SAPRONAK

QTY
Harga satuan
9,000.00
5,770.00

BIBIT AYAM
Pakan Ternak

0.67
1,000.00
9,666.67
7,233.33

1,500.00
14,500.00
10,850.00
26,850.00

7,270
7,120
6,970

52.00

23,607

OVK
34.6666667

PERFORMANCE
Berat Panen
Deplesi
Daya Hidup
BW/Ekor
FCR
Umur Panen
IP
Jumlah Panen

14,866.00
7.089%
92.911%
1.78
1.806
8,362.00

PERHITUNGAN UNTUK PETERNAK

Keterangan
Rp
Rp/kg
Panen Ayam
243,130,336.00
16,354.79
DOC
Pakan Ternak
OVK
BP
Sapronak
Selisih Hasil Budaya

51,930,000.00
189,769,500.00
1,227,580.00

3,493.21
12,765.34
82.58

242,927,080.00

16,341.12

203,256.00

13.67

HASIL PANEN AYAM

Jumlah
51,930,000.00

10,905,000.00
103,240,000.00
75,624,500.00
189,769,500.00

Ekor
8,362.00

Total Panen Ayam

20.00
193.33
144.67

QTY(kg)
14,866.00

30.00
290.00
217.00

1,227,580.00
242,927,080.00

REKAPITULASI PERHITUNGAN PETERNAK

Keterangan
Selisih Hasil Budaya

indeks

FCR Real
FCR Standard
Selisih FCR
Rincian Selisih Pasar
FCR Real
FCR Standard
Selisih FCR
Tambahan Selisih Pasar
Jumlah Perhitungan
Kompensasi Kerugian

100.00

Jumlah
16,354.79 243,130,336.00

1.636091

ETERNAK
Jumlah

8,362.00

836,200.00

5228
380
5608

8346
829.2
9175.2

SAPRONAK
QTY
Harga satuan
5,000.00
5,770.00

BIBIT AYAM
Pakan Ternak
25
110
147
282

1,250.00
5,500.00
7,350.00
14,100.00

7,270
7,120
6,970

70.00

23,607

OVK

PERFORMANCE
Berat Panen
Deplesi
Daya Hidup
BW/Ekor
FCR
Umur Panen
IP
Jumlah Panen

9,114.80
2.960%
97.040%
1.88
1.5469
4,852.00

PERHITUNGAN UNTUK PETERNAK

Keterangan
Rp
Rp/kg
Panen Ayam
143,102,360.00
15,700.00
DOC
Pakan Ternak
OVK
BP
Sapronak
Selisih Hasil Budaya

28,850,000.00
99,477,000.00
1,652,511.54

3,165.18
10,913.79
181.30

129,979,511.54

14,260.27

13,122,848.46

1,439.73

2,624.57

HASIL PANEN AYAM

Jumlah
28,850,000.00

Total Panen Ayam

9,087,500.00
39,160,000.00
51,229,500.00
99,477,000.00

Ekor
4,852.00

QTY(kg)
9,114.80

2.91

1,652,511.54
129,979,511.54

REKAPITULASI PERHITUNGAN PETERNAK

Keterangan
Selisih Hasil Budaya
FCR Real
FCR Standard
POINT

indeks

1.5469
1.7843
23.7365

Rincian Selisih Pasar

FCR Real
FCR Standard
Selisih FCR
Tambahan Selisih Pasar
Jumlah Perhitungan
Kompensasi Kerugian

100.00

Jumlah
15,700.00 143,102,360.00

274.00

ETERNAK
Jumlah

8,362.00

836,200.00

1.56
1.57
1.58
1.59
1.6
1.61
1.62
1.63
1.64
1.65

1.7011
1.7037
1.7063
1.7089
1.7115
1.7141
1.7167
1.7193
1.7219
1.7245

1.66
1.67
1.68
1.69
1.7
1.71
1.72
1.73
1.74
1.75
1.76
1.77
1.78
1.79
1.8
1.81
1.82
1.83
1.84
1.85
1.86
1.87
1.88
1.89
1.9
1.91
1.92
1.93
1.94
1.95
1.96

1.7271
1.7297
1.7323
1.7349
1.7375
1.74
1.743
1.745
1.748
1.7505
1.7531
1.7557
1.7583
1.7609
1.7635
1.7661
1.7687
1.7713
1.7739
1.7765
1.7791
1.7817
1.7843
1.7869
1.7895
1.7921
1.7947
1.7973
1.7999
1.8025
1.8051

1.97
1.98
1.99
2
2.01
2.02

1.8077
1.8103
1.8129
1.8155
1.8181
1.8207