Rekapitulasi Hasil Produksi Peternak

Data Farm
Nama Peternak Fachry Azwar Munandar
Alamat Farm Ngepas Kidul, Donoharjo, Ngaglik Sleman
Alamat Rumah Ngepas Kidul, Donoharjo, Ngaglik Sleman
Populasi 11000
DOC
No Tanggal No SJ Strain Populasi Harga Kontrak (Rp) Jumlah (Rp)
1 15 December 2023 D00447/2312 DOC WONCHICK NR PREMIUM VAKSIN 7700 Rp 8.060 Rp 62.062.000
2 15 December 2023 D00448/2312 DOC WONCHICK NR PREMIUM VAKSIN 3300 Rp 8.060 Rp 26.598.000
Total 11000 Rp 88.660.000
Pakan
No Tanggal No SJ Jenis Zak Kg Rp / Kg Jumlah (Rp)
1 14 December 2023 P03973/2312 AS 101 BG 20 1000 Rp 9.100 Rp 9.100.000
2 19 December 2023 P040272312 AS 101 BG 30 1500 Rp 9.100 Rp 13.650.000
3 23 December 2023 P04071/2312 AS 101 BG 40 2000 Rp 9.100 Rp 18.200.000
4 26 December 2023 P04104/2312 AS 101 BG 50 2500 Rp 9.100 Rp 22.750.000
5 30 December 2023 P04160/2312 AS 101 BG 70 3500 Rp 9.100 Rp 31.850.000
6 04 January 2024 P00029/2401 AS 101 BG 80 4000 Rp 9.100 Rp 36.400.000
7 06 January 2024 P00059/2401 AS 101 BG 80 4000 Rp 9.100 Rp 36.400.000
8 10 January 2024 P00091/2401 BR 1 S JATENG MED 90 4500 Rp 9.100 Rp 40.950.000
9 13 January 2024 P00124/2401 BR 1 S JATENG MED 20 1000 Rp 9.100 Rp 9.100.000
10 16 January 2024 P00159/2401 BR 1 S JATENG MED 60 3000 Rp 9.100 Rp 27.300.000
11 19 January 2024 P00193/2401 BR 1 S JATENG MED 50 2500 Rp 9.100 Rp 22.750.000
12 22 January 2024 P00231/2401 MULTIFEED BR 2-5 25 1250 Rp 9.050 Rp 11.312.500
No Mutasi Masuk Dari Peternak Jenis
1 09 January 2024 MB/00009 Agus MULTIFEED BR 2-5 12 600 Rp 9.050 Rp 5.430.000
No Mutasi Keluar Ke Peternak Jenis
1 25 January 2024 MB/00029 Lilis MULTIFEED BR 2-5 -14 -700 Rp 9.050 Rp (6.335.000)
Total 613 30650 Rp 9.098 Rp 278.857.500
OVK
No Tanggal No SJ Jenis Volume Satuan Harga @ (Rp) Jumlah (Rp)
1 18 December 2023 O01607/2312 EH-HEPA PLUS 7 100 ml Rp 30.000 Rp 210.000
2 18 December 2023 O01607/2312 SALTEC 2 1 Liter Rp 106.200 Rp 212.400
3 18 December 2023 O01607/2312 TOLTRADEX 2 1 liter Rp 777.700 Rp 1.555.400
4 18 December 2023 O01607/2312 GUMBONAL 20 100 gr Rp 16.500 Rp 330.000
5 18 December 2023 O01607/2312 AMOXYPLUS 10 100 gr Rp 40.000 Rp 400.000
6 18 December 2023 O01607/2312 KOMBIMIX HERBAL SOLUTION 2 1 Liter Rp 97.000 Rp 194.000
7 18 December 2023 O01607/2312 LOW STRESS - C SOLUTION 3 1 Liter Rp 64.000 Rp 192.000
8 27 December 2023 O01663/2313 REMISIN 10 250 gr Rp 118.700 Rp 1.187.000
9 27 December 2023 O01663/2313 REMISIN 5 250 gr Rp 118.700 Rp 593.500
10 30 December 2023 O01679/2401 REMISIN 7 250 gr Rp 118.700 Rp 830.900
11 06 January 2023 O00030/2401 MALADEX 2 1 liter Rp 134.000 Rp 268.000
12 06 January 2023 O00030/2401 GUMBONAL 20 100 gr Rp 16.500 Rp 330.000
13 06 January 2023 O00030/2401 HITSTRESS - HC 1 1 Liter Rp 341.320 Rp 341.320
14 11 January 2023 O00065/2401 STOPGUMB PLUS 40 100 gr Rp 26.640 Rp 1.065.600
15 18 January 2023 O00110/2401 SORBITOL PLUS 3 1 Liter Rp 38.500 Rp 115.500
Total 131 Rp 7.825.620
Penjualan Daging Ayam
Harga Pasar Harga Kontrak
No Tanggal Bakul Ekor Kg Bw Umur Keterangan
Rp Jumlah Rp Jumlah
1 12 January 2024 C1MB/C001 240 267,2 1,11 28 Rp 19.000 Rp 4.008.000 Rp 20.750 Rp 5.544.400 0
2 12 January 2024 C1MB/B001 390 408 1,05 28 Rp 19.000 Rp 6.487.200 Rp 20.750 Rp 8.466.000 0
3 12 January 2024 C1MB/S013 300 274,2 0,91 28 Rp 19.000 Rp 4.387.200 Rp 20.750 Rp 5.689.650 0
4 12 January 2024 C1MB/B006 275 291,2 1,06 28 Rp 19.000 Rp 4.222.400 Rp 20.750 Rp 6.042.400 0
5 12 January 2024 C1MB/N002 260 256,8 0,99 28 Rp 19.000 Rp 3.723.600 Rp 20.750 Rp 5.328.600 0
6 17 January 2024 C1MB/X015 100 156,4 1,56 33 Rp 19.000 Rp 2.267.800 Rp 20.750 Rp 3.245.300 0
7 18 January 2024 C1MB/X015 110 182 1,65 34 Rp 19.000 Rp 2.639.000 Rp 20.625 Rp 3.753.750 0
8 18 January 2024 C1MB/B003 370 457,2 1,24 34 Rp 19.000 Rp 6.629.400 Rp 20.750 Rp 9.486.900 0
9 20 January 2024 C1MB/X015 430 1006,4 2,34 36 Rp 19.000 Rp 14.592.800 Rp 20.100 Rp 20.228.640 0
10 21 January 2024 C1MB/C001 490 1016 2,07 37 Rp 19.000 Rp 14.732.000 Rp 20.200 Rp 20.523.200 0
11 21 January 2024 C1MB/X015 854 1945 2,28 37 Rp 19.000 Rp 28.202.500 Rp 20.100 Rp 39.094.500 0
12 22 January 2024 C1MB/A004 500 1085,2 2,17 38 Rp 19.000 Rp 15.735.400 Rp 20.200 Rp 21.921.040 0
13 22 January 2024 C1MB/B001 180 430,2 2,39 38 Rp 19.000 Rp 6.237.900 Rp 20.100 Rp 8.647.020 0
14 22 January 2024 C1MB/C001 890 1950,4 2,19 38 Rp 19.000 Rp 28.280.800 Rp 20.200 Rp 39.398.080 0
15 22 January 2024 C1MB/B006 222 511 2,30 38 Rp 19.000 Rp 7.665.000 Rp 20.100 Rp 10.271.100 0
16 22 January 2024 C1MB/R001 390 930,8 2,39 38 Rp 19.000 Rp 13.962.000 Rp 20.100 Rp 18.709.080 0
17 22 January 2024 C1MB/G001 658 1526,4 2,32 38 Rp 19.000 Rp 22.896.000 Rp 20.100 Rp 30.680.640 0
18 22 January 2024 C1MB/X015 815 1921,6 2,36 38 Rp 19.000 Rp 28.824.000 Rp 20.100 Rp 38.624.160 0
19 22 January 2024 C1MB/W001 150 316,4 2,11 38 Rp 19.000 Rp 4.746.000 Rp 20.200 Rp 6.391.280 0
20 22 January 2024 C1MB/A015 325 708,6 2,18 38 Rp 19.000 Rp 10.629.000 Rp 20.200 Rp 14.313.720 0
21 22 January 2024 C1MB/N003 710 1721 2,42 38 Rp 19.000 Rp 25.815.000 Rp 19.900 Rp 34.247.900 0
22 22 January 2024 C1MB/A015 126 295,8 2,35 38 Rp 19.000 Rp 4.437.000 Rp 20.100 Rp 5.945.580 0
23 22 January 2024 C1MB/S001 540 1261,4 2,34 38 Rp 19.000 Rp 18.921.000 Rp 20.100 Rp 25.354.140 0
24 22 January 2024 C1MB/S028 495 1008,2 2,04 38 Rp 19.000 Rp 15.123.000 Rp 20.200 Rp 20.365.640 0
25 23 January 2024 C1MB/B003 70 192,6 2,75 39 Rp 19.000 Rp 2.889.000 Rp 19.900 Rp 3.832.740 0
26 23 January 2024 C1MB/C001 320 854,4 2,67 39 Rp 19.000 Rp 12.816.000 Rp 19.900 Rp 17.002.560 0
27 24 January 2024 C1MB/C001 80 206 2,58 40 Rp 19.000 Rp 3.090.000 Rp 19.900 Rp 4.099.400 0
Total 10290 21180,4 2,06 33,80 Rp 14.823 Rp 313.959.000 Rp 20.170 Rp 427.207.420

Perfomance Pengeluaran :
DOC in DOC Rp 88.660.000
Total Feed (Kg) 30650 Pakan Rp 278.857.500
OVK Rp 7.825.620
Jumlah Panen : Materai Rp -
Ekor 10290 Simpanan Peternak Rp -
Kg 21180,4 Biaya Transfer Rp -
ADG 60,90 Rp 375.343.120
BW 2,06
FCR 1,45 Pemasukan :
IPK 394 Penjualan Ayam Rp 427.207.420
Mortalitas (Deplesi) Bonus pasar Rp -
Ekor 710 Bonus IPK Rp 4.236.080
% 6,45 Kompensasi
Rp 431.443.500
Umur Rata-rata 33,80
RHPP Rp 56.100.380

Yogyakarta, 30/01/ 2024

Administrasi Peternak PPL Pimpinan

( ) ( ) ( ) ( )