Nama Peternak DAFTAR PERHITUNGAN UNTUK PETERNAK (DPUP) 0 R A.MAPPASIKKI Nomor Perjanjian 2-Jan-20 91 Alamat 1,500 Ekor Tgl Perjanjian Populasi No. DPUP Periode ke : Surat Jalan Keterangan Pembelian (Rp.) Nama Barang Tanggal No. SJ Jumlah Satuan 11,250,000 2-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 72,192 342 3 bks Safety cold @100gr 292 7 bks Medivac ND Clone 45 @1000d 186,200 134 2 btl Medivac Gumboro A1 @1000ds (MED) 73,400 132 2 vial Medimilk @100gr (CKM) 355 1 bks Chroline Tan 1kg (AJS) 164,400 351 GINGERTOL @ 1L(MED) 16,500 236 Kg Ammotrol @250gr (MED) - 109 1 btl thera m2p @100gr 42,300 350 Iodinacid @1lt - 341 bks Masterchick @100gr (CKM) 72,133 338 2 btl P10-Pakan Ternak - 48 P11-Pre-Pakan Ternak 65,600 67 btl P11G-Pakan Ternak 2 bks 390,000 2 50 kg 11,550,000 1,500 kg 23,100,000 3,000 kg Sub Total 1 47,185,392 PENJUALAN Jumlah Berat Rata2 BB Harga Garansi Total (Ek) (Kg) 1.16 Ukuran 120 19,586 2,732,247 139.5 1.36 19,220 - 1,10 - 1,19 100 1.42 18,776 1,20 - 1,29 350 136.1 18,386 2,555,414 1,30 - 1,39 497.0 1.74 18,169 9,137,842 1,40 - 1,49 150 18,017 1,50 - 1,59 261.3 1.94 17,841 - 1,60 - 1,69 400 2.20 17,685 - 1,70 - 1,79 190 777.8 1.70 17,624 4,661,853 1,80 - 1,89 418.8 17,577 - 1,90 - 1,99 1,310 14,000 13,707,947 2,230.5 7,361,248 >2 - AFKIR 40,156,550.70 TOTAL - Hasil Pemeliharaan (7,028,841) Insentif Actual Standart Selisih Insentif kg Panen Total Insentif FCR 2.04 0.297 2,231 - Mortality 12.7 1.74 8.22 2,231 - Bonus Pasar 4.45 - Adjusted Perform - Total Insentif Hasil Yang Diterima Rp. (7,028,841) DOC 1,500 ekor Rincian Pembelian Keterangan Rp 7,500 11,250,000 12.7 % 4,550 Kg Rp 7,701 35,040,000 Mortalitas 37 hari Pakan 895,392 Umur Panen 1.70 kg Obat,dll. 47,185,392 Berat Rata-rata Total Pembelian (Rp) IP 197 13-May-20 PAREPARE, Dibuat Oleh Disetujui Peternak IDOL AINUL YAQIN A.MAPPASIKKI
Rekapitulasi Penjualan 2-Jan-20 No. Tanggal SPPA Jumlah Berat (Kg) Rata2 BB Pembeli Kontrak Aktual Penjualan Selisih Pasar (Ekor) Harga Total Harga Total 1 30-Jan-20 0297 120 139.5 1.16 ANTO 19,586 2,732,247 15,000 2,092,500 - 2 2-Feb-20 0343A 100 136.1 1.36 ANTO 250 355.9 1.42 MIMIK 18,776 2,555,414 15,000 2,041,500 - 3 3-Feb-20 0367 150 261.3 1.74 JUNAID 18,386 6,543,577 13,500 4,804,650 - 4 6-Feb-20 0402 50 104.2 2.08 FIRMAN 17,841 4,661,853 16,000 4,180,800 - 5 9-Feb-20 0438 777.8 1.94 SYAMSUDDIN 17,577 1,831,523 18,000 1,875,600 44,077 6 11-Feb-20 0461 400 17,624 13,707,947 19,000 14,778,200 1,070,253 140 314.6 2.25 HJ.SOPI 7 15-Feb-20 0517 100 141.1 1.41 A.BAHTIAR 17,577 5,529,724 18,000 5,662,800 133,076 8 17-Feb-20 0546 18,386 2,594,265 17,000 2,398,700 - 9 - -- TOTAL 1,310 2,230.5 1.70 40,156,551 37,834,750 1,247,405 Kematian (%) Bonus Pasar Selisih Pasar Total 12.67 0% 1,247,405 - tgl masuk P10 P11 P11G ket ZAK ZAK ZAK 2-Jan-20 2-Jan-20 1 5 darman 9-Jan-20 22-Jan-20 25 24-Jan-20 28-Jan-20 10 SAMSUL 3-Feb-20 20 20 15 -5 TOTAL 1 30 60 91
Nama Peternak DAFTAR PERHITUNGAN UNTUK PETERNAK (DPUP) 0 ASMIATI Nomor Perjanjian 2-Jan-20 Alamat 2,900 Tgl Perjanjian Populasi Ekor No. DPUP Periode ke : Surat Jalan Keterangan Pembelian (Rp.) Nama Barang Tanggal No. SJ Jumlah Satuan 21,750,000 2-Jan-20 001 37 2,900 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 79,800 292 3 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 Chroline Tan 1kg (AJS) 351 1 Kg GINGERTOL @ 1L(MED) 16,500 236 1 btl Floxa M2P @100ml 97,333 349 3 btl thera m2p @100gr 42,300 350 3 btl Iodinacid @1lt 130,000 341 1 btl Masterchick @100gr (CKM) 108,200 338 1 bks P10-Pakan Ternak 113,333 48 50 kg P11-Pre-Pakan Ternak 32,800 67 4,150 kg P11G-Pakan Ternak 390,000 2 8,000 kg 31,955,000 61,600,000 Sub Total 1 116,896,159 PENJUALAN Jumlah Berat Rata2 BB Harga Garansi Total (Ek) (Kg) Ukuran 19,586 - 150 281.0 1.87 19,220 - 1,10 - 1,19 100 195.4 1.95 18,776 - 1,20 - 1,29 2,515 6,564.0 2.61 18,386 - 1,30 - 1,39 2,765 18,169 - 1,40 - 1,49 7,040.4 2.55 18,017 - 1,50 - 1,59 17,841 - 1,60 - 1,69 17,685 4,969,485 1,70 - 1,79 17,624 3,443,730 1,80 - 1,89 17,577 115,375,428 1,90 - 1,99 14,000 - 123,788,642.60 >2 - AFKIR TOTAL Hasil Pemeliharaan 6,892,484 Insentif Actual Standart Selisih Insentif kg Panen Total Insentif FCR 1.73 1.86 (0.131) 300 7,040 2,112,120 Mortality 4.7 5.10 (0.44) 100 7,040 704,040 Bonus Pasar 669,970 Adjusted Perform 3,486,130 Total Insentif Hasil Yang Diterima Rp. 10,378,614 2,900 ekor Rincian Pembelian 7,500 21,750,000 Keterangan 7,700 93,945,000 4.7 % DOC 12,200 Kg Rp 1,201,159 Mortalitas 41 hari 244 Pakan Rp 116,896,159 Umur Panen 2.55 kg Obat,dll. Berat Rata-rata Total Pembelian (Rp) IP 344 13-May-20 PAREPARE, Dibuat Oleh Disetujui Peternak IDOL AINUL YAQIN ASMIATI
Rekapitulasi Penjualan 2-Jan-20 No. Tanggal SPPA Jumlah Berat (Kg) Rata2 BB Pembeli Kontrak Aktual Penjualan Selisih Pasar (Ekor) 1 2-Feb-20 0344 Harga Total Harga Total - 2 5-Feb-20 0382 - 3 5-Feb-20 0383 150 281.0 1.87 JUNAID 17,685 4,969,485 13,000 3,653,000 - 4 6-Feb-20 0392 200 447.8 2.24 HJ.WARDAH - 5 11-Feb-20 0460 780 1,705.1 2.19 FIRMAN 17,577 7,870,981 17,000 7,612,600 1,286,613 6 11-Feb-20 0467 1,229,764 7 16-Feb-20 0540 100 195.4 1.95 BAHRI 17,577 29,970,543 16,000 27,281,600 - 8 18-Feb-20 0556 - 9 18-Feb-20 0560 200 531.0 2.66 HJ.SOPI 17,624 3,443,730 17,000 3,321,800 163,504 10 21-Feb-20 0590 - 11 22-Feb-20 0610 200 553.2 2.77 ARIFIN 17,577 9,333,387 20,000 10,620,000 - 12 - 100 298.0 2.98 MUH.NUR 17,577 9,723,596 19,800 10,953,360 2,679,880 TOTAL 200 586.3 2.93 HJ.SOPI 17,577 5,237,946 17,500 5,215,000 250 733.2 2.93 ARIFIN 17,577 10,305,395 17,000 9,967,100 200 608.7 3.04 HJ.SOPI 17,577 12,887,456 17,800 13,050,960 385 1,100.7 2.86 MUH.NUR 17,577 10,699,120 16,000 9,739,200 17,577 19,347,004 14,500 15,960,150 - - 2,765 7,040.4 2.55 123,788,643 117,374,770 Kematian (%) Bonus Pasar Selisih Pasar Total 4.66 25% 2,679,880 669,970 tgl masuk P10 P11 P11G ket ZAK ZAK ZAK darman 2-Jan-20 JUMASTAN B 2-Jan-20 1 10 25 9-Jan-20 40 JUSMAWATI 8-Jan-20 40 35 AMIRUDDIN B 14-Jan-20 3 10 21-Jan-20 15 10 AMIRUDDIN A 28-Jan-20 15 11 AMIRUDDIN A 1-Feb-20 5 AMIRUDDIN A 6-Feb-20 10 10-Feb-20 4 244 5 14-Feb-20 2 15-Feb-20 1 15-Feb-20 1 12-Feb-20 1 18-Feb-20 18-Feb-20 160 21-Feb-20 21-Feb-20 TOTAL 1 83
DAFTAR PERHITUNGAN UNTUK PETERNAK (DPUP) 0 R Nama Peternak SURYANTI Nomor Perjanjian 2-Jan-20 160 Alamat 1,900 Ekor Tgl Perjanjian Populasi No. DPUP Periode ke : Surat Jalan Keterangan Pembelian (Rp.) Nama Barang Tanggal No. SJ Jumlah Satuan 14,250,000 2-Jan-20 001 37 1,900 ekor ANAK AYAM SC - Cyprotil plus @100gr (CKM) 346 btl Colismox @100gr 101,333 344 2 bks Egg bro formula @100gr 72,192 342 3 bks Safety cold @100gr 292 6 bks Medivac ND Clone 45 @1000 159,600 134 2 btl Medivac Gumboro A1 @1000ds (MED) 73,400 132 2 vial Medimilk @100gr (CKM) 355 1 bks Chroline Tan 1kg (AJS) 164,400 351 Kg GINGERTOL @ 1L(MED) 16,500 236 3 btl Ammotrol @250gr (MED) - 109 bks thera m2p @100gr 350 2 btl Iodinacid @1lt 126,900 341 btl Masterchick @100gr (CKM) - 338 2 bks P10-Pakan Ternak 48 50 kg P11-Pre-Pakan Ternak 72,133 67 2,250 kg P11G-Pakan Ternak - 2 5,700 kg 65,600 390,000 17,325,000 43,890,000 Sub Total 1 76,707,059 PENJUALAN Jumlah Berat Rata2 BB Harga Garansi Total (Ek) (Kg) 1.36 Ukuran 19,586 - 100 136.1 19,220 - 1,10 - 1,19 18,776 2,555,414 1,20 - 1,29 350 680.6 1.94 18,386 - 1,30 - 1,39 1,245 3,645.1 2.93 18,169 - 1,40 - 1,49 1,695 18,017 - 1,50 - 1,59 4,461.8 2.63 17,841 - 1,60 - 1,69 17,685 - 1,70 - 1,79 17,624 11,994,894 1,80 - 1,89 17,577 64,069,923 1,90 - 1,99 14,000 - 78,620,230.70 >2 - AFKIR TOTAL Hasil Pemeliharaan 1,913,172 Insentif Actual Standart Selisih Insentif kg Panen Total Insentif FCR 1.79 (0.071) 200 4,462 892,360 Mortality 10.8 1.86 5.69 4,462 - Bonus Pasar 5.10 300,535 Adjusted Perform 1,192,895 Total Insentif Hasil Yang Diterima Rp. 3,106,067 Rincian Pembelian 7,500 14,250,000 Keterangan 1,900 ekor 7,701 61,605,000 10.8 % DOC 8,000 Kg Rp Mortalitas 43 hari 852,059 Pakan Rp Umur Panen 2.63 kg 76,707,059 Obat,dll. Berat Rata-rata Total Pembelian (Rp) IP 307 13-May-20 PAREPARE, Dibuat Oleh Disetujui Peternak IDOL AINUL YAQIN SURYANTI
Rekapitulasi Penjualan 2-Jan-20 No. Tanggal SPPA Jumlah Berat (Kg) Rata2 BB Pembeli Kontrak Aktual Penjualan Selisih Pasar (Ekor) 1 30-Jan-20 0298 Harga Total Harga Total 2 3-Feb-20 0371 3 8-Feb-20 0427 100 136.1 1.36 BUR 18,776 2,555,414 15,500 2,109,550 - 4 10-Feb-20 0450 120 244.5 2.04 AKBAR 5 14-Feb-20 0512 200 385.0 1.93 AKBAR 17,577 4,297,577 13,000 3,178,500 - 6 16-Feb-20 0534 7 16-Feb-20 0538 150 295.6 1.97 AKBAR 17,624 6,785,240 18,000 6,930,000 144,760 8 22-Feb-20 0627 9 23-Feb-20 0629 240 764.2 3.18 ARIFIN 17,624 5,209,654 20,000 5,912,000 702,346 10 345 1,042.1 3.02 MUH.NUR 17,577 13,432,343 18,000 13,755,600 323,257 TOTAL 200 580.4 2.90 ARIFIN 17,577 18,316,992 17,500 18,236,750 - 20 61.0 3.05 MASYARAKAT 17,577 10,201,691 18,000 10,447,200 245,509 320 952.9 2.98 HJ.SOPI 17,577 1,072,197 19,000 1,159,000 86,803 17,577 16,749,123 16,000 15,246,400 - - -- 1,695 4,461.8 2.63 78,620,231 76,975,000 1,502,674 Kematian (%) Bonus Pasar Selisih Pasar Total 10.79 20% 1,502,674 300,535 tgl masuk P10 P11 P11G ket ZAK ZAK ZAK darman 2-Jan-20 2-Jan-20 1 10 15 AYU ANDIRA 9-Jan-20 20 14-Jan-20 10 12 a.agus b 21-Jan-20 20 20 a.agus a 24-Jan-20 5 15 31-Jan-20 15 160 1-Feb-20 15 6-Feb-20 4 10-Feb-20 1 13-Feb-20 -3 22-Jan-20 22-Jan-20 114 TOTAL 1 45
Nama Peternak DAFTAR PERHITUNGAN UNTUK PETERNAK (DPUP) 0 SUPARJO C Nomor Perjanjian 24-Jan-20 Alamat 2,960 Tgl Perjanjian Populasi Ekor No. DPUP Periode ke : Surat Jalan Keterangan Pembelian (Rp.) Nama Barang Tanggal No. SJ Jumlah Satuan 22,200,000 24-Jan-20 001 37 2,960 ekor ANAK AYAM PC-701 51,333 Cyprotil plus @100gr (CKM) 346 1 btl Colismox @100gr 152,000 344 3 bks Egg bro formula @100gr 72,192 342 3 bks Vita Chick @250gr (Medion) 42,125 353 1 bks Medivac ND Clone 45 @1000 134 3 btl Medivac Gumboro A1 @1000ds (MED) 110,100 132 2 vial Medimilk @100gr (CKM) 164,400 355 1 bks Chroline Tan 1kg (AJS) 351 1 Kg GINGERTOL @ 1L(MED) 16,500 236 1 btl Safety cold @100gr 97,333 292 2 bks thera m2p @100gr 42,300 350 2 btl Iodinacid @1lt 53,200 341 1 btl Masterchick @100gr (CKM) 72,133 338 P10-Pakan Ternak 113,333 48 bks P11-Pre-Pakan Ternak 67 500 kg P11G-Pakan Ternak - 3,750 kg 3,900,000 2 4,150 kg 28,875,000 31,955,000 Sub Total 1 87,916,950 PENJUALAN Jumlah Berat Rata2 BB Harga Garansi Total (Ek) (Kg) Ukuran 1.24 19,586 - 650 802.8 1.30 19,220 15,429,816 1,10 - 1,19 430 558.2 18,776 10,480,763 1,20 - 1,29 1.65 18,386 1,30 - 1,39 70 115.7 1.72 18,169 - 1,40 - 1,49 250 430.2 1.82 18,017 - 1,50 - 1,59 450 821.0 1.95 17,841 2,084,567 1,60 - 1,69 570 1,109.4 2.15 17,685 7,675,198 1,70 - 1,79 300 646.3 17,624 14,519,385 1,80 - 1,89 1.65 17,577 19,552,066 1,90 - 1,99 2,720 4,483.6 14,000 11,360,015 - >2 81,101,810.00 AFKIR - TOTAL Hasil Pemeliharaan (6,815,140) Insentif Actual Standart Selisih Insentif kg Panen Total Insentif FCR 1.87 0.152 4,484 - Mortality 8.1 1.72 3.93 4,484 - Bonus Pasar 4.18 - Adjusted Perform - Total Insentif Hasil Yang Diterima Rp. (6,815,140) 2,960 ekor Rincian Pembelian 22,200,000 Keterangan 7,500 64,730,000 8.1 % DOC 8,400 Kg Rp 7,706 Mortalitas 33 hari 168 986,950 Pakan Rp Umur Panen 1.65 kg 87,916,950 Obat,dll. Berat Rata-rata Total Pembelian (Rp) IP 243 13-May-20 PAREPARE, Dibuat Oleh Disetujui Peternak IDOL AINUL YAQIN SUPARJO C
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 20-Feb-20 0578 650 802.8 1.24 FANI 19,220 15,429,816 18,000 14,450,400 - 430 558.2 1.30 MIMIK 2 21-Feb-20 0594 70 119.4 1.71 JUNAID 18,776 10,480,763 18,000 10,047,600 - 3 26-Feb-20 0670 70 115.7 1.65 ARIFIN 17,841 2,130,215 17,000 2,029,800 - 4 28-Feb-20 0689 130 234.1 1.80 JUNAID 18,017 2,084,567 16,500 1,909,050 - 5 28-Feb-20 0692 110 218.0 1.98 A.AMIR 17,685 4,140,059 16,000 3,745,600 - 6 29-Feb-20 0700 150 298.5 1.99 BAHRI 17,624 3,842,032 16,500 3,597,000 - 7 29-Feb-20 0701 250 477.0 1.91 JUNAID 17,624 5,260,764 16,000 4,776,000 - 8 29-Feb-20 0702 130 234.7 1.81 ARIFIN 17,624 8,406,648 16,000 7,632,000 - 9 1-Mar-20 0710 60 115.9 1.93 ARIFIN 17,685 4,150,670 16,000 3,755,200 - 10 1-Mar-20 0725 100 185.0 1.85 JUNAID 17,624 2,042,622 16,000 1,854,400 - 11 1-Mar-20 0726 70 129.7 1.85 ARIFIN 17,685 3,271,725 15,500 2,867,500 - 12 2-Mar-20 0730 150 320.9 2.14 ARIFIN 17,685 2,293,745 16,000 2,075,200 - 13 3-Mar-20 0753 150 325.4 2.17 ICHA 17,577 5,640,459 16,000 5,134,400 - 14 3-Mar-20 0754 37.5 1.88 HJ.WARDAH 17,577 5,719,556 16,000 5,206,400 - 15 3-Mar-20 0755 20 17,685 663,188 16,000 600,000 - 180 310.8 1.73 ARIFIN 16 5-Mar-20 0772 17,841 5,544,983 16,000 4,972,800 - TOTAL 2,720 4,483.6 1.65 81,101,810 74,653,350 - Kematian (%) Bonus Pasar Selisih Pasar Total 8.11 0% - - tgl masuk P10 P11 P11G ket ZAK ZAK ZAK 18-Jan-20 HASNA 28-Jan-20 10 20 20 168 6-Feb-20 20 20 15 20 10-Feb-20 20 15 15-Feb-20 -3 19-Feb-20 20 22-Feb-20 -9 24-Feb-20 24-Feb-20 26-Feb-20 TOTAL 10 75 83
DAFTAR PERHITUNGAN UNTUK PETERNAK (DPUP) 0 Nama Peternak SUPARJO B Nomor Perjanjian 17-Jan-20 Alamat 2,500 Ekor Tgl Perjanjian Populasi No. DPUP Periode ke : Surat Jalan Keterangan Pembelian (Rp.) Nama Barang Tanggal No. SJ Jumlah Satuan 18,750,000 17-Jan-20 001 37 2,500 ekor ANAK AYAM PC-701 102,667 Cyprotil plus @100gr (CKM) 101,333 346 2 btl Colismox @100gr 96,256 344 2 bks Egg bro formula @100gr 50,550 342 4 bks Vita Chick @100gr (Medion) 110,100 354 3 bks Medivac ND Clone 45 @1000 246,600 134 3 btl Medivac Gumboro A1 @1000ds (MED) 16,500 132 3 vial Medimilk @100gr (CKM) 133,000 355 1 bks Safety cold @100gr 42,300 292 5 bks GINGERTOL @ 1L(MED) 173,333 236 1 btl Floxa M2P @100ml 108,200 349 4 btl thera m2p @100gr 113,333 350 3 btl Iodinacid @1lt - 341 1 btl Masterchick @100gr (CKM) 338 P10-Pakan Ternak 4,290,000 48 bks P11-Pre-Pakan Ternak 23,100,000 67 550 kg P11G-Pakan Ternak 43,505,000 3,000 kg 2 5,650 kg Sub Total 1 90,939,173 PENJUALAN Jumlah Berat Rata2 BB Harga Garansi Total (Ek) (Kg) Ukuran 1.25 19,586 - 300 374.8 19,220 7,203,656 1,10 - 1,19 1.56 18,776 1,20 - 1,29 100 155.5 18,386 - 1,30 - 1,39 1.88 18,169 - 1,40 - 1,49 70 131.9 1.93 18,017 2,825,280 1,50 - 1,59 400 771.0 2.40 17,841 - 1,60 - 1,69 1,450 3,478.0 2.12 17,685 - 1,70 - 1,79 2,320 4,911.2 17,624 2,332,652 1,80 - 1,89 17,577 13,588,104 1,90 - 1,99 14,000 61,132,806 - >2 87,082,497.00 AFKIR - TOTAL Hasil Pemeliharaan (3,856,676) Insentif Actual Standart Selisih Insentif kg Panen Total Insentif FCR 1.87 1.86 0.009 4,911 - Mortality 7.2 5.10 2.10 4,911 - Bonus Pasar - Adjusted Perform - Total Insentif Hasil Yang Diterima Rp. (3,856,676) Rincian Pembelian Keterangan 2,500 ekor 7,500 18,750,000 7.2 % DOC 9,200 Kg Rp 7,706 70,895,000 Mortalitas 39 hari 184 1,294,173 Pakan Rp Umur Panen 2.12 kg 90,939,173 Obat,dll. Berat Rata-rata Total Pembelian (Rp) IP 272 13-May-20 PAREPARE, Dibuat Oleh Disetujui Peternak IDOL AINUL YAQIN SUPARJO B
Rekapitulasi Penjualan 17-Jan-20 No. Tanggal SPPA Jumlah Berat (Kg) Rata2 BB Pembeli Kontrak Aktual Penjualan Selisih Pasar (Ekor) 1 16-Feb-20 0528 Harga Total Harga Total 2 16-Feb-20 0529 3 20-Feb-20 0579 100 127.2 1.27 MIMIK 19,220 2,444,784 18,500 2,353,200 - 4 20-Feb-20 0580 200 247.6 1.24 FANI 5 21-Feb-20 0591 150 292.4 1.95 FANI 19,220 4,758,872 19,000 4,704,400 - 6 21-Feb-20 0599 7 22-Feb-20 0612 100 155.5 1.56 FANI 17,624 5,153,258 17,000 4,970,800 - 8 23-Feb-20 0625 9 24-Feb-20 0640 100 191.0 1.91 HJ.SOPI 18,169 2,825,280 18,000 2,799,000 - 10 24-Feb-20 0641 11 26-Feb-20 0672 100 201.5 2.02 JUNAID 17,624 3,366,184 16,000 3,056,000 - 12 1-Mar-20 0719 13 1-Mar-20 0720 150 287.6 1.92 JUNAID 17,577 3,541,766 16,000 3,224,000 - 14 1-Mar-20 0721 15 2-Mar-20 743 200 470.2 2.35 H.SYARIFUDDIN 17,624 5,068,662 16,000 4,601,600 - 16 70 131.9 1.88 ARIFIN 17,577 8,264,705 15,500 7,288,100 - TOTAL 180 367.6 2.04 JUNAID 17,685 2,332,652 16,000 2,110,400 - 100 203.0 2.03 JUNAID 17,577 6,461,305 15,500 5,697,800 - 200 514.5 2.57 HJ.WARDAH 17,577 3,568,131 17,000 3,451,000 - 150 396.6 2.64 AGRI 17,577 9,043,367 15,500 7,974,750 - 220 615.5 2.80 MUH.NUR 17,577 6,971,038 16,000 6,345,600 - 300 709.1 2.36 ARIFIN 17,577 10,818,644 15,500 9,540,250 - 17,577 12,463,851 15,000 10,636,500 - - -- 2,320 4,911.2 2.12 87,082,497 78,753,400 - Kematian (%) Bonus Pasar Selisih Pasar Total 7.20 0% - - tgl masuk P10 P11 P11G ket ZAK ZAK ZAK AMIRUDDIN A 18-Jan-20 17-Jan-20 10 15 20 184 21-Jan-20 1 25 15 28-Jan-20 20 20 3-Feb-20 20 6-Feb-20 15 10-Feb-20 15 13-Feb-20 10 15-Feb-20 -2 19-Feb-20 22-Feb-20 24-Feb-20 TOTAL 11 60 113
DAFTAR PERHITUNGAN UNTUK PETERNAK (DPUP) 0 Nama Peternak SUPARJO A Nomor Perjanjian 17-Jan-20 Alamat 2,500 Tgl Perjanjian Populasi Ekor No. DPUP Periode ke : Surat Jalan Keterangan Pembelian (Rp.) Nama Barang Tanggal No. SJ Jumlah Satuan 18,750,000 17-Jan-20 001 37 2,500 ekor ANAK AYAM PC 102,667 Cyprotil plus @100gr (CKM) 84,250 346 2 btl Vita Chick @250gr (Medion) 72,192 353 2 bks Egg bro formula @100gr 16,850 342 3 bks Vita Chick @100gr (Medion) 110,100 354 1 bks Medivac ND Clone 45 @1000 246,600 134 3 btl Medivac Gumboro A1 @1000ds (MED) 16,500 132 3 vial Medimilk @100gr (CKM) 97,333 355 1 bks Chroline Tan 1kg (AJS) 42,300 351 1 Kg GINGERTOL @ 1L(MED) 106,400 236 1 btl Safety cold @100gr - 292 4 bks thera m2p @100gr 113,333 350 Iodinacid @1lt - 341 btl Masterchick @100gr (CKM) 338 1 btl P10-Pakan Ternak 4,290,000 48 P11-Pre-Pakan Ternak 23,100,000 67 bks P11G-Pakan Ternak 41,195,000 550 kg 2 3,000 kg 5,350 kg Sub Total 1 88,343,525 PENJUALAN Jumlah Berat Rata2 BB Harga Garansi Total (Ek) (Kg) Ukuran 1.25 19,586 - 460 574.8 1.36 19,220 11,047,656 1,10 - 1,19 20 27.2 1.40 18,776 1,20 - 1,29 150 210.5 18,386 510,707 1,30 - 1,39 18,169 3,870,253 1,40 - 1,49 220 398.6 1.81 18,017 1,50 - 1,59 1,510 3,734.4 2.47 17,841 - 1,60 - 1,69 2,360 4,945.5 2.10 17,685 - 1,70 - 1,79 17,624 - 1,80 - 1,89 17,577 7,049,241 1,90 - 1,99 14,000 - 65,639,549 >2 - AFKIR 88,117,406.00 TOTAL - Hasil Pemeliharaan (226,119) Insentif Actual Standart Selisih Insentif kg Panen Total Insentif FCR 1.80 (0.064) 200 4,946 989,100 Mortality 5.6 1.86 0.50 4,946 - Bonus Pasar 5.10 35,110 Adjusted Perform 1,024,210 Total Insentif Hasil Yang Diterima Rp. 798,091 2,500 ekor Rincian Pembelian 7,500 18,750,000 Keterangan 7,706 68,585,000 5.6 % DOC 8,900 Kg Rp 1,008,525 Mortalitas 38 hari 178 Pakan Rp 88,343,525 Umur Panen 2.10 kg Obat,dll. Berat Rata-rata Total Pembelian (Rp) IP 288 13-May-20 PAREPARE, Dibuat Oleh Disetujui Peternak IDOL AINUL YAQIN SUPARJO 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 13-Feb-20 0491 160 194.3 1.21 ANTO 19,220 3,734,446 20,000 3,886,000 151,554 300 380.5 1.27 MIMIK 2 16-Feb-20 0530 150 210.5 1.40 MIMIK 19,220 7,313,210 18,500 7,039,250 - 3 18-Feb-20 0559 150 270.1 1.80 JUNAID 18,386 3,870,253 18,500 3,894,250 23,997 4 20-Feb-20 0586 20 27.2 1.36 MIMIK 17,685 4,776,719 16,500 4,456,650 - 5 21-Feb-20 0595 100 205.7 2.06 JUNAID 18,776 510,707 18,000 489,600 - 6 23-Feb-20 0621 240 569.8 2.37 H.SYARIFUDDIN 17,577 3,615,589 16,000 3,291,200 - 7 23-Feb-20 0624 70 128.5 1.84 JUNAID 17,577 10,015,375 15,500 8,831,900 - 8 24-Feb-20 0642 80 165.4 2.07 JUNAID 17,685 2,272,523 15,500 1,991,750 - 9 26-Feb-20 0671 150 346.1 2.31 BUR 17,577 2,907,236 17,000 2,811,800 - 10 28-Feb-20 0691 130 364.5 2.80 MUH.NUR 17,577 6,083,400 16,000 5,537,600 - 11 1-Mar-20 0722 150 407.9 2.72 ARIFIN 17,577 6,406,817 15,500 5,649,750 - 12 1-Mar-20 0723 450 1,170.2 2.60 HJ.WARDAH 17,577 7,169,658 16,000 6,526,400 - 13 1-Mar-20 0724 210 504.8 2.40 ARIFIN 17,577 20,568,605 15,500 18,138,100 - 14 2-Mar-20 0742 17,577 8,872,870 15,000 7,572,000 - 15 - -- 16 TOTAL - -- 2,360 4,945.5 2.10 88,117,406 80,116,250 175,551 Kematian (%) Bonus Pasar Selisih Pasar Total 5.60 20% 175,551 35,110 tgl masuk P10 P11 P11G ket ZAK ZAK ZAK AMIRUDDIN A 18-Jan-20 17-Jan-20 10 15 20 ABD.KADIR 21-Jan-20 1 25 10 178 28-Jan-20 20 20 3-Feb-20 20 6-Feb-20 15 10-Feb-20 15 13-Feb-20 10 15-Feb-20 1 19-Feb-20 -4 22-Feb-20 24-Feb-20 TOTAL 11 60 107
Search
