REKAPITULASI HASIL PEMELIHARAAN PETERNAK - SEMENTARA

No. Siklus F05910000001

PT. CIOMAS ADISATWA -- PONTIANAK

Nama Farm: LA NASIHU Tgl. Proses: 27-Sep-2022
Peternak: LA NASIHU Tgl. Cetak: 27-Sep-2022
Nama PPL: DEBI WARAHMAN Jam Cetak: 05:09:26

Tanggal No Bukti Jumlah Nama Barang Keterangan Harga Total

Bibit Ayam (DOC)

21-Aug-2022 ME22080441 5,200.00 EK DOC 9,615 49,998,000
21-Aug-2022 ME22080441 16,800.00 EK DOC 9,615 161,532,000
25-Aug-2022 AJ22080012 (465.00) EK DOC 9,615 (4,470,975)
Total 21,535 EK 207,059,025

Pakan Ternak (MT)

19-Aug-2022 ME22080383 7,500.00 KG MT - PRE STARTER 10,700 80,250,000
23-Aug-2022 ME22080468 3,250.00 KG MT - PRE STARTER 10,700 34,775,000
02-Sep-2022 ME22090027 4,000.00 KG MT - STARTER 10,350 41,400,000
03-Sep-2022 ME22090045 7,500.00 KG MT - STARTER 10,350 77,625,000
08-Sep-2022 ME22090133 7,500.00 KG MT - STARTER 10,350 77,625,000
10-Sep-2022 ME22090173 6,000.00 KG MT - FINISHER 10,250 61,500,000
13-Sep-2022 ME22090215 7,500.00 KG MT - FINISHER 10,250 76,875,000
16-Sep-2022 ME22090288 7,500.00 KG MT - FINISHER 10,250 76,875,000
17-Sep-2022 ME22090309 2,500.00 KG MT - FINISHER 10,250 25,625,000
22-Sep-2022 ME22090410 5,000.00 KG MT - FINISHER 10,250 51,250,000
26-Sep-2022 2209000072 (1,850.00) KG MT - FINISHER Ke AFRIANSYAH 10,250 (18,962,500)
26-Sep-2022 2209000073 (1,500.00) KG MT - FINISHER Ke AINY 10,250 (15,375,000)
Total 54,900 KG 569,462,500

Obat, Vaksin, dan Kimia (OVK)

19-Aug-2022 ME22080384 20.00 BKS CYPROTYLOGRIN @ 100 GR 38,610 772,200
19-Aug-2022 ME22080384 5.00 TBL CHLORINE TABLET 1 KG @ 200 GR 16,280 81,400
19-Aug-2022 ME22080384 2.00 JRG AGRICID @ 1 LT 99,990 199,980
19-Aug-2022 ME22080384 30.00 SCH VITAKUR @ 100 GR 18,920 567,600
02-Sep-2022 ME22090028 15.00 BKS AGRIMOX 50 @ 100 GR 77,220 1,158,300
02-Sep-2022 ME22090028 20.00 SCH VITAKUR @ 100 GR 19,090 381,800
03-Sep-2022 ME22090046 10.00 BKS AGRIMOX 50 @ 100 GR 77,220 772,200
16-Sep-2022 ME22090289 25.00 TBL CHLORINE TABLET 1 KG @ 200 GR 22,470 561,750
16-Sep-2022 ME22090289 2.00 JRG SORBITOL @ 1 LT 38,295 76,590
16-Sep-2022 ME22090289 2.00 JRG AGRICID @ 1 LT 113,610 227,220
16-Sep-2022 ME22090289 20.00 SCH VITAKUR @ 100 GR 19,090 381,800
22-Sep-2022 ME22090411 10.00 SCH VITAKUR @ 100 GR 19,090 190,900
Total 5,371,740

Total DOC, MT, dan OVK 781,893,265

Disetujui Oleh ,

( LA NASIHU ) ( Eko Permana )

Peternak Kepala Unit

Lst_Rhpp
Nama Farm: LA NASIHU

Tanggal No Bukti Jumlah Nama Barang BW Harga Total

Pemeliharaan Ayam

12-Sep-2022 2209000254 2,200 EK 2,183.62 KG AYAM SEHAT 0.99 25,378 55,415,908

14-Sep-2022 2209000324 2,200 EK 2,406.38 KG AYAM SEHAT 1.09 25,378 61,069,112
18-Sep-2022 2209000403 1,500 EK 2,016.00 KG AYAM SEHAT 1.34 24,089 48,563,424
19-Sep-2022 2209000420 1,000 EK 1,509.90 KG AYAM SEHAT 1.51 23,652 35,712,155
20-Sep-2022 2209000426 1,200 EK 1,801.54 KG AYAM SEHAT 1.50 23,652 42,610,024
22-Sep-2022 2209000461 1,900 EK 3,830.08 KG AYAM SEHAT 2.02 22,896 87,693,512
22-Sep-2022 2209000462 900 EK 1,687.46 KG AYAM SEHAT 1.87 23,150 39,064,699
22-Sep-2022 2209000463 1,000 EK 2,016.58 KG AYAM SEHAT 2.02 22,896 46,171,616
22-Sep-2022 2209000464 850 EK 1,663.12 KG AYAM SEHAT 1.96 23,013 38,273,381
23-Sep-2022 2209000470 1,600 EK 3,390.54 KG AYAM SEHAT 2.12 22,815 77,355,170
23-Sep-2022 2209000471 2,200 EK 4,575.37 KG AYAM SEHAT 2.08 22,896 104,757,672
24-Sep-2022 2209000489 1,800 EK 4,070.18 KG AYAM SEHAT 2.26 22,744 92,572,174
24-Sep-2022 2209000490 2,105 EK 4,628.77 KG AYAM SEHAT 2.20 22,744 105,276,745
24-Sep-2022 2209000491 750 EK 1,683.28 KG AYAM SEHAT 2.24 22,744 38,284,520

Total Pemeliharaan 21,205 EK 37,462.82 KG 872,820,112

 Total Panen Ayam 872,820,112
Total Sapronak 781,893,265
Kinerja Peternak Aktual Standard Selisih
Selisih Hasil Budidaya 90,926,847
Jumlah Panen (Ekor) 21,205
Jumlah Panen (Kg) 37,462.82 Selisih Efisiensi 230 X 37,462.8 Kg 8,616,449

BW 1.77
Subsidi Harga Pasar 40,079,575
FCR Hasil Panen 1.465 1.692 (0.227)
Deplesi (%) 1.53 6.00 4.47
Rata2 Umur Pemeliharaan 30.21 Jumlah Perhitungan 139,622,871
IP 394 Pendapatan Lain-Lain

Konsumsi Rp. Rp/Kg

DOC 21,535 Ekor 207,059,025 5,527

Pakan 54,900 Kg 569,462,500 15,201
OVK 161.00 Unit 5,371,740 143
Prestasi 230 x 37,462.8 Kg 8,616,449 230

790,509,714 21,101 Jumlah Pendapatan Lain-Lain 0

Penjualan Ayam Besar 37,462.8 Kg 872,820,112 23,298 Pendapatan/Potongan

Jumlah 0
Pendapatan Bersih 139,622,871

Jaminan Peternak (15,000,000)

Jumlah Dibayar 124,622,871