500 7,111,125 2.07 63 19
23000 10,810,000 2.14 53 44
23000 9,729,000 2.12 28 74
23000 22,137,500 2.01 21 115
23000 6,992,000 2.10 117 126
23000 16,399,000 2.10 39 55
23000 22,793,000 2.06
23000 6,819,500 2.12 321 433
22500 11,182,500 2.07
22500 2,548,125 2.06
22500 7,053,750 2.09
22500 17,943,750 2.16
22500 3,678,750 2.04
22500 5,692,500 2.11
22500 5,765,625 1.97
22500 12,436,875 2.13
22500 24,890,625 2.05
22500 7,065,000 2.09
22500 6,643,125 2.11
22500 3,993,750 2.22
22500 5,715,000 2.12
21500 3,418,500 2.24
959,000 315,834,125 69
RATA HJ 23,176
RATA HB 17,234
959,000 315,834,125
LABA / RUGI
Rp 315,834,125
433*1000---- Rp 433,000
Rp 48,650,000
Rp 174,538,500
Rp 4,110,000
- Rp 2,108,920
Total Modal & Biaya

Rp 234,856,919
Rp 81,410,206
RUGI / LABA 78,795,656
70,135,656
2,399,600
64,950
150,000
2,614,550
BONI ATAS 2,614,550

pembulatan
TTL GAJI
BONI ATAS 2,614,550
BONI BWH 2,520,550
TOTAL 5,135,100
POT KABON -
SISA 5,135,100
DOC SARANA
48,650,000 87,920
48,650,000 87,920
80,977,206 -
utk ibu
x2 - -
- 0
- -
LAPORAN feb 2022
TGL UMUR
1/24/2022 21 71 23 1491 32,000 736,000 0.32

2/4/2022 32 14 5.2 448 28,000 145,600 0.37
2/4/2022 32 6 4.3 192 28,000 120,400 0.72
2/6/2022 34 125 155.75 4250 19,500 3,037,125 1.25
2/10/2022 38 160 347.5 6080 17,700 6,150,750 2.17
2/10/2022 38 46 102.25 1748 17,700 1,809,825 2.22
2/10/2022 38 120 268 4560 17,700 4,743,600 2.23
2/11/2022 39 115 256 4485 18,500 4,736,000 2.23
KEMATIAN
2/11/2022 39 139 300.25 5421 18,200 5,464,550 2.16 PAKAN
MANUAL
2/11/2022 39 560 1231 21840 18,200 22,404,200 2.20 PROGRAM
2/11/2022 39 255 558.25 9945 18,200 10,160,150 2.19
2/11/2022 39 240 523 9360 18,200 9,518,600 2.18
2/11/2022 39 200 449 7800 18,200 8,171,800 2.25
2/11/2022 39 160 363.5 6240 18,700 6,797,450 2.27 79 23
2/12/2022 40 120 271 4800 17,700 4,796,700 2.26 48 50
2/12/2022 40 140 310.75 5600 17,700 5,500,275 2.22 49 85
2/12/2022 40 150 337 6000 17,700 5,964,900 2.25 38 126
2/12/2022 40 210 506.25 8400 18,200 9,213,750 2.41 10 153
2/12/2022 40 110 225 4400 17,700 3,982,500 2.05 21 124
2/12/2022 40 174 393.25 6960 17,700 6,960,525 2.26
2/12/2022 40 580 1319.75 23200 17,500 23,095,625 2.28 245 561
2/12/2022 40 135 308.25 5400 17,700 5,456,025 2.28
2/13/2022 41 200 443.5 8200 17,700 7,849,950 2.22
2/13/2022 41 200 464.5 8200 17,700 8,221,650 2.32
2/13/2022 41 130 312.25 5330 17,700 5,526,825 2.40
2/13/2022 41 185 411.25 7585 17,700 7,279,125 2.22
2/13/2022 41 185 407.25 7585 17,700 7,208,325 2.20
2/13/2022 41 118 288.75 4838 17,700 5,110,875 2.45
2/13/2022 41 230 501.5 9430 17,700 8,876,550 2.18
2/13/2022 41 120 285 4920 17,700 5,044,500 2.38
2/13/2022 41 200 468.5 8200 17,700 8,292,450 2.34
2/13/2022 41 290 658.75 11890 17,500 11,528,125 2.27
2/14/2022 42 60 144.5 2520 17,700 2,557,650 2.41
2/14/2022 42 100 210.75 4200 17,700 3,730,275 2.11
2/14/2022 42 180 432.25 7560 17,200 7,434,700 2.40
2/14/2022 42 160 394.5 6720 18,000 7,101,000 2.47
2/14/2022 42 180 434.25 7560 17,700 7,686,225 2.41
2/14/2022 42 1 2 42 25,000 50,000 2.00
2/15/2022 43 127 320.25 5461 17,000 5,444,250 2.52
2/15/2022 43 60 151.5 2580 17,500 2,651,250 2.53
2/15/2022 43 160 412 6880 17,000 7,004,000 2.58
2/15/2022 43 255 648.25 10965 17,000 11,020,250 2.54
2/15/2022 43 140 356.75 6020 17,000 6,064,750 2.55
2/15/2022 43 125 311 5375 17000 5,287,000 2.49
2/15/2022 43 320 804.5 13760 17,500 14,078,750 2.51
2/15/2022 43 80 200.5 3440 17,000 3,408,500 2.51
2/16/2022 44 80 180 3520 16,500 2,970,000 2.25
2/17/2022 45 117 277.5 5265 17,000 4,717,500 2.37
7,833 17,780 316,666 891,300 315,110,825 104

RATA HJ 17,723
RATA HB 16,778
SELISIH HB /HJ 945
GRAND TOT 7,833 17,780 316,666 891,300 315,110,825
rata-rata umur
panen 40.43
rata-rata
berat badan 2.27
PROGRAM
2. Ransum 561Zak Rp 221,755,000
97.91
Makanan 28,050 1.578
Rp 298,313,815
Rp 17,358,010
RUGI / LABA 14,176,860
97,91X2.27 x 100
1.578*40.43
222.25 x 100
63.78
348.47 POIN bagus
KET EKOR Rp JUMLAH

Kecil 91 300 27,300
Besar 7,742 350 2,709,700
TOTAL 7,833 650 2,737,000
2,737,000
KET Rp JUMLAH
Kampil 561 150 84,150
Tidur dikdng 21 10,000 210,000
Campr starbio 200 0
TOTAL 582 10,150 294,150 294,150
BONUS
KET Kg Rp JUMLAH
Mortalitas 4,000 0
IP 25 0
Keuntungan
TOTAL 0 0
Uang Lauk = 150,000

KAS REDI 150,000
SISA KASBON
MELON ATAS Rp 3,333,650
MELON BWH 3,181,150
- 6,514,800
byr pot kot
ayam program 8,000 sisa - POT KABON -
mati 167 SISA 6,514,800
sisa 7,833
SISA GAJI 6,514,800
ayam program 8,000
mati manual 245
sisa 7,755
selisih 78 lebih
840,000 563,750 1,630,000 661,500 55,600,000
840,000 219,934 1,630,000 136,500
1,260,000 1,704,400 1,141,000 189,000
840,000 1,141,000 1,141,000 120,000
1,260,000 498,847 1,141,000 175,000
2,100,000 8,500 1,141,000 256,000
2,520,000 220,000 815,000 390,000
4,620,000 918,324 815,000 156,700
2,520,000 55,000 1,630,000
2,520,000 133,000
1,245,000 243,500
2,905,000 79,794
3,320,000 261,300
3,735,000 1,104,575
3,320,000 230,000
4,150,000 312,294
5,395,000 39,897
4,980,000 56,000
5,395,000
5,810,000
6,124,250
6,923,250
6,108,750
6,923,250
8,145,000
7,737,750
7,737,750
7,220,000
7,600,000
7,980,000
7,600,000
8,360,000
8,740,000
9,500,000
8,360,000
8,740,000
8,740,000
9,880,000
9,120,000
5,320,000
3,420,000
1,900,000
221,755,000 7,790,115 11,084,000 2,084,700 - 55,600,000 -
TTL 298,313,815
PJL AYAM 315,110,825
L/R 16,797,010 16,797,010 -
KAMPIL 561,000
17,358,010

- :3 x2 0 -
:2 - - 0
- -
LAPORAN feb 22
TGL UMUR
1/24/2022 18 100 23.5 1800 32000 752,000 0.24

1/30/2022 24 60 26.5 1440 32000 848,000 0.44
2/3/2022 28 60 44 1680 21000 924,000 0.73
2/4/2022 29 12 7.8 348 28000 218,400 0.65
2/4/2022 29 13 6.5 377 28000 182,000 0.50
2/6/2022 31 50 56 1550 22000 1,232,000 1.12
2/7/2022 32 50 62.5 1600 20000 1,250,000 1.25
2/7/2022 32 90 111.75 2880 20200 2,257,350 1.24
2/9/2022 34 60 93 2040 17700 1,646,100 1.55
2/10/2022 35 40 59.5 1400 19000 1,130,500 1.49
2/13/2022 38 100 147 3800 18700 2,748,900 1.47
2/14/2022 39 145 352 5655 17700 6,230,400 2.43
2/14/2022 39 40 71 1560 18700 1,327,700 1.78 KEMATIAN
PAKAN
2/14/2022 39 25 50.25 975 17700 889,425 2.01 MANUAL
PROGRAM
2/15/2022 40 40 84.5 1600 17000 1,436,500 2.11
2/15/2022 40 95 209.75 3800 17000 3,565,750 2.21
2/15/2022 40 600 1342 24000 17000 22,814,000 2.24
2/15/2022 40 440 968.5 17600 17000 16,464,500 2.20 82 20
2/16/2022 41 255 552 10455 16500 9,108,000 2.16 44 50
2/16/2022 41 105 251.25 4305 16500 4,145,625 2.39 37 86
2/16/2022 41 65 152.75 2665 17000 2,596,750 2.35 33 136
2/16/2022 41 235 532 9635 16500 8,778,000 2.26 27 169
2/16/2022 41 160 364 6560 16500 6,006,000 2.28 43 166
2/16/2022 41 140 314.25 5740 16500 5,185,125 2.24 9 5
2/16/2022 41 180 422.25 7380 16500 6,967,125 2.35 275 632
2/16/2022 41 300 700.25 12300 16500 11,554,125 2.33
2/16/2022 41 360 913.5 14760 16500 15,072,750 2.54
2/17/2022 42 7 14 294 17000 238,000 2.00
2/17/2022 42 200 473.5 8400 17000 8,049,500 2.37
2/17/2022 42 110 269 4620 17000 4,573,000 2.45
2/17/2022 42 220 548.5 9240 18000 9,873,000 2.49
2/17/2022 42 180 433.25 7560 17000 7,365,250 2.41
2/17/2022 42 210 491.75 8820 17000 8,359,750 2.34
2/17/2022 42 120 302.5 5040 17000 5,142,500 2.52
2/17/2022 42 60 150 2520 17000 2,550,000 2.50
2/17/2022 42 190 461 7980 17000 7,837,000 2.43
2/17/2022 42 260 623 10920 17000 10,591,000 2.40
2/17/2022 42 460 1108 19320 17000 18,836,000 2.41
2/17/2022 42 160 390 6720 17200 6,708,000 2.44
2/18/2022 43 100 254.25 4300 17500 4,449,375 2.54
2/18/2022 43 140 359.75 6020 17500 6,295,625 2.57
2/18/2022 43 200 507.5 8600 17500 8,881,250 2.54
2/18/2022 43 160 415 6880 17500 7,262,500 2.59
2/18/2022 43 200 512 8600 17500 8,960,000 2.56
2/18/2022 43 160 417.5 6880 17500 7,306,250 2.61
2/18/2022 43 92 231.5 3956 17500 4,051,250 2.52
2/18/2022 43 320 793.5 13760 17500 13,886,250 2.48
2/18/2022 43 320 806.5 13760 17500 14,113,750 2.52
2/19/2022 44 115 287.5 5060 17500 5,031,250 2.50
2/19/2022 44 105 274.25 4620 16500 4,525,125 2.61
2/19/2022 44 195 504.25 8580 16500 8,320,125 2.59
2/19/2022 44 230 598.25 10120 16500 9,871,125 2.60
2/19/2022 44 287 739.25 12628 16500 12,197,625 2.58
2/19/2022 44 245 633.5 10780 16500 10,452,750 2.59
8,866 20,517 363,883 992,400 351,058,275 114
RATA HJ 17,110
RATA HB 16,394
SELISIH HB /HJ 717
GRAND TOT 8,866 20,517 363,883 992,400 351,058,275
rata-rata umur
panen 41.04
rata-rata
berat badan 2.31
PROGRAM
2. Ransum 632Zak Rp 254,042,000
98.51
Makanan 31,600 1.540
Rp 336,353,423
Rp 15,336,852
RUGI / LABA 12,003,202
-636,798
98,51 X 2.31 x 100
1.540*41,04
227.97 x 100
63.21
360.64 POIN bagus
KET EKOR Rp JUMLAH

Kecil 285 300 85,500
Besar 8,581 350 3,003,350
TOTAL 8,866 650 3,088,850
3,088,850
KET Rp JUMLAH
Kampil 632 150 94,800
Campr starbio 200 0
TOTAL 632 10,150 94,800 94,800
BONUS
KET Kg Rp JUMLAH
Mortalitas 6,000 0
IP 25 0
Keuntungan
TOTAL 0 0
Uang Lauk 150,000

150,000
3,333,650

pembulatan
ayam program 9,000
mati 134
sisa 8,866
ayam program 9,000

mati manual 275
sisa 8,725
selisih 141 lebih

420,000 187,500 1,630,000 661,500 62,550,000
840,000 563,250 1,304,000 136,500
840,000 103,500 1,304,000 189,000
840,000 1,304,000 1,304,000 120,000
1,260,000 158,480 815,000 140,000
2,520,000 498,847 1,304,000 264,000
1,680,000 8,500 815,000 390,000
3,780,000 110,000
3,360,000 1,480,500
2,520,000 423,750
2,495,000 1,039,500
2,490,000 79,794
2,905,000 215,500
3,320,000 187,500
3,735,000 2,059,525
4,980,000 115,000
3,735,000 18,000
5,395,000 312,294
5,810,000 39,897
6,225,000 56,000
5,810,000 423,086
7,885,000
6,640,000
7,807,500
8,165,250
8,604,750
8,360,000
8,195,000
9,834,000
9,834,000
9,834,000
9,834,000
9,834,000
9,394,500
9,880,000
9,120,000
9,880,000
10,260,000
11,020,000
9,880,000
7,980,000
4,940,000
1,900,000
254,042,000 9,384,423 8,476,000 1,901,000 - 62,550,000 -
710
TTL 336,353,423
PJL AYAM 351,058,275
L/R 14,704,852 14,704,852 -
KAMPIL 632,000
15,336,852
LAPORAN feb 22

TGL UMUR
EKOR Kg Rata2 U P Harga Jml(E+C) Rata2
1/28/2022 17 208 49.5 3536 32000 1,584,000 0.24

2/8/2022 28 35 23.75 980 20000 475,000 0.68
2/15/2022 35 125 223.5 4375 17000 3,799,500 1.79
2/18/2022 35 80 174.5 2800 18500 3,228,250 2.18
2/19/2022 39 180 361.5 7020 16500 5,964,750 2.01
2/19/2022 39 140 302.5 5460 16500 4,991,250 2.16
2/19/2022 39 415 924.5 16185 16500 15,254,250 2.23
KEMATIAN
2/19/2022 39 140 326 5460 16500 5,379,000 2.33 PAKAN
MANUAL
2/19/2022 39 80 181.5 3120 16500 2,994,750 2.27 PROGRAM
2/20/2022 40 120 269 4800 16500 4,438,500 2.24

2/20/2022 40 310 739.75 12400 16000 11,836,000 2.39
2/20/2022 40 170 410.25 6800 16000 6,564,000 2.41
2/20/2022 40 160 386 6400 16000 6,176,000 2.41 43 22
2/20/2022 40 75 177.5 3000 16000 2,840,000 2.37 79 49
2/20/2022 40 130 309.25 5200 16700 5,164,475 2.38 69 90
2/20/2022 40 130 308.25 5200 16000 4,932,000 2.37 53 139
2/20/2022 40 280 667 11200 16000 10,672,000 2.38 83 160
2/20/2022 40 180 427.25 7200 16000 6,836,000 2.37 91 90
2/20/2022 40 560 1327 22400 16000 21,232,000 2.37
2/20/2022 40 180 426.25 7200 16000 6,820,000 2.37 418 550
2/20/2022 40 560 1353.5 22400 16000 21,656,000 2.42
2/20/2022 40 340 808.75 13600 16000 12,940,000 2.38
2/21/2022 41 105 249.75 4305 16000 3,996,000 2.38
2/21/2022 41 135 258.5 5535 16000 4,136,000 1.91
2/21/2022 41 112 274 4592 16200 4,438,800 2.45
2/21/2022 41 120 302.5 4920 16000 4,840,000 2.52
2/21/2022 41 240 566.5 9840 16000 9,064,000 2.36
2/21/2022 41 200 504.75 8200 16000 8,076,000 2.52
2/21/2022 41 155 378.75 6355 16000 6,060,000 2.44
2/21/2022 41 45 111.75 1845 16000 1,788,000 2.48
2/21/2022 41 210 496 8610 16000 7,936,000 2.36
2/21/2022 41 90 218.25 3690 16000 3,492,000 2.43
2/21/2022 41 315 767.75 12915 16000 12,284,000 2.44
2/21/2022 41 45 111.25 1845 15500 1,724,375 2.47
2/22/2022 42 30 75 1260 17000 1,275,000 2.50
2/22/2022 42 130 329 5460 17000 5,593,000 2.53
2/22/2022 42 15 20.75 630 17500 363,125 1.38
2/22/2022 42 135 332.25 5670 15500 5,149,875 2.46
2/22/2022 42 305 751.75 12810 15500 11,652,125 2.46
2/22/2022 42 125 306.5 5250 15500 4,750,750 2.45
2/23/2022 43 11 10.25 473 15500 158,875 0.93
7,121 16,242 280,941 684,400 262,555,650 90

RATA HJ 16,165
RATA HB 16,587
GRAND TOT 7,121 16,242 280,941 684,400 262,555,650
rata-rata umur
39.45
panen
rata-rata
2.28
berat badan
PROGRAM
2. Ransum 550 Zak Rp 220,831,750
89.01
Makanan 27,500 1.693
Rp 269,402,294
Rp (6,296,644)
-9,008,794
-20,008,794
89,01X 2.28 x 100
1.693*39,45
203.03 x 100
66.80
303.95 POIN sedang
KET EKOR Rp JUMLAH

Kecil 254 300 76,200
Besar 6,867 350 2,403,450
TOTAL 7,121 650 2,479,650
2,479,650
KET Rp JUMLAH
Kampil 550 150 82,500
Campr starbio 200 0
TOTAL 550 10,150 82,500 82,500
BONUS
KET Kg Rp JUMLAH
Mortalitas 1,500 0
IP 25 0
Keuntungan
TOTAL 0 0
Uang Lauk = 150,000

150,000
2,712,150
ayam program 8,000

mati 879
sisa 7,121
ayam program 8,000

mati manual 418
sisa 7,582
selisih -461 kurang
840,000 563,250 1,630,000 392,000 28,280,000 329,700
840,000 219,934 1,141,000 273,000
1,260,000 292,934 815,000 144,000
1,245,000 992,059 815,000 400,000
1,660,000 496,250 1,141,000 520,000
1,660,000 219,934 815,000 210,000
1,660,000 1,365,236 625,000 175,000
2,075,000 507,347 815,000 390,000
2,075,000 220,000 326,000 520,000
2,490,000 215,500 169,000
3,320,000 470,350
3,320,000 347,500
3,320,000 103,500
3,735,000 28,000
3,735,000 28,000
4,150,000 286,000
3,320,000 143,000
1,660,000 2,146,050
5,395,000
6,225,000
3,735,000
2,458,500
6,556,000
6,556,000
8,195,000
8,195,000
8,195,000
8,195,000
8,604,750
9,014,500
9,014,500
9,424,250
9,424,250
8,859,000
8,740,000
8,740,000
8,740,000
8,740,000
7,980,000
8,360,000
6,840,000
760,000
1,520,000
220,831,750 8,644,844 8,123,000 3,193,000 - 28,280,000 329,700
TTL 269,402,294
PJL AYAM 262,555,650
L/R (6,846,644) (10,074,894) 3,228,250 masuk ke merpati atas
KAMPIL 550,000
(6,296,644)
PERIODE 15/1/2022
LAPORAN feb 2021
TGL UMUR
2/2/2022 19 200 61.5 3800 32000 1,968,000 0.31

2/8/2022 25 30 21.25 750 20000 425,000 0.71
2/15/2022 32 25 28.75 800 17000 488,750 1.15
2/15/2022 32 109 124.5 3488 19000 2,365,500 1.14
2/19/2022 36 130 171.5 4680 17500 3,001,250 1.32
2/20/2022 37 100 131.5 3700 18000 2,367,000 1.32
2/21/2022 38 80 140.5 3040 17000 2,388,500 1.76
KEMATIAN
2/21/2022 38 25 34.5 950 18000 621,000 1.38 PAKAN
MANUAL
2/22/2022 39 195 356 7605 17000 6,052,000 1.83 PROGRAM
2/22/2022 39 123 234 4797 15500 3,627,000 1.90
2/22/2022 39 210 503.25 8190 16200 8,152,650 2.40
2/22/2022 39 180 430.25 7020 15500 6,668,875 2.39
2/22/2022 39 545 1264.5 21255 15500 19,599,750 2.32 65 22
2/22/2022 39 100 229.75 3900 15500 3,561,125 2.30 91 48
2/23/2022 40 155 366.5 6200 15000 5,497,500 2.36 91 82
2/23/2022 40 60 143 2400 15000 2,145,000 2.38 75 143
2/23/2022 40 297 700 11880 15000 10,500,000 2.36 72 154
2/23/2022 40 105 244.25 4200 15000 3,663,750 2.33 66 95
2/23/2022 40 137 317.75 5480 15000 4,766,250 2.32
2/23/2022 40 255 604.75 10200 15000 9,071,250 2.37 460 544
2/23/2022 40 135 313.25 5400 15000 4,698,750 2.32
2/23/2022 40 137 277.5 5480 15500 4,301,250 2.03
2/23/2022 40 130 313.75 5200 15000 4,706,250 2.41
2/23/2022 40 360 872 14400 15000 13,080,000 2.42
2/23/2022 40 525 1260.75 21000 15000 18,911,250 2.40
2/23/2022 40 225 544.25 9000 15000 8,163,750 2.42
2/23/2022 40 465 1133.25 18600 15000 16,998,750 2.44
2/24/2022 41 210 534 8610 16000 8,544,000 2.54
2/24/2022 41 24 40 984 15000 600,000 1.67
2/24/2022 41 345 827.25 14145 15000 12,408,750 2.40
2/24/2022 41 420 1035.5 17220 15000 15,532,500 2.47
2/24/2022 41 124 299.5 5084 15000 4,492,500 2.42
2/24/2022 41 330 809.5 13530 15000 12,142,500 2.45
2/24/2022 41 165 406.25 6765 15000 6,093,750 2.46
2/24/2022 41 200 497.75 8200 15000 7,466,250 2.49
2/24/2022 41 210 514 8610 15000 7,710,000 2.45
7,066 15,787 276,563 585,200 242,780,400 74

RATA HJ 15,379
RATA HB 17,394
GRAND TOT 7,066 15,787 276,563 585,200 242,780,400
rata-rata umur
panen 39.14
rata-rata
berat badan 2.23
PROGRAM
2. Ransum 544 Zak Rp 219,438,250
88.33
KET BERAT JML 4. gas Rp 6,982,000
Makanan 27,200 1.723
Rp 274,589,773
Rp (31,265,373)
RUGI / LABA -33,948,823
by oa pakan -10,880,000
-42,145,373
88,83X2.23 x 100
1.723*39,14
197.33 x 100
67.44
292.61 POIN jelek
KET EKOR Rp JUMLAH

Kecil 425 300 127,500
Besar 6,641 350 2,324,350
TOTAL 7,066 650 2,451,850
2,451,850
KET Rp JUMLAH
Kampil 544 150 81,600
Campr starbio 200 0
TOTAL 544 10,150 81,600 81,600
BONUS
KET Kg Rp JUMLAH
Mortalitas 1,500 0
IP 25 0
Keuntungan
TOTAL 0 0
Uang Lauk 150,000

150,000
TGL KET Rp JUMLAH
- TTL GAJI
sisa - MERPATI BWH 2,712,150
TOTAL 5,393,950
ayam program 8,000
mati 934 5,393,950
sisa 7,066 pot kot -
POT KABON
mati manual 460
sisa 7,540
selisih -474 kurang
840,000 563,250 1,304,000 266,000 36,280,000
840,000 465,331 815,000 136,000
840,000 1,742,059 815,000 400,000
1,260,000 103,500 1,304,000 520,000
1,260,000 496,250 815,000 210,000
1,680,000 507,347 625,000 168,000
1,680,000 110,000 815,000 390,000
1,680,000 187,500 489,000 520,000
2,100,000 1,365,236 156,000
2,520,000 215,500
2,520,000 2,146,050
2,940,000 215,500
2,915,000 28,000
3,360,000 28,000
3,780,000 286,000
4,165,000 143,000
2,075,000 286,000
2,075,000 235,000
2,490,000
1,680,000
4,570,000
4,980,000
5,810,000
6,225,000
8,300,000
8,300,000
8,300,000
8,242,250
8,604,750
8,604,750
8,604,750
8,604,750
9,014,500
4,097,500
4,560,000
8,360,000
8,360,000
8,360,000
8,740,000
8,740,000
8,740,000
8,740,000
6,840,000
3,040,000
219,438,250 9,123,523 6,982,000 2,766,000 - 36,280,000 -
TTL 274,589,773
PJL AYAM 242,780,400
L/R (31,809,373) (28,581,123) (3,228,250)
KAMPIL 544,000
(31,265,373)

5,000 - :3 - x2 - -
tambahan
:2 -
- -
LAPORAN maret 22
TGL UMUR
2/3/2022 18 150 41.5 2700 32000 1,328,000 0.28

2/6/2022 21 150 71 3150 31000 2,201,000 0.47
2/12/2022 27 35 20 945 28000 560,000 0.57
2/16/2022 31 15 12.75 465 16500 210,375 0.85
2/17/2022 32 25 33 800 19000 627,000 1.32
2/24/2022 39 220 429.25 8580 15500 6,653,375 1.95
2/24/2022 39 120 218 4680 15500 3,379,000 1.82
2/24/2022 39 160 316 6240 15000 4,740,000 1.98 KEMATIAN
PAKAN
2/24/2022 39 620 1217.25 24180 15000 18,258,750 1.96 MANUAL
PROGRAM
2/24/2022 39 240 469.5 9360 15000 7,042,500 1.96
2/25/2022 40 120 222.5 4800 15500 3,448,750 1.85
2/25/2022 40 175 354.25 7000 15500 5,490,875 2.02
2/26/2022 41 200 429 8200 15000 6,435,000 2.15 68 22
2/27/2022 42 150 319.5 6300 14700 4,696,650 2.13 50 53
2/27/2022 42 295 618.25 12390 14700 9,088,275 2.10 58 84
2/27/2022 42 235 503 9870 14700 7,394,100 2.14 36 129
2/27/2022 42 475 1004 19950 14700 14,758,800 2.11 27 154
2/27/2022 42 440 924.5 18480 14700 13,590,150 2.10 31 175
2/28/2022 43 270 603 11610 16700 10,070,100 2.23 20
2/28/2022 43 157 348.5 6751 16700 5,819,950 2.22 270 637
2/28/2022 43 595 1311.5 25585 16700 21,902,050 2.20
2/28/2022 43 490 1099 21070 16700 18,353,300 2.24
2/28/2022 43 280 638 12040 16700 10,654,600 2.28
3/1/2022 44 160 381 7040 18200 6,934,200 2.38
3/1/2022 44 400 929.5 17600 17900 16,638,050 2.32
3/1/2022 44 140 322.75 6160 17900 5,777,225 2.31
3/1/2022 44 300 694 13200 17900 12,422,600 2.31
3/1/2022 44 360 845.25 15840 17900 15,129,975 2.35
3/1/2022 44 160 381.5 7040 18200 6,943,300 2.38
3/1/2022 44 440 1044.5 19360 17900 18,696,550 2.37
3/2/2022 45 80 190.5 3600 17900 3,409,950 2.38
3/2/2022 45 160 373.5 7200 18200 6,797,700 2.33
3/2/2022 45 160 375 7200 18200 6,825,000 2.34
3/2/2022 45 120 284 5400 18200 5,168,800 2.37
3/2/2022 45 120 279.5 5400 17900 5,003,050 2.33
3/2/2022 45 165 353 7425 18200 6,424,600 2.14
3/2/2022 45 180 426 8100 17900 7,625,400 2.37
3/4/2022 47 160 396.5 7520 18000 7,137,000 2.48
3/4/2022 47 149 357.5 7003 17500 6,256,250 2.40
8,871 18,837 370,234 693,400 313,892,250 79
RATA HJ 16,663
RATA HB 17,745
GRAND TOT 8,871 18,837 370,234 693,400 313,892,250
rata-rata umur
panen 41.74
rata-rata
berat badan 2.12
PROGRAM
2. Ransum 637 Zak Rp 251,533,500
98.57
Makanan 31,850 1.691
Rp 334,262,518
Rp (19,733,268)
-23,066,168
by oa pakan -12,740,000
laba/rugi -35,806,168
98,57X 2,12 x 100
1.691*41,74
209.30 x 100
70.57
296.61 POIN sedang
KET EKOR Rp JUMLAH

Kecil 350 300 105,000
Besar 8,521 350 2,982,350
TOTAL 8,871 650 3,087,350
3,087,350
KET Rp JUMLAH
Kampil 637 150 95,550
Campr starbio 200 0
TOTAL 637 10,150 95,550 95,550
BONUS
KET Kg Rp JUMLAH
Mortalitas 3,000 0
IP 25 0
Keuntungan
TOTAL 0 0
Uang Lauk = 150,000

150,000
3,332,900
ayam program 9,000

mati 129
sisa 8,871
ayam program 9,000

mati manual 270
sisa 8,730
selisih 141 lebih
840,000 564,250 1,630,000 420,000 62,550,000
1,260,000 187,500 1,141,000 350,000
1,260,000 1,480,500 1,630,000 175,000
1,260,000 17,659 815,000 390,000
1,665,000 115,000 815,000 455,000
1,260,000 308,750 815,000 252,000
1,680,000 507,347 1,304,000
2,520,000 110,000 815,000
2,490,000 1,637,562 815,000
3,735,000 275,400 815,000
2,490,000 1,585,850 815,000
3,735,000 92,850 (652,000)
3,320,000 375,500
3,735,000 120,850
3,735,000
5,368,750
3,687,750
4,917,000
5,736,500
5,326,750
5,736,500
6,556,000
6,965,750
7,375,500
6,965,750
8,195,000
7,785,250
9,014,500
8,657,500
8,740,000
8,360,000
7,600,000
8,360,000
8,740,000
8,360,000
9,500,000
9,880,000
10,260,000
10,640,000
9,880,000
9120000
7,220,000
6,080,000
1,520,000
251,533,500 7,379,018 10,758,000 2,042,000 - 62,550,000 -
TTL 334,262,518
PJL AYAM 313,892,250
L/R (20,370,268) (20,370,268) -
KAMPIL 637,000
(19,733,268)
PERIODE 18/1/2022
LAPORAN maret 22
TGL UMUR
2/6/2022 20 50 22 1000 31000 682,000 0.44

2/8/2022 22 100 35 2200 31000 1,085,000 0.35
2/12/2022 26 115 70.5 2990 28000 1,974,000 0.61
2/25/2022 39 200 412 7800 15500 6,386,000 2.06
2/25/2022 39 300 623 11700 15000 9,345,000 2.08
2/25/2022 39 360 732.5 14040 15500 11,353,750 2.03
KEMATIAN
2/25/2022 39 220 444.75 8580 15500 6,893,625 2.02
MANUAL
2/27/2022 41 415 833.25 17015 14700 12,248,775 2.01
2/27/2022 41 130 272.5 5330 15000 4,087,500 2.10
2/27/2022 41 280 615.5 11480 14700 9,047,850 2.20
3/1/2022 43 160 368 6880 18200 6,697,600 2.30 85 23
3/1/2022 43 403 918.5 17329 17900 16,441,150 2.28 105 53
3/1/2022 43 440 1004 18920 17900 17,971,600 2.28 81 87
3/1/2022 43 110 251 4730 17900 4,492,900 2.28 52 133
3/1/2022 43 300 666.5 12900 17900 11,930,350 2.22 28 164
3/1/2022 43 60 124.5 2580 17900 2,228,550 2.08 69 170
3/1/2022 43 120 269.5 5160 17900 4,824,050 2.25 62 68
3/2/2022 44 20 32 880 18200 582,400 1.60 482 698
3/4/2022 46 274 700.5 12604 17500 12,258,750 2.56
3/4/2022 46 241 605 11086 17500 10,587,500 2.51
3/4/2022 46 90 223.25 4140 17500 3,906,875 2.48
3/4/2022 46 200 503.5 9200 17500 8,811,250 2.52
3/4/2022 46 110 269.5 5060 17500 4,716,250 2.45
3/4/2022 46 66 145.75 3036 17500 2,550,625 2.21
3/4/2022 46 520 1319 23920 17500 23,082,500 2.54
3/4/2022 46 223 553.75 10258 17500 9,690,625 2.48
3/5/2022 47 135 327.5 6345 18500 6,058,750 2.43
3/5/2022 47 140 351.25 6580 18500 6,498,125 2.51
3/5/2022 47 180 468.25 8460 18500 8,662,625 2.60
3/5/2022 47 120 295.5 5640 18500 5,466,750 2.46
3/5/2022 47 180 464.75 8460 18500 8,597,875 2.58
3/5/2022 47 130 331.75 6110 18500 6,137,375 2.55
3/5/2022 47 120 308.5 5640 18500 5,707,250 2.57
3/5/2022 47 320 826 15040 18500 15,281,000 2.58
3/5/2022 47 280 724.5 13160 18500 13,403,250 2.59
3/5/2022 47 120 308 5640 18500 5,698,000 2.57
3/5/2022 47 280 711 13160 18500 13,153,500 2.54
3/6/2022 48 101 244.5 4848 18500 4,523,250 2.42
3/6/2022 48 200 513.25 9600 18500 9,495,125 2.57
3/6/2022 48 255 663.25 12240 18500 12,270,125 2.60
3/6/2022 48 135 351.25 6480 18500 6,498,125 2.60
3/6/2022 48 435 1125.75 20880 18500 20,826,375 2.59
8,638 20,030 379,101 775,700 352,153,975 94

RATA HJ 17,581
RATA HB 17,898
GRAND TOT 8,638 20,030 379,101 775,700 352,153,975
rata-rata umur
panen 43.89
rata-rata
berat badan 2.32
PROGRAM
A.masuk 9,000 1. DOC 12 BOX HB/78 cp Rp 60,852,000
2. Ransum 698 zak Rp 278,304,000
95.98
Makanan 34,900 1.742
Rp 358,510,717
Rp (5,658,742)
RUGI / LABA -8,923,492
by oa pakan -12,820,000
-21,743,492

95,98X2.32 x 100
1.742*43,89
222.56 x 100
76.47
291.05 POIN sedang
KET EKOR Rp JUMLAH

Kecil 265 300 79,500
Besar 8,373 350 2,930,550
TOTAL 8,638 650 3,010,050
3,010,050
KET Rp JUMLAH
Kampil 698 150 104,700
Campr starbio 200 0
TOTAL 698 10,150 104,700 104,700
BONUS
KET Kg Rp JUMLAH
Mortalitas 1,600 0
IP 25 0
Keuntungan
TOTAL 0 0
Uang Lauk 150,000

150,000
TGL KET Rp JUMLAH
SISA 2,000,000
kasbon 500,000.0 MANGGA ATAS 3,264,750
2,500,000 TTL GAJI

TOTAL 6,597,650
sisa 8,638 SISA 6,597,650
ayam program 9,000

mati manual 482
sisa 8,518
selisih 120 lebih

840,000 564,250 1,630,000 420,000 54,210,000
1,260,000 219,934 1,304,000 350,000 6,642,000
840,000 219,934 1,630,000 140,000
1,260,000 103,500 815,000 390,000
2,100,000 187,500 815,000 455,000
1,680,000 1,348,159 815,000 252,000
1,680,000 334,934 1,141,000
2,100,000 507,347 815,000
2,520,000 110,000 815,000
3,360,000 496,250 (652,000)
2,940,000 1,861,250
3,360,000 132,747
3,360,000 375,500
4,565,000 120,850
4,150,000 14,850
4,150,000 28,000
3,735,000 115,000
5,810,000 187,500
5,395,000 1,009,800
6,225,000 282,412
6,640,000
6,640,000
7,470,000
6,640,000
8,300,000
8,300,000
8,300,000
9,444,250
9,366,750
9,366,750
8,552,250
9,774,000
9,120,000
9,120,000
9,500,000
9,880,000
10,260,000
9,880,000
9,500,000
8,740,000
8,360,000
7,980,000
7,220,000
6,460,000
6,460,000
5,700,000
278,304,000 8,219,717 9,128,000 2,007,000 - 60,852,000 -
TTL 358,510,717
PJL AYAM 352,153,975
L/R (6,356,742) (6,356,742) -
KAMPIL 698,000
(5,658,742)

:3 - x2 -
jual ayam 03
:2 - - 0
- -
0
LAPORAN MARET 2021
TGL UMUR
2/9/2022 21 126 51 2646 30000 1,530,000 0.40

2/8/2022 20 55 24 1100 31000 744,000 0.44
2/13/2022 25 33 31.5 825 30000 945,000 0.95
2/21/2022 33 13 12 429 22000 264,000 0.92
2/26/2022 38 300 562.75 11400 15000 8,441,250 1.88
2/26/2022 38 320 621.75 12160 15000 9,326,250 1.94
2/26/2022 38 80 182 3040 15000 2,730,000 2.28
2/26/2022 38 140 301.5 5320 15000 4,522,500 2.15
PAKAN
2/26/2022 38 80 140 3040 15000 2,100,000 1.75 KEMATIAN
PROGRAM
2/26/2022 38 340 728 12920 15000 10,920,000 2.14
2/27/2022 39 200 454 7800 15000 6,810,000 2.27
2/27/2022 39 184 412.5 7176 15000 6,187,500 2.24
2/27/2022 39 220 503.75 8580 15000 7,556,250 2.29
2/28/2022 40 220 505.5 8800 16700 8,441,850 2.30 86 23
2/28/2022 40 110 249 4400 16700 4,158,300 2.26 38 42
2/28/2022 40 680 1509.5 27200 16700 25,208,650 2.22 30 75
2/28/2022 40 285 615.5 11400 16700 10,278,850 2.16 28 109
2/28/2022 40 560 1061.5 22400 16700 17,727,050 1.90 82 129
2/28/2022 40 480 1077 19200 16700 17,985,900 2.24 73 100
3/1/2002 41 140 291.5 5740 17900 5,217,850 2.08 40 27
3/4/2022 44 12 12 528 18000 216,000 1.00 377 505
3/5/2022 45 160 361.25 7200 19000 6,863,750 2.26
3/5/2022 45 235 607.75 10575 19000 11,547,250 2.59
3/5/2022 45 105 229.5 4725 18500 4,245,750 2.19
3/6/2022 46 190 508.75 8740 18500 9,411,875 2.68
3/6/2022 46 60 168 2760 18500 3,108,000 2.80
3/6/2022 46 225 609 10350 18500 11,266,500 2.71
3/6/2002 46 165 429.5 7590 18500 7,945,750 2.60
3/7/2022 47 10 14 470 19500 273,000 1.40
3/7/2022 47 105 281.25 4935 18500 5,203,125 2.68
3/7/2022 47 150 401 7050 18500 7,418,500 2.67
3/7/2022 47 115 303 5405 18500 5,605,500 2.63
3/7/2022 47 55 140 2585 18500 2,590,000 2.55
3/7/2022 47 225 596 10575 18500 11,026,000 2.65
3/8/2022 48 80 178.5 3840 18500 3,302,250 2.23
3/8/2022 48 120 331.5 5760 19000 6,298,500 2.76
3/8/2022 48 125 356 6000 19000 6,764,000 2.85
3/9/2022 49 65 179.5 3185 19000 3,410,500 2.76
6,768 15,041 277,849 702,100 257,591,450 81
RATA HJ 17,126
RATA HB 17,913
GRAND TOT 6,768 15,041 277,849 702,100 257,591,450
rata-rata umur
panen 41.05
rata-rata
berat badan 2.22
PROGRAM
2. Ransum 505 Zak Rp 199,460,250
96.69
Makanan 25,250 1.679
Rp 269,425,483
Rp (11,329,033)
-13,912,233
by oa pakan -10,100,000
-24,012,233
96,97 X 2.22 x 100
1.679*41,05
214.87 x 100
68.92
311.77 POIN SEDANG
KET EKOR Rp JUMLAH

Kecil 227 300 68,100
Besar 6,541 350 2,289,350
TOTAL 6,768 650 2,357,450
2,357,450
KET Rp JUMLAH
Kampil 505 150 75,750
Campr starbio 200 0
TOTAL 505 10,150 75,750 75,750
BONUS
KET Kg Rp JUMLAH
Mortalitas 4,000 0
IP 25 0
Keuntungan
TOTAL 0 0
Uang Lauk = 150,000

150,000
2,583,200
NANAS BWH 2,583,200
ayam program 7,000

mati 232
sisa 6,768
ayam program 7,000

mati manual 377
sisa 6,623
selisih 145 lebih
840,000 992,059 1,630,000 210,000 53,900,000
840,000 110,000 1,630,000 480,000
840,000 439,897 1,467,000 200,000
840,000 76,350 1,141,000 175,000
1,260,000 320,000 815,000 80,000
1,260,000 1,171,988 390,000
3,780,000 432,689 252,000
2,100,000 1,171,988 455,000
2,520,000 1,846,762 481,000
1,680,000 84,000
840,000 13,500
1,660,000
415,000
2,075,000
2,490,000
3,735,000
3,320,000
3,320,000
3,735,000
4,565,000
5,395,000
4,948,500
5,326,750
5,326,750
5,736,500
6,146,250
6,556,000
6,556,000
6,965,750
3,687,750
3,420,000
7,220,000
6,840,000
6,080,000
6,080,000
7,220,000
7,600,000
7,980,000
7,980,000
7,600,000
6,840,000
6,460,000
4,560,000
2,280,000
2,280,000
1,520,000
1,520,000
2,660,000
2,660,000
1,520,000
380,000
199,460,250 6,659,233 6,683,000 2,723,000 - 53,900,000 -
TTL 269,425,483
PJL AYAM 257,591,450
L/R (11,834,033) (11,834,034) 1
KAMPIL 505,000
(11,329,033)
PERIODE DOC 22/1/22
LAPORAN MARET 2021
TGL UMUR
2/9/2022 19 57 17.5 1083 30000 525,000 0.31

2/10/2022 20 79 31 1580 30000 930,000 0.39
2/13/2022 23 55 19 1265 30000 570,000 0.35
2/21/2022 31 15 10 465 22000 220,000 0.67
2/24/2022 34 118 147 4012 18000 2,646,000 1.25
2/26/2022 36 225 455.25 8100 14700 6,692,175 2.02
2/26/2022 36 225 464.25 8100 15000 6,963,750 2.06
KEMATIAN
2/26/2022 36 545 1110.25 19620 15000 16,653,750 2.04 PAKAN
MANUAL
2/28/2022 30 205 439.5 6150 16700 7,339,650 2.14 PROGRAM
2/28/2022 38 40 85.5 1520 16700 1,427,850 2.14
2/28/2022 38 160 354.5 6080 16700 5,920,150 2.22
2/28/2022 38 140 320 5320 14700 4,704,000 2.29 142 23
2/28/2022 38 165 360.5 6270 16700 6,020,350 2.18 57 47
2/28/2022 38 425 931.5 16150 16700 15,556,050 2.19 128 87
2/28/2022 38 260 549 9880 16700 9,168,300 2.11 84 122
2/28/2022 38 176 352 6688 16700 5,878,400 2.00 148 131
2/28/2022 38 706 1504.5 26828 16700 25,125,150 2.13 109 46
2/28/2022 38 425 921 16150 16700 15,380,700 2.17 65
2/28/2022 38 515 1128 19570 16700 18,837,600 2.19 733 456
2/28/2022 38 360 692 13680 16700 11,556,400 1.92
3/1/2022 39 360 788.75 14040 17900 14,118,625 2.19
3/1/2022 39 240 522 9360 17900 9,343,800 2.18
3/1/2022 39 240 536.5 9360 17900 9,603,350 2.24
3/2/2022 40 70 94 2800 18200 1,710,800 1.34
3/4/2022 42 15 15 630 18000 270,000 1.00
3/4/2022 42 10 16 420 19000 304,000 1.60
3/5/2022 43 429 1016.5 18447 18500 18,805,250 2.37
6,260 12,881 233,568 500,500 216,271,100 48

RATA HJ 16,790
RATA HB 18,780
GRAND TOT 6,260 12,881 233,568 500,500 216,271,100
rata-rata umur
panen 37.31
rata-rata
berat badan 2.06
PROGRAM
2. Ransum 456 Zak Rp 184,289,750
89.43
Makanan 22,800 1.770
Rp 241,911,229
Rp (25,184,129)
-27,583,229
-36,703,229
89,43X 2,06 x 100
1.770*37,31
184.01 x 100
66.04
278.63 POIN JELEK
KET EKOR Rp JUMLAH

Kecil 206 300 61,800
Besar 6,054 350 2,118,900
TOTAL 6,260 650 2,180,700
2,180,700
KET Rp JUMLAH
Kampil 456 150 68,400
Campr starbio 200 0
TOTAL 456 10,150 68,400 68,400
BONUS
KET Kg Rp JUMLAH
Mortalitas 5,000 0
IP 25 0
Keuntungan
TOTAL 0 0
Uang Lauk = 150,000

150,000
2,399,100
KAS BON BP BONI
TGL KET Rp JUMLAH
TTL GAJI
24,075,000 NANAS ATAS 2,399,100
pot kot -
ayam program 7,000 POT KABON -
mati 740 SISA 4,981,025
sisa 6,260
ayam program 7,000

mati manual 733
sisa 6,267
selisih -7 KURANG
1,260,000 187,500 1,630,000 210,000 43,750,000 28,000
1,260,000 110,000 1,630,000 480,000
1,260,000 439,897 1,630,000 200,000
840,000 76,350 815,000 140,000
1,680,000 992,059 80,000
1,680,000 219,934 390,000
1,680,000 308,750 252,000
4,200,000 707,227 455,000
1,680,000 1,846,762 494,000
1,260,000 316,500
1,245,000 232,500
2,490,000
2,490,000
2,905,000
3,320,000
4,150,000
4,565,000
5,395,000
5,395,000
5,395,000
5,395,000
5,810,000
6,225,000
7,055,000
7,375,500
7,785,250
7,785,250
7,785,250
7,785,250
7,375,500
7,375,500
6,027,250
7,600,000
7,600,000
7,600,000
7,600,000
7,220,000
6,460,000
2,280,000
184,289,750 5,437,479 5,705,000 2,701,000 - 43,750,000 28,000
TTL 241,911,229
PJL AYAM 216,271,100
L/R (25,640,129) (25,640,130) 1
KAMPIL 456,000
(25,184,129)

:3 - x2 - -
jual ayam 03
:2 - - 0
- -
4,981,025
4,981,025
PERIODE 24/1/22
LAPORAN MARET 21
TGL UMUR
2/16/2022 24 140 45.00 3,360.00 24000 1,080,000 0.32

2/17/2022 25 90 46.00 2,250.00 25000 1,150,000 0.51
2/18/2022 26 165 96.00 4,290.00 26000 2,496,000 0.58
2/20/2022 28 203 145.00 5,684.00 25000 3,625,000 0.71
2/21/2022 29 40 28.25 1,160.00 24000 678,000 0.71
3/2/2022 38 60 87.25 2,280.00 18900 1,649,025 1.45
3/1/2022 37 100 119.00 3,700.00 19700 2,344,300 1.19
3/4/2022 38 260 497.25 9,880.00 19500 9,696,375 1.91
3/8/2022 44 240 568.50 10,560.00 19000 10,801,500 2.37
3/7/2022 43 120 286.50 5,160.00 18500 5,300,250 2.39 KEMATIAN
PAKAN
3/7/2022 43 300 698.75 12,900.00 18500 12,926,875 2.33 MANUAL
PROGRAM
3/7/2022 43 150 356.00 6,450.00 18500 6,586,000 2.37
3/8/2022 44 105 247.00 4,620.00 19000 4,693,000 2.35
3/8/2022 44 107 251.00 4,708.00 19500 4,894,500 2.35
3/8/2022 44 260 613.00 11,440.00 19000 11,647,000 2.36
3/9/2022 45 140 345.25 6,300.00 19000 6,559,750 2.47 47 20
3/9/2022 45 130 309.50 5,850.00 19000 5,880,500 2.38 47 37
3/9/2022 45 65 142.00 2,925.00 19000 2,698,000 2.18 73 66
3/9/2022 45 35 79.50 1,575.00 19000 1,510,500 2.27 52 106
3/9/2022 45 40 92.50 1,800.00 19000 1,757,500 2.31 35 152
3/10/2022 46 165 403.75 7,590.00 19500 7,873,125 2.45 36 171
3/10/2022 46 105 265.75 4,830.00 19000 5,049,250 2.53 43 75
3/10/2022 46 210 510.00 9,660.00 19000 9,690,000 2.43 333 627
3/10/2022 46 90 226.50 4,140.00 19000 4,303,500 2.52
3/10/2022 46 105 258.75 4,830.00 19500 5,045,625 2.46
3/10/2022 46 285 693.75 13,110.00 19000 13,181,250 2.43
3/11/2022 47 200 507.25 9,400.00 19000 9,637,750 2.54
3/11/2022 47 30 78.50 1,410.00 19000 1,491,500 2.62
3/11/2022 47 200 502.25 9,400.00 19000 9,542,750 2.51
3/11/2022 47 150 389.50 7,050.00 19000 7,400,500 2.60
3/11/2022 47 120 300.50 5,640.00 19000 5,709,500 2.50
3/11/2022 47 250 632.25 11,750.00 19000 12,012,750 2.53
3/11/2022 47 115 298 5,405.00 19000 5,662,000 2.59
3/12/2022 48 115 305.50 5,520.00 19000 5,804,500 2.66
3/12/2022 48 102 270.25 4,896.00 19500 5,269,875 2.65
3/12/2022 48 105 266.25 5,040.00 19000 5,058,750 2.54
3/12/2022 48 145 374.00 6,960.00 19000 7,106,000 2.58
3/12/2022 48 75 196.25 3,600.00 19000 3,728,750 2.62
3/12/2022 48 45 117.25 2,160.00 19000 2,227,750 2.61
3/12/2022 48 120 311.50 5,760.00 19000 5,918,500 2.60
3/12/2022 48 118 306.50 5,664.00 19000 5,823,500 2.60
3/12/2022 48 200 520.25 9,600.00 19000 9,884,750 2.60
3/12/2022 48 200 540.75 9,600.00 19000 10,274,250 2.70
3/12/2022 48 165 441.75 7,920.00 19500 8,614,125 2.68
3/13/2022 49 180 477.00 8,820.00 19000 9,063,000 2.65
3/13/2022 49 115 301.00 5,635.00 19000 5,719,000 2.62
3/13/2022 49 125 331.50 6,125.00 19000 6,298,500 2.65
3/13/2022 49 74 200.00 3,626.00 20000 4,000,000 2.70
3/13/2022 49 75 196.25 3,675.00 19000 3,728,750 2.62
3/13/2022 49 135 359.00 6,615.00 19000 6,821,000 2.66
3/13/2022 49 155 402.00 7,595.00 19000 7,638,000 2.59
3/14/2022 50 71 196.00 3,550.00 18700 3,665,200 2.76
3/14/2022 50 150 407.50 7,500.00 18700 7,620,250 2.72
3/14/2022 50 120 297.00 6,000.00 19500 5,791,500 2.48
3/14/2022 50 130 353.50 6,500.00 18700 6,610,450 2.72
3/14/2022 50 215 597.50 10,750.00 18700 11,173,250 2.78
7,710.00 17,888.50 344,218.00 342,413,225.00 128.99

RATA HJ 19,142
RATA HB 18,524
SELISIH HB /HJ 617
GRAND TOT 7,710.00 17,889 344,218 0 342,413,225
rata-rata umur
panen 44.65
rata-rata berat
badan 2.32
PROGRAM
2. Ransum 627 Zak Rp 247,030,000
96.38
Makanan 31,350 1.75
Rp 331,372,413
Rp 11,667,812
RUGI / LABA 8,757,162
by oa pakan -12,540,000
-3,782,838
96,38X2.32 x 100
1.75*44,65
223.61 x 100
78.24
285.79 POIN SEDANG
KET EKOR Rp JUMLAH

Kecil 638 300.00 191,400
Besar 7,072 350.00 2,475,200
TOTAL 7,710 650.00 2,666,600
2,666,600
KET Rp JUMLAH
Kampil 627 150.00 94,050
Tidur dikdng 10,000.00 0
Campr starbio 200.00 0
TOTAL 627 10,150.00 94,050 94,050
BONUS
KET Kg Rp JUMLAH
Mortalitas 5,000.00 0
IP 25.00 0
Keuntungan
TOTAL 0 0
Uang Lauk 150,000

150,000
KASBON BP NORSI 2,910,650
TGL KET Rp JUMLAH
- TTL GAJI
sisa - MERAK BAWAH 2,985,500
TOTAL 5,896,150
sisa 7,710 SISA 5,896,150
ayam program 8,000

mati manual 333
sisa 7,667
selisih 43 LEBIH
420,000 784,184 1,630,000.00 210,000 61,600,000 65,940
840,000 524,747 815,000.00 199,500
840,000 110,000 625,000.00 390,000
1,680,000 548,334 815,000.00 520,000
1,680,000 1,385,959 815,000.00 494,000
1,660,000 496,250 815,000.00 147,000
1,245,000 122,850 1,630,000.00 140,000
420,000 938,636 1,630,000.00
420,000 130,897 815,000.00
1,680,000 347,500 489,000.00
1,680,000 219,934 815,000.00
2,100,000 2,146,050 (163,000.00)
2,520,000 347,500
2,510,000 347,500
3,320,000 143,000
3,320,000 572,000
3,320,000 286,000
3,735,000 143,000
4,150,000 143,000
4,150,000 143,000
4,150,000 28,000
4,565,000 (63,368)
4,980,000
1,660,000
3,687,750
6,146,250
6,146,250
6,556,000
6,965,750
7,375,500
8,195,000
8,604,750
8,247,750
8,360,000
8,360,000
8,740,000
8,740,000
9,120,000
9,120,000
9,500,000
9,500,000
9,500,000
9,500,000
8,740,000
7,980,000
7,980,000
7,980,000
1,520,000
1,520,000
1,520,000
380,000
247,030,000 9,844,973 10,731,000 2,100,500 - 61,600,000 65,940

28.00
TTL 331,372,413
PJL AYAM 342,413,225
L/R 11,040,812 11,040,812 -
KAMPIL 627,000
11,667,812
:3 - x2 -
jual ayam 03
:2 - - 0
- -
0
PERIODE DOC 3/11/21
LAPORAN MARET 2021
TGL UMUR
2/17/2022 28 125 78.5 3500 25000 1,962,500 0.63

2/23/2022 34 60 77.75 2040 16000 1,244,000 1.30
2/23/2022 34 125 167.25 4250 16000 2,676,000 1.34
2/27/2022 38 105 208 3990 14700 3,057,600 1.98
2/28/2022 39 300 608.75 11700 17200 10,470,500 2.03
3/1/2022 40 460 969 18400 17900 17,345,100 2.11
3/1/2022 40 186 352 7440 17900 6,300,800 1.89
3/1/2022 40 520 1080.5 20800 17900 19,340,950 2.08 KEMATIAN
PAKAN
3/1/2022 40 480 999.5 19200 17900 17,891,050 2.08 MANUAL
PROGRAM
3/1/2022 40 410 829 16400 17900 14,839,100 2.02
3/1/2022 41 520 1095.5 21320 17900 19,609,450 2.11
3/2/2022 41 120 263 4920 17900 4,707,700 2.19
3/2/2022 41 260 557.75 10660 17900 9,983,725 2.15 40 21
3/2/2022 42 200 425.5 8400 17900 7,616,450 2.13 58 44
3/2/2022 42 120 265 5040 17900 4,743,500 2.21 54 75
3/2/2022 42 480 1043.5 20160 17900 18,678,650 2.17 61 111
3/8/2022 48 195 542.25 9360 19500 10,573,875 2.78 42 146
3/8/2022 48 420 1106 20160 19000 21,014,000 2.63 37 135
3/9/2022 49 63 165.5 3087 19000 3,144,500 2.63 34 66
3/9/2022 49 71 200.25 3479 19000 3,804,750 2.82 326 598
3/9/2022 49 75 210.5 3675 19000 3,999,500 2.81
3/9/2022 49 188 511 9212 19000 9,709,000 2.72
3/9/2022 49 75 204.5 3675 19000 3,885,500 2.73
3/9/2022 49 60 140.5 2940 19000 2,669,500 2.34
3/9/2022 49 165 424.75 8085 19000 8,070,250 2.57
3/9/2022 49 105 279.25 5145 19000 5,305,750 2.66
3/9/2022 49 300 811 14700 19000 15,409,000 2.70
3/9/2022 49 450 1227 22050 19000 23,313,000 2.73
3/10/2022 50 375 994.25 18750 19000 18,890,750 2.65
3/10/2022 50 182 488.5 9100 19000 9,281,500 2.68
3/10/2022 50 33 84 1650 19000 1,596,000 2.55
3/10/2022 50 8 16 400 25000 400,000 2.00
3/10/2022 50 45 120.75 2250 19000 2,294,250 2.68
3/10/2022 50 82 217 4100 19000 4,123,000 2.65
3/10/2022 50 135 364.25 6750 19000 6,920,750 2.70
3/10/2022 50 135 356 6750 19000 6,764,000 2.64
3/10/2022 50 180 493 9000 19000 9,367,000 2.74
3/10/2022 50 50 136 2500 19000 2,584,000 2.72
7,863 18,113 345,038 710,300 333,586,950 89

RATA HJ 18,417
RATA HB 17,476
SELISIH HB /HJ 942
GRAND TOT 7,863 18,113 345,038 710,300 333,586,950
rata-rata umur
panen 43.88
rata-rata
berat badan 2.30
PROGRAM
2. Ransum 598 Zak Rp 234,055,000
98.29
Makanan 29,900 1.651
Rp 316,532,193
Rp 17,652,757
14,667,257
by oa pakan -11,960,000
2,707,257
98,29X 2.30 x 100
1.651*43,88
226.41 x 100
72.44
312.56 POIN SEDANG
KET EKOR Rp JUMLAH

Kecil 125 300 37,500
Besar 7,738 350 2,708,300
TOTAL 7,863 650 2,745,800
2,745,800
KET Rp JUMLAH
Kampil 598 150 89,700
Campr starbio 200 0
TOTAL 598 10,150 89,700 89,700
BONUS
KET Kg Rp JUMLAH
Mortalitas 5,000 0
IP 25 0
Keuntungan
TOTAL 0 0
Uang Lauk = 150,000

150,000
2,985,500
MERAK BWH 2,985,500
ayam program 8,000

mati 137
sisa 7,863
ayam program 8,000

mati manual 326
sisa 7,674
selisih 189 LEBIH
PAKAN OBAT GAS SEKAM JMLH SEKAM DOC SARANA / LAMPU
420,000 331,750 815,000 210,000 61,600,000 43,960
840,000 1,630,000 815,000 203,000
1,260,000 524,747 625,000 390,000
1,260,000 110,000 815,000 520,000
1,680,000 1,752,450 815,000 481,000
1,680,000 103,500 815,000 140,000
1,680,000 1,365,236 1,630,000
1,680,000 215,500 1,630,000
2,100,000 56,000 815,000
3,355,000 2,146,050 326,000
830,000 695,000
1,245,000 143,000
3,320,000 286,000
2,905,000 143,000
2,905,000 143,000
3,735,000 143,000
4,150,000
4,150,000
4,565,000
4,565,000
4,565,000
5,332,000
5,326,750
5,736,500
2,048,750
6,146,250
4,507,250
2,458,500
7,375,500
7,785,250
8,195,000
8,195,000
8,195,000
8,604,750
8,158,500
8,360,000
8,360,000
8,740,000
8,740,000
9,120,000
9,120,000
6,840,000
3,800,000
4,940,000
5,320,000
5,320,000
5,320,000
5,320,000
1,900,000
1,900,000
234,055,000 9,788,233 9,101,000 1,944,000 - 61,600,000 43,960
TTL 316,532,193
PJL AYAM 333,586,950
L/R 17,054,757 17,054,757 -
KAMPIL 598,000
17,652,757
PRESTASI KANDANG MENASA "MANGGIS BAWAH "
PERIODE DOC12/2/2021
LAPORAN april 2022
TGL UMUR
3/2/2022 19 60 18 1140 25,000 450,000 0.30

3/5/2022 22 35 17 770 26,000 442,000 0.49
3/6/2022 23 28 16 644 26,000 416,000 0.57
3/6/2022 23 25 14 575 26,000 364,000 0.56
3/11/2022 28 27 14 756 30,000 420,000 0.52
3/14/2022 31 40 63 1240 20,700 1,304,100 1.58
3/14/2022 31 300 446.5 9300 19,700 8,796,050 1.49
3/14/2022 31 150 212 4650 20,700 4,388,400 1.41
KEMATIAN
3/15/2022 32 150 238 4800 19,000 4,522,000 1.59 PAKAN
MANUAL
3/16/2022 33 150 243 4950 19,000 4,617,000 1.62 PROGRAM
3/17/2022 34 125 192.5 4250 21,000 4,042,500 1.54
3/17/2022 34 50 84 1700 22,000 1,848,000 1.68
3/19/2022 36 140 269.25 5040 20,500 5,519,625 1.92
3/20/2022 37 265 506.5 9805 20,500 10,383,250 1.91 78 35
3/20/2022 37 160 302.5 5920 19,000 5,747,500 1.89 52 65
3/20/2022 37 60 117.5 2220 19,000 2,232,500 1.96 81 92
3/21/2022 38 160 339.5 6080 20,500 6,959,750 2.12 75 157
3/24/2022 41 160 366 6560 20,500 7,503,000 2.29 63 178
3/25/2022 42 220 528.75 9240 20,500 10,839,375 2.40 118 189
3/25/2022 42 42 69.5 1764 23,000 1,598,500 1.65 54 49
3/26/2022 43 375 902.5 16125 19,000 17,147,500 2.41 521 765
3/26/2022 43 140 333.75 6020 19,000 6,341,250 2.38
3/26/2022 43 96 245.75 4128 20,000 4,915,000 2.56
3/26/2022 43 156 319.25 6708 19,000 6,065,750 2.05
3/26/2022 43 165 402.75 7095 19,000 7,652,250 2.44
3/26/2022 43 150 351 6450 19,000 6,669,000 2.34
3/26/2022 43 150 352 6450 19,000 6,688,000 2.35
3/26/2022 43 188 456.5 8084 19,000 8,673,500 2.43
3/26/2022 43 217 543 9331 19,000 10,317,000 2.50
3/28/2022 44 100 258.25 4400 19,000 4,906,750 2.58
3/28/2022 44 260 660.75 11440 22,000 14,536,500 2.54
3/28/2022 44 140 361.75 6160 22,000 7,958,500 2.58
3/28/2022 44 50 126.75 2200 22,000 2,788,500 2.54
3/28/2022 44 140 357.75 6160 22,000 7,870,500 2.56
3/28/2022 44 120 286.5 5280 22,000 6,303,000 2.39
3/28/2022 44 160 411.5 7040 22,000 9,053,000 2.57
3/28/2022 44 160 416.5 7040 22,000 9,163,000 2.60
3/28/2022 44 320 751.5 14080 22,000 16,533,000 2.35
3/28/2022 44 400 1019 17600 22,000 22,418,000 2.55
3/28/2022 44 240 602.5 10560 22,000 13,255,000 2.51
3/28/2022 44 360 940.5 15840 22,000 20,691,000 2.61
3/28/2022 44 200 519 8800 22,000 11,418,000 2.60
3/28/2022 44 215 549.25 9460 22,000 12,083,500 2.55
3/28/2022 44 200 510.5 8800 22,000 11,231,000 2.55
3/28/2022 44 120 319.5 5280 22,000 7,029,000 2.66
3/28/2022 44 400 1017.5 17600 22,000 22,385,000 2.54
3/28/2022 44 320 820 14080 22,000 18,040,000 2.56
3/28/2022 44 460 1168.25 20240 22,000 25,701,500 2.54
3/29/2022 45 160 391.5 7200 22,000 8,613,000 2.45
3/29/2022 46 160 375 7360 22,000 8,250,000 2.34
3/29/2022 46 325 812 14950 22,000 17,864,000 2.50
3/29/2022 45 320 810 14400 22,000 17,820,000 2.53
3/29/2022 45 240 599.5 10800 22,000 13,189,000 2.50
3/30/2022 47 70 168.5 3290 22,000 3,707,000 2.41
9,624 22,218 401,855 1,157,600 469,670,550 114

RATA HJ 21,139
RATA HB 18,052
GRAND TOT 9,624 22,218 401,855 1,157,600 469,670,550
rata-rata umur
panen 41.76
rata-rata
berat badan 2.31
PROGRAM
2. Ransum 765 Zak Rp 305,991,500
96.24
Makanan 38,250 1.722
Rp 401,074,067
Rp 69,361,483
RUGI / LABA 65,737,083

96.24X2,31 x 100
1.722*41,76
222.18 x 100
71.89
309.07 POIN SEDANG
KET EKOR Rp JUMLAH

Kecil 175 300 52,500
Besar 9,449 350 3,307,150
TOTAL 9,624 650 3,359,650
3,359,650
KET Rp JUMLAH
Kampil 765 150 114,750
Campr starbio 200 0
TOTAL 765 10,150 114,750 114,750
BONUS
KET Kg Rp JUMLAH
Mortalitas 4,000 0
IP 25 0
Keuntungan
TOTAL 0 0
Uang Lauk = 150,000

150,000
3,624,400
ayam program 10,000

mati 376
sisa 9,624
ayam program 10,000

mati manual 521
sisa 9,479
selisih 145 lebih
2,100,000 564,250 1,630,000 440,000 76,000,000
1,260,000 219,934 1,141,000 650,000
1,680,000 1,780,500 815,000 480,000
1,680,000 103,500 652,000 224,000
1,680,000 507,347 1,141,000 413,000
1,260,000 110,000 815,000 259,000
2,100,000 115,000 1,141,000
2,520,000 348,647 -935,000
3,780,000 1,151,700
4,170,000 500,107
2,905,000 243,500
4,980,000 79,794
3,320,000 319,200
3,735,000 3,087,000
4,111,250 387,397
4,479,750 79,794
5,701,500 56,000
4,479,750 28,000
5,294,250 272,397
7,737,750 262,500
7,330,500
6,516,000
7,737,750
9,366,750
9,366,750
9,366,750
9,366,750
8,959,500
9,774,000
9,251,750
9,498,250
9,120,000
10,640,000
9,500,000
9,880,000
10,640,000
10,260,000
10,260,000
10,260,000
10,640,000
9,880,000
10,640,000
9,880,000
10,682,000
8,200,500
305,991,500 10,216,567 6,400,000 2,466,000 - 76,000,000 -
TTL 401,074,067
PJL AYAM 469,670,550
L/R 68,596,483 68,596,483 -
KAMPIL 765,000
69,361,483
PRESTASI KANDANG MENASA "MANGGIS atas "
PERIODE DOC 12/2/22
LAPORAN APRIL 2022
TGL UMUR
3/2/2022 19 120 28 2280 25,000 700,000 0.23

3/5/2022 22 145 60.5 3190 26000 1,573,000 0.42
3/6/2022 23 50 32 1150 26000 832,000 0.64
3/6/2022 23 72 41 1656 26000 1,066,000 0.57
3/6/2022 23 78 40 1794 26000 1,040,000 0.51
3/8/2022 25 90 78 2250 28000 2,184,000 0.87
3/8/2022 25 70 33 1750 28000 924,000 0.47
3/9/2022 26 70 47 1820 28000 1,316,000 0.67
3/10/2022 27 150 100 4050 30000 3,000,000 0.67
3/10/2022 27 40 24.5 1080 30000 735,000 0.61
3/11/2022 28 55 39 1540 30000 1,170,000 0.71
3/14/2022 31 75 61.5 2325 25000 1,537,500 0.82
3/21/2022 38 162 285 6156 18800 5,358,000 1.76 KEMATIAN
PAKAN
3/21/2022 38 365 724.5 13870 18800 13,620,600 1.98 MANUAL
PROGRAM
3/21/2022 38 100 208.75 3800 18800 3,924,500 2.09
3/21/2022 38 105 205.25 3990 18800 3,858,700 1.95
3/21/2022 38 260 508.75 9880 18800 9,564,500 1.96
3/22/2022 39 120 243 4680 19300 4,689,900 2.03 179 31
3/22/2022 39 160 326 6240 18800 6,128,800 2.04 54 69
3/22/2022 39 285 495.25 11115 18800 9,310,700 1.74 106 105
3/22/2022 39 120 246 4680 18800 4,624,800 2.05 100 144
3/23/2022 40 100 173.25 4000 18800 3,257,100 1.73 102 173
3/23/2022 40 94 200 3760 19300 3,860,000 2.13 266 127
3/23/2022 40 150 315.5 6000 18800 5,931,400 2.10 68 5
3/23/2022 40 215 439.5 8600 18800 8,262,600 2.04 875 654
3/23/2022 40 290 602 11600 18800 11,317,600 2.08
3/23/2022 40 210 416.75 8400 18800 7,834,900 1.98
3/23/2022 40 120 246.5 4800 18800 4,634,200 2.05
3/23/2022 40 140 295 5600 18800 5,546,000 2.11
3/24/2022 41 147 269.75 6027 19000 5,125,250 1.84
3/24/2022 41 240 515 9840 19000 9,785,000 2.15
3/24/2022 41 205 427.5 8405 19000 8,122,500 2.09
3/24/2022 41 140 305.25 5740 19000 5,799,750 2.18
3/24/2022 41 440 910.5 18040 19000 17,299,500 2.07
3/24/2022 41 260 491.75 10660 19000 9,343,250 1.89
3/25/2022 42 375 867 15750 19000 16,473,000 2.31
3/25/2022 42 155 346 6510 19000 6,574,000 2.23
3/25/2022 42 135 260 5670 19000 4,940,000 1.93
3/25/2022 42 240 524.5 10080 19000 9,965,500 2.19
3/25/2022 42 360 784 15120 19000 14,896,000 2.18
3/25/2022 42 150 332.5 6300 19000 6,317,500 2.22
3/25/2022 42 270 605 11340 19000 11,495,000 2.24
3/26/2022 43 120 273.5 5160 19000 5,196,500 2.28
3/27/2022 44 120 278.5 5280 19000 5,291,500 2.32
3/28/2022 45 65 111.5 2925 19000 2,118,500 1.72
3/28/2022 45 83 200 3735 22000 4,400,000 2.41
3/28/2022 45 490 1149 22050 22000 25,278,000 2.34
3/28/2022 45 165 374.75 7425 22000 8,244,500 2.27
3/28/2022 45 450 1013.5 20250 19000 19,256,500 2.25
3/28/2022 45 615 1399.25 27675 22000 30,783,500 2.28
9,236 17,954 366,038 1,059,600 354,507,050 86

RATA HJ 19,745
RATA HB 18,795
SELISIH HB /HJ 950
GRAND TOT 9,236 17,954 366,038 1,059,600 354,507,050
rata-rata umur
panen 39.63
rata-rata
berat badan 1.94
PROGRAM
2. Ransum 654 Zak Rp 262,429,500
92.36
Makanan 32,700 1.821
Rp 337,444,633
Rp 17,716,417
RUGI / LABA 14,066,467

92,36X 1.94 x 100
1.821*39.63
179.54 x 100
72.18
248.74 POIN jelek( banyak sotiran dan mati)
KET EKOR Rp JUMLAH

Kecil 1,015 300 304,500
Besar 8,221 350 2,877,350
TOTAL 9,236 650 3,181,850
3,181,850
KET Rp JUMLAH
Kampil 654 150 98,100
Tidur dikdng 22 10,000 220,000
Campr starbio 200 0
TOTAL 676 10,150 318,100 318,100
BONUS
KET Kg Rp JUMLAH
Mortalitas 6,000 0
IP 25 0
Keuntungan
TOTAL 0 0
Uang Lauk 150,000

150,000
KAS pt redi 3,649,950
TGL KET Rp JUMLAH
manggis ATAS 3,649,950

pembulatan
-
byr manggis ATAS Rp 3,649,950
sisa Manggis BWH 3,624,400
7,274,350
mati 764 POT KASBON -
sisa 9,236 SISA 7,274,350
ayam program 10,000 SISA GAJI

mati manual 875
sisa 9,125
selisih 111 lebih
1,680,000 564,250 1,630,000 440,000 55,350,000
840,000 318,250 1,304,000 650,000
1,680,000 132,500 815,000 480,000
1,680,000 1,780,500 652,000 231,000
1,680,000 507,347 1,304,000 413,000
420,000 110,000 815,000 266,000
2,520,000 115,000 1,304,000
2,520,000 227,397 (1,122,000)
4,200,000 187,500
4,200,000 1,151,700
5,040,000 500,107
2,520,000 73,000
3,780,000 243,500
4,200,000 79,794
4,950,750 319,200
3,688,500 3,087,000
5,701,500 387,397
5,701,500 79,794
4,887,000 56,000
8,145,000 28,000
7,330,500 272,397
7,330,500 262,500
7,737,750
8,145,000
8,552,250
8,959,500
8,145,000
8,552,250
8,552,250
9,654,000
9,251,750
9,654,000
11,263,000
10,056,250
9,700,250
9,120,000
9,500,000
9,120,000
9,120,000
7,980,000
6,080,000
5,076,500
1,562,000
781,000
1,171,500
262,429,500 10,483,133 6,702,000 2,480,000 - 55,350,000 -

710
TTL 337,444,633
PJL AYAM 354,507,050
L/R 17,062,417 17,062,417 -
KAMPIL 654,000
17,716,417

:3 - x2 - -
jual ayam 03
:2 -
- -
LAPORAN april 2022
TOTAL AYAM
TGL UMUR
EKOR Kg Rata2 U P
3/5/2022 12 80 13.5 960

3/8/2022 15 51 14 765
3/11/2022 18 65 25 1170
3/14/2022 21 30 14.5 630
3/20/2022 27 20 15 540
3/28/2022 35 100 152 3500
3/28/2022 35 550 1064.5 19250
3/28/2022 35 50 69.5 1750
3/29/2022 36 265 493.5 9540
3/29/2022 36 200 405 7200
3/30/2022 37 129 250 4773
3/30/2022 37 365 633.5 13505
3/30/2022 37 195 362 7215
3/30/2022 37 275 519 10175
3/31/2022 38 360 772 13680
3/31/2022 38 115 247 4370
3/31/2022 38 155 350 5890
3/31/2022 38 100 214.5 3800
3/31/2022 38 170 375.5 6460
3/31/2022 38 115 249.5 4370
3/31/2022 38 196 430 7448
3/31/2022 38 100 220.5 3800
3/31/2022 38 240 540.5 9120
3/31/2022 38 180 395 6840
4/1/2022 39 155 361 6045
4/1/2022 39 280 628.5 10920
4/1/2022 39 155 350.5 6045
4/1/2022 39 160 368.5 6240
4/1/2022 39 50 116.5 1950
4/1/2022 39 135 307.5 5265
4/2/2022 40 131 302 5240
4/2/2022 40 22 50.75 880
4/2/2022 40 540 1,229 21600
4/2/2022 40 140 325.5 5600
4/2/2022 40 340 807.5 13600
4/2/2022 40 196 451 7840
4/2/2022 40 309 698 12360
4/2/2022 40 128 300.5 5120
4/2/2022 40 197 454.5 7880
4/2/2022 40 260 618.5 10400
4/2/2022 40 520 1171 20800
4/2/2022 40 265 620.5 10600
8,089 16,986 305,136
GRAND TOT 8,089 16,986 305,136

rata-rata umur
panen 37.72
rata-rata
berat badan 2.10
PROGRAM
A.masuk 8,000 1. DOC 80 BOX cp 707
2. Ransum 537 Zak
101.11
Makanan 26,850 1.581
Ayam 16,986

101,11X 2.10 x 100
1.581*37,72
212.33 x 100
59.63
356.09 POIN bagus
KET EKOR Rp JUMLAH

Kecil 246 300 73,800
Besar 7,843 350 2,745,050
TOTAL 8,089 650 2,818,850
KET Rp JUMLAH
Kampil 537 150 80,550
Campr starbio 200 0
TOTAL 537 10,150 80,550
BONUS
KET Kg Rp JUMLAH
Mortalitas 4,000 0
IP 25 0
Keuntungan
TOTAL 0
Uang Lauk = 150,000
ayam program 8,000

mati -89
sisa 8,089
ayam program 8,000

mati manual 205
sisa 7,795
selisih 294 lebih
420,000 564,250 815,000 175,000
840,000 187,500 1,630,000 240,000
1,260,000 1,780,500 1,141,000 1,300,000
1,260,000 743,750 3,260,000 650,000
1,680,000 36,000 1,630,000 189,000
2,100,000 55,000
2,100,000 1,365,236
2,520,000 1,234,800
2,940,000 822,105
2,940,000 75,075
3,360,000 507,347
3,334,500 39,897
3,258,000 143,000
3,665,250 375,500
3,665,250 242,850
4,072,500 290,000
4,887,000 232,500
5,294,250 145,000
5,631,500 (18,000)
5,631,500
6,033,750
6,436,000
6,838,250
7,240,500
7,642,750
7,642,750
8,045,000
8,045,000
8,447,250
8,447,250
8,849,500
9,146,000
9,762,500
10,153,000
10,153,000
9,372,000
7,810,000
5,875,500
1,171,500
5,700,000
1,520,000
215,191,250 8,822,310 8,476,000 2,554,000 -
TTL 279,043,560
PJL AYAM 370,382,375
L/R 91,338,815
KAMPIL 537,000
91,875,815
SA "NURI BAWAH "
HARGA Jml(E+C) Rata2
30000 405,000 0.17

30000 420,000 0.27
30000 750,000 0.38
30000 435,000 0.48
30000 450,000 0.75
24500 3,724,000 1.52
22000 23,419,000 1.94
23500 1,633,250 1.39
KEMATIAN
22000 10,857,000 1.86 PAKAN
MANUAL
22000 8,910,000 2.03 PROGRAM
22500 5,625,000 1.94

22000 13,937,000 1.74
22000 7,964,000 1.86
22000 11,418,000 1.89 63 23
22000 16,984,000 2.14 45 53
22000 5,434,000 2.15 30 87
22000 7,700,000 2.26 28 129
22000 4,719,000 2.15 21 164
22000 8,261,000 2.21 18 81
22000 5,489,000 2.17
22000 9,460,000 2.19 205 537
22000 4,851,000 2.21
22000 11,891,000 2.25
22000 8,690,000 2.19
21500 7,761,500 2.33
21500 13,512,750 2.24
21500 7,535,750 2.26
21500 7,922,750 2.30
21500 2,504,750 2.33
21500 6,611,250 2.28
21500 6,493,000 2.31
21500 1,091,125 2.31
21500 26,412,750 2.28
21500 6,998,250 2.33
21500 17,361,250 2.38
21500 9,696,500 2.30
21500 15,007,000 2.26
21500 6,460,750 2.35
21500 9,771,750 2.31
21500 13,297,750 2.38
21500 25,176,500 2.25
21500 13,340,750 2.34
959,500 370,382,375 82
RATA HJ 21,805
RATA HB 16,428
959,500 370,382,375
LABA / RUGI
Rp 370,382,375
537*1000---- Rp 537,000
Rp 44,000,000
Rp 215,191,250
- Rp 8,476,000
- Rp 2,554,000
Total Modal & Biaya

Rp 279,043,560
Rp 91,875,815
88,826,415
2,818,850
80,550
150,000
3,049,400
NURI BWH 3,049,400

DOC SARANA / LAMPU
44,000,000
44,000,000 -
91,338,816 (1)
PERIODE
LAPORAN april 22
TOTAL AYAM
TGL UMUR
EKOR Kg Rata2 U P HARGA
53 21 0 30000
65 31 0 30000
80 13.5 0 30000
50 29.5 0 30000
20 12 0 30000
175 343 0 22,000
250 475 0 22,000
700 1369.5 0 22,000
465 900 0 22,000
175 349 0 22,000
71 150 0 22,000
50 107 0 22,000
150 295 0 22,000
520 1043.5 0 22,000
280 467.5 0 22,000
66 150 0 22,000
340 733.5 0 27000
180 39.5 0 22000
560 1209 0 22000
80 195.5 0 21500
80 200 0 21500
176 433.5 0 21,500
40 106.5 0 21,500
120 319.5 0 21000
125 299.25 0 21500
255 657.5 0 22700
520 1271.5 0 21500
62 152.5 0 21500
230 525.5 0 21500
160 408.5 0 22700
120 312.5 0 22700
125 310.5 0 21500
100 254 0 21500
99 257.5 0 22700
112 283 0 22700
125 318 0 22700
117 299 0 23000
115 300 0 23000
2 6 0 26000
100 266 0 23000
100 261 0 22700
239 554.5 0 21500
25 42 0 21500
201 522.5 0 22700
160 389.5 0 21500
140 371.5 0 23000
7,978 17,056 0 1,063,100
GRAND TOT 7,978 17,056 0 1,063,100

rata-rata umur
panen -
rata-rata
berat badan 2.14
A.masuk 8,000 1. DOC 80 BOX cp
2. Ransum 456 Zak
99.73
KET BERAT JML 4. SOLAR
Makanan 22,800 1.337

RUGI / LABA
96.88X2.12 x 100
1.492*38.03
213.20 x 100
-
#DIV/0! POIN bagus
KET EKOR Rp JUMLAH

Kecil 198 300 59,400
Besar 7,780 350 2,723,000
TOTAL 7,978 650 2,782,400
KET Rp JUMLAH
Kampil 456 150 68,400
Campr starbio 200 0
TOTAL 456 10,150 68,400
BONUS
KET Kg Rp JUMLAH
Mortalitas 4,000 0
IP 25 0
Keuntungan
TOTAL 0
Uang Lauk 150,000
KAS BON BP dayuh

TGL KET Rp JUMLAH
10/10/2021 bon 1,000,000.0 NURI ATAS
7,000,000 TTL GAJI

byr 0 NURI ATAS
sisa 7,000,000.0 NURI BAWAH
TOTAL
ayam program 8,000
mati 22 pot kot
sisa 7,978 POT KABON
SISA
ayam program 8,000
mati manual 216
sisa 7,784
selisih 194 lebih

420,000 534,318 1,370,000 256,000 55,600,000
840,000 187,500 1,233,000 227,500
840,000 964,400 1,370,000 1,625,000
1,260,000 132,500 1,370,000 400,000
1,260,000 73,000 1,096,000 280,000
1,260,000 187,500 1,199,500
1,680,000 60,000 1,370,000
1,680,000 470,200
2,100,000 2,681,636
2,100,000 1,959,600
2,905,000 491,650
2,905,000 347,500
2,905,000 387,397
2,905,000 980,379
3,320,000 347,500
3,735,000 286,000
3,735,000 347,500
3,735,000 56,000
4,565,000
4,565,000
4,980,000
3,320,000
2,036,250
5,701,500
6,516,000
7,330,500
7,737,750
8,145,000
8,145,000
8,552,250
8,552,250
8,307,000
8,360,000
8,360,000
8,360,000
8,740,000
8,360,000
6,460,000
4,560,000
1,140,000
380,000
182,758,500 10,494,580 9,008,500 2,788,500 - 55,600,000
TTL 260,650,080
PJL AYAM 380,437,975
L/R 119,787,895 175,925,870
KAMPIL 456,000
120,243,895
penjualan kotoran
2,300,000 :3 766,667 x2
jual ayam 03
- :2 -
KETERANGAN
Jml(E+C) Rata2
630,000 0.40
930,000 0.48
405,000 0.17
885,000 0.59
360,000 0.60
7,546,000 1.96
10,450,000 1.90
30,129,000 1.96
KEMATIAN
19,800,000 1.94 PAKAN
MANUAL
7,678,000 1.99 PROGRAM
3,300,000 2.11
2,354,000 2.14
6,490,000 1.97
22,957,000 2.01 49 18
10,285,000 1.67 41 42
3,300,000 2.27 34 69
19,804,500 2.16 27 120
869,000 0.22 36 152
26,598,000 2.16 29 55
4,203,250 2.44
4,300,000 2.50 216 456
9,320,250 2.46
2,289,750 2.66
6,709,500 2.66
6,433,875 2.39
14,925,250 2.58
27,337,250 2.45
3,278,750 2.46
11,298,250 2.28
9,272,950 2.55
7,093,750 2.60
6,675,750 2.48
5,461,000 2.54
5,845,250 2.60
6,424,100 2.53
7,218,600 2.54
6,877,000 2.56
6,900,000 2.61
156,000 3.00
6,118,000 2.66
5,924,700 2.61
11,921,750 2.32
903,000 1.68
11,860,750 2.60
8,374,250 2.43
8,544,500 2.65
380,437,975 97 55,921,825
RATA HJ 22,306
RATA HB 15,282
380,437,975
Rp 380,437,975
Rp 456,000
Rp 55,600,000
Rp 182,758,500
Rp 10,494,580
Rp 9,008,500
Rp 2,788,500
dal & Biaya

Rp 260,650,080
Rp 120,243,895
117,243,095
2,782,400
68,400
150,000
3,000,800
3,000,800
3,000,800
4,519,550
7,518,775
(1,600,000)
-
5,918,775
SARANA
-
(56,137,975)
utk ibu
1,600,000 700,000
- 0
1,600,000 700,000
3,000,800
3,700,800
wonokoyo hrg sak hrg 1/2 sak hrg eceran
br 1 spr med 432,000
br 1 spr 432,000
br 1 c 420,000
### 213,000 9,500
br 2 p 415,000
### 210,000 9,500
pp 3 sp 345,000
kls 36 spr 430,000
charoen
511 448,000
511 b 443,000
### 224,000 10,000
550 504,000
556 389,000
555 364,000
551 469,000
### 237,000 10,500
552 411,000
### 208,000 9,500
152 554,000
### 280,000 12,500
157 561,000
### 283,000 12,500
592 422,000
### 214,000 10,000
594 427,000
### 216,000 10,000
594 k 193,000 11,000
comfeed
abs c 335,000
abs p 335,000
br 1 c 469,000
par l 390,000
klk s 422,000
klk s 36 spr 429,000
kost itik 460,000
itik b spr red 402,000
### 204,000 9,500
pakan burung 423,000
### 214,000 10,000
unggul 1 210,000 12,000
unggul 2 203,000 11,500

Laporan Finish Kandang 2021 (Autorecovered)

Diunggah oleh

Informasi Dokumen

Deskripsi Asli:

Judul Asli

Hak Cipta

Format Tersedia

Bagikan dokumen Ini

Bagikan atau Tanam Dokumen

Opsi Berbagi

Apakah menurut Anda dokumen ini bermanfaat?

Apakah konten ini tidak pantas?

Hak Cipta:

Format Tersedia

Laporan Finish Kandang 2021 (Autorecovered)

Diunggah oleh

Hak Cipta:

Format Tersedia

RUMUS CARI HARGA POKOK AYAM

PELIHARA 7000 EKOR

TOTAL MODAL 231,700,000

AYAM HIDUP BERAT

JADI HARGA POKOK 19,155

BULAN NAMA KDG BULAN PENDAPATAN GRAN TOTAL IP

JANUARI MELON BAWAH JANUARI 134,943,575 303.77

FEBRUARI NURI BAWAH FEBRUARI 6,963,250 315.26

MARET MERPATI BAWAH MARET 35,173,056 310.15

APRIL NURI BAWAH APRIL 97,385,578 318.22

MEI MANGGA BAWAH MEI 43,716,908 314.75

JUNI MERPATI BAWAH JUNI 12,753,772 344.68

JULI NURI BAWAH JULI (26,851,478) 309.74

AGST NANAS BAWAH AGST (75,175,631) 316.26

SEPTEMBERBONI BAWAH SEPTEMBER 12,506,983 318.17

OKTOBER NANAS BAWAH OKTOBER 57,702,581 369.16

NOVEMBERMELON BAWAH NOVEMBER 95,356,598 333.55

DESEMBER MANGGA BAWAH DESEMBER 6,167,427 296.34

TOTAL LABA 3,091,678,157

PENJUALAN AYAM BIAYA- BIAYA LABA RUGI BIAYA LAIN LAIN

651,887,096 (9,886,688) 661,773,784

(247,624) 374,143,630 (374,391,254)

269,749,705 5,837,876 263,911,829

581,985,793 (298,795,609) 718,171,694

271,625,305 165,216,561 106,408,744

137,924,428 767,240,062 (629,315,634)

(168,127,885) 393,166,462 (561,294,347)

(161,567,301) (347,178,066) 185,610,765

447,900,485 192,541,407 255,359,078

BULAN BAWAH ATAS TOTAL

GRAFIK PENCAPAIAN LABA KANDANG

BULAN BAWAH ATAS TOTAL

BULAN BAWAH ATAS TOTAL

GRAFIK PENCAPAIAN LABA KANDANG

BULAN BAWAH ATAS TOTAL

BULAN BAWAH ATAS TOTAL

GRAFIK PENCAPAIAN LABA KANDANG

BULAN BAWAH ATAS TOTAL

BULAN BAWAH ATAS TOTAL

GRAFIK PENCAPAIAN LABA KANDANG

BULAN BAWAH ATAS TOTAL

GRAFIK PENCAPAIAN LABA KANDANG

GRAFIK PENCAPAIAN LABA KANDANG

GRAFIK PENCAPAIAN LABA KANDANG

GRAFIK PENCAPAIAN LABA KANDANG

1 KCH BONI 4 151,562,141 187,945,892 339,508,033 #REF! #REF! #REF! 4

total laba 3,091,678,157

12/4/2021 18 136 44 2448 23000 1,012,000 0.32

8,737 16,863 322,339 1,330,500 430,956,625 84

KET EKOR Rp JUMLAH

Uang Lauk = 150,000

MELON BWH 3,258,000

ayam program 9,000

ayam program 9,000

213,700,500 9,367,590 7,672,000 1,789,000 - 60,750,000 39,960

12/4/2021 17 90 28 1530 23000 644,000 0.31

KET EKOR Rp JUMLAH

Uang Lauk 150,000

240,949,500 7,499,922 7,124,000 1,437,500 - 60,750,000 -

penjualan kotoran utk ibu utk redi

12/15/2020 20 82 30 1640 23000 690,000 0.37

7,935 14,175 281,571 664,600 364,888,450 41