Important Announcement
PubHTML5 Scheduled Server Maintenance on (GMT) Sunday, June 26th, 2:00 am - 8:00 am.
PubHTML5 site will be inoperative during the times indicated!

Home Explore 01.FORM DPUP.PARE

01.FORM DPUP.PARE

Published by idhol.cakep, 2020-05-13 07:17:40

Description: 01.FORM DPUP.PARE

Search

Read the Text Version

SUMMARY LAPORAN PANEN PETERNAK & PENJUALAN AYAM PAREPARE CHECK-IN DOC JANUARI 2020 NO DOC-IN MITRA SUPP (EK) DOC 510 P-11 FEED USE (Rp) MEDICINE TOTALCOST HARGA KON (Rp) P-12 (KG) 1 02/Jan/20 ASMIATI 2,900 50 4,150 93,945,000 1,201,159 116,896,159 123,7 2 02/Jan/20 A.MAPPASIKKI 1,500 21,750,000 50 1,500 8,000 12,200 35,040,000 895,392 47,185,392 40,1 3 02/Jan/20 SURYANTI 1,900 11,250,000 50 2,250 3,000 4,550 61,605,000 852,059 76,707,059 78,6 4 02/Jan/20 A.AGUS B 1,600 14,250,000 50 1,650 5,700 8,000 36,965,000 373,100 49,338,100 47,3 5 06/Jan/20 H.ASRI 6,300 12,000,000 1,500 15,250 3,100 4,800 129,125,000 180,297,068 159,6 6 06/Jan/20 A.AGUS A 1,500 47,250,000 250 1,300 31,980,000 3,922,068 43,921,961 37,2 7 06/Jan/20 JUMASTAN B 2,400 11,250,000 400 3,200 - 16,750 77,425,000 691,961 96,717,867 94,1 8 09/Jan/20 AMIRUDDIN B 3,100 18,000,000 750 3,000 2,600 4,150 90,550,000 115,134,142 115,5 9 13/Jan/20 SUPARMAN 2,000 23,250,000 500 2,500 6,450 10,050 45,480,000 1,292,867 60,992,117 59,3 10 14/Jan/20 GUNTUR 3,000 15,000,000 1,000 3,500 8,000 11,750 58,620,000 1,334,142 83,245,879 80,2 11 14/Jan/20 SOFYAN 3,000 22,500,000 1,000 3,550 2,900 5,900 80,879,347 183,106,697 80,8 12 14/Jan/20 AMIRUDDIN A 3,100 22,500,000 700 3,500 3,100 7,600 76,685,000 512,117 101,214,856 97,7 13 14/Jan/20 ABD.KADIR 1,800 23,250,000 250 2,800 3,250 7,800 40,450,000 2,125,879 54,343,950 49,4 14 17/Jan/20 ARDI 3,200 13,500,000 500 8,700 5,750 9,950 70,890,000 79,727,350 96,720,584 96,0 15 17/Jan/20 HJ.SURYANI A 2,200 24,000,000 500 4,300 2,200 5,250 37,010,000 1,279,856 54,781,156 60,8 16 17/Jan/20 A.AKBAR 1,600 16,500,000 250 2,700 25,820,000 38,816,775 24,9 17 17/Jan/20 ZULKIFLI 1,800 12,000,000 300 2,500 - 9,200 40,070,000 393,950 54,642,039 50,6 18 17/Jan/20 SUPARJO A 2,500 13,500,000 550 3,000 - 4,800 68,585,000 1,830,584 88,343,525 88,1 19 17/Jan/20 SUPARJO B 2,500 18,750,000 550 3,000 400 3,350 70,895,000 1,271,156 90,939,173 87,0 20 20/Jan/20 HJ.FITRI 3,400 18,750,000 500 5,450 2,400 5,200 46,635,000 74,633,984 16,8 21 24/Jan/20 HJ.SURYANI B 2,200 25,500,000 750 5,700 5,350 8,900 49,740,000 996,775 68,359,340 63,6 22 24/Jan/20 SUPARJO C 3,000 16,500,000 500 3,750 5,650 9,200 64,730,000 1,072,039 88,216,950 81,1 23 27/Jan/20 SUPARJO D 2,900 22,500,000 750 3,500 100 6,050 73,995,000 1,008,525 96,914,847 88,7 24 27/Jan/20 SUPARJO E 2,400 21,750,000 500 3,250 - 6,450 55,105,000 1,294,173 74,365,100 66,3 25 27/Jan/20 ROSPIDAH 1,400 18,000,000 250 2,000 4,150 8,400 26,975,000 2,498,984 38,305,645 30,4 26 27/Jan/20 A.YUSNIAR 1,300 10,500,000 100 1,500 5,350 9,600 30,810,000 2,119,340 41,010,958 37,5 27 27/Jan/20 A.ROSNAWATI 1,300 9,750,000 100 1,500 3,400 7,150 31,580,000 41,780,958 39,9 28 27/Jan/20 HASNA 1,900 9,750,000 500 2,000 1,250 3,500 50,100,000 986,950 65,102,350 68,7 29 30/Jan/20 HERANI 2,153 14,250,000 - 5,450 2,400 4,000 41,965,000 1,169,847 59,299,987 63,6 30 31/Jan/20 AHMADI 3,000 16,147,500 1,000 5,900 2,500 4,100 53,230,000 1,260,100 77,214,817 84,6 72,853 22,500,000 14,150 112,350 4,000 6,500 1,696,884,347 2,358,549,436 2,113,560 JUMLAH 546,397,500 - 5,450 830,645 - 6,900 450,958 450,958 91,000 217,500 752,350 1,187,487 1,484,817 115,267,589

NTRAK PENJUALAN SELISIH TOTAL HASIL CHECK OUT BW AGE LB MORT IP AVG FCR BAKUL SALE & BUY INSENTIF PEMELIHARAAN (KG) (%) (%) 788,643 41 344 (KG) ACT STDR DIF 156,551 117,374,770 6,892,484 3,486,130 7,040.4 37 95.34 4.66 197 620,231 37,834,750 (7,028,841) 10,378,614 2,765 2,230.5 43 87.33 12.67 307 2.55 1.73 1.86 (0.131) 394,826 76,975,000 1,913,172 4,461.8 37 89.21 10.79 241 626,859 45,088,900 (1,943,274) - !(7,028,841!) 1,310 2,634.5 36 88.13 11.88 200 1.70 2.04 1.74 0.297 218,034 153,039,350 (20,670,209) 8,731.6 37 89.37 10.63 175 116,026 35,819,100 (6,703,928) 1,192,895 3,106,067 1,695 2,021.7 43 88.67 11.33 272 2.63 1.79 1.86 (0.071) 533,380 86,935,750 (2,601,841) 5,321.1 39 89.17 10.83 300 357,487 101,925,600 - !(1,943,274!) 1,410 6,482.2 36 94.52 5.48 259 1.87 1.82 1.78 0.043 236,699 56,692,900 399,238 3,314.7 30 90.00 10.00 281 879,347 78,959,400 (1,634,630) - !(20,670,209!) 5,630 4,406.9 33 93.50 6.50 259 1.55 1.92 1.67 0.250 742,294 79,727,350 (3,009,180) 4,484.8 39 88.97 11.03 256 452,066 90,348,700 (102,227,350) - !(6,703,928!) 1,330 5,512.3 34 91.94 8.06 234 1.52 2.05 1.67 0.385 014,842 46,829,200 (3,472,562) 2,745.8 36 85.83 14.17 272 818,830 91,476,050 (4,891,884) - !(2,601,841!) 2,140 5,348.9 31 95.94 4.06 347 2.49 1.89 1.86 0.025 952,759 59,833,400 3,353.4 30 95.68 4.32 107 638,768 24,219,700 (705,742) 1,538,848 1,938,085 2,930 1,300.4 37 65.63 34.38 232 2.21 1.81 1.86 (0.051) 117,406 47,531,900 6,037,674 2,814.9 38 86.11 13.89 288 082,497 80,116,250 (13,864,016) - !(1,634,630!) 1,800 4,945.5 39 94.40 5.60 272 1.84 1.78 1.78 0.001 898,470 78,753,400 (4,003,271) 4,911.2 33 92.80 7.20 12 687,123 14,425,600 (226,119) - !(3,009,180!) 2,805 921.8 34 23.24 76.76 263 1.57 1.72 1.67 0.057 101,810 61,095,400 (3,856,676) 3,555.3 33 94.55 5.45 240 790,819 74,653,350 (57,735,514) - !(102,227,350!) 2,669 4,483.6 39 90.67 9.33 225 1.68 1.74 1.72 0.018 374,563 83,069,150 (4,672,217) 4,942.6 39 85.52 14.48 206 498,455 61,934,700 (7,115,140) 458,893 !(3,013,669!) 2,850 3,703.8 34 79.58 20.42 160 1.93 1.81 1.81 (0.006) 527,087 27,889,300 (8,124,028) 1,638.0 38 82.36 17.64 221 940,574 34,608,200 (7,990,538) - !(4,891,884!) 1,545 2,076.6 38 89.23 10.77 245 1.78 1.91 1.74 0.169 751,737 36,974,350 (7,807,190) 2,212.6 38 94.62 5.38 321 638,857 62,983,800 (3,483,871) 936,058 230,316 3,070 3,873.0 33 94.74 5.26 328 1.74 1.72 1.74 (0.023) 603,142 57,116,900 (1,840,384) 3,548.6 30 96.61 3.39 357 0,180 74,504,000 3,649,387 1,074,610 7,112,284 2,105 4,724.6 36.59 95.30 4.70 1.59 1.43 1.67 (0.237) 1,978,736,220 4,338,870 7,388,325 - !(13,864,016!) 1,050 117,743 87.29 1.24 2.58 1.55 1.024 - !(4,003,271!) 1,550 1.82 1.85 1.78 0.068 1,024,210 798,091 2,360 2.10 1.80 1.86 (0.064) - !(3,856,676!) 2,320 2.12 1.87 1.86 0.009 - !(57,735,514!) 790 1.17 6.56 1.49 5.078 - !(4,672,217!) 2,080 1.71 1.81 1.74 0.071 - !(7,115,140!) 2,720 1.65 1.87 1.72 0.152 - !(8,124,028!) 2,480 1.99 1.94 1.81 0.131 - !(7,990,538!) 1,910 1.94 1.93 1.81 0.119 - !(7,807,190!) 1,153 1.42 2.14 1.62 0.522 - !(3,483,871!) 1,160 1.79 1.93 1.74 0.183 - !(1,840,384!) 1,230 1.80 1.85 1.78 0.074 1,161,900 4,811,287 1,800 2.15 1.68 1.86 (0.186) 1,419,440 5,758,310 2,080 1.71 1.54 1.74 (0.207) 1,417,380 8,805,705 2,859 1.65 1.46 1.72 (0.261) 13,710,363 ########### 63,596 1.85 1.85 1.552 0.295 9

Nama Peternak DAFTAR PERHITUNGAN UNTUK PETERNAK (DPUP) 0 R SUPARJO D Nomor Perjanjian 27-Jan-20 192 Alamat 2,850 Tgl Perjanjian Populasi Ekor No. DPUP Periode ke : Surat Jalan Keterangan Pembelian (Rp.) Nama Barang Tanggal No. SJ Jumlah Satuan 21,375,000 27-Jan-20 001 37 2,850 ekor ANAK AYAM SC 51,333 Cyprotil plus @100gr (CKM) 84,250 346 1 btl Vita Chick @250gr (Medion) 24,064 353 2 bks Egg bro formula @100gr 342 1 bks Floxa M2P @100ml 130,000 349 3 btl Medivac ND Clone 45 @1000 110,100 134 3 btl Medivac Gumboro A1 @1000ds (MED) 246,600 132 3 vial Medimilk @100gr (CKM) 355 1 bks Colismox @100gr 16,500 344 4 bks GINGERTOL @ 1L(MED) 202,667 236 2 btl Safety cold @100gr 292 4 bks thera m2p @100gr 84,600 350 Iodinacid @1lt 106,400 341 btl Masterchick @100gr (CKM) 338 1 btl P10-Pakan Ternak - 48 P11-Pre-Pakan Ternak 113,333 67 bks P11G-Pakan Ternak 750 kg - 2 3,500 kg 5,850,000 5,350 kg 26,950,000 41,195,000 Sub Total 1 96,539,847 PENJUALAN Jumlah Berat Rata2 BB Harga Garansi Total (Ek) (Kg) Ukuran 350 1.18 19,586 8,057,680 500 411.4 1.25 19,220 12,041,330 1,10 - 1,19 626.5 18,776 1,20 - 1,29 200 18,386 - 1,30 - 1,39 200 378.1 1.89 18,169 - 1,40 - 1,49 1,230 384.3 1.92 18,017 - 1,50 - 1,59 2,480 3,142.3 2.55 17,841 - 1,60 - 1,69 17,685 - 1,70 - 1,79 4,942.6 1.99 17,624 6,686,699 1,80 - 1,89 17,577 6,772,903 1,90 - 1,99 14,000 55,232,207 - >2 88,790,819.20 AFKIR - TOTAL Hasil Pemeliharaan (7,749,028) Insentif Actual Standart Selisih Insentif kg Panen Total Insentif FCR 1.94 0.131 4,943 - Mortality 13.0 1.81 8.08 4,943 - Bonus Pasar 4.90 - Adjusted Perform - Total Insentif Hasil Yang Diterima Rp. (7,749,028) 2,850 ekor Rincian Pembelian 7,500 21,375,000 Keterangan 7,708 73,995,000 13.0 % DOC 9,600 Kg Rp 1,169,847 Mortalitas 39 hari Pakan Rp 96,539,847 Umur Panen 1.99 kg Obat,dll. Berat Rata-rata Total Pembelian (Rp) IP 228 13-May-20 PAREPARE, Dibuat Oleh Disetujui Peternak IDOL AINUL YAQIN SUPARJO D

Rekapitulasi Penjualan 27-Jan-20 No. Tanggal SPPA Jumlah Berat (Kg) Rata2 BB Pembeli Kontrak Aktual Penjualan Selisih Pasar (Ekor) 1 27-Feb-20 0682 Harga Total Harga Total 2 29-Feb-20 0704 3 5-Mar-20 0783 350 411.4 1.18 ARIFIN 19,586 8,057,680 17,500 7,199,500 - 4 6-Mar-20 0803 500 626.5 1.25 MIMIK 5 9-Mar-20 0843 200 378.1 1.89 RPA 19,220 12,041,330 17,000 10,650,500 - 6 10-Mar-20 0858 7 10-Mar-20 0859 200 384.3 1.92 JUNAID 17,685 6,686,699 16,000 6,049,600 - 8 11-Mar-20 0870 9 12-Mar-20 0884 100 204.8 2.05 ARIFIN 17,624 6,772,903 16,000 6,148,800 - 10 13-Mar-20 0893 11 100 240.7 2.41 HJ.WARDAH 17,577 3,599,770 17,000 3,481,600 - TOTAL 200 470.9 2.35 HJ.WARDAH 17,577 4,230,784 16,500 3,971,550 - 400 998.6 2.50 HJ.WARDAH 17,577 8,277,009 16,500 7,769,850 - 300 913.5 3.05 HJ.WARDAH 17,577 17,552,392 16,500 16,476,900 - 130 313.8 2.41 ARIFIN 17,577 16,056,590 17,500 15,986,250 - 17,577 5,515,663 17,000 5,334,600 - - -- 2,480 4,942.6 1.99 88,790,819 83,069,150 - Kematian (%) Bonus Pasar Selisih Pasar Total 12.98 0% - - tgl masuk P10 P11 P11G ket ZAK ZAK ZAK 18-Jan-20 amiruddin a 1-Feb-20 10 10 20 TAHIR PALI 8-Feb-20 5 25 20 SUPARJO C 13-Feb-20 15 20 192 15-Feb-20 20 25 22-Feb-20 5 24-Feb-20 10 26-Feb-20 4 29-Feb-20 7 29-Feb-20 -4 10-Mar-20 10-Mar-20 107 9-Mar-20 TOTAL 15 70

DAFTAR PERHITUNGAN UNTUK PETERNAK (DPUP) 0 Nama Peternak SUPARJO E Nomor Perjanjian 27-Jan-20 Alamat 2,400 Ekor Tgl Perjanjian Populasi No. DPUP Periode ke : Surat Jalan Keterangan Pembelian (Rp.) Nama Barang Tanggal No. SJ Jumlah Satuan 18,000,000 27-Jan-20 001 37 2,400 ekor ANAK AYAM SC 51,333 Cyprotil plus @100gr (CKM) 346 1 btl Vita Chick @250gr (Medion) 126,375 353 3 bks Egg bro formula @100gr 72,192 342 3 bks Colismox @100gr 344 4 bks Medivac ND Clone 45 @1000 202,667 134 3 btl Medivac Gumboro A1 @1000ds (MED) 110,100 132 3 vial Medimilk @100gr (CKM) 246,600 355 1 bks Floxa M2P @100ml 349 3 btl GINGERTOL @ 1L(MED) 16,500 236 2 btl Safety cold @100gr 130,000 292 4 bks thera m2p @100gr 350 Iodinacid @1lt 84,600 341 btl Masterchick @100gr (CKM) 106,400 338 1 btl P10-Pakan Ternak 48 P11-Pre-Pakan Ternak - 67 bks P11G-Pakan Ternak 113,333 500 kg 2 3,250 kg - 3,400 kg 3,900,000 25,025,000 26,180,000 Sub Total 1 74,365,100 PENJUALAN Jumlah Berat Rata2 BB Harga Garansi Total (Ek) (Kg) Ukuran 1.24 19,586 - 350 433.3 1.38 19,220 8,328,026 1,10 - 1,19 300 414.8 18,776 7,788,285 1,20 - 1,29 18,386 1,30 - 1,39 100 173.2 1.73 18,169 - 1,40 - 1,49 200 18,017 - 1,50 - 1,59 960 380.6 1.90 17,841 - 1,60 - 1,69 1,910 2,301.9 2.40 17,685 3,090,061 1,70 - 1,79 17,624 - 1,80 - 1,89 3,703.8 1.94 17,577 6,707,694 1,90 - 1,99 14,000 40,460,496 - >2 66,374,562.70 AFKIR - TOTAL Hasil Pemeliharaan (7,990,538) Insentif Actual Standart Selisih Insentif kg Panen Total Insentif FCR 1.93 1.81 0.119 3,704 - Mortality 20.4 4.90 15.52 3,704 - Bonus Pasar - Adjusted Perform - Total Insentif Hasil Yang Diterima Rp. (7,990,538) Rincian Pembelian 18,000,000 Keterangan DOC 2,400 ekor Rp 7,500 55,105,000 20.4 % 7,150 Kg Rp 7,707 1,260,100 Mortalitas 39 hari 143 Pakan 74,365,100 Umur Panen 1.94 kg Obat,dll. Berat Rata-rata Total Pembelian (Rp) IP 206 13-May-20 PAREPARE, Dibuat Oleh Disetujui Peternak IDOL AINUL YAQIN SUPARJO E

Rekapitulasi Penjualan 27-Jan-20 No. Tanggal SPPA Jumlah Berat (Kg) Rata2 BB Pembeli Kontrak Aktual Penjualan Selisih Pasar (Ekor) 1 26-Feb-20 0667 Harga Total Harga Total 2 29-Feb-20 0705 3 5-Mar-20 0774 300 414.8 1.38 MASYARAKAT 18,776 7,788,285 18,000 7,466,400 - 4 5-Mar-20 0784 350 433.3 1.24 MIMIK 5 10-Mar-20 0856 100 173.2 1.73 JUNAID 19,220 8,328,026 17,000 7,366,100 - 6 10-Mar-20 0857 7 11-Mar-20 0871 200 380.6 1.90 RPA 17,841 3,090,061 16,000 2,771,200 - 8 11-Mar-20 0878 9 13-Mar-20 0892 350 764.4 2.18 HJ.WARDAH 17,624 6,707,694 16,000 6,089,600 - 10 150 321.5 2.14 ANTO 17,577 13,435,859 16,500 12,612,600 - TOTAL 230 585.3 2.54 HJ.WARDAH 17,577 5,651,006 16,500 5,304,750 - 50 110.6 2.21 FIRMAN 17,577 10,287,818 16,500 9,657,450 - 180 520.1 2.89 ARIFIN 17,577 1,944,016 16,500 1,824,900 - 17,577 9,141,798 17,000 8,841,700 - - -- 1,910 3,703.8 1.94 66,374,563 61,934,700 - Kematian (%) Bonus Pasar Selisih Pasar Total 20.42 0% - - tgl masuk P10 P11 P11G ket ZAK ZAK ZAK 21-Jan-20 HASNA 3-Feb-20 10 10 15 amiruddin a 8-Feb-20 15 15 suparjo c 12-Feb-20 20 -2 TAHIR PALI 15-Feb-20 20 20 SUPARJO A 22-Feb-20 5 143 24-Feb-20 2 24-Feb-20 10 29-Feb-20 3 29-Feb-20 4 -4 10-Mar-20 10-Mar-20 9-Mar-20 TOTAL 10 65 68

DAFTAR PERHITUNGAN UNTUK PETERNAK (DPUP) 0 Nama Peternak HJ.SURYANI B Nomor Perjanjian 24-Jan-20 Alamat 2,200 Tgl Perjanjian Populasi Ekor No. DPUP Periode ke : Surat Jalan Keterangan Pembelian (Rp.) Nama Barang Tanggal No. SJ Jumlah Satuan 16,500,000 24-Jan-20 001 37 2,200 ekor ANAK AYAM PC-701 65,600 Masterchick @100gr (CKM) 338 2 bks Cyprotil plus @100gr (CKM) 564,667 346 11 btl Egg bro formula @100gr 240,640 342 10 bks Safety cold @100gr 266,000 292 10 bks Speedmix @10kg (CKM) 200,000 329 6 bks Vit C Pure @100gr (CKM) 347 Colismox @100gr - 344 btl Medivac Gumboro A1 @1000ds (MED) 253,333 132 5 bks Medivac ND Clone 45 @1000ds (MED) 246,600 134 3 vial Medimilk @100gr (CKM) 183,500 355 5 btl Desin M2P @1lt 343 6 bks P10-Pakan Ternak 99,000 48 P11-Pre-Pakan Ternak - 67 btl P11G-Pakan Ternak 750 kg 5,850,000 2 5,700 kg 43,890,000 0 kg - Sub Total 1 68,359,340 PENJUALAN Jumlah Berat Rata2 BB Harga Garansi Total (Ek) (Kg) Ukuran 19,586 - 800 1,215.4 1.52 19,220 - 1,1 - 1,19 1,020 1,803.4 1.77 18,776 - 1,20 - 1,29 18,386 - 1,10 - 1,19 260 536.5 2.06 18,169 22,082,603 1,4 - 1,49 2,080 3,555.3 1.71 18,017 - 1,5 - 1,59 17,841 32,174,459 1,40 - 1,49 17,685 - 1,50 - 1,59 17,624 - 1,60 - 1,69 17,577 9,430,061 1,70 - 1,79 14,000 - 1,80 - 1,89 63,687,122.50 1,90 - 1,99 - TOTAL Hasil Pemeliharaan (4,672,217) Insentif Actual Standart Selisih Insentif kg Panen Total Insentif FCR 1.81 0.071 3,555 - Mortality 5.5 1.74 1.00 3,555 - Bonus Pasar 4.45 - Adjusted Perform - Total Insentif Hasil Yang Diterima Rp. (4,672,217) Rincian Pembelian 7,500 Keterangan DOC 2,200 ekor Rp 7,712 16,500,000 5.5 % 6,450 Kg Rp 49,740,000 Mortalitas 34 hari 129 2,119,340 Pakan Umur Panen 1.71 kg 68,359,340 Obat,dll. Berat Rata-rata Total Pembelian (Rp) IP 263 13-May-20 PAREPARE, Dibuat Oleh Disetujui Peternak IDOL AINUL YAQIN HJ.SURYANI B

Rekapitulasi Penjualan 24-Jan-20 No. Tanggal SPPA Jumlah Berat (Kg) Rata2 BB Pembeli Kontrak Aktual Penjualan Selisih Pasar (Ekor) Harga Total Harga Total 1 24-Feb-20 0652 800 1,215.4 1.52 H.HARIS 18,169 22,082,603 18,000 21,877,200 - 200 347.3 1.74 MASYARAKAT 2 27-Feb-20 0685 620 1,099.5 1.77 ANWAR 17,841 6,196,179 17,000 5,904,100 - 3 27-Feb-20 0686 50 100.4 2.01 MUHLIS 17,841 19,616,180 17,000 18,691,500 - 4 28-Feb-20 0694A 200 356.6 1.78 H.SABIR 17,577 1,764,731 17,000 1,706,800 - 5 1-Mar-20 0729 100 203.5 2.04 MUHLIS 17,841 6,362,101 16,000 5,705,600 - 6 5-Mar-20 0792 70 152.1 2.17 HJ.SOPI 17,577 3,576,920 16,000 3,256,000 - 7 6-Mar-20 0809 40 80.5 2.01 DG.RUMAK 17,577 2,673,462 17,000 2,585,700 - 8 6-Mar-20 0810 17,577 1,414,949 17,000 1,368,500 - 9 TOTAL - -- 2,080 3,555.3 1.71 63,687,123 61,095,400 - Kematian (%) Bonus Pasar Selisih Pasar Total 5.45 0% - - tgl masuk P10 P11 P11G ket ZAK ZAK ZAK HJ.SURIANI A 24-Jan-20 1-Feb-20 15 30 0 HJ.SURIANI A 3-Feb-20 -4 129 6-Feb-20 40 6-Feb-20 6-Feb-20 5 22-Feb-20 7 30 14 -8 TOTAL 15 114

Nama Peternak DAFTAR PERHITUNGAN UNTUK PETERNAK (DPUP) 0 R A.ROSNAWATI Nomor Perjanjian 27-Jan-20 82 Alamat 1,300 Ekor Tgl Perjanjian Populasi No. DPUP Periode ke : Surat Jalan Keterangan Pembelian (Rp.) Nama Barang Tanggal No. SJ Jumlah Satuan 9,750,000 27-Jan-20 001 37 1,300 ekor ANAK AYAM SC - Cyprotil plus @100gr (CKM) 346 btl Colismox @100gr 101,333 344 2 bks Egg bro formula @100gr - 342 Safety cold @100gr 292 bks Medivac ND Clone 45 @1000 53,200 134 2 bks Medivac Gumboro A1 @1000ds (MED) 73,400 132 2 btl Medimilk @100gr (CKM) 164,400 355 2 vial Vita Chick @250gr (Medion) 16,500 353 1 bks GINGERTOL @ 1L(MED) 42,125 236 1 bks Ammotrol @250gr (MED) 109 thera m2p @100gr - 350 btl Iodinacid @1lt - 341 bks Masterchick @100gr (CKM) - 338 btl P10-Pakan Ternak - 48 btl P11-Pre-Pakan Ternak - 67 bks P11G-Pakan Ternak 780,000 100 kg 11,550,000 2 1,500 kg 19,250,000 2,500 kg Sub Total 1 41,780,958 PENJUALAN Jumlah Berat Rata2 BB Harga Garansi Total (Ek) (Kg) 1.14 Ukuran 400 19,586 8,956,678 457.3 19,220 - 1,10 - 1,19 180 18,776 - 1,20 - 1,29 297.7 1.65 18,386 - 1,30 - 1,39 650 18,169 - 1,40 - 1,49 1,230 1,457.6 2.24 18,017 1,50 - 1,59 2,212.6 1.80 17,841 5,363,661 1,60 - 1,69 17,685 - 1,70 - 1,79 17,624 - 1,80 - 1,89 17,577 - 1,90 - 1,99 14,000 25,620,235 >2 - AFKIR TOTAL 39,940,573.90 - Hasil Pemeliharaan (1,840,384) Insentif Actual Standart Selisih Insentif kg Panen Total Insentif FCR 1.85 0.074 2,213 - Mortality 5.4 1.78 0.63 2,213 - Bonus Pasar 4.75 - Adjusted Perform - Total Insentif Hasil Yang Diterima Rp. (1,840,384) DOC 1,300 ekor Rincian Pembelian Keterangan Rp 7,500 9,750,000 5.4 % 4,100 Kg Rp 7,702 31,580,000 Mortalitas 38 hari Pakan 450,958 Umur Panen 1.80 kg Obat,dll. 41,780,958 Berat Rata-rata Total Pembelian (Rp) IP 245 13-May-20 PAREPARE, Dibuat Oleh Disetujui Peternak IDOL AINUL YAQIN A.ROSNAWATI

Rekapitulasi Penjualan 27-Jan-20 No. Tanggal SPPA Jumlah Berat (Kg) Rata2 BB Pembeli Kontrak Aktual Penjualan Selisih Pasar (Ekor) 1 25-Feb-20 0654 Harga Total Harga Total 2 27-Feb-20 0683 3 5-Mar-20 0778 200 227.4 1.14 BUR 19,586 4,453,856 19,000 4,320,600 - 4 5-Mar-20 0779 200 229.9 1.15 BUR 5 6-Mar-20 0799 80 129.1 1.61 BUR 19,586 4,502,821 18,000 4,138,200 - 6 7-Mar-20 0815 7 11-Mar-20 0868 100 229.0 2.29 AKBAR 18,017 2,325,995 16,000 2,065,600 - 8 11-Mar-20 0874 9 12-Mar-20 0886 210 431.4 2.05 BUR 17,577 4,025,133 16,000 3,664,000 - 10 100 168.6 1.69 ANTO 17,577 7,582,718 16,000 6,902,400 - TOTAL 100 238.5 2.39 HJ.SOPI 18,017 3,037,666 16,000 2,697,600 - 100 255.9 2.56 MUH.NUR 17,577 4,192,115 16,000 3,816,000 - 140 302.8 2.16 ARIFIN 17,577 4,497,954 16,500 4,222,350 - 17,577 5,322,316 17,000 5,147,600 - - -- 1,230 2,212.6 1.80 39,940,574 36,974,350 - Kematian (%) Bonus Pasar Selisih Pasar Total 5.38 25% - - tgl masuk P10 P11 P11G ket ZAK ZAK ZAK MUSLIADI 27-Jan-20 28-Jan-20 2 15 15 suryanti 10-Feb-20 15 10 indah b 13-Feb-20 15 82 22-Feb-20 1 26-Feb-20 15 -2 2-Mar-20 -4 TOTAL 2 30 50

DAFTAR PERHITUNGAN UNTUK PETERNAK (DPUP) 0 Nama Peternak A.YUSNIAR Nomor Perjanjian 27-Jan-20 Alamat 1,300 Tgl Perjanjian Populasi Ekor No. DPUP Periode ke : Surat Jalan Keterangan Pembelian (Rp.) Nama Barang Tanggal No. SJ Jumlah Satuan 9,750,000 27-Jan-20 001 37 1,300 ekor ANAK AYAM SC - Cyprotil plus @100gr (CKM) 346 btl Colismox @100gr 101,333 344 2 bks Egg bro formula @100gr - 342 Safety cold @100gr 292 bks Medivac ND Clone 45 @1000d 53,200 134 2 bks Medivac Gumboro A1 @1000ds (MED) 73,400 132 2 btl Medimilk @100gr (CKM) 164,400 355 2 vial Vita Chick @250gr (Medion) 16,500 353 1 bks GINGERTOL @ 1L(MED) 42,125 236 1 bks Ammotrol @250gr (MED) 109 thera m2p @100gr - 350 btl Iodinacid @1lt - 341 bks Masterchick @100gr (CKM) - 338 btl P10-Pakan Ternak - 48 btl P11-Pre-Pakan Ternak - 67 bks P11G-Pakan Ternak 780,000 100 kg 11,550,000 2 1,500 kg 18,480,000 2,400 kg Sub Total 1 41,010,958 PENJUALAN Jumlah Berat Rata2 BB Harga Garansi Total (Ek) (Kg) Ukuran 200 1.18 19,586 4,632,089 150 236.5 1.25 19,220 3,609,516 1,10 - 1,19 150 187.8 1.30 18,776 3,663,198 1,20 - 1,29 195.1 18,386 1,30 - 1,39 100 18,169 - 1,40 - 1,49 560 193.2 1.93 18,017 - 1,50 - 1,59 1,160 1,264.0 2.26 17,841 - 1,60 - 1,69 17,685 - 1,70 - 1,79 2,076.6 1.79 17,624 - 1,80 - 1,89 17,577 3,404,957 1,90 - 1,99 14,000 22,217,328 - >2 37,527,087.40 AFKIR - TOTAL Hasil Pemeliharaan (3,483,871) Insentif Actual Standart Selisih Insentif kg Panen Total Insentif FCR 1.93 0.183 2,077 - Mortality 10.8 1.74 6.32 2,077 - Bonus Pasar 4.45 - Adjusted Perform - Total Insentif Hasil Yang Diterima Rp. (3,483,871) Rincian Pembelian 7,500 9,750,000 Keterangan 1,300 ekor 7,703 30,810,000 10.8 % DOC 4,000 Kg Rp Mortalitas 38 hari 80 450,958 Pakan Rp Umur Panen 1.79 kg 41,010,958 Obat,dll. Berat Rata-rata Total Pembelian (Rp) IP 221 13-May-20 PAREPARE, Dibuat Oleh Disetujui Peternak IDOL AINUL YAQIN A.YUSNIAR

Rekapitulasi Penjualan 27-Jan-20 No. Tanggal SPPA Jumlah Berat (Kg) Rata2 BB Pembeli Kontrak Aktual Penjualan Selisih Pasar (Ekor) 1 23-Feb-20 0632 Harga Total Harga Total 2 29-Feb-20 0706 3 2-Mar-20 0744 200 236.5 1.18 BUR 19,586 4,632,089 18,000 4,257,000 - 4 5-Mar-20 0780 150 187.8 1.25 BUR 5 8-Mar-20 0835 150 195.1 1.30 BUR 19,220 3,609,516 17,500 3,286,500 - 6 8-Mar-20 0836 7 9-Mar-20 0841 100 225.5 2.26 AKBAR 18,776 3,663,198 17,000 3,316,700 - 8 11-Mar-20 0867 9 12-Mar-20 0885 50 110.8 2.22 BUR 17,577 3,963,614 16,000 3,608,000 - 10 100 193.2 1.93 BUR 17,577 1,947,532 16,000 1,772,800 - TOTAL 90 183.5 2.04 BUR 17,624 3,404,957 16,000 3,091,200 - 200 494.9 2.47 HJ.SOPI 17,577 3,225,380 17,000 3,119,500 - 120 249.3 2.08 ARIFIN 17,577 8,698,857 16,000 7,918,400 - 17,577 4,381,946 17,000 4,238,100 - - -- 1,160 2,076.6 1.79 37,527,087 34,608,200 - Kematian (%) Bonus Pasar Selisih Pasar Total 10.77 25% - - tgl masuk P10 P11 P11G ket ZAK ZAK ZAK MUSLIADI 27-Jan-20 28-Jan-20 2 15 15 suryanti 10-Feb-20 15 10 indah b 13-Feb-20 15 80 22-Feb-20 1 26-Feb-20 15 -2 2-Mar-20 -6 TOTAL 2 30 48

DAFTAR PERHITUNGAN UNTUK PETERNAK (DPUP) 0 Nama Peternak ROSPIDAH Nomor Perjanjian 27-Jan-20 Alamat 1,400 Ekor Tgl Perjanjian Populasi No. DPUP Periode ke : Surat Jalan Keterangan Pembelian (Rp.) Nama Barang Tanggal No. SJ Jumlah Satuan 10,500,000 27-Jan-20 001 37 1,400 ekor ANAK AYAM SC - Cyprotil plus @100gr (CKM) 346 btl Colismox @100gr 152,000 344 3 bks Egg bro formula @100gr 48,128 342 2 bks Safety cold @100gr 79,800 292 3 bks Medivac ND Clone 45 @1000 73,400 134 2 btl Medivac Gumboro A1 @1000ds (MED) 132 2 vial Medimilk @100gr (CKM) 164,400 355 1 bks Vita Chick @100gr (Medion) 16,500 354 1 bks GINGERTOL @ 1L(MED) 16,850 236 1 btl Ammotrol @250gr (MED) 42,300 109 1 bks thera m2p @100gr 42,400 350 3 btl Floxa M2P @100ml 349 2 btl Masterchick @100gr (CKM) 108,200 338 bks P10-Pakan Ternak 86,667 48 250 kg P11-Pre-Pakan Ternak - 67 2,000 kg P11G-Pakan Ternak 2 1,250 kg 1,950,000 15,400,000 9,625,000 Sub Total 1 38,305,645 PENJUALAN Jumlah Berat Rata2 BB Harga Garansi Total (Ek) (Kg) Ukuran 180 1.05 19,586 3,697,837 250 188.8 1.25 19,220 5,985,108 1,10 - 1,19 500 311.4 1.36 18,776 12,784,578 1,20 - 1,29 680.9 18,386 1,30 - 1,39 223 18,169 - 1,40 - 1,49 1,153 456.9 2.05 18,017 - 1,50 - 1,59 1,638.0 1.42 17,841 - 1,60 - 1,69 17,685 - 1,70 - 1,79 17,624 - 1,80 - 1,89 17,577 - 1,90 - 1,99 14,000 8,030,931 - >2 30,498,454.50 AFKIR - TOTAL Hasil Pemeliharaan (7,807,190) Insentif Actual Standart Selisih Insentif kg Panen Total Insentif FCR 2.14 0.522 1,638 - Mortality 17.6 1.62 13.68 1,638 - Bonus Pasar 3.96 - Adjusted Perform - Total Insentif Hasil Yang Diterima Rp. (7,807,190) Rincian Pembelian 10,500,000 Keterangan 1,400 ekor 7,500 26,975,000 17.6 % DOC 3,500 Kg Rp 7,707 Mortalitas 34 hari 70 830,645 Pakan Rp Umur Panen 1.42 kg 38,305,645 Obat,dll. Berat Rata-rata Total Pembelian (Rp) IP 160 13-May-20 PAREPARE, Dibuat Oleh Disetujui Peternak IDOL AINUL YAQIN ROSPIDAH

Rekapitulasi Penjualan 27-Jan-20 No. Tanggal SPPA Jumlah Berat (Kg) Rata2 BB Pembeli Kontrak Aktual Penjualan Selisih Pasar (Ekor) 1 21-Feb-20 0596 Harga Total Harga Total 2 27-Feb-20 0675 3 1-Mar-20 0727 150 158.1 1.05 MIMIK 19,586 3,096,547 18,000 2,845,800 - 4 5-Mar-20 0769 110 136.7 1.24 ANTO 5 5-Mar-20 0770 500 680.9 1.36 AGRI 19,220 2,627,374 18,000 2,460,600 - 6 5-Mar-20 0771 7 8-Mar-20 0833 150 301.8 2.01 JUNAID 18,776 12,784,578 17,000 11,575,300 - 8 10-Mar-20 0860 9 30 68.5 2.28 A.AMIR 17,577 5,304,739 16,000 4,828,800 - TOTAL 140 174.7 1.25 A.BAHTIAR 17,577 1,204,025 16,000 1,096,000 - 30 30.7 1.02 MIMIK 19,220 3,357,734 18,000 3,144,600 - 43 86.6 2.01 ANTO 19,586 601,290 18,000 552,600 - 17,577 1,522,168 16,000 1,385,600 - - -- 1,153 1,638.0 1.42 30,498,455 27,889,300 - Kematian (%) Bonus Pasar Selisih Pasar Total 17.64 0% - - tgl masuk P10 P11 P11G ket ZAK ZAK ZAK 18-Jan-20 A.AKBAR 6-Feb-20 5 5 15 MUSLIADI 12-Feb-20 15 10 70 24-Feb-20 20 10 -10 29-Feb-20 9-Mar-20 25 TOTAL 5 40

DAFTAR PERHITUNGAN UNTUK PETERNAK (DPUP) 0 Nama Peternak P'ASRI Nomor Perjanjian 6-Jan-20 Alamat 6,300 Ekor Tgl Perjanjian Populasi No. DPUP Periode ke : Surat Jalan Keterangan Pembelian (Rp.) Nama Barang Tanggal No. SJ Jumlah Satuan 47,250,000 6-Jan-20 001 37 6,300 ekor ANAK AYAM PC-701 196,800 Masterchick @100gr (CKM) 616,000 338 6 bks Cyprotil plus @100gr (CKM) 288,768 346 12 btl Egg bro formula @100gr 319,200 342 12 bks Safety cold @100gr 200,000 292 12 bks Speedmix @10kg (CKM) - 329 6 bks Vit C Pure @100gr (CKM) 912,000 347 btl Colismox @100gr 739,800 344 18 bks Medivac Gumboro A1 @1000ds (MED) 550,500 132 9 vial Medivac ND Clone 45 @1000ds (MED) 99,000 134 15 btl Medimilk @100gr (CKM) - 355 6 bks Desin M2P @1lt 343 btl P10-Pakan Ternak 11,700,000 48 1,500 kg P11-Pre-Pakan Ternak 117,425,000 67 15,250 kg P11G-Pakan Ternak 2 0 kg - Sub Total 1 180,297,068 PENJUALAN Jumlah Berat Rata2 BB Harga Garansi Total (Ek) (Kg) Ukuran 880 1.15 19,586 19,830,825 1,012.5 1.26 19,220 25,454,968 1,1 - 1,19 1,050 1,324.4 1.37 18,776 1,284,278 1,20 - 1,29 50 1.43 18,386 17,617,465 1,10 - 1,19 68.4 1.57 18,169 6,835,178 1,4 - 1,49 670 958.2 1.62 18,017 19,561,057 1,5 - 1,59 240 376.2 1.76 17,841 9,443,241 1,40 - 1,49 670 1,085.7 1.87 17,685 28,117,382 1,50 - 1,59 300 529.3 1.92 17,624 27,135,673 1,60 - 1,69 850 1,589.9 2.06 17,577 4,346,792 1,70 - 1,79 800 1,539.7 14,000 1,80 - 1,89 120 247.3 1.55 - 1,90 - 1,99 159,626,859.00 TOTAL 5,630 8,731.6 - Hasil Pemeliharaan (20,670,209) Insentif Actual Standart Selisih Insentif kg Panen Total Insentif FCR 1.92 0.250 8,732 - Mortality 10.6 1.67 6.56 8,732 - Bonus Pasar 4.07 - Adjusted Perform - Total Insentif Hasil Yang Diterima Rp. (20,670,209) 6,300 ekor Rincian Pembelian 47,250,000 Keterangan 7,500 129,125,000 10.6 % DOC 16,750 Kg Rp 7,709 Mortalitas 36 hari 335 3,922,068 Pakan Rp Umur Panen 1.55 kg 180,297,068 Obat,dll. Berat Rata-rata Total Pembelian (Rp) IP 200 13-May-20 PAREPARE, Dibuat Oleh Disetujui Peternak IDOL AINUL YAQIN P'ASRI

Rekapitulasi Penjualan 6-Jan-20 No. Tanggal SPPA Jumlah Berat (Kg) Rata2 BB Pembeli Kontrak Aktual Penjualan Selisih Pasar (Ekor) 1 2-Feb-20 0356 Harga Total Harga Total - 2 3-Feb-20 0374 - 3 5-Feb-20 0389 850 1,067.7 1.26 ANWAR 19,220 20,521,194 14,000 14,947,800 - 4 6-Feb-20 0405 90 128.2 1.42 ANWAR - 5 7-Feb-20 0416 170 252.5 1.49 ANWAR 18,386 2,357,085 13,000 1,666,600 - 6 7-Feb-20 0417 - 7 8-Feb-20 0441 100 116.3 1.16 H.SAPRI 18,386 4,642,465 18,000 4,545,000 - 8 8-Feb-20 0442 299,422 9 10-Feb-20 0448 220 357.8 1.63 ANWAR 19,586 2,277,852 17,000 1,977,100 284,721 10 10-Feb-20 0458 382,917 11 12-Feb-20 0477 140 220.7 1.58 ANWAR 18,017 6,446,483 18,000 6,440,400 - 12 12-Feb-20 0478 61,970 13 12-Feb-20 0479 200 234.8 1.17 H.SAPRI 18,169 4,009,898 18,000 3,972,600 226,287 14 14-Feb-20 0500 84,159 15 14-Feb-20 0501 190 304.6 1.60 ANWAR 19,586 4,598,793 19,000 4,461,200 113,904 16 14-Feb-20 0502 296,213 17 14-Feb-20 0503 100 155.5 1.56 ANWAR 18,017 5,487,978 19,000 5,787,400 - 18 14-Feb-20 0514 42,638 19 15-Feb-20 0523 120 193.1 1.61 ANWAR 18,169 2,825,280 20,000 3,110,000 282,714 20 16-Feb-20 0535 386,915 21 18-Feb-20 0566 480 566.2 1.18 MIMIK 18,017 3,479,083 20,000 3,862,000 - 22 19-Feb-20 0571 - 23 19-Feb-20 0572 70 146.5 2.09 HJ.SOPI 19,586 11,089,593 18,000 10,191,600 - 24 - 25 140 230.2 1.64 ANWAR 17,577 2,575,031 18,000 2,637,000 - 2,461,859 TOTAL 300 529.3 1.76 ANWAR 18,017 4,147,513 19,000 4,373,800 200 361.6 1.81 ANWAR 17,841 9,443,241 18,000 9,527,400 410 787.8 1.92 ANWAR 17,685 6,394,896 18,000 6,508,800 200 256.7 1.28 MIMIK 17,624 13,884,187 18,000 14,180,400 50 100.8 2.02 ANWAR 19,220 4,933,774 18,000 4,620,600 390 751.9 1.93 ANWAR 17,577 1,771,762 18,000 1,814,400 650 1,228.3 1.89 ANWAR 17,624 13,251,486 18,000 13,534,200 100 95.2 0.95 MENTONG 17,685 21,722,486 18,000 22,109,400 50 68.4 1.37 ANWAR 19,586 1,864,587 14,706 1,400,000 410 577.5 1.41 YOMBI 18,776 1,284,278 18,500 1,265,400 18,386 10,617,915 17,500 10,106,250 - - - - 5,630 8,731.6 1.55 159,626,859 153,039,350 Kematian (%) Bonus Pasar Selisih Pasar Total 10.63 0% 2,461,859 - tgl masuk P10 P11 P11G ket ZAK ZAK ZAK P'ASRI 8-Jan-20 30 24 0 RUSLAN 13-Jan-20 30 60 HERANI 20-Jan-20 30 27-Jan-20 60 HJ.FITRI 27-Jan-20 -3 335 27-Jan-20 3 1-Feb-20 60 6-Feb-20 40 10-Feb-20 40 15-Feb-20 10 20-Feb-20 -19 305 TOTAL

Nama Peternak DAFTAR PERHITUNGAN UNTUK PETERNAK (DPUP) 0 A.AGUS B Nomor Perjanjian 2-Jan-20 Alamat 1,565 Tgl Perjanjian Populasi Ekor No. DPUP Periode ke : Surat Jalan Keterangan Pembelian (Rp.) Nama Barang Tanggal No. SJ Jumlah Satuan 11,737,500 2-Jan-20 001 37 1,565 ekor ANAK AYAM SC - Cyprotil plus @100gr (CKM) - 346 btl Colismox @100gr - 344 bks Egg bro formula @100gr 342 bks Safety cold @100gr 53,200 292 2 bks Medivac ND Clone 45 @1000 73,400 134 2 btl Medivac Gumboro A1 @1000ds (MED) 164,400 132 2 vial Medimilk @100gr (CKM) 16,500 355 1 bks Chroline Tan 1kg (AJS) 351 Kg GINGERTOL @ 1L(MED) - 236 btl Ammotrol @250gr (MED) - 109 bks thera m2p @100gr - 350 btl Iodinacid @1lt - 341 btl Masterchick @100gr (CKM) - 338 2 bks P10-Pakan Ternak 65,600 48 50 kg P11-Pre-Pakan Ternak 390,000 67 1,650 kg P11G-Pakan Ternak 12,705,000 2 3,100 kg 23,870,000 Sub Total 1 49,075,600 PENJUALAN Jumlah Berat Rata2 BB Harga Garansi Total (Ek) (Kg) Ukuran 1.29 19,586 - 240 309.0 1.38 19,220 5,938,980 1,10 - 1,19 300 414.1 18,776 7,775,142 1,20 - 1,29 18,386 1,30 - 1,39 70 123.8 1.77 18,169 - 1,40 - 1,49 70 127.3 1.82 18,017 - 1,50 - 1,59 410 799.9 1.95 17,841 - 1,60 - 1,69 320 860.4 2.69 17,685 2,208,716 1,70 - 1,79 17,624 2,251,301 1,80 - 1,89 1,410 2,634.5 1.87 17,577 14,097,438 1,90 - 1,99 14,000 15,123,251 - >2 47,394,826.30 AFKIR - TOTAL Hasil Pemeliharaan (1,680,774) Insentif Actual Standart Selisih Insentif kg Panen Total Insentif FCR 1.82 1.78 0.043 2,635 - Mortality 9.9 4.75 5.15 2,635 - Bonus Pasar - Adjusted Perform - Total Insentif Hasil Yang Diterima Rp. (1,680,774) 1,565 ekor Rincian Pembelian 7,500 11,737,500 Keterangan 7,701 36,965,000 9.9 % DOC 4,800 Kg Rp Mortalitas 37 hari 96 373,100 Pakan Rp Umur Panen 1.87 kg 49,075,600 Obat,dll. Berat Rata-rata Total Pembelian (Rp) IP 247 13-May-20 PAREPARE, Dibuat Oleh Disetujui Peternak IDOL AINUL YAQIN A.AGUS B

Rekapitulasi Penjualan 2-Jan-20 No. Tanggal SPPA Jumlah Berat (Kg) Rata2 BB Pembeli Kontrak Aktual Penjualan Selisih Pasar (Ekor) 1 1-Feb-20 0334 Harga Total Harga Total 2 2-Feb-20 0341 3 2-Feb-20 0342 150 207.3 1.38 BUR 18,776 3,892,265 15,000 3,109,500 - 4 8-Feb-20 0425 150 206.8 1.38 BUR 5 9-Feb-20 0435 240 309.0 1.29 HAJAR 18,776 3,882,877 15,000 3,102,000 - 6 10-Feb-20 0449 7 11-Feb-20 0463 100 193.3 1.93 DG.RUMAK 19,220 5,938,980 14,500 4,480,500 - 8 9-Feb-20 0469 9 15-Feb-20 0516 70 127.3 1.82 BUR 17,624 3,406,719 18,000 3,479,400 72,681 10 17-Feb-20 0551 11 18-Feb-20 0557 50 98.6 1.97 BUR 17,685 2,251,301 18,000 2,291,400 40,100 12 19-Feb-20 0570 13 100 198.6 1.99 FANI 17,624 1,737,726 20,000 1,972,000 234,274 TOTAL 160 309.4 1.93 BUR 17,624 3,500,126 19,000 3,773,400 273,274 160 455.8 2.85 HJ.SOPI 17,624 5,452,866 18,000 5,569,200 116,334 60 124.3 2.07 BUR 17,577 8,011,597 18,000 8,204,400 192,803 100 280.3 2.80 HJ.SOPI 17,577 2,184,821 18,000 2,237,400 52,579 70 123.8 1.77 AKBAR 17,577 4,926,833 17,000 4,765,100 - 17,841 2,208,716 17,000 2,104,600 - - -- 1,410 2,634.5 1.87 47,394,826 45,088,900 982,044 Kematian (%) Bonus Pasar Selisih Pasar Total 9.90 0% 982,044 - tgl masuk P10 P11 P11G ket ZAK ZAK ZAK darman 2-Jan-20 2-Jan-20 1 5 7-Jan-20 9-Jan-20 10 A.AGUS A 6-Jan-20 10 14-Jan-20 -1 abd.kadir 14-Jan-20 10 17 BAHAR 22-Jan-20 -1 15 28-Jan-20 20 1-Feb-20 5 murti 1 ajang 14-Feb-20 1 MURTI 15-Feb-20 7 -4 TOTAL 1 33 62 96

DAFTAR PERHITUNGAN UNTUK PETERNAK (DPUP) 0 Nama Peternak HASNA Nomor Perjanjian 27-Jan-20 Alamat 1,900 Tgl Perjanjian Populasi Ekor No. DPUP Periode ke : Surat Jalan Keterangan Pembelian (Rp.) Nama Barang Tanggal No. SJ Jumlah Satuan 14,250,000 27-Jan-20 001 37 1,900 ekor ANAK AYAM SC - Cyprotil plus @100gr (CKM) 346 btl Colismox @100gr 152,000 344 3 bks Egg bro formula @100gr 72,192 342 3 bks Safety cold @100gr 292 4 bks Medivac ND Clone 45 @1000 106,400 134 2 btl Medivac Gumboro A1 @1000ds (MED) 73,400 132 vial Medimilk @100gr (CKM) - 355 bks Vita Chick @250gr (Medion) - 353 1 bks GINGERTOL @ 1L(MED) 42,125 236 1 btl Ammotrol @250gr (MED) 42,300 109 1 bks thera m2p @100gr 42,400 350 3 btl Iodinacid @1lt 341 1 btl Masterchick @100gr (CKM) 108,200 338 bks P10-Pakan Ternak 113,333 48 500 kg P11-Pre-Pakan Ternak 67 2,000 kg P11G-Pakan Ternak - 2 4,000 kg 3,900,000 15,400,000 30,800,000 Sub Total 1 65,102,350 PENJUALAN Jumlah Berat Rata2 BB Harga Garansi Total (Ek) (Kg) 1.12 Ukuran 250 19,586 5,478,204 279.7 19,220 - 1,10 - 1,19 110 18,776 - 1,20 - 1,29 169.1 1.54 18,386 - 1,30 - 1,39 150 18,169 1,40 - 1,49 1,290 297.7 1.98 18,017 3,072,378 1,50 - 1,59 1,800 3,126.5 2.42 17,841 - 1,60 - 1,69 17,685 - 1,70 - 1,79 3,873.0 2.15 17,624 - 1,80 - 1,89 17,577 1,90 - 1,99 14,000 5,246,665 54,954,491 >2 AFKIR - TOTAL 68,751,737.40 - Hasil Pemeliharaan 3,649,387 Insentif Actual Standart Selisih Insentif kg Panen Total Insentif FCR 1.68 1.86 (0.186) 300 3,873 1,161,900 Mortality 5.3 5.10 0.16 3,873 - Bonus Pasar - Adjusted Perform 1,161,900 Total Insentif Hasil Yang Diterima Rp. 4,811,287 1,900 ekor Rincian Pembelian 14,250,000 Keterangan 7,500 50,100,000 5.3 % DOC 6,500 Kg Rp 7,708 Mortalitas 38 hari 130 752,350 Pakan Rp Umur Panen 2.15 kg 65,102,350 Obat,dll. Berat Rata-rata Total Pembelian (Rp) IP 321 13-May-20 PAREPARE, Dibuat Oleh Disetujui Peternak IDOL AINUL YAQIN HASNA

Rekapitulasi Penjualan 27-Jan-20 No. Tanggal SPPA Jumlah Berat (Kg) Rata2 BB Pembeli Kontrak Aktual Penjualan Selisih Pasar (Ekor) 1 21-Feb-20 0593 Harga Total Harga Total 2 1-Mar-20 0728 3 4-Mar-20 0761 250 279.7 1.12 MIMIK 19,586 5,478,204 18,000 5,034,600 - 4 5-Mar-20 0775 110 169.1 1.54 HAJAR 5 5-Mar-20 0776 300 650.9 2.17 HJ.WARDAH 18,169 3,072,378 17,500 2,959,250 - 6 5-Mar-20 0777 7 6-Mar-20 0796 150 297.7 1.98 ICHA 17,577 11,440,869 16,000 10,414,400 - 8 10-Mar-20 0855 9 80 162.1 2.03 A.AMIR 17,624 5,246,665 16,500 4,912,050 - TOTAL 50 107.8 2.16 ARIFIN 17,577 2,849,232 16,000 2,593,600 - 150 365.2 2.43 AGRI 17,577 1,894,801 16,500 1,778,700 - 710 1,840.5 2.59 ARIFIN 17,577 6,419,120 16,000 5,843,200 - 17,577 32,350,469 16,000 29,448,000 - - -- 1,800 3,873.0 2.15 68,751,737 62,983,800 - Kematian (%) Bonus Pasar Selisih Pasar Total 5.26 25% - - tgl masuk P10 P11 P11G ket ZAK ZAK ZAK 18-Jan-20 SUPARJO C 3-Feb-20 10 15 15 SUPARJO E 12-Feb-20 25 20 JUMASTAN B 19-Feb-20 3 AMIRUDDIN B 24-Feb-20 2 AMIRUDDIN A 24-Feb-20 2 suparman 24-Feb-20 5 suparjo b 28-Feb-20 11 BURHANUDDIN 28-Feb-20 15 28-Feb-20 2 130 29-Feb-20 2 29-Feb-20 5 -2 9-Mar-20 TOTAL 10 40 80

DAFTAR PERHITUNGAN UNTUK PETERNAK (DPUP) 0 Nama Peternak AHMADI Nomor Perjanjian 31-Jan-20 Alamat 3,000 Ekor Tgl Perjanjian Populasi No. DPUP Periode ke : Surat Jalan Keterangan Pembelian (Rp.) Nama Barang Tanggal No. SJ Jumlah Satuan 22,500,000 31-Jan-20 001 37 3,000 ekor ANAK AYAM MALINDO 98,400 Masterchick @100gr (CKM) 338 3 bks Cyprotil plus @100gr (CKM) 308,000 346 6 btl Egg bro formula @100gr 144,384 342 6 bks Safety cold @100gr 319,200 292 12 bks Speedmix @10kg (CKM) 100,000 329 3 bks Iodinacid @1lt 113,333 341 1 btl Colismox @100gr 304,000 344 6 bks Medivac Gumboro A1 @1000ds (MED) 132 vial Medivac ND Clone 45 @1000ds (MED) - 134 btl Medimilk @100gr (CKM) - 355 3 bks Vit C Pure @100gr (CKM) 49,500 347 3 btl P10-Pakan Ternak 48,000 48 1,000 kg P11-Pre-Pakan Ternak 7,800,000 67 5,900 kg P11G-Pakan Ternak 45,430,000 2 0 kg - Sub Total 1 77,214,817 PENJUALAN Jumlah Berat Rata2 BB Harga Garansi Total (Ek) (Kg) Ukuran 30 1.19 19,586 697,262 35.6 19,220 - 1,1 - 1,19 9 1.32 18,776 1,20 - 1,29 170 11.9 1.43 18,386 223,434 1,10 - 1,19 270 243.4 1.57 18,169 4,475,152 1,4 - 1,49 990 423.7 1.67 18,017 7,698,205 1,5 - 1,59 1,210 1,651.1 1.74 17,841 29,747,869 1,40 - 1,49 100 2,101.4 1.81 17,685 37,491,077 1,50 - 1,59 180.5 17,624 3,192,143 1,60 - 1,69 80 0.96 17,577 1,70 - 1,79 2,859 77.0 1.65 14,000 - 1,80 - 1,89 4,724.6 - 1,90 - 1,99 1,078,000 TOTAL 84,603,142.30 - Hasil Pemeliharaan 7,388,325 Insentif Actual Standart Selisih Insentif kg Panen Total Insentif FCR 1.46 1.72 (0.261) 300 4,725 1,417,380 Mortality 4.7 4.18 0.52 4,725 - Bonus Pasar 28,933 Adjusted Perform 1,446,313 Total Insentif Hasil Yang Diterima Rp. 8,834,638 3,000 ekor Rincian Pembelian 7,500 22,500,000 Keterangan 7,714 53,230,000 4.7 % DOC 6,900 Kg Rp 1,484,817 Mortalitas 30 hari 138 Pakan Rp 77,214,817 Umur Panen 1.65 kg Obat,dll. Berat Rata-rata Total Pembelian (Rp) IP 357 13-May-20 PAREPARE, Dibuat Oleh Disetujui Peternak IDOL AINUL YAQIN AHMADI

Rekapitulasi Penjualan 31-Jan-20 No. Tanggal SPPA Jumlah Berat (Kg) Rata2 BB Pembeli Kontrak Aktual Penjualan Selisih Pasar (Ekor) Harga Total Harga Total 1 29-Feb-20 0707 180 304.9 1.69 ANWAR 18,017 5,493,383 16,000 4,878,400 - 350 578.6 1.65 ANWAR 2 29-Feb-20 0708 100 180.5 1.81 ANWAR 18,017 10,424,636 16,000 9,257,600 - 3 29-Feb-20 0709 270 423.7 1.57 ANWAR 17,685 3,192,143 16,000 2,888,000 - 4 1-Mar-20 0711 250 425.5 1.70 ANWAR 18,169 7,698,205 16,000 6,779,200 - 5 1-Mar-20 0712 120 199.9 1.67 ANWAR 17,841 7,591,346 16,000 6,808,000 - 6 1-Mar-20 0713 520 915.9 1.76 ANWAR 18,017 3,601,598 16,000 3,198,400 - 7 1-Mar-20 0714 190 318.0 1.67 ANWAR 17,841 16,340,572 16,000 14,654,400 - 8 1-Mar-20 0715 100 143.4 1.43 ANWAR 18,017 5,729,406 16,000 5,088,000 - 9 1-Mar-20 0716 300 516.7 1.72 ANWAR 18,386 2,636,552 16,000 2,294,400 - 10 2-Mar-20 0731 140 243.3 1.74 ANWAR 17,841 9,218,445 16,000 8,267,200 - 11 2-Mar-20 0732 150 249.7 1.66 ANWAR 17,841 4,340,715 16,000 3,892,800 - 12 3-Mar-20 0748 70 100.0 1.43 MIMIK 18,017 4,498,845 16,000 3,995,200 - 13 3-Mar-20 758 30 35.6 1.19 H.SAPRI 18,386 1,838,600 17,000 1,700,000 - 14 3-Mar-20 0759A 15 4-Mar-20 0765A 80 77.0 0.96 JAMIL 19,586 697,262 17,000 605,200 - 16 4-Mar-20 0765B 4 5.4 1.35 MASYARAKAT 14,000 1,078,000 15,503 1,193,731 115,731 17 4-Mar-20 0765C 5 6.5 1.30 MASYARAKAT 18,776 101,390 18,000 97,200 - 18,776 122,044 15,385 100,000 - 18 TOTAL - -- 2,859 4,724.6 1.65 84,603,142 75,697,731 115,731 Kematian (%) Bonus Pasar Selisih Pasar Total 4.70 25% 115,731 28,933 tgl masuk P10 P11 P11G ket ZAK ZAK ZAK 27-Jan-20 RUSTAN 6-Feb-20 20 20 138 15-Feb-20 40 22-Feb-20 50 27-Feb-20 40 4-Feb-20 -20 -12 TOTAL 20 118 0

DAFTAR PERHITUNGAN UNTUK PETERNAK (DPUP) 0 Nama Peternak HERANI Nomor Perjanjian 30-Jan-20 Alamat 2,153 Tgl Perjanjian Populasi Ekor No. DPUP Periode ke : Surat Jalan Keterangan Pembelian (Rp.) Nama Barang Tanggal No. SJ Jumlah Satuan 16,147,500 30-Jan-20 001 37 2,153 ekor ANAK AYAM PC-701+SC 98,400 Masterchick @100gr (CKM) 338 3 bks Cyprotil plus @100gr (CKM) 154,000 346 3 btl Egg bro formula @100gr 120,320 342 5 bks Safety cold @100gr 133,000 292 5 bks Speedmix @10kg (CKM) 329 2 bks Vit C Pure @100gr (CKM) 66,667 347 btl Colismox @100gr - 344 3 bks Medivac Gumboro A1 @1000ds (MED) 132 3 vial Medivac ND Clone 45 @1000ds (MED) 152,000 134 5 btl Medimilk @100gr (CKM) 246,600 355 2 bks Desin M2P @1lt 183,500 343 btl P10-Pakan Ternak 48 0 kg P11-Pre-Pakan Ternak 33,000 67 5,450 kg P11G-Pakan Ternak - 2 0 kg - 41,965,000 - Sub Total 1 59,299,987 PENJUALAN Jumlah Berat Rata2 BB Harga Garansi Total (Ek) (Kg) 1.19 Ukuran 190 19,586 4,444,063 226.9 1.41 19,220 - 1,1 - 1,19 40 1.61 18,776 - 1,20 - 1,29 470 56.2 1.76 18,386 1,10 - 1,19 580 757.9 1.86 18,169 1,033,293 1,4 - 1,49 800 1,022.5 18,017 - 1,5 - 1,59 1,485.1 1.71 17,841 1,40 - 1,49 2,080 17,685 13,655,084 1,50 - 1,59 3,548.6 17,624 18,242,423 1,60 - 1,69 17,577 26,263,994 1,70 - 1,79 14,000 1,80 - 1,89 - 1,90 - 1,99 - TOTAL - 63,638,856.90 - Hasil Pemeliharaan 4,338,870 Insentif Actual Standart Selisih Insentif kg Panen Total Insentif FCR 1.54 (0.207) 300 3,549 1,064,580 Mortality 3.4 1.74 (1.06) 100 3,549 354,860 Bonus Pasar 4.45 - Adjusted Perform 1,419,440 Total Insentif Hasil Yang Diterima Rp. 5,758,310 2,153 ekor Rincian Pembelian 16,147,500 Keterangan 7,500 41,965,000 3.4 % DOC 5,450 Kg Rp 7,700 1,187,487 Mortalitas 33 hari 109 Pakan Rp 59,299,987 Umur Panen 1.71 kg Obat,dll. Berat Rata-rata Total Pembelian (Rp) IP 328 13-May-20 PAREPARE, Dibuat Oleh Disetujui Peternak IDOL AINUL YAQIN HERANI

Rekapitulasi Penjualan 30-Jan-20 No. Tanggal SPPA Jumlah Berat (Kg) Rata2 BB Pembeli Kontrak Aktual Penjualan Selisih Pasar (Ekor) 1 28-Feb-20 0694 Harga Total Harga Total 2 2-Mar-20 0746 3 3-Mar-20 0749 190 226.9 1.19 MASYARAKAT 19,586 4,444,063 17,000 3,857,300 - 4 3-Mar-20 0750 580 1,022.5 1.76 ANWAR 5 4-Mar-20 0760 680 1,265.8 1.86 ANWAR 17,841 18,242,423 16,000 16,360,000 - 6 7-Mar-20 0823 7 7-Mar-20 0824 420 674.4 1.61 ANWAR 17,685 22,385,673 16,000 20,252,800 - 8 50 83.5 1.67 ANWAR 18,017 12,150,665 16,000 10,790,400 - TOTAL 120 219.3 1.83 PERKASA 18,017 1,504,420 16,000 1,336,000 - 40 56.2 1.41 PERKASA 17,685 3,878,321 16,000 3,508,800 - 18,386 1,033,293 18,000 1,011,600 - - -- 2,080 3,548.6 1.71 63,638,857 57,116,900 - Kematian (%) Bonus Pasar Selisih Pasar Total 3.39 25% - - tgl masuk P10 P11 P11G ket ZAK ZAK ZAK HERANI 10-Feb-20 21 ardi 15-Feb-20 20 109 21-Feb-20 20 27-Feb-20 25 35 -3 -9 TOTAL 0 109 0

DAFTAR PERHITUNGAN UNTUK PETERNAK (DPUP) 0 R Nama Peternak HJ.FITRI Nomor Perjanjian 20-Jan-20 121 Alamat 3,400 Tgl Perjanjian Populasi Ekor No. DPUP Periode ke : Surat Jalan Keterangan Pembelian (Rp.) Nama Barang Tanggal No. SJ Jumlah Satuan 25,500,000 20-Jan-20 001 37 3,400 ekor ANAK AYAM PC-701 98,400 Masterchick @100gr (CKM) 338 3 bks Cyprotil plus @100gr (CKM) 205,333 346 4 btl Egg bro formula @100gr 144,384 342 6 bks Safety cold @100gr 611,800 292 23 bks Speedmix @10kg (CKM) 329 1 bks Chroline Tan 1kg (AJS) 33,333 348 Kg Colismox @100gr - 344 11 bks Medivac Gumboro A1 @1000ds (MED) 132 4 vial Medivac ND Clone 45 @1000ds (MED) 557,333 134 8 btl Medimilk @100gr (CKM) 328,800 355 4 bks Desin M2P @1lt 293,600 343 1 btl P10-Pakan Ternak 48 500 kg P11-Pre-Pakan Ternak 66,000 67 5,450 kg P11G-Pakan Ternak 160,000 2 100 kg 3,900,000 41,965,000 770,000 Sub Total 1 74,633,984 PENJUALAN Jumlah Berat Rata2 BB Harga Garansi Total (Ek) (Kg) Ukuran 250 298.0 1.19 19,586 5,836,628 360 446.1 1.24 19,220 8,574,042 1,1 - 1,19 18,776 1,20 - 1,29 180 177.7 0.99 18,386 - 1,10 - 1,19 790 921.8 1.17 18,169 - 1,4 - 1,49 18,017 - 1,5 - 1,59 17,841 - 1,40 - 1,49 17,685 - 1,50 - 1,59 17,624 - 1,60 - 1,69 17,577 - 1,70 - 1,79 14,000 - 1,80 - 1,89 2,487,800 1,90 - 1,99 16,898,470.00 TOTAL - Hasil Pemeliharaan (57,735,514) Insentif Actual Standart Selisih Insentif kg Panen Total Insentif FCR 6.56 5.078 922 - Mortality 76.8 1.49 73.26 922 - Bonus Pasar 3.50 - Adjusted Perform - Total Insentif Hasil Yang Diterima Rp. (57,735,514) Rincian Pembelian 7,500 25,500,000 Keterangan 3,400 ekor 7,708 46,635,000 76.8 % DOC 6,050 Kg Rp 2,498,984 Mortalitas 33 hari Pakan Rp 74,633,984 Umur Panen 1.17 kg Obat,dll. Berat Rata-rata Total Pembelian (Rp) IP 12 13-May-20 PAREPARE, Dibuat Oleh Disetujui Peternak IDOL AINUL YAQIN HJ.FITRI

Rekapitulasi Penjualan 20-Jan-20 No. Tanggal SPPA Jumlah Berat (Kg) Rata2 BB Pembeli Kontrak Aktual Penjualan Selisih Pasar (Ekor) Harga Total Harga Total 1 21-Feb-20 0603 250 298.0 1.19 ANWAR 19,586 5,836,628 16,000 4,768,000 - 150 190.4 1.27 ANWAR 2 21-Feb-20 0604 210 255.7 1.22 ANWAR 19,220 3,659,488 16,000 3,046,400 - 3 22-Feb-20 0605 19,220 4,914,554 16,000 4,091,200 - 4 26-Feb-20 0673A 177.7 0.99 MENTONG 180 14,000 2,487,800 14,181 2,520,000 32,200 5 - -- TOTAL 790 921.8 1.17 16,898,470 14,425,600 32,200 Kematian (%) Bonus Pasar Selisih Pasar Total 76.76 0% 32,200 - tgl masuk P10 P11 P11G ket ZAK ZAK ZAK 24-Jan-20 NURDIN 4-Feb-20 10 30 9 H.ASRI 10-Feb-20 35 -7 121 13-Feb-20 25 19 TOTAL 10 109 2

DAFTAR PERHITUNGAN UNTUK PETERNAK (DPUP) 0 Nama Peternak ZULKIFLI Nomor Perjanjian 17-Jan-20 Alamat 1,800 Tgl Perjanjian Periode ke : Populasi Ekor Pembelian (Rp.) 13,500,000 No. DPUP - 405,333 Surat Jalan Keterangan 96,256 Nama Barang 16,850 Tanggal No. SJ Jumlah Satuan 73,400 17-Jan-20 001 37 1,800 ekor ANAK AYAM PC-701 164,400 Cyprotil plus @100gr (CKM) 16,500 346 btl Colismox @100gr 106,400 344 8 bks Egg bro formula @100gr 42,300 342 4 bks Vita Chick @100gr (Medion) - 354 1 bks Medivac ND Clone 45 @1000 108,200 134 2 btl Medivac Gumboro A1 @1000ds (MED) 42,400 132 2 vial Medimilk @100gr (CKM) - 355 1 bks Safety cold @100gr 2,340,000 292 4 bks GINGERTOL @ 1L(MED) 19,250,000 236 1 btl Floxa M2P @100ml 18,480,000 349 btl thera m2p @100gr 350 3 btl Ammotrol @250gr (MED) 109 1 bks Masterchick @100gr (CKM) 338 bks P10-Pakan Ternak 48 300 kg P11-Pre-Pakan Ternak 67 2,500 kg P11G-Pakan Ternak 2 2,400 kg Sub Total 1 54,642,039 PENJUALAN Jumlah Berat Rata2 BB Harga Garansi 19,586 Total (Ek) (Kg) 1.26 19,220 - Ukuran 400 1.48 18,776 1,10 - 1,19 270 503.1 18,386 9,669,582 1,20 - 1,29 18,169 - 1,30 - 1,39 130 399.0 18,017 1,40 - 1,49 750 17,841 7,336,014 1,50 - 1,59 1,550 252.9 1.95 17,685 - 1,60 - 1,69 1,659.9 2.21 17,624 - 1,70 - 1,79 17,577 - 1,80 - 1,89 2,814.9 1.82 14,000 - 1,90 - 1,99 4,457,110 >2 29,176,062 AFKIR TOTAL - 50,638,767.90 - Hasil Pemeliharaan (4,003,271) Insentif Actual Standart Selisih Insentif kg Panen Total Insentif FCR 1.85 1.78 0.068 2,815 - Mortality 13.9 4.75 9.14 2,815 - Bonus Pasar - Adjusted Perform - Total Insentif Hasil Yang Diterima Rp. (4,003,271) 1,800 ekor Rincian Pembelian 7,500 Keterangan 7,706 13,500,000 13.9 % DOC 5,200 Kg Rp 40,070,000 Mortalitas 37 hari 104 1,072,039 Pakan Rp 54,642,039 Umur Panen 1.82 kg Obat,dll. Berat Rata-rata IP 232 Total Pembelian (Rp) 13-May-20 PAREPARE, Dibuat Oleh Disetujui Peternak IDOL AINUL YAQIN ZULKIFLI

Rekapitulasi Penjualan 17-Jan-20 Jumlah Kontrak Aktual Penjualan No. Tanggal SPPA (Ekor) Berat (Kg) Rata2 BB Pembeli Harga Total Harga Total Selisih Pasar 1 17-Feb-20 0549 300 375.0 1.25 HAJAR 19,220 7,207,500 17,800 6,675,000 - 2 18-Feb-20 0565 100 128.1 1.28 MIMIK 19,220 2,462,082 18,500 2,369,850 - 3 20-Feb-20 0587 270 399.0 1.48 A.BAHTIAR 18,386 7,336,014 18,000 7,182,000 - 4 22-Feb-20 0628 50 98.9 1.98 HJ.WARDAH 17,624 1,743,014 16,000 1,582,400 - 5 23-Feb-20 0630 100 202.5 2.03 HJ.WARDAH 17,577 3,559,343 16,000 3,240,000 - 6 24-Feb-20 0639 120 247.8 2.07 BUR 17,577 4,355,581 16,000 3,964,800 - 7 24-Feb-20 0650 60 115.0 1.92 ARIFIN 17,624 2,026,760 16,000 1,840,000 - 8 25-Feb-20 0660 100 216.6 2.17 BUR 17,577 3,807,178 17,500 3,790,500 - 9 27-Feb-20 0674 60 155.0 2.58 ARIFIN 17,577 2,724,435 16,500 2,557,500 - 10 27-Feb-20 0679 150 361.7 2.41 ARIFIN 17,577 6,357,601 16,500 5,968,050 - 11 27-Feb-20 0684 20 39.0 1.95 MASYARAKAT 17,624 687,336 19,000 741,000 53,664 12 28-Feb-20 0690 220 476.3 2.17 ARIFIN 17,577 8,371,925 16,000 7,620,800 - 13 - -- TOTAL 1,550 2,814.9 1.82 50,638,768 47,531,900 53,664 Kematian (%) Bonus Pasar Selisih Pasar Total 13.89 0% 53,664 - tgl masuk P10 P11 P11G ket 13-Jan-20 ZAK ZAK ZAK AMIRUDDIN B 14-Jan-20 24-Jan-20 1 5 3 BURHANUDDIN 3-Feb-20 5 20 30 USMAN 11-Feb-20 20 15 11-Feb-20 5 7 A.AKBAR 12-Feb-20 -7 19-Feb-20 48 104 TOTAL 6 50

DAFTAR PERHITUNGAN UNTUK PETERNAK (DPUP) 0 Nama Peternak A.AKBAR Nomor Perjanjian 17-Jan-20 Alamat 1,600 Ekor Tgl Perjanjian Populasi No. DPUP Periode ke : Surat Jalan Keterangan Pembelian (Rp.) Nama Barang Tanggal No. SJ Jumlah Satuan 12,000,000 17-Jan-20 001 37 1,600 ekor ANAK AYAM PC-701 - Cyprotil plus @100gr (CKM) 346 btl Colismox @100gr 152,000 344 3 bks Egg bro formula @100gr 72,192 342 3 bks Safety cold @100gr 292 4 bks Medivac ND Clone 45 @1000d 106,400 134 2 btl Medivac Gumboro A1 @1000ds (MED) 73,400 132 2 vial Medimilk @100gr (CKM) 355 1 bks Floxa M2P @100ml 164,400 349 3 btl GINGERTOL @ 1L(MED) 16,500 236 1 btl Ammotrol @250gr (MED) 109 1 bks thera m2p @100gr 130,000 350 5 btl Vita Chick @100gr (Medion) 42,300 354 1 bks Masterchick @100gr (CKM) 42,400 338 bks P10-Pakan Ternak 48 250 kg P11-Pre-Pakan Ternak 180,333 67 2,700 kg P11G-Pakan Ternak 16,850 2 400 kg - 1,950,000 20,790,000 3,080,000 Sub Total 1 38,816,775 PENJUALAN Jumlah Berat Rata2 BB Harga Garansi Total (Ek) (Kg) Ukuran 330 1.14 19,586 7,389,798 420 377.3 1.24 19,220 9,992,478 1,10 - 1,19 300 519.9 1.34 18,776 7,570,483 1,20 - 1,29 403.2 18,386 1,30 - 1,39 1,050 18,169 - 1,40 - 1,49 18,017 - 1,50 - 1,59 17,841 - 1,60 - 1,69 17,685 - 1,70 - 1,79 17,624 - 1,80 - 1,89 17,577 - 1,90 - 1,99 14,000 - - >2 1,300.4 1.24 24,952,759.00 AFKIR - TOTAL Hasil Pemeliharaan (13,864,016) Insentif Actual Standart Selisih Insentif kg Panen Total Insentif FCR 2.58 1.024 1,300 - Mortality 34.4 1.55 30.74 1,300 - Bonus Pasar 3.64 - Adjusted Perform - Total Insentif Hasil Yang Diterima Rp. (13,864,016) Rincian Pembelian 12,000,000 Keterangan 1,600 ekor 7,500 25,820,000 34.4 % DOC 3,350 Kg Rp 7,707 Mortalitas 30 hari 67 996,775 Pakan Rp Umur Panen 1.24 kg 38,816,775 Obat,dll. Berat Rata-rata Total Pembelian (Rp) IP 107 13-May-20 PAREPARE, Dibuat Oleh Disetujui Peternak IDOL AINUL YAQIN A.AKBAR

Rekapitulasi Penjualan 17-Jan-20 No. Tanggal SPPA Jumlah Berat (Kg) Rata2 BB Pembeli Kontrak Aktual Penjualan Selisih Pasar (Ekor) Harga Total Harga Total 1 12-Feb-20 0485 130 151.4 1.16 A.BAHTIAR 19,586 2,965,320 20,000 3,028,000 62,680 200 225.9 1.13 BUR 2 14-Feb-20 0508 120 146.4 1.22 ANTO 19,586 4,424,477 19,000 4,292,100 - 3 15-Feb-20 0518 200 271.8 1.36 A.BAHTIAR 19,220 2,813,808 20,000 2,928,000 114,192 4 17-Feb-20 0547 100 131.4 1.31 ANTO 18,776 5,103,317 18,000 4,892,400 - 5 17-Feb-20 0548 300 373.5 1.25 HAJAR 18,776 2,467,166 18,500 2,430,900 - 6 17-Feb-20 0550 19,220 7,178,670 17,800 6,648,300 - 7 TOTAL - -- 1,050 1,300.4 1.24 24,952,759 24,219,700 176,872 Kematian (%) Bonus Pasar Selisih Pasar Total 34.38 0% 176,872 - tgl masuk P10 P11 P11G ket ZAK ZAK ZAK BURHANUDDIN 9-Jan-20 24-Jan-20 5 5 5 67 3-Feb-20 20 20 3-Feb-20 15 -17 8-Feb-20 -1 8 12-Feb-20 15 TOTAL 5 54

DAFTAR PERHITUNGAN UNTUK PETERNAK (DPUP) 0 Nama Peternak HJ.SURYANI A Nomor Perjanjian 17-Jan-20 Alamat 2,200 Tgl Perjanjian Populasi Ekor No. DPUP Periode ke : Surat Jalan Keterangan Pembelian (Rp.) Nama Barang Tanggal No. SJ Jumlah Satuan 16,500,000 17-Jan-20 001 37 2,200 ekor ANAK AYAM PC-701 98,400 Masterchick @100gr (CKM) 338 3 bks Cyprotil plus @100gr (CKM) 205,333 346 4 btl Egg bro formula @100gr 96,256 342 4 bks Safety cold @100gr 292 4 bks Speedmix @10kg (CKM) 106,400 329 3 bks Vit C Pure @100gr (CKM) 100,000 347 2 btl Colismox @100gr 344 4 bks Medivac Gumboro A1 @1000ds (MED) 32,000 132 3 vial Medivac ND Clone 45 @1000ds (MED) 202,667 134 5 btl Medimilk 100gr (MED) 246,600 31 Desin M2P @1lt 183,500 343 bks P10-Pakan Ternak 48 btl P11-Pre-Pakan Ternak - 67 500 kg P11G-Pakan Ternak - 4,300 kg 3,900,000 2 0 kg 33,110,000 - Sub Total 1 54,781,156 PENJUALAN Jumlah Berat Rata2 BB Harga Garansi Total (Ek) (Kg) Ukuran 1.32 19,586 - 830 1,093.9 1.56 19,220 - 1,1 - 1,19 370 1.79 18,776 20,539,066 1,20 - 1,29 150 575.5 1.87 18,386 - 1,10 - 1,19 755 18,169 10,456,260 1,4 - 1,49 269.0 18,017 - 1,5 - 1,59 2,105 1,415.0 17,841 4,799,229 1,40 - 1,49 17,685 25,024,275 1,50 - 1,59 17,624 - 1,60 - 1,69 17,577 - 1,70 - 1,79 14,000 - 1,80 - 1,89 60,818,829.90 1,90 - 1,99 3,353.4 1.59 - TOTAL Hasil Pemeliharaan 6,037,674 Insentif Actual Standart Selisih Insentif kg Panen Total Insentif FCR 1.43 (0.237) 300 3,353 1,006,020 Mortality 4.3 1.67 0.25 3,353 - Bonus Pasar 4.07 68,590 Adjusted Perform 1,074,610 Total Insentif Hasil Yang Diterima Rp. 7,112,284 Rincian Pembelian 7,500 Keterangan DOC 2,200 ekor Rp 7,710 16,500,000 4.3 % 4,800 Kg Rp 37,010,000 Mortalitas 31 hari 96 1,271,156 Pakan Umur Panen 1.59 kg 54,781,156 Obat,dll. Berat Rata-rata Total Pembelian (Rp) IP 347 13-May-20 PAREPARE, Dibuat Oleh Disetujui Peternak IDOL AINUL YAQIN HJ.SURYANI A

Rekapitulasi Penjualan 17-Jan-20 No. Tanggal SPPA Jumlah Berat (Kg) Rata2 BB Pembeli Kontrak Aktual Penjualan Selisih Pasar (Ekor) Harga Total Harga Total 1 14-Feb-20 0510 600 777.6 1.30 MIMIK 18,776 14,600,218 18,000 13,996,800 - 2 15-Feb-20 0523A 170 270.5 1.59 ANWAR 3 15-Feb-20 0523B 230 316.3 1.38 ANWAR 18,169 4,914,715 18,000 4,869,000 - 4 15-Feb-20 0523D 200 305.0 1.53 ANWAR 18,776 5,938,849 18,000 5,693,400 - 390 735.2 1.89 MUHLIS 18,169 5,541,545 18,000 5,490,000 - 5 19-Feb-20 0574 200 375.8 1.88 HJ.SOPI 17,685 13,002,012 18,000 13,233,600 231,588 6 19-Feb-20 575 150 269.0 1.79 MASYARAKAT 17,685 6,646,023 17,000 6,388,600 - 7 20-Feb-20 588 165 304.0 1.84 MASYARAKAT 17,841 4,799,229 18,000 4,842,000 42,771 8 21-Feb-20 0589A 17,685 5,376,240 17,500 5,320,000 - 9 TOTAL - -- 2,105 3,353.4 1.59 60,818,830 59,833,400 274,359 Kematian (%) Bonus Pasar Selisih Pasar Total 4.32 25% 274,359 68,590 tgl masuk P10 P11 P11G ket ZAK ZAK ZAK 16-Jan-20 HJ.SURIANI B 27-Jan-20 10 20 0 SUMIATI 1-Feb-20 20 3-Feb-20 4 96 6-Feb-20 50 6 TOTAL 10 -14 86

Nama Peternak DAFTAR PERHITUNGAN UNTUK PETERNAK (DPUP) 0 ARDI Nomor Perjanjian 17-Jan-20 Alamat 3,200 Tgl Perjanjian Populasi Ekor No. DPUP Periode ke : Surat Jalan Keterangan Pembelian (Rp.) Nama Barang Tanggal No. SJ Jumlah Satuan 24,000,000 17-Jan-20 001 37 3,200 ekor ANAK AYAM PC-701 308,000 Cyprotil plus @100gr (CKM) 304,000 346 6 btl Colismox @100gr 144,384 344 6 bks Egg bro formula @100gr 159,600 342 6 bks Safety cold @100gr 256,900 292 6 bks Medivac ND Clone 45 @1000 328,800 134 7 btl Medivac Gumboro A1 @1000ds (MED) 82,500 132 4 vial Medimilk @100gr (CKM) 48,000 355 5 bks Vit C Pure @100gr (CKM) 100,000 347 3 btl Speedmix @10kg (CKM) - 329 3 bks Floxa M2P @100ml - 349 btl thera m2p @100gr - 350 btl Iodinacid @1lt 98,400 341 btl Masterchick @100gr (CKM) 338 3 bks P10-Pakan Ternak 3,900,000 48 500 kg P11-Pre-Pakan Ternak 66,990,000 67 8,700 kg P11G-Pakan Ternak 2 0 kg - Sub Total 1 96,720,584 PENJUALAN Jumlah Berat Rata2 BB Harga Garansi Total (Ek) (Kg) Ukuran 280 1.18 19,586 6,496,676 70 331.7 1.25 19,220 1,675,984 1,10 - 1,19 87.2 18,776 1,20 - 1,29 45 1.44 18,386 - 1,30 - 1,39 70 64.8 1.55 18,169 1,191,413 1,40 - 1,49 1,260 108.7 1.65 18,017 1,974,970 1,50 - 1,59 240 2,079.7 1.75 17,841 37,469,955 1,60 - 1,69 420.1 17,685 7,495,004 1,70 - 1,79 490 1.95 17,624 1,80 - 1,89 615 953.7 2.12 17,577 - 1,90 - 1,99 1,303.0 14,000 16,808,009 3,070 1.74 22,902,831 >2 5,348.9 AFKIR - TOTAL 96,014,842.10 - Hasil Pemeliharaan (705,742) Insentif Actual Standart Selisih Insentif kg Panen Total Insentif FCR 1.72 (0.023) 75 5,349 401,168 Mortality 4.1 1.74 (0.39) 100 5,349 534,890 Bonus Pasar 4.45 - Adjusted Perform 936,058 Total Insentif Hasil Yang Diterima Rp. 230,316 Rincian Pembelian 24,000,000 Keterangan 3,200 ekor 7,500 70,890,000 4.1 % DOC 9,200 Kg Rp 7,705 1,830,584 Mortalitas 36 hari 184 Pakan Rp 96,720,584 Umur Panen 1.74 kg Obat,dll. Berat Rata-rata Total Pembelian (Rp) IP 272 13-May-20 PAREPARE, Dibuat Oleh Disetujui Peternak IDOL AINUL YAQIN ARDI

Rekapitulasi Penjualan 17-Jan-20 No. Tanggal SPPA Jumlah Berat (Kg) Rata2 BB Pembeli Kontrak Aktual Penjualan Selisih Pasar (Ekor) 1 15-Feb-20 0523C Harga Total Harga Total 2 16-Feb-20 0541A 3 17-Feb-20 0543 70 87.2 1.25 ANWAR 19,220 1,675,984 19,000 1,656,800 - 4 17-Feb-20 0544 280 331.7 1.18 ANWAR 5 17-Feb-20 0554 200 332.4 1.66 ANWAR 19,586 6,496,676 19,000 6,302,300 - 6 18-Feb-20 0567 7 20-Feb-20 0589 430 702.7 1.63 ANWAR 18,017 5,988,851 18,000 5,983,200 - 8 25-Feb-20 0661 9 25-Feb-20 0662 70 108.7 1.55 ANWAR 18,017 12,660,546 18,000 12,648,600 - 10 25-Feb-20 0663 11 25-Feb-20 0664 210 342.9 1.63 ANWAR 18,169 1,974,970 18,000 1,956,600 - 12 27-Feb-20 0687A 13 28-Feb-20 0698 410 685.1 1.67 ANWAR 18,017 6,178,029 18,000 6,172,200 - 14 28-Feb-20 0699 15 2-Mar-20 0745 100 189.7 1.90 HJ.SOPI 18,017 12,343,447 17,000 11,646,700 - 16 3-Mar-20 0747 200 398.7 1.99 SYAMSUDDIN 17,624 3,343,273 16,000 3,035,200 - TOTAL 240 420.1 1.75 ANWAR 17,624 7,026,689 16,500 6,578,550 - 190 365.3 1.92 MASYARAKAT 17,841 7,495,004 17,000 7,141,700 - 25 58.5 2.34 MASYARAKAT 17,624 6,438,047 17,000 6,210,100 - 200 404.5 2.02 MIMIK 17,577 1,028,255 17,000 994,500 - 390 840.0 2.15 HJ.SOPI 17,577 7,109,897 16,000 6,472,000 - 10 16.6 1.66 MASYARAKAT 17,577 14,764,680 16,000 13,440,000 - 45 64.8 1.44 MASYARAKAT 18,017 299,082 16,000 265,600 - 18,386 1,191,413 15,000 972,000 - 3,070 5,348.9 1.74 96,014,842 91,476,050 - Kematian (%) Bonus Pasar Selisih Pasar Total 4.06 10% - - tgl masuk P10 P11 P11G ket ZAK ZAK ZAK HERANI 17-Jan-20 10 1 herani 24-Jan-20 30 184 1-Feb-20 35 6-Feb-20 30 10-Feb-20 20 14-Feb-20 40 22-Feb-20 20 3 -5 TOTAL 10 174 0

DAFTAR PERHITUNGAN UNTUK PETERNAK (DPUP) 0 Nama Peternak ABD.KADIR Nomor Perjanjian 14-Jan-20 Alamat 1,765 Tgl Perjanjian Populasi Ekor No. DPUP Periode ke : Surat Jalan Keterangan Pembelian (Rp.) Nama Barang Tanggal No. SJ Jumlah Satuan 13,237,500 14-Jan-20 001 37 1,765 ekor ANAK AYAM PC-701 - Cyprotil plus @100gr (CKM) 346 btl Colismox @100gr 50,667 344 1 bks Egg bro formula @100gr - 342 Safety cold @100gr - 292 bks Medivac ND Clone 45 @1000 134 bks Medivac Gumboro A1 @1000ds (MED) 73,400 132 2 btl Medimilk @100gr (CKM) 164,400 355 2 vial Vita Chick @100gr (Medion) 354 1 bks GINGERTOL @ 1L(MED) 16,500 236 1 bks Floxa M2P @100ml 16,850 349 btl thera m2p @100gr 350 btl Iodinacid @1lt - 341 2 btl Masterchick @100gr (CKM) - 338 btl P10-Pakan Ternak 72,133 48 bks P11-Pre-Pakan Ternak - 67 250 kg P11G-Pakan Ternak - 2,800 kg 1,950,000 2 2,200 kg 21,560,000 16,940,000 Sub Total 1 54,081,450 PENJUALAN Jumlah Berat Rata2 BB Harga Garansi Total (Ek) (Kg) Ukuran 100 1.05 19,586 2,046,737 110 104.5 1.20 19,220 2,542,806 1,10 - 1,19 300 132.3 1.35 18,776 7,587,382 1,20 - 1,29 200 404.1 1.47 18,386 5,405,484 1,30 - 1,39 294.0 18,169 1,40 - 1,49 55 1.63 18,017 - 1,50 - 1,59 89.7 17,841 1,616,125 1,60 - 1,69 780 17,685 1,70 - 1,79 1,721.2 2.21 17,624 - 1,80 - 1,89 1,545 2,745.8 1.78 17,577 - 1,90 - 1,99 14,000 - 30,253,532 >2 - AFKIR 49,452,065.90 TOTAL - Hasil Pemeliharaan (4,629,384) Insentif Actual Standart Selisih Insentif kg Panen Total Insentif FCR 1.91 0.169 2,746 - Mortality 12.5 1.74 8.01 2,746 - Bonus Pasar 4.45 - Adjusted Perform - Total Insentif Hasil Yang Diterima Rp. (4,629,384) Rincian Pembelian 7,500 13,237,500 Keterangan 1,765 ekor 7,705 40,450,000 12.5 % DOC 5,250 Kg Rp Mortalitas 34 hari 105 393,950 Pakan Rp Umur Panen 1.78 kg 54,081,450 Obat,dll. Berat Rata-rata Total Pembelian (Rp) IP 238 13-May-20 PAREPARE, Dibuat Oleh Disetujui Peternak IDOL AINUL YAQIN ABD.KADIR

Rekapitulasi Penjualan 14-Jan-20 No. Tanggal SPPA Jumlah Berat (Kg) Rata2 BB Pembeli Kontrak Aktual Penjualan Selisih Pasar (Ekor) Harga Total Harga Total 1 9-Feb-20 0434 100 104.5 1.05 HJ.WARDAH 19,586 2,046,737 19,000 1,985,500 - 300 404.1 1.35 FANI 2 11-Feb-20 0464 110 132.3 1.20 ANTO 18,776 7,587,382 19,000 7,677,900 90,518 3 11-Feb-20 0465 200 294.0 1.47 A.BAHTIAR 19,220 2,542,806 20,000 2,646,000 103,194 4 12-Feb-20 0486 50 99.9 2.00 BUR 18,386 5,405,484 20,000 5,880,000 474,516 5 15-Feb-20 0520 260 539.6 2.08 BUR 17,577 1,755,942 19,000 1,898,100 142,158 6 22-Feb-20 0609 160 357.7 2.24 BUR 17,577 9,484,549 16,000 8,633,600 - 7 23-Feb-20 0620 270 608.4 2.25 HJ.WARDAH 17,577 6,287,293 16,000 5,723,200 - 8 23-Feb-20 0631 55 89.7 1.63 MUH.NUR 17,577 10,693,847 15,000 9,126,000 - 9 24-Feb-20 0645 40 115.6 2.89 ANTO 18,017 1,616,125 17,000 1,524,900 - 10 24-Feb-20 0651 17,577 2,031,901 15,000 1,734,000 - 11 - -- 12 - -- 13 - -- 14 - -- 15 - -- 16 TOTAL - -- 1,545 2,745.8 1.78 49,452,066 46,829,200 810,386 Kematian (%) Bonus Pasar Selisih Pasar Total 12.46 0% 810,386 - tgl masuk P10 P11 P11G ket ZAK ZAK ZAK a.agus b 14-Jan-20 14-Jan-20 5 15 5 a.mappasikki 24-Jan-20 1 20 105 28-Jan-20 20 15 6-Feb-20 20 5 13-Feb-20 -1 TOTAL 5 56 44

DAFTAR PERHITUNGAN UNTUK PETERNAK (DPUP) 0 Nama Peternak AMIRUDDIN A Nomor Perjanjian 14-Jan-20 Alamat 3,060 Tgl Perjanjian Populasi Ekor No. DPUP Periode ke : Surat Jalan Keterangan Pembelian (Rp.) Nama Barang Tanggal No. SJ Jumlah Satuan 22,950,000 14-Jan-20 001 37 3,060 ekor ANAK AYAM PC-701 159,600 Safety cold @100gr 202,667 292 6 bks Colismox @100gr 96,256 344 4 bks Egg bro formula @100gr 33,700 342 4 bks Vita Chick @100gr (Medion) 110,100 354 2 bks Medivac ND Clone 45 @1000 246,600 134 3 btl Medivac Gumboro A1 @1000ds (MED) 16,500 132 3 vial Medimilk @100gr (CKM) 42,400 355 1 bks Ammotrol @250gr (MED) 42,300 109 1 bks GINGERTOL @ 1L(MED) - 236 1 btl Floxa M2P @100ml 216,400 349 thera m2p @100gr 113,333 350 btl Iodinacid @1lt - 341 6 btl Masterchick @100gr (CKM) 338 1 btl P10-Pakan Ternak 5,460,000 48 P11-Pre-Pakan Ternak 26,950,000 67 bks P11G-Pakan Ternak 44,275,000 700 kg 2 3,500 kg 5,750 kg Sub Total 1 100,914,856 PENJUALAN Jumlah Berat Rata2 BB Harga Garansi Total (Ek) (Kg) Ukuran 1.30 19,586 - 250 324.4 1.43 19,220 - 1,10 - 1,19 100 143.1 1.59 18,776 6,090,934 1,20 - 1,29 110 174.8 18,386 2,631,037 1,30 - 1,39 1.76 18,169 3,175,941 1,40 - 1,49 420 741.2 1.88 18,017 - 1,50 - 1,59 90 169.5 1.96 17,841 13,223,749 1,60 - 1,69 330 647.0 2.14 17,685 2,997,608 1,70 - 1,79 1,550 3,312.3 17,624 11,402,728 1,80 - 1,89 1.93 17,577 58,220,297 1,90 - 1,99 2,850 5,512.3 14,000 - 97,742,294.00 >2 - AFKIR TOTAL Hasil Pemeliharaan (3,172,562) Insentif Actual Standart Selisih Insentif kg Panen Total Insentif FCR 1.81 (0.006) 75 5,512 413,423 Mortality 6.9 1.81 1.96 5,512 - Bonus Pasar 4.90 45,470 Adjusted Perform 458,893 Total Insentif Hasil Yang Diterima Rp. (2,713,669) DOC 3,060 ekor Rincian Pembelian 22,950,000 Keterangan Rp 7,500 76,685,000 6.9 % 9,950 Kg Rp 7,707 1,279,856 Mortalitas 39 hari 199 Pakan 100,914,856 Umur Panen 1.93 kg Obat,dll. Berat Rata-rata Total Pembelian (Rp) IP 259 13-May-20 PAREPARE, Dibuat Oleh Disetujui Peternak IDOL AINUL YAQIN AMIRUDDIN A

Rekapitulasi Penjualan 14-Jan-20 No. Tanggal SPPA Jumlah Berat (Kg) Rata2 BB Pembeli Kontrak Aktual Penjualan Selisih Pasar (Ekor) 1 15-Feb-20 0519 Harga Total Harga Total 2 16-Feb-20 0531 3 16-Feb-20 0532 110 174.8 1.59 ARIFIN 18,169 3,175,941 19,500 3,408,600 232,659 4 17-Feb-20 0553 250 324.4 1.30 FANI 5 18-Feb-20 0561 100 143.1 1.43 MIMIK 18,776 6,090,934 19,000 6,163,600 72,666 6 19-Feb-20 0573 7 21-Feb-20 0600 70 133.3 1.90 ANTO 18,386 2,631,037 18,500 2,647,350 16,313 8 21-Feb-20 0601 9 21-Feb-20 0602 70 150.0 2.14 JUNAID 17,624 2,349,279 18,000 2,399,400 50,121 10 22-Feb-20 0616 11 22-Feb-20 0617 90 169.5 1.88 ARIFIN 17,577 2,636,550 18,000 2,700,000 63,450 12 22-Feb-20 0618 13 22-Feb-20 0619 120 245.6 2.05 BAHRI 17,685 2,997,608 17,800 3,017,100 19,493 14 23-Feb-20 0623 15 24-Feb-20 0643 150 258.8 1.73 ARIFIN 17,577 4,316,911 16,000 3,929,600 - 16 24-Feb-20 646 17 24-Feb-20 649 150 297.9 1.99 ICHA 17,841 4,617,251 16,000 4,140,800 - 18 26-Feb-20 668 19 27-Feb-20 680 100 178.7 1.79 ARIFIN 17,624 5,250,190 16,500 4,915,350 - 20 200 401.8 2.01 AKBAR 17,841 3,188,187 16,000 2,859,200 - TOTAL 100 210.8 2.11 ICHA 17,577 7,062,439 16,000 6,428,800 - 110 224.8 2.04 A.AMIR 17,577 3,705,232 16,000 3,372,800 - 500 1,071.2 2.14 H.SYARIFUDDIN 17,577 3,951,310 16,500 3,709,200 - 110 215.8 1.96 A.AMIR 17,577 18,828,482 15,500 16,603,600 - 150 368.7 2.46 HJ.WARDAH 17,624 3,803,259 16,000 3,452,800 - 150 329.5 2.20 HJ.WARDAH 17,577 6,480,640 15,000 5,530,500 - 150 309.9 2.07 BAHRI 17,577 5,791,622 15,000 4,942,500 - 170 303.7 1.79 ICHA 17,577 5,447,112 17,000 5,268,300 - 17,841 5,418,312 16,000 4,859,200 - - -- 2,850 5,512.3 1.93 97,742,294 90,348,700 454,701 Kematian (%) Bonus Pasar Selisih Pasar Total 6.86 10% 454,701 45,470 tgl masuk P10 P11 P11G ket ZAK ZAK ZAK 9-Jan-20 JUMASTAN B 8-Jan-20 15 20 15 SUPARJO A 17-Jan-20 1 30 20 SUPARJO B 17-Jan-20 -1 5 40 21-Jan-20 -1 15 ASMIATI 28-Jan-20 15 40 ASMIATI 3-Feb-20 -4 ASMIATI 6-Feb-20 70 -5 ASMIATI 10-Feb-20 -2 ASMIATI 13-Feb-20 ASMIATI 15-Feb-20 -1 15-Feb-20 -1 199 12-Feb-20 -1 18-Feb-20 20 19-Feb-20 -21 19-Feb-20 115 21-Feb-20 21-Feb-20 22-Feb-20 TOTAL 14

DAFTAR PERHITUNGAN UNTUK PETERNAK (DPUP) 0 Nama Peternak SOFYAN HAYATE Nomor Perjanjian 14-Jan-20 Alamat 3,000 Tgl Perjanjian Populasi Ekor No. DPUP Periode ke : Surat Jalan Keterangan Pembelian (Rp.) Nama Barang Tanggal No. SJ Jumlah Satuan 22,500,000 14-Jan-20 001 37 3,000 ekor ANAK AYAM PC-701 98,400 Masterchick @100gr (CKM) 338 3 bks Cyprotil plus @100gr (CKM) 256,667 346 5 btl Egg bro formula @100gr 144,384 342 6 bks Safety cold @100gr 292,600 292 11 bks Speedmix @10kg (CKM) 100,000 329 3 bks Chroline Tan 1kg (AJS) 348 1 Kg Colismox @100gr 98,000 344 6 bks Medivac Gumboro A1 @1000ds (MED) 304,000 132 4 vial Medivac ND Clone 45 @1000ds (MED) 328,800 134 7 btl Medimilk 100gr (MED) 256,900 31 3 bks Desin M2P @1lt 343 P10-Pakan Ternak 45,000 48 btl P11-Pre-Pakan Ternak - 67 1,000 kg P11G-Pakan Ternak 3,550 kg 7,800,000 2 3,250 kg 27,335,000 25,025,000 Sub Total 1 84,584,751 PENJUALAN Jumlah Berat Rata2 BB Harga Garansi Total (Ek) (Kg) 1.19 Ukuran 250 19,586 5,826,835 297.5 19,220 - 1,1 - 1,19 250 18,776 - 1,20 - 1,29 1,520 398.1 1.59 18,386 - 1,10 - 1,19 2,532.8 1.67 18,169 1,4 - 1,49 200 1.70 18,017 7,233,079 1,5 - 1,59 339.0 17,841 45,633,458 1,40 - 1,49 139 1.95 17,685 6,048,099 1,50 - 1,59 310 271.0 2.09 17,624 1,60 - 1,69 646.4 17,577 - 1,70 - 1,79 2,669 1.68 14,000 4,776,104 1,80 - 1,89 4,484.8 11,361,773 1,90 - 1,99 TOTAL - 80,879,347.30 - Hasil Pemeliharaan (3,705,403) Insentif Actual Standart Selisih Insentif kg Panen Total Insentif FCR 1.74 0.018 4,485 - Mortality 11.0 1.72 6.85 4,485 - Bonus Pasar 4.18 - Adjusted Perform - Total Insentif Hasil Yang Diterima Rp. (3,705,403) Rincian Pembelian 7,500 Keterangan DOC 3,000 ekor Rp 7,713 22,500,000 11.0 % 7,800 Kg Rp 60,160,000 Mortalitas 33 hari 156 1,924,751 Pakan Umur Panen 1.68 kg 84,584,751 Obat,dll. Berat Rata-rata Total Pembelian (Rp) IP 259 13-May-20 PAREPARE, Dibuat Oleh Disetujui Peternak IDOL AINUL YAQIN SOFYAN HAYATE

Rekapitulasi Penjualan 14-Jan-20 No. Tanggal SPPA Jumlah Berat (Kg) Rata2 BB Pembeli Kontrak Aktual Penjualan Selisih Pasar (Ekor) 1 12-Feb-20 0483 Harga Total Harga Total 2 14-Feb-20 0496 3 14-Feb-20 0497 250 297.5 1.19 ANWAR 19,586 5,826,835 19,000 5,652,500 - 4 14-Feb-20 0505 700 1,157.4 1.65 ANWAR 5 16-Feb-20 0524 680 1,140.2 1.68 ANWAR 18,017 20,852,876 18,000 20,833,200 - 6 16-Feb-20 0539 7 25-Feb-20 0653 250 398.1 1.59 ANWAR 18,017 20,542,983 18,000 20,523,600 - 8 27-Feb-20 0676 9 28-Feb-20 0688 200 339.0 1.70 MASYARAKAT 18,169 7,233,079 18,000 7,165,800 - 10 140 235.2 1.68 ANWAR 17,841 6,048,099 18,000 6,102,000 53,901 TOTAL 210 430.1 2.05 MASYARAKAT 18,017 4,237,598 18,000 4,233,600 - 100 216.3 2.16 MASYARAKAT 17,577 7,559,868 17,000 7,311,700 - 139 271.0 1.95 MASYARAKAT 17,577 3,801,905 16,500 3,568,950 - 17,624 4,776,104 16,000 4,336,000 - - -- 2,669 4,484.8 1.68 80,879,347 79,727,350 53,901 Kematian (%) Bonus Pasar Selisih Pasar Total 11.03 0% 53,901 - tgl masuk P10 P11 P11G ket ZAK ZAK ZAK 28-Dec-19 BURHAN 11-Jan-20 20 10 35 MULIANA 24-Jan-20 25 4 156 30-Jan-20 30 4-Feb-20 5 11-Feb-20 3 5 11-Feb-20 3 25 11-Feb-20 -9 13-Feb-20 71 65 13-Feb-20 14-Feb-20 TOTAL 20

DAFTAR PERHITUNGAN UNTUK PETERNAK (DPUP) 0 Nama Peternak GUNTUR Nomor Perjanjian 14-Jan-20 Alamat 3,000 Ekor Tgl Perjanjian Populasi No. DPUP Periode ke : Surat Jalan Keterangan Pembelian (Rp.) Nama Barang Tanggal No. SJ Jumlah Satuan 22,500,000 14-Jan-20 001 37 3,000 ekor ANAK AYAM PC-701 98,400 Masterchick @100gr (CKM) 338 3 bks Cyprotil plus @100gr (CKM) 308,000 346 6 btl Egg bro formula @100gr 192,512 342 8 bks Safety cold @100gr 292,600 292 11 bks Speedmix @10kg (CKM) 133,333 329 4 bks Chroline Tan 1kg (AJS) 348 Kg Colismox @100gr - 344 8 bks Medivac Gumboro A1 @1000ds (MED) 405,333 132 4 vial Medivac ND Clone 45 @1000ds (MED) 328,800 134 7 btl Medimilk 100gr (MED) 256,900 31 2 bks Vit C Pure @100gr (CKM) 347 5 btl P10-Pakan Ternak 30,000 48 1,000 kg P11-Pre-Pakan Ternak 80,000 67 3,500 kg P11G-Pakan Ternak 7,800,000 2 3,100 kg 26,950,000 23,870,000 Sub Total 1 83,245,879 PENJUALAN Jumlah Berat Rata2 BB Harga Garansi Total (Ek) (Kg) Ukuran 1.21 19,586 - 350 422.2 1.37 19,220 8,114,684 1,1 - 1,19 530 727.1 1.44 18,776 13,652,030 1,20 - 1,29 295 424.8 1.51 18,386 7,810,373 1,10 - 1,19 250 378.1 1.66 18,169 6,869,699 1,4 - 1,49 400 663.3 1.79 18,017 11,950,676 1,5 - 1,59 620 1,111.9 1.88 17,841 19,837,408 1,40 - 1,49 230 431.5 1.91 17,685 7,631,078 1,50 - 1,59 130 248.0 17,624 4,370,752 1,60 - 1,69 1.57 17,577 1,70 - 1,79 2,805 4,406.9 14,000 - 1,80 - 1,89 - 1,90 - 1,99 80,236,698.80 TOTAL - Hasil Pemeliharaan (3,009,180) Insentif Actual Standart Selisih Insentif kg Panen Total Insentif FCR 1.72 1.67 0.057 4,407 - Mortality 6.5 4.07 2.43 4,407 - Bonus Pasar - Adjusted Perform - Total Insentif Hasil Yang Diterima Rp. (3,009,180) 3,000 ekor Rincian Pembelian 7,500 22,500,000 Keterangan 7,713 58,620,000 6.5 % DOC 7,600 Kg Rp 2,125,879 Mortalitas 32 hari 152 Pakan Rp 83,245,879 Umur Panen 1.57 kg Obat,dll. Berat Rata-rata Total Pembelian (Rp) IP 264 13-May-20 PAREPARE, Dibuat Oleh Disetujui Peternak IDOL AINUL YAQIN GUNTUR

Rekapitulasi Penjualan 14-Jan-20 No. Tanggal SPPA Jumlah Berat (Kg) Rata2 BB Pembeli Kontrak Aktual Penjualan Selisih Pasar (Ekor) 1 10-Feb-20 0443 Harga Total Harga Total 2 11-Feb-20 0459 3 12-Feb-20 0480 300 408.4 1.36 ANWAR 18,776 7,668,118 20,000 8,168,000 499,882 4 14-Feb-20 0498 80 110.3 1.38 ANWAR 5 14-Feb-20 0499 350 422.2 1.21 ANWAR 18,776 2,070,993 20,000 2,206,000 135,007 6 14-Feb-20 0504 7 16-Feb-20 0525 250 378.1 1.51 ANWAR 19,220 8,114,684 19,000 8,021,800 - 8 16-Feb-20 0536 9 16-Feb-20 0537 260 375.6 1.44 ANWAR 18,169 6,869,699 18,000 6,805,800 - 10 18-Feb-20 0564 11 26-Feb-20 0665 150 208.4 1.39 ANWAR 18,386 6,905,782 18,000 6,760,800 - 12 28-Feb-20 0693 13 400 663.3 1.66 ANWAR 18,776 3,912,918 18,000 3,751,200 - TOTAL 80 143.1 1.79 ANWAR 18,017 11,950,676 18,000 11,939,400 - 540 968.8 1.79 ANWAR 17,841 2,553,047 18,000 2,575,800 22,753 130 248.0 1.91 MASYARAKAT 17,841 17,284,361 18,000 17,438,400 154,039 230 431.5 1.88 MASYARAKAT 17,624 4,370,752 18,000 4,464,000 93,248 35 49.2 1.41 H.SABIR 17,685 7,631,078 14,000 6,041,000 - 18,386 904,591 16,000 787,200 - - -- 2,805 4,406.9 1.57 80,236,699 78,959,400 904,929 Kematian (%) Bonus Pasar Selisih Pasar Total 6.50 0% 904,929 - tgl masuk P10 P11 P11G ket ZAK ZAK ZAK 11-Jan-20 H.ABDUH 24-Jan-20 20 10 35 NURDIN 30-Jan-20 25 BURHAN 4-Feb-20 30 5 11-Feb-20 10 152 11-Feb-20 5 24 13-Feb-20 -12 14-Feb-20 TOTAL 20 70 62

DAFTAR PERHITUNGAN UNTUK PETERNAK (DPUP) 0 R Nama Peternak SUPARMAN Nomor Perjanjian 13-Jan-20 118 Alamat 1,965 Ekor Tgl Perjanjian Populasi No. DPUP Periode ke : Surat Jalan Keterangan Pembelian (Rp.) Nama Barang Tanggal No. SJ Jumlah Satuan 14,737,500 13-Jan-20 001 37 1,965 ekor ANAK AYAM PC-701 - Cyprotil plus @100gr (CKM) 346 btl Colismox @100gr 101,333 344 2 bks Egg bro formula @100gr - 342 bks Vita Chick @100gr (Medion) 354 1 bks Medivac ND Clone 45 @1000d 16,850 134 2 btl Medivac Gumboro A1 @1000ds (MED) 73,400 132 2 vial Medimilk @100gr (CKM) 164,400 355 1 bks Chroline Tan 1kg (AJS) 16,500 351 1 Kg GINGERTOL @ 1L(MED) 97,333 236 1 btl Floxa M2P @100ml 42,300 349 btl thera m2p @100gr 350 btl Iodinacid @1lt - 341 btl Masterchick @100gr (CKM) - 338 bks P10-Pakan Ternak - 48 500 kg P11-Pre-Pakan Ternak - 67 2,500 kg P11G-Pakan Ternak 3,900,000 2 2,900 kg 19,250,000 22,330,000 Sub Total 1 60,729,617 PENJUALAN Jumlah Berat Rata2 BB Harga Garansi Total (Ek) (Kg) 1.22 Ukuran 500 19,586 - 612.1 19,220 11,764,562 1,10 - 1,19 200 18,776 1,20 - 1,29 530 377.1 1.89 18,386 - 1,30 - 1,39 570 1,034.0 1.95 18,169 - 1,40 - 1,49 1,800 1,291.5 2.27 18,017 - 1,50 - 1,59 17,841 - 1,60 - 1,69 3,314.7 1.84 17,685 - 1,70 - 1,79 17,624 6,669,014 1,80 - 1,89 17,577 18,223,216 1,90 - 1,99 14,000 22,700,696 - >2 59,357,487.00 AFKIR - TOTAL Hasil Pemeliharaan (1,372,130) Insentif Actual Standart Selisih Insentif kg Panen Total Insentif FCR 1.78 0.001 3,315 - Mortality 8.4 1.78 3.65 3,315 - Bonus Pasar 4.75 - Adjusted Perform - Total Insentif Hasil Yang Diterima Rp. (1,372,130) Rincian Pembelian 7,500 14,737,500 Keterangan 1,965 ekor 7,708 45,480,000 8.4 % DOC 5,900 Kg Rp Mortalitas 36 hari 512,117 Pakan Rp Umur Panen 1.84 kg 60,729,617 Obat,dll. Berat Rata-rata Total Pembelian (Rp) IP 264 13-May-20 PAREPARE, Dibuat Oleh Disetujui Peternak IDOL AINUL YAQIN SUPARMAN

Rekapitulasi Penjualan 13-Jan-20 No. Tanggal SPPA Jumlah Berat (Kg) Rata2 BB Pembeli Kontrak Aktual Penjualan Selisih Pasar (Ekor) 1 11-Feb-20 0462 Harga Total Harga Total 2 16-Feb-20 0533 3 18-Feb-20 0562 500 612.1 1.22 FANI 19,220 11,764,562 19,000 11,629,900 - 4 18-Feb-20 0563 150 297.1 1.98 AKBAR 5 20-Feb-20 0585 300 585.1 1.95 BUR 17,624 5,236,090 18,000 5,347,800 111,710 6 22-Feb-20 0611 7 23-Feb-20 0634 80 151.8 1.90 FIRMAN 17,624 10,311,802 18,000 10,531,800 219,998 8 23-Feb-20 0635 9 26-Feb-20 0669 80 160.6 2.01 BUR 17,624 2,675,323 18,000 2,732,400 57,077 10 150 323.2 2.15 ICHA 17,577 2,822,866 17,500 2,810,500 - TOTAL 260 647.6 2.49 HJ.WARDAH 17,577 5,680,886 16,000 5,171,200 - 200 377.1 1.89 HJ.SOPI 17,577 11,382,865 15,000 9,714,000 - 80 160.1 2.00 ICHA 17,685 6,669,014 16,000 6,033,600 - 17,577 2,814,078 17,000 2,721,700 - - -- 1,800 3,314.7 1.84 59,357,487 56,692,900 388,784 Kematian (%) Bonus Pasar Selisih Pasar Total 8.40 0% 388,784 - tgl masuk P10 P11 P11G ket ZAK ZAK ZAK NASARUDDIN 9-Jan-20 20-Jan-20 10 10 20 118 24-Jan-20 30 20 3-Feb-20 10 20 10-Feb-20 -2 13-Feb-20 50 58 TOTAL 10

Nama Peternak DAFTAR PERHITUNGAN UNTUK PETERNAK (DPUP) 0 R AMIRUDDIN B Nomor Perjanjian 9-Jan-20 235 Alamat 3,100 Tgl Perjanjian Populasi Ekor No. DPUP Periode ke : Surat Jalan Keterangan Pembelian (Rp.) Nama Barang Tanggal No. SJ Jumlah Satuan 23,250,000 9-Jan-20 001 37 3,100 ekor ANAK AYAM PC-701 - Cyprotil plus @100gr (CKM) 346 btl Colismox @100gr 152,000 344 3 bks Egg bro formula @100gr 72,192 342 3 bks Vita Chick @100gr (Medion) 16,850 354 1 bks Medivac ND Clone 45 @1000 134 3 btl Medivac Gumboro A1 @1000ds (MED) 110,100 132 3 vial Medimilk @100gr (CKM) 246,600 355 1 bks Safety cold @100gr 292 9 bks GINGERTOL @ 1L(MED) 16,500 236 1 btl Floxa M2P @100ml 239,400 349 5 btl thera m2p @100gr 350 3 btl Iodinacid @1lt 42,300 341 1 btl Masterchick @100gr (CKM) 216,667 338 P10-Pakan Ternak 108,200 48 bks P11-Pre-Pakan Ternak 113,333 67 750 kg P11G-Pakan Ternak 3,000 kg - 2 8,000 kg 5,850,000 23,100,000 61,600,000 Sub Total 1 115,134,142 PENJUALAN Jumlah Berat Rata2 BB Harga Garansi Total (Ek) (Kg) Ukuran 1.23 19,586 - 700 863.3 19,220 16,592,626 1,10 - 1,19 1.49 18,776 1,20 - 1,29 70 104.3 18,386 - 1,30 - 1,39 1.73 18,169 1,917,660 1,40 - 1,49 100 172.7 1.82 18,017 1,50 - 1,59 150 273.0 1.90 17,841 - 1,60 - 1,69 200 380.7 2.74 17,685 - 1,70 - 1,79 1,710 4,688.2 2.21 17,624 3,081,141 1,80 - 1,89 17,577 4,828,005 1,90 - 1,99 2,930 6,482.2 14,000 6,709,457 82,404,491 >2 - AFKIR 115,533,379.70 TOTAL - Hasil Pemeliharaan 399,238 Insentif Actual Standart Selisih Insentif kg Panen Total Insentif FCR 1.81 (0.051) 200 6,482 1,296,440 Mortality 5.5 1.86 0.38 6,482 - Bonus Pasar 5.10 242,408 Adjusted Perform 1,538,848 Total Insentif Hasil Yang Diterima Rp. 1,938,085 DOC 3,100 ekor Rincian Pembelian 23,250,000 Keterangan Rp 7,500 90,550,000 5.5 % 11,750 Kg Rp 7,706 1,334,142 Mortalitas 39 hari Pakan 115,134,142 Umur Panen 2.21 kg Obat,dll. Berat Rata-rata Total Pembelian (Rp) IP 300 13-May-20 PAREPARE, Dibuat Oleh Disetujui Peternak IDOL AINUL YAQIN AMIRUDDIN B

Rekapitulasi Penjualan 9-Jan-20 No. Tanggal SPPA Jumlah Berat (Kg) Rata2 BB Pembeli Kontrak Aktual Penjualan Selisih Pasar (Ekor) 1 3-Feb-20 0369 Harga Total Harga Total 2 9-Feb-20 0440 3 11-Feb-20 0466 700 863.3 1.23 MIMIK 19,220 16,592,626 13,500 11,654,550 - 4 12-Feb-20 0484 70 104.3 1.49 ANTO 5 15-Feb-20 0515 150 273.0 1.82 JUNAID 18,386 1,917,660 19,000 1,981,700 64,040 6 21-Feb-20 0597 7 22-Feb-20 0608 100 172.7 1.73 JUNAID 17,685 4,828,005 20,000 5,460,000 631,995 8 23-Feb-20 0622 9 24-Feb-20 0647 200 380.7 1.90 HJ.SOPI 17,841 3,081,141 20,000 3,454,000 372,859 10 24-Feb-20 0648 11 26-Feb-20 0666 200 467.2 2.34 SYAMSUDDIN 17,624 6,709,457 18,000 6,852,600 143,143 12 27-Feb-20 681 13 340 887.8 2.61 AKBAR 17,577 8,211,974 16,000 7,475,200 - TOTAL 460 1,291.3 2.81 H.SYARIFUDDIN 17,577 15,604,861 15,000 13,317,000 - 200 606.1 3.03 HJ.WARDAH 17,577 22,697,180 15,500 20,015,150 - 300 813.6 2.71 HJ.WARDAH 17,577 10,653,420 15,000 9,091,500 - 150 464.7 3.10 MASYARAKAT 17,577 14,300,647 15,000 12,204,000 - 60 157.5 2.63 ICHA 17,577 8,168,032 17,000 7,899,900 - 17,577 2,768,378 16,000 2,520,000 - - -- 2,930 6,482.2 2.21 115,533,380 101,925,600 1,212,038 Kematian (%) Bonus Pasar Selisih Pasar Total 5.48 20% 1,212,038 242,408 tgl masuk P10 P11 P11G ket ZAK ZAK ZAK JUMASTAN B 9-Jan-20 ZULKIFLI 8-Jan-20 15 10 25 13-Jan-20 1 30 ASMIATI 14-Jan-20 -1 10 25 21-Jan-20 25 30 235 28-Jan-20 15 20 1-Feb-20 -5 6-Feb-20 30 10-Feb-20 10 12-Feb-20 -5 14-Feb-20 15-Feb-20 22-Feb-20 TOTAL 15 60 160

Nama Peternak DAFTAR PERHITUNGAN UNTUK PETERNAK (DPUP) 0 JUMASTAN B Nomor Perjanjian 6-Jan-20 Alamat 2,370 Tgl Perjanjian Populasi Ekor No. DPUP Periode ke : Surat Jalan Keterangan Pembelian (Rp.) Nama Barang Tanggal No. SJ Jumlah Satuan 17,775,000 6-Jan-20 001 37 2,370 ekor ANAK AYAM PC-701 - Cyprotil plus @100gr (CKM) 346 btl Colismox @100gr 405,333 344 8 bks Egg bro formula @100gr - 342 Safety cold @100gr 292 bks Medivac ND Clone 45 @1000 133,000 134 5 bks Medivac Gumboro A1 @1000ds (MED) 110,100 132 3 btl Medimilk @100gr (CKM) 246,600 355 3 vial Ammotrol @250gr (MED) 109 1 bks GINGERTOL @ 1L(MED) 16,500 236 1 bks Floxa M2P @100ml 42,400 349 2 btl thera m2p @100gr 84,600 350 Iodinacid @1lt 341 btl Masterchick @100gr (CKM) - 338 3 btl P10-Pakan Ternak 108,200 48 1 btl P11-Pre-Pakan Ternak 113,333 67 1 bks P11G-Pakan Ternak 400 kg 32,800 2 3,200 kg 3,120,000 6,450 kg 24,640,000 49,665,000 Sub Total 1 96,492,867 PENJUALAN Jumlah Berat Rata2 BB Harga Garansi Total (Ek) (Kg) Ukuran 1.35 19,586 - 250 336.9 19,220 - 1,10 - 1,19 1.69 18,776 6,325,634 1,20 - 1,29 140 237.0 1.81 18,386 - 1,30 - 1,39 330 596.2 1.92 18,169 - 1,40 - 1,49 160 307.2 3.05 18,017 4,270,029 1,50 - 1,59 1,260 3,843.8 2.49 17,841 - 1,60 - 1,69 2,140 5,321.1 17,685 10,543,797 1,70 - 1,79 17,624 5,414,093 1,80 - 1,89 17,577 67,562,473 1,90 - 1,99 14,000 - 94,116,025.80 >2 - AFKIR TOTAL Hasil Pemeliharaan (2,376,841) Insentif Actual Standart Selisih Insentif kg Panen Total Insentif FCR 1.89 0.025 5,321 - Mortality 9.7 1.86 4.60 5,321 - Bonus Pasar 5.10 - Adjusted Perform - Total Insentif Hasil Yang Diterima Rp. (2,376,841) 2,370 ekor Rincian Pembelian 17,775,000 Keterangan 7,500 77,425,000 9.7 % DOC 10,050 Kg Rp 7,704 1,292,867 Mortalitas 43 hari 201 Pakan Rp 96,492,867 Umur Panen 2.49 kg Obat,dll. Berat Rata-rata Total Pembelian (Rp) IP 276 13-May-20 PAREPARE, Dibuat Oleh Disetujui Peternak IDOL AINUL YAQIN JUMASTAN B

Rekapitulasi Penjualan 6-Jan-20 No. Tanggal SPPA Jumlah Berat (Kg) Rata2 BB Pembeli Kontrak Aktual Penjualan Selisih Pasar (Ekor) Harga Total Harga Total 75,466 422,707 1 8-Feb-20 0430 250 336.9 1.35 A.BAHTIAR 18,776 6,325,634 19,000 6,401,100 616,078 160 307.2 1.92 A.AMIR 40,226 2 13-Feb-20 0493 260 468.5 1.80 ARIFIN 17,624 5,414,093 19,000 5,836,800 - 3 13-Feb-20 0494 70 127.7 1.82 ARIFIN 17,685 8,285,423 19,000 8,901,500 - - 4 17-Feb-20 0545 300 936.4 3.12 ARIFIN 17,685 2,258,375 18,000 2,298,600 - - 5 21-Feb-20 0598 260 791.2 3.04 ARIFIN 17,577 16,459,103 16,000 14,982,400 469,971 - 6 22-Feb-20 0613 250 808.9 3.24 HJ.WARDAH 17,577 13,906,922 15,500 12,263,600 1,624,447 7 23-Feb-20 0626 290 844.8 2.91 ARIFIN 17,577 14,218,035 15,000 12,133,500 8 24-Feb-20 0638 160 462.5 2.89 HJ.WARDAH 17,577 14,849,050 15,000 12,672,000 9 24-Feb-20 0644 17,577 8,129,363 14,500 6,706,250 10 11-Feb-20 0470A 140 237.0 1.69 ARIFIN 18,017 4,270,029 20,000 4,740,000 11 TOTAL - - 2,140 5,321.1 2.49 94,116,026 86,935,750 Kematian (%) Bonus Pasar Selisih Pasar Total 9.70 0% 1,624,447 - tgl masuk P10 P11 P11G ket ZAK ZAK ZAK JUSMAWATI 6-Jan-20 ASMIATI 7-Jan-20 10 2 20 AMIRUDDIN A 8-Jan-20 10 25 AMIRUDDIN B 8-Jan-20 -1 -3 1 8-Jan-20 -1 45 201 14-Jan-20 25 20 21-Jan-20 30 20 28-Jan-20 -2 1-Feb-20 129 7-Feb-20 8-Feb-20 15-Feb-20 19-Feb-20 TOTAL 8 64

Nama Peternak DAFTAR PERHITUNGAN UNTUK PETERNAK (DPUP) 0 A.AGUS A Nomor Perjanjian 6-Jan-20 Alamat 1,500 Tgl Perjanjian Populasi Ekor No. DPUP Periode ke : Surat Jalan Keterangan Pembelian (Rp.) Nama Barang Tanggal No. SJ Jumlah Satuan 11,250,000 6-Jan-20 001 37 1,500 ekor ANAK AYAM PC-701 - Cyprotil plus @100gr (CKM) 346 btl Colismox @100gr 202,667 344 4 bks Egg bro formula @100gr 48,128 342 2 bks Safety cold @100gr - 292 bks Medivac ND Clone 45 @1000 73,400 134 2 btl Medivac Gumboro A1 @1000ds (MED) 132 2 vial Medimilk @100gr (CKM) 164,400 355 1 bks Ditaqua @1lt 16,500 296 1 btl GINGERTOL @ 1L(MED) 236 btl Ammotrol @250gr (MED) 118,000 109 bks thera m2p @100gr - 350 1 btl Iodinacid @1lt - 341 btl Masterchick @100gr (CKM) 338 1 bks P10-Pakan Ternak 36,067 48 250 kg P11-Pre-Pakan Ternak - 67 1,300 kg P11G-Pakan Ternak 2 2,600 kg 32,800 1,950,000 10,010,000 20,020,000 Sub Total 1 43,921,961 PENJUALAN Jumlah Berat Rata2 BB Harga Garansi Total (Ek) (Kg) Ukuran 1.25 19,586 - 530 662.6 1.36 19,220 12,735,172 1,10 - 1,19 300 407.2 1.45 18,776 7,645,587 1,20 - 1,29 30 43.4 18,386 1,30 - 1,39 1.73 18,169 797,952 1,40 - 1,49 80 138.3 1.86 18,017 - 1,50 - 1,59 170 315.8 17,841 - 1,60 - 1,69 2.07 17,685 1,70 - 1,79 220 454.4 1.52 17,624 2,467,410 1,80 - 1,89 17,577 5,584,923 1,90 - 1,99 1,330 2,021.7 14,000 - >2 7,986,989 AFKIR TOTAL - 37,218,033.70 - Hasil Pemeliharaan (6,703,928) Insentif Actual Standart Selisih Insentif kg Panen Total Insentif FCR 2.05 0.385 2,022 - Mortality 11.3 1.67 7.26 2,022 - Bonus Pasar 4.07 - Adjusted Perform - Total Insentif Hasil Yang Diterima Rp. (6,703,928) Rincian Pembelian 11,250,000 Keterangan 1,500 ekor 7,500 31,980,000 11.3 % DOC 4,150 Kg Rp 7,706 Mortalitas 37 hari 83 691,961 Pakan Rp Umur Panen 1.52 kg 43,921,961 Obat,dll. Berat Rata-rata Total Pembelian (Rp) IP 175 13-May-20 PAREPARE, Dibuat Oleh Disetujui Peternak IDOL AINUL YAQIN A.AGUS A

Rekapitulasi Penjualan 6-Jan-20 No. Tanggal SPPA Jumlah Berat (Kg) Rata2 BB Pembeli Kontrak Aktual Penjualan Selisih Pasar (Ekor) Harga Total Harga Total 1 6-Feb-20 0390 150 191.1 1.27 BUR 19,220 3,672,942 17,000 3,248,700 - 130 164.2 1.26 ANTO 2 7-Feb-20 0418 150 182.6 1.22 BUR 19,220 3,155,924 19,000 3,119,800 - 3 8-Feb-20 0426 200.8 1.34 A.BAHTIAR 19,220 3,509,572 18,000 3,286,800 - 4 9-Feb-20 0436 150 18,776 3,770,221 18,000 3,614,400 - 100 124.7 1.25 BUR 5 9-Feb-20 0468 220 454.4 2.07 BUR 19,220 2,396,734 18,000 2,244,600 - 6 14-Feb-20 0509 40 74.8 1.87 BUR 17,577 7,986,989 18,000 8,179,200 192,211 7 17-Feb-20 0552 150 206.4 1.38 MIMIK 17,685 1,322,838 18,000 1,346,400 23,562 8 18-Feb-20 0558 130 241.0 1.85 AKBAR 18,776 3,875,366 18,500 3,818,400 - 9 19-Feb-20 0569 80 138.3 1.73 HJ.SOPI 17,685 4,262,085 17,000 4,097,000 - 10 21-Feb-20 0592 30 43.4 1.45 ICHA 17,841 2,467,410 16,000 2,212,800 - 11 22-Feb-20 0607 18,386 797,952 15,000 651,000 - 12 - - - TOTAL 1,330 2,021.7 1.52 37,218,034 35,819,100 215,773 Kematian (%) Bonus Pasar Selisih Pasar Total 11.33 0% 215,773 - tgl masuk P10 P11 P11G ket ZAK ZAK ZAK A.AGUS B 7-Jan-20 9-Jan-20 5 10 15 suryanti 6-Jan-20 1 15 83 14-Jan-20 15 20 28-Jan-20 3 1-Feb-20 -1 9-Feb-20 15-Feb-20 52 TOTAL 5 26


Like this book? You can publish your book online for free in a few minutes!
Create your own flipbook