PT.

CIOMAS ADISATWA
===================
REKAPITULASI HASIL PEMELIHARAAN PETERNAK (FINAL)

No. Induk : 40811324

Nama Peternak : SYAHRIZAL 3
No. Ksp Kerja Sama : 48137805017

SAPRONAK
------------------------------------------------------------------------------------------
Nama Barang Tanggal No. Bukti Quantity Harga Satuan Jumlah
------------------------------------------------------------------------------------------

BIBIT AYAM
Sub Total 6,000 41.952.000

PAKAN TERNAK
SB 10 HG FC 2,250 17.887.500
SB 11 SUPER 3,500 26.302.750
SB 12 PELLET 13,350 95.652.750
Sub Total 19,100 139.842.750

OVK
Sub Total 37 542.418
------------------------------------------------------------------------------------------
Total 182.337.168
------------------------------------------------------------------------------------------

HASIL PANEN AYAM

------------------------------------------------------------------------------------------
Nama Barang Ekor Tanggal No. Bukti Quantity Harga Satuan Jumlah
------------------------------------------------------------------------------------------
Total Panen Ayam 5,679 11,597.60 200,334,696
------------------------------------------------------------------------------------------

PENCAPAIAN PERFORMANCE
--------------------------------------------
Jumlah Panen (Ekor) 5,679
Berat Panen (Kg) 11,597.60
Deplesi (%) 5.350%
DAYA HIDUP (%) 94.650%
BW/EKOR 2.04
FCR 1.518
UMUR PANEN (hari) 33.315
IP 382.327
--------------------------------------------
PERHITUNGAN UNTUK PETERNAK
--------------------------------------------------------
Keterangan Rp Rp/Kg
--------------------------------------------------------
Panen Ayam 200,334,696 17,273.81

DOC 41,952,000 3,513.83

 Pakan Ternak 139,842,750 11,647.88
OVK 542,418 46.77
BP 0 .00

Sapronak 182,337,168 15,208.48

----------------------------------------------------------
Selisih Hasil Budaya 17,997,528 2,065.32
----------------------------------------------------------

REKAPITULASI PERHITUNGAN PETERNAK

--------------------------------------------------------------------------
Keterangan Indeks Jumlah
--------------------------------------------------------------------------

Selisih Hasil Budidaya 100% 17,997,528

Rincian Selisih Pasar

FCR Real 1.518
FCR Standart 1.761
Selisih FCR - 0.243 30
Tambahan Selisih Pasar 11,597.60 0 5,955,250

FCR Real 1.518

FCR Standart .761
Selisih FCR - 0.243 200 2,319,600

Jumlah Perhitungan 26,272,378

---------------------------------------------------------------------
Jumlah Yang Dibayar 26,272,378
---------------------------------------------------------------------

KISARAN, 18/08/2017

Menyetujui,

Peternak Kepala Unit F&A Unit

(_____________) (______________) (______________)