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 13500
DOC
No Tanggal No SJ Strain Populasi Harga Kontrak (Rp) Jumlah (Rp)
1 23 November 2023 D00411/2311 DOC WONCHICK NR PREMIUM VAKSIN 13500 Rp 8.060 Rp 108.810.000
Total 13500 Rp 108.810.000
Pakan
No Tanggal No SJ Jenis Zak Kg Rp / Kg Jumlah (Rp)
1 22 November 2023 P03763/2311 AS 101 BG 25 1250 Rp 9.100 Rp 11.375.000
2 25 November 2023 P03804/2311 AS 101 BG 40 2000 Rp 9.100 Rp 18.200.000
3 01 December 2023 P03857/2312 AS 101 BG 70 3500 Rp 9.100 Rp 31.850.000
4 06 December 2023 P03904/2312 AS 101 BG 70 3500 Rp 9.100 Rp 31.850.000
5 09 December 2023 P03936/2312 AS 101 BG 110 5500 Rp 9.100 Rp 50.050.000
6 15 December 2023 P03989/2312 AS 101 BG 70 3500 Rp 9.100 Rp 31.850.000
7 18 December 2023 P04022/2312 MULTIFEED BR 2-5 80 4000 Rp 9.050 Rp 36.200.000
8 21 December 2023 P04054/2312 MULTIFEED BR 2-5 80 4000 Rp 9.050 Rp 36.200.000
9 23 December 2023 P04085/2312 MULTIFEED BR 2-5 100 5000 Rp 9.050 Rp 45.250.000
No Mutasi Masuk Dari Peternak Jenis
1 26 December 2023 MB/00463 Anjar MULTIFEED BR 2-5 6 300 Rp 9.050 Rp 2.715.000
2 30 December 2023 MB/00467 Agus MULTIFEED BR 2-5 40 2000 Rp 9.050 Rp 18.100.000
No Mutasi Keluar Ke Peternak Jenis
1 04 January 2024 MB/00003 Bowo MULTIFEED BR 2-5 -2 -100 Rp 9.050 Rp (905.000)
Total 689 34450 Rp 9.078 Rp 312.735.000
OVK
No Tanggal No SJ Jenis Volume Satuan Harga @ (Rp) Jumlah (Rp)
1 24 November 2023 O01497/2311 SALTEC 4 1 Liter Rp 106.200 Rp 424.800
2 24 November 2023 O01497/2311 EH-HEPA PLUS 9 100 ml Rp 30.000 Rp 270.000
3 24 November 2023 O01497/2311 MALADEX 2 1 liter Rp 134.000 Rp 268.000
4 24 November 2023 O01497/2311 GUMBONAL 20 100 gr Rp 16.500 Rp 330.000
5 24 November 2023 O01497/2311 TOLTRADEX 2 1 liter Rp 777.700 Rp 1.555.400
6 24 November 2023 O01497/2311 HITSTRESS - HC 1 1 Liter Rp 341.320 Rp 341.320
7 24 November 2023 O01497/2311 KOMBIMIX HERBAL SOLUTION 3 1 Liter Rp 97.000 Rp 291.000
8 24 November 2023 O01497/2311 AMOXYPLUS 12 100 gr Rp 40.000 Rp 480.000
9 24 November 2023 O01497/2311 G-MICROCID 1 1 Liter Rp 60.000 Rp 60.000
10 24 November 2023 O01497/2311 LOW STRESS - C SOLUTION 1 1 Liter Rp 62.830 Rp 62.830
Total 55 Rp 4.083.350
Penjualan Daging Ayam
Harga Pasar Harga Kontrak
No Tanggal Bakul Ekor Kg Bw Umur Keterangan
Rp Jumlah Rp Jumlah
1 24 December 2023 C1MB/B001 440 452,8 1,03 31 Rp 19.000 Rp 8.376.800 Rp 20.750 Rp 9.395.600 0
2 24 December 2023 C1MB/N003 1160 1972 1,70 31 Rp 19.000 Rp 36.482.000 Rp 20.550 Rp 40.524.600 0
3 24 December 2023 C1MB/C001 240 280 1,17 31 Rp 19.000 Rp 5.180.000 Rp 20.750 Rp 5.810.000 0
4 25 December 2023 C1MB/N003 480 502 1,05 32 Rp 19.000 Rp 9.287.000 Rp 20.750 Rp 10.416.500 0
5 26 December 2023 C1MB/N003 500 556,8 1,11 33 Rp 19.000 Rp 10.300.800 Rp 20.750 Rp 11.553.600 0
6 29 December 2023 C1MB/N003 1900 4180 2,20 36 Rp 19.000 Rp 77.330.000 Rp 20.200 Rp 84.436.000 0
7 29 December 2023 C1MB/A003 290 467,2 1,61 36 Rp 19.000 Rp 8.643.200 Rp 20.625 Rp 9.636.000 0
8 29 December 2023 C1MB/F002 1875 3270,2 1,74 36 Rp 19.000 Rp 60.498.700 Rp 20.550 Rp 67.202.610 0
9 01 January 2024 C1MB/X015 750 1508,4 2,01 39 Rp 19.000 Rp 27.905.400 Rp 20.200 Rp 30.469.680 0
10 01 January 2024 C1MB/F002 1651 3200 1,94 39 Rp 19.000 Rp 59.200.000 Rp 20.300 Rp 64.960.000 0
11 02 January 2024 C1MB/X015 504 1058,4 2,10 40 Rp 19.000 Rp 19.580.400 Rp 20.300 Rp 21.485.520 0
12 03 January 2024 C1MB/A003 340 731 2,15 41 Rp 19.000 Rp 13.523.500 Rp 20.300 Rp 14.839.300 0
13 03 January 2024 C1MB/X015 1875 3610 1,93 41 Rp 19.000 Rp 66.785.000 Rp 20.300 Rp 73.283.000 0
14 03 January 2024 C1MB/X015 1200 2524,8 2,10 41 Rp 19.000 Rp 46.708.800 Rp 20.300 Rp 51.253.440 0
Total 13205 24313,6 1,84 33,80 Rp 18.500 Rp 449.801.600 Rp 20.370 Rp 495.265.850

Perfomance Pengeluaran :
DOC in DOC Rp 108.810.000
Total Feed (Kg) 34450 Pakan Rp 312.735.000
OVK Rp 4.083.350
Jumlah Panen : Materai Rp -
Ekor 13205 Simpanan Peternak Rp -
Kg 24313,6 Biaya Transfer Rp -
ADG 54,47 Rp 425.628.350
BW 1,84
FCR 1,42 Pemasukan :
IPK 376 Penjualan Ayam Rp 495.265.850
Mortalitas (Deplesi) Bonus pasar Rp -
Ekor 295 Bonus IPK Rp 4.862.720
% 2,19 Kompensasi
Rp 500.128.570
Umur Rata-rata 33,80
RHPP Rp 74.500.220

Yogyakarta, 09/01/2024
Administrasi Peternak PPL Pimpinan

( ) ( ) ( ) ( )