Rekapitulasi Hasil Produksi Peternak

Data Farm
Nama Peternak Fachry Azwar Munandar 2
Alamat Farm Jl Tampir Beningan 2 Bateh, Candimulyo, Magelang
Alamat Rumah Jl Tampir Beningan 2 Bateh, Candimulyo, Magelang
Populasi 15000
DOC
No Tanggal No SJ Strain Populasi Harga Kontrak (Rp) Jumlah (Rp)
1 03 October 2023 D00347/2310 DOC SILGA NORMAL VAKSIN 15000 Rp 8.050 Rp 120.750.000
Total 15000 Rp 120.750.000
Pakan
No Tanggal No SJ Jenis Zak Kg Rp / Kg Jumlah (Rp)
1 02 October 2023 P03199/2310 AS 101 BG 40 2000 Rp 9.100 Rp 18.200.000
2 06 October 2023 P03242/2310 AS 101 BG 35 1750 Rp 9.100 Rp 15.925.000
3 11 October 2023 P03315/2310 AS 101 BG 50 2500 Rp 9.100 Rp 22.750.000
4 14 October 2023 P03340/2310 AS 101 BG 70 3500 Rp 9.100 Rp 31.850.000
5 18 October 2023 P03391/2310 AS 101 BG 70 3500 Rp 9.100 Rp 31.850.000
6 21 October 2023 P03416/2310 MULTIFEED BR 2-5 70 3500 Rp 9.050 Rp 31.675.000
7 24 October 2023 P03457/2310 AS 101 BG 100 5000 Rp 9.100 Rp 45.500.000
8 27 October 2023 P03486/2310 MULTIFEED BR 2-5 135 6750 Rp 9.050 Rp 61.087.500
9 30 October 2023 P03517/2310 MULTIFEED BR 2-5 160 8000 Rp 9.050 Rp 72.400.000
10 03 November 2023 P03559/2311 MULTIFEED BR 2-5 70 3500 Rp 9.050 Rp 31.675.000
11 04 November 2023 P03570/2311 MULTIFEED BR 2-5 70 3500 Rp 9.050 Rp 31.675.000
No Mutasi Masuk Dari Peternak Jenis
1 02 November 2023 MB/00389 Bowo MULTIFEED BR 2-5 16 800 Rp 9.050 Rp 7.240.000
No Mutasi Keluar Ke Peternak Jenis
1 10 November 2023 MB/00398 Agus MULTIFEED BR 2-5 -26 -1300 Rp 9.050 Rp (11.765.000)
2 10 November 2023 MB/00399 Budi MULTIFEED BR 2-5 -31 -1550 Rp 9.050 Rp (14.027.500)
Total 829 41450 Rp 9.072 Rp 376.035.000
OVK
No Tanggal No SJ Jenis Volume Satuan Harga @ (Rp) Jumlah (Rp)
1 03 October 2023 O01226/2310 SALTEC 4 1 Liter Rp 106.200 Rp 424.800
2 03 October 2023 O01226/2310 EH-HEPA PLUS 10 100 ml Rp 30.000 Rp 300.000
3 03 October 2023 O01226/2310 MALADEX 2 1 liter Rp 134.000 Rp 268.000
4 03 October 2023 O01226/2310 TOLTRADEX 2 1 liter Rp 777.700 Rp 1.555.400
5 03 October 2023 O01226/2310 HITSTRESS - HC 2 1 Liter Rp 230.000 Rp 460.000
6 03 October 2023 O01226/2310 KOMBIMIX HERBAL SOLUTION 4 1 Liter Rp 97.000 Rp 388.000
7 03 October 2023 O01226/2310 LOW STRESS - C SOLUTION 3 1 Liter Rp 64.000 Rp 192.000
8 03 October 2023 O01226/2310 AMOXYPLUS 15 100 gr Rp 40.000 Rp 600.000
9 03 October 2023 O01226/2310 SINDOMIX 17/ BRO S 5 1 kg Rp 60.000 Rp 300.000
10 17 October 2023 O01296/2310 MEDOXY LA 15 100 ml Rp 97.000 Rp 1.455.000
11 17 October 2023 O01296/2310 INJEKSI VIT B KOMPLEK 6 100 ml Rp 68.500 Rp 411.000
12 17 October 2023 O01296/2310 VAKSINATOR MEDION KHUSUS 15000 0 Rp 38 Rp 570.000
13 20 October 2023 O01313/2310 GUMBONAL 30 100 gr Rp 16.500 Rp 495.000
14 02 November 2023 O01390/2311 EH CIPROFLOX 2 100 ml Rp 260.000 Rp 520.000
15 02 November 2023 O01390/2311 HITSTRESS - HC 1 1 Liter Rp 341.000 Rp 341.000
16 02 November 2023 O01390/2311 LOW STRESS - C SOLUTION 3 1 Liter Rp 64.000 Rp 192.000
Total 15100 Rp 8.472.200
Penjualan Daging Ayam
Harga Pasar Harga Kontrak
No Tanggal Bakul Ekor Kg Bw Umur Keterangan
Rp Jumlah Rp Jumlah
1 06 November 2023 C1MB/A004 470 979,6 2,08 34 Rp 19.000 Rp 18.122.600 Rp 20.200 Rp 19.787.920 0
2 06 November 2023 C1MB/A003 1223 2240,4 1,83 34 Rp 19.000 Rp 41.447.400 Rp 20.450 Rp 45.816.180 0
3 06 November 2023 C1MB/N003 680 1188,8 1,75 34 Rp 19.000 Rp 21.992.800 Rp 20.550 Rp 24.429.840 0
4 06 November 2023 C1MB/C001 990 1815 1,83 34 Rp 19.000 Rp 33.577.500 Rp 20.450 Rp 37.116.750 0
5 06 November 2023 C1MB/A015 1980 4209,8 2,13 34 Rp 19.000 Rp 77.881.300 Rp 20.200 Rp 85.037.960 0
6 07 November 2023 C1MB/A003 1203 2560,8 2,13 35 Rp 19.000 Rp 47.374.800 Rp 20.200 Rp 51.728.160 0
7 07 November 2023 C1MB/A004 370 845,8 2,29 35 Rp 19.000 Rp 15.647.300 Rp 20.100 Rp 17.000.580 0
8 07 November 2023 C1MB/X014 720 1397,2 1,94 35 Rp 19.000 Rp 25.848.200 Rp 20.300 Rp 28.363.160 0
9 07 November 2023 C1MB/C001 365 667,4 1,83 35 Rp 19.000 Rp 12.346.900 Rp 20.450 Rp 13.648.330 0
10 07 November 2023 C1MB/S035 400 887,4 2,22 35 Rp 19.000 Rp 16.416.900 Rp 20.100 Rp 17.836.740 0
11 07 November 2023 C1MB/R001 450 1028,8 2,29 35 Rp 19.000 Rp 19.032.800 Rp 20.100 Rp 20.678.880 0
12 07 November 2023 C1MB/A015 3239 6861,4 2,12 35 Rp 19.000 Rp 126.935.900 Rp 20.200 Rp 138.600.280 0
13 07 November 2023 C1MB/P008 1000 1952 1,95 35 Rp 19.000 Rp 36.112.000 Rp 20.300 Rp 39.625.600 0
14 08 November 2023 C1MB/X014 354 632,8 1,79 36 Rp 19.000 Rp 11.706.800 Rp 20.550 Rp 13.004.040 0
15 09 November 2023 C1MB/A003 240 398,8 1,66 37 Rp 19.000 Rp 7.377.800 Rp 20.625 Rp 8.225.250 0
Total 13684 27666,0 2,02 33,80 Rp 18.500 Rp 511.821.000 Rp 20.274 Rp 560.899.670

Perfomance Pengeluaran :
DOC in DOC Rp 120.750.000
Total Feed (Kg) 41450 Pakan Rp 376.035.000
OVK Rp 8.472.200
Jumlah Panen : Materai Rp -
Ekor 13684 Simpanan Peternak Rp 6.117.567
Kg 27666 Biaya Transfer Rp -
ADG 59,82 Rp 511.374.767
BW 2,02
FCR 1,50 Pemasukan :
IPK 364 Penjualan Ayam Rp 560.899.670
Mortalitas (Deplesi) Bonus pasar Rp -
Ekor 1316 Bonus IPK Rp 5.533.200
% 8,77 Kompensasi
Rp 566.432.870
Umur Rata-rata 33,80
RHPP Rp 55.058.103

Yogyakarta, 11/11/2023
Administrasi Peternak PPL Pimpinan

( ) ( ) ( ) ( )