5. rhpp + joc mei 2014 - nirwana
Post on 20-Feb-2018
228 Views
Preview:
TRANSCRIPT
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 1/523
RINCIAN HASIL PRODUKSI PETERNAK
LASMA : SANTOSO-P3 TGL C.I : 29-Ma
LAMAT : SANGGARARUM, MOJOWARNO, JOMBANG POPUL : 5,
EMBELIAN 2 PLASMA
TGL NO SJ JENIS BARANG SATUAN JUMLAH HARGA !A
OC
28-Mar MJD/3/14 1 DOC Ekor 5,000 Rp 5,500 Rp
TOTAL 5, R" 5,5 R"
AKAN
28-Mar MJP/3/101 5 8201 STAR Kg 750 Rp 7,200 Rp
4-Apr MJP/4/30 4 8201 SP Kg 750 Rp 7,100 Rp
8-Apr MJP/4/46 4 8201 SP Kg 1,500 Rp 7,100 Rp
11-Apr MJP/4/66 4 8201 SP Kg 1,500 Rp 7,100 Rp
15-Apr MJP/4/83 4 8201 SP Kg 2,000 Rp 7,100 Rp
17-Apr MJP/4/101 4 8201 SP Kg 2,000 Rp 7,100 Rp
21-Apr MJP/4/114 4 8201 SP Kg 2,000 Rp 7,100 Rp
24-Apr MJP/4/13 6 201 CS/!J Kg 2,500 Rp 7,100 Rp
25-Apr MJP/4/145 6 201 CS/!J Kg 1,000 Rp 7,100 Rp
17-Apr T"/4/13 4 8201 SP Kg 1,150 Rp 7,100 Rp
2-Apr T"/4/33 6 201 CS/!J Kg 500 Rp 7,100 Rp
113 OA PAKA# Rp 0 Rp - Rp
TOTAL $5,%5 R" #,$5 R"
!K
28-Mar MJO/3/80 11 $%o&a' TP Ora( )100 *(+ $ 100 *( 4 Rp 18,301 Rp
28-Mar MJO/3/80 14 Co(a*o )100gr+ $ 100 gr 2 Rp 54,571 Rp
28-Mar MJO/3/80 26 Agr%%' So( . 100*( 100 *( 2 Rp 26,620 Rp
28-Mar MJO/3/80 27 A&&r&% .100gr 100 gr 3 Rp 17,545 Rp
28-Mar MJO/3/80 12 $%o% )100 gr+ $ 100 gr 5 Rp 55,270 Rp
28-Mar MJO/3/80 13 $rog&a )100 gr+ $ 100 gr 3 Rp 13,177 Rp
28-Mar MJO/3/80 42 o%'a% . 1 r 1 r 1 Rp 80,526 Rp
28-Mar MJO/3/80 16 E(kro% )100 gr+ 100 gr 2 Rp 13,177 Rp
28-Mar MJO/3/80 20 D-#o .100 gr 1000 & 5 Rp 14,641 Rp
28-Mar MJO/3/80 31 S'rg% 1 r 1 r 1 Rp 178,475 Rp
28-Mar MJO/3/80 15 D&a' )1 + 1 r 1 Rp 34,772 Rp
28-Mar MJO/3/80 21 R''%( )100 gr+ 100 gr 2 Rp 23,060 Rp
2-Mar MJO/3/84 25 Sk%* M%(k 100 gr $ 100 gr 10 Rp 4,270 Rp
1-Apr MJO/4/1 18 Capr%a #D-K )1000&+ $ 1000 & 2 Rp 146,410 Rp
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 2/523
ENJUALAN BONUS PASAR
TGL NO.DO EKOR KG BW HRG KONTRAK TOT.PENJUALAN UMUR HRG PAS
2-Ma 14045 538:0 834:5 1:55 Rp 16,700 Rp 13,36,150 35:0 Rp 14
2-Ma 14046 32:0 510:0 1:55 Rp 16,700 Rp 8,517,000 35:0 Rp 14
2-Ma 14047 1,410:0 2,200:0 1:56 Rp 16,700 Rp 36,740,000 35:0 Rp 14
2-Ma 14048 535:0 840:0 1:57 Rp 16,700 Rp 14,028,000 35:0 Rp 14
2-Ma 1404 580:0 00:0 1:55 Rp 16,700 Rp 15,030,000 35:0 Rp 14
2-Ma 140500 155:0 244:5 1:58 Rp 16,700 Rp 4,083,150 35:0 Rp 14
2-Ma 140501 653:0 653:0 1:00 Rp 13,200 Rp 8,61,600 35:0 Rp 13
TOTAL ',2. %,$&2. $.'# $%,33 R" $,953,9 35. R" $'
IN : 5, E)*r +CR :
EED : $5,%5 K BW :
OUT : ',2. E)*r DEPL :
ON C.OUT : %,$&2. K O!K :
ATA-RATA UMUR : 35. Har/ IP :
EED EK : 3.#2% K)
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 3/523
PLASMA : KHOLIK-P$
ALAMAT : SANGGARARUM, MOJOWARNO, JOMBANG
TGL NO SJ JENIS BARANG SATUAN
DOC
28-Mar MJD/3/15 1 DOC Ekor
PAKAN
28-Mar MJP/3/102 5 8201 STAR 10
4-Apr MJP/4/31 4 8201 SP 10
8-Apr MJP/4/47 4 8201 SP 15
10-Apr MJP/4/57 4 8201 SP 20
15-Apr MJP/4/84 4 8201 SP 20
17-Apr MJP/4/100 4 8201 SP 30
21-Apr MJP/4/112 4 8201 SP 30
17-Apr T"/4/14 4 8201 SP 20
24-Apr T"/4/1 4 8201 SP 41
2-Apr T"/4/32 6 201 CS/!J 10
113 OA PAKA# 0
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 4/523
O!K
28-Mar MJO/3/7 11 $%o&a' TP Ora( )100 *(+ $ 100 *(
28-Mar MJO/3/7 14 Co(a*o )100gr+ $ 100 gr
28-Mar MJO/3/7 26 Agr%%' So( . 100*( 100 *(
28-Mar MJO/3/7 27 A&&r&% .100gr 100 gr
28-Mar MJO/3/7 12 $%o% )100 gr+ $ 100 gr
28-Mar MJO/3/7 13 $rog&a )100 gr+ $ 100 gr
28-Mar MJO/3/7 42 o%'a% . 1 r 1 r
28-Mar MJO/3/7 16 E(kro% )100 gr+ 100 gr
28-Mar MJO/3/7 20 D-#o .100 gr 1000 &
28-Mar MJO/3/7 31 S'rg% 1 r 1 r
28-Mar MJO/3/7 15 D&a' )1 + 1 r
28-Mar MJO/3/7 21 R''%( )100 gr+ 100 gr
2-Mar MJO/3/85 25 Sk%* M%(k 100 gr $ 100 gr
1-Apr MJO/4/2 18 Capr%a #D-K )1000&+ $ 1000 &
1-Apr MJO/4/2 1 Capr%a #D-K )1000&+ .500 & 500 &
1-Apr MJO/4/2 33 ak&%*' C(o' 1000& $ 1000 &
7-Apr MJO/4/25 34 ak&%*' $D M 1000& $ 1000 &
7-Apr MJO/4/25 25 Sk%* M%(k 100 gr $ 100 gr
15-Apr MJO/4/48 53 ak&%*' #DS 1000& $ 1000 &
15-Apr MJO/4/48 25 Sk%* M%(k 100 gr $ 100 gr
T*0a1 Hara P*)*) Pr*)4/
D"14/ )*r6 '.&3
+r0/1/0a4)*r6 95.$#
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 5/523
E40/7a4/ T*8a4 Pa88 )6
HPPK
Hara Ja1
P8a1a8
GROSS PRO+IT
O"4K R" '
IP
B*84 Hara Pa4ar
B*84 IP
E40/7a4/ RHPP
BEPK
NET PRO+ITLOSS UNIT
NET PRO+ITLOSS "r )
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 6/523
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 7/523
JOC DAN ANALISIS HP
TGL C.I : 29-Mar
POPULASI : 3, EKOR
$ 2
JUMLAH!ALUE KHOLIK-P$
UNIT PLASMA
3,000 15,000,000 16,500,000 PENJUALAN
Mark Sa(&
$5,, $%,5, Co'ra Sa(&
0 D/ Sa14 Br*/11r Ga/8 L*4466
0
500 3,275,000 3,600,000 10 COST O+ PRODUCTION
500 3,100,000 3,550,000 10 UNIT
750 4,650,000 5,325,000 15
1,000 6,200,000 7,100,000 20
1,000 6,200,000 7,100,000 20
1,500 ,300,000 10,650,000 30
1,500 ,300,000 10,650,000 30 PLASMA
1,000 6,200,000 7,100,000 20
2,050 12,710,000 14,555,000 41
500 2,50,000 3,550,000 10
0 03,626 0 0
0 D/ C*40 O Pr*;0/*8 Ga/8 L*4466
0
0 A < B =
0 RHPP
0 Ga/8L*44 "8a1a8 4a"r*8a) a8 H
0 Gr*44 Mar/8 Ra0/* Ga/8L*44 "8a
0 Gr*44 Pr*/0 = Mar)0 Sa14 - C*40 *
0 Gr*44 Mar/8 Ra0/* Gr*44 Pr*/0 Ma
0
0 TAMBAHAN0
0 9ro&& pro;% Marg%' )R!PP / COST O" P
0
0 9ro&& pro;% Marg%' )R!PP / COST O" P
$,3 %',#&&,%2% #3,$&,
2% 9ro&& pro;% Marg%' )R!PP / CO#TRAC
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 8/523
6
3:0 4,13 54,04 !PP / K9 )CO9S / TOTA K9 C:O+
2:0 ,220 10,142 R!PP / K9 )R!PP / TOT K9 C:O+
2:0 48,400 53,240 BIA@A KG A < B6
2:0 31,00 35,00
3:0 150,736 165,80
2:0 23,58 26,354 9ROSS MAR9# RATO )R!PP / CO#T
1:0 73,205 80,526 9ROSS MAR9# RATO )#ET PRO"T
1:0 11,7 13,177 9ROSS MAR9# RATO =R!PP / )PRO
3:0 3,30 43,23 9ROSS MAR9# RATO )#ET PRO"T
1:0 162,250 178,475
1:0 31,611 34,772
1:0 20,63 23,060
5:0 1,410 21,350
1:0 133,100 146,410
1:0 77,18 84,18
3:0 0,51 ,571
3:0 184,8 203,38
3:0 11,646 12,810
3:0 85,734 4,307
3:0 11,646 12,810
$,35&,2$% $,'9',3#
&$,$'%,&'$ 9$,$#',3#
( $'5 $'5
( 2,&55 2,&55
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 9/523
5,$&&. 5,$&&.
$5,%'$ $#,5#'
$5,2# $%,'2$
#&,&9%,' &5,$92,
2,25,''$6 5,9&2,3#6
2,#5,2 2,#5,2
2'3 2'3
5,9&2,3#6
$%,'$
',325,%'$6
&3'6
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 10/523
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 11/523
<#T Rp 78,86,400
PASMA Rp 85,12,000
R" %,295,%6
DOC Rp 15,000,000 5,
"EED Rp 64,788,626 %,29
OK Rp 1,358,216
R" &$,$'%,&'$
Hr Ja1 Sa"r*8a) Pr I07
DOC Rp 16,500,000 R" $,5, R" 5,5
"EED Rp 73,180,000 R" &,39$,3#' R" #,$5
OK Rp 1,44,037 R" $35,&22
R" 9$,$#',3#
R" $,2#,$9%
R" $,2#,$9% < R" %,295,%6 @
@
ra K*80ra) a<>6-RHPP6 @
1a8 a8 ?ara )*80ra)6
Pr*;0/*8 - RHPP UNIT @
)0 Sa146 UNIT
ROD<CTO#+ <#T 0:00
ROD<CTO#+ PASMA 0:00
SAES+ 0:00
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 12/523
Rp 17,574 A
Rp - $
R" $#,5#'
RACT SAES+ 0
R OSS / MARKET SAES+ <#T -5
T <#T > PRO"T PASMA+? 0
r OSS pr K9 / $EP pr K9+ -5
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 13/523
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 14/523
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 15/523
RINC
PLASMA : KHOLIK-P$
ALAMAT : SANGGARARUM
PEMBELIAN
POPULASI : 3,TGL NO SJ JENIS BAR
+EED IN : $,3
C.O TONASE6 : 5,$&&. DOC
Ga/8L*446 28-Mar MJD/3/15 1 DOC
R" $5,2#
R" $%,'2$ TOTAL
R" $,2$36 B
-#( PAKAN
28-Mar MJP/3/102 5 8201 STAR
4-Apr MJP/4/31 4 8201 SP
8-Apr MJP/4/47 4 8201 SP
10-Apr MJP/4/57 4 8201 SP
15-Apr MJP/4/84 4 8201 SP
17-Apr MJP/4/100 4 8201 SP
K808a8 Pr I07 21-Apr MJP/4/112 4 8201 SP
R" 5 $( 17-Apr T"/4/14 4 8201 SP
R" &$5 $3( 24-Apr T"/4/1 4 8201 SP
$( 2-Apr T"/4/32 6 201 CS/!J
$2( 113 OA PAKA#
A
R" 3,#3$,59%
R" -
R" 3,#3$,59%
'.#(
R" 2,25,''$6
-3(
TOTAL
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 16/523
O!K
28-Mar MJO/3/7 11 $%o&a' TP Ora( )1
28-Mar MJO/3/7 14 Co(a*o )100gr+
28-Mar MJO/3/7 26 Agr%%' So( . 10
28-Mar MJO/3/7 27 A&&r&% .100gr
28-Mar MJO/3/7 12 $%o% )100 gr+ $
28-Mar MJO/3/7 13 $rog&a )100 gr+
28-Mar MJO/3/7 42 o%'a% . 1 r
28-Mar MJO/3/7 16 E(kro% )100 gr+
28-Mar MJO/3/7 20 D-#o .100 gr
28-Mar MJO/3/7 31 S'rg% 1 r
28-Mar MJO/3/7 15 D&a' )1 +
28-Mar MJO/3/7 21 R''%( )100 gr+
2-Mar MJO/3/85 25 Sk%* M%(k 100 gr
1-Apr MJO/4/2 18 Capr%a #D-K )1
1-Apr MJO/4/2 1 Capr%a #D-K )1
1-Apr MJO/4/2 33 ak&%*' C(o'
7-Apr MJO/4/25 34 ak&%*' $D M
7-Apr MJO/4/25 25 Sk%* M%(k 100 gr
15-Apr MJO/4/48 53 ak&%*' #DS
15-Apr MJO/4/48 25 Sk%* M%(k 100 gr
TOTAL
PENJUALAN
TGL NO.DO EKOR
2-Ma 140504 333:0
3-Ma 140505 44:0
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 17/523
3-Ma 140506 828:0
3-Ma 140507 107:0
3-Ma 140508 28:0
3-Ma 14050 165:0
TOTAL 2,&55.
C.IN : 3,
+EED : $,3
C.OUT : 2,&55.
TON C.OUT : 5,$&&.
RATA-RATA UMUR : 35.9
+EED EK : 3.%&
PENERIMAAN RHPP
PEMBELIAN : R"
PENJUALAN : R"
LABA RUGI PETERNAK : R"
BONUS PASAR : R"
BONUS IP : R"
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 18/523
TOTAL PENERIMAAN : R"
M80a?/
END@ MUHAMMAD TURK@
Ha Ara
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 19/523
IAN HASIL PRODUKSI PETERNAK
TGL C.I : 29-Mar
, MOJOWARNO, JOMBANG POPUL : 3, EKOR
2 PLASMA
ANG SATUAN JUMLAH HARGA !ALUE
Ekor 3,000 Rp 5,500 Rp 16,500,000
3, R" 5,5 R" $%,5,
10 500 Rp 7,200 Rp 3,600,000
10 500 Rp 7,100 Rp 3,550,000
15 750 Rp 7,100 Rp 5,325,000
20 1,000 Rp 7,100 Rp 7,100,000
20 1,000 Rp 7,100 Rp 7,100,000
30 1,500 Rp 7,100 Rp 10,650,000
30 1,500 Rp 7,100 Rp 10,650,000
20 1,000 Rp 7,100 Rp 7,100,000
41 2,050 Rp 7,100 Rp 14,555,000
10 500 Rp 7,100 Rp 3,550,000
0 0 Rp - Rp -
$,3 R" #,$5 R" #3,$&,
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 20/523
0 *(+ $ 100 *( 3 Rp 18,301 Rp 54,04
100 gr 2 Rp 54,571 Rp 10,142
*( 100 *( 2 Rp 26,620 Rp 53,240
100 gr 2 Rp 17,545 Rp 35,00
100 gr 3 Rp 55,270 Rp 165,80
$ 100 gr 2 Rp 13,177 Rp 26,354
1 r 1 Rp 80,526 Rp 80,526
100 gr 1 Rp 13,177 Rp 13,177
1000 & 3 Rp 14,641 Rp 43,23
1 r 1 Rp 178,475 Rp 178,475
1 r 1 Rp 34,772 Rp 34,772
100 gr 1 Rp 23,060 Rp 23,060
100 gr 5 Rp 4,270 Rp 21,350
00&+ $ 1000 & 1 Rp 146,410 Rp 146,410
00&+ .500 & 500 & 1 Rp 84,18 Rp 84,18
1000& $ 1000 & 3 Rp 33,10 Rp ,571
1000& $ 1000 & 3 Rp 67,76 Rp 203,38
100 gr 3 Rp 4,270 Rp 12,810
1000& $ 1000 & 3 Rp 31,436 Rp 4,307
100 gr 3 Rp 4,270 Rp 12,810
R" $,'9',3#
BONUS PASAR (
KG BW HRG KONTRAK TOT.PENJUALAN UMUR HRG PASAR BNS PASAR
600:0 1:80 Rp 16,500 Rp ,00,000 35:0 Rp 14,500 Rp -
00:0 1:82 Rp 16,400 Rp 14,760,000 36:0 Rp 15,300 Rp -
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 21/523
1,500:0 1:81 Rp 16,400 Rp 24,600,000 36:0 Rp 15,300 Rp -
10:5 1:78 Rp 16,500 Rp 3,143,250 36:0 Rp 15,300 Rp -
1,700:0 1:83 Rp 16,400 Rp 27,880,000 36:0 Rp 15,300 Rp -
27:5 1:80 Rp 16,500 Rp 4,08,750 36:0 Rp 15,300 Rp -
5,$&&. $.&2 $%,'2$ R" &5,$92, 35.9 R" $5,2# R" -
E)*r +CR : $.9&5
K BW : $.&2 K)*r CO
E)*r DEPL : '.&3 (
K O!K : '9& "r )*r CI
Har/ IP : 2'3
K)
9$,$#',3# = 3,39$ )*r
&5,$92, = 2&,39# )*r
5,9&2,3#6 = $,99'6 )*r
- = )*r
- = )*r
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 22/523
5,9&2,3#6 = $99'6 )*r
M**)r0* 23-N*-$5
KHOLIK-P$
P0r8a)
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 23/523
Pr?/08a8 Kra4a7a S/40
STANDARD PER+ORMANCE
CB%k %'
CB%k o
TO# CO
"
Ag
$
"CR
P
10 !PP
10 !R9 PASAR
15 Mor
20
20 $%aa Opra&%o'a(/k
30
30 $%aa P*(%Baraa'/kg 270 - 285
20 286 - 300
41 301 - <P
10
0 $o'& P*(%Baraa'/kg 285 - 24
25 - 310
311 - <P
$o'& Pa&ar !PP
270 - 2
300 - <P
TOTAL
HASIL EKOR
2%
34:33
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 24/523
UMUR EK PENJ. AKTUAL
11,655 8,700,000
17,784 13,770,000
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 25/523
2,808 22,50,000
3,852 2,14,650
33,408 26,010,000
5,40 4,551,750
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
$2,''# #&,&9%,'
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 26/523
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 27/523
7 Ba/ Ha4/1 RINCI
TIDAK
KHOLIK-P$Na7a :
A1a7a0 :
0
0
0:0 PER+ORMANCE PETERNAK
0
0:0 P*"1a4/ :
0:00 M*r0a1/0 :
0:000 S/4a Aa7 :
0 U7r :
IP :
BW :
0:00 T*8a4 CO :
Rp%aB +CR A;0a1 :
500 0 HPP R".)6 :
Hara Pa4ar R".)6 :
300 0 Pa)a8 @a8 /8a)a8 :
500 0
600 0
100 0 PENDAPATAN PETERNAK
200 0
300 0 B/aa O"ra4/*8a1 :
B/aa P71/?araa8 :
B*84 P71/?araa8 :
20 0 B*84 Pa4ar :
25 0
TOTAL PENDAPATAN :
SISA PENERIMAAN :$%,'$
M80a?/
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 28/523
D/ Ra?ar* Ar/ R*;?7a8
Ha Ara
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 29/523
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 30/523
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 31/523
N HASIL PRODUKSI PETERNAKNIRWANA +ARM
-
SANGGARARUM, MOJOWARNO, JOMBANG
)*r
. (
)*r
. ?ar/
. )
. )
.
)
- = -
- = -
- = -
- ( = -
-
-
- R" E)
-
D/40/. M**)r0*, 23-N*-$5
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 32/523
E)* S/?ar0*
K**r.Ha Ara P0r8a)
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 33/523
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 34/523
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 35/523
PLASMA : ANANG-P2
ALAMAT : SANGGARARUM, MOJWARNO, JOMBANG
TGL NO SJ JENIS BARANG SATUAN
DOC
31-Mar MJD/3/16 1 DOC Ekor
PAKAN
1-Apr MJP/4/6 5 8201 STAR Kg
4-Apr MJP/4/33 4 8201 SP Kg
8-Apr MJP/4/48 4 8201 SP Kg
11-Apr MJP/4/64 4 8201 SP Kg
15-Apr MJP/4/85 4 8201 SP Kg
1-Apr MJP/4/105 4 8201 SP Kg
22-Apr MJP/4/128 4 8201 SP Kg
23-Apr MJP/4/131 6 201 CS/!J Kg
3-Ma T"/5/3 6 201 CS/!J Kg
113 OA PAKA# Rp
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 36/523
O!K
1-Apr MJO/4/4 11 $%o&a' TP Ora( )100 *(+ $ 100 *(
1-Apr MJO/4/4 14 Co(a*o )100gr+ $ 100 gr
1-Apr MJO/4/4 26 Agr%%' So( . 100*( 100 *(
1-Apr MJO/4/4 12 $%o% )100 gr+ $ 100 gr
1-Apr MJO/4/4 27 A&&r&% .100gr 100 gr
1-Apr MJO/4/4 13 $rog&a )100 gr+ $ 100 gr
1-Apr MJO/4/4 42 o%'a% . 1 r 1 r
1-Apr MJO/4/4 16 E(kro% )100 gr+ 100 gr
1-Apr MJO/4/4 20 D-#o .100 gr 1000 &
1-Apr MJO/4/4 31 S'rg% 1 r 1 r
1-Apr MJO/4/4 15 D&a' )1 + 1 r
1-Apr MJO/4/4 21 R''%( )100 gr+ 100 gr
5-Apr MJO/4/17 18 Capr%a #D-K )1000&+ $ 1000 &
5-Apr MJO/4/17 33 ak&%*' C(o' 1000& $ 1000 &
10-Apr MJO/4/31 34 ak&%*' $D M 1000& $ 1000 &
10-Apr MJO/4/31 55 ak&%*' $D M 1000& 1000 &
10-Apr MJO/4/31 25 Sk%* M%(k 100 gr $ 100 gr
10-Apr MJO/4/31 13 $rog&a )100 gr+ $ 100 gr
17-Apr MJO/4/54 53 ak&%*' #DS 1000& $ 1000 &
17-Apr MJO/4/54 25 Sk%* M%(k 100 gr $ 100 gr
17-Apr MJO/4/58 13 $rog&a )100 gr+ $ 100 gr
21-Apr MJO/4/70 46 %a*%' C M2P . 100 gr 100 9r
23-Apr MJO/4/78 26 Agr%%' So( . 100*( 100 *(
25-Apr MJO/4/1 2 Cpro(ogr%' .100 gr 100 gr
2-Apr MJO/4/106 2 Cpro(ogr%' .100 gr 100 gr
T*0a1 Hara P*)*) Pr*)4/
D"14/ )*r6 %.5
+r0/1/0a4)*r6 93.5
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 37/523
E40/7a4/ T*8a4 Pa88 )6
HPPK
Hara Ja1
P8a1a8
GROSS PRO+IT
O"4K R" '
IP
B*84 Hara Pa4ar
B*84 IP
E40/7a4/ RHPP
BEPK
NET PRO+ITLOSS UNIT
NET PRO+ITLOSS "r )
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 38/523
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 39/523
JOC DAN ANALISIS HP
TGL C.I : $-A"r
POPULASI : 5, EKOR
$ 2
JUMLAH!ALUE ANANG-P2
UNIT PLASMA
5,000 24,250,000 27,500,000 PENJUALAN
Mark Sa(&
2',25, 2#,5, Co'ra Sa(&
0 D/ Sa14 Br*/11r Ga/8 L*4466
0
500 3,275,000 3,600,000 10 COST O+ PRODUCTION
1,000 6,200,000 7,100,000 20 UNIT
1,000 6,200,000 7,100,000 20
2,000 12,400,000 14,200,000 40
2,000 12,400,000 14,200,000 40
1,500 ,300,000 10,650,000 30
2,500 15,500,000 17,750,000 50 PLASMA
2,500 14,750,000 17,750,000 50
)500+ )2,50,000+ )3,550,000+ -10
0 1,078,108 0 0
0
0 D/ C*40 O Pr*;0/*8 Ga/8 L*4466
0
0 A < B =
0 RHPP
0 Ga/8L*44 "8a1a8 4a"r*8a) a8 H
0 Gr*44 Mar/8 Ra0/* Ga/8L*44 "8a
0 Gr*44 Pr*/0 = Mar)0 Sa14 - C*40 *
0 Gr*44 Mar/8 Ra0/* Gr*44 Pr*/0 Ma
0
0 TAMBAHAN0
0 9ro&& pro;% Marg%' )R!PP / COST O" P
0
0 9ro&& pro;% Marg%' )R!PP / COST O" P
$2,5 #&,$53,$& &&,&,
25 9ro&& pro;% Marg%' )R!PP / CO#TRAC
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 40/523
50
4:0 66,550 73,205 !PP / K9 )CO9S / TOTA K9 C:O+
2:0 ,220 10,142 R!PP / K9 )R!PP / TOT K9 C:O+
3:0 72,600 7,860 BIA@A KG A < B6
5:0 251,226 276,34
3:0 47,850 52,635
3:0 35,37 3,531 9ROSS MAR9# RATO )R!PP / CO#T
1:0 73,205 80,526 9ROSS MAR9# RATO )#ET PRO"T
2:0 23,58 26,354 9ROSS MAR9# RATO =R!PP / )PRO
5:0 66,550 73,205 9ROSS MAR9# RATO )#ET PRO"T
1:0 162,250 178,475
1:0 31,611 34,772
2:0 41,27 46,11
2:0 266,200 22,820
5:0 150,865 165,52
4:0 246,532 271,185
1:0 72,600 7,860
5:0 1,410 21,350
5:0 5,85 65,885
5:0 142,80 157,17
5:0 1,410 21,350
5:0 5,85 65,885
10:0 88,000 6,800
6:0 145,200 15,720
4:0 16,400 186,340
5:0 211,750 232,25
2,%2',93 2,&&#,'23
$5,2&,3& $$9,$&#,'23
( 325 325
( ',%#5 ',%#5
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 41/523
%,$93. %,$93.
$%,959 $9,2'%
$$,&%$ $$,&%$
#3,'5%, #3,'5%,
3$,5#2,3&6 '5,#3$,'236
2,'##,2 2,'##,2
$9& $9&
'5,#3$,'236
$#,359
3','9,23&6
5,'9&6
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 42/523
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 43/523
<#T Rp 73,456,000
PASMA Rp 73,456,000
R" -
DOC Rp 24,250,000 ',&5
"EED Rp 78,153,108 %,252
OK Rp 2,624,30
R" $5,2&,3&
Hr Ja1 Sa"r*8a) Pr I07
DOC Rp 27,500,000 R" 3,25, R" 5,5
"EED Rp 88,800,000 R" $,%'%,&92 R" #,$'
OK Rp 2,887,423 R" 2%2,'93
R" $$9,$&#,'23
R" $',$59,3&5
R" $',$59,3&5 < R" - @
@
ra K*80ra) a<>6-RHPP6 @
1a8 a8 ?ara )*80ra)6
Pr*;0/*8 - RHPP UNIT @
)0 Sa146 UNIT
ROD<CTO#+ <#T 0:00
ROD<CTO#+ PASMA 0:00
SAES+ 0:00
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 44/523
Rp 1,246 A
Rp - $
R" $9,2'%
RACT SAES+ 0
R OSS / MARKET SAES+ <#T -46
T <#T > PRO"T PASMA+? 0
r OSS pr K9 / $EP pr K9+ -32
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 45/523
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 46/523
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 47/523
RINC
PLASMA : ANANG-P2
ALAMAT : SANGGARARUM
PEMBELIAN
POPULASI : 5,TGL NO SJ JENIS BAR
+EED IN : $2,5
C.O TONASE6 : %,$93. DOC
Ga/8L*446 31-Mar MJD/3/16 1 DOC
R" $$,&%$
R" $$,&%$ TOTAL
R" - B
( PAKAN
1-Apr MJP/4/6 5 8201 STAR
4-Apr MJP/4/33 4 8201 SP
8-Apr MJP/4/48 4 8201 SP
11-Apr MJP/4/64 4 8201 SP
15-Apr MJP/4/85 4 8201 SP
1-Apr MJP/4/105 4 8201 SP
K808a8 Pr I07 22-Apr MJP/4/128 4 8201 SP
R" %5 $3( 23-Apr MJP/4/131 6 201 CS/!J
R" &52 $'( 3-Ma T"/5/3 6 201 CS/!J
$( 113 OA PAKA#
$3(
A
R" $',$59,3&5
R" -
R" $',$59,3&5
$9.3(
R" 3$,5#2,3&6
-'3(
TOTAL
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 48/523
O!K
1-Apr MJO/4/4 11 $%o&a' TP Ora( )1
1-Apr MJO/4/4 14 Co(a*o )100gr+
1-Apr MJO/4/4 26 Agr%%' So( . 10
1-Apr MJO/4/4 12 $%o% )100 gr+ $
1-Apr MJO/4/4 27 A&&r&% .100gr
1-Apr MJO/4/4 13 $rog&a )100 gr+
1-Apr MJO/4/4 42 o%'a% . 1 r
1-Apr MJO/4/4 16 E(kro% )100 gr+
1-Apr MJO/4/4 20 D-#o .100 gr
1-Apr MJO/4/4 31 S'rg% 1 r
1-Apr MJO/4/4 15 D&a' )1 +
1-Apr MJO/4/4 21 R''%( )100 gr+
5-Apr MJO/4/17 18 Capr%a #D-K )1
5-Apr MJO/4/17 33 ak&%*' C(o'
10-Apr MJO/4/31 34 ak&%*' $D M
10-Apr MJO/4/31 55 ak&%*' $D M
10-Apr MJO/4/31 25 Sk%* M%(k 100 gr
10-Apr MJO/4/31 13 $rog&a )100 gr+
17-Apr MJO/4/54 53 ak&%*' #DS
17-Apr MJO/4/54 25 Sk%* M%(k 100 gr
17-Apr MJO/4/58 13 $rog&a )100 gr+
21-Apr MJO/4/70 46 %a*%' C M2P .
23-Apr MJO/4/78 26 Agr%%' So( . 10
25-Apr MJO/4/1 2 Cpro(ogr%' .10
2-Apr MJO/4/106 2 Cpro(ogr%' .10
TOTAL
PENJUALAN
TGL NO.DO EKOR
1-Ma 140483 625:0
1-Ma 140484 1,037:0
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 49/523
1-Ma 140485 873:0
1-Ma 140486 615:0
1-Ma 140487 734:0
1-Ma 140488 71:0
TOTAL ',%#5.
C.IN : 5,
+EED : $2,5
C.OUT : ',%#5.
TON C.OUT : %,$93.
RATA-RATA UMUR : 3$.
+EED EK : 2.%#'
PENERIMAAN RHPP
PEMBELIAN : R"
PENJUALAN : R"
LABA RUGI PETERNAK : R"
BONUS PASAR : R"
BONUS IP : R"
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 50/523
TOTAL PENERIMAAN : R"
M80a?/
END@ MUHAMMAD TURK@
Ha Ara
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 51/523
IAN HASIL PRODUKSI PETERNAK
TGL C.I : $-A"r
, MOJWARNO, JOMBANG POPUL : 5, EKOR
2 PLASMA
ANG SATUAN JUMLAH HARGA !ALUE
Ekor 5,000 Rp 5,500 Rp 27,500,000
5, R" 5,5 R" 2#,5,
Kg 500 Rp 7,200 Rp 3,600,000
Kg 1,000 Rp 7,100 Rp 7,100,000
Kg 1,000 Rp 7,100 Rp 7,100,000
Kg 2,000 Rp 7,100 Rp 14,200,000
Kg 2,000 Rp 7,100 Rp 14,200,000
Kg 1,500 Rp 7,100 Rp 10,650,000
Kg 2,500 Rp 7,100 Rp 17,750,000
Kg 2,500 Rp 7,100 Rp 17,750,000
Kg )500+ Rp 7,100 Rp )3,550,000+
Rp 0 Rp - Rp -
$2,5 R" #,$' R" &&,&,
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 52/523
0 *(+ $ 100 *( 4 Rp 18,301 Rp 73,205
100 gr 2 Rp 54,571 Rp 10,142
*( 100 *( 3 Rp 26,620 Rp 7,860
100 gr 5 Rp 55,270 Rp 276,34
100 gr 3 Rp 17,545 Rp 52,635
$ 100 gr 3 Rp 13,177 Rp 3,531
1 r 1 Rp 80,526 Rp 80,526
100 gr 2 Rp 13,177 Rp 26,354
1000 & 5 Rp 14,641 Rp 73,205
1 r 1 Rp 178,475 Rp 178,475
1 r 1 Rp 34,772 Rp 34,772
100 gr 2 Rp 23,060 Rp 46,11
00&+ $ 1000 & 2 Rp 146,410 Rp 22,820
1000& $ 1000 & 5 Rp 33,10 Rp 165,52
1000& $ 1000 & 4 Rp 67,76 Rp 271,185
1000& 1000 & 1 Rp 7,860 Rp 7,860
100 gr 5 Rp 4,270 Rp 21,350
$ 100 gr 5 Rp 13,177 Rp 65,885
1000& $ 1000 & 5 Rp 31,436 Rp 157,17
100 gr 5 Rp 4,270 Rp 21,350
$ 100 gr 5 Rp 13,177 Rp 65,885
100 gr 100 9r 10 Rp ,680 Rp 6,800
*( 100 *( 6 Rp 26,620 Rp 15,720
0 gr 100 gr 4 Rp 46,585 Rp 186,340
0 gr 100 gr 5 Rp 46,585 Rp 232,25
R" 2,&&#,'23
BONUS PASAR (
KG BW HRG KONTRAK TOT.PENJUALAN UMUR HRG PASAR BNS PASAR
800:0 1:28 Rp 11,800 Rp ,440,000 31:0 Rp 11,800 Rp -
1,400:0 1:35 Rp 11,800 Rp 16,520,000 31:0 Rp 11,800 Rp -
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 53/523
1,03:0 1:25 Rp 12,000 Rp 13,116,000 31:0 Rp 12,000 Rp -
800:0 1:30 Rp 12,000 Rp ,600,000 31:0 Rp 12,000 Rp -
1,000:0 1:36 Rp 11,800 Rp 11,800,000 31:0 Rp 11,800 Rp -
1,100:0 1:3 Rp 11,800 Rp 12,80,000 31:0 Rp 11,800 Rp -
%,$93. $.32 $$,&%$ R" #3,'5%, 3$. R" $$,&%$ R" -
E)*r +CR : 2.$&
K BW : $.32 K)*r CO
E)*r DEPL : %.5 (
K O!K : 5## "r )*r CI
Har/ IP : $9&
K)
$$9,$&#,'23 = 23,&3# )*r
#3,'5%, = $',%9$ )*r
'5,#3$,'236 = 9,$'%6 )*r
- = )*r
- = )*r
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 54/523
'5,#3$,'236 = 9$'%6 )*r
M**)r0* 23-N*-$5
ANANG-P2
P0r8a)
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 55/523
Pr?/08a8 Kra4a7a S/40
STANDARD PER+ORMANCE
CB%k %'
CB%k o
TO# CO
"
Ag
$
"CR
P
10 !PP
20 !R9 PASAR
20 Mor
40
40 $%aa Opra&%o'a(/k
30
50 $%aa P*(%Baraa'/kg 270 - 285
50 286 - 300
-10 301 - <P
0
$o'& P*(%Baraa'/kg 285 - 24
25 - 310
311 - <P
$o'& Pa&ar !PP
270 - 2
300 - <P
TOTAL
HASIL EKOR
25
41:67
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 56/523
UMUR EK PENJ. AKTUAL
1,375 ,440,000
32,147 16,520,000
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 57/523
27,063 13,116,000
1,065 ,600,000
22,754 11,800,000
24,521 12,80,000
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
$'',925 #3,'5%,
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 58/523
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 59/523
7 Ba/ Ha4/1 RINCI
TIDAK
ANANG-P2Na7a :
A1a7a0 :
0
0
0:0 PER+ORMANCE PETERNAK
0
0:0 P*"1a4/ :
0:00 M*r0a1/0 :
0:000 S/4a Aa7 :
0 U7r :
IP :
BW :
0:00 T*8a4 CO :
Rp%aB +CR A;0a1 :
500 0 HPP R".)6 :
Hara Pa4ar R".)6 :
300 0 Pa)a8 @a8 /8a)a8 :
500 0
600 0
100 0 PENDAPATAN PETERNAK
200 0
300 0 B/aa O"ra4/*8a1 :
B/aa P71/?araa8 :
B*84 P71/?araa8 :
20 0 B*84 Pa4ar :
25 0
TOTAL PENDAPATAN :
SISA PENERIMAAN :$#,359
M80a?/
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 60/523
D/ Ra?ar* Ar/ R*;?7a8
Ha Ara
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 61/523
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 62/523
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 63/523
N HASIL PRODUKSI PETERNAKNIRWANA +ARM
-
SANGGARARUM, MOJWARNO, JOMBANG
)*r
. (
)*r
. ?ar/
. )
. )
.
)
- = -
- = -
- = -
- ( = -
-
-
- R" E)
-
D/40/. M**)r0*, 23-N*-$5
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 64/523
E)* S/?ar0*
K**r.Ha Ara P0r8a)
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 65/523
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 66/523
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 67/523
PLASMA : AELANI
ALAMAT : SANGGARARUM, MOJOWARNO, JOMBANG
TGL NO SJ JENIS BARANG SATUAN
DOC
4-Apr MJD/4/3 1 DOC Ekor
PAKAN
4-Apr MJP/4/2 4 8201 SP Kg
8-Apr MJP/4/50 4 8201 SP Kg
14-Apr MJP/4/76 4 8201 SP Kg
17-Apr MJP/4/102 4 8201 SP Kg
1-Apr MJP/4/107 4 8201 SP Kg
22-Apr MJP/4/130 4 8201 SP Kg
23-Apr MJP/4/133 6 201 CS/!J Kg
25-Apr MJP/4/146 6 201 CS/!J Kg
22-Apr T"/4/17 4 8201 SP Kg
2-Apr T"/4/32 6 201 CS/!J Kg
2-Apr T"/4/33 6 201 CS/!J Kg
6-Ma T"/5/5 6 201 CS/!J Kg
113 OA PAKA# Rp
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 68/523
O!K
4-Apr MJO/4/13 11 $%o&a' TP Ora( )100 *(+ $ 100 *(
4-Apr MJO/4/13 14 Co(a*o )100gr+ $ 100 gr
4-Apr MJO/4/13 26 Agr%%' So( . 100*( 100 *(
4-Apr MJO/4/13 12 $%o% )100 gr+ $ 100 gr
4-Apr MJO/4/13 27 A&&r&% .100gr 100 gr
4-Apr MJO/4/13 13 $rog&a )100 gr+ $ 100 gr
4-Apr MJO/4/13 42 o%'a% . 1 r 1 r
4-Apr MJO/4/13 16 E(kro% )100 gr+ 100 gr
4-Apr MJO/4/13 20 D-#o .100 gr 1000 &
4-Apr MJO/4/13 31 S'rg% 1 r 1 r
4-Apr MJO/4/13 15 D&a' )1 + 1 r
4-Apr MJO/4/13 21 R''%( )100 gr+ 100 gr
8-Apr MJO/4/30 18 Capr%a #D-K )1000&+ $ 1000 &
8-Apr MJO/4/30 56 ak&%*' C(o' 1000& 1000 &
15-Apr MJO/4/4 55 ak&%*' $D M 1000& 1000 &
15-Apr MJO/4/4 25 Sk%* M%(k 100 gr $ 100 gr
24-Apr MJO/4/82 26 Agr%%' So( . 100*( 100 *(
24-Apr MJO/4/82 2 Cpro(ogr%' .100 gr 100 gr
28-Apr MJO/4/8 22 "o&a 160 gr 160 gr
T*0a1 Hara P*)*) Pr*)4/
D"14/ )*r6 5.&'
+r0/1/0a4)*r6 9'.$%
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 69/523
E40/7a4/ T*8a4 Pa88 )6
HPPK
Hara Ja1
P8a1a8
GROSS PRO+IT
O"4K R" '
IP
B*84 Hara Pa4ar
B*84 IP
E40/7a4/ RHPP
BEPK
NET PRO+ITLOSS UNIT
NET PRO+ITLOSS "r )
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 70/523
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 71/523
JOC DAN ANALISIS HP
TGL C.I : 5-A"r
POPULASI : #, EKOR
$ 2
JUMLAH!ALUE AELANI
UNIT PLASMA
7,000 31,150,000 38,500,000 PENJUALAN
Mark Sa(&
3$,$5, 3&,5, Co'ra Sa(&
0 D/ Sa14 Br*/11r Ga/8 L*4466
0
1,000 6,200,000 7,100,000 20 COST O+ PRODUCTION
1,000 6,200,000 7,100,000 20 UNIT
1,750 10,850,000 12,425,000 35
1,500 ,300,000 10,650,000 30
2,000 12,400,000 14,200,000 40
2,250 13,50,000 15,75,000 45
2,500 14,750,000 17,750,000 50 PLASMA
2,000 11,800,000 14,200,000 40
)50+ )310,000+ )355,000+ -1
)500+ )2,50,000+ )3,550,000+ -10
)500+ )2,50,000+ )3,550,000+ -10
)1,450+ )8,555,000+ )10,25,000+ -2 D/ C*40 O Pr*;0/*8 Ga/8 L*4466
0 87,173 0 0
0 A < B =
0 RHPP
0 Ga/8L*44 "8a1a8 4a"r*8a) a8 H
0 Gr*44 Mar/8 Ra0/* Ga/8L*44 "8a
0 Gr*44 Pr*/0 = Mar)0 Sa14 - C*40 *
0 Gr*44 Mar/8 Ra0/* Gr*44 Pr*/0 Ma
0
0 TAMBAHAN0
0 9ro&& pro;% Marg%' )R!PP / COST O" P
0
0 9ro&& pro;% Marg%' )R!PP / COST O" P
$$,5 #$,%#2,$#3 &$,%5,
23 9ro&& pro;% Marg%' )R!PP / CO#TRAC
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 72/523
33
6:0 ,825 10,808 !PP / K9 )CO9S / TOTA K9 C:O+
3:0 148,830 163,713 R!PP / K9 )R!PP / TOT K9 C:O+
5:0 121,000 133,100 BIA@A KG A < B6
6:0 301,472 331,61
5:0 7,750 87,725
4:0 47,16 52,708 9ROSS MAR9# RATO )R!PP / CO#T
1:0 73,205 80,526 9ROSS MAR9# RATO )#ET PRO"T
3:0 35,37 3,531 9ROSS MAR9# RATO =R!PP / )PRO
8:0 106,480 117,128 9ROSS MAR9# RATO )#ET PRO"T
1:0 162,250 178,475
1:0 31,611 34,772
3:0 62,80 6,17
3:0 3,300 43,230
7:0 24,480 274,428
7:0 508,200 55,020
7:0 27,173 2,81
3:0 72,600 7,860
4:0 16,400 186,340
3:0 20,400 31,440
2,9&#,#$9 3,2&%,'9$
$5,&9,&92 $23,'3%,'9$
( '9 '9
( %,59$ %,59$
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 73/523
5,$%9.5 5,$%9.5
2,'%& 23,&#&
$,92$ $,92$
5%,'5&, 5%,'5&,
'9,35$,&926 %%,9#&,'9$6
2,%#,& 2,%#,&
$23 $23
%%,9#&,'9$6
2,&%&
5$,'$9,%926
9,9'#6
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 74/523
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 75/523
<#T Rp 56,458,000
PASMA Rp 56,458,000
R" -
DOC Rp 31,150,000 ','5
"EED Rp 71,672,173 %,232
OK Rp 2,87,71
R" $5,&9,&92
Hr Ja1 Sa"r*8a) Pr I07
DOC Rp 38,500,000 R" #,35, R" 5,5
"EED Rp 81,650,000 R" 9,9##,&2# R" #,$
OK Rp 3,286,41 R" 29&,##2
R" $23,'3%,'9$
R" $#,%2%,599
R" $#,%2%,599 < R" - @
@
ra K*80ra) a<>6-RHPP6 @
1a8 a8 ?ara )*80ra)6
Pr*;0/*8 - RHPP UNIT @
)0 Sa146 UNIT
ROD<CTO#+ <#T 0:00
ROD<CTO#+ PASMA 0:00
SAES+ 0:00
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 76/523
Rp 23,878 A
Rp - $
R" 23,&#&
RACT SAES+ 0
R OSS / MARKET SAES+ <#T -1
T <#T > PRO"T PASMA+? 0
r OSS pr K9 / $EP pr K9+ -48
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 77/523
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 78/523
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 79/523
RINC
PLASMA : AELANI
ALAMAT : SANGGARARUM
PEMBELIAN
POPULASI : #,TGL NO SJ JENIS BAR
+EED IN : $$,5
C.O TONASE6 : 5,$%9.5 DOC
Ga/8L*446 4-Apr MJD/4/3 1 DOC
R" $,92$
R" $,92$ TOTAL
R" - B
( PAKAN
4-Apr MJP/4/2 4 8201 SP
8-Apr MJP/4/50 4 8201 SP
14-Apr MJP/4/76 4 8201 SP
17-Apr MJP/4/102 4 8201 SP
1-Apr MJP/4/107 4 8201 SP
22-Apr MJP/4/130 4 8201 SP
K808a8 Pr I07 23-Apr MJP/4/133 6 201 CS/!J
R" $,5 2'( 25-Apr MJP/4/146 6 201 CS/!J
R" &%& $'( 22-Apr T"/4/17 4 8201 SP
$( 2-Apr T"/4/32 6 201 CS/!J
$#( 2-Apr T"/4/33 6 201 CS/!J
A 6-Ma T"/5/5 6 201 CS/!J
113 OA PAKA#
R" $#,%2%,599
R" -
R" $#,%2%,599
3$.2(
R" '9,35$,&926
-&#(
TOTAL
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 80/523
O!K
4-Apr MJO/4/13 11 $%o&a' TP Ora( )1
4-Apr MJO/4/13 14 Co(a*o )100gr+
4-Apr MJO/4/13 26 Agr%%' So( . 10
4-Apr MJO/4/13 12 $%o% )100 gr+ $
4-Apr MJO/4/13 27 A&&r&% .100gr
4-Apr MJO/4/13 13 $rog&a )100 gr+
4-Apr MJO/4/13 42 o%'a% . 1 r
4-Apr MJO/4/13 16 E(kro% )100 gr+
4-Apr MJO/4/13 20 D-#o .100 gr
4-Apr MJO/4/13 31 S'rg% 1 r
4-Apr MJO/4/13 15 D&a' )1 +
4-Apr MJO/4/13 21 R''%( )100 gr+
8-Apr MJO/4/30 18 Capr%a #D-K )1
8-Apr MJO/4/30 56 ak&%*' C(o'
15-Apr MJO/4/4 55 ak&%*' $D M
15-Apr MJO/4/4 25 Sk%* M%(k 100 gr
24-Apr MJO/4/82 26 Agr%%' So( . 10
24-Apr MJO/4/82 2 Cpro(ogr%' .10
28-Apr MJO/4/8 22 "o&a 160 gr
TOTAL
PENJUALAN
TGL NO.DO EKOR
1-Ma 14048 1,531:0
1-Ma 14040 1,350:0
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 81/523
1-Ma 14041 1,650:0
1-Ma 14042 1,000:0
1-Ma 14043 130:0
1-Ma 14044 30:0
TOTAL %,59$.
C.IN : #,
+EED : $$,5
C.OUT : %,59$.
TON C.OUT : 5,$%9.5
RATA-RATA UMUR : 2#.
+EED EK : $.#'5
PENERIMAAN RHPP
PEMBELIAN : R"
PENJUALAN : R"
LABA RUGI PETERNAK : R"
BONUS PASAR : R"
BONUS IP : R"
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 82/523
TOTAL PENERIMAAN : R"
M80a?/
END@ MUHAMMAD TURK@
Ha Ara
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 83/523
IAN HASIL PRODUKSI PETERNAK
TGL C.I : 5-A"r
, MOJOWARNO, JOMBANG POPUL : #, EKOR
2 PLASMA
ANG SATUAN JUMLAH HARGA !ALUE
Ekor 7,000 Rp 5,500 Rp 38,500,000
#, R" 5,5 R" 3&,5,
Kg 1,000 Rp 7,100 Rp 7,100,000
Kg 1,000 Rp 7,100 Rp 7,100,000
Kg 1,750 Rp 7,100 Rp 12,425,000
Kg 1,500 Rp 7,100 Rp 10,650,000
Kg 2,000 Rp 7,100 Rp 14,200,000
Kg 2,250 Rp 7,100 Rp 15,75,000
Kg 2,500 Rp 7,100 Rp 17,750,000
Kg 2,000 Rp 7,100 Rp 14,200,000
Kg )50+ Rp 7,100 Rp )355,000+
Kg )500+ Rp 7,100 Rp )3,550,000+
Kg )500+ Rp 7,100 Rp )3,550,000+
Kg )1,450+ Rp 7,100 Rp )10,25,000+
Rp 0 Rp - Rp -
$$,5 R" #,$ R" &$,%5,
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 84/523
0 *(+ $ 100 *( 6 Rp 18,301 Rp 10,808
100 gr 3 Rp 54,571 Rp 163,713
*( 100 *( 5 Rp 26,620 Rp 133,100
100 gr 6 Rp 55,270 Rp 331,61
100 gr 5 Rp 17,545 Rp 87,725
$ 100 gr 4 Rp 13,177 Rp 52,708
1 r 1 Rp 80,526 Rp 80,526
100 gr 3 Rp 13,177 Rp 3,531
1000 & 8 Rp 14,641 Rp 117,128
1 r 1 Rp 178,475 Rp 178,475
1 r 1 Rp 34,772 Rp 34,772
100 gr 3 Rp 23,060 Rp 6,17
00&+ $ 1000 & 3 Rp 146,410 Rp 43,230
1000& 1000 & 7 Rp 3,204 Rp 274,428
1000& 1000 & 7 Rp 7,860 Rp 55,020
100 gr 7 Rp 4,270 Rp 2,81
*( 100 *( 3 Rp 26,620 Rp 7,860
0 gr 100 gr 4 Rp 46,585 Rp 186,340
160 gr 3 Rp 106,480 Rp 31,440
R" 3,2&%,'9$
BONUS PASAR (
KG BW HRG KONTRAK TOT.PENJUALAN UMUR HRG PASAR BNS PASAR
861:0 0:56 Rp 6,000 Rp 5,166,000 27:0 Rp 6,000 Rp -
1,100:0 0:81 Rp 12,000 Rp 13,200,000 27:0 Rp 12,000 Rp -
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 85/523
1,42:0 0:87 Rp 12,000 Rp 17,148,000 27:0 Rp 12,000 Rp -
1,000:0 1:00 Rp 12,000 Rp 12,000,000 27:0 Rp 12,000 Rp -
82:0 0:63 Rp 7,000 Rp 574,000 27:0 Rp 7,000 Rp -
67:5 0:75 Rp 12,000 Rp 8,370,000 27:0 Rp 12,000 Rp -
5,$%9.5 .#& $,92$ R" 5%,'5&, 2#. R" $,92$ R" -
E)*r +CR : 2.225
K BW : .#& K)*r CO
E)*r DEPL : 5.&' (
K O!K : '%9 "r )*r CI
Har/ IP : $23
K)
$23,'3%,'9$ = $#,%3' )*r
5%,'5&, = &,%5 )*r
%%,9#&,'9$6 = 9,5%&6 )*r
- = )*r
- = )*r
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 86/523
%%,9#&,'9$6 = 95%&6 )*r
M**)r0* 23-N*-$5
AELANI
P0r8a)
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 87/523
Pr?/08a8 Kra4a7a S/40
STANDARD PER+ORMANCE
CB%k %'
CB%k o
TO# CO
"
Ag
$
"CR
P
20 !PP
20 !R9 PASAR
35 Mor
30
40 $%aa Opra&%o'a(/k
45
50 $%aa P*(%Baraa'/kg 270 - 285
40 286 - 300
-1 301 - <P
-10
-10 $o'& P*(%Baraa'/kg 285 - 24
-2 25 - 310
0 311 - <P
$o'& Pa&ar !PP
270 - 2
300 - <P
TOTAL
HASIL EKOR
23
38:33
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 88/523
UMUR EK PENJ. AKTUAL
41,337 5,166,000
36,450 13,200,000
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 89/523
44,550 17,148,000
27,000 12,000,000
3,510 574,000
25,110 8,370,000
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
$##,95# 5%,'5&,
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 90/523
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 91/523
7 Ba/ Ha4/1 RINCI
TIDAK
AELANINa7a :
A1a7a0 :
0
0
0:0 PER+ORMANCE PETERNAK
0
0:0 P*"1a4/ :
0:00 M*r0a1/0 :
0:000 S/4a Aa7 :
0 U7r :
IP :
BW :
0:00 T*8a4 CO :
Rp%aB +CR A;0a1 :
500 0 HPP R".)6 :
Hara Pa4ar R".)6 :
300 0 Pa)a8 @a8 /8a)a8 :
500 0
600 0
100 0 PENDAPATAN PETERNAK
200 0
300 0 B/aa O"ra4/*8a1 :
B/aa P71/?araa8 :
B*84 P71/?araa8 :
20 0 B*84 Pa4ar :
25 0
TOTAL PENDAPATAN :
SISA PENERIMAAN :2,&%&
M80a?/
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 92/523
D/ Ra?ar* Ar/ R*;?7a8
Ha Ara
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 93/523
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 94/523
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 95/523
N HASIL PRODUKSI PETERNAKNIRWANA +ARM
-
SANGGARARUM, MOJOWARNO, JOMBANG
)*r
. (
)*r
. ?ar/
. )
. )
.
)
- = -
- = -
- = -
- ( = -
-
-
- R" E)
-
D/40/. M**)r0*, 23-N*-$5
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 96/523
E)* S/?ar0*
K**r.Ha Ara P0r8a)
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 97/523
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 98/523
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 99/523
PLASMA : @ANUAR-P$#
ALAMAT : SANGGARARUM, MOJOWARNO, JOMBANG
TGL NO SJ JENIS BARANG SATUAN
DOC
1-Apr MJD/4/1 1 DOC Ekor
PAKAN
1-Apr MJP/4/7 5 8201 STAR Kg
7-Apr MJP/4/3 4 8201 SP Kg
8-Apr MJP/4/4 4 8201 SP Kg
11-Apr MJP/4/65 4 8201 SP Kg
15-Apr MJP/4/86 4 8201 SP Kg
1-Apr MJP/4/106 4 8201 SP Kg
22-Apr MJP/4/12 4 8201 SP Kg
23-Apr MJP/4/132 6 201 CS/!J Kg
25-Apr MJP/4/144 6 201 CS/!J Kg
2-Apr MJP/4/158 6 201 CS/!J Kg
3-Ma T"/5/1 4 8201 SP Kg
3-Ma T"/5/2 6 201 CS/!J Kg
113 OA PAKA# Rp
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 100/523
O!K
1-Apr MJO/4/3 11 $%o&a' TP Ora( )100 *(+ $ 100 *(
1-Apr MJO/4/3 14 Co(a*o )100gr+ $ 100 gr
1-Apr MJO/4/3 26 Agr%%' So( . 100*( 100 *(
1-Apr MJO/4/3 12 $%o% )100 gr+ $ 100 gr
1-Apr MJO/4/3 27 A&&r&% .100gr 100 gr
1-Apr MJO/4/3 13 $rog&a )100 gr+ $ 100 gr
1-Apr MJO/4/3 42 o%'a% . 1 r 1 r
1-Apr MJO/4/3 16 E(kro% )100 gr+ 100 gr
1-Apr MJO/4/3 20 D-#o .100 gr 1000 &
1-Apr MJO/4/3 31 S'rg% 1 r 1 r
1-Apr MJO/4/3 15 D&a' )1 + 1 r
1-Apr MJO/4/3 21 R''%( )100 gr+ 100 gr
5-Apr MJO/4/18 18 Capr%a #D-K )1000&+ $ 1000 &
5-Apr MJO/4/18 33 ak&%*' C(o' 1000& $ 1000 &
10-Apr MJO/4/32 55 ak&%*' $D M 1000& 1000 &
10-Apr MJO/4/32 25 Sk%* M%(k 100 gr $ 100 gr
17-Apr MJO/4/55 53 ak&%*' #DS 1000& $ 1000 &
17-Apr MJO/4/55 25 Sk%* M%(k 100 gr $ 100 gr
23-Apr MJO/4/77 46 %a*%' C M2P . 100 gr 100 9r
24-Apr MJO/4/81 2 Cpro(ogr%' .100 gr 100 gr
28-Apr MJO/4/4 30 Moo(gr%' !C .100 gr 100 gr
2-Apr MJO/4/107 46 %a*%' C M2P . 100 gr 100 9r
2-Ma MJO/5/7 27 A&&r&% .100gr 100 gr
T*0a1 Hara P*)*) Pr*)4/
D"14/ )*r6 $.52
+r0/1/0a4)*r6 &9.'&
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 101/523
E40/7a4/ T*8a4 Pa88 )6
HPPK
Hara Ja1
P8a1a8
GROSS PRO+IT
O"4K R" '
IP
B*84 Hara Pa4ar
B*84 IP
E40/7a4/ RHPP
BEPK
NET PRO+ITLOSS UNIT
NET PRO+ITLOSS "r )
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 102/523
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 103/523
JOC DAN ANALISIS HP
TGL C.I : 3-A"r
POPULASI : %, EKOR
$ 2
JUMLAH!ALUE @ANUAR-P$#
UNIT PLASMA
6,000 28,200,000 33,000,000 PENJUALAN
Mark Sa(&
2&,2, 33,, Co'ra Sa(&
0 D/ Sa14 Br*/11r Ga/8 L*4466
0
500 3,275,000 3,600,000 10 COST O+ PRODUCTION
750 4,650,000 5,325,000 15 UNIT
250 1,550,000 1,775,000 5
1,500 ,300,000 10,650,000 30
2,000 12,400,000 14,200,000 40
1,750 10,850,000 12,425,000 35
2,750 17,050,000 1,525,000 55 PLASMA
2,500 14,750,000 17,750,000 50
1,250 7,375,000 8,875,000 25
3,000 17,700,000 21,300,000 60
)250+ )1,550,000+ )1,775,000+ -5
)00+ )5,310,000+ )6,30,000+ -18 D/ C*40 O Pr*;0/*8 Ga/8 L*4466
0 1,332,821 0 0
0 A < B =
0 RHPP
0 Ga/8L*44 "8a1a8 4a"r*8a) a8 H
0 Gr*44 Mar/8 Ra0/* Ga/8L*44 "8a
0 Gr*44 Pr*/0 = Mar)0 Sa14 - C*40 *
0 Gr*44 Mar/8 Ra0/* Gr*44 Pr*/0 Ma
0
0 TAMBAHAN0
0 9ro&& pro;% Marg%' )R!PP / COST O" P
0
0 9ro&& pro;% Marg%' )R!PP / COST O" P
$5,$ 93,3#2,&2$ $#,2%,
32 9ro&& pro;% Marg%' )R!PP / CO#TRAC
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 104/523
50
5:0 83,188 1,506 !PP / K9 )CO9S / TOTA K9 C:O+
3:0 148,830 163,713 R!PP / K9 )R!PP / TOT K9 C:O+
4:0 6,800 106,480 BIA@A KG A < B6
6:0 301,472 331,61
4:0 63,800 70,180
3:0 35,37 3,531 9ROSS MAR9# RATO )R!PP / CO#T
1:0 73,205 80,526 9ROSS MAR9# RATO )#ET PRO"T
2:0 23,58 26,354 9ROSS MAR9# RATO =R!PP / )PRO
5:0 66,550 73,205 9ROSS MAR9# RATO )#ET PRO"T
1:0 162,250 178,475
1:0 31,611 34,772
2:0 41,27 46,11
3:0 3,300 43,230
6:0 181,038 1,142
6:0 435,600 47,160
6:0 23,21 25,621
6:0 171,468 188,615
6:0 23,21 25,621
10:0 88,000 6,800
:0 381,150 41,265
10:0 508,200 55,020
10:0 88,000 6,800
6:0 5,700 105,270
3,52',5%% 3,&##,22
$25,9#,3&# $'',$3#,22
( %3$ %3$
( 5,3%9 5,3%9
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 105/523
%,9&$. %,9&$.
$#,92 2,%'#
$',5# $',5#
$$,2#', $$,2#',
23,&23,3 '2,&%3,226
2,#92,' 2,#92,'
$%' $%'
'2,&%3,226
$&,32
2%,%$5,#
3,&$36
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 106/523
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 107/523
<#T Rp 101,274,000
PASMA Rp 101,274,000
R" -
DOC Rp 28,200,000 ',#
"EED Rp 3,372,821 %,$&'
OK Rp 3,524,566
R" $25,9#,3&#
Hr Ja1 Sa"r*8a) Pr I07
DOC Rp 33,000,000 R" ',&, R" 5,5
"EED Rp 107,260,000 R" $3,&&#,$#9 R" #,$3
OK Rp 3,877,022 R" 352,'5#
R" $'',$3#,22
R" $9,39,%35
R" $9,39,%35 < R" - @
@
ra K*80ra) a<>6-RHPP6 @
1a8 a8 ?ara )*80ra)6
Pr*;0/*8 - RHPP UNIT @
)0 Sa146 UNIT
ROD<CTO#+ <#T 0:00
ROD<CTO#+ PASMA 0:00
SAES+ 0:00
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 108/523
Rp 20,647 A
Rp - $
R" 2,%'#
RACT SAES+ 0
R OSS / MARKET SAES+ <#T -26
T <#T > PRO"T PASMA+? 0
r OSS pr K9 / $EP pr K9+ -21
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 109/523
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 110/523
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 111/523
RINC
PLASMA : @ANUAR-P$#
ALAMAT : SANGGARARUM
PEMBELIAN
POPULASI : %,TGL NO SJ JENIS BAR
+EED IN : $5,$
C.O TONASE6 : %,9&$. DOC
Ga/8L*446 1-Apr MJD/4/1 1 DOC
R" $',5#
R" $',5# TOTAL
R" - B
( PAKAN
1-Apr MJP/4/7 5 8201 STAR
7-Apr MJP/4/3 4 8201 SP
8-Apr MJP/4/4 4 8201 SP
11-Apr MJP/4/65 4 8201 SP
15-Apr MJP/4/86 4 8201 SP
1-Apr MJP/4/106 4 8201 SP
K808a8 Pr I07 22-Apr MJP/4/12 4 8201 SP
R" & $#( 23-Apr MJP/4/132 6 201 CS/!J
R" 92 $5( 25-Apr MJP/4/144 6 201 CS/!J
$( 2-Apr MJP/4/158 6 201 CS/!J
$5( 3-Ma T"/5/1 4 8201 SP
A 3-Ma T"/5/2 6 201 CS/!J
113 OA PAKA#
R" $9,39,%35
R" -
R" $9,39,%35
$&.&(
R" 23,&23,3
-2'(
TOTAL
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 112/523
O!K
1-Apr MJO/4/3 11 $%o&a' TP Ora( )1
1-Apr MJO/4/3 14 Co(a*o )100gr+
1-Apr MJO/4/3 26 Agr%%' So( . 10
1-Apr MJO/4/3 12 $%o% )100 gr+ $
1-Apr MJO/4/3 27 A&&r&% .100gr
1-Apr MJO/4/3 13 $rog&a )100 gr+
1-Apr MJO/4/3 42 o%'a% . 1 r
1-Apr MJO/4/3 16 E(kro% )100 gr+
1-Apr MJO/4/3 20 D-#o .100 gr
1-Apr MJO/4/3 31 S'rg% 1 r
1-Apr MJO/4/3 15 D&a' )1 +
1-Apr MJO/4/3 21 R''%( )100 gr+
5-Apr MJO/4/18 18 Capr%a #D-K )1
5-Apr MJO/4/18 33 ak&%*' C(o'
10-Apr MJO/4/32 55 ak&%*' $D M
10-Apr MJO/4/32 25 Sk%* M%(k 100 gr
17-Apr MJO/4/55 53 ak&%*' #DS
17-Apr MJO/4/55 25 Sk%* M%(k 100 gr
23-Apr MJO/4/77 46 %a*%' C M2P .
24-Apr MJO/4/81 2 Cpro(ogr%' .10
28-Apr MJO/4/4 30 Moo(gr%' !C .
2-Apr MJO/4/107 46 %a*%' C M2P .
2-Ma MJO/5/7 27 A&&r&% .100gr
TOTAL
PENJUALAN
TGL NO.DO EKOR
6 2-Ma 140502 160:0
2-Ma 140503 150:0
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 113/523
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 114/523
TOTAL PENERIMAAN : R"
M80a?/
END@ MUHAMMAD TURK@
Ha Ara
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 115/523
IAN HASIL PRODUKSI PETERNAK
TGL C.I : 3-A"r
, MOJOWARNO, JOMBANG POPUL : %, EKOR
2 PLASMA
ANG SATUAN JUMLAH HARGA !ALUE
Ekor 6,000 Rp 5,500 Rp 33,000,000
%, R" 5,5 R" 33,,
Kg 500 Rp 7,200 Rp 3,600,000
Kg 750 Rp 7,100 Rp 5,325,000
Kg 250 Rp 7,100 Rp 1,775,000
Kg 1,500 Rp 7,100 Rp 10,650,000
Kg 2,000 Rp 7,100 Rp 14,200,000
Kg 1,750 Rp 7,100 Rp 12,425,000
Kg 2,750 Rp 7,100 Rp 1,525,000
Kg 2,500 Rp 7,100 Rp 17,750,000
Kg 1,250 Rp 7,100 Rp 8,875,000
Kg 3,000 Rp 7,100 Rp 21,300,000
Kg )250+ Rp 7,100 Rp )1,775,000+
Kg )00+ Rp 7,100 Rp )6,30,000+
Rp 0 Rp - Rp -
$5,$ R" #,$3 R" $#,2%,
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 116/523
0 *(+ $ 100 *( 5 Rp 18,301 Rp 1,506
100 gr 3 Rp 54,571 Rp 163,713
*( 100 *( 4 Rp 26,620 Rp 106,480
100 gr 6 Rp 55,270 Rp 331,61
100 gr 4 Rp 17,545 Rp 70,180
$ 100 gr 3 Rp 13,177 Rp 3,531
1 r 1 Rp 80,526 Rp 80,526
100 gr 2 Rp 13,177 Rp 26,354
1000 & 5 Rp 14,641 Rp 73,205
1 r 1 Rp 178,475 Rp 178,475
1 r 1 Rp 34,772 Rp 34,772
100 gr 2 Rp 23,060 Rp 46,11
00&+ $ 1000 & 3 Rp 146,410 Rp 43,230
1000& $ 1000 & 6 Rp 33,10 Rp 1,142
1000& 1000 & 6 Rp 7,860 Rp 47,160
100 gr 6 Rp 4,270 Rp 25,621
1000& $ 1000 & 6 Rp 31,436 Rp 188,615
100 gr 6 Rp 4,270 Rp 25,621
100 gr 100 9r 10 Rp ,680 Rp 6,800
0 gr 100 gr Rp 46,585 Rp 41,265
100 gr 100 gr 10 Rp 55,02 Rp 55,020
100 gr 100 9r 10 Rp ,680 Rp 6,800
100 gr 6 Rp 17,545 Rp 105,270
R" 3,&##,22
BONUS PASAR (
KG BW HRG KONTRAK TOT.PENJUALAN UMUR HRG PASAR BNS PASAR
14:0 1:21 Rp 12,000 Rp 2,328,000 30:0 Rp 12,000 Rp -
120:5 0:80 Rp 6,000 Rp 723,000 30:0 Rp 6,000 Rp -
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 117/523
2,800:0 1:36 Rp 15,000 Rp 42,000,000 33:0 Rp 15,000 Rp -
2,700:0 1:38 Rp 15,000 Rp 40,500,000 33:0 Rp 15,000 Rp -
65:5 1:33 Rp 15,000 Rp ,82,500 33:0 Rp 15,000 Rp -
507:0 0:2 Rp 11,500 Rp 5,830,500 33:0 Rp 11,500 Rp -
%,9&$. $.3 $',5# R" $$,2#', 32.& R" $',5# R" -
E)*r +CR : 2.$%3
K BW : $.3 K)*r CO
E)*r DEPL : $.52 (
K O!K : %'% "r )*r CI
Har/ IP : $%'
K)
$'',$3#,22 = 2',23 )*r
$$,2#', = $%,	 )*r
'2,&%3,226 = #,$''6 )*r
- = )*r
- = )*r
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 118/523
'2,&%3,226 = #$''6 )*r
M**)r0* 23-N*-$5
@ANUAR-P$#
P0r8a)
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 119/523
Pr?/08a8 Kra4a7a S/40
STANDARD PER+ORMANCE
CB%k %'
CB%k o
TO# CO
"
Ag
$
"CR
P
10 !PP
15 !R9 PASAR
5 Mor
30
40 $%aa Opra&%o'a(/k
35
55 $%aa P*(%Baraa'/kg 270 - 285
50 286 - 300
25 301 - <P
60
-5 $o'& P*(%Baraa'/kg 285 - 24
-18 25 - 310
0 311 - <P
$o'& Pa&ar !PP
270 - 2
300 - <P
TOTAL
HASIL EKOR
32
50:33
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 120/523
UMUR EK PENJ. AKTUAL
4,800 2,328,000
4,500 723,000
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 121/523
67,14 42,000,000
64,548 40,500,000
16,335 ,82,500
18,150 5,830,500
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
$#%,2'# $$,2#',
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 122/523
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 123/523
7 Ba/ Ha4/1 RINCI
TIDAK
@ANUAR-P$#Na7a :
A1a7a0 :
0
0
0:0 PER+ORMANCE PETERNAK
0
0:0 P*"1a4/ :
0:00 M*r0a1/0 :
0:000 S/4a Aa7 :
0 U7r :
IP :
BW :
0:00 T*8a4 CO :
Rp%aB +CR A;0a1 :
500 0 HPP R".)6 :
Hara Pa4ar R".)6 :
300 0 Pa)a8 @a8 /8a)a8 :
500 0
600 0
100 0 PENDAPATAN PETERNAK
200 0
300 0 B/aa O"ra4/*8a1 :
B/aa P71/?araa8 :
B*84 P71/?araa8 :
20 0 B*84 Pa4ar :
25 0
TOTAL PENDAPATAN :
SISA PENERIMAAN :$&,32
M80a?/
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 124/523
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 125/523
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 126/523
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 127/523
N HASIL PRODUKSI PETERNAKNIRWANA +ARM
-
SANGGARARUM, MOJOWARNO, JOMBANG
)*r
. (
)*r
. ?ar/
. )
. )
.
)
- = -
- = -
- = -
- ( = -
-
-
- R" E)
-
D/40/. M**)r0*, 23-N*-$5
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 128/523
E)* S/?ar0*
K**r.Ha Ara P0r8a)
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 129/523
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 130/523
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 131/523
PLASMA : ARI+IN A-P2
ALAMAT : WONOKERTO, PUNGGING, MOJOKERTO
TGL NO SJ JENIS BARANG SATUAN
DOC
4-Apr MJD/4/2 1 DOC Ekor
PAKAN
2-Apr MJP/4/17 5 8201 STAR Kg
7-Apr MJP/4/45 4 8201 SP Kg
14-Apr MJP/4/80 4 8201 SP Kg
16-Apr MJP/4/87 4 8201 SP Kg
28-Apr MJP/4/152 4 8201 SP Kg
25-Apr T"/4/27 4 8201 SP Kg
25-Apr T"/4/28 4 8201 SP Kg
25-Apr T"/4/2 4 8201 SP Kg
30-Apr T"/4/30 6 201 CS/!J Kg
7-Ma T"/5/6 6 201 CS/!J Kg
12-Ma T"/5/12 6 201 CS/!J Kg
12-Ma T"/5/11 4 8201 SP Kg
12-Ma T"/5/10 4 8201 SP Kg
12-Ma T"/5/13 6 201 CS/!J Kg
113 OA PAKA# Rp
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 132/523
O!K
4-Apr MJO/4/12 11 $%o&a' TP Ora( )100 *(+ $ 100 *(
4-Apr MJO/4/12 14 Co(a*o )100gr+ $ 100 gr
4-Apr MJO/4/12 26 Agr%%' So( . 100*( 100 *(
4-Apr MJO/4/12 12 $%o% )100 gr+ $ 100 gr
4-Apr MJO/4/12 27 A&&r&% .100gr 100 gr
4-Apr MJO/4/12 13 $rog&a )100 gr+ $ 100 gr
4-Apr MJO/4/12 42 o%'a% . 1 r 1 r
4-Apr MJO/4/12 16 E(kro% )100 gr+ 100 gr
4-Apr MJO/4/12 20 D-#o .100 gr 1000 &
4-Apr MJO/4/12 31 S'rg% 1 r 1 r
4-Apr MJO/4/12 15 D&a' )1 + 1 r
4-Apr MJO/4/12 21 R''%( )100 gr+ 100 gr
8-Apr MJO/4/2 18 Capr%a #D-K )1000&+ $ 1000 &
8-Apr MJO/4/2 56 ak&%*' C(o' 1000& 1000 &
15-Apr MJO/4/46 55 ak&%*' $D M 1000& 1000 &
15-Apr MJO/4/46 25 Sk%* M%(k 100 gr $ 100 gr
2-Apr MJO/4/108 54 Sa'*% 25 kg . 1 kg 1 Kg
3-Ma MJO/5/13 12 $%o% )100 gr+ $ 100 gr
T*0a1 Hara P*)*) Pr*)4/
D"14/ )*r6 5.3
+r0/1/0a4)*r6 9'.#
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 133/523
E40/7a4/ T*8a4 Pa88 )6
HPPK
Hara Ja1
P8a1a8
GROSS PRO+IT
O"4K R" '
IP
B*84 Hara Pa4ar
B*84 IP
E40/7a4/ RHPP
BEPK
NET PRO+ITLOSS UNIT
NET PRO+ITLOSS "r )
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 134/523
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 135/523
JOC DAN ANALISIS HP
TGL C.I : 5-A"r
POPULASI : 2, EKOR
$ 2
JUMLAH!ALUE ARI+IN A-P2
UNIT PLASMA
2,000 8,700,000 11,000,000 PENJUALAN
Mark Sa(&
&,#, $$,, Co'ra Sa(&
0 D/ Sa14 Br*/11r Ga/8 L*4466
0
250 1,637,500 1,800,000 5 COST O+ PRODUCTION
500 3,100,000 3,550,000 10 UNIT
750 4,650,000 5,325,000 15
750 4,650,000 5,325,000 15
1,750 10,850,000 12,425,000 35
1,150 7,130,000 8,165,000 23
600 3,720,000 4,260,000 12 PLASMA
250 1,550,000 1,775,000 5
1,000 5,00,000 7,100,000 20
500 2,50,000 3,550,000 10
)1,000+ )5,00,000+ )7,100,000+ -20
)500+ )3,100,000+ )3,550,000+ -10 D/ C*40 O Pr*;0/*8 Ga/8 L*4466
)500+ )3,100,000+ )3,550,000+ -10
)500+ )2,50,000+ )3,550,000+ -10 A < B =
0 451,011 0 0 RHPP
0 Ga/8L*44 "8a1a8 4a"r*8a) a8 H
0 Gr*44 Mar/8 Ra0/* Ga/8L*44 "8a
0 Gr*44 Pr*/0 = Mar)0 Sa14 - C*40 *
0 Gr*44 Mar/8 Ra0/* Gr*44 Pr*/0 Ma
0
0 TAMBAHAN0
0 9ro&& pro;% Marg%' )R!PP / COST O" P
0
0 9ro&& pro;% Marg%' )R!PP / COST O" P
5, 3$,53&,5$$ 35,525,
$ 9ro&& pro;% Marg%' )R!PP / CO#TRAC
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 136/523
50
2:0 33,275 36,603 !PP / K9 )CO9S / TOTA K9 C:O+
1:0 4,610 54,571 R!PP / K9 )R!PP / TOT K9 C:O+
2:0 48,400 53,240 BIA@A KG A < B6
3:0 150,736 165,80
2:0 31,00 35,00
2:0 23,58 26,354 9ROSS MAR9# RATO )R!PP / CO#T
1:0 73,205 80,526 9ROSS MAR9# RATO )#ET PRO"T
1:0 11,7 13,177 9ROSS MAR9# RATO =R!PP / )PRO
2:0 26,620 2,282 9ROSS MAR9# RATO )#ET PRO"T
1:0 162,250 178,475
1:0 31,611 34,772
1:0 20,63 23,060
1:0 133,100 146,410
2:0 71,280 78,408
2:0 145,200 15,720
2:0 7,764 8,540
10:0 133,100 146,410
2:0 100,41 110,540
$,255,''2 $,3&,9&%
'$,'93,953 '#,95,9&%
( $% $%
( $,&9' $,&9'
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 137/523
2,9''. 2,9''.
$',9' $%,2#2
$#,$22 $%,5$3
5,'&,3 '&,%$5,%
&,9$',3'# #9,%$'
$,$##,% $,$##,%
2'& 2'&
#9,%$'
$',#35
#,2#,$33
2,3&#
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 138/523
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 139/523
<#T Rp 50,408,300
PASMA Rp 48,615,600
R" $,#92,#
DOC Rp 8,700,000 ',35
"EED Rp 31,538,511 %,3&
OK Rp 1,255,442
R" '$,'93,953
Hr Ja1 Sa"r*8a) Pr I07
DOC Rp 11,000,000 R" 2,3, R" 5,5
"EED Rp 35,525,000 R" 3,9&%,'&9 R" #,$5
OK Rp 1,380,86 R" $25,5''
R" '#,95,9&%
R" %,'$2,33
R" %,'$2,33 < R" $,#92,# @
@
ra K*80ra) a<>6-RHPP6 @
1a8 a8 ?ara )*80ra)6
Pr*;0/*8 - RHPP UNIT @
)0 Sa146 UNIT
ROD<CTO#+ <#T 1:71
ROD<CTO#+ PASMA 1:48
SAES+ 1:46
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 140/523
Rp 16,272 A
Rp 241 $
R" $%,5$3
RACT SAES+ 1
R OSS / MARKET SAES+ <#T 14
T <#T > PRO"T PASMA+?
r OSS pr K9 / $EP pr K9+ 16
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 141/523
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 142/523
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 143/523
RINC
PLASMA : ARI+IN A-P2
ALAMAT : WONOKERTO, P
PEMBELIAN
POPULASI : 2,TGL NO SJ JENIS BAR
+EED IN : 5,
C.O TONASE6 : 2,9''. DOC
Ga/8L*446 4-Apr MJD/4/2 1 DOC
R" $#,$22
R" $%,5$3 TOTAL
R" %9 B
'( PAKAN
2-Apr MJP/4/17 5 8201 STAR
7-Apr MJP/4/45 4 8201 SP
14-Apr MJP/4/80 4 8201 SP
16-Apr MJP/4/87 4 8201 SP
28-Apr MJP/4/152 4 8201 SP
25-Apr T"/4/27 4 8201 SP
K808a8 Pr I07 25-Apr T"/4/28 4 8201 SP
R" $,$5 2%( 25-Apr T"/4/2 4 8201 SP
R" #9# $3( 30-Apr T"/4/30 6 201 CS/!J
$( 7-Ma T"/5/6 6 201 CS/!J
$5( 12-Ma T"/5/12 6 201 CS/!J
A 12-Ma T"/5/11 4 8201 SP
12-Ma T"/5/10 4 8201 SP
R" &,2',#33 12-Ma T"/5/13 6 201 CS/!J
R" #9,%$' 113 OA PAKA#
R" #,'95,$$&
$'.9(
R" &,2',#33
$%(
TOTAL
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 144/523
O!K
4-Apr MJO/4/12 11 $%o&a' TP Ora( )1
4-Apr MJO/4/12 14 Co(a*o )100gr+
4-Apr MJO/4/12 26 Agr%%' So( . 10
4-Apr MJO/4/12 12 $%o% )100 gr+ $
4-Apr MJO/4/12 27 A&&r&% .100gr
4-Apr MJO/4/12 13 $rog&a )100 gr+
4-Apr MJO/4/12 42 o%'a% . 1 r
4-Apr MJO/4/12 16 E(kro% )100 gr+
4-Apr MJO/4/12 20 D-#o .100 gr
4-Apr MJO/4/12 31 S'rg% 1 r
4-Apr MJO/4/12 15 D&a' )1 +
4-Apr MJO/4/12 21 R''%( )100 gr+
8-Apr MJO/4/2 18 Capr%a #D-K )1
8-Apr MJO/4/2 56 ak&%*' C(o'
15-Apr MJO/4/46 55 ak&%*' $D M
15-Apr MJO/4/46 25 Sk%* M%(k 100 gr
2-Apr MJO/4/108 54 Sa'*% 25 kg . 1
3-Ma MJO/5/13 12 $%o% )100 gr+ $
TOTAL
PENJUALAN
TGL NO.DO EKOR
-Ma 140514 633:0
-Ma 140515 686:0
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 145/523
-Ma 140516 472:0
-Ma 140517 103:0
TOTAL $,&9'.
C.IN : 2,
+EED : 5,
C.OUT : $,&9'.
TON C.OUT : 2,9''.
RATA-RATA UMUR : 35.
+EED EK : 2.%'
PENERIMAAN RHPP
PEMBELIAN : R"
PENJUALAN : R"
LABA RUGI PETERNAK : R"
BONUS PASAR : R"
BONUS IP : R"
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 146/523
TOTAL PENERIMAAN : R"
M80a?/
END@ MUHAMMAD TURK@
Ha Ara
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 147/523
IAN HASIL PRODUKSI PETERNAK
TGL C.I : 5-A"r
NGGING, MOJOKERTO POPUL : 2, EKOR
2 PLASMA
ANG SATUAN JUMLAH HARGA !ALUE
Ekor 2,000 Rp 5,500 Rp 11,000,000
2, R" 5,5 R" $$,,
Kg 250 Rp 7,200 Rp 1,800,000
Kg 500 Rp 7,100 Rp 3,550,000
Kg 750 Rp 7,100 Rp 5,325,000
Kg 750 Rp 7,100 Rp 5,325,000
Kg 1,750 Rp 7,100 Rp 12,425,000
Kg 1,150 Rp 7,100 Rp 8,165,000
Kg 600 Rp 7,100 Rp 4,260,000
Kg 250 Rp 7,100 Rp 1,775,000
Kg 1,000 Rp 7,100 Rp 7,100,000
Kg 500 Rp 7,100 Rp 3,550,000
Kg )1,000+ Rp 7,100 Rp )7,100,000+
Kg )500+ Rp 7,100 Rp )3,550,000+
Kg )500+ Rp 7,100 Rp )3,550,000+
Kg )500+ Rp 7,100 Rp )3,550,000+
Rp 0 Rp - Rp -
5, R" #,$5 R" 35,525,
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 148/523
0 *(+ $ 100 *( 2 Rp 18,301 Rp 36,603
100 gr 1 Rp 54,571 Rp 54,571
*( 100 *( 2 Rp 26,620 Rp 53,240
100 gr 3 Rp 55,270 Rp 165,80
100 gr 2 Rp 17,545 Rp 35,00
$ 100 gr 2 Rp 13,177 Rp 26,354
1 r 1 Rp 80,526 Rp 80,526
100 gr 1 Rp 13,177 Rp 13,177
1000 & 2 Rp 14,641 Rp 2,282
1 r 1 Rp 178,475 Rp 178,475
1 r 1 Rp 34,772 Rp 34,772
100 gr 1 Rp 23,060 Rp 23,060
00&+ $ 1000 & 1 Rp 146,410 Rp 146,410
1000& 1000 & 2 Rp 3,204 Rp 78,408
1000& 1000 & 2 Rp 7,860 Rp 15,720
100 gr 2 Rp 4,270 Rp 8,540
kg 1 Kg 10 Rp 14,641 Rp 146,410
100 gr 2 Rp 55,270 Rp 110,540
R" $,3&,9&%
BONUS PASAR (
KG BW HRG KONTRAK TOT.PENJUALAN UMUR HRG PASAR BNS PASAR
1,001:0 1:58 Rp 16,700 Rp 16,716,700 35:0 Rp 17,300 Rp -
1,0:0 1:60 Rp 16,700 Rp 18,353,300 35:0 Rp 17,300 Rp -
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 149/523
761:0 1:61 Rp 16,600 Rp 12,632,600 35:0 Rp 17,300 Rp -
83:0 0:81 Rp 11,000 Rp 13,000 35:0 Rp 11,000 Rp -
2,9''. $.55 $%,5$3 R" '&,%$5,% 35. R" $#,$22 R" -
E)*r +CR : $.%9&
K BW : $.55 K)*r CO
E)*r DEPL : 5.3 (
K O!K : %9 "r )*r CI
Har/ IP : 2'&
K)
'#,95,9&% = 23,953 )*r
'&,%$5,% = 2',3& )*r
#9,%$' = 355 )*r
- = )*r
- = )*r
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 150/523
#9,%$' = 355 )*r
M**)r0* 23-N*-$5
ARI+IN A-P2
P0r8a)
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 151/523
Pr?/08a8 Kra4a7a S/40
STANDARD PER+ORMANCE
CB%k %'
CB%k o
TO# CO
"
Ag
$
"CR
P
5 !PP
10 !R9 PASAR
15 Mor
15
35 $%aa Opra&%o'a(/k
23
12 $%aa P*(%Baraa'/kg 270 - 285
5 286 - 300
20 301 - <P
10
-20 $o'& P*(%Baraa'/kg 285 - 24
-10 25 - 310
-10 311 - <P
-10
0 $o'& Pa&ar !PP
270 - 2
300 - <P
TOTAL
HASIL EKOR
$
16:67
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 152/523
UMUR EK PENJ. AKTUAL
22,155 17,317,300
24,010 1,012,700
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 153/523
16,520 13,165,300
3,605 13,000
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
%%,29 5,'&,3
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 154/523
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 155/523
7 Ba/ Ha4/1 RINCI
TIDAK
ARI+IN A-P2Na7a :
A1a7a0 :
0
0
0:0 PER+ORMANCE PETERNAK
0
0:0 P*"1a4/ :
0:00 M*r0a1/0 :
0:000 S/4a Aa7 :
0 U7r :
IP :
BW :
0:00 T*8a4 CO :
Rp%aB +CR A;0a1 :
500 0 HPP R".)6 :
Hara Pa4ar R".)6 :
300 0 Pa)a8 @a8 /8a)a8 :
500 0
600 0
100 0 PENDAPATAN PETERNAK
200 0
300 0 B/aa O"ra4/*8a1 :
B/aa P71/?araa8 :
B*84 P71/?araa8 :
20 0 B*84 Pa4ar :
25 0
TOTAL PENDAPATAN :
SISA PENERIMAAN :$',#35
M80a?/
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 156/523
D/ Ra?ar* Ar/ R*;?7a8
Ha Ara
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 157/523
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 158/523
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 159/523
N HASIL PRODUKSI PETERNAKNIRWANA +ARM
-
WONOKERTO, PUNGGING, MOJOKERTO
)*r
. (
)*r
. ?ar/
. )
. )
.
)
- = -
- = -
- = -
- ( = -
-
-
- R" E)
-
D/40/. M**)r0*, 23-N*-$5
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 160/523
E)* S/?ar0*
K**r.Ha Ara P0r8a)
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 161/523
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 162/523
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 163/523
RINCIAN HASIL PRODUKSI PETERNAK
PLASMA : SLAMET A-P% TGL C.I : 9-A"r
ALAMAT : NGEMPLAK, KESAMBEN, JOMBANG POPULASI : 5, EKOR
PEMBELIAN 2 PLASMA
TGL NO SJ JENIS BARANG SATUAN JUMLAH HARGA !ALUE
DOC
8-Apr MJD/4/4 1 DOC Ekor 5,000 Rp 5,500 Rp 27,500,000
TOTAL 5, R" 5,5 R" 2#,5,
PAKAN7-Apr MJP/4/34 5 8201 STAR Kg 500 Rp 7,200 Rp 3,600,000
7-Apr MJP/4/34 4 8201 SP Kg 250 Rp 7,100 Rp 1,775,000
11-Apr MJP/4/67 4 8201 SP Kg 1,250 Rp 7,100 Rp 8,875,000
17-Apr MJP/4/6 4 8201 SP Kg 1,000 Rp 7,100 Rp 7,100,000
22-Apr MJP/4/123 4 8201 SP Kg 1,500 Rp 7,100 Rp 10,650,000
28-Apr MJP/4/147 6 201 CS/!J Kg 2,500 Rp 7,100 Rp 17,750,000
30-Apr MJP/4/164 6 201 CS/!J Kg 1,000 Rp 7,100 Rp 7,100,000
25-Apr T"/4/23 4 8201 SP Kg 1,000 Rp 7,100 Rp 7,100,000
3-Ma MJP/5/8 6 201 CS/!J Kg 1,500 Rp 7,100 Rp 10,650,000
5-Ma MJP/5/11 6 201 CS/!J Kg 2,000 Rp 7,100 Rp 14,200,000
8-Ma MJP/5/2 4 8201 SP Kg 2,500 Rp 7,100 Rp 17,750,000
12-Ma T"/5/10 4 8201 SP Kg 500 Rp 7,100 Rp 3,550,000
TOTAL $5,5 R" #,$3 R" $$,$,
O!K
7-Apr MJO/4/22 11 $%o&a' TP Ora( )100 *(+ $ 100 *( 4 Rp 18,301 Rp 73,205
7-Apr MJO/4/22 14 Co(a*o )100gr+ $ 100 gr 2 Rp 54,571 Rp 10,142
7-Apr MJO/4/22 26 Agr%%' So( . 100*( 100 *( 3 Rp 26,620 Rp 7,860
7-Apr MJO/4/22 12 $%o% )100 gr+ $ 100 gr 5 Rp 55,270 Rp 276,34
7-Apr MJO/4/22 27 A&&r&% .100gr 100 gr 3 Rp 17,545 Rp 52,635
7-Apr MJO/4/22 13 $rog&a )100 gr+ $ 100 gr 3 Rp 13,177 Rp 3,531
7-Apr MJO/4/22 16 E(kro% )100 gr+ 100 gr 2 Rp 13,177 Rp 26,354
7-Apr MJO/4/22 20 D-#o .100 gr 1000 & 5 Rp 14,641 Rp 73,205
7-Apr MJO/4/22 31 S'rg% 1 r 1 r 1 Rp 178,475 Rp 178,475
7-Apr MJO/4/22 15 D&a' )1 + 1 r 1 Rp 34,772 Rp 34,772
7-Apr MJO/4/22 21 R''%( )100 gr+ 100 gr 2 Rp 23,060 Rp 46,11
12-Apr MJO/4/3 18 Capr%a #D-K )1000&+ $ 1000 & 2 Rp 146,410 Rp 22,820
12-Apr MJO/4/3 33 ak&%*' C(o' 1000& $ 1000 & 5 Rp 33,10 Rp 165,5217-Apr MJO/4/56 55 ak&%*' $D M 1000& 1000 & 5 Rp 7,860 Rp 3,300
17-Apr MJO/4/56 25 Sk%* M%(k 100 gr $ 100 gr 5 Rp 4,270 Rp 21,350
25-Apr MJO/4/8 53 ak&%*' #DS 1000& $ 1000 & 5 Rp 31,436 Rp 157,17
25-Apr MJO/4/8 25 Sk%* M%(k 100 gr $ 100 gr 5 Rp 4,270 Rp 21,350
TOTAL R" 2,'#,59&
PENJUALAN BONUS PASAR 2(
TGL NO.DO EKOR KG BW RG KONTRA TOT.PENJUALAN UMUR RG PASAR BNS PASAR
13-Ma 140525 285:0 500:0 1:75 Rp 16,500 Rp 8,250,000 35:0 Rp 15,400 Rp -
13-Ma 140526 315:0 562:0 1:78 Rp 16,500 Rp ,273,000 35:0 Rp 15,300 Rp -
13-Ma 140527 872:0 1,538:0 1:76 Rp 16,500 Rp 25,377,000 35:0 Rp 15,300 Rp -
13-Ma 140528 280:0 500:0 1:7 Rp 16,500 Rp 8,250,000 35:0 Rp 15,500 Rp -
14-Ma 140536 512:0 1,000:0 1:5 Rp 16,300 Rp 16,300,000 36:0 Rp 15,400 Rp -
14-Ma 140537 303:0 600:0 1:8 Rp 16,300 Rp ,780,000 36:0 Rp 15,300 Rp -
14-Ma 140538 561:0 1,100:0 1:6 Rp 16,300 Rp 17,30,000 36:0 Rp 15,300 Rp -14-Ma 14053 65:0 127:5 1:6 Rp 16,300 Rp 2,078,250 36:0 Rp 15,500 Rp -
14-Ma 140540 60:0 66:0 1:10 Rp 14,000 Rp 24,000 36:0 Rp 14,000 Rp -
14-Ma 140541 35:0 725:0 2:02 Rp 16,200 Rp 11,745,000 36:0 Rp 15,400 Rp -
14-Ma 140542 17:0 25:0 1:47 Rp 14,400 Rp 360,000 36:0 Rp 14,400 Rp -
14-Ma 140543 833:0 1,750:0 2:10 Rp 16,200 Rp 28,350,000 36:0 Rp 15,500 Rp -
14-Ma 140544 418:0 840:0 2:01 Rp 16,200 Rp 13,608,000 36:0 Rp 15,400 Rp -
TOTAL ',&&. 9,333.5 $.9$ $%,3$ R" $52,225,25 35.% R" $5,3#2 R" -
C.IN : 5, E)*r +CR : $.%%$
EED : $5,5 K BW : $.9$ K)*r CO
C.OUT : ',&&. E)*r DEPL : 2.' (
ON C.OUT : 9,333.5 K O!K : '$ "r )*r CI
RATA-RATA UMUR : 35.% Har/ IP : 3$5
EED EK : 3.$#% K)
PENERIMAAN RHPPPEMBELIAN : R" $39,%'#,59& = 2#,93 )*r
PENJUALAN : R" $52,225,25 = 3,''5 )*r
ABA RUGI PETERNAK R $2 5## %52 2 5$% )
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 164/523
RINCIAN HASIL PRODUKSI PETERNAK
LASMA : SLAMET B-P% TGL C.I : 9-A"r
LAMAT : NGEMPLAK, KESAMBEN, JOMBANG POPUL : 3, EKOR
EMBELIAN 2 PLASMA
TGL NO SJ JENIS BARANG SATUAN JUMLAH HARGA !ALUE
OC
8-Apr MJD/4/5 1 DOC Ekor 3,000 Rp 5,500 Rp 16,500,00
TOTAL 3, R" 5,5 R" $%,5,
AKAN
7-Apr MJP/4/35 5 8201 STAR Kg 250 Rp 7,200 Rp 1,800,00
7-Apr MJP/4/35 4 8201 SP Kg 250 Rp 7,100 Rp 1,775,00
11-Apr MJP/4/68 4 8201 SP Kg 750 Rp 7,100 Rp 5,325,00
17-Apr MJP/4/7 4 8201 SP Kg 750 Rp 7,100 Rp 5,325,00
22-Apr MJP/4/124 4 8201 SP Kg 750 Rp 7,100 Rp 5,325,00
28-Apr MJP/4/148 6 201 CS/!J Kg 1,500 Rp 7,100 Rp 10,650,00
30-Apr MJP/4/165 6 201 CS/!J Kg 1,000 Rp 7,100 Rp 7,100,00
25-Apr T"/4/24 4 8201 SP Kg 500 Rp 7,100 Rp 3,550,00
3-Ma MJP/5/ 6 201 CS/!J Kg 1,500 Rp 7,100 Rp 10,650,00
5-Ma MJP/5/12 6 201 CS/!J Kg 1,000 Rp 7,100 Rp 7,100,00
8-Ma MJP/5/30 4 8201 SP Kg 500 Rp 7,100 Rp 3,550,00TOTAL &,#5 R" #,$3 R" %2,$5,
!K
7-Apr MJO/4/23 11 $%o&a' TP Ora( )100 *(+ $ 100 *( 3 Rp 18,301 Rp 54,0
7-Apr MJO/4/23 14 Co(a*o )100gr+ $ 100 gr 2 Rp 54,571 Rp 10,14
7-Apr MJO/4/23 26 Agr%%' So( . 100*( 100 *( 2 Rp 26,620 Rp 53,24
7-Apr MJO/4/23 12 $%o% )100 gr+ $ 100 gr 3 Rp 55,270 Rp 165,80
7-Apr MJO/4/23 27 A&&r&% .100gr 100 gr 2 Rp 17,545 Rp 35,0
7-Apr MJO/4/23 13 $rog&a )100 gr+ $ 100 gr 2 Rp 13,177 Rp 26,35
7-Apr MJO/4/23 42 o%'a% . 1 r 1 r 1 Rp 80,526 Rp 80,52
7-Apr MJO/4/23 16 E(kro% )100 gr+ 100 gr 1 Rp 13,177 Rp 13,17
7-Apr MJO/4/23 20 D-#o .100 gr 1000 & 3 Rp 14,641 Rp 43,2
7-Apr MJO/4/23 15 D&a' )1 + 1 r 1 Rp 34,772 Rp 34,77
7-Apr MJO/4/23 21 R''%( )100 gr+ 100 gr 1 Rp 23,060 Rp 23,06
12-Apr MJO/4/40 18 Capr%a #D-K )1000&+ $ 1000 & 1 Rp 146,410 Rp 146,41
12-Apr MJO/4/40 1 Capr%a #D-K )1000&+ . 500 & 1 Rp 84,18 Rp 84,1
12-Apr MJO/4/40 33 ak&%*' C(o' 1000& $ 1000 & 3 Rp 33,10 Rp ,57
17-Apr MJO/4/57 55 ak&%*' $D M 1000& 1000 & 3 Rp 7,860 Rp 23,58
17-Apr MJO/4/57 25 Sk%* M%(k 100 gr $ 100 gr 3 Rp 4,270 Rp 12,81
25-Apr MJO/4/0 53 ak&%*' #DS 1000& $ 1000 & 3 Rp 31,436 Rp 4,30
25-Apr MJO/4/0 25 Sk%* M%(k 100 gr $ 100 gr 3 Rp 4,270 Rp 12,81
TOTAL R" $,33,'
ENJUALAN BONUS PASAR (
TGL NO.DO EKOR KG BW RG KONTRA OT.PENJUALAN UMUR HRG PASAR BNS PASAR
13-Ma 140520 588:0 1,050:0 1:7 Rp 16,500 Rp 17,325,000 35:0 Rp 15,400 Rp -
13-Ma 140521 1,112:0 2,000:0 1:80 Rp 16,500 Rp 33,000,000 35:0 Rp 15,400 Rp -
13-Ma 140522 37:0 700:0 1:76 Rp 16,500 Rp 11,550,000 35:0 Rp 15,400 Rp -
13-Ma 140523 410:0 741:0 1:81 Rp 16,400 Rp 12,152,400 35:0 Rp 15,400 Rp -
13-Ma 140524 30:0 700:0 1:7 Rp 16,500 Rp 11,550,000 35:0 Rp 15,500 Rp -
TOTAL 2,&9#. 5,$9$. $.#9 $%,'&% R" &5,5##,' 35. R" $5,'$3 R" -
.IN : 3, E)*r +CR : $.%&%
EED : &,#5 K BW : $.#9 K)*r CO
.OUT : 2,&9#. E)*r DEPL : 3.'3 (
ON C.OUT : 5,$9$. K O!K : ''3 "r )*r CI
ATA-RATA UMUR : 35. Har/ IP : 293
EED EK : 3.2 K)
ENERIMAAN RHPP
EMBELIAN : R" #9,9&,'3 = 2%,%% )*r
ENJUALAN : R" &5,5##,' = 2&,52% )*r
ABA RUGI PETERNAK : R" 5,59%,99# = $,&%% )*r
ONUS PASAR : R" - = )*r
ONUS IP : R" 259 55 = &# )*r
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 165/523
RINCIAN HASIL PRODUKSI PETERNAK
PLASMA : URIP-P2 TGL C.I : $%-A"r
ALAMAT : SRATEN, WONOSALAM, JOMBANG POPULA : 5, EKOR
PEMBELIAN 2 PLASMA
TGL NO SJ JENIS BARANG SATUAN JUMLAH HARGA !ALUE
DOC
15-Apr MJD/4/8 1 DOC Ekor 5,000 Rp 5,500 Rp 27,500,000
TOTAL 5, R" 5,5 R" 2#,5,
PAKAN
15-Apr MJP/4/82 5 8201 STAR Kg 500 Rp 7,200 Rp 3,600,000
1-Apr MJP/4/10 4 8201 SP Kg 1,000 Rp 7,100 Rp 7,100,000
22-Apr MJP/4/126 4 8201 SP Kg 1,000 Rp 7,100 Rp 7,100,000
30-Apr MJP/4/161 6 201 CS/!J Kg 1,500 Rp 7,100 Rp 10,650,000
25-Apr T"/4/22 4 8201 SP Kg 250 Rp 7,100 Rp 1,775,000
30-Apr T"/4/31 6 201 CS/!J Kg 600 Rp 7,100 Rp 4,260,000
6-Ma MJP/5/25 4 8201 SP Kg 1,500 Rp 7,100 Rp 10,650,000
-Ma MJP/5/37 4 8201 SP Kg 1,500 Rp 7,100 Rp 10,650,000
12-Ma MJP/5/4 2 8201 SP Kg 1,500 Rp 7,100 Rp 10,650,000
5-Ma T"/5/4 6 201 CS/!J Kg 2,000 Rp 7,100 Rp 14,200,000
14-Ma T"/5/14 4 8201 SP Kg )1,000+ Rp 7,100 Rp )7,100,000+
14-Ma T"/5/15 4 8201 SP Kg )650+ Rp 7,100 Rp )4,615,000+14-Ma T"/5/16 6 201 CS/!J Kg )100+ Rp 7,100 Rp )710,000+
TOTAL 9,% R" #,$5 R" %&,2$,
O!K
14-Apr MJO/4/44 11 $%o&a' TP Ora( )100 *(+ $ 100 *( 4 Rp 18,301 Rp 73,205
14-Apr MJO/4/44 30 Moo(gr%' !C .100 gr 100 gr 2 Rp 55,02 Rp 111,804
14-Apr MJO/4/44 26 Agr%%' So( . 100*( 100 *( 3 Rp 26,620 Rp 7,860
14-Apr MJO/4/44 12 $%o% )100 gr+ $ 100 gr 5 Rp 55,270 Rp 276,34
14-Apr MJO/4/44 27 A&&r&% .100gr 100 gr 3 Rp 17,545 Rp 52,635
14-Apr MJO/4/44 13 $rog&a )100 gr+ $ 100 gr 3 Rp 13,177 Rp 3,531
14-Apr MJO/4/44 42 o%'a% . 1 r 1 r 1 Rp 80,526 Rp 80,526
14-Apr MJO/4/44 16 E(kro% )100 gr+ 100 gr 2 Rp 13,177 Rp 26,354
14-Apr MJO/4/44 20 D-#o .100 gr 1000 & 5 Rp 14,641 Rp 73,205
14-Apr MJO/4/44 31 S'rg% 1 r 1 r 1 Rp 178,475 Rp 178,47514-Apr MJO/4/44 21 R''%( )100 gr+ 100 gr 2 Rp 23,060 Rp 46,11
1-Apr MJO/4/62 18 Capr%a #D-K )1000&+ $ 1000 & 2 Rp 146,410 Rp 22,820
1-Apr MJO/4/62 56 ak&%*' C(o' 1000& 1000 & 5 Rp 3,204 Rp 16,020
25-Apr MJO/4/88 55 ak&%*' $D M 1000& 1000 & 5 Rp 7,860 Rp 3,300
25-Apr MJO/4/88 25 Sk%* M%(k 100 gr $ 100 gr 5 Rp 4,270 Rp 21,350
2-Ma MJO/5/1 57 Capr%a #$-R )1000&+ 1000 & 5 Rp 31,611 Rp 158,056
2-Ma MJO/5/1 25 Sk%* M%(k 100 gr $ 100 gr 3 Rp 4,270 Rp 12,810
-Ma MJO/5/32 30 Moo(gr%' !C .100 gr 100 gr 10 Rp 55,02 Rp 55,020
12-Ma MJO/5/40 30 Moo(gr%' !C .100 gr 100 gr 6 Rp 55,02 Rp 335,412
TOTAL R" 3,$2,&5$
PENJUALAN BONUS PASAR (
TGL NO.DO EKOR KG BW RG KONTRA TOT.PENJUALAN UMUR HRG PASAR BNS PASAR
11-Ma 140518 67:0 36:5 0:54 Rp 6,000 Rp 21,000 26:0 Rp 6,000 Rp -
13-Ma 140530 1,0:0 1,042:5 0:5 Rp 14,200 Rp 14,803,500 28:0 Rp 14,200 Rp -
13-Ma 140531 650:0 600:0 0:2 Rp 14,200 Rp 8,520,000 28:0 Rp 14,200 Rp -
13-Ma 140532 1,388:0 1,300:0 0:4 Rp 14,200 Rp 18,460,000 28:0 Rp 14,200 Rp -
14-Ma 140533 1,042:0 0:5 0:5 Rp 14,200 Rp 14,065,100 2:0 Rp 14,200 Rp -
14-Ma 140534 430:0 271:0 0:63 Rp ,000 Rp 2,43,000 2:0 Rp ,000 Rp -
TOTAL ',%#%. ',2'.5 .9$ $3,#9# R" 5&,5%,% 2&.3 R" $3,#9# R" -
C.IN : 5, E)*r +CR : 2.2%'
+EED : 9,% K BW : .9$ K)*r CO
C.OUT : ',%#%. E)*r DEPL : %.'& (
TON C.OUT : ',2'.5 K O!K : %3 "r )*r CI
RATA-RATA UMUR : 2&.3 Har/ IP : $32
+EED EK : 2.53 K)
PENERIMAAN RHPP
PEMBELIAN : R" 9&,#22,&5$ = $9,#'5 )*r PENJUALAN : R" 5&,5%,% = $$,#$ )*r
LABA RUGI PETERNAK : R" ',2$%,25$6 = &,'36 )*r
BONUS PASAR R )
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 166/523
PLASMA : DIDIK-P2
ALAMAT : MENDIRO, WONOSALAM, JOMBANG
TGL NO SJ JENIS BARANG SATUAN
DOC
11-Apr MJD/4/6 1 DOC Ekor
PAKAN
10-Apr MJP/4/56 5 8201 STAR Kg
17-Apr MJP/4/104 4 8201 SP Kg
21-Apr MJP/4/113 4 8201 SP Kg
2-Apr MJP/4/160 6 201 CS/!J Kg
30-Apr MJP/4/163 6 201 CS/!J Kg
25-Apr T"/4/21 4 8201 SP Kg
1-Apr T"/4/15 4 8201 SP Kg
2-Ma MJP/5/3 6 201 CS/!J Kg
6-Ma MJP/5/27 4 8201 SP Kg
-Ma MJP/5/36 4 8201 SP Kg
113 OA PAKA# Rp
4 8201 SP Kg
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 167/523
O!K
11-Apr MJO/4/33 11 $%o&a' TP Ora( )100 *(+ $ 100 *(
11-Apr MJO/4/33 30 Moo(gr%' !C .100 gr 100 gr
11-Apr MJO/4/33 26 Agr%%' So( . 100*( 100 *(
11-Apr MJO/4/33 12 $%o% )100 gr+ $ 100 gr
11-Apr MJO/4/33 27 A&&r&% .100gr 100 gr
11-Apr MJO/4/33 13 $rog&a )100 gr+ $ 100 gr
11-Apr MJO/4/33 42 o%'a% . 1 r 1 r
11-Apr MJO/4/33 16 E(kro% )100 gr+ 100 gr
11-Apr MJO/4/33 20 D-#o .100 gr 1000 &
11-Apr MJO/4/33 31 S'rg% 1 r 1 r
11-Apr MJO/4/33 15 D&a' )1 + 1 r
11-Apr MJO/4/33 21 R''%( )100 gr+ 100 gr
15-Apr MJO/4/61 18 Capr%a #D-K )1000&+ $ 1000 &
15-Apr MJO/4/61 33 ak&%*' C(o' 1000& $ 1000 &
21-Apr MJO/4/72 55 ak&%*' $D M 1000& 1000 &
21-Apr MJO/4/72 25 Sk%* M%(k 100 gr $ 100 gr
21-Apr MJO/4/74 54 Sa'*% 25 kg . 1 kg 1 Kg
26-Apr MJO/4/2 13 $rog&a )100 gr+ $ 100 gr
28-Apr MJO/4/7 57 Capr%a #$-R )1000&+ 1000 &
28-Apr MJO/4/7 53 ak&%*' #DS 1000& $ 1000 &
28-Apr MJO/4/7 25 Sk%* M%(k 100 gr $ 100 gr
3-Ma MJO/5/14 13 $rog&a )100 gr+ $ 100 gr
T*0a1 Hara P*)*) Pr*)4/
D"14/ )*r6 '.
+r0/1/0a4)*r6 9%.
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 168/523
E40/7a4/ T*8a4 Pa88 )6
HPPK
Hara Ja1
P8a1a8
GROSS PRO+IT
O"4K R" '
IP
B*84 Hara Pa4ar
B*84 IP
E40/7a4/ RHPP
BEPK
NET PRO+ITLOSS UNIT
NET PRO+ITLOSS "r )
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 169/523
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 170/523
JOC DAN ANALISIS HP
TGL C.I : $2-A"r
POPULASI : 5,& EKOR
$ 2
JUMLAH!ALUE DIDIK-P2
UNIT PLASMA
5,800 22,330,000 31,00,000 PENJUALAN
Mark Sa(&
22,33, 3$,9, Co'ra Sa(&
0 D/ Sa14 Br*/11r Ga/8 L*4466
0
750 4,12,500 5,400,000 15 COST O+ PRODUCTION
1,000 6,200,000 7,100,000 20 UNIT
1,000 6,200,000 7,100,000 20
3,000 17,700,000 21,300,000 60
1,000 5,00,000 7,100,000 20
750 4,650,000 5,325,000 15
)300+ )1,860,000+ )2,130,000+ -6 PLASMA
1,250 7,375,000 8,875,000 25
2,000 12,400,000 14,200,000 40
2,500 15,500,000 17,750,000 50
0 1,222,464 0 0
4,450 27,50,000 31,55,000 8 D/ C*40 O Pr*;0/*8 Ga/8 L*4466
0
0 A < B =
0 RHPP
0 Ga/8L*44 "8a1a8 4a"r*8a) a8 H
0 Gr*44 Mar/8 Ra0/* Ga/8L*44 "8a
0 Gr*44 Pr*/0 = Mar)0 Sa14 - C*40 *
0 Gr*44 Mar/8 Ra0/* Gr*44 Pr*/0 Ma
0
0 TAMBAHAN0
0 9ro&& pro;% Marg%' )R!PP / COST O" P
0
0 9ro&& pro;% Marg%' )R!PP / COST O" P
$#,' $#,#&9,9%' $23,%$5,
3'& 9ro&& pro;% Marg%' )R!PP / CO#TRAC
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 171/523
60
5:0 83,188 1,506 !PP / K9 )CO9S / TOTA K9 C:O+
3:0 152,460 167,706 R!PP / K9 )R!PP / TOT K9 C:O+
4:0 6,800 106,480 BIA@A KG A < B6
6:0 301,472 331,61
4:0 63,800 70,180
3:0 35,37 3,531 9ROSS MAR9# RATO )R!PP / CO#T
1:0 73,205 80,526 9ROSS MAR9# RATO )#ET PRO"T
2:0 23,58 26,354 9ROSS MAR9# RATO =R!PP / )PRO
5:0 66,550 73,205 9ROSS MAR9# RATO )#ET PRO"T
1:0 162,250 178,475
1:0 31,611 34,772
2:0 41,27 46,11
3:0 3,300 43,230
6:0 181,038 1,142
6:0 435,600 47,160
6:0 23,21 25,621
5:0 66,550 73,205
6:0 71,874 7,061
5:0 143,688 158,056
1:0 28,578 31,436
3:0 11,646 12,810
6:0 71,874 7,061
2,5%%,595 2,&23,255
$32,%&%,5% $5&,33&,255
( 232 232
( 5,5%& 5,5%&
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 172/523
$,22.' $,22.'
$3,239 $5,#9&
$5,5 $%,5
$55,3'#,2 $%5,3%9,%
22,%%,%' #,3$,3'5
',&,9% ',&,9%
2&' 2&'
5$,$2
#,532,'%5
$',39$
$$,$$9,2$5
$,$9
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 173/523
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 174/523
<#T Rp 155,347,200
PASMA Rp 165,36,600
R" $,22,'6
DOC Rp 22,330,000 3,&5
"EED Rp 107,78,64 %,$95
OK Rp 2,566,55
R" $32,%&%,5%
Hr Ja1 Sa"r*8a) Pr I07
DOC Rp 31,00,000 R" 9,5#, R" 5,5
"EED Rp 123,615,000 R" $5,&25,3% R" #,$'
OK Rp 2,823,255 R" 25%,%%
R" $5&,33&,255
R" 25,%5$,%95
R" 25,%5$,%95 < R" $,22,'6 @
@
ra K*80ra) a<>6-RHPP6 @
1a8 a8 ?ara )*80ra)6
Pr*;0/*8 - RHPP UNIT @
)0 Sa146 UNIT
ROD<CTO#+ <#T 5:68
ROD<CTO#+ PASMA 4:76
SAES+ 4:55
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 175/523
Rp 15,78 A
Rp 752 $
R" $%,55
RACT SAES+ 5
R OSS / MARKET SAES+ <#T 7
T <#T > PRO"T PASMA+? 40
r OSS pr K9 / $EP pr K9+ 8
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 176/523
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 177/523
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 178/523
RINC
PLASMA : DIDIK-P2
ALAMAT : MENDIRO, WON
PEMBELIAN
POPULASI : 5,&TGL NO SJ JENIS BAR
+EED IN : $#,'
C.O TONASE6 : $,22.' DOC
Ga/8L*446 11-Apr MJD/4/6 1 DOC
R" $5,5
R" $%,5 TOTAL
R" $,6 B
-%( PAKAN
10-Apr MJP/4/56 5 8201 STAR
17-Apr MJP/4/104 4 8201 SP
21-Apr MJP/4/113 4 8201 SP
2-Apr MJP/4/160 6 201 CS/!J
30-Apr MJP/4/163 6 201 CS/!J
25-Apr T"/4/21 4 8201 SP
K808a8 Pr I07 1-Apr T"/4/15 4 8201 SP
R" $,%5 '3( 2-Ma MJP/5/3 6 201 CS/!J
R" 99 $5( 6-Ma MJP/5/27 4 8201 SP
$( -Ma MJP/5/36 4 8201 SP
$9( 113 OA PAKA#
A 4 8201 SP
R" $5,%29,295
R" #,532,'%5
R" &,9%,&3
5.2(
R" $5,$2&,$#5
$(
TOTAL
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 179/523
O!K
11-Apr MJO/4/33 11 $%o&a' TP Ora( )1
11-Apr MJO/4/33 30 Moo(gr%' !C .
11-Apr MJO/4/33 26 Agr%%' So( . 10
11-Apr MJO/4/33 12 $%o% )100 gr+ $
11-Apr MJO/4/33 27 A&&r&% .100gr
11-Apr MJO/4/33 13 $rog&a )100 gr+
11-Apr MJO/4/33 42 o%'a% . 1 r
11-Apr MJO/4/33 16 E(kro% )100 gr+
11-Apr MJO/4/33 20 D-#o .100 gr
11-Apr MJO/4/33 31 S'rg% 1 r
11-Apr MJO/4/33 15 D&a' )1 +
11-Apr MJO/4/33 21 R''%( )100 gr+
15-Apr MJO/4/61 18 Capr%a #D-K )1
15-Apr MJO/4/61 33 ak&%*' C(o'
21-Apr MJO/4/72 55 ak&%*' $D M
21-Apr MJO/4/72 25 Sk%* M%(k 100 gr
21-Apr MJO/4/74 54 Sa'*% 25 kg . 1
26-Apr MJO/4/2 13 $rog&a )100 gr+
28-Apr MJO/4/7 57 Capr%a #$-R )1
28-Apr MJO/4/7 53 ak&%*' #DS
28-Apr MJO/4/7 25 Sk%* M%(k 100 gr
3-Ma MJO/5/14 13 $rog&a )100 gr+
TOTAL
PENJUALAN
TGL NO.DO EKOR
16-Ma 5,568:0
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 180/523
TOTAL 5,5%&.
C.IN : 5,&
+EED : $#,'
C.OUT : 5,5%&.
TON C.OUT : $,22.'
RATA-RATA UMUR : 35.
+EED EK : 3.$25
PENERIMAAN RHPP
PEMBELIAN : R"
PENJUALAN : R"
LABA RUGI PETERNAK : R"
BONUS PASAR : R"
BONUS IP : R"
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 181/523
TOTAL PENERIMAAN : R"
M80a?/
END@ MUHAMMAD TURK@
Ha Ara
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 182/523
IAN HASIL PRODUKSI PETERNAK
TGL C.I : $2-A"r
SALAM, JOMBANG POPUL : 5,& EKOR
2 PLASMA
ANG SATUAN JUMLAH HARGA !ALUE
Ekor 5,800 Rp 5,500 Rp 31,00,000
5,& R" 5,5 R" 3$,9,
Kg 750 Rp 7,200 Rp 5,400,000
Kg 1,000 Rp 7,100 Rp 7,100,000
Kg 1,000 Rp 7,100 Rp 7,100,000
Kg 3,000 Rp 7,100 Rp 21,300,000
Kg 1,000 Rp 7,100 Rp 7,100,000
Kg 750 Rp 7,100 Rp 5,325,000
Kg )300+ Rp 7,100 Rp )2,130,000+
Kg 1,250 Rp 7,100 Rp 8,875,000
Kg 2,000 Rp 7,100 Rp 14,200,000
Kg 2,500 Rp 7,100 Rp 17,750,000
Rp 0 Rp - Rp -
Kg 4,450 Rp 7,100 Rp 31,55,000
$#,' R" #,$' R" $23,%$5,
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 183/523
0 *(+ $ 100 *( 5 Rp 18,301 Rp 1,506
100 gr 100 gr 3 Rp 55,02 Rp 167,706
*( 100 *( 4 Rp 26,620 Rp 106,480
100 gr 6 Rp 55,270 Rp 331,61
100 gr 4 Rp 17,545 Rp 70,180
$ 100 gr 3 Rp 13,177 Rp 3,531
1 r 1 Rp 80,526 Rp 80,526
100 gr 2 Rp 13,177 Rp 26,354
1000 & 5 Rp 14,641 Rp 73,205
1 r 1 Rp 178,475 Rp 178,475
1 r 1 Rp 34,772 Rp 34,772
100 gr 2 Rp 23,060 Rp 46,11
00&+ $ 1000 & 3 Rp 146,410 Rp 43,230
1000& $ 1000 & 6 Rp 33,10 Rp 1,142
1000& 1000 & 6 Rp 7,860 Rp 47,160
100 gr 6 Rp 4,270 Rp 25,621
kg 1 Kg 5 Rp 14,641 Rp 73,205
$ 100 gr 6 Rp 13,177 Rp 7,061
00&+ 1000 & 5 Rp 31,611 Rp 158,056
1000& $ 1000 & 1 Rp 31,436 Rp 31,436
100 gr 3 Rp 4,270 Rp 12,810
$ 100 gr 6 Rp 13,177 Rp 7,061
R" 2,&23,255
BONUS PASAR (
KG BW HRG KONTRAK TOT.PENJUALAN UMUR HRG PASAR BNS PASAR
10,022:4 1:80 Rp 16,500 Rp 165,36,600 35:0 Rp 15,500 Rp -
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 184/523
$,22.' $.& $%,5 R" $%5,3%9,% 35. R" $5,5 R" -
E)*r +CR : $.#3%
K BW : $.& K)*r CO
E)*r DEPL : '. (
K O!K : '&# "r )*r CI
Har/ IP : 2&'
K)
$5&,33&,255 = 2#,3 )*r
$%5,3%9,% = 2&,5$2 )*r
#,3$,3'5 = $,2$2 )*r
- = )*r
5$,$2 = &% )*r
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 185/523
#,532,'%5 = $299 )*r
M**)r0* 23-N*-$5
DIDIK-P2
P0r8a)
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 186/523
Pr?/08a8 Kra4a7a S/40
STANDARD PER+ORMANCE
CB%k %'
CB%k o
TO# CO
"
Ag
$
"CR
P
15 !PP
20 !R9 PASAR
20 Mor
60
20 $%aa Opra&%o'a(/k
15
-6 $%aa P*(%Baraa'/kg 270 - 285
25 286 - 300
40 301 - <P
50
0 $o'& P*(%Baraa'/kg 285 - 24
8 25 - 310
311 - <P
$o'& Pa&ar !PP
270 - 2
300 - <P
TOTAL
HASIL EKOR
3'&
58
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 187/523
UMUR EK PENJ. AKTUAL
14,880 155,347,200
0
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 188/523
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
$9',&& $55,3'#,2
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 189/523
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 190/523
7 Ba/ Ha4/1 RINCI
TIDAK
DIDIK-P2Na7a :
A1a7a0 :
0
0
0:0 PER+ORMANCE PETERNAK
0
0:0 P*"1a4/ :
0:00 M*r0a1/0 :
0:000 S/4a Aa7 :
0 U7r :
IP :
BW :
0:00 T*8a4 CO :
Rp%aB +CR A;0a1 :
500 0 HPP R".)6 :
Hara Pa4ar R".)6 :
300 0 Pa)a8 @a8 /8a)a8 :
500 0
600 0
100 0 PENDAPATAN PETERNAK
200 0
300 0 B/aa O"ra4/*8a1 :
B/aa P71/?araa8 :
B*84 P71/?araa8 :
20 0 B*84 Pa4ar :
25 0
TOTAL PENDAPATAN :
SISA PENERIMAAN :$',39$
M80a?/
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 191/523
D/ Ra?ar* Ar/ R*;?7a8
Ha Ara
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 192/523
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 193/523
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 194/523
N HASIL PRODUKSI PETERNAKNIRWANA +ARM
-
MENDIRO, WONOSALAM, JOMBANG
)*r
. (
)*r
. ?ar/
. )
. )
.
)
- = -
- = -
- = -
- ( = -
-
-
- R" E)
-
D/40/. M**)r0*, 23-N*-$5
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 195/523
E)* S/?ar0*
K**r.Ha Ara P0r8a)
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 196/523
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 197/523
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 198/523
PLASMA : BADIK A-P$'
ALAMAT : KEDUNGPALUNG, JATIREJO, MOJOKERTO
TGL NO SJ JENIS BARANG SATUAN
DOC
11-Apr MJD/4/7 1 DOC Ekor
PAKAN
11-Apr MJP/4/63 5 8201 STAR Kg
16-Apr MJP/4/1 4 8201 SP Kg
23-Apr MJP/4/137 4 8201 SP Kg
24-Apr MJP/4/140 6 201 CS/!J Kg
28-Apr MJP/4/153 4 8201 SP Kg
30-Apr MJP/4/165 4 8201 SP Kg
22-Apr T"/4/16 4 8201 SP Kg
25-Apr T"/4/23 4 8201 SP Kg
2-Ma MJP/5/1 6 201 CS/!J Kg
5-Ma MJP/5/16 6 201 CS/!J Kg
8-Ma MJP/5/35 4 8201 SP Kg
3-Ma T"/5/1 4 8201 SP Kg
3-Ma T"/5/2 6 201 CS/!J Kg
3-Ma T"/5/3 6 201 CS/!J Kg
5-Ma T"/5/4 6 201 CS/!J Kg
7-Ma T"/5/6 6 201 CS/!J Kg
113 OA PAKA# Rp
4 8201 SP Kg
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 199/523
O!K
11-Apr MJO/4/34 11 $%o&a' TP Ora( )100 *(+ $ 100 *(
11-Apr MJO/4/34 30 Moo(gr%' !C .100 gr 100 gr
11-Apr MJO/4/34 26 Agr%%' So( . 100*( 100 *(
11-Apr MJO/4/34 12 $%o% )100 gr+ $ 100 gr
11-Apr MJO/4/34 27 A&&r&% .100gr 100 gr
11-Apr MJO/4/34 13 $rog&a )100 gr+ $ 100 gr
11-Apr MJO/4/34 42 o%'a% . 1 r 1 r
11-Apr MJO/4/34 16 E(kro% )100 gr+ 100 gr
11-Apr MJO/4/34 20 D-#o .100 gr 1000 &
11-Apr MJO/4/34 31 S'rg% 1 r 1 r
11-Apr MJO/4/34 15 D&a' )1 + 1 r
11-Apr MJO/4/34 21 R''%( )100 gr+ 100 gr
15-Apr MJO/4/60 18 Capr%a #D-K )1000&+ $ 1000 &
15-Apr MJO/4/60 56 ak&%*' C(o' 1000& 1000 &
22-Apr MJO/4/76 55 ak&%*' $D M 1000& 1000 &
22-Apr MJO/4/76 25 Sk%* M%(k 100 gr $ 100 gr
28-Apr MJO/4/6 57 Capr%a #$-R )1000&+ 1000 &
28-Apr MJO/4/6 25 Sk%* M%(k 100 gr $ 100 gr
2-Apr MJO/4/10 13 $rog&a )100 gr+ $ 100 gr
2-Ma MJO/5/4 41 o .100 gr 100 9r
6-Ma MJO/5/23 2 Cpro(ogr%' .100 gr 100 gr
6-Ma MJO/5/23 21 R''%( )100 gr+ 100 gr
7-Ma MJO/5/25 31 S'rg% 1 r 1 r
T*0a1 Hara P*)*) Pr*)4/
D"14/ )*r6 '.
+r0/1/0a4)*r6 9%.
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 200/523
E40/7a4/ T*8a4 Pa88 )6
HPPK
Hara Ja1
P8a1a8
GROSS PRO+IT
O"4K R" '
IP
B*84 Hara Pa4ar
B*84 IP
E40/7a4/ RHPP
BEPK
NET PRO+ITLOSS UNIT
NET PRO+ITLOSS "r )
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 201/523
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 202/523
JOC DAN ANALISIS HP
TGL C.I : $2-A"r
POPULASI : 5, EKOR
$ $
JUMLAH!ALUE BADIK A-P$'
UNIT PLASMA
5,000 18,500,000 18,500,000 PENJUALAN
Mark Sa(&
$&,5, $&,5, Co'ra Sa(&
0 D/ Sa14 Br*/11r Ga/8 L*4466
0
500 3,275,000 3,275,000 10 COST O+ PRODUCTION
1,000 6,200,000 6,200,000 20 UNIT
1,750 10,850,000 10,850,000 35
2,000 11,800,000 11,800,000 40
2,250 13,50,000 13,50,000 45
2,500 15,500,000 15,500,000 50
250 1,550,000 1,550,000 5 PLASMA
)1,000+ )6,200,000+ )6,200,000+ -20
2,000 11,800,000 11,800,000 40
2,000 11,800,000 11,800,000 40
2,500 15,500,000 15,500,000 50
250 1,550,000 1,550,000 5 D/ C*40 O Pr*;0/*8 Ga/8 L*4466
00 5,310,000 5,310,000 18
500 2,50,000 2,50,000 10 A < B =
)2,000+ )11,800,000+ )11,800,000+ -40 RHPP
)500+ )2,50,000+ )2,50,000+ -10 Ga/8L*44 "8a1a8 4a"r*8a) a8 H
0 1,368,536 1,368,536 0 Gr*44 Mar/8 Ra0/* Ga/8L*44 "8a
100 620,000 620,000 2 Gr*44 Pr*/0 = Mar)0 Sa14 - C*40 *
0 Gr*44 Mar/8 Ra0/* Gr*44 Pr*/0 Ma
0
0 TAMBAHAN0
0 9ro&& pro;% Marg%' )R!PP / COST O" P
0
0 9ro&& pro;% Marg%' )R!PP / COST O" P
$5, 93,#3,53% 93,#3,53%
3 9ro&& pro;% Marg%' )R!PP / CO#TRAC
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 203/523
60
4:0 66,550 66,550 !PP / K9 )CO9S / TOTA K9 C:O+
2:0 101,640 101,640 R!PP / K9 )R!PP / TOT K9 C:O+
3:0 72,600 72,600 BIA@A KG A < B6
5:0 251,226 251,226
3:0 47,850 47,850
3:0 35,37 35,37 9ROSS MAR9# RATO )R!PP / CO#T
1:0 73,205 73,205 9ROSS MAR9# RATO )#ET PRO"T
2:0 23,58 23,58 9ROSS MAR9# RATO =R!PP / )PRO
5:0 66,550 66,550 9ROSS MAR9# RATO )#ET PRO"T
1:0 162,250 162,250
1:0 31,611 31,611
2:0 41,27 41,27
2:0 266,200 266,200
5:0 178,200 178,200
5:0 363,000 363,000
5:0 1,410 1,410
5:0 143,688 143,688
3:0 11,646 11,646
6:0 71,874 71,874
6:0 11,70 11,70
6:0 254,100 254,100
4:0 83,853 83,853
1:0 162,250 162,250
2,%'9,3$' 2,%'9,3$'
$$',222,&'9 $$',222,&'9
( 2 2
( ',& ',&
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 204/523
&,%'. &,%'.
$3,22 $3,22
$5,5 $%,5
$33,92, $'2,5%,
$9,%9#,$5$ 2&,33#,$5$
3,'5%, 3,'5%,
2&' 2&'
'32,
&,%',
$',%2
#,%$,$5$
&&
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 205/523
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 206/523
<#T Rp 133,20,000
PASMA Rp 142,560,000
R" &,%',6
DOC Rp 18,500,000 3,#
"EED Rp 3,073,536 %,25
OK Rp 2,64,314
R" $$',222,&'9
Hr Ja1 Sa"r*8a) Pr I07
DOC Rp 18,500,000 R" - R" 3,#
"EED Rp 3,073,536 R" - R" %,25
OK Rp 2,64,314 R" -
R" $$',222,&'9
R" -
R" - < R" &,%',6 @
@
ra K*80ra) a<>6-RHPP6 @
1a8 a8 ?ara )*80ra)6
Pr*;0/*8 - RHPP UNIT @
)0 Sa146 UNIT
ROD<CTO#+ <#T 7:56
ROD<CTO#+ PASMA 7:56
SAES+ 6:06
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 207/523
Rp 13,220 A
Rp 1,000 $
R" $',22
RACT SAES+ 6
R OSS / MARKET SAES+ <#T 6
T <#T > PRO"T PASMA+? 53
r OSS pr K9 / $EP pr K9+ 6
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 208/523
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 209/523
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 210/523
RINC
PLASMA : BADIK A-P$'
ALAMAT : KEDUNGPALUN
PEMBELIAN
POPULASI : 5,TGL NO SJ JENIS BAR
+EED IN : $5,
C.O TONASE6 : &,%'. DOC
Ga/8L*446 11-Apr MJD/4/7 1 DOC
R" $5,5
R" $%,5 TOTAL
R" $,6 B
-%( PAKAN
11-Apr MJP/4/63 5 8201 STAR
16-Apr MJP/4/1 4 8201 SP
23-Apr MJP/4/137 4 8201 SP
24-Apr MJP/4/140 6 201 CS/!J
28-Apr MJP/4/153 4 8201 SP
30-Apr MJP/4/165 4 8201 SP
K808a8 Pr I07 22-Apr T"/4/16 4 8201 SP
R" - ( 25-Apr T"/4/23 4 8201 SP
R" - ( 2-Ma MJP/5/1 6 201 CS/!J
( 5-Ma MJP/5/16 6 201 CS/!J
( 8-Ma MJP/5/35 4 8201 SP
A 3-Ma T"/5/1 4 8201 SP
3-Ma T"/5/2 6 201 CS/!J
R" &,%',6 3-Ma T"/5/3 6 201 CS/!J
R" &,%', 5-Ma T"/5/4 6 201 CS/!J
R" $#,2&,6 7-Ma T"/5/6 6 201 CS/!J
-$2.9( 113 OA PAKA#
R" $$,5#,$5$ 4 8201 SP
&(
TOTAL
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 211/523
O!K
11-Apr MJO/4/34 11 $%o&a' TP Ora( )1
11-Apr MJO/4/34 30 Moo(gr%' !C .
11-Apr MJO/4/34 26 Agr%%' So( . 10
11-Apr MJO/4/34 12 $%o% )100 gr+ $
11-Apr MJO/4/34 27 A&&r&% .100gr
11-Apr MJO/4/34 13 $rog&a )100 gr+
11-Apr MJO/4/34 42 o%'a% . 1 r
11-Apr MJO/4/34 16 E(kro% )100 gr+
11-Apr MJO/4/34 20 D-#o .100 gr
11-Apr MJO/4/34 31 S'rg% 1 r
11-Apr MJO/4/34 15 D&a' )1 +
11-Apr MJO/4/34 21 R''%( )100 gr+
15-Apr MJO/4/60 18 Capr%a #D-K )1
15-Apr MJO/4/60 56 ak&%*' C(o'
22-Apr MJO/4/76 55 ak&%*' $D M
22-Apr MJO/4/76 25 Sk%* M%(k 100 gr
28-Apr MJO/4/6 57 Capr%a #$-R )1
28-Apr MJO/4/6 25 Sk%* M%(k 100 gr
2-Apr MJO/4/10 13 $rog&a )100 gr+
2-Ma MJO/5/4 41 o .100 gr
6-Ma MJO/5/23 2 Cpro(ogr%' .10
6-Ma MJO/5/23 21 R''%( )100 gr+
7-Ma MJO/5/25 31 S'rg% 1 r
TOTAL
PENJUALAN
TGL NO.DO EKOR
16-Ma 4,800:0
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 212/523
TOTAL ',&.
C.IN : 5,
+EED : $5,
C.OUT : ',&.
TON C.OUT : &,%'.
RATA-RATA UMUR : 35.
+EED EK : 3.$25
PENERIMAAN RHPP
PEMBELIAN : R"
PENJUALAN : R"
LABA RUGI PETERNAK : R"
BONUS PASAR : R"
BONUS IP : R"
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 213/523
TOTAL PENERIMAAN : R"
M80a?/
END@ MUHAMMAD TURK@
Ha Ara
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 214/523
IAN HASIL PRODUKSI PETERNAK
TGL C.I : $2-A"r
, JATIREJO, MOJOKERTO POPUL : 5, EKOR
2 PLASMA
ANG SATUAN JUMLAH HARGA !ALUE
Ekor 5,000 Rp 5,500 Rp 27,500,000
5, R" 5,5 R" 2#,5,
Kg 500 Rp 7,200 Rp 3,600,000
Kg 1,000 Rp 7,100 Rp 7,100,000
Kg 1,750 Rp 7,100 Rp 12,425,000
Kg 2,000 Rp 7,100 Rp 14,200,000
Kg 2,250 Rp 7,100 Rp 15,75,000
Kg 2,500 Rp 7,100 Rp 17,750,000
Kg 250 Rp 7,100 Rp 1,775,000
Kg )1,000+ Rp 7,100 Rp )7,100,000+
Kg 2,000 Rp 7,100 Rp 14,200,000
Kg 2,000 Rp 7,100 Rp 14,200,000
Kg 2,500 Rp 7,100 Rp 17,750,000
Kg 250 Rp 7,100 Rp 1,775,000
Kg 00 Rp 7,100 Rp 6,30,000
Kg 500 Rp 7,100 Rp 3,550,000
Kg )2,000+ Rp 7,100 Rp )14,200,000+
Kg )500+ Rp 7,100 Rp )3,550,000+
Rp 0 Rp - Rp -
Kg 100 Rp 7,100 Rp 710,000
$5, R" #,$3 R" $%,55,
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 215/523
0 *(+ $ 100 *( 4 Rp 18,301 Rp 73,205
100 gr 100 gr 2 Rp 55,02 Rp 111,804
*( 100 *( 3 Rp 26,620 Rp 7,860
100 gr 5 Rp 55,270 Rp 276,34
100 gr 3 Rp 17,545 Rp 52,635
$ 100 gr 3 Rp 13,177 Rp 3,531
1 r 1 Rp 80,526 Rp 80,526
100 gr 2 Rp 13,177 Rp 26,354
1000 & 5 Rp 14,641 Rp 73,205
1 r 1 Rp 178,475 Rp 178,475
1 r 1 Rp 34,772 Rp 34,772
100 gr 2 Rp 23,060 Rp 46,11
00&+ $ 1000 & 2 Rp 146,410 Rp 22,820
1000& 1000 & 5 Rp 3,204 Rp 16,020
1000& 1000 & 5 Rp 7,860 Rp 3,300
100 gr 5 Rp 4,270 Rp 21,350
00&+ 1000 & 5 Rp 31,611 Rp 158,056
100 gr 3 Rp 4,270 Rp 12,810
$ 100 gr 6 Rp 13,177 Rp 7,061
100 9r 6 Rp 21,62 Rp 131,76
0 gr 100 gr 6 Rp 46,585 Rp 27,510
100 gr 4 Rp 23,060 Rp 2,238
1 r 1 Rp 178,475 Rp 178,475
R" 2,9$',2'5
BONUS PASAR (
KG BW HRG KONTRAK TOT.PENJUALAN UMUR HRG PASAR BNS PASAR
8,640:0 1:80 Rp 16,500 Rp 142,560,000 35:0 Rp 15,500 Rp -
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 216/523
&,%'. $.& $%,5 R" $'2,5%, 35. R" $5,5 R" -
E)*r +CR : $.#3%
K BW : $.& K)*r CO
E)*r DEPL : '. (
K O!K : 5&3 "r )*r CI
Har/ IP : 2&'
K)
$3%,9%',2'5 = 2#,393 )*r
$'2,5%, = 2&,5$2 )*r
5,595,#55 = $,$$9 )*r
- = )*r
'32, = &% )*r
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 217/523
%,2#,#55 = $2% )*r
M**)r0* 23-N*-$5
BADIK A-P$'
P0r8a)
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 218/523
Pr?/08a8 Kra4a7a S/40
STANDARD PER+ORMANCE
CB%k %'
CB%k o
TO# CO
"
Ag
$
"CR
P
10 !PP
20 !R9 PASAR
35 Mor
40
45 $%aa Opra&%o'a(/k
50
5 $%aa P*(%Baraa'/kg 270 - 285
-20 286 - 300
40 301 - <P
40
50 $o'& P*(%Baraa'/kg 285 - 24
5 25 - 310
18 311 - <P
10
-40 $o'& Pa&ar !PP
-10 270 - 2
0 300 - <P
2
TOTAL
HASIL EKOR
3
50
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 219/523
UMUR EK PENJ. AKTUAL
168,000 133,20,000
0
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 220/523
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
$%&, $33,92,
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 221/523
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 222/523
7 Ba/ Ha4/1 RINCI
TIDAK
BADIK A-P$'Na7a :
A1a7a0 :
0
0
0:0 PER+ORMANCE PETERNAK
0
0:0 P*"1a4/ :
0:00 M*r0a1/0 :
0:000 S/4a Aa7 :
0 U7r :
IP :
BW :
0:00 T*8a4 CO :
Rp%aB +CR A;0a1 :
500 0 HPP R".)6 :
Hara Pa4ar R".)6 :
300 0 Pa)a8 @a8 /8a)a8 :
500 0
600 0
100 0 PENDAPATAN PETERNAK
200 0
300 0 B/aa O"ra4/*8a1 :
B/aa P71/?araa8 :
B*84 P71/?araa8 :
20 0 B*84 Pa4ar :
25 0
TOTAL PENDAPATAN :
SISA PENERIMAAN :$',%2
M80a?/
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 223/523
D/ Ra?ar* Ar/ R*;?7a8
Ha Ara
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 224/523
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 225/523
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 226/523
N HASIL PRODUKSI PETERNAKNIRWANA +ARM
-
KEDUNGPALUNG, JATIREJO, MOJOKERTO
)*r
. (
)*r
. ?ar/
. )
. )
.
)
- = -
- = -
- = -
- ( = -
-
-
- R" E)
-
D/40/. M**)r0*, 23-N*-$5
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 227/523
E)* S/?ar0*
K**r.Ha Ara P0r8a)
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 228/523
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 229/523
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 230/523
PLASMA : NURWAKID-P2
ALAMAT : SIDOLEGI, WONOSALAM, JOMBANG
TGL NO SJ JENIS BARANG SATUAN
DOC
15-Apr MJD/4/ 1 DOC Ekor
PAKAN
1-Apr MJP/4/1 4 8201 SP Kg
14-Apr MJP/4/75 5 8201 STAR Kg
1-Apr MJP/4/108 4 8201 SP Kg
22-Apr MJP/4/127 4 8201 SP Kg
30-Apr MJP/4/162 6 201 CS/!J Kg
113 OA PAKA# Rp
6 201 CS/!J Kg
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 231/523
O!K
14-Apr MJO/4/43 11 $%o&a' TP Ora( )100 *(+ $ 100 *(
14-Apr MJO/4/43 30 Moo(gr%' !C .100 gr 100 gr
14-Apr MJO/4/43 26 Agr%%' So( . 100*( 100 *(
14-Apr MJO/4/43 12 $%o% )100 gr+ $ 100 gr
14-Apr MJO/4/43 27 A&&r&% .100gr 100 gr
14-Apr MJO/4/43 13 $rog&a )100 gr+ $ 100 gr
14-Apr MJO/4/43 42 o%'a% . 1 r 1 r
14-Apr MJO/4/43 16 E(kro% )100 gr+ 100 gr
14-Apr MJO/4/43 28 Drao !C . 100gr 100 gr
14-Apr MJO/4/43 31 S'rg% 1 r 1 r
14-Apr MJO/4/43 21 R''%( )100 gr+ 100 gr
1-Apr MJO/4/63 18 Capr%a #D-K )1000&+ $ 1000 &
1-Apr MJO/4/63 1 Capr%a #D-K )1000&+ .500 & 500 &
1-Apr MJO/4/63 56 ak&%*' C(o' 1000& 1000 &
1-Apr MJO/4/63 57 Capr%a #$-R )1000&+ 1000 &
25-Apr MJO/4/87 55 ak&%*' $D M 1000& 1000 &
25-Apr MJO/4/87 25 Sk%* M%(k 100 gr $ 100 gr
T*0a1 Hara P*)*) Pr*)4/
D"14/ )*r6 '.
+r0/1/0a4)*r6 9%.
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 232/523
E40/7a4/ T*8a4 Pa88 )6
HPPK
Hara Ja1
P8a1a8
GROSS PRO+IT
O"4K R" '
IP
B*84 Hara Pa4ar
B*84 IP
E40/7a4/ RHPP
BEPK
NET PRO+ITLOSS UNIT
NET PRO+ITLOSS "r )
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 233/523
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 234/523
JOC DAN ANALISIS HP
TGL C.I : $%-A"r
POPULASI : 3, EKOR
$ 2
JUMLAH!ALUE NURWAKID-P2
UNIT PLASMA
3,000 11,100,000 16,500,000 PENJUALAN
Mark Sa(&
$$,$, $%,5, Co'ra Sa(&
0 D/ Sa14 Br*/11r Ga/8 L*4466
0
750 4,650,000 5,325,000 15 COST O+ PRODUCTION
250 1,637,500 1,800,000 5 UNIT
750 4,650,000 5,325,000 15
1,500 ,300,000 10,650,000 30
1,000 5,00,000 7,100,000 20
0 381,643 0 0
4,750 28,025,000 33,725,000 5 PLASMA
0
0
0
0
0 D/ C*40 O Pr*;0/*8 Ga/8 L*4466
0
0 A < B =
0 RHPP
0 Ga/8L*44 "8a1a8 4a"r*8a) a8 H
0 Gr*44 Mar/8 Ra0/* Ga/8L*44 "8a
0 Gr*44 Pr*/0 = Mar)0 Sa14 - C*40 *
0 Gr*44 Mar/8 Ra0/* Gr*44 Pr*/0 Ma
0
0 TAMBAHAN0
0 9ro&& pro;% Marg%' )R!PP / COST O" P
0
0 9ro&& pro;% Marg%' )R!PP / COST O" P
9, 5',5'',$'3 %3,925,
$& 9ro&& pro;% Marg%' )R!PP / CO#TRAC
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 235/523
60
3:0 4,13 54,04 !PP / K9 )CO9S / TOTA K9 C:O+
2:0 101,640 111,804 R!PP / K9 )R!PP / TOT K9 C:O+
2:0 48,400 53,240 BIA@A KG A < B6
3:0 150,736 165,80
2:0 31,00 35,00
2:0 23,58 26,354 9ROSS MAR9# RATO )R!PP / CO#T
1:0 73,205 80,526 9ROSS MAR9# RATO )#ET PRO"T
1:0 11,7 13,177 9ROSS MAR9# RATO =R!PP / )PRO
3:0 36,300 3,30 9ROSS MAR9# RATO )#ET PRO"T
1:0 162,250 178,475
1:0 20,63 23,060
1:0 133,100 146,410
1:0 77,18 84,18
1:0 35,640 3,204
2:0 57,475 63,223
3:0 217,800 23,580
3:0 11,646 12,810
$,2'',$2 $,3%&,5$2
%%,&&&,2'5 &$,#93,5$2
( $2 $2
( 2,&& 2,&&
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 236/523
5,$&'. 5,$&'.
$2,93 $5,##&
$%, $%,5
&2,9'', &5,53%,
$%,55,#55 3,#'2,'&&
2,#3,% 2,#3,%
2&' 2&'
259,2
',$,%&&
$',#5
9,9&,'%#
$,925
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 237/523
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 238/523
<#T Rp 82,44,000
PASMA Rp 85,536,000
R" 2,592,6
DOC Rp 11,100,000 3,#
"EED Rp 54,544,143 %,%
OK Rp 1,244,102
R" %%,&&&,2'5
Hr Ja1 Sa"r*8a) Pr I07
DOC Rp 16,500,000 R" 5,', R" 5,5
"EED Rp 63,25,000 R" 9,3&,&5# R" #,$3
OK Rp 1,368,512 R" $2','$
R" &$,#93,5$2
R" $',95,2%#
R" $',95,2%# < R" 2,592,6 @
@
ra K*80ra) a<>6-RHPP6 @
1a8 a8 ?ara )*80ra)6
Pr*;0/*8 - RHPP UNIT @
)0 Sa146 UNIT
ROD<CTO#+ <#T 5:8
ROD<CTO#+ PASMA 4:8
SAES+ 4:68
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 239/523
Rp 15,778 A
Rp 772 $
R" $%,55
RACT SAES+ 5
R OSS / MARKET SAES+ <#T 12
T <#T > PRO"T PASMA+? 2
r OSS pr K9 / $EP pr K9+ 14
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 240/523
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 241/523
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 242/523
RINC
PLASMA : NURWAKID-P2
ALAMAT : SIDOLEGI, WON
PEMBELIAN
POPULASI : 3,TGL NO SJ JENIS BAR
+EED IN : 9,
C.O TONASE6 : 5,$&'. DOC
Ga/8L*446 15-Apr MJD/4/ 1 DOC
R" $%,
R" $%,5 TOTAL
R" 56 B
-3( PAKAN
1-Apr MJP/4/1 4 8201 SP
14-Apr MJP/4/75 5 8201 STAR
1-Apr MJP/4/108 4 8201 SP
22-Apr MJP/4/127 4 8201 SP
30-Apr MJP/4/162 6 201 CS/!J
113 OA PAKA#
K808a8 Pr I07 6 201 CS/!J
R" $,& '9(
R" $,'2 $#(
$(
22(
A
R" $2,3$3,2%#
R" ',$,%&&
R" &,3$$,5&
$.(
R" $2,5',%#
$5(
TOTAL
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 243/523
O!K
14-Apr MJO/4/43 11 $%o&a' TP Ora( )1
14-Apr MJO/4/43 30 Moo(gr%' !C .
14-Apr MJO/4/43 26 Agr%%' So( . 10
14-Apr MJO/4/43 12 $%o% )100 gr+ $
14-Apr MJO/4/43 27 A&&r&% .100gr
14-Apr MJO/4/43 13 $rog&a )100 gr+
14-Apr MJO/4/43 42 o%'a% . 1 r
14-Apr MJO/4/43 16 E(kro% )100 gr+
14-Apr MJO/4/43 28 Drao !C . 10
14-Apr MJO/4/43 31 S'rg% 1 r
14-Apr MJO/4/43 21 R''%( )100 gr+
1-Apr MJO/4/63 18 Capr%a #D-K )1
1-Apr MJO/4/63 1 Capr%a #D-K )1
1-Apr MJO/4/63 56 ak&%*' C(o'
1-Apr MJO/4/63 57 Capr%a #$-R )1
25-Apr MJO/4/87 55 ak&%*' $D M
25-Apr MJO/4/87 25 Sk%* M%(k 100 gr
TOTAL
PENJUALAN
TGL NO.DO EKOR
20-Ma 2,880:0
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 244/523
TOTAL 2,&&.
C.IN : 3,
+EED : 9,
C.OUT : 2,&&.
TON C.OUT : 5,$&'.
RATA-RATA UMUR : 35.
+EED EK : 3.$25
PENERIMAAN RHPP
PEMBELIAN : R"
PENJUALAN : R"
LABA RUGI PETERNAK : R"
BONUS PASAR : R"
BONUS IP : R"
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 245/523
TOTAL PENERIMAAN : R"
M80a?/
END@ MUHAMMAD TURK@
Ha Ara
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 246/523
IAN HASIL PRODUKSI PETERNAK
TGL C.I : $%-A"r
SALAM, JOMBANG POPUL : 3, EKOR
2 PLASMA
ANG SATUAN JUMLAH HARGA !ALUE
Ekor 3,000 Rp 5,500 Rp 16,500,000
3, R" 5,5 R" $%,5,
Kg 750 Rp 7,100 Rp 5,325,000
Kg 250 Rp 7,200 Rp 1,800,000
Kg 750 Rp 7,100 Rp 5,325,000
Kg 1,500 Rp 7,100 Rp 10,650,000
Kg 1,000 Rp 7,100 Rp 7,100,000
Rp 0 Rp - Rp -
Kg 4,750 Rp 7,100 Rp 33,725,000
9, R" #,$3 R" %3,925,
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 247/523
0 *(+ $ 100 *( 3 Rp 18,301 Rp 54,04
100 gr 100 gr 2 Rp 55,02 Rp 111,804
*( 100 *( 2 Rp 26,620 Rp 53,240
100 gr 3 Rp 55,270 Rp 165,80
100 gr 2 Rp 17,545 Rp 35,00
$ 100 gr 2 Rp 13,177 Rp 26,354
1 r 1 Rp 80,526 Rp 80,526
100 gr 1 Rp 13,177 Rp 13,177
0gr 100 gr 3 Rp 13,310 Rp 3,30
1 r 1 Rp 178,475 Rp 178,475
100 gr 1 Rp 23,060 Rp 23,060
00&+ $ 1000 & 1 Rp 146,410 Rp 146,410
00&+ .500 & 500 & 1 Rp 84,18 Rp 84,18
1000& 1000 & 1 Rp 3,204 Rp 3,204
00&+ 1000 & 2 Rp 31,611 Rp 63,223
1000& 1000 & 3 Rp 7,860 Rp 23,580
100 gr 3 Rp 4,270 Rp 12,810
R" $,3%&,5$2
BONUS PASAR (
KG BW HRG KONTRAK TOT.PENJUALAN UMUR HRG PASAR BNS PASAR
5,184:0 1:80 Rp 16,500 Rp 85,536,000 35:0 Rp 16,000 Rp -
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 248/523
5,$&'. $.& $%,5 R" &5,53%, 35. R" $%, R" -
E)*r +CR : $.#3%
K BW : $.& K)*r CO
E)*r DEPL : '. (
K O!K : '5% "r )*r CI
Har/ IP : 2&'
K)
&$,#93,5$2 = 2#,2%5 )*r
&5,53%, = 2&,5$2 )*r
3,#'2,'&& = $,2'# )*r
- = )*r
259,2 = &% )*r
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 249/523
',$,%&& = $33' )*r
M**)r0* 23-N*-$5
NURWAKID-P2
P0r8a)
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 250/523
Pr?/08a8 Kra4a7a S/40
STANDARD PER+ORMANCE
CB%k %'
CB%k o
TO# CO
"
Ag
$
"CR
P
15 !PP
5 !R9 PASAR
15 Mor
30
20 $%aa Opra&%o'a(/k
0
5 $%aa P*(%Baraa'/kg 270 - 285
286 - 300
301 - <P
$o'& P*(%Baraa'/kg 285 - 24
25 - 310
311 - <P
$o'& Pa&ar !PP
270 - 2
300 - <P
TOTAL
HASIL EKOR
$&
30
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 251/523
UMUR EK PENJ. AKTUAL
100,800 82,44,000
0
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 252/523
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
$,& &2,9'',
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 253/523
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 254/523
7 Ba/ Ha4/1 RINCI
TIDAK
NURWAKID-P2Na7a :
A1a7a0 :
0
0
0:0 PER+ORMANCE PETERNAK
0
0:0 P*"1a4/ :
0:00 M*r0a1/0 :
0:000 S/4a Aa7 :
0 U7r :
IP :
BW :
0:00 T*8a4 CO :
Rp%aB +CR A;0a1 :
500 0 HPP R".)6 :
Hara Pa4ar R".)6 :
300 0 Pa)a8 @a8 /8a)a8 :
500 0
600 0
100 0 PENDAPATAN PETERNAK
200 0
300 0 B/aa O"ra4/*8a1 :
B/aa P71/?araa8 :
B*84 P71/?araa8 :
20 0 B*84 Pa4ar :
25 0
TOTAL PENDAPATAN :
SISA PENERIMAAN :$',#5
M80a?/
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 255/523
D/ Ra?ar* Ar/ R*;?7a8
Ha Ara
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 256/523
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 257/523
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 258/523
N HASIL PRODUKSI PETERNAKNIRWANA +ARM
-
SIDOLEGI, WONOSALAM, JOMBANG
)*r
. (
)*r
. ?ar/
. )
. )
.
)
- = -
- = -
- = -
- ( = -
-
-
- R" E)
-
D/40/. M**)r0*, 23-N*-$5
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 259/523
E)* S/?ar0*
K**r.Ha Ara P0r8a)
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 260/523
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 261/523
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 262/523
PLASMA : AMIRA-P$
ALAMAT : PULOSARI, BARENG, JOMBANG
TGL NO SJ JENIS BARANG SATUAN
DOC
17-Apr MJD/4/10 1 DOC Ekor
PAKAN
17-Apr MJP/4/8 5 8201 STAR Kg
22-Apr MJP/4/121 4 8201 SP Kg
28-Apr MJP/4/150 6 201 CS/!J Kg
25-Apr T"/4/25 7 200 C Kg
113 OA PAKA# Rp
6 201 CS/!J Kg
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 263/523
O!K
14-Apr MJO/4/45 58 9(a'o( 1 1 r
17-Apr MJO/4/52 11 $%o&a' TP Ora( )100 *(+ $ 100 *(
17-Apr MJO/4/52 30 Moo(gr%' !C .100 gr 100 gr
17-Apr MJO/4/52 26 Agr%%' So( . 100*( 100 *(
17-Apr MJO/4/52 12 $%o% )100 gr+ $ 100 gr
17-Apr MJO/4/52 27 A&&r&% .100gr 100 gr
17-Apr MJO/4/52 13 $rog&a )100 gr+ $ 100 gr
17-Apr MJO/4/52 16 E(kro% )100 gr+ 100 gr
17-Apr MJO/4/52 28 Drao !C . 100gr 100 gr
17-Apr MJO/4/52 31 S'rg% 1 r 1 r
17-Apr MJO/4/52 15 D&a' )1 + 1 r
17-Apr MJO/4/52 21 R''%( )100 gr+ 100 gr
2-Apr MJO/4/103 55 ak&%*' $D M 1000& 1000 &
2-Apr MJO/4/103 25 Sk%* M%(k 100 gr $ 100 gr
22-Apr MJO/4/110 18 Capr%a #D-K )1000&+ $ 1000 &
22-Apr MJO/4/110 57 Capr%a #$-R )1000&+ 1000 &
T*0a1 Hara P*)*) Pr*)4/
D"14/ )*r6 '.
+r0/1/0a4)*r6 9%.
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 264/523
E40/7a4/ T*8a4 Pa88 )6
HPPK
Hara Ja1
P8a1a8
GROSS PRO+IT
O"4K R" '
IP
B*84 Hara Pa4ar
B*84 IP
E40/7a4/ RHPP
BEPK
NET PRO+ITLOSS UNIT
NET PRO+ITLOSS "r )
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 265/523
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 266/523
JOC DAN ANALISIS HP
TGL C.I : $9-A"r
POPULASI : %, EKOR
$ 2
JUMLAH!ALUE AMIRA-P$
UNIT PLASMA
6,000 21,300,000 33,000,000 PENJUALAN
Mark Sa(&
2$,3, 33,, Co'ra Sa(&
0 D/ Sa14 Br*/11r Ga/8 L*4466
0
500 3,275,000 3,600,000 10 COST O+ PRODUCTION
1,000 6,200,000 7,100,000 20 UNIT
1,500 8,850,000 10,650,000 30
500 2,75,000 3,600,000 10
0 313,000 0 0
14,500 85,550,000 102,50,000 20
0 PLASMA
0
0
0
0
0 D/ C*40 O Pr*;0/*8 Ga/8 L*4466
0
0 A < B =
0 RHPP
0 Ga/8L*44 "8a1a8 4a"r*8a) a8 H
0 Gr*44 Mar/8 Ra0/* Ga/8L*44 "8a
0 Gr*44 Pr*/0 = Mar)0 Sa14 - C*40 *
0 Gr*44 Mar/8 Ra0/* Gr*44 Pr*/0 Ma
0
0 TAMBAHAN0
0 9ro&& pro;% Marg%' )R!PP / COST O" P
0
0 9ro&& pro;% Marg%' )R!PP / COST O" P
$&, $#,$%3, $2#,9,
3% 9ro&& pro;% Marg%' )R!PP / CO#TRAC
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 267/523
60
1:0 4,501 103,51 !PP / K9 )CO9S / TOTA K9 C:O+
5:0 83,188 1,506 R!PP / K9 )R!PP / TOT K9 C:O+
3:0 152,460 167,706 BIA@A KG A < B6
4:0 6,800 106,480
6:0 301,472 331,61
4:0 63,800 70,180 9ROSS MAR9# RATO )R!PP / CO#T
3:0 35,37 3,531 9ROSS MAR9# RATO )#ET PRO"T
2:0 23,58 26,354 9ROSS MAR9# RATO =R!PP / )PRO
5:0 60,500 66,550 9ROSS MAR9# RATO )#ET PRO"T
1:0 162,250 178,475
2:0 63,223 6,545
2:0 41,27 46,11
6:0 435,600 47,160
6:0 23,21 25,621
3:0 3,300 43,230
6:0 172,425 18,668
2,2$,%3 2,'3$,%93
$3,%#3,%3 $%3,33$,%93
( 2' 2'
( 5,#% 5,#%
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 268/523
$,3%&. $,3%&.
$2,%' $5,#53
$%, $%,5
$%5,&&&, $#$,#2,
35,2$',3# #,#',3#
',$'#,2 ',$'#,2
2&' 2&'
5$&,'
&,25&,##
$3,&
22,&&,'%3
2,2
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 269/523
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 270/523
<#T Rp 165,888,000
PASMA Rp 171,072,000
R" 5,$&',6
DOC Rp 21,300,000 3,55
"EED Rp 107,163,000 5,95'
OK Rp 2,210,630
R" $3,%#3,%3
Hr Ja1 Sa"r*8a) Pr I07
DOC Rp 33,000,000 R" $$,#, R" 5,5
"EED Rp 127,00,000 R" 2,#3#, R" #,$%
OK Rp 2,431,63 R" 22$,%3
R" $%3,33$,%93
R" 32,%5&,%3
R" 32,%5&,%3 < R" 5,$&',6 @
@
ra K*80ra) a<>6-RHPP6 @
1a8 a8 ?ara )*80ra)6
Pr*;0/*8 - RHPP UNIT @
)0 Sa146 UNIT
ROD<CTO#+ <#T 6:32
ROD<CTO#+ PASMA 5:06
SAES+ 4:83
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 271/523
Rp 15,753 A
Rp 77 $
R" $%,55
RACT SAES+ 5
R OSS / MARKET SAES+ <#T 14
T <#T > PRO"T PASMA+? 27
r OSS pr K9 / $EP pr K9+ 16
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 272/523
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 273/523
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 274/523
RINC
PLASMA : AMIRA-P$
ALAMAT : PULOSARI, BAR
PEMBELIAN
POPULASI : %,TGL NO SJ JENIS BAR
+EED IN : $&,
C.O TONASE6 : $,3%&. DOC
Ga/8L*446 17-Apr MJD/4/10 1 DOC
R" $%,
R" $%,5 TOTAL
R" 56 B
-3( PAKAN
17-Apr MJP/4/8 5 8201 STAR
22-Apr MJP/4/121 4 8201 SP
28-Apr MJP/4/150 6 201 CS/!J
25-Apr T"/4/25 7 200 C
113 OA PAKA#
6 201 CS/!J
K808a8 Pr I07
R" $,95 55(
R" $,$52 $9(
$(
25(
A
R" 2#,'#',%3
R" &,25&,##
R" $9,2$5,35%
$$.%(
R" 2%,955,%%3
$%(
TOTAL
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 275/523
O!K
14-Apr MJO/4/45 58 9(a'o( 1
17-Apr MJO/4/52 11 $%o&a' TP Ora( )1
17-Apr MJO/4/52 30 Moo(gr%' !C .
17-Apr MJO/4/52 26 Agr%%' So( . 10
17-Apr MJO/4/52 12 $%o% )100 gr+ $
17-Apr MJO/4/52 27 A&&r&% .100gr
17-Apr MJO/4/52 13 $rog&a )100 gr+
17-Apr MJO/4/52 16 E(kro% )100 gr+
17-Apr MJO/4/52 28 Drao !C . 10
17-Apr MJO/4/52 31 S'rg% 1 r
17-Apr MJO/4/52 15 D&a' )1 +
17-Apr MJO/4/52 21 R''%( )100 gr+
2-Apr MJO/4/103 55 ak&%*' $D M
2-Apr MJO/4/103 25 Sk%* M%(k 100 gr
22-Apr MJO/4/110 18 Capr%a #D-K )1
22-Apr MJO/4/110 57 Capr%a #$-R )1
TOTAL
PENJUALAN
TGL NO.DO EKOR
23-Ma 5,760:0
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 276/523
TOTAL 5,#%.
C.IN : %,
+EED : $&,
C.OUT : 5,#%.
TON C.OUT : $,3%&.
RATA-RATA UMUR : 35.
+EED EK : 3.$25
PENERIMAAN RHPP
PEMBELIAN : R"
PENJUALAN : R"
LABA RUGI PETERNAK : R"
BONUS PASAR : R"
BONUS IP : R"
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 277/523
TOTAL PENERIMAAN : R"
M80a?/
END@ MUHAMMAD TURK@
Ha Ara
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 278/523
IAN HASIL PRODUKSI PETERNAK
TGL C.I : $9-A"r
NG, JOMBANG POPUL : %, EKOR
2 PLASMA
ANG SATUAN JUMLAH HARGA !ALUE
Ekor 6,000 Rp 5,500 Rp 33,000,000
%, R" 5,5 R" 33,,
Kg 500 Rp 7,200 Rp 3,600,000
Kg 1,000 Rp 7,100 Rp 7,100,000
Kg 1,500 Rp 7,100 Rp 10,650,000
Kg 500 Rp 7,200 Rp 3,600,000
Rp 0 Rp - Rp -
Kg 14,500 Rp 7,100 Rp 102,50,000
$&, R" #,$% R" $2#,9,
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 279/523
1 r 1 Rp 103,51 Rp 103,51
0 *(+ $ 100 *( 5 Rp 18,301 Rp 1,506
100 gr 100 gr 3 Rp 55,02 Rp 167,706
*( 100 *( 4 Rp 26,620 Rp 106,480
100 gr 6 Rp 55,270 Rp 331,61
100 gr 4 Rp 17,545 Rp 70,180
$ 100 gr 3 Rp 13,177 Rp 3,531
100 gr 2 Rp 13,177 Rp 26,354
0gr 100 gr 5 Rp 13,310 Rp 66,550
1 r 1 Rp 178,475 Rp 178,475
1 r 2 Rp 34,772 Rp 6,545
100 gr 2 Rp 23,060 Rp 46,11
1000& 1000 & 6 Rp 7,860 Rp 47,160
100 gr 6 Rp 4,270 Rp 25,621
00&+ $ 1000 & 3 Rp 146,410 Rp 43,230
00&+ 1000 & 6 Rp 31,611 Rp 18,668
R" 2,'3$,%93
BONUS PASAR (
KG BW HRG KONTRAK TOT.PENJUALAN UMUR HRG PASAR BNS PASAR
10,368:0 1:80 Rp 16,500 Rp 171,072,000 35:0 Rp 16,000 Rp -
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 280/523
$,3%&. $.& $%,5 R" $#$,#2, 35. R" $%, R" -
E)*r +CR : $.#3%
K BW : $.& K)*r CO
E)*r DEPL : '. (
K O!K : '5 "r )*r CI
Har/ IP : 2&'
K)
$%3,33$,%93 = 2#,222 )*r
$#$,#2, = 2&,5$2 )*r
#,#',3# = $,29 )*r
- = )*r
5$&,' = &% )*r
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 281/523
&,25&,## = $3#% )*r
M**)r0* 23-N*-$5
AMIRA-P$
P0r8a)
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 282/523
Pr?/08a8 Kra4a7a S/40
STANDARD PER+ORMANCE
CB%k %'
CB%k o
TO# CO
"
Ag
$
"CR
P
10 !PP
20 !R9 PASAR
30 Mor
10
0 $%aa Opra&%o'a(/k
20
$%aa P*(%Baraa'/kg 270 - 285
286 - 300
301 - <P
$o'& P*(%Baraa'/kg 285 - 24
25 - 310
311 - <P
$o'& Pa&ar !PP
270 - 2
300 - <P
TOTAL
HASIL EKOR
3%
60
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 283/523
UMUR EK PENJ. AKTUAL
201,600 165,888,000
0
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 284/523
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
2$,% $%5,&&&,
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 285/523
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 286/523
7 Ba/ Ha4/1 RINCI
TIDAK
AMIRA-P$Na7a :
A1a7a0 :
0
0
0:0 PER+ORMANCE PETERNAK
0
0:0 P*"1a4/ :
0:00 M*r0a1/0 :
0:000 S/4a Aa7 :
0 U7r :
IP :
BW :
0:00 T*8a4 CO :
Rp%aB +CR A;0a1 :
500 0 HPP R".)6 :
Hara Pa4ar R".)6 :
300 0 Pa)a8 @a8 /8a)a8 :
500 0
600 0
100 0 PENDAPATAN PETERNAK
200 0
300 0 B/aa O"ra4/*8a1 :
B/aa P71/?araa8 :
B*84 P71/?araa8 :
20 0 B*84 Pa4ar :
25 0
TOTAL PENDAPATAN :
SISA PENERIMAAN :$3,&
M80a?/
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 287/523
D/ Ra?ar* Ar/ R*;?7a8
Ha Ara
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 288/523
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 289/523
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 290/523
N HASIL PRODUKSI PETERNAKNIRWANA +ARM
-
PULOSARI, BARENG, JOMBANG
)*r
. (
)*r
. ?ar/
. )
. )
.
)
- = -
- = -
- = -
- ( = -
-
-
- R" E)
-
D/40/. M**)r0*, 23-N*-$5
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 291/523
E)* S/?ar0*
K**r.Ha Ara P0r8a)
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 292/523
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 293/523
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 294/523
PLASMA : HADI-P$
ALAMAT : PULOSARI, BARENG, JOMBANG
TGL NO SJ JENIS BARANG SATUAN
DOC
17-Apr MJD/4/11 1 DOC Ekor
PAKAN
17-Apr MJP/4/ 5 8201 STAR Kg
22-Apr MJP/4/122 4 8201 SP Kg
28-Apr MJP/4/151 6 201 CS/!J Kg
25-Apr T"/4/26 7 200 C Kg
113 OA PAKA# Rp
6 201 CS/!J Kg
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 295/523
O!K
17-Apr MJO/4/53 11 $%o&a' TP Ora( )100 *(+ $ 100 *(
17-Apr MJO/4/53 30 Moo(gr%' !C .100 gr 100 gr
17-Apr MJO/4/53 26 Agr%%' So( . 100*( 100 *(
17-Apr MJO/4/53 12 $%o% )100 gr+ $ 100 gr
17-Apr MJO/4/53 27 A&&r&% .100gr 100 gr
17-Apr MJO/4/53 13 $rog&a )100 gr+ $ 100 gr
17-Apr MJO/4/53 16 E(kro% )100 gr+ 100 gr
17-Apr MJO/4/53 28 Drao !C . 100gr 100 gr
17-Apr MJO/4/53 31 S'rg% 1 r 1 r
17-Apr MJO/4/53 15 D&a' )1 + 1 r
17-Apr MJO/4/53 21 R''%( )100 gr+ 100 gr
2-Apr MJO/4/104 55 ak&%*' $D M 1000& 1000 &
2-Apr MJO/4/104 25 Sk%* M%(k 100 gr $ 100 gr
22-Apr MJO/4/111 18 Capr%a #D-K )1000&+ $ 1000 &
22-Apr MJO/4/111 57 Capr%a #$-R )1000&+ 1000 &
T*0a1 Hara P*)*) Pr*)4/
D"14/ )*r6 '.
+r0/1/0a4)*r6 9%.
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 296/523
E40/7a4/ T*8a4 Pa88 )6
HPPK
Hara Ja1
P8a1a8
GROSS PRO+IT
O"4K R" '
IP
B*84 Hara Pa4ar
B*84 IP
E40/7a4/ RHPP
BEPK
NET PRO+ITLOSS UNIT
NET PRO+ITLOSS "r )
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 297/523
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 298/523
JOC DAN ANALISIS HP
TGL C.I : $9-A"r
POPULASI : 5, EKOR
$ 2
JUMLAH!ALUE HADI-P$
UNIT PLASMA
5,000 17,180,000 27,500,000 PENJUALAN
Mark Sa(&
$#,$&, 2#,5, Co'ra Sa(&
0 D/ Sa14 Br*/11r Ga/8 L*4466
0
500 3,275,000 3,600,000 10 COST O+ PRODUCTION
750 4,650,000 5,325,000 15 UNIT
1,500 8,850,000 10,650,000 30
250 1,487,500 1,800,000 5
0 268,42 0 0
12,000 70,800,000 85,200,000 240
0 PLASMA
0
0
0
0
0 D/ C*40 O Pr*;0/*8 Ga/8 L*4466
0
0 A < B =
0 RHPP
0 Ga/8L*44 "8a1a8 4a"r*8a) a8 H
0 Gr*44 Mar/8 Ra0/* Ga/8L*44 "8a
0 Gr*44 Pr*/0 = Mar)0 Sa14 - C*40 *
0 Gr*44 Mar/8 Ra0/* Gr*44 Pr*/0 Ma
0
0 TAMBAHAN0
0 9ro&& pro;% Marg%' )R!PP / COST O" P
0
0 9ro&& pro;% Marg%' )R!PP / COST O" P
$5, &9,33,929 $%,5#5,
3 9ro&& pro;% Marg%' )R!PP / CO#TRAC
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 299/523
60
4:0 66,550 73,205 !PP / K9 )CO9S / TOTA K9 C:O+
2:0 101,640 111,804 R!PP / K9 )R!PP / TOT K9 C:O+
3:0 72,600 7,860 BIA@A KG A < B6
5:0 251,226 276,34
3:0 47,850 52,635
3:0 35,37 3,531 9ROSS MAR9# RATO )R!PP / CO#T
2:0 23,58 26,354 9ROSS MAR9# RATO )#ET PRO"T
5:0 60,500 66,550 9ROSS MAR9# RATO =R!PP / )PRO
1:0 162,250 178,475 9ROSS MAR9# RATO )#ET PRO"T
1:0 31,611 34,772
2:0 41,27 46,11
5:0 363,000 3,300
5:0 1,410 21,350
2:0 266,200 22,820
5:0 143,688 158,056
$,%&&,3'% $,&5#,$&$
$&,$99,2#5 $35,932,$&$
( 2 2
( ',& ',&
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 300/523
&,%'. &,%'.
$2,523 $5,#33
$%,5 $%,5
$'2,5%, $'2,5%,
3',3%,#25 %,%2#,&$9
3,'5%, 3,'5%,
2&' 2&'
'32,
#,59,&$9
$3,#'
23,&'',9%
2,#%
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 301/523
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 302/523
<#T Rp 142,560,000
PASMA Rp 142,560,000
R" -
DOC Rp 17,180,000 3,'3%
"EED Rp 8,330,2 5,955
OK Rp 1,688,346
R" $&,$99,2#5
Hr Ja1 Sa"r*8a) Pr I07
DOC Rp 27,500,000 R" $,32, R" 5,5
"EED Rp 106,575,000 R" $#,2'',#$ R" #,$5
OK Rp 1,857,181 R" $%&,&35
R" $35,932,$&$
R" 2#,#32,9%
R" 2#,#32,9% < R" - @
@
ra K*80ra) a<>6-RHPP6 @
1a8 a8 ?ara )*80ra)6
Pr*;0/*8 - RHPP UNIT @
)0 Sa146 UNIT
ROD<CTO#+ <#T 6:52
ROD<CTO#+ PASMA 5:1
SAES+ 4:5
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 303/523
Rp 15,733 A
Rp 817 $
R" $%,55
RACT SAES+ 5
R OSS / MARKET SAES+ <#T 17
T <#T > PRO"T PASMA+? 23
r OSS pr K9 / $EP pr K9+ 20
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 304/523
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 305/523
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 306/523
RINC
PLASMA : HADI-P$
ALAMAT : PULOSARI, BAR
PEMBELIAN
POPULASI : 5,TGL NO SJ JENIS BAR
+EED IN : $5,
C.O TONASE6 : &,%'. DOC
Ga/8L*446 17-Apr MJD/4/11 1 DOC
R" $%,5
R" $%,5 TOTAL
R" - B
( PAKAN
17-Apr MJP/4/ 5 8201 STAR
22-Apr MJP/4/122 4 8201 SP
28-Apr MJP/4/151 6 201 CS/!J
25-Apr T"/4/26 7 200 C
113 OA PAKA#
6 201 CS/!J
K808a8 Pr I07
R" 2,%' %(
R" $,$5 $9(
$(
2%(
A
R" 2#,#32,9%
R" #,59,&$9
R" 2,%#3,&#
$'.5(
R" 2#,3,9%
$9(
TOTAL
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 307/523
O!K
17-Apr MJO/4/53 11 $%o&a' TP Ora( )1
17-Apr MJO/4/53 30 Moo(gr%' !C .
17-Apr MJO/4/53 26 Agr%%' So( . 10
17-Apr MJO/4/53 12 $%o% )100 gr+ $
17-Apr MJO/4/53 27 A&&r&% .100gr
17-Apr MJO/4/53 13 $rog&a )100 gr+
17-Apr MJO/4/53 16 E(kro% )100 gr+
17-Apr MJO/4/53 28 Drao !C . 10
17-Apr MJO/4/53 31 S'rg% 1 r
17-Apr MJO/4/53 15 D&a' )1 +
17-Apr MJO/4/53 21 R''%( )100 gr+
2-Apr MJO/4/104 55 ak&%*' $D M
2-Apr MJO/4/104 25 Sk%* M%(k 100 gr
22-Apr MJO/4/111 18 Capr%a #D-K )1
22-Apr MJO/4/111 57 Capr%a #$-R )1
TOTAL
PENJUALAN
TGL NO.DO EKOR
23-Ma 4,800:0
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 308/523
TOTAL ',&.
C.IN : 5,
+EED : $5,
C.OUT : ',&.
TON C.OUT : &,%'.
RATA-RATA UMUR : 35.
+EED EK : 3.$25
PENERIMAAN RHPP
PEMBELIAN : R"
PENJUALAN : R"
LABA RUGI PETERNAK : R"
BONUS PASAR : R"
BONUS IP : R"
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 309/523
TOTAL PENERIMAAN : R"
M80a?/
END@ MUHAMMAD TURK@
Ha Ara
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 310/523
IAN HASIL PRODUKSI PETERNAK
TGL C.I : $9-A"r
NG, JOMBANG POPUL : 5, EKOR
2 PLASMA
ANG SATUAN JUMLAH HARGA !ALUE
Ekor 5,000 Rp 5,500 Rp 27,500,000
5, R" 5,5 R" 2#,5,
Kg 500 Rp 7,200 Rp 3,600,000
Kg 750 Rp 7,100 Rp 5,325,000
Kg 1,500 Rp 7,100 Rp 10,650,000
Kg 250 Rp 7,200 Rp 1,800,000
Rp 0 Rp - Rp -
Kg 12,000 Rp 7,100 Rp 85,200,000
$5, R" #,$5 R" $%,5#5,
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 311/523
0 *(+ $ 100 *( 4 Rp 18,301 Rp 73,205
100 gr 100 gr 2 Rp 55,02 Rp 111,804
*( 100 *( 3 Rp 26,620 Rp 7,860
100 gr 5 Rp 55,270 Rp 276,34
100 gr 3 Rp 17,545 Rp 52,635
$ 100 gr 3 Rp 13,177 Rp 3,531
100 gr 2 Rp 13,177 Rp 26,354
0gr 100 gr 5 Rp 13,310 Rp 66,550
1 r 1 Rp 178,475 Rp 178,475
1 r 1 Rp 34,772 Rp 34,772
100 gr 2 Rp 23,060 Rp 46,11
1000& 1000 & 5 Rp 7,860 Rp 3,300
100 gr 5 Rp 4,270 Rp 21,350
00&+ $ 1000 & 2 Rp 146,410 Rp 22,820
00&+ 1000 & 5 Rp 31,611 Rp 158,056
R" $,&5#,$&$
BONUS PASAR (
KG BW HRG KONTRAK TOT.PENJUALAN UMUR HRG PASAR BNS PASAR
8,640:0 1:80 Rp 16,500 Rp 142,560,000 35:0 Rp 16,500 Rp -
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 312/523
&,%'. $.& $%,5 R" $'2,5%, 35. R" $%,5 R" -
E)*r +CR : $.#3%
K BW : $.& K)*r CO
E)*r DEPL : '. (
K O!K : 3#$ "r )*r CI
Har/ IP : 2&'
K)
$35,932,$&$ = 2#,$&% )*r
$'2,5%, = 2&,5$2 )*r
%,%2#,&$9 = $,32% )*r
- = )*r
'32, = &% )*r
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 313/523
#,59,&$9 = $'$2 )*r
M**)r0* 23-N*-$5
HADI-P$
P0r8a)
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 314/523
Pr?/08a8 Kra4a7a S/40
STANDARD PER+ORMANCE
CB%k %'
CB%k o
TO# CO
"
Ag
$
"CR
P
10 !PP
15 !R9 PASAR
30 Mor
5
0 $%aa Opra&%o'a(/k
240
$%aa P*(%Baraa'/kg 270 - 285
286 - 300
301 - <P
$o'& P*(%Baraa'/kg 285 - 24
25 - 310
311 - <P
$o'& Pa&ar !PP
270 - 2
300 - <P
TOTAL
HASIL EKOR
3
50
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 315/523
UMUR EK PENJ. AKTUAL
168,000 142,560,000
0
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 316/523
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
$%&, $'2,5%,
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 317/523
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 318/523
7 Ba/ Ha4/1 RINCI
TIDAK
HADI-P$Na7a :
A1a7a0 :
0
0
0:0 PER+ORMANCE PETERNAK
0
0:0 P*"1a4/ :
0:00 M*r0a1/0 :
0:000 S/4a Aa7 :
0 U7r :
IP :
BW :
0:00 T*8a4 CO :
Rp%aB +CR A;0a1 :
500 0 HPP R".)6 :
Hara Pa4ar R".)6 :
300 0 Pa)a8 @a8 /8a)a8 :
500 0
600 0
100 0 PENDAPATAN PETERNAK
200 0
300 0 B/aa O"ra4/*8a1 :
B/aa P71/?araa8 :
B*84 P71/?araa8 :
20 0 B*84 Pa4ar :
25 0
TOTAL PENDAPATAN :
SISA PENERIMAAN :$3,#'
M80a?/
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 319/523
D/ Ra?ar* Ar/ R*;?7a8
Ha Ara
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 320/523
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 321/523
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 322/523
N HASIL PRODUKSI PETERNAKNIRWANA +ARM
-
PULOSARI, BARENG, JOMBANG
)*r
. (
)*r
. ?ar/
. )
. )
.
)
- = -
- = -
- = -
- ( = -
-
-
- R" E)
-
D/40/. M**)r0*, 23-N*-$5
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 323/523
E)* S/?ar0*
K**r.Ha Ara P0r8a)
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 324/523
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 325/523
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 326/523
PLASMA : NIRWANA A-P$3
ALAMAT : PENANGGUNGAN, TRAWAS, MOJOKERTO
TGL NO SJ JENIS BARANG SATUAN
DOC
22-Apr MJD/4/12 1 DOC Ekor
PAKAN
21-Apr MJP/4/118 5 8201 STAR Kg
21-Apr MJP/4/11 4 8201 SP Kg
23-Apr MJP/4/138 4 8201 SP Kg
28-Apr MJP/4/154 4 8201 SP Kg
30-Apr MJP/4/167 4 8201 SP Kg
22-Apr T"/4/16 4 8201 SP Kg
25-Apr T"/4/21 4 8201 SP Kg
25-Apr T"/4/22 4 8201 SP Kg
113 OA PAKA# Rp
6 201 CS/!J Kg
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 327/523
O!K
21-Apr MJO/4/75 11 $%o&a' TP Ora( )100 *(+ $ 100 *(
21-Apr MJO/4/75 30 Moo(gr%' !C .100 gr 100 gr
21-Apr MJO/4/75 26 Agr%%' So( . 100*( 100 *(
21-Apr MJO/4/75 12 $%o% )100 gr+ $ 100 gr
21-Apr MJO/4/75 27 A&&r&% .100gr 100 gr
21-Apr MJO/4/75 5 $ro%(r "a&groF . 100 gr 100 gr
21-Apr MJO/4/75 16 E(kro% )100 gr+ 100 gr
21-Apr MJO/4/75 28 Drao !C . 100gr 100 gr
21-Apr MJO/4/75 15 D&a' )1 + 1 r
21-Apr MJO/4/75 21 R''%( )100 gr+ 100 gr
26-Apr MJO/4/3 18 Capr%a #D-K )1000&+ $ 1000 &
26-Apr MJO/4/3 57 Capr%a #$-R )1000&+ 1000 &
T*0a1 Hara P*)*) Pr*)4/
D"14/ )*r6 '.
+r0/1/0a4)*r6 9%.
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 328/523
E40/7a4/ T*8a4 Pa88 )6
HPPK
Hara Ja1
P8a1a8
GROSS PRO+IT
O"4K R" '
IP
B*84 Hara Pa4ar
B*84 IP
E40/7a4/ RHPP
BEPK
NET PRO+ITLOSS UNIT
NET PRO+ITLOSS "r )
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 329/523
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 330/523
JOC DAN ANALISIS HP
TGL C.I : 23-A"r
POPULASI : 9, EKOR
$ 2
JUMLAH!ALUE NIRWANA A-P$3
UNIT PLASMA
,000 32,400,000 4,500,000 PENJUALAN
Mark Sa(&
32,', '9,5, Co'ra Sa(&
0 D/ Sa14 Br*/11r Ga/8 L*4466
0
1,000 6,550,000 7,200,000 20 COST O+ PRODUCTION
250 1,550,000 1,775,000 5 UNIT
1,750 10,850,000 12,425,000 35
1,750 10,850,000 12,425,000 35
2,500 15,500,000 17,750,000 50
)250+ )1,550,000+ )1,775,000+ -5
)750+ )4,650,000+ )5,325,000+ -15 PLASMA
)250+ )1,550,000+ )1,775,000+ -5
0 551,786 0 0
21,000 123,00,000 14,100,000 420
0
0 D/ C*40 O Pr*;0/*8 Ga/8 L*4466
0
0 A < B =
0 RHPP
0 Ga/8L*44 "8a1a8 4a"r*8a) a8 H
0 Gr*44 Mar/8 Ra0/* Ga/8L*44 "8a
0 Gr*44 Pr*/0 = Mar)0 Sa14 - C*40 *
0 Gr*44 Mar/8 Ra0/* Gr*44 Pr*/0 Ma
0
0 TAMBAHAN0
0 9ro&& pro;% Marg%' )R!PP / COST O" P
0
0 9ro&& pro;% Marg%' )R!PP / COST O" P
2#, $%2,$,#&% $9$,&,
5' 9ro&& pro;% Marg%' )R!PP / CO#TRAC
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 331/523
60
7:0 116,463 128,10 !PP / K9 )CO9S / TOTA K9 C:O+
3:0 152,460 167,706 R!PP / K9 )R!PP / TOT K9 C:O+
6:0 145,200 15,720 BIA@A KG A < B6
:0 452,207 47,428
6:0 5,700 105,270
5:0 65,885 72,473 9ROSS MAR9# RATO )R!PP / CO#T
3:0 35,37 3,531 9ROSS MAR9# RATO )#ET PRO"T
10:0 121,000 133,100 9ROSS MAR9# RATO =R!PP / )PRO
1:0 31,611 34,772 9ROSS MAR9# RATO )#ET PRO"T
4:0 83,853 2,238
4:0 532,400 585,640
:0 258,638 284,501
2,9$,353 2,3,'&&
$9%,'93,$39 2'3,%,'&&
( 3% 3%
( &,%' &,%'
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 332/523
$5,552. $5,552.
$2,%35 $5,%%'
$%,5 $%,5
25%,%&, 25%,%&,
%,$$',&%$ $3,#,5$2
%,22,& %,22,&
2&' 2&'
###,%
$3,#&5,$$2
$3,92$
',$&,95
2,5#9
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 333/523
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 334/523
<#T Rp 256,608,000
PASMA Rp 256,608,000
R" -
DOC Rp 32,400,000 3,%
"EED Rp 162,001,786 %,
OK Rp 2,01,353
R" $9%,'93,$39
Hr Ja1 Sa"r*8a) Pr I07
DOC Rp 4,500,000 R" $#,$, R" 5,5
"EED Rp 11,800,000 R" 29,#9&,2$' R" #,$'
OK Rp 2,300,488 R" 29,$35
R" 2'3,%,'&&
R" '#,$#,35
R" '#,$#,35 < R" - @
@
ra K*80ra) a<>6-RHPP6 @
1a8 a8 ?ara )*80ra)6
Pr*;0/*8 - RHPP UNIT @
)0 Sa146 UNIT
ROD<CTO#+ <#T 7:02
ROD<CTO#+ PASMA 5:66
SAES+ 5:37
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 335/523
Rp 15,664 A
Rp 886 $
R" $%,55
RACT SAES+ 5
R OSS / MARKET SAES+ <#T 16
T <#T > PRO"T PASMA+? 26
r OSS pr K9 / $EP pr K9+ 1
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 336/523
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 337/523
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 338/523
RINC
PLASMA : NIRWANA A-P$3
ALAMAT : PENANGGUNGA
PEMBELIAN
POPULASI : 9,TGL NO SJ JENIS BAR
+EED IN : 2#,
C.O TONASE6 : $5,552. DOC
Ga/8L*446 22-Apr MJD/4/12 1 DOC
R" $%,5
R" $%,5 TOTAL
R" - B
( PAKAN
21-Apr MJP/4/118 5 8201 STAR
21-Apr MJP/4/11 4 8201 SP
23-Apr MJP/4/138 4 8201 SP
28-Apr MJP/4/154 4 8201 SP
30-Apr MJP/4/167 4 8201 SP
22-Apr T"/4/16 4 8201 SP
K808a8 Pr I07 25-Apr T"/4/21 4 8201 SP
R" $,9 53( 25-Apr T"/4/22 4 8201 SP
R" $,$' $&( 113 OA PAKA#
$( 6 201 CS/!J
2'(
A
R" '#,$#,35
R" $3,#&5,$$2
R" 33,322,23&
$3.(
R" '%,329,#5
$&(
TOTAL
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 339/523
O!K
21-Apr MJO/4/75 11 $%o&a' TP Ora( )1
21-Apr MJO/4/75 30 Moo(gr%' !C .
21-Apr MJO/4/75 26 Agr%%' So( . 10
21-Apr MJO/4/75 12 $%o% )100 gr+ $
21-Apr MJO/4/75 27 A&&r&% .100gr
21-Apr MJO/4/75 5 $ro%(r "a&groF .
21-Apr MJO/4/75 16 E(kro% )100 gr+
21-Apr MJO/4/75 28 Drao !C . 10
21-Apr MJO/4/75 15 D&a' )1 +
21-Apr MJO/4/75 21 R''%( )100 gr+
26-Apr MJO/4/3 18 Capr%a #D-K )1
26-Apr MJO/4/3 57 Capr%a #$-R )1
TOTAL
PENJUALAN
TGL NO.DO EKOR
27-Ma 8,640:0
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 340/523
TOTAL &,%'.
C.IN : 9,
+EED : 2#,
C.OUT : &,%'.
TON C.OUT : $5,552.
RATA-RATA UMUR : 35.
+EED EK : 3.$25
PENERIMAAN RHPP
PEMBELIAN : R"
PENJUALAN : R"
LABA RUGI PETERNAK : R"
BONUS PASAR : R"
BONUS IP : R"
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 341/523
TOTAL PENERIMAAN : R"
M80a?/
END@ MUHAMMAD TURK@
Ha Ara
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 342/523
IAN HASIL PRODUKSI PETERNAK
TGL C.I : 23-A"r
, TRAWAS, MOJOKERTO POPUL : 9, EKOR
2 PLASMA
ANG SATUAN JUMLAH HARGA !ALUE
Ekor ,000 Rp 5,500 Rp 4,500,000
9, R" 5,5 R" '9,5,
Kg 1,000 Rp 7,200 Rp 7,200,000
Kg 250 Rp 7,100 Rp 1,775,000
Kg 1,750 Rp 7,100 Rp 12,425,000
Kg 1,750 Rp 7,100 Rp 12,425,000
Kg 2,500 Rp 7,100 Rp 17,750,000
Kg )250+ Rp 7,100 Rp )1,775,000+
Kg )750+ Rp 7,100 Rp )5,325,000+
Kg )250+ Rp 7,100 Rp )1,775,000+
Rp 0 Rp - Rp -
Kg 21,000 Rp 7,100 Rp 14,100,000
2#, R" #,$' R" $9$,&,
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 343/523
0 *(+ $ 100 *( 7 Rp 18,301 Rp 128,10
100 gr 100 gr 3 Rp 55,02 Rp 167,706
*( 100 *( 6 Rp 26,620 Rp 15,720
100 gr Rp 55,270 Rp 47,428
100 gr 6 Rp 17,545 Rp 105,270
100 gr 100 gr 5 Rp 14,45 Rp 72,473
100 gr 3 Rp 13,177 Rp 3,531
0gr 100 gr 10 Rp 13,310 Rp 133,100
1 r 1 Rp 34,772 Rp 34,772
100 gr 4 Rp 23,060 Rp 2,238
00&+ $ 1000 & 4 Rp 146,410 Rp 585,640
00&+ 1000 & Rp 31,611 Rp 284,501
R" 2,3,'&&
BONUS PASAR (
KG BW HRG KONTRAK TOT.PENJUALAN UMUR HRG PASAR BNS PASAR
15,552:0 1:80 Rp 16,500 Rp 256,608,000 35:0 Rp 16,500 Rp -
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 344/523
$5,552. $.& $%,5 R" 25%,%&, 35. R" $%,5 R" -
E)*r +CR : $.#3%
K BW : $.& K)*r CO
E)*r DEPL : '. (
K O!K : 25% "r )*r CI
Har/ IP : 2&'
K)
2'3,%,'&& = 2#,%# )*r
25%,%&, = 2&,5$2 )*r
$3,#,5$2 = $,''5 )*r
- = )*r
###,% = &% )*r
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 345/523
$3,#&5,$$2 = $532 )*r
M**)r0* 23-N*-$5
NIRWANA A-P$3
P0r8a)
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 346/523
Pr?/08a8 Kra4a7a S/40
STANDARD PER+ORMANCE
CB%k %'
CB%k o
TO# CO
"
Ag
$
"CR
P
20 !PP
5 !R9 PASAR
35 Mor
35
50 $%aa Opra&%o'a(/k
-5
-15 $%aa P*(%Baraa'/kg 270 - 285
-5 286 - 300
0 301 - <P
420
$o'& P*(%Baraa'/kg 285 - 24
25 - 310
311 - <P
$o'& Pa&ar !PP
270 - 2
300 - <P
TOTAL
HASIL EKOR
5'
0
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 347/523
UMUR EK PENJ. AKTUAL
302,400 256,608,000
0
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 348/523
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
32,' 25%,%&,
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 349/523
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 350/523
7 Ba/ Ha4/1 RINCI
TIDAK
NIRWANA A-P$3Na7a :
A1a7a0 :
0
0
0:0 PER+ORMANCE PETERNAK
0
0:0 P*"1a4/ :
0:00 M*r0a1/0 :
0:000 S/4a Aa7 :
0 U7r :
IP :
BW :
0:00 T*8a4 CO :
Rp%aB +CR A;0a1 :
500 0 HPP R".)6 :
Hara Pa4ar R".)6 :
300 0 Pa)a8 @a8 /8a)a8 :
500 0
600 0
100 0 PENDAPATAN PETERNAK
200 0
300 0 B/aa O"ra4/*8a1 :
B/aa P71/?araa8 :
B*84 P71/?araa8 :
20 0 B*84 Pa4ar :
25 0
TOTAL PENDAPATAN :
SISA PENERIMAAN :$3,92$
M80a?/
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 351/523
D/ Ra?ar* Ar/ R*;?7a8
Ha Ara
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 352/523
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 353/523
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 354/523
N HASIL PRODUKSI PETERNAKNIRWANA +ARM
-
PENANGGUNGAN, TRAWAS, MOJOKERTO
)*r
. (
)*r
. ?ar/
. )
. )
.
)
- = -
- = -
- = -
- ( = -
-
-
- R" E)
-
D/40/. M**)r0*, 23-N*-$5
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 355/523
E)* S/?ar0*
K**r.Ha Ara P0r8a)
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 356/523
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 357/523
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 358/523
PLASMA : SAID A-P&
ALAMAT : CARANGREJO, KESAMBEN, JOMBANG
TGL NO SJ JENIS BARANG SATUAN
DOC
24-Apr MJD/4/13 1 DOC Ekor
PAKAN
22-Apr MJP/4/125 5 8201 STAR Kg
2-Apr MJP/4/157 6 201 CS/!J Kg
30-Apr MJP/4/166 6 201 CS/!J Kg
113 OA PAKA# Rp
6 201 CS/!J Kg
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 359/523
O!K
24-Apr MJO/4/85 12 $%o% )100 gr+ $ 100 gr
24-Apr MJO/4/85 21 R''%( )100 gr+ 100 gr
24-Apr MJO/4/85 28 Drao !C . 100gr 100 gr
24-Apr MJO/4/85 11 $%o&a' TP Ora( )100 *(+ $ 100 *(
24-Apr MJO/4/85 30 Moo(gr%' !C .100 gr 100 gr
24-Apr MJO/4/85 13 $rog&a )100 gr+ $ 100 gr
24-Apr MJO/4/85 31 S'rg% 1 r 1 r
28-Apr MJO/4/5 18 Capr%a #D-K )1000&+ $ 1000 &
28-Apr MJO/4/5 57 Capr%a #$-R )1000&+ 1000 &
T*0a1 Hara P*)*) Pr*)4/
D"14/ )*r6 '.
+r0/1/0a4)*r6 9%.
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 360/523
E40/7a4/ T*8a4 Pa88 )6
HPPK
Hara Ja1
P8a1a8
GROSS PRO+IT
O"4K R" '
IP
B*84 Hara Pa4ar
B*84 IP
E40/7a4/ RHPP
BEPK
NET PRO+ITLOSS UNIT
NET PRO+ITLOSS "r )
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 361/523
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 362/523
JOC DAN ANALISIS HP
TGL C.I : 25-A"r 2#
POPULASI : ',5 EKOR
$ 2
JUMLAH!ALUE SAID A-P&
UNIT PLASMA
4,500 15,750,000 24,750,000 PENJUALAN
Mark Sa(&
$5,#5, 2',#5, Co'ra Sa(&
0 D/ Sa14 Br*/11r Ga/8 L*4466
0
500 3,275,000 3,600,000 10 COST O+ PRODUCTION
1,000 5,00,000 7,100,000 20 UNIT
1,000 5,00,000 7,100,000 20
0 223,857 0 0
11,000 64,00,000 78,100,000 220
0
0 PLASMA
0
0
0
0
0 D/ C*40 O Pr*;0/*8 Ga/8 L*4466
0
0 A < B =
0 RHPP
0 Ga/8L*44 "8a1a8 4a"r*8a) a8 H
0 Gr*44 Mar/8 Ra0/* Ga/8L*44 "8a
0 Gr*44 Pr*/0 = Mar)0 Sa14 - C*40 *
0 Gr*44 Mar/8 Ra0/* Gr*44 Pr*/0 Ma
0
0 TAMBAHAN0
0 9ro&& pro;% Marg%' )R!PP / COST O" P
0
0 9ro&& pro;% Marg%' )R!PP / COST O" P
$3,5 &,$9&,&5# 95,9,
2# 9ro&& pro;% Marg%' )R!PP / CO#TRAC
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 363/523
60
2:0 100,41 110,540 !PP / K9 )CO9S / TOTA K9 C:O+
1:0 20,63 23,060 R!PP / K9 )R!PP / TOT K9 C:O+
1:0 12,100 13,310 BIA@A KG A < B6
3:0 4,13 54,04
2:0 101,640 111,804
2:0 23,58 26,354 9ROSS MAR9# RATO )R!PP / CO#T
1:0 162,250 178,475 9ROSS MAR9# RATO )#ET PRO"T
2:0 266,200 22,820 9ROSS MAR9# RATO =R!PP / )PRO
5:0 143,688 158,056 9ROSS MAR9# RATO )#ET PRO"T
&&$,22 9%9,322
9%,&3,59 $2$,%$9,322
( $& $&
( ',32 ',32
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 364/523
#,##%. #,##%.
$2,'52 $5,%'
$%,5 $%,5
$2&,3', $2&,3',
3$,'#3,9'$ %,%&',%#&
3,$$,' 3,$$,'
2&' 2&'
3&&,&
#,#3,'#&
$3,#%2
2$,29,%3
2,#3&
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 365/523
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 366/523
<#T Rp 128,304,000
PASMA Rp 128,304,000
R" -
DOC Rp 15,750,000 3,5
"EED Rp 80,18,857 5,9'$
OK Rp 881,202
R" 9%,&3,59
Hr Ja1 Sa"r*8a) Pr I07
DOC Rp 24,750,000 R" 9,, R" 5,5
"EED Rp 5,00,000 R" $5,#$,$'3 R" #,$'
OK Rp 6,322 R" &&,$2
R" $2$,%$9,322
R" 2',#&9,2%3
R" 2',#&9,2%3 < R" - @
@
ra K*80ra) a<>6-RHPP6 @
1a8 a8 ?ara )*80ra)6
Pr*;0/*8 - RHPP UNIT @
)0 Sa146 UNIT
ROD<CTO#+ <#T 7:31
ROD<CTO#+ PASMA 5:82
SAES+ 5:51
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 367/523
Rp 15,640 A
Rp 10 $
R" $%,55
RACT SAES+ 6
R OSS / MARKET SAES+ <#T 17
T <#T > PRO"T PASMA+? 25
r OSS pr K9 / $EP pr K9+ 20
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 368/523
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 369/523
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 370/523
RINC
PLASMA : SAID A-P&
ALAMAT : CARANGREJO, K
PEMBELIAN
POPULASI : ',5TGL NO SJ JENIS BAR
+EED IN : $3,5
C.O TONASE6 : #,##%. DOC
Ga/8L*446 24-Apr MJD/4/13 1 DOC
R" $%,5
R" $%,5 TOTAL
R" - B
( PAKAN
22-Apr MJP/4/125 5 8201 STAR
2-Apr MJP/4/157 6 201 CS/!J
30-Apr MJP/4/166 6 201 CS/!J
113 OA PAKA#
6 201 CS/!J
K808a8 Pr I07
R" 2, 5#(
R" $,$%3 2(
$(
2%(
A
R" 2',#&9,2%3
R" #,#3,'#&
R" $#,#$5,#&5
$3.&(
R" 2',','%3
$9(
TOTAL
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 371/523
O!K
24-Apr MJO/4/85 12 $%o% )100 gr+ $
24-Apr MJO/4/85 21 R''%( )100 gr+
24-Apr MJO/4/85 28 Drao !C . 10
24-Apr MJO/4/85 11 $%o&a' TP Ora( )1
24-Apr MJO/4/85 30 Moo(gr%' !C .
24-Apr MJO/4/85 13 $rog&a )100 gr+
24-Apr MJO/4/85 31 S'rg% 1 r
28-Apr MJO/4/5 18 Capr%a #D-K )1
28-Apr MJO/4/5 57 Capr%a #$-R )1
TOTAL
PENJUALAN
TGL NO.DO EKOR
2-Ma 4,320:0
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 372/523
TOTAL ',32.
C.IN : ',5
+EED : $3,5
C.OUT : ',32.
TON C.OUT : #,##%.
RATA-RATA UMUR : 35.
+EED EK : 3.$25
PENERIMAAN RHPP
PEMBELIAN : R"
PENJUALAN : R"
LABA RUGI PETERNAK : R"
BONUS PASAR : R"
BONUS IP : R"
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 373/523
TOTAL PENERIMAAN : R"
M80a?/
END@ MUHAMMAD TURK@
Ha Ara
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 374/523
IAN HASIL PRODUKSI PETERNAK
TGL C.I : 25-A"r
ESAMBEN, JOMBANG POPUL : ',5 EKOR
2 PLASMA
ANG SATUAN JUMLAH HARGA !ALUE
Ekor 4,500 Rp 5,500 Rp 24,750,000
',5 R" 5,5 R" 2',#5,
Kg 500 Rp 7,200 Rp 3,600,000
Kg 1,000 Rp 7,100 Rp 7,100,000
Kg 1,000 Rp 7,100 Rp 7,100,000
Rp 0 Rp - Rp -
Kg 11,000 Rp 7,100 Rp 78,100,000
$3,5 R" #,$' R" 95,9,
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 375/523
100 gr 2 Rp 55,270 Rp 110,540
100 gr 1 Rp 23,060 Rp 23,060
0gr 100 gr 1 Rp 13,310 Rp 13,310
0 *(+ $ 100 *( 3 Rp 18,301 Rp 54,04
100 gr 100 gr 2 Rp 55,02 Rp 111,804
$ 100 gr 2 Rp 13,177 Rp 26,354
1 r 1 Rp 178,475 Rp 178,475
00&+ $ 1000 & 2 Rp 146,410 Rp 22,820
00&+ 1000 & 5 Rp 31,611 Rp 158,056
R" 9%9,322
BONUS PASAR (
KG BW HRG KONTRAK TOT.PENJUALAN UMUR HRG PASAR BNS PASAR
7,776:0 1:80 Rp 16,500 Rp 128,304,000 35:0 Rp 16,500 Rp -
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 376/523
#,##%. $.& $%,5 R" $2&,3', 35. R" $%,5 R" -
E)*r +CR : $.#3%
K BW : $.& K)*r CO
E)*r DEPL : '. (
K O!K : 2$5 "r )*r CI
Har/ IP : 2&'
K)
$2$,%$9,322 = 2#,2# )*r
$2&,3', = 2&,5$2 )*r
%,%&',%#& = $,'&5 )*r
- = )*r
3&&,& = &% )*r
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 377/523
#,#3,'#& = $5#2 )*r
M**)r0* 23-N*-$5
SAID A-P&
P0r8a)
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 378/523
Pr?/08a8 Kra4a7a S/40
STANDARD PER+ORMANCE
CB%k %'
CB%k o
TO# CO
"
Ag
$
"CR
P
10 !PP
20 !R9 PASAR
20 Mor
0
220 $%aa Opra&%o'a(/k
$%aa P*(%Baraa'/kg 270 - 285
286 - 300
301 - <P
$o'& P*(%Baraa'/kg 285 - 24
25 - 310
311 - <P
$o'& Pa&ar !PP
270 - 2
300 - <P
TOTAL
HASIL EKOR
2#
45
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 379/523
UMUR EK PENJ. AKTUAL
151,200 128,304,000
0
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 380/523
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
$5$,2 $2&,3',
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 381/523
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 382/523
7 Ba/ Ha4/1 RINCI
TIDAK
SAID A-P&Na7a :
A1a7a0 :
0
0
0:0 PER+ORMANCE PETERNAK
0
0:0 P*"1a4/ :
0:00 M*r0a1/0 :
0:000 S/4a Aa7 :
0 U7r :
IP :
BW :
0:00 T*8a4 CO :
Rp%aB +CR A;0a1 :
500 0 HPP R".)6 :
Hara Pa4ar R".)6 :
300 0 Pa)a8 @a8 /8a)a8 :
500 0
600 0
100 0 PENDAPATAN PETERNAK
200 0
300 0 B/aa O"ra4/*8a1 :
B/aa P71/?araa8 :
B*84 P71/?araa8 :
20 0 B*84 Pa4ar :
25 0
TOTAL PENDAPATAN :
SISA PENERIMAAN :$3,#%2
M80a?/
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 383/523
D/ Ra?ar* Ar/ R*;?7a8
Ha Ara
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 384/523
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 385/523
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 386/523
N HASIL PRODUKSI PETERNAKNIRWANA +ARM
-
CARANGREJO, KESAMBEN, JOMBANG
)*r
. (
)*r
. ?ar/
. )
. )
.
)
- = -
- = -
- = -
- ( = -
-
-
- R" E)
-
D/40/. M**)r0*, 23-N*-$5
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 387/523
E)* S/?ar0*
K**r.Ha Ara P0r8a)
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 388/523
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 389/523
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 390/523
PLASMA : TEGUH-P$
ALAMAT : ALANG-ALANG, JOGOROTO, JOMBANG
TGL NO SJ JENIS BARANG SATUAN
DOC
25-Apr MJD/4/14 1 DOC Ekor
PAKAN
25-Apr MJP/4/143 7 200 C Kg
2-Apr MJP/4/15 6 201 CS/!J Kg
113 OA PAKA# Rp
6 201 CS/!J Kg
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 391/523
O!K
25-Apr MJO/4/86 11 $%o&a' TP Ora( )100 *(+ $ 100 *(
25-Apr MJO/4/86 30 Moo(gr%' !C .100 gr 100 gr
25-Apr MJO/4/86 26 Agr%%' So( . 100*( 100 *(
25-Apr MJO/4/86 27 A&&r&% .100gr 100 gr
25-Apr MJO/4/86 12 $%o% )100 gr+ $ 100 gr
25-Apr MJO/4/86 13 $rog&a )100 gr+ $ 100 gr
25-Apr MJO/4/86 16 E(kro% )100 gr+ 100 gr
25-Apr MJO/4/86 28 Drao !C . 100gr 100 gr
25-Apr MJO/4/86 31 S'rg% 1 r 1 r
25-Apr MJO/4/86 15 D&a' )1 + 1 r
25-Apr MJO/4/86 21 R''%( )100 gr+ 100 gr
2-Apr MJO/4/ 18 Capr%a #D-K )1000&+ $ 1000 &
2-Apr MJO/4/ 57 Capr%a #$-R )1000&+ 1000 &
T*0a1 Hara P*)*) Pr*)4/
D"14/ )*r6 '.
+r0/1/0a4)*r6 9%.
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 392/523
E40/7a4/ T*8a4 Pa88 )6
HPPK
Hara Ja1
P8a1a8
GROSS PRO+IT
O"4K R" '
IP
B*84 Hara Pa4ar
B*84 IP
E40/7a4/ RHPP
BEPK
NET PRO+ITLOSS UNIT
NET PRO+ITLOSS "r )
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 393/523
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 394/523
JOC DAN ANALISIS HP
TGL C.I : 2%-A"r
POPULASI : 2, EKOR
$ 2
JUMLAH!ALUE TEGUH-P$
UNIT PLASMA
2,000 7,200,000 11,000,000 PENJUALAN
Mark Sa(&
#,2, $$,, Co'ra Sa(&
0 D/ Sa14 Br*/11r Ga/8 L*4466
0
250 1,487,500 1,800,000 5 COST O+ PRODUCTION
500 2,50,000 3,550,000 10 UNIT
0 68,000 0 0
5,250 30,75,000 37,275,000 105
0
0
0 PLASMA
0
0
0
0
0 D/ C*40 O Pr*;0/*8 Ga/8 L*4466
0
0 A < B =
0 RHPP
0 Ga/8L*44 "8a1a8 4a"r*8a) a8 H
0 Gr*44 Mar/8 Ra0/* Ga/8L*44 "8a
0 Gr*44 Pr*/0 = Mar)0 Sa14 - C*40 *
0 Gr*44 Mar/8 Ra0/* Gr*44 Pr*/0 Ma
0
0 TAMBAHAN0
0 9ro&& pro;% Marg%' )R!PP / COST O" P
0
0 9ro&& pro;% Marg%' )R!PP / COST O" P
%, 35,'&,5 '2,%25,
$2 9ro&& pro;% Marg%' )R!PP / CO#TRAC
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 395/523
60
2:0 33,275 36,603 !PP / K9 )CO9S / TOTA K9 C:O+
1:0 50,820 55,02 R!PP / K9 )R!PP / TOT K9 C:O+
2:0 48,400 53,240 BIA@A KG A < B6
2:0 31,00 35,00
3:0 150,736 165,80
2:0 23,58 26,354 9ROSS MAR9# RATO )R!PP / CO#T
1:0 11,7 13,177 9ROSS MAR9# RATO )#ET PRO"T
2:0 24,200 26,620 9ROSS MAR9# RATO =R!PP / )PRO
1:0 162,250 178,475 9ROSS MAR9# RATO )#ET PRO"T
1:0 31,611 34,772
1:0 20,63 23,060
1:0 133,100 146,410
2:0 57,475 63,223
#&,%%# &5&,#3'
'3,'%$,$%# 5','&3,#3'
( & &
( $,92 $,92
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 396/523
3,'5%. 3,'5%.
$2,5#% $5,#%5
$%, $%,5
55,29%, 5#,2',
$$,&3',&33 2,5',2%%
$,3&2,' $,3&2,'
2&' 2&'
$#2,&
2,#$3,%%
$3,#%$
#,#39,3%#
2,239
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 397/523
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 398/523
<#T Rp 55,26,000
PASMA Rp 57,024,000
R" $,#2&,6
DOC Rp 7,200,000 3,%
"EED Rp 35,480,500 5,9$3
OK Rp 780,667
R" '3,'%$,$%#
Hr Ja1 Sa"r*8a) Pr I07
DOC Rp 11,000,000 R" 3,&, R" 5,5
"EED Rp 42,625,000 R" #,$'',5 R" #,$'
OK Rp 858,734 R" #&,%#
R" 5','&3,#3'
R" $$,22,5%#
R" $$,22,5%# < R" $,#2&,6 @
@
ra K*80ra) a<>6-RHPP6 @
1a8 a8 ?ara )*80ra)6
Pr*;0/*8 - RHPP UNIT @
)0 Sa146 UNIT
ROD<CTO#+ <#T 6:24
ROD<CTO#+ PASMA 4:8
SAES+ 4:76
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 399/523
Rp 15,765 A
Rp 785 $
R" $%,55
RACT SAES+ 5
R OSS / MARKET SAES+ <#T 14
T <#T > PRO"T PASMA+? 26
r OSS pr K9 / $EP pr K9+ 16
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 400/523
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 401/523
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 402/523
RINC
PLASMA : TEGUH-P$
ALAMAT : ALANG-ALANG,
PEMBELIAN
POPULASI : 2,TGL NO SJ JENIS BAR
+EED IN : %,
C.O TONASE6 : 3,'5%. DOC
Ga/8L*446 25-Apr MJD/4/14 1 DOC
R" $%,
R" $%,5 TOTAL
R" 56 B
-3( PAKAN
25-Apr MJP/4/143 7 200 C
2-Apr MJP/4/15 6 201 CS/!J
113 OA PAKA#
6 201 CS/!J
K808a8 Pr I07
R" $,9 53(
R" $,$9$ 2(
$(
25(
A
R" 9,29',5%#
R" 2,#$3,%%
R" %,5&$,5$
$$.9(
R" 9,$2$,#%#
$%(
TOTAL
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 403/523
O!K
25-Apr MJO/4/86 11 $%o&a' TP Ora( )1
25-Apr MJO/4/86 30 Moo(gr%' !C .
25-Apr MJO/4/86 26 Agr%%' So( . 10
25-Apr MJO/4/86 27 A&&r&% .100gr
25-Apr MJO/4/86 12 $%o% )100 gr+ $
25-Apr MJO/4/86 13 $rog&a )100 gr+
25-Apr MJO/4/86 16 E(kro% )100 gr+
25-Apr MJO/4/86 28 Drao !C . 10
25-Apr MJO/4/86 31 S'rg% 1 r
25-Apr MJO/4/86 15 D&a' )1 +
25-Apr MJO/4/86 21 R''%( )100 gr+
2-Apr MJO/4/ 18 Capr%a #D-K )1
2-Apr MJO/4/ 57 Capr%a #$-R )1
TOTAL
PENJUALAN
TGL NO.DO EKOR
30-Ma 1,20:0
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 404/523
TOTAL $,92.
C.IN : 2,
+EED : %,
C.OUT : $,92.
TON C.OUT : 3,'5%.
RATA-RATA UMUR : 35.
+EED EK : 3.$25
PENERIMAAN RHPP
PEMBELIAN : R"
PENJUALAN : R"
LABA RUGI PETERNAK : R"
BONUS PASAR : R"
BONUS IP : R"
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 405/523
TOTAL PENERIMAAN : R"
M80a?/
END@ MUHAMMAD TURK@
Ha Ara
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 406/523
IAN HASIL PRODUKSI PETERNAK
TGL C.I : 2%-A"r
OGOROTO, JOMBANG POPUL : 2, EKOR
2 PLASMA
ANG SATUAN JUMLAH HARGA !ALUE
Ekor 2,000 Rp 5,500 Rp 11,000,000
2, R" 5,5 R" $$,,
Kg 250 Rp 7,200 Rp 1,800,000
Kg 500 Rp 7,100 Rp 3,550,000
Rp 0 Rp - Rp -
Kg 5,250 Rp 7,100 Rp 37,275,000
%, R" #,$' R" '2,%25,
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 407/523
0 *(+ $ 100 *( 2 Rp 18,301 Rp 36,603
100 gr 100 gr 1 Rp 55,02 Rp 55,02
*( 100 *( 2 Rp 26,620 Rp 53,240
100 gr 2 Rp 17,545 Rp 35,00
100 gr 3 Rp 55,270 Rp 165,80
$ 100 gr 2 Rp 13,177 Rp 26,354
100 gr 1 Rp 13,177 Rp 13,177
0gr 100 gr 2 Rp 13,310 Rp 26,620
1 r 1 Rp 178,475 Rp 178,475
1 r 1 Rp 34,772 Rp 34,772
100 gr 1 Rp 23,060 Rp 23,060
00&+ $ 1000 & 1 Rp 146,410 Rp 146,410
00&+ 1000 & 2 Rp 31,611 Rp 63,223
R" &5&,#3'
BONUS PASAR (
KG BW HRG KONTRAK TOT.PENJUALAN UMUR HRG PASAR BNS PASAR
3,456:0 1:80 Rp 16,500 Rp 57,024,000 35:0 Rp 16,000 Rp -
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 408/523
3,'5%. $.& $%,5 R" 5#,2', 35. R" $%, R" -
E)*r +CR : $.#3%
K BW : $.& K)*r CO
E)*r DEPL : '. (
K O!K : '29 "r )*r CI
Har/ IP : 2&'
K)
5','&3,#3' = 2#,2'2 )*r
5#,2', = 2&,5$2 )*r
2,5',2%% = $,2# )*r
- = )*r
$#2,& = &% )*r
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 409/523
2,#$3,%% = $35# )*r
M**)r0* 23-N*-$5
TEGUH-P$
P0r8a)
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 410/523
Pr?/08a8 Kra4a7a S/40
STANDARD PER+ORMANCE
CB%k %'
CB%k o
TO# CO
"
Ag
$
"CR
P
5 !PP
10 !R9 PASAR
0 Mor
105
$%aa Opra&%o'a(/k
$%aa P*(%Baraa'/kg 270 - 285
286 - 300
301 - <P
$o'& P*(%Baraa'/kg 285 - 24
25 - 310
311 - <P
$o'& Pa&ar !PP
270 - 2
300 - <P
TOTAL
HASIL EKOR
$2
20
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 411/523
UMUR EK PENJ. AKTUAL
67,200 55,26,000
0
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 412/523
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
%#,2 55,29%,
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 413/523
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 414/523
7 Ba/ Ha4/1 RINCI
TIDAK
TEGUH-P$Na7a :
A1a7a0 :
0
0
0:0 PER+ORMANCE PETERNAK
0
0:0 P*"1a4/ :
0:00 M*r0a1/0 :
0:000 S/4a Aa7 :
0 U7r :
IP :
BW :
0:00 T*8a4 CO :
Rp%aB +CR A;0a1 :
500 0 HPP R".)6 :
Hara Pa4ar R".)6 :
300 0 Pa)a8 @a8 /8a)a8 :
500 0
600 0
100 0 PENDAPATAN PETERNAK
200 0
300 0 B/aa O"ra4/*8a1 :
B/aa P71/?araa8 :
B*84 P71/?araa8 :
20 0 B*84 Pa4ar :
25 0
TOTAL PENDAPATAN :
SISA PENERIMAAN :$3,#%$
M80a?/
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 415/523
D/ Ra?ar* Ar/ R*;?7a8
Ha Ara
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 416/523
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 417/523
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 418/523
N HASIL PRODUKSI PETERNAKNIRWANA +ARM
-
ALANG-ALANG, JOGOROTO, JOMBANG
)*r
. (
)*r
. ?ar/
. )
. )
.
)
- = -
- = -
- = -
- ( = -
-
-
- R" E)
-
D/40/. M**)r0*, 23-N*-$5
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 419/523
E)* S/?ar0*
K**r.Ha Ara P0r8a)
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 420/523
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 421/523
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 422/523
PLASMA : SUWAJI-P$
ALAMAT : PENANGGUNGAN, TRAWAS, MOJOKERTO
TGL NO SJ JENIS BARANG SATUAN
DOC
25-Apr MJD/4/15 1 DOC Ekor
PAKAN
23-Apr MJP/4/134 5 8201 STAR Kg
23-Apr MJP/4/135 4 8201 SP Kg
28-Apr MJP/4/156 4 8201 SP Kg
30-Apr MJP/4/168 4 8201 SP Kg
113 OA PAKA# Rp
4 8201 SP Kg
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 423/523
O!K
23-Apr MJO/4/80 11 $%o&a' TP Ora( )100 *(+ $ 100 *(
23-Apr MJO/4/80 30 Moo(gr%' !C .100 gr 100 gr
23-Apr MJO/4/80 26 Agr%%' So( . 100*( 100 *(
23-Apr MJO/4/80 27 A&&r&% .100gr 100 gr
23-Apr MJO/4/80 12 $%o% )100 gr+ $ 100 gr
23-Apr MJO/4/80 13 $rog&a )100 gr+ $ 100 gr
23-Apr MJO/4/80 16 E(kro% )100 gr+ 100 gr
23-Apr MJO/4/80 28 Drao !C . 100gr 100 gr
23-Apr MJO/4/80 15 D&a' )1 + 1 r
23-Apr MJO/4/80 31 S'rg% 1 r 1 r
23-Apr MJO/4/80 21 R''%( )100 gr+ 100 gr
2-Apr MJO/4/100 18 Capr%a #D-K )1000&+ $ 1000 &
2-Apr MJO/4/100 57 Capr%a #$-R )1000&+ 1000 &
T*0a1 Hara P*)*) Pr*)4/
D"14/ )*r6 '.
+r0/1/0a4)*r6 9%.
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 424/523
E40/7a4/ T*8a4 Pa88 )6
HPPK
Hara Ja1
P8a1a8
GROSS PRO+IT
O"4K R" '
IP
B*84 Hara Pa4ar
B*84 IP
E40/7a4/ RHPP
BEPK
NET PRO+ITLOSS UNIT
NET PRO+ITLOSS "r )
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 425/523
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 426/523
JOC DAN ANALISIS HP
TGL C.I : 2%-A"r $5
POPULASI : 2,5 EKOR
$ 2
JUMLAH!ALUE SUWAJI-P$
UNIT PLASMA
2,500 ,000,000 13,750,000 PENJUALAN
Mark Sa(&
9,, $3,#5, Co'ra Sa(&
0 D/ Sa14 Br*/11r Ga/8 L*4466
0
250 1,637,500 1,800,000 5 COST O+ PRODUCTION
250 1,550,000 1,775,000 5 UNIT
750 4,650,000 5,325,000 15
1,000 6,200,000 7,100,000 20
0 17,500 0 0
5,250 32,550,000 37,275,000 105
0 PLASMA
0
0
0
0
0 D/ C*40 O Pr*;0/*8 Ga/8 L*4466
0
0 A < B =
0 RHPP
0 Ga/8L*44 "8a1a8 4a"r*8a) a8 H
0 Gr*44 Mar/8 Ra0/* Ga/8L*44 "8a
0 Gr*44 Pr*/0 = Mar)0 Sa14 - C*40 *
0 Gr*44 Mar/8 Ra0/* Gr*44 Pr*/0 Ma
0
0 TAMBAHAN0
0 9ro&& pro;% Marg%' )R!PP / COST O" P
0
0 9ro&& pro;% Marg%' )R!PP / COST O" P
#,5 '%,#&5, 53,2#5,
$5 9ro&& pro;% Marg%' )R!PP / CO#TRAC
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 427/523
60
2:0 33,275 36,603 !PP / K9 )CO9S / TOTA K9 C:O+
1:0 50,820 55,02 R!PP / K9 )R!PP / TOT K9 C:O+
2:0 48,400 53,240 BIA@A KG A < B6
2:0 31,00 35,00
2:0 100,41 110,540
2:0 23,58 26,354 9ROSS MAR9# RATO )R!PP / CO#T
2:0 23,58 26,354 9ROSS MAR9# RATO )#ET PRO"T
2:0 24,200 26,620 9ROSS MAR9# RATO =R!PP / )PRO
1:0 31,611 34,772 9ROSS MAR9# RATO )#ET PRO"T
1:0 162,250 178,475
1:0 20,63 23,060
1:0 133,100 146,410
3:0 86,213 4,834
##$,$39 &'&,252
5%,55%,$39 %#,,252
( $ $
( 2,' 2,'
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 428/523
',32. ',32.
$3,92 $5,#$$
$%, $%,5
%9,$2, #$,2&,
$2,5%3,&%2 3,'%,#'&
$,#2&, $,#2&,
2&' 2&'
2$%,
3,%22,#'&
$',33
#,2$3,$$'
$,%#
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 429/523
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 430/523
<#T Rp 6,120,000
PASMA Rp 71,280,000
R" 2,$%,6
DOC Rp ,000,000 3,%
"EED Rp 46,785,000 %,23&
OK Rp 771,13
R" 5%,55%,$39
Hr Ja1 Sa"r*8a) Pr I07
DOC Rp 13,750,000 R" ',#5, R" 5,5
"EED Rp 53,275,000 R" %,'9, R" #,$3
OK Rp 848,252 R" ##,$$'
R" %#,,252
R" $$,3$#,$$'
R" $$,3$#,$$' < R" 2,$%,6 @
@
ra K*80ra) a<>6-RHPP6 @
1a8 a8 ?ara )*80ra)6
Pr*;0/*8 - RHPP UNIT @
)0 Sa146 UNIT
ROD<CTO#+ <#T 6:41
ROD<CTO#+ PASMA 5:34
SAES+ 5:08
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 431/523
Rp 15,711 A
Rp 83 $
R" $%,55
RACT SAES+ 5
R OSS / MARKET SAES+ <#T 10
T <#T > PRO"T PASMA+? 33
r OSS pr K9 / $EP pr K9+ 12
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 432/523
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 433/523
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 434/523
RINC
PLASMA : SUWAJI-P$
ALAMAT : PENANGGUNGA
PEMBELIAN
POPULASI : 2,5TGL NO SJ JENIS BAR
+EED IN : #,5
C.O TONASE6 : ',32. DOC
Ga/8L*446 25-Apr MJD/4/15 1 DOC
R" $%,
R" $%,5 TOTAL
R" 56 B
-3( PAKAN
23-Apr MJP/4/134 5 8201 STAR
23-Apr MJP/4/135 4 8201 SP
28-Apr MJP/4/156 4 8201 SP
30-Apr MJP/4/168 4 8201 SP
113 OA PAKA#
4 8201 SP
K808a8 Pr I07
R" $,9 53(
R" &%5 $'(
$(
2(
A
R" 9,$5#,$$'
R" 3,%22,#'&
R" 5,53',3%%
&.(
R" &,9'$,$$'
$3(
TOTAL
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 435/523
O!K
23-Apr MJO/4/80 11 $%o&a' TP Ora( )1
23-Apr MJO/4/80 30 Moo(gr%' !C .
23-Apr MJO/4/80 26 Agr%%' So( . 10
23-Apr MJO/4/80 27 A&&r&% .100gr
23-Apr MJO/4/80 12 $%o% )100 gr+ $
23-Apr MJO/4/80 13 $rog&a )100 gr+
23-Apr MJO/4/80 16 E(kro% )100 gr+
23-Apr MJO/4/80 28 Drao !C . 10
23-Apr MJO/4/80 15 D&a' )1 +
23-Apr MJO/4/80 31 S'rg% 1 r
23-Apr MJO/4/80 21 R''%( )100 gr+
2-Apr MJO/4/100 18 Capr%a #D-K )1
2-Apr MJO/4/100 57 Capr%a #$-R )1
TOTAL
PENJUALAN
TGL NO.DO EKOR
30-Ma 2,400:0
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 436/523
TOTAL 2,'.
C.IN : 2,5
+EED : #,5
C.OUT : 2,'.
TON C.OUT : ',32.
RATA-RATA UMUR : 35.
+EED EK : 3.$25
PENERIMAAN RHPP
PEMBELIAN : R"
PENJUALAN : R"
LABA RUGI PETERNAK : R"
BONUS PASAR : R"
BONUS IP : R"
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 437/523
TOTAL PENERIMAAN : R"
M80a?/
END@ MUHAMMAD TURK@
Ha Ara
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 438/523
IAN HASIL PRODUKSI PETERNAK
TGL C.I : 2%-A"r
, TRAWAS, MOJOKERTO POPUL : 2,5 EKOR
2 PLASMA
ANG SATUAN JUMLAH HARGA !ALUE
Ekor 2,500 Rp 5,500 Rp 13,750,000
2,5 R" 5,5 R" $3,#5,
Kg 250 Rp 7,200 Rp 1,800,000
Kg 250 Rp 7,100 Rp 1,775,000
Kg 750 Rp 7,100 Rp 5,325,000
Kg 1,000 Rp 7,100 Rp 7,100,000
Rp 0 Rp - Rp -
Kg 5,250 Rp 7,100 Rp 37,275,000
#,5 R" #,$3 R" 53,2#5,
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 439/523
0 *(+ $ 100 *( 2 Rp 18,301 Rp 36,603
100 gr 100 gr 1 Rp 55,02 Rp 55,02
*( 100 *( 2 Rp 26,620 Rp 53,240
100 gr 2 Rp 17,545 Rp 35,00
100 gr 2 Rp 55,270 Rp 110,540
$ 100 gr 2 Rp 13,177 Rp 26,354
100 gr 2 Rp 13,177 Rp 26,354
0gr 100 gr 2 Rp 13,310 Rp 26,620
1 r 1 Rp 34,772 Rp 34,772
1 r 1 Rp 178,475 Rp 178,475
100 gr 1 Rp 23,060 Rp 23,060
00&+ $ 1000 & 1 Rp 146,410 Rp 146,410
00&+ 1000 & 3 Rp 31,611 Rp 4,834
R" &'&,252
BONUS PASAR (
KG BW HRG KONTRAK TOT.PENJUALAN UMUR HRG PASAR BNS PASAR
4,320:0 1:80 Rp 16,500 Rp 71,280,000 35:0 Rp 16,000 Rp -
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 440/523
',32. $.& $%,5 R" #$,2&, 35. R" $%, R" -
E)*r +CR : $.#3%
K BW : $.& K)*r CO
E)*r DEPL : '. (
K O!K : 339 "r )*r CI
Har/ IP : 2&'
K)
%#,,252 = 2#,$'9 )*r
#$,2&, = 2&,5$2 )*r
3,'%,#'& = $,3%3 )*r
- = )*r
2$%, = &% )*r
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 441/523
3,%22,#'& = $''9 )*r
M**)r0* 23-N*-$5
SUWAJI-P$
P0r8a)
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 442/523
Pr?/08a8 Kra4a7a S/40
STANDARD PER+ORMANCE
CB%k %'
CB%k o
TO# CO
"
Ag
$
"CR
P
5 !PP
5 !R9 PASAR
15 Mor
20
0 $%aa Opra&%o'a(/k
105
$%aa P*(%Baraa'/kg 270 - 285
286 - 300
301 - <P
$o'& P*(%Baraa'/kg 285 - 24
25 - 310
311 - <P
$o'& Pa&ar !PP
270 - 2
300 - <P
TOTAL
HASIL EKOR
$5
25
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 443/523
UMUR EK PENJ. AKTUAL
84,000 6,120,000
0
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 444/523
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
&', %9,$2,
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 445/523
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 446/523
7 Ba/ Ha4/1 RINCI
TIDAK
SUWAJI-P$Na7a :
A1a7a0 :
0
0
0:0 PER+ORMANCE PETERNAK
0
0:0 P*"1a4/ :
0:00 M*r0a1/0 :
0:000 S/4a Aa7 :
0 U7r :
IP :
BW :
0:00 T*8a4 CO :
Rp%aB +CR A;0a1 :
500 0 HPP R".)6 :
Hara Pa4ar R".)6 :
300 0 Pa)a8 @a8 /8a)a8 :
500 0
600 0
100 0 PENDAPATAN PETERNAK
200 0
300 0 B/aa O"ra4/*8a1 :
B/aa P71/?araa8 :
B*84 P71/?araa8 :
20 0 B*84 Pa4ar :
25 0
TOTAL PENDAPATAN :
SISA PENERIMAAN :$',33
M80a?/
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 447/523
D/ Ra?ar* Ar/ R*;?7a8
Ha Ara
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 448/523
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 449/523
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 450/523
N HASIL PRODUKSI PETERNAKNIRWANA +ARM
-
PENANGGUNGAN, TRAWAS, MOJOKERTO
)*r
. (
)*r
. ?ar/
. )
. )
.
)
- = -
- = -
- = -
- ( = -
-
-
- R" E)
-
D/40/. M**)r0*, 23-N*-$5
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 451/523
E)* S/?ar0*
K**r.Ha Ara P0r8a)
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 452/523
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 453/523
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 454/523
PLASMA : SUPAAT-P$
ALAMAT : PURWOASRI, GONDANG, MOJOKERTO
TGL NO SJ JENIS BARANG SATUAN
DOC
28-Apr MJD/4/16 1 DOC Ekor
PAKAN
21-Apr MJP/4/115 5 8201 STAR Kg
30-Apr MJP/4/16 4 8201 SP Kg
113 OA PAKA# Rp
4 8201 SP Kg
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 455/523
O!K
2-Apr MJO/4/101 11 $%o&a' TP Ora( )100 *(+ $ 100 *(
2-Apr MJO/4/101 30 Moo(gr%' !C .100 gr 100 gr
2-Apr MJO/4/101 26 Agr%%' So( . 100*( 100 *(
2-Apr MJO/4/101 27 A&&r&% .100gr 100 gr
2-Apr MJO/4/101 12 $%o% )100 gr+ $ 100 gr
2-Apr MJO/4/101 5 $ro%(r "a&groF . 100 gr 100 gr
2-Apr MJO/4/101 16 E(kro% )100 gr+ 100 gr
2-Apr MJO/4/101 28 Drao !C . 100gr 100 gr
2-Apr MJO/4/101 31 S'rg% 1 r 1 r
2-Apr MJO/4/101 15 D&a' )1 + 1 r
2-Apr MJO/4/101 21 R''%( )100 gr+ 100 gr
T*0a1 Hara P*)*) Pr*)4/
D"14/ )*r6 .
+r0/1/0a4)*r6 $.
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 456/523
E40/7a4/ T*8a4 Pa88 )6
HPPK
Hara Ja1
P8a1a8
GROSS PRO+IT
O"4K R" '
IP
B*84 Hara Pa4ar
B*84 IP
E40/7a4/ RHPP
BEPK
NET PRO+ITLOSS UNIT
NET PRO+ITLOSS "r )
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 457/523
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 458/523
JOC DAN ANALISIS HP
TGL C.I : 29-A"r
POPULASI : 5, EKOR
$ 2
JUMLAH!ALUE SUPAAT-P$
UNIT PLASMA
5,000 18,500,000 27,500,000 PENJUALAN
Mark Sa(&
$&,5, 2#,5, Co'ra Sa(&
0 D/ Sa14 Br*/11r Ga/8 L*4466
0
500 3,275,000 3,600,000 10 COST O+ PRODUCTION
1,000 6,200,000 7,100,000 20 UNIT
0 138,2 0 0
13,500 83,700,000 5,850,000 270
0
0
0 PLASMA
0
0
0
0
0 D/ C*40 O Pr*;0/*8 Ga/8 L*4466
0
0 A < B =
0 RHPP
0 Ga/8L*44 "8a1a8 4a"r*8a) a8 H
0 Gr*44 Mar/8 Ra0/* Ga/8L*44 "8a
0 Gr*44 Pr*/0 = Mar)0 Sa14 - C*40 *
0 Gr*44 Mar/8 Ra0/* Gr*44 Pr*/0 Ma
0
0 TAMBAHAN0
0 9ro&& pro;% Marg%' )R!PP / COST O" P
0
0 9ro&& pro;% Marg%' )R!PP / COST O" P
$5, 93,3$3,929 $%,55,
3 9ro&& pro;% Marg%' )R!PP / CO#TRAC
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 459/523
60
4:0 66,550 73,205 !PP / K9 )CO9S / TOTA K9 C:O+
2:0 101,640 111,804 R!PP / K9 )R!PP / TOT K9 C:O+
3:0 72,600 7,860 BIA@A KG A < B6
3:0 47,850 52,635
5:0 251,226 276,34
3:0 3,531 43,484 9ROSS MAR9# RATO )R!PP / CO#T
2:0 23,58 26,354 9ROSS MAR9# RATO )#ET PRO"T
5:0 60,500 66,550 9ROSS MAR9# RATO =R!PP / )PRO
1:0 162,250 178,475 9ROSS MAR9# RATO )#ET PRO"T
2:0 63,223 6,545
2:0 41,27 46,11
93$,25' $,2',3#9
$$2,#'5,$&3 $35,#',3#9
(
( 5, 5,
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 460/523
. .
$$2,#'5,$&36 $35,#',3#96
$35,#',3#96
$$2,#'5,$&36
FDI!
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 461/523
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 462/523
<#T Rp -
PASMA Rp -
R" -
DOC Rp 18,500,000 3,#
"EED Rp 3,313,2 %,22$
OK Rp 31,254
R" $$2,#'5,$&3
Hr Ja1 Sa"r*8a) Pr I07
DOC Rp 27,500,000 R" 9,, R" 5,5
"EED Rp 106,550,000 R" $3,23%,#$ R" #,$3
OK Rp 1,024,37 R" 93,$25
R" $35,#',3#9
R" 22,329,$9#
R" 22,329,$9# < R" - @
@
ra K*80ra) a<>6-RHPP6 @
1a8 a8 ?ara )*80ra)6
Pr*;0/*8 - RHPP UNIT @
)0 Sa146 UNIT
ROD<CTO#+ <#T 0:00
ROD<CTO#+ PASMA 0:00
SAES+ 0:00
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 463/523
GD/0H A
GD/0H $
FDI!
RACT SAES+ 0
R OSS / MARKET SAES+ <#T GD/0H
T <#T > PRO"T PASMA+? 0
r OSS pr K9 / $EP pr K9+ GD/0H
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 464/523
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 465/523
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 466/523
RINC
PLASMA : SUPAAT-P$
ALAMAT : PURWOASRI, GO
PEMBELIAN
POPULASI : 5,TGL NO SJ JENIS BAR
+EED IN : $5,
C.O TONASE6 : - DOC
Ga/8L*446 28-Apr MJD/4/16 1 DOC
R" -
R" - TOTAL
R" - B
( PAKAN
21-Apr MJP/4/115 5 8201 STAR
30-Apr MJP/4/16 4 8201 SP
113 OA PAKA#
4 8201 SP
K808a8 Pr I07
R" $,& '9(
R" &&2 $'(
$(
2(
A
R" 22,329,$9#
R" -
R" 22,329,$9#
FDI!
R" $$2,#'5,$&36
FDI!
TOTAL
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 467/523
O!K
2-Apr MJO/4/101 11 $%o&a' TP Ora( )1
2-Apr MJO/4/101 30 Moo(gr%' !C .
2-Apr MJO/4/101 26 Agr%%' So( . 10
2-Apr MJO/4/101 27 A&&r&% .100gr
2-Apr MJO/4/101 12 $%o% )100 gr+ $
2-Apr MJO/4/101 5 $ro%(r "a&groF .
2-Apr MJO/4/101 16 E(kro% )100 gr+
2-Apr MJO/4/101 28 Drao !C . 10
2-Apr MJO/4/101 31 S'rg% 1 r
2-Apr MJO/4/101 15 D&a' )1 +
2-Apr MJO/4/101 21 R''%( )100 gr+
TOTAL
PENJUALAN
TGL NO.DO EKOR
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 468/523
TOTAL .
C.IN : 5,
+EED : $5,
C.OUT : .
TON C.OUT : .
RATA-RATA UMUR : .
+EED EK : .
PENERIMAAN RHPP
PEMBELIAN : R"
PENJUALAN : R"
LABA RUGI PETERNAK : R"
BONUS PASAR : R"
BONUS IP : R"
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 469/523
TOTAL PENERIMAAN : R"
M80a?/
END@ MUHAMMAD TURK@
Ha Ara
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 470/523
IAN HASIL PRODUKSI PETERNAK
TGL C.I : 29-A"r
NDANG, MOJOKERTO POPUL : 5, EKOR
2 PLASMA
ANG SATUAN JUMLAH HARGA !ALUE
Ekor 5,000 Rp 5,500 Rp 27,500,000
5, R" 5,5 R" 2#,5,
Kg 500 Rp 7,200 Rp 3,600,000
Kg 1,000 Rp 7,100 Rp 7,100,000
Rp 0 Rp - Rp -
Kg 13,500 Rp 7,100 Rp 5,850,000
$5, R" #,$3 R" $%,55,
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 471/523
0 *(+ $ 100 *( 4 Rp 18,301 Rp 73,205
100 gr 100 gr 2 Rp 55,02 Rp 111,804
*( 100 *( 3 Rp 26,620 Rp 7,860
100 gr 3 Rp 17,545 Rp 52,635
100 gr 5 Rp 55,270 Rp 276,34
100 gr 100 gr 3 Rp 14,45 Rp 43,484
100 gr 2 Rp 13,177 Rp 26,354
0gr 100 gr 5 Rp 13,310 Rp 66,550
1 r 1 Rp 178,475 Rp 178,475
1 r 2 Rp 34,772 Rp 6,545
100 gr 2 Rp 23,060 Rp 46,11
R" $,2',3#9
BONUS PASAR (
KG BW HRG KONTRAK TOT.PENJUALAN UMUR HRG PASAR BNS PASAR
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 472/523
. . R" - . R" - R" -
E)*r +CR : .
K BW : . K)*r CO
E)*r DEPL : . (
K O!K : 25 "r )*r CI
Har/ IP :
K)
$35,#',3#9 = 2#,$5 )*r
- = )*r
$35,#',3#96 = 2#,$56 )*r
- = )*r
- = )*r
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 473/523
$35,#',3#96 = 2#$56 )*r
M**)r0* 23-N*-$5
SUPAAT-P$
P0r8a)
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 474/523
Pr?/08a8 Kra4a7a S/40
STANDARD PER+ORMANCE
CB%k %'
CB%k o
TO# CO
"
Ag
$
"CR
P
10 !PP
20 !R9 PASAR
0 Mor
270
$%aa Opra&%o'a(/k
$%aa P*(%Baraa'/kg 270 - 285
286 - 300
301 - <P
$o'& P*(%Baraa'/kg 285 - 24
25 - 310
311 - <P
$o'& Pa&ar !PP
270 - 2
300 - <P
TOTAL
HASIL EKOR
3
50
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 475/523
UMUR EK PENJ. AKTUAL
0
0
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 476/523
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 477/523
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 478/523
7 Ba/ Ha4/1 RINCI
TIDAK
SUPAAT-P$Na7a :
A1a7a0 :
0
0
0:0 PER+ORMANCE PETERNAK
0
0:0 P*"1a4/ :
0:00 M*r0a1/0 :
0:000 S/4a Aa7 :
0 U7r :
IP :
BW :
0:00 T*8a4 CO :
Rp%aB +CR A;0a1 :
500 0 HPP R".)6 :
Hara Pa4ar R".)6 :
300 0 Pa)a8 @a8 /8a)a8 :
500 0
600 0
100 0 PENDAPATAN PETERNAK
200 0
300 0 B/aa O"ra4/*8a1 :
B/aa P71/?araa8 :
B*84 P71/?araa8 :
20 0 B*84 Pa4ar :
25 0
TOTAL PENDAPATAN :
SISA PENERIMAAN :
M80a?/
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 479/523
D/ Ra?ar* Ar/ R*;?7a8
Ha Ara
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 480/523
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 481/523
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 482/523
N HASIL PRODUKSI PETERNAKNIRWANA +ARM
-
PURWOASRI, GONDANG, MOJOKERTO
)*r
. (
)*r
. ?ar/
. )
. )
.
)
- = -
- = -
- = -
- ( = -
-
-
- R" E)
-
D/40/. M**)r0*, 23-N*-$5
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 483/523
E)* S/?ar0*
K**r.Ha Ara P0r8a)
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 484/523
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 485/523
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 486/523
PLASMA : HIDA@ATI-P$3
ALAMAT : CARANG REJO, KESAMBEN, JOMBANG
TGL NO SJ JENIS BARANG SATUAN
DOC
2-Apr MJD/4/17 1 DOC Ekor
PAKAN
28-Apr MJP/4/14 7 200 C Kg
30-Apr MJP/4/164 6 201 CS/!J Kg
113 OA PAKA# Rp
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 487/523
O!K
2-Apr MJO/4/102 12 $%o% )100 gr+ $ $%o% )100 gr+ $
T*0a1 Hara P*)*) Pr*)4/
D"14/ )*r6 .
+r0/1/0a4)*r6 $.
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 488/523
E40/7a4/ T*8a4 Pa88 )6
HPPK
Hara Ja1
P8a1a8
GROSS PRO+IT
O"4K R" '
IP
B*84 Hara Pa4ar
B*84 IP
E40/7a4/ RHPP
BEPK
NET PRO+ITLOSS UNIT
NET PRO+ITLOSS "r )
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 489/523
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 490/523
JOC DAN ANALISIS HP
TGL C.I : 3-A"r
POPULASI : %, EKOR
$ 2
JUMLAH!ALUE HIDA@ATI-P$3
UNIT PLASMA
6,000 22,200,000 33,000,000 PENJUALAN
Mark Sa(&
22,2, 33,, Co'ra Sa(&
0 D/ Sa14 Br*/11r Ga/8 L*4466
0
500 2,75,000 3,600,000 10 COST O+ PRODUCTION
1,000 5,00,000 7,100,000 20 UNIT
0 131,786 0 0
0
0
0
0 PLASMA
0
0
0
0
0 D/ C*40 O Pr*;0/*8 Ga/8 L*4466
0
0 A < B =
0 RHPP
0 Ga/8L*44 "8a1a8 4a"r*8a) a8 H
0 Gr*44 Mar/8 Ra0/* Ga/8L*44 "8a
0 Gr*44 Pr*/0 = Mar)0 Sa14 - C*40 *
0 Gr*44 Mar/8 Ra0/* Gr*44 Pr*/0 Ma
0
0 TAMBAHAN0
0 9ro&& pro;% Marg%' )R!PP / COST O" P
0
0 9ro&& pro;% Marg%' )R!PP / COST O" P
$,5 9,%,#&% $,#,
3 9ro&& pro;% Marg%' )R!PP / CO#TRAC
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 491/523
5
10:0 502,453 552,68 !PP / K9 )CO9S / TOTA K9 C:O+
R!PP / K9 )R!PP / TOT K9 C:O+
BIA@A KG A < B6
9ROSS MAR9# RATO )R!PP / CO#T
9ROSS MAR9# RATO )#ET PRO"T
9ROSS MAR9# RATO =R!PP / )PRO
9ROSS MAR9# RATO )#ET PRO"T
52,'53 552,%9&
3$,#9,23& '',252,%9&
(
( %, %,
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 492/523
. .
3$,#9,23&6 '',252,%9&6
'',252,%9&6
3$,#9,23&6
FDI!
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 493/523
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 494/523
<#T Rp -
PASMA Rp -
R" -
DOC Rp 22,200,000 3,#
"EED Rp ,006,786 %,5
OK Rp 502,453
R" 3$,#9,23&
Hr Ja1 Sa"r*8a) Pr I07
DOC Rp 33,000,000 R" $,&, R" 5,5
"EED Rp 10,700,000 R" $,%93,2$' R" #,$33
OK Rp 552,68 R" 5,2'5
R" '',252,%9&
R" $2,5'3,'%
R" $2,5'3,'% < R" - @
@
ra K*80ra) a<>6-RHPP6 @
1a8 a8 ?ara )*80ra)6
Pr*;0/*8 - RHPP UNIT @
)0 Sa146 UNIT
ROD<CTO#+ <#T 0:00
ROD<CTO#+ PASMA 0:00
SAES+ 0:00
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 495/523
GD/0H A
GD/0H $
FDI!
RACT SAES+ 0
R OSS / MARKET SAES+ <#T GD/0H
T <#T > PRO"T PASMA+? 0
r OSS pr K9 / $EP pr K9+ GD/0H
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 496/523
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 497/523
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 498/523
RINC
PLASMA : HIDA@ATI-P$3
ALAMAT : CARANG REJO,
PEMBELIAN
POPULASI : %,TGL NO SJ JENIS BAR
+EED IN : $,5
C.O TONASE6 : - DOC
Ga/8L*446 2-Apr MJD/4/17 1 DOC
R" -
R" - TOTAL
R" - B
( PAKAN
28-Apr MJP/4/14 7 200 C
30-Apr MJP/4/164 6 201 CS/!J
113 OA PAKA#
K808a8 Pr I07
R" $,& '9(
R" $,$29 $9(
$(
'(
A
R" $2,5'3,'%
R" -
R" $2,5'3,'%
FDI!
R" 3$,#9,23&6
FDI!
TOTAL
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 499/523
O!K
2-Apr MJO/4/102 12 $%o% )100 gr+ $
TOTAL
PENJUALAN
TGL NO.DO EKOR
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 500/523
TOTAL .
C.IN : %,
+EED : $,5
C.OUT : .
TON C.OUT : .
RATA-RATA UMUR : .
+EED EK : .
PENERIMAAN RHPP
PEMBELIAN : R"
PENJUALAN : R"
LABA RUGI PETERNAK : R"
BONUS PASAR : R"
BONUS IP : R"
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 501/523
TOTAL PENERIMAAN : R"
M80a?/
END@ MUHAMMAD TURK@
Ha Ara
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 502/523
IAN HASIL PRODUKSI PETERNAK
TGL C.I : 3-A"r
ESAMBEN, JOMBANG POPUL : %, EKOR
2 PLASMA
ANG SATUAN JUMLAH HARGA !ALUE
Ekor 6,000 Rp 5,500 Rp 33,000,000
%, R" 5,5 R" 33,,
Kg 500 Rp 7,200 Rp 3,600,000
Kg 1,000 Rp 7,100 Rp 7,100,000
Rp 0 Rp - Rp -
$,5 R" #,$33 R" $,#,
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 503/523
%o% )100 gr+ 10 Rp 55,270 Rp 552,68
R" 552,%9&
BONUS PASAR (
KG BW HRG KONTRAK TOT.PENJUALAN UMUR HRG PASAR BNS PASAR
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 504/523
. . R" - . R" - R" -
E)*r +CR : .
K BW : . K)*r CO
E)*r DEPL : . (
K O!K : 92 "r )*r CI
Har/ IP :
K)
'',252,%9& = #,3#5 )*r
- = )*r
'',252,%9&6 = #,3#56 )*r
- = )*r
- = )*r
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 505/523
'',252,%9&6 = #3#56 )*r
M**)r0* 23-N*-$5
HIDA@ATI-P$3
P0r8a)
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 506/523
Pr?/08a8 Kra4a7a S/40
STANDARD PER+ORMANCE
CB%k %'
CB%k o
TO# CO
"
Ag
$
"CR
P
10 !PP
20 !R9 PASAR
0 Mor
$%aa Opra&%o'a(/k
$%aa P*(%Baraa'/kg 270 - 285
286 - 300
301 - <P
$o'& P*(%Baraa'/kg 285 - 24
25 - 310
311 - <P
$o'& Pa&ar !PP
270 - 2
300 - <P
TOTAL
HASIL EKOR
3
5
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 507/523
UMUR EK PENJ. AKTUAL
0
0
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 508/523
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 509/523
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 510/523
7 Ba/ Ha4/1 RINCI
TIDAK
HIDA@ATI-P$3Na7a :
A1a7a0 :
0
0
0:0 PER+ORMANCE PETERNAK
0
0:0 P*"1a4/ :
0:00 M*r0a1/0 :
0:000 S/4a Aa7 :
0 U7r :
IP :
BW :
0:00 T*8a4 CO :
Rp%aB +CR A;0a1 :
500 0 HPP R".)6 :
Hara Pa4ar R".)6 :
300 0 Pa)a8 @a8 /8a)a8 :
500 0
600 0
100 0 PENDAPATAN PETERNAK
200 0
300 0 B/aa O"ra4/*8a1 :
B/aa P71/?araa8 :
B*84 P71/?araa8 :
20 0 B*84 Pa4ar :
25 0
TOTAL PENDAPATAN :
SISA PENERIMAAN :
M80a?/
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 511/523
D/ Ra?ar* Ar/ R*;?7a8
Ha Ara
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 512/523
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 513/523
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 514/523
N HASIL PRODUKSI PETERNAKNIRWANA +ARM
-
CARANG REJO, KESAMBEN, JOMBANG
)*r
. (
)*r
. ?ar/
. )
. )
.
)
- = -
- = -
- = -
- ( = -
-
-
- R" E)
-
D/40/. M**)r0*, 23-N*-$5
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 515/523
E)* S/?ar0*
K**r.Ha Ara P0r8a)
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 516/523
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 517/523
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 518/523
LR PER+ORMANCE NIRWANA
TANGGAL CHIC
NO NAMA PETERNAK C.I C.O DEPL (6 EKOR
1 SA#TOSO-P3 2-Mar-14 2-Ma-14 5,000 16:0 4,200
2 K!OK-P1 2-Mar-14 2-Ma-14 3,000 4:8 2,855
3 A#A#9-P2 1-Apr-14 1-Ma-14 5,000 6:5 4,675
4 IAEA# 5-Apr-14 1-Ma-14 7,000 5:8 6,51
5 A#<AR-P17 3-Apr-14 2-Ma-14 6,000 10:5 5,36
6 AR"# A-P2 5-Apr-14 -Ma-14 2,000 5:3 1,84
7 SAMET A-P6 -Apr-14 13-Ma-14 5,000 2:4 4,880
8 SAMET $-P6 -Apr-14 13-Ma-14 3,000 3:4 2,87
DDK-P2 12-Apr-14 16-Ma-14 5,800 4:0 5,568
10 $ADK A-P14 12-Apr-14 16-Ma-14 5,000 4:0 4,800
11 <RP-P2 16-Apr-14 11-Ma-14 5,000 6:5 4,676
12 #<RAKD-P2 16-Apr-14 20-Ma-14 3,000 4:0 2,880
13 AMRA-P1 1-Apr-14 23-Ma-14 6,000 4:0 5,760
14 !AD-P1 1-Apr-14 23-Ma-14 5,000 4:0 4,800
15 #RA#A A-P13 23-Apr-14 27-Ma-14 ,000 4:0 8,640
16 SAD A-P8 25-Apr-14 2-Ma-14 4,500 4:0 4,320
17 TE9<!-P1 26-Apr-14 30-Ma-14 2,000 4:0 1,20
18 S<AJ-P1 26-Apr-14 30-Ma-14 2,500 4:0 2,400
1 S<PAAT-P1 2-Apr-14 5,000
20 !DAAT-P13 30-Apr-14 6,000
SUMMAR@ 2 9',& $%.5( #9,$25
POPULASIEKOR6
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 519/523
OUT +EED USE
KG KG EKOR +CRPAK
!ALUE RP6
6,182:0 1:47 35:0 15,650 3:726 2:532 7,456,385
5,188:0 1:82 35: 10,300 3:608 1:85 64,788,626
6,13:0 1:32 31:0 12,500 2:674 2:018 78,153,108
5,16:5 0:78 27:0 11,500 1:745 2:225 71,672,173
6,81:0 1:30 32:8 15,100 2:812 2:163 3,372,821
2,44:0 1:55 35:0 5,000 2:640 1:68 31,538,511
,333:5 1:1 35:6 15,500 3:176 1:661 5,704,857
5,11:0 1:7 35:0 8,750 3:020 1:686 53,710,571
10,022:4 1:80 35:0 17,400 3:125 1:736 107,78,64
8,640:0 1:80 35:0 15,000 3:125 1:736 3,073,536
4,240:5 0:1 28:3 ,600 2:053 2:264 5,725,260
5,184:0 1:80 35:0 ,000 3:125 1:736 54,544,143
10,368:0 1:80 35:0 18,000 3:125 1:736 107,163,000
8,640:0 1:80 35:0 15,000 3:125 1:736 8,330,2
15,552:0 1:80 35:0 27,000 3:125 1:736 162,001,786
7,776:0 1:80 35:0 13,500 3:125 1:736 80,18,857
3,456:0 1:80 35:0 6,000 3:125 1:736 35,480,500
4,320:0 1:80 35:0 7,500 3:125 1:736 46,785,000
15,000 GA<EH GA<EH 3,313,2
1,500 GA<EH GA<EH ,006,786
$25,3&.9 $.5& F!ALUE 2'&,& 3.$'' $.9&' $,52',&$,#'2
A!ERAGEBW
UMURPANENHARI6
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 520/523
BIA@A SAPRONAK
N DOC O!KTOTAL RP6
( THD BEP OPS !ALUE RP6 ( THD BEP OPS !ALUE RP6 ( THD BEP OPS
75: 25,000,000 1:5 3,520,113 2:7 125,76,48
77: 15,000,000 18:0 1,358,216 1:6 81,146,841
72:7 24,250,000 22:6 2,624,30 2:4 105,028,038
66:4 31,150,000 28: 2,87,71 2:8 105,80,82
73:0 28,200,000 22:1 3,524,566 2:8 125,07,387
72:7 8,700,000 20:1 1,255,442 2: 41,43,53
70:4 21,250,000 15:6 1,861,453 1:4 118,816,310
70:8 13,050,000 17:2 1,20,457 1:6 67,70,02
74:7 22,330,000 15:5 2,566,55 1:8 132,686,560
73:7 18,500,000 14:6 2,64,314 2:1 114,222,84
71:6 1,250,000 23:1 2,738,55 3:3 81,714,215
74:8 11,100,000 15:2 1,244,102 1:7 66,888,245
74: 21,300,000 14: 2,210,630 1:5 130,673,630
75:2 17,180,000 14:5 1,688,346 1:4 108,1,275
74:8 32,400,000 15:0 2,01,353 1:0 16,43,13
74: 15,750,000 14:7 881,202 0:8 6,830,05
74:6 7,200,000 15:1 780,667 1:6 43,461,167
75:6 ,000,000 14:5 771,13 1:2 56,556,13
GA<EH 18,500,000 GA<EH 31,254 GA<EH 112,745,183
GA<EH 22,200,000 GA<EH 502,453 GA<EH 31,70,238
#&.9( 3&$,3$, $9.#( 3#,39#,95 $.9( $,9'3,5$&,%'%
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 521/523
'
RHPP BEP PRODUKSI EPENSE
HPP KG !ALUE RP6 ( THD BEP OPS !ALUE RP6 RP KG !ALUE RP6
20,378 )41,608,224+ -32:4 125,76,48 20,378 2,472,800
15,641 )5,82,037+ -7:2 81,146,841 15,641 2,075,200
16,5 )45,731,423+ -42:5 105,028,038 16,5 2,477,200
20,468 )66,78,41+ -62:1 105,80,82 20,468 2,067,800
17,20 )42,863,022+ -33:5 125,07,387 17,20 2,72,400
14,04 70,614 1:6 42,203,567 14,335 1,177,600
12,730 13,370, :8 132,187,30 14,163 3,733,400
13,04 5,856,547 7:7 73,826,576 14,222 2,076,400
13,23 7,532,465 5:2 140,21,025 13,1 4,008,60
13,220 8,640,000 6:8 122,862,84 14,220 3,456,000
1,270 )40,216,251+ -48:2 81,714,215 1,270 1,66,200
12,03 4,001,688 5:5 70,88,33 13,675 2,073,600
12,604 8,258,707 5:8 138,32,337 13,400 4,147,200
12,523 7,05,81 5: 115,25,04 13,340 3,456,000
12,635 13,785,112 6:4 210,278,250 13,521 6,220,800
12,452 7,073,478 6:6 103,03,537 13,362 3,110,400
12,576 2,713,066 5:7 46,174,233 13,361 1,382,400
13,02 3,622,748 5: 60,178,886 13,30 1,728,000
GA<EH )135,074,37+ GA<EH 112,745,183 GA<EH
GA<EH )44,252,68+ GA<EH 31,70,238 GA<EH
$5,5$ &2,%2',2'3 '.3( 2,2%,$'2,&&9 $%,$% 5,$52,3%
65 400
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 522/523
KG
OPS UNIT BEP OPERASIONAL
( THD BEP OPS !ALUE RP6 RP KG !ALUE RP6
1: 128,44,28 20,778 87,084,850 14,087 )41,364,448+
2:5 83,222,041 16,041 78,86,400 15,207 )4,325,641+
2:3 107,505,238 17,35 73,456,000 11,861 )34,04,238+
1: 107,877,62 20,868 56,458,000 10,21 )51,41,62+
2:2 127,88,787 18,320 101,274,000 14,507 )26,615,787+
2:7 43,381,167 14,735 50,408,300 17,122 7,027,133
2:7 135,20,70 14,563 143,476,250 15,372 7,555,541
2:7 75,02,76 14,622 80,011,400 15,413 4,108,424
2:8 144,227,85 14,31 155,347,200 15,500 11,11,215
2:7 126,318,84 14,620 133,20,000 15,500 7,601,151
2:0 83,410,415 1,670 58,506,600 13,77 )24,03,815+
2:8 72,63,533 14,075 82,44,000 16,000 ,80,467
2: 143,07,537 13,800 165,888,000 16,000 22,808,463
2: 118,715,04 13,740 142,560,000 16,500 23,844,06
2: 216,4,050 13,21 256,608,000 16,500 40,108,50
2: 107,013,37 13,762 128,304,000 16,500 21,20,063
2: 47,556,633 13,761 55,26,000 16,000 7,73,367
2:8 61,06,886 14,330 6,120,000 16,000 7,213,114
2.%( $,93$,&',&2& $5,'& $,9$9,559, $5,3$ $2,2&$,&2&6
PENJUALAN UNITRP6
HARGA PASARRP KG6
7/24/2019 5. RHPP + JOC MEI 2014 - NIRWANA
http://slidepdf.com/reader/full/5-rhpp-joc-mei-2014-nirwana 523/523
LABA RUGI
( THD BEP OPS ( THD SALES RP KG PPL IP
-32:2 -47:5 )6,61+ -47:5 140
-5:2 -5:5 )834+ -5:5 243
-31:7 -46:4 )5,48+ -46:4 18
-47:7 -1:1 ),47+ -1:1 123
-20:8 -26:3 )3,813+ -26:3 164
16:2 13: 2,387 13: 248
5:6 5:3 810 5:3 315
( KG THDHRG PSR
top related