REKAPTULASI HASIL PEMELIHARAAN PETERNAK

Peternak : M. SHOLEH
Farm : Ds. Sumber Dawe Sari – Grati – Pasuruan

PEMBELIAN SAPRONAK
No Tanggal Strain Bird Rp / Ekor Jumalh
1.. DOC 1 4,700 32,900.000
DMC VAKSIN 7,000
Total 4,700 32,900.000

Volume
No Tanggal Jenis Rp / Kg Jumlah
Sak Kg
1 SB 20 20 1,000 8,500 8,500.000
2 SB 21 35 1,750 8,350 14,612,500
3 SB 21 40 2,000 8,350 16,700,000
4 SB 21 35 1,750 8,350 14,612,500
5 SB 21 50 2,500 8,350 20,875,000
6 SB 21 50 2,500 8,350 20,875,000
7 SB 21 55 2,750 8,350 22,962,500
II . FEED 8 SB 21 20 1,000 8,350 8,350,000
9 SB 21 Mutasi k muflih b -12 (600) 8,350 (5,010,000)
10 - - -
11 - - -
12 - - -
13 - - -
14 - - -
15 - - -

Total 293 14,650 122,477,500

No Tanggal Jenis Volume Sat Harga Jumlah

1 Amoxitin 3 - 84,096 252,288
2 Antikoksi 2 - 199,073 398,146
3 Maladek 2 - 114,923 229,846
4 Trimezyn 4 - 68,970 275,880
5 Neobro 4 - 31,680 126,720
6 Fortevit 2 - 146,259 292,518
7 Therapy 2 - 66,145 132,290
8 Antikoksi 2 - 199,073 398,146
9 Kumavit 4 - 34,980 139,920
10 - - -
II . VODV 11 - - -
12 - - -
13 - - -
14 - - -
15 - - -
16 - -
17 - -
18 - -
19 - -
20 - -

Total 25 2,245,754
 PENJUALAN AYAM BESAR

No. : MSJ/1314/13/P12/MARET/22

Nama : SAUDAH

Actual Kontrak
NO Tanggal Bird Kg Avg Umur Diff
Harga Jumlah Harga Jumlah
1 612 1,267.00 2.07 36 21,300 26,987,100 18,815 23,838,605 3,148,495
2 60 83.00 1.38 36 18,300 1,518,900 17,915 1,486,945 31,955
3 637 1,289.00 2.02 36 21,300 27,455,700 18,865 24,316,985 3,138,715
4 55 63.50 1.15 36 18,300 1,162,050 17,915 1,137,603 24,448
5 812 1,608.50 1.98 36 21,300 34,261,050 18,865 30,344,353 3,916,698
6 350 556.50 1.59 36 21,300 11,853,450 17,915 9,969,698 1,883,753
7 27 29.00 1.07 36 19,500 565,500 17,915 519,535 45,965
8 763 1,461.00 1.91 36 21,500 31,411,500 18,865 27,561,765 3,849,735
9 250 537.00 2.15 37 21,800 11,706,600 18,815 10,103,655 1,602,945
10 918 1,974.50 2.15 37 21,800 43,044,100 18,815 37,150,218 5,893,883

TOTAL 4,484 8,869.00 1.98 36 20,640 189,965,950 18,470 166,429,360 23,536,590

7,060,977

Total Out Put : Prestasi Peternak

Keterangan
DOC 32,900,000
FEED 122,477,500 Total DOC In 4,700
Total FEED 14,650.00
VOVD 2,245,754
Vaksinator - Jumlah Panen
Materai 12,000
Ekor 4,484
Total 157,635,254
Kg 8,869.00
Total In Put : BW or AVG 1.98
Penjualan Ayam Besar 166,429,360 FCR 1.65
Mortalitas
Bonus Harga 7,060,977
Kompensasi Umur - Ekor 155
% 3.30%
Total 173,490,337 Rata – Rata Umur 36
Laba Rugi Peternak 15,855,083 Social Cost
Ayam Lost

Sisa saldo 12,987,780

Tuban , Mei 2022

Pimpinan Administrasi PPL Mitra

Hartono Sugiarto Nur Jihan : SHOLEH : SAUDAH