SUMMARY LAPORAN PANEN PETERNAK & PENJUALAN AYAM PAREPARE CHECK-IN DOC MARET 2020 NO DOC-IN MITRA SUPP (EK) DOC 510 P-11 FEED USE (Rp) MEDICINE TOTALCOST HARGA KO (Rp) 1 02/Mar/20 ASYUDI SC 3,500 1,250 4,250 P-12 (KG) 62,880,000 3,278,184 92,408,184 78 2 02/Mar/20 MUH.BASRI 2,000 26,250,000 450 1,850 47,015,000 766,389 62,781,389 68 3 05/Mar/20 YUNITA PC 3,000 15,000,000 850 6,700 2,650 8,150 58,220,000 82,469,584 59 1,800 22,500,000 500 2,000 3,800 6,100 27,770,000 1,749,584 42,246,189 41 4 05/Mar/20 NURLINA SC 5,200 13,500,000 9,000 89,060,000 976,189 130,100,751 120 2,500 39,000,000 1,250 2,500 - 7,550 42,020,000 61,699,023 64 5 09/Mar/20 MULIANA PC 2,500 18,750,000 550 5,950 1,100 3,600 51,665,000 2,040,751 71,625,684 74 2,200 18,750,000 750 4,100 1,300 11,550 38,200,000 929,023 56,021,989 60 6 09/Mar/20 MURTI PC+SC 2,200 16,500,000 850 4,400 2,400 5,450 40,120,000 57,941,989 63 2,000 16,500,000 800 3,200 35,110,000 1,210,684 52,707,189 39 7 10/Mar/20 H.NASRUN PC 2,500 15,000,000 750 5,500 - 6,700 52,395,000 1,321,989 72,196,692 67 1,500 18,750,000 350 2,750 - 4,950 28,900,000 1,321,989 40,808,125 40 MB 3,700 11,250,000 250 6,350 - 5,200 84,465,000 2,597,189 114,252,484 125 8 12/Mar/20 HJ.SURYANI A PC 3,000 27,750,000 7,300 600 4,550 64,010,000 1,051,692 87,911,417 98 9 12/Mar/20 HJ.SURYANI B PC 1,500 22,500,000 1,500 3,050 950 6,800 25,425,000 37,429,825 37 10 12/Mar/20 H.ABDUH 3,000 11,250,000 1,000 7,150 750 3,750 63,240,000 658,125 88,664,668 92 11 16/Mar/20 SAMSUL SC 2,700 22,500,000 4,500 3,100 10,950 40,500,000 2,037,484 63,696,209 65 2,300 20,250,000 150 4,600 - 8,300 39,320,000 1,401,417 57,845,856 58 12 16/Mar/20 INDAH A PC 2,000 17,250,000 1,000 3,200 100 3,300 30,490,000 47,298,323 26 1,700 15,000,000 3,000 50 8,200 31,235,000 754,825 44,589,500 49 13 16/Mar/20 NURDIN PC 1,800 12,750,000 750 2,250 - 5,250 33,575,000 2,924,668 48,140,325 47 13,500,000 500 93,600 - 5,100 985,615,000 2,946,209 1,412,835,397 1,381,57 14 17/Mar/20 SOFYAN SC 52,600 394,500,000 750 - 3,950 1,275,856 500 550 4,050 1,808,323 15 17/Mar/20 USMAN PA 800 1,300 4,350 15,550 604,500 16 23/Mar/20 GUNTUR PA 18,650 127,800 1,065,325 32,720,397 17 23/Mar/20 BASRONG PC SC 18 23/Mar/20 HJ.SURYANI C SC 19 26/Mar/20 H.HUSAINI 20 30/Mar/20 ARMAN PC 21 30/Mar/20 AYU ANDIRA PC PC JUMLAH
ONTRAK PENJUALAN SELISIH TOTAL HASIL CHECK OUT BW AGE LB MORT IP AVG ACT FCR DIF BAKUL SALE & BUY INSENTIF PEMELIHARAAN (KG) (%) (%) (KG) STDR 8,737,648 57,043,500 (13,670,536) - (13,670,536) 2,755 4,333.7 33 78.71 21.29 198 1.57 1.88 1.67 0.213 8,578,369 48,916,900 5,796,980 1,159,950 6,956,930 1,880 3,866.5 33 94.00 6.00 366 2.06 1.58 1.86 (0.286) 9,808,044 42,445,300 (22,661,540) - (22,661,540) 2,270 3,233.4 35 75.67 24.33 130 1.42 2.34 1.62 0.720 1,807,821 30,003,800 (438,368) - (438,368) 1,610 2,227.2 30 89.44 10.56 258 1.38 1.62 1.58 0.035 0,954,706 89,537,132 (9,146,045) - (9,146,045) 4,470 6,600.5 34 85.96 14.04 215 1.48 1.75 1.62 0.135 4,452,858 41,496,400 2,753,836 1,046,670 3,800,506 2,450 3,488.9 31 98.00 2.00 290 1.42 1.56 1.62 (0.053) 4,718,965 48,045,600 3,093,281 1,676,520 4,769,801 2,410 4,191.3 33 96.40 3.60 316 1.74 1.60 1.74 (0.144) 0,766,373 39,499,000 4,744,383 1,006,590 5,750,973 2,100 3,355.3 31 95.45 4.55 336 1.60 1.48 1.71 (0.237) 3,374,463 40,046,150 5,432,474 1,408,720 6,841,194 2,120 3,521.8 31 96.36 3.64 349 1.66 1.48 1.71 (0.235) 9,845,931 32,038,100 (12,861,258) - (12,861,258) 1,470 2,162.6 36 73.50 26.50 144 1.47 2.10 1.62 0.489 7,050,837 56,726,100 (5,145,855) - (5,145,855) 2,341 3,704.4 32 93.64 6.36 252 1.58 1.84 1.67 0.168 0,020,560 32,739,050 (787,566) 276,575 (510,991) 1,370 2,212.6 32 91.33 8.67 275 1.62 1.69 1.72 (0.026) 5,987,805 115,226,600 11,735,321 2,889,718 14,625,039 3,610 7,140.7 35 97.57 2.43 356 1.98 1.53 1.81 (0.278) 8,290,064 87,176,900 10,378,646 2,271,764 12,650,410 2,970 5,529.8 33 99.00 1.00 371 1.86 1.50 1.78 (0.278) 7,143,792 32,201,400 (286,033) - (286,033) 1,350 2,014.5 32 90.00 10.00 260 1.49 1.64 1.62 0.023 2,275,955 83,249,000 3,611,287 2,083,457 5,694,744 2,900 5,158.0 33 96.67 3.33 331 1.78 1.59 1.74 (0.153) 5,688,058 62,143,950 1,991,848 1,049,100 3,040,948 2,610 3,497.0 30 96.67 3.33 290 1.34 1.50 1.58 (0.080) 8,438,853 53,141,090 592,997 642,920 1,235,917 2,060 3,214.6 34 89.57 10.43 256 1.56 1.59 1.67 (0.081) 6,310,452 21,718,600 (20,987,871) - (20,987,871) 1,120 1,373.5 33 56.00 44.00 71 1.23 2.88 1.55 1.324 9,831,703 41,040,650 5,242,203 837,750 6,079,953 1,580 2,792.5 31 92.94 7.06 365 1.77 1.45 1.74 (0.293) 7,493,802 39,381,250 (646,524) - (646,524) 1,670 2,606.2 31 92.78 7.22 277 1.56 1.67 1.67 0.001 77,056 1,093,816,472 16,349,734 (14,908,608) 47,116 76,225 23.24 89.57 1.62 1.68 1.552 0.125 11
DAFTAR PERHITUNGAN UNTUK PETERNAK (DPUP) R Nama Peternak ASYUDI Nomor Perjanjian 0 163 Alamat 2-Mar-20 Populasi Tgl Perjanjian No. DPUP Periode ke : 3,500 Ekor Surat Jalan Pembelian (Rp.) Keterangan Tanggal No. SJ Jumlah Satuan 26,250,000 Nama Barang 131,200 2-Mar-20 001 37 3,500 ekor 205,333 338 4 bks ANAK AYAM SC 144,384 346 4 btl Masterchick @100gr (CKM) 319,200 342 6 bks Cyprotil plus @100gr (CKM) 100,000 292 12 bks Egg bro formula @100gr - 329 3 bks Safety cold @100gr 348 Speedmix @10kg (CKM) 1,722,667 344 Kg Chroline Tan 1kg (AJS) 328,800 132 34 bks Colismox @100gr 293,600 134 4 vial Medivac Gumboro A1 @1000ds (MED) 33,000 355 8 btl Medivac ND Clone 45 @1000ds (MED) - 341 2 bks Medimilk @100gr (CKM) 48 Iodinacid @1lt 9,750,000 67 btl P10-Pakan Ternak 32,725,000 2 1,250 kg P11-Pre-Pakan Ternak 20,405,000 4,250 kg P11G-Pakan Ternak 2,650 kg Sub Total 1 92,408,184 PENJUALAN Jumlah Berat Rata2 BB Harga Garansi Total (Ek) (Kg) Ukuran 1.36 19,586 - 710 963.4 1.48 19,220 - 1,10 - 1,19 320 472.6 1.54 18,776 18,088,798 1,20 - 1,29 65 100.1 1.62 18,386 8,689,224 1,30 - 1,39 950 1,535.6 1.76 18,169 1,818,717 1,40 - 1,49 610 1,071.5 18,017 27,666,905 1,50 - 1,59 1.91 17,841 19,116,632 1,60 - 1,69 100 190.5 17,685 - 1,70 - 1,79 1.57 17,624 3,357,372 1,80 - 1,89 2,755 4,333.7 17,577 - 1,90 - 1,99 14,000 - 78,737,647.60 >2 - AFKIR TOTAL Hasil Pemeliharaan (13,670,536) Insentif Actual Standart Selisih Insentif kg Panen Total Insentif FCR 1.88 1.67 0.213 4,334 - Mortality 21.3 4.07 17.22 4,334 - Bonus Pasar - Adjusted Perform - Total Insentif Hasil Yang Diterima Rp. (13,670,536) Rincian Pembelian Keterangan DOC 3,500 ekor Rp 7,500 26,250,000 Mortalitas 21.3 % 7,715 62,880,000 Pakan 8,150 Kg Rp 3,278,184 Umur Panen 33 hari 92,408,184 Obat,dll. Berat Rata-rata 1.57 kg Total Pembelian (Rp) IP 198 PAREPARE, 13-May-20 Dibuat Oleh Disetujui Peternak IDOL AINUL YAQIN ASYUDI
Rekapitulasi Penjualan 2-Mar-20 No. Tanggal SPPA Jumlah Berat Rata2 Pembeli Kontrak Aktual Penjualan Selisih Pasar (Ekor) (Kg) BB Harga Total Harga Total 1 31-Mar-20 1082 650 881.4 1.36 ANWAR 18,776 16,549,166 14,000 12,339,600 - 2 1-Apr-20 1089 300 479.1 1.60 PERKASA 18,017 8,631,945 14,000 6,707,400 - 3 1-Apr-20 1090 15 22.9 1.53 MASYARAKAT 18,169 15,000 - 4 3-Apr-20 1109 90 156.4 1.74 MASYARAKAT 17,841 416,070 15,000 343,500 - 5 3-Apr-20 1110 150 239.9 1.60 PERKASA 18,017 2,790,332 14,000 2,346,000 - 6 4-Apr-20 1118 50 77.2 1.54 H.SABIR 18,169 4,322,278 13,000 3,358,600 - 7 5-Apr-20 1131B 50 81.0 1.62 H.SABIR 18,017 1,402,647 13,000 1,003,600 - 8 5-Apr-20 1150 450 793.6 1.76 AINUL CS 17,841 1,459,377 12,000 1,053,000 - 9 5-Apr-20 1150A 30 49.4 1.65 PERKASA 18,017 14,158,618 13,000 9,523,200 - 10 6-Apr-20 1151 80 119.3 1.49 ANWAR 18,386 13,000 - 11 6-Apr-20 1152 170 277.5 1.63 H.SABIR 18,017 890,040 13,000 642,200 - 12 8-Apr-20 1167 240 353.3 1.47 ANWAR 18,386 2,193,450 13,000 1,550,900 - 13 8-Apr-20 1168 250 408.7 1.63 MASYARAKAT 18,017 4,999,718 13,000 3,607,500 - 14 9-Apr-20 1173 70 121.5 1.74 H.SABIR 17,841 6,495,774 11,000 4,592,900 - 15 9-Apr-20 1177 100 190.5 1.91 H.SABIR 17,624 7,363,548 11,000 5,313,100 - 16 16-Apr-20 1225 60 82.0 1.37 PERKASA 18,776 2,167,682 15,000 1,336,500 - 17 3,357,372 2,095,500 - 18 2,755 4,333.7 1.57 1,539,632 1,230,000 - - TOTAL - - - - 78,737,648 57,043,500 Kematian (%) Bonus Pasar Selisih Pasar Total 21.29 0% - - tgl masuk P10 P11 P11G ket ZAK ZAK ZAK 28-Feb-20 nurdin 10-Mar-20 25 20 MULIANA 16-Mar-20 30 20-Mar-20 35 24-Mar-20 30-Mar-20 30 25 4-Apr-20 15 -3 15-Apr-20 -14 TOTAL 25 85 53 163
DAFTAR PERHITUNGAN UNTUK PETERNAK (DPUP) R Nama Peternak MUH.BASRI Nomor Perjanjian 0 122 Alamat 2-Mar-20 Populasi Tgl Perjanjian No. DPUP Periode ke : 2,000 Ekor Surat Jalan Pembelian (Rp.) Keterangan Tanggal No. SJ Jumlah Satuan 15,000,000 Nama Barang 152,000 2-Mar-20 001 37 2,000 ekor - 344 3 bks ANAK AYAM PC 96,256 351 Kg Colismox @100gr - 342 4 bks Chroline Tan 1kg (AJS) 73,400 353 bks Egg bro formula @100gr 164,400 134 2 btl Vita Chick @250gr (Medion) 16,500 132 2 vial Medivac ND Clone 45 @1000 - 355 1 bks Medivac Gumboro A1 @1000ds (MED) 42,300 109 bks Medimilk @100gr (CKM) - 236 1 btl Ammotrol @250gr (MED) - 349 btl GINGERTOL @ 1L(MED) - 350 btl Floxa M2P @100ml 113,333 344 bks thera m2p @100gr 108,200 341 1 btl Colismox @100gr - 350 3 btl Iodinacid @1lt 292 bks thera m2p @100gr 3,510,000 48 Safety cold @100gr 14,245,000 67 450 kg P10-Pakan Ternak 29,260,000 2 1,850 kg P11-Pre-Pakan Ternak 3,800 kg P11G-Pakan Ternak Sub Total 1 62,781,389 PENJUALAN Jumlah Berat Rata2 BB Harga Garansi Total (Ek) (Kg) Ukuran 100 1.17 2,293,521 180 117.1 1.25 19,586 4,336,032 1,10 - 1,19 225.6 19,220 1,20 - 1,29 120 18,776 - 1,30 - 1,39 1,480 233.7 1.95 18,386 - 1,40 - 1,49 1,880 3,290.1 2.22 18,169 - 1,50 - 1,59 18,017 - 1,60 - 1,69 3,866.5 2.06 17,841 - 1,70 - 1,79 17,685 - 1,80 - 1,89 17,624 4,118,729 1,90 - 1,99 17,577 57,830,088 14,000 - >2 68,578,369.10 AFKIR - TOTAL Hasil Pemeliharaan 5,796,980 Insentif Actual Standart Selisih Insentif kg Panen Total Insentif FCR 1.58 1.86 (0.286) 300 3,867 1,159,950 Mortality 6.0 5.10 0.90 3,867 - Bonus Pasar - Adjusted Perform 1,159,950 Total Insentif Hasil Yang Diterima Rp. 6,956,930 Rincian Pembelian Keterangan Rp DOC 2,000 ekor Rp 7,500 15,000,000 Mortalitas 6.0 % 7,707 47,015,000 Pakan 6,100 Kg Umur Panen 33 hari 766,389 Obat,dll. 62,781,389 Berat Rata-rata 2.06 kg Total Pembelian (Rp) IP 366 PAREPARE, 13-May-20 Dibuat Oleh Disetujui Peternak IDOL AINUL YAQIN MUH.BASRI
Rekapitulasi Penjualan 2-Mar-20 No. Tanggal SPPA Jumlah Berat (Kg) Rata2 Pembeli Kontrak Aktual Penjualan Selisih Pasar (Ekor) BB Harga Total Harga Total 1 27-Mar-20 1038 100 117.1 1.17 ANTO 19,586 2,293,521 19,000 2,224,900 - 2 28-Mar-20 1044 100 123.7 1.24 BUR 19,220 2,377,514 18,000 2,226,600 - 3 30-Mar-20 1063 80 101.9 1.27 BUR 19,220 1,958,518 17,000 1,732,300 - 4 3-Apr-20 1116A 50 106.9 2.14 BUR 17,577 1,878,981 14,000 1,496,600 - 5 4-Apr-20 1126 120 233.7 1.95 BUR 17,624 4,118,729 13,000 3,038,100 - 6 6-Apr-20 1158 430 983.6 2.29 MIMIK 17,577 17,288,737 12,000 11,803,200 - 7 6-Apr-20 1159 800 1,773.9 2.22 DOTTORO 17,577 31,179,840 12,000 21,286,800 - 8 6-Apr-20 1161 200 425.7 2.13 BUR 17,577 7,482,529 12,000 5,108,400 - 9 - 1,880 3,866.5 2.06 - - - TOTAL 68,578,369 48,916,900 Kematian (%) Bonus Pasar Selisih Pasar Total 6.00 25% - - tgl masuk P10 P11 P11G ket ZAK ZAK ZAK 2-Mar-20 NASARUDDIN 10 15 6 MURTI 10-Mar-20 1 4 NURLINA 9-Mar-20 20 20 A.YUSNIAR 16-Mar-20 -2 2 4 A.ROSNAWATI 25 MUSLIADI 20-Mar-20 30 20-Mar-20 -13 122 21-Mar-20 26-Mar-20 27-Mar-20 2-Apr-20 TOTAL 9 37 76
DAFTAR PERHITUNGAN UNTUK PETERNAK (DPUP) Nama Peternak YUNITA Nomor Perjanjian 0 Alamat 5-Mar-20 Populasi Tgl Perjanjian No. DPUP Periode ke : 3,000 Ekor Surat Jalan Pembelian (Rp.) Jumlah Satuan Keterangan Tanggal No. SJ 22,500,000 37 3,000 ekor Nama Barang 98,400 5-Mar-20 001 338 3 bks 346 6 btl ANAK AYAM SC 308,000 342 6 bks Masterchick @100gr (CKM) 144,384 292 6 bks Cyprotil plus @100gr (CKM) 159,600 329 3 bks Egg bro formula @100gr 100,000 348 Safety cold @100gr 344 Kg Speedmix @10kg (CKM) - 132 6 bks Chroline Tan 1kg (AJS) 304,000 134 4 vial Colismox @100gr 328,800 355 7 btl Medivac Gumboro A1 @1000ds (MED) 256,900 341 3 bks Medivac ND Clone 45 @1000ds (MED) 48 Medimilk @100gr (CKM) 49,500 67 btl Iodinacid @1lt - 2 850 kg P10-Pakan Ternak 6,700 kg P11-Pre-Pakan Ternak 6,630,000 P11G-Pakan Ternak 51,590,000 0 kg - Sub Total 1 82,469,584 PENJUALAN Jumlah Berat Rata2 BB Harga Garansi Total (Ek) (Kg) 1.14 Ukuran 210 1.23 19,586 4,690,847 500 239.5 1.34 19,220 11,814,534 1,10 - 1,19 70 614.7 1.42 18,776 1,761,189 1,20 - 1,29 270 93.8 1.56 18,386 7,027,129 1,30 - 1,39 1,110 382.2 1.61 18,169 31,479,609 1,40 - 1,49 100 1,732.6 18,017 2,898,935 1,50 - 1,59 160.9 0.97 17,841 1,60 - 1,69 10 1.42 17,685 - 1,70 - 1,79 2,270 9.7 17,624 - 1,80 - 1,89 3,233.4 17,577 - 1,90 - 1,99 14,000 - 135,800 >2 59,808,043.70 AFKIR - TOTAL Hasil Pemeliharaan (22,661,540) Insentif Actual Standart Selisih Insentif kg Panen Total Insentif FCR 2.34 1.62 0.720 3,233 - Mortality 24.3 3.96 20.37 3,233 - Bonus Pasar - Adjusted Perform - Total Insentif Hasil Yang Diterima Rp. (22,661,540) Rincian Pembelian Keterangan Rp DOC 3,000 ekor Rp 7,500 22,500,000 Mortalitas 24.3 % 7,711 58,220,000 Pakan 7,550 Kg 1,749,584 Umur Panen 35 hari 151 82,469,584 Obat,dll. Berat Rata-rata 1.42 kg Total Pembelian (Rp) IP 130 PAREPARE, 13-May-20 Dibuat Oleh Disetujui Peternak IDOL AINUL YAQIN YUNITA
Rekapitulasi Penjualan 5-Mar-20 No. Tanggal SPPA Jumlah Berat Rata2 Pembeli Kontrak Aktual Penjualan Selisih Pasar (Ekor) (Kg) BB Harga Total Harga Total 1 2-Apr-20 1101 500 614.7 1.23 MIMIK 19,220 11,814,534 14,000 8,605,800 - 2 8-Apr-20 1172A 700 1,106.2 1.58 AINUL CS 18,169 20,098,548 12,000 13,274,400 - 3 8-Apr-20 1172B 150 233.7 1.56 MASYARAKAT 18,169 4,246,095 13,000 3,038,100 - 4 12-Apr-20 1201 100 160.9 1.61 SYAMSUDDIN 18,017 2,898,935 12,000 1,930,800 - 5 12-Apr-20 1202 200 279.2 1.40 MIMIK 18,386 5,133,371 12,000 3,350,400 - 6 13-Apr-20 1214 70 103.0 1.47 PERKASA 18,386 1,893,758 12,000 1,236,000 - 7 14-Apr-20 1217 10 10.1 1.01 MASYARAKAT 19,586 13,000 - 8 15-Apr-20 1222A 260 392.7 1.51 PERKASA 18,169 197,819 15,000 131,300 - 9 18-Apr-20 1248 70 93.8 1.34 ANWAR 18,776 7,134,966 15,000 5,890,500 - 10 18-Apr-20 1249 200 229.4 1.15 MIMIK 19,586 1,761,189 15,000 1,407,000 - 11 18-Apr-20 1254G 10 9.7 0.97 MASYARAKAT 14,000 4,493,028 14,433 3,441,000 4,200 12 - 2,270 3,233.4 1.42 135,800 140,000 4,200 TOTAL - 59,808,044 42,445,300 Kematian (%) Bonus Pasar Selisih Pasar Total 4,200 24.33 0% - tgl masuk P10 P11 P11G ket ZAK ZAK ZAK 7-Mar-20 LAYER 5-Mar-20 20 3 HJ.SURYANI B 7 HJ.SURYANI A 12-Mar-20 -2 HJ.SURYANI B 12-Mar-20 -1 4 h.mustafa 19-Mar-20 8 samad 19-Mar-20 20 21-Mar-20 40 H.NASRUN 26-Mar-20 50 31-Mar-20 2 151 20-Apr-20 TOTAL 17 134 0
DAFTAR PERHITUNGAN UNTUK PETERNAK (DPUP) Nama Peternak NURLINA Nomor Perjanjian 0 Alamat 5-Mar-20 Populasi Tgl Perjanjian No. DPUP 1,800 Ekor Surat Jalan Keterangan Periode ke : Tanggal No. SJ Jumlah Satuan Nama Barang Pembelian (Rp.) ANAK AYAM PC 5-Mar-20 001 37 1,800 #N/A #N/A 13,500,000 344 3 #N/A #N/A 351 #N/A #N/A #N/A 3,900,000 342 4 #N/A #N/A #N/A 15,400,000 353 #N/A #N/A #N/A 134 2 #N/A #N/A #N/A 8,470,000 132 2 #N/A #N/A #N/A 355 1 #N/A #N/A #N/A 109 #N/A #N/A #N/A 236 1 #N/A #N/A #N/A 349 3 #N/A #N/A #N/A 350 3 #N/A #N/A #N/A 344 #N/A #N/A #N/A 341 1 #N/A #N/A #N/A 341 #N/A #N/A #N/A 292 3 #N/A #N/A #N/A 48 500 #N/A #N/A #N/A 67 2,000 #N/A #N/A 2 1,100 #N/A Sub Total 1 #N/A PENJUALAN Jumlah Berat Rata2 BB Harga Garansi Total (Ek) (Kg) Ukuran 220 1.18 19,586 5,088,443 830 259.8 1.25 19,220 19,956,126 1,10 - 1,19 100 1,038.3 1.34 18,776 2,508,474 1,20 - 1,29 100 1.42 18,386 2,614,489 1,30 - 1,39 170 133.6 1.56 18,169 4,825,686 1,40 - 1,49 142.2 18,017 1,50 - 1,59 190 265.6 17,841 - 1,60 - 1,69 17,685 - 1,70 - 1,79 1,610 387.7 2.04 17,624 - 1,80 - 1,89 2,227.2 1.38 17,577 - 1,90 - 1,99 14,000 6,814,603 - >2 41,807,820.90 AFKIR - TOTAL Hasil Pemeliharaan #N/A Insentif Actual Standart Selisih Insentif kg Panen Total Insentif FCR 1.62 1.58 0.035 2,227 - Mortality 10.6 3.75 6.81 2,227 - Bonus Pasar - Adjusted Perform - Total Insentif Hasil Yang Diterima Rp. #N/A Rincian Pembelian Keterangan DOC 1,800 #N/A Rp 7,500 13,500,000 Mortalitas 10.6 % 7,714 27,770,000 Pakan 3,600 Kg Rp #N/A Umur Panen 30 hari 72 #N/A Obat,dll. Berat Rata-rata 1.38 kg Total Pembelian (Rp) IP 258 PAREPARE, 13-May-20 Dibuat Oleh Disetujui Peternak IDOL AINUL YAQIN NURLINA
Rekapitulasi Penjualan 5-Mar-20 No. Tanggal SPPA Jumlah Berat Rata2 Pembeli Kontrak Aktual Penjualan Selisih Pasar (Ekor) (Kg) BB Harga Total Harga Total 1 30-Mar-20 1064 100 126.2 1.26 ANTO 19,220 2,425,564 17,000 2,145,400 - 2 31-Mar-20 1073 150 176.3 1.18 ARIFIN 19,586 3,453,012 16,000 2,820,800 - 3 1-Apr-20 1087 200 245.1 1.23 BUR 19,220 4,710,822 17,000 4,166,700 - 4 2-Apr-20 1093 150 185.0 1.23 BUR 19,220 3,555,700 16,500 3,052,500 - 5 2-Apr-20 1094 100 133.6 1.34 ANTO 18,776 2,508,474 16,500 2,204,400 - 6 4-Apr-20 1120 380 482.0 1.27 MIMIK 19,220 9,264,040 12,000 5,784,000 - 7 5-Apr-20 1143 100 142.2 1.42 MIMIK 18,386 2,614,489 12,000 1,706,400 - 8 6-Apr-20 1162 120 187.6 1.56 A.BAHTIAR 18,169 3,408,504 12,000 2,251,200 - 9 7-Apr-20 1165 50 78.0 1.56 A.BAHTIAR 18,169 1,417,182 12,000 - 10 8-Apr-20 1171 120 246.8 2.06 BUR 17,577 4,338,004 10,000 936,000 - 11 8-Apr-20 1172 70 140.9 2.01 FIRMAN 17,577 2,476,599 11,000 2,468,000 - 12 9-Apr-20 1174 70 83.5 1.19 ARIFIN 19,586 1,635,431 11,000 1,549,900 - 13 - 1,610 2,227.2 1.38 - 918,500 - TOTAL 41,807,821 - 30,003,800 Kematian (%) Bonus Pasar Selisih Pasar Total 10.56 0% - - tgl masuk P10 P11 P11G ket 2-Mar-20 ZAK ZAK ZAK 10-Mar-20 MUH.BASRI 16-Mar-20 10 15 20 NASARUDDIN 20 10 21-Mar-20 -2 -8 72 27-Mar-20 -3 10 2-Apr-20 TOTAL 10 40 22
DAFTAR PERHITUNGAN UNTUK PETERNAK (DPUP) Nama Peternak MULIANA Nomor Perjanjian 0 Alamat 9-Mar-20 Populasi Tgl Perjanjian No. DPUP Periode ke : 5,200 Ekor Surat Jalan Pembelian (Rp.) Keterangan Tanggal No. SJ Jumlah Satuan 39,000,000 Nama Barang 131,200 9-Mar-20 001 37 5,200 ekor 205,333 338 4 bks ANAK AYAM SC+PC 144,384 346 4 btl Masterchick @100gr (CKM) 159,600 342 6 bks Cyprotil plus @100gr (CKM) 133,333 292 6 bks Egg bro formula @100gr - 329 4 bks Safety cold @100gr 304,000 348 Speedmix @10kg (CKM) 493,200 344 Kg Chroline Tan 1kg (AJS) 403,700 132 6 bks Colismox @100gr 66,000 134 6 vial Medivac Gumboro A1 @1000ds (MED) - 355 11 btl Medivac ND Clone 45 @1000ds (MED) 341 4 bks Medimilk @100gr (CKM) 9,750,000 48 Iodinacid @1lt 69,300,000 67 btl P10-Pakan Ternak 10,010,000 2 1,250 kg P11-Pre-Pakan Ternak 9,000 kg P11G-Pakan Ternak 1,300 kg Sub Total 1 130,100,751 PENJUALAN Jumlah Berat Rata2 BB Harga Garansi Total (Ek) (Kg) 1.24 Ukuran 1,300 19,586 - 1,615.2 1.56 19,220 31,044,144 1,10 - 1,19 1,900 1.63 18,776 1,20 - 1,29 1,180 2,973.3 18,386 - 1,30 - 1,39 1,922.0 1.00 18,169 - 1,40 - 1,49 90 1.48 18,017 54,021,888 1,50 - 1,59 4,470 90.0 17,841 34,628,674 1,60 - 1,69 6,600.5 17,685 - 1,70 - 1,79 17,624 - 1,80 - 1,89 17,577 - 1,90 - 1,99 14,000 - 1,260,000 >2 120,954,705.70 AFKIR - TOTAL Hasil Pemeliharaan (9,146,045) Insentif Actual Standart Selisih Insentif kg Panen Total Insentif FCR 1.75 1.62 0.135 6,601 - Mortality 14.0 3.96 10.08 6,601 - Bonus Pasar - Adjusted Perform - Total Insentif Hasil Yang Diterima Rp. (9,146,045) Rincian Pembelian Keterangan DOC 5,200 ekor Rp 7,500 39,000,000 Mortalitas 14.0 % 7,711 89,060,000 Pakan 11,550 Kg Rp 2,040,751 Umur Panen 34 hari 231 130,100,751 Obat,dll. Berat Rata-rata 1.48 kg Total Pembelian (Rp) IP 215 PAREPARE, 13-May-20 Dibuat Oleh Disetujui Peternak IDOL AINUL YAQIN MULIANA
Rekapitulasi Penjualan 9-Mar-20 No. Tanggal SPPA Jumlah Berat Rata2 Pembeli Kontrak Aktual Penjualan Selisih Pasar (Ekor) (Kg) BB Harga Total Harga Total 1 7-Apr-20 1163 50 76.1 1.52 AINUL 18,169 1,382,661 15,000 1,141,500 - 2 7-Apr-20 1164 600 736.7 1.23 MIMIK 19,220 14,159,374 12,000 8,840,400 - 3 9-Apr-20 1175 700 878.5 1.26 MIMIK 19,220 16,884,770 12,000 10,542,000 - 4 9-Apr-20 1176 600 941.9 1.57 AINUL 18,169 17,113,381 13,000 12,244,700 - 5 10-Apr-20 1184 600 931.4 1.55 AINUL 18,169 16,922,607 13,000 12,108,200 - 6 14-Apr-20 1215 500 796.3 1.59 AINUL 18,169 14,467,975 13,000 10,351,900 - 7 15-Apr-20 1219 420 706.3 1.68 ANWAR 18,017 12,725,407 16,000 11,300,800 - 8 16-Apr-20 1229A 10 16.0 1.60 MASYARAKAT 18,017 16,000 - 9 16-Apr-20 1231 750 1,199.7 1.60 PERKASA 18,017 288,272 15,000 256,000 - 10 16-Apr-20 1231A 10 9.6 0.96 IMRAN 14,000 21,614,995 14,583 17,995,500 5,600 11 19-Apr-20 1255 150 227.6 1.52 AINUL 18,169 13,570 - 12 21-Apr-20 1269 80 80.4 1.01 MIMIK 14,000 134,400 19,000 140,000 402,000 13 4,135,264 3,088,532 - 4,470 6,600.5 1.48 1,125,600 1,527,600 407,600 TOTAL - - 120,954,706 89,537,132 Kematian (%) Bonus Pasar Selisih Pasar Total 407,600 14.04 0% - tgl masuk P10 P11 P11G ket ZAK ZAK ZAK 28-Feb-20 burhan 14-Mar-20 25 10 sudirman 16-Mar-20 35 hj.fitri 24-Mar-20 40 muzakkir 30-Mar-20 50 adi martin 30 ridwan 4-Apr-20 sofyan 9-Apr-20 8 guntur 9-Apr-20 6 ASYUDI 9-Apr-20 6 9-Apr-20 5 9-Apr-20 11 9-Apr-20 4 11-Apr-20 15 10-Apr-20 -10 10-Apr-20 -5 15-Apr-20 14 -13 TOTAL 25 180 26 231
DAFTAR PERHITUNGAN UNTUK PETERNAK (DPUP) Nama Peternak MURTI Nomor Perjanjian 0 Alamat 9-Mar-20 Populasi Tgl Perjanjian No. DPUP Periode ke : 2,500 Ekor Surat Jalan Pembelian (Rp.) Keterangan Tanggal No. SJ Jumlah Satuan 18,750,000 Nama Barang - 9-Mar-20 001 37 2,500 ekor 346 ANAK AYAM PC 202,667 344 btl Cyprotil plus @100gr (CKM) 96,256 342 4 bks Colismox @100gr 292 4 bks Egg bro formula @100gr 106,400 134 4 bks Safety cold @100gr 110,100 132 3 btl Medivac ND Clone 45 @1000 246,600 355 3 vial Medivac Gumboro A1 @1000ds (MED) 351 1 bks Medimilk @100gr (CKM) 16,500 236 Chroline Tan 1kg (AJS) - 109 Kg GINGERTOL @ 1L(MED) 350 1 btl Ammotrol @250gr (MED) 42,300 341 thera m2p @100gr - 338 bks Iodinacid @1lt 48 3 btl Masterchick @100gr (CKM) 108,200 67 P10-Pakan Ternak - 2 btl P11-Pre-Pakan Ternak - P11G-Pakan Ternak bks 4,290,000 550 kg 19,250,000 2,500 kg 18,480,000 2,400 kg Sub Total 1 61,699,023 PENJUALAN Jumlah Berat Rata2 BB Harga Garansi Total (Ek) (Kg) Ukuran 100 1.04 19,586 2,038,903 450 104.1 1.20 19,220 10,373,034 1,10 - 1,19 700 539.7 1.31 18,776 17,275,798 1,20 - 1,29 350 920.1 18,386 1,30 - 1,39 850 1.55 18,169 - 1,40 - 1,49 542.1 1.63 18,017 9,849,415 1,50 - 1,59 2,450 1,382.9 17,841 24,915,709 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 3,488.9 1.42 - AFKIR 64,452,858.40 TOTAL - Hasil Pemeliharaan 2,753,836 Insentif Actual Standart Selisih Insentif kg Panen Total Insentif FCR 1.56 1.62 (0.053) 200 3,489 697,780 Mortality 2.0 3.96 (1.96) 100 3,489 348,890 Bonus Pasar - Adjusted Perform 1,046,670 Total Insentif Hasil Yang Diterima Rp. 3,800,506 Rincian Pembelian Keterangan Rp DOC 2,500 ekor Rp 7,500 18,750,000 Mortalitas 2.0 % 7,710 42,020,000 Pakan 5,450 Kg Umur Panen 31 hari 109 929,023 Obat,dll. 61,699,023 Berat Rata-rata 1.42 kg Total Pembelian (Rp) IP 290 PAREPARE, 13-May-20 Dibuat Oleh Disetujui Peternak IDOL AINUL YAQIN MURTI
Rekapitulasi Penjualan 9-Mar-20 No. Tanggal SPPA Jumlah Berat Rata2 Pembeli Kontrak Aktual Penjualan Selisih Pasar (Ekor) (Kg) BB Harga Total Harga Total 1 4-Apr-20 1119 100 104.1 1.04 MIMIK 19,586 2,038,903 12,000 1,249,200 - 2 5-Apr-20 1142 450 539.7 1.20 MIMIK 19,220 10,373,034 12,000 6,476,400 - 3 8-Apr-20 1169 170 285.9 1.68 ANTO 18,017 5,151,060 11,000 3,144,900 - 4 8-Apr-20 1170 250 398.8 1.60 HAJAR 18,017 7,185,180 11,000 4,386,800 - 5 10-Apr-20 1182 200 303.1 1.52 HAJAR 18,169 5,507,024 13,000 3,940,300 - 6 10-Apr-20 1183 700 920.1 1.31 MIMIK 18,776 17,275,798 12,000 11,041,200 - 7 11-Apr-20 1185 150 239.0 1.59 ANTO 18,169 4,342,391 13,000 3,107,000 - 8 11-Apr-20 1186 150 242.6 1.62 JUNAID 18,017 4,370,924 12,000 2,911,200 - 9 12-Apr-20 1194 280 455.6 1.63 A.AMIR 18,017 8,208,545 11,500 5,239,400 - 10 - 11 2,450 3,488.9 1.42 - - - 12 - - - 13 - - - 14 - - - 15 - - - 16 - - - - - - TOTAL 64,452,858 41,496,400 Kematian (%) Bonus Pasar Selisih Pasar Total 2.00 20% - - tgl masuk P10 P11 P11G ket ZAK ZAK ZAK MUH.BASRI 10-Mar-20 INDAH A 9-Mar-20 10 30 16-Mar-20 2 NURIKHA RAHMA 16-Mar-20 10 20 27-Mar-20 -1 45 2-Apr-20 2 2-Apr-20 6-Apr-20 10 -19 TOTAL 11 50 48 109
DAFTAR PERHITUNGAN UNTUK PETERNAK (DPUP) R Nama Peternak H.NASRUN Nomor Perjanjian 0 134 Alamat 10-Mar-20 Populasi Tgl Perjanjian No. DPUP Periode ke : 2,500 Ekor Surat Jalan Pembelian (Rp.) Jumlah Satuan Keterangan Tanggal No. SJ 18,750,000 37 2,500 ekor Nama Barang 98,400 10-Mar-20 001 338 3 bks 346 6 btl ANAK AYAM MB 308,000 342 6 bks Masterchick @100gr (CKM) 144,384 292 4 bks Cyprotil plus @100gr (CKM) 106,400 329 6 bks Egg bro formula @100gr 200,000 347 btl Safety cold @100gr 344 6 bks Speedmix @10kg (CKM) - 132 vial Vit C Pure @100gr (CKM) 304,000 134 Colismox @100gr 355 btl Medivac Gumboro A1 @1000ds (MED) - 348 3 bks Medivac ND Clone 45 @1000ds (MED) - 48 Medimilk @100gr (CKM) 49,500 67 Kg Chroline Tan 1kg (AJS) - 2 750 kg P10-Pakan Ternak 5,850,000 5,950 kg P11-Pre-Pakan Ternak 45,815,000 P11G-Pakan Ternak - 0 kg Sub Total 1 71,625,684 PENJUALAN Jumlah Berat Rata2 BB Harga Garansi Total (Ek) (Kg) 1.25 Ukuran 20 19,586 - 25.0 19,220 480,500 1,10 - 1,19 340 18,776 1,20 - 1,29 1,350 526.0 1.55 18,386 - 1,30 - 1,39 2,318.0 1.72 18,169 - 1,40 - 1,49 200 1.80 18,017 9,556,894 1,50 - 1,59 500 359.3 1.93 17,841 - 1,60 - 1,69 963.0 17,685 41,355,438 1,70 - 1,79 2,410 1.74 17,624 6,354,221 1,80 - 1,89 4,191.3 17,577 16,971,912 1,90 - 1,99 14,000 - - >2 74,718,964.50 AFKIR - TOTAL Hasil Pemeliharaan 3,093,281 Insentif Actual Standart Selisih Insentif kg Panen Total Insentif FCR 1.60 1.74 (0.144) 300 4,191 1,257,390 419,130 Mortality 3.6 4.45 (0.85) 100 4,191 - Bonus Pasar 1,676,520 Adjusted Perform 4,769,801 Total Insentif Rp. Hasil Yang Diterima Rincian Pembelian Keterangan Rp DOC 2,500 ekor Rp 7,500 18,750,000 Mortalitas 3.6 % 7,711 51,665,000 Pakan 6,700 Kg 1,210,684 Umur Panen 33 hari 71,625,684 Obat,dll. Berat Rata-rata 1.74 kg Total Pembelian (Rp) IP 316 PAREPARE, 13-May-20 Dibuat Oleh Disetujui Peternak IDOL AINUL YAQIN H.NASRUN
Rekapitulasi Penjualan 10-Mar-20 No. Tanggal SPPA Jumlah Berat Rata2 Pembeli Kontrak Aktual Penjualan Selisih Pasar (Ekor) (Kg) BB Harga Total Harga Total 1 11-Apr-20 1187 200 359.3 1.80 DG.RUMAK 17,685 6,354,221 12,000 4,311,600 - 2 11-Apr-20 1188 500 963.0 1.93 SYAMSUDDIN 17,624 16,971,912 11,000 10,593,000 - 3 12-Apr-20 1200 600 1,031.0 1.72 SYAMSUDDIN 17,841 18,394,071 12,000 12,372,000 - 4 13-Apr-20 1203 750 1,287.0 1.72 DG.RUMAK 17,841 22,961,367 11,000 14,157,000 - 5 13-Apr-20 1204 340 526.0 1.55 PERKASA 18,169 9,556,894 12,000 6,312,000 - 6 13-Apr-20 1205 20 25.0 1.25 PERKASA 19,220 12,000 - 7 480,500 300,000 - 2,410 4,191.3 1.74 - - - TOTAL 74,718,965 48,045,600 Kematian (%) Bonus Pasar Selisih Pasar Total 3.60 25% - - tgl masuk P10 P11 P11G ket ZAK ZAK samad 7-Mar-20 ZAK 19-Mar-20 15 5 134 21-Mar-20 20 26-Mar-20 30 31-Mar-20 30 30 7-Apr-20 30 11-Apr-20 -26 TOTAL 15 119 0
DAFTAR PERHITUNGAN UNTUK PETERNAK (DPUP) Nama Peternak HJ.SURYANI A Nomor Perjanjian 0 Alamat Populasi Tgl Perjanjian 12-Mar-20 No. DPUP 2,200 Ekor Surat Jalan Periode ke : Tanggal No. SJ Jumlah Satuan Keterangan Pembelian (Rp.) 12-Mar-20 001 Nama Barang 37 2,200 ekor ANAK AYAM PC 16,500,000 98,400 338 3 bks Masterchick @100gr (CKM) 205,333 346 4 btl Cyprotil plus @100gr (CKM) 96,256 342 4 bks Egg bro formula @100gr 106,400 133,333 292 4 bks Safety cold @100gr - 329 4 bks Speedmix @10kg (CKM) 202,667 246,600 348 Kg Chroline Tan 1kg (AJS) 183,500 344 4 bks Colismox @100gr 49,500 - 132 3 vial Medivac Gumboro A1 @1000ds (MED) 6,630,000 134 5 btl Medivac ND Clone 45 @1000ds (MED) 31,570,000 355 3 bks Medimilk @100gr (CKM) - 341 btl Iodinacid @1lt 48 850 kg P10-Pakan Ternak 67 4,100 kg P11-Pre-Pakan Ternak 2 0 kg P11G-Pakan Ternak Sub Total 1 56,021,989 PENJUALAN Jumlah Berat Rata2 BB Harga Garansi Total (Ek) (Kg) 1.13 Ukuran 40 19,586 883,329 170 45.1 1.38 19,220 - 1,10 - 1,19 990 18,776 1,20 - 1,29 350 234.1 1.55 18,386 4,395,462 1,30 - 1,39 550 1.67 18,169 - 1,40 - 1,49 1,537.1 1.74 18,017 1,50 - 1,59 2,100 583.6 17,841 27,927,570 1,60 - 1,69 955.4 17,685 10,514,721 1,70 - 1,79 17,624 17,045,291 1,80 - 1,89 17,577 1,90 - 1,99 14,000 - - >2 3,355.3 1.60 - AFKIR - TOTAL 60,766,372.70 - Hasil Pemeliharaan 4,744,383 Insentif Actual Standart Selisih Insentif kg Panen Total Insentif FCR 1.48 1.72 (0.246) 300 3,355 1,006,590 Mortality 4.5 4.18 0.37 3,355 - Bonus Pasar - Adjusted Perform 1,006,590 Total Insentif Hasil Yang Diterima Rp. 5,750,973 Rincian Pembelian Keterangan DOC 2,200 ekor Rp 7,500 16,500,000 Mortalitas 4.5 % 7,717 Pakan 4,950 Kg Rp 38,200,000 Umur Panen 31 hari 99 Obat,dll. 1,321,989Berat Rata-rata 1.60 kg Total Pembelian (Rp) 56,021,989 IP 336 PAREPARE, 13-May-20 Dibuat Oleh Disetujui Peternak IDOL AINUL YAQIN HJ.SURYANI A
Rekapitulasi Penjualan 12-Mar-20 No. Tanggal SPPA Jumlah Berat Rata2 Pembeli Kontrak Aktual Penjualan Selisih Pasar (Ekor) (Kg) BB Harga Total Harga Total 1 11-Apr-20 1189 600 941.0 1.57 MASYARAKAT 18,169 17,097,029 13,000 12,233,000 - 2 11-Apr-20 1190 350 583.6 1.67 ANWAR 18,017 10,514,721 11,000 6,419,600 - 3 12-Apr-20 1191 550 955.4 1.74 ANWAR 17,841 17,045,291 10,500 10,031,700 - 4 12-Apr-20 1196 200 311.1 1.56 MASYARAKAT 18,169 5,652,376 13,000 4,044,300 - 5 13-Apr-20 1209 190 285.0 1.50 PERKASA 18,169 5,178,165 12,000 3,420,000 - 6 13-Apr-20 1210 170 234.1 1.38 ANWAR 18,776 4,395,462 12,000 2,809,200 - 7 13-Apr-20 1211 40 45.1 1.13 PERKASA 19,586 12,000 - 8 883,329 541,200 - 2,100 3,355.3 1.60 - - - TOTAL 60,766,373 39,499,000 Kematian (%) Bonus Pasar Selisih Pasar Total 4.55 25% - - tgl masuk P10 P11 P11G ket ZAK ZAK ZAK YUNITA 12-Mar-20 13-Mar-20 2 10 99 26-Mar-20 15 20 31-Mar-20 30 30 7-Apr-20 -8 TOTAL 17 82 0
DAFTAR PERHITUNGAN UNTUK PETERNAK (DPUP) Nama Peternak HJ.SURYANI B Nomor Perjanjian 0 Alamat Populasi Tgl Perjanjian 12-Mar-20 No. DPUP 2,200 Ekor Surat Jalan Periode ke : Tanggal No. SJ Jumlah Satuan Keterangan Pembelian (Rp.) 12-Mar-20 001 Nama Barang 37 2,200 ekor ANAK AYAM SC+PC 16,500,000 98,400 338 3 bks Masterchick @100gr (CKM) 205,333 346 4 btl Cyprotil plus @100gr (CKM) 96,256 342 4 bks Egg bro formula @100gr 106,400 133,333 292 4 bks Safety cold @100gr - 329 4 bks Speedmix @10kg (CKM) 202,667 246,600 348 Kg Chroline Tan 1kg (AJS) 183,500 344 4 bks Colismox @100gr 49,500 - 132 3 vial Medivac Gumboro A1 @1000ds (MED) 6,240,000 134 5 btl Medivac ND Clone 45 @1000ds (MED) 33,880,000 355 3 bks Medimilk @100gr (CKM) - 341 btl Iodinacid @1lt 48 800 kg P10-Pakan Ternak 67 4,400 kg P11-Pre-Pakan Ternak 2 0 kg P11G-Pakan Ternak Sub Total 1 57,941,989 PENJUALAN Jumlah Berat Rata2 BB Harga Garansi Total (Ek) (Kg) 1.19 Ukuran 60 19,586 1,402,358 71.6 19,220 - 1,10 - 1,19 600 18,776 - 1,20 - 1,29 560 955.5 1.59 18,386 - 1,30 - 1,39 700 908.2 1.62 18,169 1,40 - 1,49 200 1,226.5 1.75 18,017 17,360,480 1,50 - 1,59 360.0 1.80 17,841 16,363,039 1,60 - 1,69 2,120 17,685 21,881,987 1,70 - 1,79 17,624 6,366,600 1,80 - 1,89 17,577 1,90 - 1,99 14,000 - - >2 3,521.8 1.66 - AFKIR 63,374,463.00 TOTAL - Hasil Pemeliharaan 5,432,474 Insentif Actual Standart Selisih Insentif kg Panen Total Insentif FCR 1.48 1.72 (0.244) 300 3,522 1,056,540 Mortality 3.6 4.18 (0.54) 100 3,522 352,180 Bonus Pasar - Adjusted Perform 1,408,720 Total Insentif Hasil Yang Diterima Rp. 6,841,194 Rincian Pembelian Keterangan DOC 2,200 ekor Rp 7,500 16,500,000 Mortalitas 3.6 % 7,715 Pakan 5,200 Kg Rp 40,120,000 Umur Panen 31 hari 104 Obat,dll. 1,321,989Berat Rata-rata 1.66 kg Total Pembelian (Rp) 57,941,989 IP 348 PAREPARE, 13-May-20 Dibuat Oleh Disetujui Peternak IDOL AINUL YAQIN HJ.SURYANI B
Rekapitulasi Penjualan 12-Mar-20 No. Tanggal SPPA Jumlah Berat Rata2 Pembeli Kontrak Aktual Penjualan Selisih Pasar (Ekor) (Kg) BB Harga Total Harga Total 1 12-Apr-20 1192 700 1,226.5 1.75 ANWAR 17,841 21,881,987 10,500 12,878,250 - 2 12-Apr-20 1193 200 360.0 1.80 ANWAR 17,685 6,366,600 10,500 3,780,000 - 3 12-Apr-20 1197 100 164.3 1.64 MASYARAKAT 18,017 2,960,193 13,000 2,135,900 - 4 12-Apr-20 1198 600 955.5 1.59 PERKASA 18,169 17,360,480 12,000 11,466,000 - 5 12-Apr-20 1199 280 450.1 1.61 PERKASA 18,017 8,109,452 12,000 5,401,200 - 6 13-Apr-20 1212 60 71.6 1.19 PERKASA 19,586 1,402,358 12,000 - 7 13-Apr-20 1213 180 293.8 1.63 PERKASA 18,017 5,293,395 12,000 859,200 - 8 3,525,600 - 2,120 3,521.8 1.66 - - TOTAL 63,374,463 - 40,046,150 Kematian (%) Bonus Pasar Selisih Pasar Total 3.64 25% - - tgl masuk P10 P11 P11G ket ZAK ZAK ZAK YUNITA 12-Mar-20 HJ,SURYANI B 12-Mar-20 1 1 13-Mar-20 10 104 26-Mar-20 15 20 31-Mar-20 30 30 7-Apr-20 -3 TOTAL 16 88 0
DAFTAR PERHITUNGAN UNTUK PETERNAK (DPUP) Nama Peternak H.ABDUH Nomor Perjanjian 0 Alamat Populasi Tgl Perjanjian 12-Mar-20 No. DPUP 2,000 Ekor Surat Jalan Periode ke : Tanggal No. SJ Jumlah Satuan Keterangan Pembelian (Rp.) 12-Mar-20 001 Nama Barang 37 2,000 ekor ANAK AYAM SC 15,000,000 338 bks Masterchick @100gr (CKM) - 346 6 btl Cyprotil plus @100gr (CKM) 342 4 bks Egg bro formula @100gr 308,000 292 10 bks Safety cold @100gr 96,256 329 4 bks Speedmix @10kg (CKM) 348 1 Kg Chroline Tan 1kg (AJS) 266,000 344 24 bks Colismox @100gr 133,333 132 3 vial Medivac Gumboro A1 @1000ds (MED) 134 5 btl Medivac ND Clone 45 @1000ds (MED) 98,000 355 3 bks Medimilk @100gr (CKM) 1,216,000 341 btl Iodinacid @1lt 48 750 kg P10-Pakan Ternak 246,600 67 3,200 kg P11-Pre-Pakan Ternak 183,500 P11G-Pakan Ternak 2 600 kg 49,500 - 5,850,000 24,640,000 4,620,000 Sub Total 1 52,707,189 PENJUALAN Jumlah Berat Rata2 BB Harga Garansi Total (Ek) (Kg) 1.16 Ukuran 370 19,586 8,425,897 430.2 1.47 19,220 - 1,10 - 1,19 250 1.55 18,776 - 1,20 - 1,29 500 367.8 1.62 18,386 1,30 - 1,39 200 776.7 1.76 18,169 6,762,371 1,40 - 1,49 150 324.3 18,017 14,111,862 1,50 - 1,59 263.6 1.47 17,841 5,842,913 1,60 - 1,69 1,470 17,685 4,702,888 1,70 - 1,79 2,162.6 17,624 1,80 - 1,89 17,577 - 1,90 - 1,99 14,000 - - >2 - AFKIR 39,845,931.00 TOTAL - Hasil Pemeliharaan (12,861,258) Insentif Actual Standart Selisih Insentif kg Panen Total Insentif FCR 2.10 1.62 0.489 2,163 - Mortality 26.5 3.96 22.54 2,163 - Bonus Pasar - Adjusted Perform - Total Insentif Hasil Yang Diterima Rp. (12,861,258) Rincian Pembelian Keterangan DOC 2,000 ekor Rp 7,500 15,000,000 Mortalitas 26.5 % 7,716 Pakan 4,550 Kg Rp 35,110,000 Umur Panen 36 hari 91 Obat,dll. 2,597,189Berat Rata-rata 1.47 kg Total Pembelian (Rp) 52,707,189 IP 144 PAREPARE, 13-May-20 Dibuat Oleh Disetujui Peternak IDOL AINUL YAQIN H.ABDUH
Rekapitulasi Penjualan 12-Mar-20 No. Tanggal SPPA Jumlah Berat Rata2 Pembeli Kontrak Aktual Penjualan Selisih (Ekor) (Kg) BB Pasar Harga Total Harga Total - 1 13-Apr-20 1207 200 312.9 1.56 ANWAR 18,169 5,685,080 12,000 3,754,800 - 2 14-Apr-20 1208 200 324.3 1.62 MASYARAKAT 18,017 5,842,913 13,000 4,215,900 - 3 15-Apr-20 1221 150 263.6 1.76 MASYARAKAT 17,841 4,702,888 16,000 4,217,600 - 4 15-Apr-20 1222 300 463.8 1.55 PERKASA 18,169 8,426,782 15,000 6,957,000 - 5 18-Apr-20 1254F 250 367.8 1.47 MASYARAKAT 18,386 6,762,371 14,000 5,149,200 - 6 21-Apr-20 1275 370 430.2 1.16 MIMIK 19,586 8,425,897 18,000 7,743,600 - 7 -# 1,470 2,162.6 1.47 - - TOTAL 39,845,931 32,038,100 Kematian (%) Bonus Pasar Selisih Pasar Total 26.50 0% - - tgl masuk P10 P11 P11G ket ZAK ZAK ZAK 29-Feb-20 ARDI 20-Mar-20 15 5 NURJANNAH 20-Mar-20 30 burhan 14 adi martin 3-Apr-20 20 muzakkir 7-Apr-20 layer 9-Apr-20 7 9-Apr-20 5 91 9-Apr-20 11 11-Apr-20 10 7-Apr-20 -10 15-Apr-20 10 -26 TOTAL 15 64 12
DAFTAR PERHITUNGAN UNTUK PETERNAK (DPUP) Nama Peternak SAMSUL Nomor Perjanjian 0 Alamat Populasi Tgl Perjanjian 16-Mar-20 No. DPUP 2,500 Ekor Surat Jalan Periode ke : Tanggal No. SJ Jumlah Satuan Keterangan Pembelian (Rp.) 16-Mar-20 001 Nama Barang 37 2,500 ekor ANAK AYAM PC 18,750,000 109 1 bks Ammotrol @250gr (MED) 42,400 236 2 btl GINGERTOL @ 1L(MED) 84,600 342 3 bks Egg bro formula @100gr 72,192 292 8 bks Safety cold @100gr 350 4 btl thera m2p @100gr 212,800 351 1 Kg Chroline Tan 1kg (AJS) 144,267 344 3 bks Colismox @100gr 132 vial Medivac Gumboro A1 @1000ds (MED) 97,333 134 3 btl Medivac ND Clone 45 @1000ds (MED) 152,000 290 2 bks Dextrose Plus @100gr 341 1 btl Iodinacid @1lt - 48 350 kg P10-Pakan Ternak 110,100 67 5,500 kg P11-Pre-Pakan Ternak P11G-Pakan Ternak 22,667 2 950 kg 113,333 2,730,000 42,350,000 7,315,000 Sub Total 1 72,196,692 PENJUALAN Jumlah Berat Rata2 BB Harga Garansi Total (Ek) (Kg) Ukuran 1.38 19,586 - 180 248.0 1.46 19,220 - 1,10 - 1,19 360 527.0 1.50 18,776 4,656,448 1,20 - 1,29 370 554.7 1.61 18,386 9,689,422 1,30 - 1,39 1,070 1,724.6 1.75 18,169 10,078,344 1,40 - 1,49 210 368.5 1.86 18,017 31,072,118 1,50 - 1,59 151 281.6 17,841 6,574,409 1,60 - 1,69 1.58 17,685 4,980,096 1,70 - 1,79 2,341 3,704.4 17,624 - 1,80 - 1,89 17,577 - 1,90 - 1,99 14,000 - 67,050,837.00 >2 - AFKIR TOTAL Hasil Pemeliharaan (5,145,855) Insentif Actual Standart Selisih Insentif kg Panen Total Insentif FCR 1.84 1.67 0.168 - 3,704 - Mortality 6.4 4.07 2.29 - 3,704 - Bonus Pasar - Adjusted Perform - Total Insentif Hasil Yang Diterima Rp. (5,145,855) Rincian Pembelian Keterangan DOC 2,500 ekor Rp 7,500 18,750,000 Mortalitas 6.4 % 7,705 Pakan 6,800 Kg Rp 52,395,000 Umur Panen 32 hari 136 Obat,dll. 1,051,692Berat Rata-rata 1.58 kg Total Pembelian (Rp) 72,196,692 IP 252 PAREPARE, 13-May-20 Dibuat Oleh Disetujui Peternak IDOL AINUL YAQIN SAMSUL
Rekapitulasi Penjualan 16-Mar-20 No. Tanggal SPPA Jumlah Berat Rata2 Pembeli Kontrak Aktual Penjualan Selisih Pasar (Ekor) (Kg) BB Harga Total Harga Total 1 15-Apr-20 1220 300 442.8 1.48 JUNAID 18,386 8,141,321 15,000 6,642,000 - 2 16-Apr-20 1227 800 1,282.1 1.60 JUNAID 18,017 23,099,596 15,000 19,231,500 - 3 17-Apr-20 1240 151 281.6 1.86 HAJAR 17,685 4,980,096 16,000 4,505,600 - 4 18-Apr-20 1250 210 368.5 1.75 SYAMSUDDIN 17,841 6,574,409 15,000 5,527,500 - 5 18-Apr-20 1251 200 326.9 1.63 DG.RUMAK 18,017 5,889,757 15,000 4,903,500 - 6 18-Apr-20 1253 370 554.7 1.50 FIRMAN 18,169 10,078,344 16,000 8,875,200 - 7 19-Apr-20 1260 60 84.2 1.40 A.AMIR 18,386 1,548,101 16,000 1,347,200 - 8 19-Apr-20 1261 180 248.0 1.38 ANTO 18,776 4,656,448 15,500 3,844,000 - 9 19-Apr-20 1264 70 115.6 1.65 HAJAR 18,017 2,082,765 16,000 1,849,600 - 10 - 11 2,341 3,704.4 1.58 67,050,837 - - 12 - - 13 - - 14 - - 15 - - 16 - - 17 - - 18 - - - - TOTAL 56,726,100 Kematian (%) Bonus Pasar Selisih Pasar Total 6.36 0% - - tgl masuk P10 P11 P11G ket ZAK ZAK ZAK 29-Feb-20 USMAN 17-Mar-20 10 25 2 USMAN 20-Mar-20 -1 30 9 21-Mar-20 -2 55 12 NURIKHA 27-Mar-20 1 -5 UMAR 6-Apr-20 A.RAHMA 6-Apr-20 NURLINA 13-Apr-20 TOTAL 7 110 19 136
DAFTAR PERHITUNGAN UNTUK PETERNAK (DPUP) R Nama Peternak INDAH A Nomor Perjanjian 0 75 Alamat Populasi Tgl Perjanjian 16-Mar-20 No. DPUP 1,500 Ekor Surat Jalan Periode ke : Tanggal No. SJ Jumlah Satuan Keterangan Pembelian (Rp.) 16-Mar-20 001 Nama Barang 37 1,500 ekor ANAK AYAM PC 11,250,000 338 bks Masterchick @100gr (CKM) - 346 btl Cyprotil plus @100gr (CKM) - 342 3 bks Egg bro formula @100gr 292 3 bks Safety cold @100gr 72,192 236 1 btl GINGERTOL @ 1L(MED) 79,800 350 3 btl thera m2p @100gr 42,300 344 2 bks Colismox @100gr 108,200 132 2 vial Medivac Gumboro A1 @1000ds (MED) 101,333 134 2 btl Medivac ND Clone 45 @1000ds (MED) 164,400 355 1 bks Medimilk @100gr (CKM) 73,400 341 btl Iodinacid @1lt 16,500 48 250 kg P10-Pakan Ternak 67 2,750 kg P11-Pre-Pakan Ternak - P11G-Pakan Ternak 1,950,000 2 750 kg 21,175,000 5,775,000 Sub Total 1 40,808,125 PENJUALAN Jumlah Berat Rata2 BB Harga Garansi Total (Ek) (Kg) Ukuran 1.47 19,586 - 430 630.1 1.57 19,220 - 1,10 - 1,19 230 360.6 1.64 18,776 - 1,20 - 1,29 290 476.6 1.77 18,386 11,585,019 1,30 - 1,39 420 745.3 18,169 6,551,741 1,40 - 1,49 1.62 18,017 8,586,902 1,50 - 1,59 1,370 2,212.6 17,841 13,296,897 1,60 - 1,69 17,685 - 1,70 - 1,79 17,624 - 1,80 - 1,89 17,577 - 1,90 - 1,99 14,000 - 40,020,559.50 >2 - AFKIR TOTAL Hasil Pemeliharaan (787,566) Insentif Actual Standart Selisih Insentif kg Panen Total Insentif FCR 1.69 1.72 (0.026) 125 2,213 276,575 Mortality 8.7 4.18 4.49 2,213 - Bonus Pasar - Adjusted Perform 276,575 Total Insentif Hasil Yang Diterima Rp. (510,991) Rincian Pembelian Keterangan DOC 1,500 ekor Rp 7,500 11,250,000 Mortalitas 8.7 % 7,707 Pakan 3,750 Kg Rp 28,900,000 Umur Panen 32 hari Obat,dll. 658,125Berat Rata-rata 1.62 kg Total Pembelian (Rp) 40,808,125 IP 275 PAREPARE, 13-May-20 Dibuat Oleh Disetujui Peternak IDOL AINUL YAQIN INDAH A
Rekapitulasi Penjualan 16-Mar-20 No. Tanggal SPPA Jumlah Berat Rata2 Pembeli Kontrak Aktual Penjualan Selisih Pasar (Ekor) (Kg) BB Harga Total Harga Total 1 14-Apr-20 1216 230 360.6 1.57 A.BAHTIAR 18,169 6,551,741 13,000 4,687,800 - 2 16-Apr-20 1224 100 147.8 1.48 ANTO 18,386 2,717,451 15,000 2,217,000 - 3 16-Apr-20 1228 290 476.6 1.64 A.BAHTIAR 18,017 8,586,902 15,000 7,149,000 - 4 16-Apr-20 1229 150 223.0 1.49 BUR 18,386 4,100,078 15,000 3,345,000 - 5 17-Apr-20 1239 80 141.6 1.77 BUR 17,841 2,526,286 16,000 2,265,600 - 6 18-Apr-20 1252 340 603.7 1.78 SYAMSUDDIN 17,841 10,770,612 15,000 9,055,500 - 7 19-Apr-20 1263 180 259.3 1.44 BUR 18,386 4,767,490 15,500 4,019,150 - 8 - 1,370 2,212.6 1.62 - - - TOTAL 40,020,560 32,739,050 Kematian (%) Bonus Pasar Selisih Pasar Total 8.67 15% - - tgl masuk P10 P11 P11G ket ZAK ZAK ZAK MURTI 16-Mar-20 AYU ANDIRA 17-Mar-20 1 15 AYU ANDIRA 20-Mar-20 2 10 21-Mar-20 2 15 5 muh.basri 27-Mar-20 15 75 2-Apr-20 13 6-Apr-20 -3 TOTAL 5 55 15
DAFTAR PERHITUNGAN UNTUK PETERNAK (DPUP) Nama Peternak NURDIN Nomor Perjanjian 0 Alamat Populasi Tgl Perjanjian 16-Mar-20 No. DPUP 3,700 Ekor Surat Jalan Periode ke : Tanggal No. SJ Jumlah Satuan Keterangan Pembelian (Rp.) 16-Mar-20 001 Nama Barang 37 3,700 ekor ANAK AYAM SC 27,750,000 338 4 bks Masterchick @100gr (CKM) 131,200 346 5 btl Cyprotil plus @100gr (CKM) 256,667 342 6 bks Egg bro formula @100gr 144,384 292 11 bks Safety cold @100gr 292,600 329 bks Speedmix @10kg (CKM) - 348 Kg Chroline Tan 1kg (AJS) - 344 8 bks Colismox @100gr 405,333 132 5 vial Medivac Gumboro A1 @1000ds (MED) 411,000 134 9 btl Medivac ND Clone 45 @1000ds (MED) 330,300 355 4 bks Medimilk @100gr (CKM) 66,000 341 btl Iodinacid @1lt - 48 1,500 kg P10-Pakan Ternak 67 6,350 kg P11-Pre-Pakan Ternak 11,700,000 P11G-Pakan Ternak 48,895,000 2 3,100 kg 23,870,000 Sub Total 1 114,252,484 PENJUALAN Jumlah Berat Rata2 BB Harga Garansi Total (Ek) (Kg) Ukuran 1.54 19,586 - 150 230.3 1.62 19,220 - 1,10 - 1,19 15 24.3 1.71 18,776 - 1,20 - 1,29 510 871.4 1.80 18,386 - 1,30 - 1,39 365 657.9 1.96 18,169 4,184,321 1,40 - 1,49 300 587.0 2.10 18,017 437,813 1,50 - 1,59 2,270 4,769.8 1.98 17,841 15,546,647 1,60 - 1,69 17,685 11,634,962 1,70 - 1,79 3,610 7,140.7 17,624 10,345,288 1,80 - 1,89 17,577 83,838,775 1,90 - 1,99 14,000 - 125,987,805.30 >2 - AFKIR TOTAL Hasil Pemeliharaan 11,735,321 Insentif Actual Standart Selisih Insentif kg Panen Total Insentif FCR 1.53 1.81 (0.278) 300 7,141 2,142,210 Mortality 2.4 4.90 (2.47) 100 7,141 714,070 Bonus Pasar 33,438 Adjusted Perform 2,889,718 Total Insentif Hasil Yang Diterima Rp. 14,625,039 Rincian Pembelian Keterangan DOC 3,700 ekor Rp 7,500 27,750,000 Mortalitas 2.4 % 7,714 Pakan 10,950 Kg Rp 84,465,000 Umur Panen 35 hari 219 Obat,dll. 2,037,484Berat Rata-rata 1.98 kg Total Pembelian (Rp) 114,252,484 IP 356 PAREPARE, 13-May-20 Dibuat Oleh Disetujui Peternak IDOL AINUL YAQIN NURDIN
Rekapitulasi Penjualan 16-Mar-20 No. Tanggal SPPA Jumlah Berat Rata2 Pembeli Kontrak Aktual Penjualan Selisih Pasar (Ekor) (Kg) BB Harga Total Harga Total 1 16-Apr-20 1226 300 539.4 1.80 MASYARAKAT 17,685 9,539,289 16,000 8,630,400 - 2 16-Apr-20 1230 200 339.5 1.70 MIMIK 17,841 6,057,020 15,000 5,092,500 - 3 18-Apr-20 1254D 310 531.9 1.72 HJ.SOPI 17,841 9,489,628 15,000 7,978,500 - 4 18-Apr-20 1254E 150 230.3 1.54 MASYARAKAT 18,169 4,184,321 16,000 3,684,800 - 5 20-Apr-20 1271 500 1,071.6 2.14 PERKASA 17,577 18,835,513 17,000 18,217,200 - 6 21-Apr-20 1272 150 316.2 2.11 HJ.SOPI 17,577 5,557,847 18,000 5,691,600 133,753 7 22-Apr-20 1276 460 962.3 2.09 ANWAR 17,577 16,914,347 16,000 15,396,800 - 8 22-Apr-20 1277 170 348.3 2.05 ANWAR 17,577 6,122,069 16,000 5,572,800 - 9 22-Apr-20 1278 340 772.2 2.27 ANWAR 17,577 13,572,959 16,000 12,355,200 - 10 22-Apr-20 1279 300 587.0 1.96 ANWAR 17,624 10,345,288 16,000 9,392,000 - 11 22-Apr-20 1280 650 1,299.2 2.00 ANWAR 17,577 22,836,038 16,000 20,787,200 - 12 23-Apr-20 1289 65 118.5 1.82 H.SABIR 17,685 2,095,673 17,000 2,014,500 - 13 23-Apr-20 1290 15 24.3 1.62 MASYARAKAT 18,017 17,000 - 14 437,813 413,100 - 3,610 7,140.7 1.98 - 133,753 TOTAL 125,987,805 115,226,600 Kematian (%) Bonus Pasar Selisih Pasar Total 2.43 25% 133,753 33,438 tgl masuk P10 P11 P11G ket ZAK ZAK ZAK 13-Mar-20 asyudi 20-Mar-20 30 20 sudirman 30-Mar-20 35 35 219 4-Apr-20 10 30 11-Apr-20 3 15-Apr-20 45 21-Apr-20 20 20-Apr-20 7 -16 TOTAL 30 127 62
DAFTAR PERHITUNGAN UNTUK PETERNAK (DPUP) Nama Peternak SOFYAN Nomor Perjanjian 0 Alamat Populasi Tgl Perjanjian 17-Mar-20 No. DPUP 3,000 Ekor Surat Jalan Periode ke : Tanggal No. SJ Jumlah Satuan Keterangan Pembelian (Rp.) 17-Mar-20 001 Nama Barang 37 3,000 ekor ANAK AYAM PATRIOT 22,500,000 338 3 bks Masterchick @100gr (CKM) 98,400 346 4 btl Cyprotil plus @100gr (CKM) 342 6 bks Egg bro formula @100gr 205,333 292 6 bks Safety cold @100gr 144,384 329 3 bks Speedmix @10kg (CKM) 159,600 348 Kg Chroline Tan 1kg (AJS) 100,000 344 6 bks Colismox @100gr 132 3 vial Medivac Gumboro A1 @1000ds (MED) - 134 3 btl Medivac ND Clone 45 @1000ds (MED) 304,000 355 2 bks Medimilk @100gr (CKM) 246,600 341 btl Iodinacid @1lt 110,100 48 1,000 kg P10-Pakan Ternak 67 7,300 kg P11-Pre-Pakan Ternak 33,000 P11G-Pakan Ternak - 2 0 kg 7,800,000 56,210,000 - Sub Total 1 87,911,417 PENJUALAN Jumlah Berat Rata2 BB Harga Garansi Total (Ek) (Kg) Ukuran 1.55 19,586 - 220 341.7 1.66 19,220 - 1,10 - 1,19 1,000 1,663.1 1.85 18,776 - 1,20 - 1,29 1,297.5 1.98 18,386 - 1,30 - 1,39 700 2.16 18,169 6,208,347 1,40 - 1,49 200 395.5 1.86 18,017 29,964,073 1,50 - 1,59 850 1,832.0 17,841 - 1,60 - 1,69 2,970 5,529.8 17,685 22,946,288 1,70 - 1,79 17,624 6,970,292 1,80 - 1,89 17,577 32,201,064 1,90 - 1,99 14,000 - 98,290,063.50 >2 - AFKIR TOTAL Hasil Pemeliharaan 10,378,646 Insentif Actual Standart Selisih Insentif kg Panen Total Insentif FCR 1.50 1.78 (0.278) 300 5,530 1,658,940 Mortality 1.0 4.75 (3.75) 100 5,530 552,980 Bonus Pasar 59,844 Adjusted Perform 2,271,764 Total Insentif Hasil Yang Diterima Rp. 12,650,410 Rincian Pembelian Keterangan DOC 3,000 ekor Rp 7,500 22,500,000 Mortalitas 1.0 % 7,712 Pakan 8,300 Kg Rp 64,010,000 Umur Panen 33 hari 166 Obat,dll. 1,401,417Berat Rata-rata 1.86 kg Total Pembelian (Rp) 87,911,417 IP 371 PAREPARE, 13-May-20 Dibuat Oleh Disetujui Peternak IDOL AINUL YAQIN SOFYAN
Rekapitulasi Penjualan 17-Mar-20 No. Tanggal SPPA Jumlah Berat Rata2 Pembeli Kontrak Aktual Penjualan Selisih Pasar (Ekor) (Kg) BB Harga Total Harga Total 1 17-Apr-20 1242 300 490.1 1.63 MIMIK 18,017 8,830,132 15,000 7,351,500 - 2 17-Apr-20 1243 700 1,173.0 1.68 PERKASA 18,017 21,133,941 15,000 17,595,000 - 3 18-Apr-20 1254B 220 341.7 1.55 MIMIK 18,169 6,208,347 15,000 5,125,500 - 4 19-Apr-20 1265 700 1,297.5 1.85 HJ.SOPI 17,685 22,946,288 15,000 19,462,500 - 5 19-Apr-20 1266 200 395.5 1.98 DG.RUMAK 17,624 6,970,292 15,000 5,932,500 - 6 22-Apr-20 1281 300 618.3 2.06 SYAMSUDDIN 17,577 10,867,859 17,000 10,511,100 - 7 22-Apr-20 1282 200 427.6 2.14 MIMIK 17,577 7,515,925 17,000 7,269,200 - 8 22-Apr-20 1283 250 565.9 2.26 HJ.SOPI 17,577 9,946,824 18,000 10,186,200 239,376 9 23-Apr-20 1291 100 220.2 2.20 H.SABIR 17,577 3,870,455 17,000 3,743,400 - 10 - 2,970 5,529.8 1.86 - - 239,376 TOTAL 98,290,064 87,176,900 Kematian (%) Bonus Pasar Selisih Pasar Total 1.00 25% 239,376 59,844 tgl masuk P10 P11 P11G ket ZAK ZAK ZAK 13-Mar-20 muzakkir 24-Mar-20 20 20 muliana 30-Mar-20 15 35 166 4-Apr-20 10 9-Apr-20 30 11-Apr-20 10 10-Apr-20 30 15-Apr-20 -4 TOTAL 20 146 0
DAFTAR PERHITUNGAN UNTUK PETERNAK (DPUP) Nama Peternak USMAN Nomor Perjanjian 0 Alamat Populasi Tgl Perjanjian 17-Mar-20 No. DPUP 1,500 Ekor Surat Jalan Periode ke : Tanggal No. SJ Jumlah Satuan Keterangan Pembelian (Rp.) 17-Mar-20 001 Nama Barang 37 1,500 ekor ANAK AYAM PATRIOT 11,250,000 346 btl Cyprotil plus @100gr (CKM) - 344 5 bks Colismox @100gr 342 3 bks Egg bro formula @100gr 253,333 292 4 bks Safety cold @100gr 72,192 134 btl Medivac ND Clone 45 @10 132 vial Medivac Gumboro A1 @1000ds (MED) 106,400 355 bks Medimilk @100gr (CKM) - 349 3 btl Floxa M2P @100ml - 236 1 btl GINGERTOL @ 1L(MED) - 109 1 bks Ammotrol @250gr (MED) 350 3 btl thera m2p @100gr 130,000 341 1 btl Iodinacid @1lt 42,300 290 1 bks Dextrose Plus @100gr 42,400 48 150 kg P10-Pakan Ternak 67 3,050 kg P11-Pre-Pakan Ternak 108,200 P11G-Pakan Ternak 113,333 2 100 kg 11,333 1,170,000 23,485,000 770,000 Sub Total 1 37,554,492 PENJUALAN Jumlah Berat Rata2 BB Harga Garansi Total (Ek) (Kg) Ukuran 1.25 19,586 - 150 187.1 1.38 19,220 3,596,062 1,10 - 1,19 700 966.2 18,776 18,141,371 1,20 - 1,29 1.59 18,386 1,30 - 1,39 100 158.7 1.68 18,169 - 1,40 - 1,49 100 168.2 1.74 18,017 2,883,420 1,50 - 1,59 160 278.1 1.83 17,841 3,030,459 1,60 - 1,69 140 256.2 17,685 4,961,582 1,70 - 1,79 1.49 17,624 4,530,897 1,80 - 1,89 1,350 2,014.5 17,577 1,90 - 1,99 14,000 - - >2 - AFKIR 37,143,792.00 TOTAL - Hasil Pemeliharaan (410,700) Insentif Actual Standart Selisih Insentif kg Panen Total Insentif FCR 1.64 1.62 0.023 2,015 - Mortality 10.0 3.96 6.04 2,015 - Bonus Pasar - Adjusted Perform - Total Insentif Hasil Yang Diterima Rp. (410,700) Rincian Pembelian Keterangan DOC 1,500 ekor Rp 7,500 11,250,000 Mortalitas 10.0 % 7,705 Pakan 3,300 Kg Rp 25,425,000 Umur Panen 32 hari 66 Obat,dll. 754,825Berat Rata-rata 1.49 kg Total Pembelian (Rp) 37,429,825 IP 260 PAREPARE, 13-May-20 Dibuat Oleh Disetujui Peternak IDOL AINUL YAQIN USMAN
Rekapitulasi Penjualan 17-Mar-20 No. Tanggal SPPA Jumlah Berat Rata2 Pembeli Kontrak Aktual Penjualan Selisih Pasar (Ekor) (Kg) BB Harga Total Harga Total 1 16-Apr-20 1223 100 158.7 1.59 FIRMAN 18,169 2,883,420 15,000 2,380,500 - 2 17-Apr-20 1235 150 201.3 1.34 BUR 18,776 3,779,609 16,000 3,220,800 - 3 17-Apr-20 1236 100 124.8 1.25 ARIFIN 19,220 2,398,656 16,000 1,996,800 - 4 17-Apr-20 1237 100 139.3 1.39 ANTO 18,776 2,615,497 16,000 2,228,800 - 5 17-Apr-20 1238 450 625.6 1.39 A.AMIR 18,776 11,746,266 16,000 10,009,600 - 6 18-Apr-20 1254 160 278.1 1.74 A.AMIR 17,841 4,961,582 16,000 4,449,600 - 7 18-Apr-20 1254A 50 62.3 1.25 ARIFIN 19,220 1,197,406 16,000 - 8 19-Apr-20 1262 100 168.2 1.68 ANTO 18,017 3,030,459 16,000 996,800 - 9 20-Apr-20 1267 140 256.2 1.83 ANTO 17,685 4,530,897 16,500 2,691,200 - 20 4,227,300 - 1,350 2,014.5 1.49 - - TOTAL 37,143,792 - 32,201,400 Kematian (%) Bonus Pasar Selisih Pasar Total 10.00 0% - - tgl masuk P10 P11 P11G ket ZAK ZAK ZAK SAMSUL 17-Mar-20 SAMSUL 18-Mar-20 1 1 20-Mar-20 NURLINA 21-Mar-20 2 15 66 27-Mar-20 20 25 6-Apr-20 7 -5 TOTAL 3 61 2
DAFTAR PERHITUNGAN UNTUK PETERNAK (DPUP) Nama Peternak GUNTUR Nomor Perjanjian 0 Alamat Populasi Tgl Perjanjian 23-Mar-20 No. DPUP 3,000 Ekor Surat Jalan Periode ke : Tanggal No. SJ Jumlah Satuan Keterangan Pembelian (Rp.) 23-Mar-20 001 Nama Barang 37 3,000 ekor ANAK AYAM PC 22,500,000 338 3 bks Masterchick @100gr (CKM) 98,400 346 16 btl Cyprotil plus @100gr (CKM) 342 12 bks Egg bro formula @100gr 821,333 292 18 bks Safety cold @100gr 288,768 329 3 bks Speedmix @10kg (CKM) 478,800 348 1 Kg Chroline Tan 1kg (AJS) 100,000 344 7 bks Colismox @100gr 132 4 vial Medivac Gumboro A1 @1000ds (MED) 98,000 134 7 btl Medivac ND Clone 45 @1000ds (MED) 354,667 355 6 bks Medimilk @100gr (CKM) 328,800 341 btl Iodinacid @1lt 256,900 48 1,000 kg P10-Pakan Ternak 67 7,150 kg P11-Pre-Pakan Ternak 99,000 P11G-Pakan Ternak - 2 50 kg 7,800,000 55,055,000 385,000 Sub Total 1 88,664,668 PENJUALAN Jumlah Berat Rata2 BB Harga Garansi Total (Ek) (Kg) Ukuran 1.41 19,586 - 600 846.1 1.58 19,220 - 1,10 - 1,19 850 1,342.5 1.70 18,776 - 1,20 - 1,29 300 18,386 15,556,395 1,30 - 1,39 509.6 2.14 18,169 24,391,883 1,40 - 1,49 1,150 1.78 18,017 - 1,50 - 1,59 2,900 2,459.8 17,841 9,091,774 1,60 - 1,69 5,158.0 17,685 - 1,70 - 1,79 17,624 - 1,80 - 1,89 17,577 43,235,905 1,90 - 1,99 14,000 - 92,275,955.30 >2 - AFKIR TOTAL Hasil Pemeliharaan 3,611,287 Insentif Actual Standart Selisih Insentif kg Panen Total Insentif FCR 1.59 1.74 (0.153) 300 5,158 1,547,400 Mortality 3.3 4.45 (1.12) 100 5,158 515,800 Bonus Pasar 20,257 Adjusted Perform 2,083,457 Total Insentif Hasil Yang Diterima Rp. 5,694,744 Rincian Pembelian Keterangan DOC 3,000 ekor Rp 7,500 22,500,000 Mortalitas 3.3 % 7,712 Pakan 8,200 Kg Rp 63,240,000 Umur Panen 33 hari 164 Obat,dll. 2,924,668Berat Rata-rata 1.78 kg Total Pembelian (Rp) 88,664,668 IP 331 PAREPARE, 13-May-20 Dibuat Oleh Disetujui Peternak IDOL AINUL YAQIN GUNTUR
Rekapitulasi Penjualan 23-Mar-20 No. Tanggal SPPA Jumlah Berat Rata2 Pembeli Kontrak Aktual Penjualan Selisih Pasar (Ekor) (Kg) BB Harga Total Harga Total 1 22-Apr-20 1285 600 846.1 1.41 MIMIK 18,386 15,556,395 18,000 15,229,800 - 2 22-Apr-20 1286 450 707.7 1.57 PERKASA 18,169 12,858,201 17,000 12,030,900 - 3 22-Apr-20 1287 300 509.6 1.70 HJ.SOPI 17,841 9,091,774 18,000 9,172,800 81,026 4 24-Apr-20 1297 400 634.8 1.59 MASYARAKAT 18,169 11,533,681 18,000 11,426,400 - 5 27-Apr-20 1303 100 232.0 2.32 HJ.SOPI 17,577 4,077,864 15,800 3,665,600 - 6 28-Apr-20 1309 500 1,066.6 2.13 ANWAR 17,577 18,747,628 14,000 14,932,400 - 7 28-Apr-20 1310 300 626.9 2.09 ANWAR 17,577 11,019,021 14,000 8,776,600 - 8 29-Apr-20 1314 250 534.3 2.14 MASYARAKAT 17,577 9,391,391 15,000 8,014,500 - 9 - 2,900 5,158.0 1.78 - - 81,026 TOTAL 92,275,955 83,249,000 Kematian (%) Bonus Pasar Selisih Pasar Total 3.33 25% 81,026 20,257 tgl masuk P10 P11 P11G ket ZAK ZAK ZAK 21-Mar-20 muliana 30-Mar-20 20 20 SOFYAN 25 h.abduh 4-Apr-20 35 sudirman 11-Apr-20 5 10-Apr-20 35 164 15-Apr-20 20 21-Apr-20 4 55 28-Apr-20 -5 -4 29-Apr-20 -1 TOTAL 20 143 1
DAFTAR PERHITUNGAN UNTUK PETERNAK (DPUP) Nama Peternak BASRONG Nomor Perjanjian 0 Alamat Populasi Tgl Perjanjian 23-Mar-20 No. DPUP 2,700 Ekor Surat Jalan Periode ke : Tanggal No. SJ Jumlah Satuan Keterangan Pembelian (Rp.) 23-Mar-20 001 Nama Barang 37 2,700 ekor ANAK AYAM SC 20,250,000 98,400 338 3 bks Masterchick @100gr (CKM) 564,667 216,576 346 11 btl Cyprotil plus @100gr (CKM) 292,600 133,333 342 9 bks Egg bro formula @100gr - 912,000 292 11 bks Safety cold @100gr 246,600 220,200 329 4 bks Speedmix @10kg (CKM) 148,500 113,333 348 Kg Chroline Tan 1kg (AJS) 5,850,000 344 18 bks Colismox @100gr 34,650,000 132 3 vial Medivac Gumboro A1 @1000ds (MED) - 134 6 btl Medivac ND Clone 45 @1000ds (MED) 355 9 bks Medimilk @100gr (CKM) 341 1 btl Iodinacid @1lt 48 750 kg P10-Pakan Ternak 67 4,500 kg P11-Pre-Pakan Ternak 2 0 kg P11G-Pakan Ternak Sub Total 1 63,696,209 PENJUALAN Jumlah Berat Rata2 BB Harga Garansi Total (Ek) (Kg) 1.15 Ukuran 600 1.24 19,586 13,520,216 630 690.3 1.34 19,220 15,031,962 1,10 - 1,19 400 782.1 1.43 18,776 10,088,345 1,20 - 1,29 80 537.3 1.53 18,386 2,099,681 1,30 - 1,39 900 114.2 18,169 24,947,854 1,40 - 1,49 1,373.1 1.34 18,017 1,50 - 1,59 2,610 17,841 - 1,60 - 1,69 3,497.0 17,685 - 1,70 - 1,79 17,624 - 1,80 - 1,89 17,577 - 1,90 - 1,99 14,000 - - >2 65,688,057.70 AFKIR - TOTAL Hasil Pemeliharaan 1,991,848 Insentif Actual Standart Selisih Insentif kg Panen Total Insentif FCR 1.50 1.58 (0.080) 200 3,497 699,400 Mortality 3.3 3.75 (0.42) 100 3,497 349,700 Bonus Pasar - Adjusted Perform 1,049,100 Total Insentif Hasil Yang Diterima Rp. 3,040,948 Rincian Pembelian Keterangan DOC 2,700 ekor Rp 7,500 20,250,000 Mortalitas 3.3 % 7,714 Pakan 5,250 Kg Rp 40,500,000 Umur Panen 30 hari 105 Obat,dll. 2,946,209Berat Rata-rata 1.34 kg Total Pembelian (Rp) 63,696,209 IP 290 PAREPARE, 13-May-20 Dibuat Oleh Disetujui Peternak IDOL AINUL YAQIN BASRONG
Rekapitulasi Penjualan 23-Mar-20 No. Tanggal SPPA Jumlah Berat Rata2 Pembeli Kontrak Aktual Penjualan Selisih Pasar (Ekor) (Kg) BB Harga Total Harga Total 1 18-Apr-20 1254C 200 225.4 1.13 MIMIK 19,586 4,414,684 15,000 3,381,000 - 2 20-Apr-20 1268 400 464.9 1.16 MIMIK 19,586 9,105,531 18,000 8,368,200 - 3 21-Apr-20 1270 400 606.6 1.52 MASYARAKAT 18,169 11,021,315 18,000 10,918,800 - 4 21-Apr-20 1273 400 537.3 1.34 PERKASA 18,776 10,088,345 18,500 9,940,050 - 5 21-Apr-20 1274 150 193.8 1.29 MIMIK 19,220 3,724,836 19,000 3,682,200 - 6 22-Apr-20 1284 400 612.8 1.53 MASYARAKAT 18,169 11,133,963 18,000 11,030,400 - 7 22-Apr-20 1288 100 153.7 1.54 HJ.SOPI 18,169 2,792,575 18,000 2,766,600 - 8 23-Apr-20 1296 80 114.2 1.43 MASYARAKAT 18,386 2,099,681 18,000 2,055,600 - 9 26-Apr-20 1298 480 588.3 1.23 MIMIK 19,220 11,307,126 17,000 10,001,100 - 10 - 2,610 3,497.0 1.34 - - - TOTAL 65,688,058 62,143,950 Kematian (%) Bonus Pasar Selisih Pasar Total 3.33 20% - - tgl masuk P10 P11 P11G ket ZAK ZAK ZAK JANNAH 24-Mar-20 ruslan 24-Mar-20 15 1 30-Mar-20 11 ahmadi 9 105 7-Apr-20 40 13-Apr-20 35 21-Apr-20 20 -2 -24 TOTAL 15 90 0
DAFTAR PERHITUNGAN UNTUK PETERNAK (DPUP) Nama Peternak HJ.SURYANI C Nomor Perjanjian 0 Alamat Populasi Tgl Perjanjian 23-Mar-20 No. DPUP 2,300 Ekor Surat Jalan Periode ke : Tanggal No. SJ Jumlah Satuan Keterangan Pembelian (Rp.) 23-Mar-20 001 Nama Barang 37 2,300 ekor ANAK AYAM SC 17,250,000 98,400 338 3 bks Masterchick @100gr (CKM) 205,333 346 4 btl Cyprotil plus @100gr (CKM) 96,256 342 4 bks Egg bro formula @100gr 106,400 100,000 292 4 bks Safety cold @100gr - 329 3 bks Speedmix @10kg (CKM) 202,667 246,600 348 Kg Chroline Tan 1kg (AJS) 220,200 344 4 bks Colismox @100gr - - 132 3 vial Medivac Gumboro A1 @1000ds (MED) 3,900,000 35,420,000 134 6 btl Medivac ND Clone 45 @1000ds (MED) - 355 bks Medimilk @100gr (CKM) 341 btl Iodinacid @1lt 48 500 kg P10-Pakan Ternak 67 4,600 kg P11-Pre-Pakan Ternak 2 0 kg P11G-Pakan Ternak Sub Total 1 57,845,856 PENJUALAN Jumlah Berat Rata2 BB Harga Garansi Total (Ek) (Kg) Ukuran 19,586 - 260 342.1 1.32 19,220 - 1,10 - 1,19 1,600 2,511.2 1.57 18,776 6,423,270 1,20 - 1,29 18,386 - 1,30 - 1,39 200 361.3 1.81 18,169 45,625,993 1,40 - 1,49 18,017 - 1,50 - 1,59 2,060 17,841 - 1,60 - 1,69 17,685 6,389,591 1,70 - 1,79 17,624 - 1,80 - 1,89 17,577 - 1,90 - 1,99 14,000 - 58,438,852.90 >2 3,214.6 1.56 - AFKIR TOTAL Hasil Pemeliharaan 592,997 Insentif Actual Standart Selisih Insentif kg Panen Total Insentif FCR 1.59 1.67 (0.081) 200 3,215 642,920 Mortality 10.4 4.07 6.36 3,215 - Bonus Pasar - Adjusted Perform 642,920 Total Insentif Hasil Yang Diterima Rp. 1,235,917 Rincian Pembelian Keterangan DOC 2,300 ekor Rp 7,500 17,250,000 Mortalitas 10.4 % 7,710 Pakan 5,100 Kg Rp 39,320,000 Umur Panen 34 hari 102 Obat,dll. 1,275,856Berat Rata-rata 1.56 kg Total Pembelian (Rp) 57,845,856 IP 256 PAREPARE, 13-May-20 Dibuat Oleh Disetujui Peternak IDOL AINUL YAQIN HJ.SURYANI C
Rekapitulasi Penjualan 23-Mar-20 No. Tanggal SPPA Jumlah Berat Rata2 Pembeli Kontrak Aktual Penjualan Selisih Pasar (Ekor) (Kg) BB Harga Total Harga Total 1 24-Apr-20 1298 600 945.7 1.58 PERKASA 18,169 17,182,423 17,000 16,076,900 - 2 26-Apr-20 1299 500 786.8 1.57 PERKASA 18,169 14,295,369 17,000 13,375,600 - 3 27-Apr-20 1305 500 778.7 1.56 PERKASA 18,169 14,148,200 16,500 12,848,550 - 4 27-Apr-20 1306 200 361.3 1.81 HJ.SOPI 17,685 6,389,591 15,800 5,708,540 - 5 1-May-20 1320C 260 342.1 1.32 MIMIK 18,776 6,423,270 15,000 5,131,500 - 6 - 2,060 3,214.6 1.56 58,438,853 - - TOTAL 53,141,090 Kematian (%) Bonus Pasar Selisih Pasar Total 10.43 20% - - tgl masuk P10 P11 P11G ket ZAK ZAK ZAK YULIANA 24-Mar-20 26-Mar-20 10 4 KANDANG A 31-Mar-20 10 KANDANG B 13-Apr-20 20 22-Apr-20 50 102 22-Apr-20 8 3 -3 TOTAL 10 92 0
DAFTAR PERHITUNGAN UNTUK PETERNAK (DPUP) R Nama Peternak H.HUSAINI Nomor Perjanjian 0 79 Alamat Populasi Tgl Perjanjian 26-Mar-20 No. DPUP 2,000 Ekor Surat Jalan Periode ke : Tanggal No. SJ Jumlah Satuan Keterangan Pembelian (Rp.) 26-Mar-20 001 Nama Barang 37 2,000 ekor ANAK AYAM PC 15,000,000 - 338 bks Masterchick @100gr (CKM) 718,667 346 14 btl Cyprotil plus @100gr (CKM) 96,256 79,800 342 4 bks Egg bro formula @100gr 133,333 292 3 bks Safety cold @100gr 98,000 329 4 bks Speedmix @10kg (CKM) 202,667 246,600 348 1 Kg Chroline Tan 1kg (AJS) 183,500 344 4 bks Colismox @100gr 49,500 - 132 3 vial Medivac Gumboro A1 @1000ds (MED) 5,850,000 134 5 btl Medivac ND Clone 45 @1000ds (MED) 24,640,000 355 3 bks Medimilk @100gr (CKM) - 341 btl Iodinacid @1lt 48 750 kg P10-Pakan Ternak 67 3,200 kg P11-Pre-Pakan Ternak 2 0 kg P11G-Pakan Ternak Sub Total 1 47,298,323 PENJUALAN Jumlah Berat Rata2 BB Harga Garansi Total (Ek) (Kg) 1.23 Ukuran 1,100 19,586 - 1,356.6 0.85 19,220 26,073,852 1,10 - 1,19 20 1.23 18,776 1,20 - 1,29 1,120 16.9 18,386 - 1,30 - 1,39 1,373.5 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 - 236,600 >2 26,310,452.00 AFKIR - TOTAL Hasil Pemeliharaan (20,987,871) Insentif Actual Standart Selisih Insentif kg Panen Total Insentif FCR 2.88 1.55 1.324 - 1,374 - Mortality 44.0 3.64 40.36 - 1,374 - Bonus Pasar - Adjusted Perform - Total Insentif Hasil Yang Diterima Rp. (20,987,871) Rincian Pembelian Keterangan DOC 2,000 ekor Rp 7,500 15,000,000 Mortalitas 44.0 % 7,719 Pakan 3,950 Kg Rp 30,490,000 Umur Panen 33 hari Obat,dll. 1,808,323Berat Rata-rata 1.23 kg Total Pembelian (Rp) 47,298,323 IP 71 PAREPARE, 13-May-20 Dibuat Oleh Disetujui Peternak IDOL AINUL YAQIN H.HUSAINI
Rekapitulasi Penjualan 26-Mar-20 No. Tanggal SPPA Jumlah Berat Rata2 Pembeli Kontrak Aktual Penjualan Selisih Pasar (Ekor) (Kg) BB Harga Total Harga Total 1 26-Apr-20 1302 450 544.8 1.21 MIMIK 19,220 10,471,056 17,000 9,261,600 - 2 30-Apr-20 1320A 250 323.0 1.29 ANWAR 19,220 6,208,060 15,000 4,845,000 - 3 30-Apr-20 1320B 400 488.8 1.22 MIMIK 19,220 9,394,736 15,000 7,332,000 - 4 3-May-20 1335 20 16.9 0.85 MASYARAKAT 14,000 16,568 43,400 5 236,600 280,000 - 1,120 1,373.5 1.23 - - 43,400 TOTAL 26,310,452 21,718,600 Kematian (%) Bonus Pasar Selisih Pasar Total 43,400 44.00 0% - tgl masuk P10 P11 P11G ket ZAK ZAK ZAK 79 21-Mar-20 7-Apr-20 15 30 13-Apr-20 25 21-Apr-20 30 -21 TOTAL 15 64 0
DAFTAR PERHITUNGAN UNTUK PETERNAK (DPUP) R Nama Peternak ARMAN Nomor Perjanjian 0 81 Alamat Populasi Tgl Perjanjian 30-Mar-20 No. DPUP 1,700 Ekor Surat Jalan Periode ke : Tanggal No. SJ Jumlah Satuan Keterangan Pembelian (Rp.) 30-Mar-20 001 Nama Barang 37 1,700 ekor ANAK AYAM PC 12,750,000 109 1 bks Ammotrol @250gr (MED) 42,400 236 1 btl GINGERTOL @ 1L(MED) 42,300 354 2 bks Vita Chick @100gr (Medion) 33,700 292 3 bks Safety cold @100gr 79,800 329 bks Speedmix @10kg (CKM) - 348 Kg Chroline Tan 1kg (AJS) - 344 3 bks Colismox @100gr 132 2 vial Medivac Gumboro A1 @1000ds (MED) 152,000 134 2 btl Medivac ND Clone 45 @1000ds (MED) 164,400 355 1 bks Medimilk @100gr (CKM) 341 btl Iodinacid @1lt 73,400 48 500 kg P10-Pakan Ternak 16,500 67 3,000 kg P11-Pre-Pakan Ternak P11G-Pakan Ternak - 2 550 kg 3,900,000 23,100,000 4,235,000 Sub Total 1 44,589,500 PENJUALAN Jumlah Berat Rata2 BB Harga Garansi Total (Ek) (Kg) Ukuran 200 1.26 19,586 - 251.4 19,220 4,831,908 1,10 - 1,19 100 1.57 18,776 1,20 - 1,29 120 157.1 1.66 18,386 - 1,30 - 1,39 460 198.9 1.84 18,169 - 1,40 - 1,49 700 846.9 1.91 18,017 2,854,350 1,50 - 1,59 1,338.2 17,841 3,583,581 1,60 - 1,69 1,580 1.77 17,685 - 1,70 - 1,79 2,792.5 17,624 14,977,427 1,80 - 1,89 17,577 23,584,437 1,90 - 1,99 14,000 - - >2 49,831,702.50 AFKIR - TOTAL Hasil Pemeliharaan 5,242,203 Insentif Actual Standart Selisih Insentif kg Panen Total Insentif FCR 1.45 1.74 (0.293) 300 2,793 837,750 Mortality 7.1 4.45 2.61 2,793 - Bonus Pasar - Adjusted Perform 837,750 Total Insentif Hasil Yang Diterima Rp. 6,079,953 Rincian Pembelian Keterangan DOC 1,700 ekor Rp 7,500 12,750,000 Mortalitas 7.1 % 7,712 Pakan 4,050 Kg Rp 31,235,000 Umur Panen 31 hari Obat,dll. 604,500Berat Rata-rata 1.77 kg Total Pembelian (Rp) 44,589,500 IP 365 PAREPARE, 13-May-20 Dibuat Oleh Disetujui Peternak IDOL AINUL YAQIN ARMAN
Rekapitulasi Penjualan 30-Mar-20 No. Tanggal SPPA Jumlah Berat Rata2 Pembeli Kontrak Aktual Penjualan Selisih (Ekor) (Kg) BB Pasar Harga Total Harga Total - 1 24-Apr-20 1292 200 251.4 1.26 HJ.WARDAH 19,220 4,831,908 18,000 4,525,200 - 2 29-Apr-20 1316 2,854,350 16,000 2,513,600 - 3 30-Apr-20 1319 100 157.1 1.57 JUNAID 18,169 3,583,581 16,000 3,182,400 - 4 30-Apr-20 1320 13,492,934 14,000 10,718,400 - 5 1-May-20 1321 120 198.9 1.66 HAJAR 18,017 6,486,858 15,000 5,502,000 - 6 1-May-20 1323 8,490,569 15,500 7,441,550 - 7 3-May-20 1330 400 765.6 1.91 HJ.SOPI 17,624 10,091,502 12,500 7,157,500 - 8 - 200 366.8 1.83 A.BAHTIAR 17,685 - - TOTAL 49,831,703 41,040,650 260 480.1 1.85 MAS AINUL 17,685 300 572.6 1.91 JUNAID 17,624 1,580 2,792.5 1.77 Kematian (%) Bonus Pasar Selisih Pasar Total 7.06 25% - - tgl masuk P10 P11 P11G ket ZAK ZAK ZAK 5-Mar-20 usman 6-Apr-20 10 60 5 samsul 23-Apr-20 5 murti 23-Apr-20 9 23-Apr-20 -8 81 TOTAL 10 60 11
DAFTAR PERHITUNGAN UNTUK PETERNAK (DPUP) Nama Peternak AYU ANDIRA Nomor Perjanjian 0 Alamat Populasi Tgl Perjanjian 30-Mar-20 No. DPUP 1,800 Ekor Surat Jalan Periode ke : Tanggal No. SJ Jumlah Satuan Keterangan Pembelian (Rp.) 30-Mar-20 001 Nama Barang 37 1,800 ekor ANAK AYAM PC 13,500,000 33,700 354 2 bks Vita Chick @100gr (Medion) 84,600 72,192 236 2 btl GINGERTOL @ 1L(MED) 133,000 342 3 bks Egg bro formula @100gr 108,200 292 5 bks Safety cold @100gr 97,333 152,000 350 3 btl thera m2p @100gr 164,400 351 1 Kg Chroline Tan 1kg (AJS) 73,400 16,500 344 3 bks Colismox @100gr 130,000 6,240,000 132 2 vial Medivac Gumboro A1 @1000ds (MED) 17,325,000 10,010,000 134 2 btl Medivac ND Clone 45 @1000ds (MED) 355 1 bks Medimilk @100gr (CKM) 349 3 btl Floxa M2P @100ml 48 800 kg P10-Pakan Ternak 67 2,250 kg P11-Pre-Pakan Ternak 2 1,300 kg P11G-Pakan Ternak Sub Total 1 48,140,325 PENJUALAN Jumlah Berat Rata2 BB Harga Garansi Total (Ek) (Kg) Ukuran 1.25 19,586 - 310 387.1 1.31 19,220 7,440,062 1,10 - 1,19 110 143.6 1.47 18,776 2,696,234 1,20 - 1,29 130 191.4 1.59 18,386 3,519,080 1,30 - 1,39 150 238.7 1.66 18,169 4,336,940 1,40 - 1,49 500 829.0 1.74 18,017 14,936,093 1,50 - 1,59 470 816.4 17,841 14,565,392 1,60 - 1,69 17,685 1,70 - 1,79 1,670 17,624 - 1,80 - 1,89 17,577 - 1,90 - 1,99 14,000 - - >2 2,606.2 1.56 47,493,801.70 AFKIR - TOTAL Hasil Pemeliharaan (646,524) Insentif Actual Standart Selisih Insentif kg Panen Total Insentif FCR 1.67 1.67 0.001 2,606 - Mortality 7.2 4.07 3.15 2,606 - Bonus Pasar - Adjusted Perform - Total Insentif Hasil Yang Diterima Rp. (646,524) Rincian Pembelian Keterangan DOC 1,800 ekor Rp 7,500 13,500,000 Mortalitas 7.2 % 7,718 Pakan 4,350 Kg Rp 33,575,000 Umur Panen 31 hari 87 Obat,dll. 1,065,325Berat Rata-rata 1.56 kg Total Pembelian (Rp) 48,140,325 IP 277 PAREPARE, 13-May-20 Dibuat Oleh Disetujui Peternak IDOL AINUL YAQIN AYU ANDIRA
Rekapitulasi Penjualan 30-Mar-20 No. Tanggal SPPA Jumlah Berat Rata2 Pembeli Kontrak Aktual Penjualan Selisih Pasar (Ekor) (Kg) BB Harga Total Harga Total 1 26-Apr-20 1301 110 143.6 1.31 ANTO 18,776 2,696,234 18,000 2,584,800 - 2 27-Apr-20 1304 210 260.6 1.24 HJ.WARDAH 19,220 5,008,732 17,000 4,430,200 - 3 28-Apr-20 1312 100 126.5 1.27 BUR 19,220 2,431,330 17,000 2,150,500 - 4 28-Apr-20 1313 50 83.8 1.68 BUR 18,017 1,509,825 16,000 1,340,800 - 5 29-Apr-20 1317 50 79.4 1.59 ANTO 18,169 1,442,619 16,000 1,270,400 - 6 30-Apr-20 1318 100 162.6 1.63 ANTO 18,017 2,929,564 16,000 2,601,600 - 7 1-May-20 1322 130 191.4 1.47 BUR 18,386 3,519,080 15,000 2,871,000 - 8 1-May-20 1324 340 589.6 1.73 MAS AINUL 17,841 10,519,054 15,500 9,138,800 - 9 1-May-20 1325 90 149.1 1.66 ANTO 18,017 2,686,335 15,000 2,236,500 - 10 2-May-20 1328 100 159.3 1.59 ANTO 18,169 2,894,322 15,000 2,389,500 - 11 3-May-20 1329 130 226.8 1.74 ANTO 17,841 4,046,339 13,000 2,948,400 - 12 3-May-20 1334 260 433.5 1.67 ANTO 18,017 7,810,370 12,500 5,418,750 - 13 - 1,670 2,606.2 1.56 - - - TOTAL 47,493,802 39,381,250 Kematian (%) Bonus Pasar Selisih Pasar Total 7.22 0% - - tgl masuk P10 P11 P11G ket ZAK ZAK ZAK 10-Mar-20 INDAH A 10-Mar-20 10 10 INDAH A 17-Mar-20 10 25 20-Mar-20 -2 INDAH A -2 3 Nasaruddin 2-Apr-20 23 murti 6-Apr-20 10 22-Apr-20 87 23-Apr-20 TOTAL 16 45 26
Search
Read the Text Version
- 1 - 44
Pages: