ANALISA HASIL PETERNAK

Nama Peternak : YOYOK A

Alamat : LIMBANGAN BREBES
Jumlah DOC : 37000
DOC IN 15-Aug-16 ###
MEDICINE YANG DITERIMA PETERNAK : FEED DARI PABRIK

NO Total Jumlah
No Tanggal DO code obat Harga/pc Kuantitas Rp Tanggal No DO S10 S11 S12
1 0 - 1 13-Aug-16 180
0 - 1 - 15-Aug-16 180
3 0 - 1 - 27-Aug-16 180
Total 1,850,000 31-Aug-16 180
3-Sep-16 180
PENJUALAN 6-Sep-16 180
NO Jumlah Ayam 8-Sep-16 180
No Umur Tanggal SPPA Rp/kg Ekor Kg Rata-rata Rupiah 10-Sep-16 180
1 40 24-Sep-16 18020 572 1291 2.260 23,263,820 13-Sep-16 100 80
2 38 22-Sep-16 18080 466 1000 2.150 18,080,000 14-Sep-16 180
3 38 22-Sep-16 18080 555 1200 2.160 21,696,000 19-Sep-16 180
4 38 22-Sep-16 18080 698 1500 2.150 27,120,000
5 38 22-Sep-16 18170 491 1000 2.040 18,170,000
6 38 22-Sep-16 18080 277 600 2.170 10,848,000
7 38 22-Sep-16 18080 932 2000 2.150 36,160,000
8 38 22-Sep-16 18080 319 700 2.190 12,656,000
9 38 22-Sep-16 18080 458 1000 2.180 18,080,000
10 38 22-Sep-16 18080 552 1200 2.170 21,696,000
11 37 21-Sep-16 18170 533 1100 2.060 19,987,000
12 37 21-Sep-16 18170 589 1200 2.040 21,804,000
13 37 21-Sep-16 18170 292 600 2.050 10,902,000
14 37 21-Sep-16 18170 336 700 2.080 12,719,000 Total 18000 59000 22,000
15 37 21-Sep-16 18170 732 1500 2.050 27,255,000
16 36 20-Sep-16 18170 200 400 2.000 7,268,000 FEED DARI PETERNAK LAIN
17 36 20-Sep-16 18320 905 1800 1.990 32,976,000 Jumlah
18 36 20-Sep-16 18320 503 1000 1.990 18,320,000 Tanggal Peternak S10 S11 S12
19 36 20-Sep-16 18320 904 1800 1.990 32,976,000 11-Sep-16 YOYOK B 204
20 36 20-Sep-16 18320 759 1500 1.980 27,480,000 16-Sep-16 UMAR B 14
21 36 20-Sep-16 18170 743 1500 2.020 27,255,000
22 36 20-Sep-16 18320 253 500 1.980 9,160,000
23 36 20-Sep-16 18170 247 500 2.020 9,085,000
24 36 20-Sep-16 18320 787 1550 1.970 28,396,000
25 36 20-Sep-16 18170 596 1200 2.010 21,804,000
26 36 20-Sep-16 18320 603 1200 1.990 21,984,000
27 34 18-Sep-16 18410 1000 1700 1.700 31,297,000
28 34 18-Sep-16 18320 308 600 1.950 10,992,000
29 34 18-Sep-16 18410 884 1500 1.700 27,615,000
30 34 18-Sep-16 18480 1479 2500 1.690 46,200,000
31 34 18-Sep-16 18410 510 900 1.760 16,569,000
32 34 18-Sep-16 18410 1128 2000 1.770 36,820,000
33 34 18-Sep-16 18410 1026 1800 1.750 33,138,000
34 34 18-Sep-16 18410 1426 2500 1.750 46,025,000
35 34 18-Sep-16 18360 1536 2787 1.810 51,169,320
36 31 15-Sep-16 18750 1920 2770.5 1.440 51,946,875
37 31 15-Sep-16 18930 1077 1500 1.390 28,395,000
38 31 15-Sep-16 18930 1010 1400 1.390 26,502,000
39 31 15-Sep-16 18930 2170 3000 1.380 56,790,000
40 31 23-Sep-16 18020 438 1000 2.280 18,020,000
41 31 23-Sep-16 18080 597 1300 2.180 23,504,000
42 31 23-Sep-16 18020 896 2000 2.230 36,040,000
43 31 23-Sep-16 18080 639 1400 2.190 25,312,000
44 32 23-Sep-16 18020 2220 5000 2.250 90,100,000
45 32 23-Sep-16 18080 1476 3200 2.170 57,856,000
46 32 0 0.000 - Total - - 10,900
47 32 0 0.000 -
48 32 0 0.000 - FEED KE PETERNAK LAIN
32 0 0.000 - Jumlah
0 Total 36042 68398.5 1,251,432,015 Tanggal Peternak S10 S11 S12
26-Sep-16 MUHIDIN 52
BERAT RATA-RATA 1.900 26-Sep-16 ABD. ROJAT 49
ACT FCR 1.482 #DIV/0! 28-Sep-16 HERWANTO 60
STD FCR 1.579 10-Sep-16 HERWANRTO 10
DIFF (0.098)
MORT 2.59%
STD MORT 3.79%
DIF MORT (0.01)

TOTAL SAPRONAK UNTUNG/RUGI

RP RP/KG RP/KG RP/EK
DOC 210,900,000 3,083 321,295,015 4,697 8,684
FEED 717,387,000 10,488
Obat 1,850,000 27 50.00 BONUS FCR 12,311,730
total 930,137,000 13,599 BONUS MORT
333,606,745 TOTAL - - 8,550

S10 S11 S12

Mengetahui TS 18,000 59,000 24,350

Total 101,350

Damnang A W Budiharjo taufik hidayat

 ANALISA HASIL PETERNAK

Nama Peternak : MUSTAQIN (658)

Alamat : BULAKAMBA BREBES
Jumlah DOC : 52173
DOC IN 21-Apr-17 22-Apr-2017
MEDICINE YANG DITERIMA PETERNAK : FEED DARI PABRIK

NO Total Jumlah
No Tanggal DO code obat Harga/pc Kuantitas Rp Tanggal No DO S10 S11 S12
1 0 - 1 31,303,800 1 180
0 - 1 - 2 180
3 0 - 1 - 3 180
Total 31,303,800 4 180
5 180
PENJUALAN 6 180
NO Jumlah Ayam 7 180
No Umur Tanggal SPPA Rp/kg Ekor Kg Rata-rata Rupiah 8 180
1 27 19-May-17 17290 1056 1600 1.520 27,664,000 9 180
2 27 19-May-17 17290 1059 1600 1.510 27,664,000 10 180
3 27 19-May-17 17290 446 700 1.570 12,103,000 180
4 27 19-May-17 17360 237 350 1.480 6,076,000 180
5 27 19-May-17 17360 1056 1550 1.470 26,908,000 180
6 30 22-May-17 17240 946 1600 1.690 27,584,000 180
7 30 22-May-17 17230 709 1280 1.810 22,054,400 180
8 32 24-May-17 17230 664 1200 1.810 20,676,000 180
9 33 25-May-17 17240 811 1600 1.970 27,584,000 180
10 33 25-May-17 17240 876 1700 1.940 29,308,000 180
11 33 25-May-17 17230 800 1500 1.880 25,845,000 100
12 33 25-May-17 17240 753 1500 1.990 25,860,000
13 33 25-May-17 17240 612 1200 1.960 20,688,000
14 33 25-May-17 17240 822 1600 1.950 27,584,000
15 33 25-May-17 17240 777 1500 1.930 25,860,000
16 33 25-May-17 17240 823 1600 1.940 27,584,000
17 33 25-May-17 17240 765 1500 1.960 25,860,000
18 33 25-May-17 17240 790 1504 1.900 25,928,960
19 33 25-May-17 17280 647 1350 2.090 23,328,000
20 33 25-May-17 17280 625 1290 2.060 22,291,200 Total 27000 126000 14,000
21 33 25-May-17 17280 562 1160 2.060 20,044,800
22 33 25-May-17 17240 707 1400 1.980 24,136,000 FEED DARI PETERNAK LAIN
23 33 25-May-17 17240 664 1300 1.960 22,412,000 Jumlah
24 33 25-May-17 17240 620 1221.5 1.970 21,058,660 Tanggal Peternak S10 S11 S12
25 33 25-May-17 17240 504 1000 1.980 17,240,000
26 33 25-May-17 17240 810 1600 1.980 27,584,000
27 33 25-May-17 17240 602 1200 1.990 20,688,000
28 33 25-May-17 17280 482 1000 2.070 17,280,000
29 33 25-May-17 17240 557 1100 1.970 18,964,000
30 33 25-May-17 17320 570 1230 2.160 21,303,600
31 33 25-May-17 17230 537 1000 1.860 17,230,000
32 33 25-May-17 17230 595 1100 1.850 18,953,000
33 33 25-May-17 17240 568 1100 1.940 18,964,000 Total - - -
34 33 25-May-17 17240 579 1100 1.900 18,964,000
35 33 25-May-17 17240 516 1000 1.940 17,240,000 FEED KE PETERNAK LAIN
36 33 25-May-17 17240 573 1100 1.920 18,964,000 Jumlah
37 33 25-May-17 17240 576 1100 1.910 18,964,000 Tanggal Peternak S10 S11 S12
38 33 25-May-17 17280 526 1100 2.090 19,008,000 / Abdul aziz b 101
39 33 25-May-17 17240 315 600 1.900 10,344,000
40 34 26-May-17 17280 576 1150 2.000 19,872,000
41 34 26-May-17 17240 663 1310 1.980 22,584,400
42 34 26-May-17 17240 663 1280 1.930 22,067,200
43 35 27-May-17 17280 577 1200 2.080 20,736,000
44 35 27-May-17 17320 283 600 2.120 10,392,000
45 35 27-May-17 17360 527 1200 2.280 20,832,000
46 35 27-May-17 17410 347 800 2.310 13,928,000
47 35 27-May-17 17360 356 800 2.250 13,888,000
48 36 28-May-17 17410 630 1502 2.380 26,149,820
49 36 28-May-17 17410 316 750 2.370 13,057,500
50 36 28-May-17 17410 582 1400 2.410 24,374,000
51 36 28-May-17 17410 590 1400 2.370 24,374,000
52 36 28-May-17 17410 377 900 2.390 15,669,000
53 36 28-May-17 17410 551 1300 2.360 22,633,000
54 36 28-May-17 17410 532 1250 2.350 21,762,500
55 36 28-May-17 17410 504 1200 2.380 20,892,000
56 37 29-May-17 17410 1235 3000.5 2.430 52,238,705
57 37 29-May-17 17410 1258 3005 2.390 52,317,050
58 37 29-May-17 17410 1180 3000 2.540 52,230,000
59 37 29-May-17 17410 1178 3000 2.550 52,230,000
60 37 29-May-17 17410 1200 3039 2.530 52,908,990
61 37 29-May-17 17410 1209 3000 2.480 52,230,000
62 37 29-May-17 17410 606 1500 2.480 26,115,000
63 37 29-May-17 17410 600 1500 2.500 26,115,000
64 37 29-May-17 17410 591 1500 2.540 26,115,000 TOTAL - - 5,050
65 37 29-May-17 17410 1259 3000 2.380 52,230,000
66 37 29-May-17 17410 243 600 2.470 10,446,000
67 37 29-May-17 17410 282 700 2.480 12,187,000
68 37 29-May-17 17410 475 1200 2.530 20,892,000
69 37 29-May-17 17410 395 1000 2.530 17,410,000
70 37 29-May-17 17410 395 1000 2.530 17,410,000
71 37 29-May-17 17410 1180 2884.5 2.440 50,219,145
72 37 29-May-17 17410 1120 2853 2.550 49,670,730
73 37 29-May-17 17410 1198 3000 2.500 52,230,000
74 37 29-May-17 17410 126 300 2.380 5,223,000
75 37 29-May-17 17410 462 1150 2.490 20,021,500
76 38 30-May-17 17410 247 610 2.470 10,620,100
77 0 0 0.000 -
78 0 0 0.000 -
79 0 0 0.000 -
80 0 0 0.000 -
81 0 0 0.000 -
82 0 0 0.000 -
83 0 0 0.000 -
84 0 0 0.000 -
85 0 0 0.000 -
86 0 0 0.000 -
87 0 0 0.000 -
88 0 0 0.000 -
34 Total 50650 108019.5 1,872,063,260

BERAT RATA-RATA 2.130 TOTAL FEED YANG DIGUNAKAN

ACT FCR 1.499 #DIV/0! Jumlah
STD FCR 1.639 S10 S11 S12
DIFF (0.140) 97.08086558181 IP 404.5 27,000 126,000 8,950
MORT 2.92% 2.919134418186 Total 161,950
STD MORT 4.14% 3.10
DIF MORT (0.01)
EEF 417
TOTAL SAPRONAK UNTUNG/RUGI
RP RP/KG RP/KG RP/EK
DOC 307,820,700 2,850 309,313,760 2,863 5,929 2.91913441819
FEED 1,223,625,000 11,328
Obat 31,303,800 290 600.00 BONUS FCR 19,443,510
total 1,562,749,500 14,467 BONUS MORT 3,240,585
331,997,855

Mengetahui TS

Budiharjo Danang AP Joko Wahyu

 sesuai garansi
DOC 5700
S10 7600
S11 7550
S12 7500

Total rp Feed
S10 205200000
S11 951300000
S12 67125000

LIST OBAT
CODE OBAT
28512 code
obat HARGA
28593 obat
12042 1 NOPS VIT 1KG
6399 2 DOXYSOL 100 GR 55,153
28512 3 BROMOQUAD 10 130,339
28380 4 BROMOQUAD 50 113,603
21270 5 BROMOQUAD 10
21248
26763
28908
26400
24849
20196
27126
25641
27159
25245
26070
21351
20625
18546
23331
21912
20460
16632 6 BROMOQUAD 50 147,075
26730 7 CEVAC IBDL 1000DS 68,161.6
19866 8 COSUMUX PLUS 110,330
15906 9 CYPER KILLER 35,342
18381 10 DOXYCOL C
18810 11 ENFLOK 1LT 167,178
17721 12 FORMALIN 30LT 287,351
19635 13 GUM 228E 1000DS 73,584
18744 14 GUM 228E 2500DS 129,030
19107 15 IBD BLAND
17028 16 KAPORIT 90% 80,222
18909 17 LS 474,606
19008
17358 18 LS 50GR 173,816
10395 19 LUTASOL H 100GR 44,132
19584
22542
22542
20195
9905
18445
12145
12460
22680
11376
20952
21240
13572
19836
19152
18144
45695
46546 20 LUTASOL L 135,000
43660 20 LUTASOL L 135,000
43586 20 LUTASOL L 135,000
44400
44733 21 NEOMIX 235 96,305
22422 22 NOPS VIT 1KG 91,630
22200 23 OCTACIN
21867 24 OCTAMIX AC 43,010
46583 25 PERMASOL 100GR 8,190
8991 26 PERMASOL 1KG 105,655
10434 27 SARAKIL 1LT 58,811
17575
14615
14615
43660
41440
44326
4662
17094
9386
0

1727028

0 28 SARAKIL 5LT 269,140

0 29 SUSU SKIM 33,379.5
0 30 TRIMIXIN 1KG 401,115
0 31 VIGOSINE 1LT 167,131
0 32 VIRUKIL 1LT 96,305
#VALUE! 33 VIT C 17,110
0
#VALUE!
#VALUE!
#VALUE!
#VALUE!
0
#REF!
#VALUE!
 1 2
2 3 4
1 2 AVG B.W FCR COST Mort INTENSV FCR
0.16 0.856 31,515 0.01 0.000100 (1.000)
0.20 0.885 26,824 0.01 0.000111 0.010
0.24 0.914 23,678 0.01 0.000121 0.011
0.28 0.943 21,442 0.01 0.000132 0.012
0.32 0.972 19,789 0.01 0.000143 0.013
0.35 1.001 18,531 0.02 0.000154 0.014
0.39 1.030 17,551 0.02 0.000164 0.015
0.43 1.059 16,933 0.02 0.000175 0.016
0.44 1.064 16,730 0.02 0.000175 0.017
0.45 1.069 16,538 0.02 0.000175 0.018
0.46 1.073 16,355 0.02 0.000175 0.019
0.47 1.078 16,181 0.02 0.000175 0.020
0.48 1.083 16,016 0.02 0.000175 0.021
0.49 1.088 15,885 0.02 0.000186 0.022
0.50 1.093 15,718 0.02 0.000186 0.023
0.51 1.098 15,575 0.02 0.000186 0.024
0.52 1.102 15,439 0.02 0.000186 0.025
0.53 1.107 15,309 0.02 0.000186 0.026
0.54 1.112 15,186 0.02 0.000186 0.027
0.55 1.117 15,102 0.02 0.000196 0.028
0.56 1.122 14,961 0.02 0.000196 0.029
0.57 1.126 14,852 0.02 0.000196 0.030
0.58 1.131 14,748 0.02 0.000196 0.031
0.59 1.136 14,648 0.02 0.000196 0.032
0.60 1.140 14,552 0.02 0.000196 0.033
0.61 1.145 14,507 0.02 0.000207 0.034
0.62 1.150 14,382 0.02 0.000207 0.035
0.63 1.155 14,299 0.02 0.000207 0.036
0.64 1.159 14,220 0.02 0.000207 0.037
0.65 1.164 14,144 0.02 0.000207 0.038
0.66 1.169 14,071 0.02 0.000207 0.039
0.67 1.174 14,049 0.02 0.000218 0.040
0.68 1.179 13,941 0.02 0.000218 0.041
0.69 1.184 13,877 0.02 0.000218 0.042
0.70 1.188 13,816 0.02 0.000218 0.043
0.71 1.193 13,757 0.02 0.000218 0.044
0.72 1.198 13,701 0.02 0.000218 0.045
0.73 1.203 13,696 0.02 0.000229 0.046
0.74 1.209 13,608 0.02 0.000229 0.047
0.75 1.215 13,565 0.02 0.000229 0.048
0.76 1.220 13,523 0.02 0.000229 0.049
 0.77 1.226 13,484 0.02 0.000229 0.050
0.78 1.232 13,422 0.02 0.000239 0.051
0.79 1.237 13,411 0.02 0.000239 0.052
0.80 1.242 13,371 0.02 0.000239 0.053
19500 0.81 1.246 13,333 0.02 0.000239 0.054
0.82 1.251 13,295 0.02 0.000239 0.055
0.83 1.256 13,259 0.02 0.000239 0.056
0.84 1.261 13,215 0.03 0.000250 0.057
0.85 1.264 13,191 0.03 0.000250 0.058
0.86 1.268 13,150 0.03 0.000250 0.059
0.87 1.271 13,110 0.03 0.000250 0.060
0.88 1.274 13,072 0.03 0.000250 0.061
0.89 1.277 13,035 0.03 0.000250 0.062
0.90 1.281 12,999 0.03 0.000250 0.063
0.91 1.284 12,964 0.03 0.000250 0.064
0.92 1.287 12,928 0.03 0.000261 0.065
0.93 1.290 12,904 0.03 0.000261 0.066
0.94 1.294 12,874 0.03 0.000261 0.067
0.95 1.297 12,844 0.03 0.000261 0.068
0.96 1.301 12,816 0.03 0.000261 0.069
0.97 1.304 12,789 0.03 0.000261 0.070
0.98 1.307 12,763 0.03 0.000261 0.071
0.99 1.311 12,737 0.03 0.000261 0.072
1.00 1.314 12,712 0.03 0.000271 0.073
1.01 1.317 12,693 0.03 0.000271 0.074
1.02 1.321 12,670 0.03 0.000271 0.075
1.03 1.324 12,647 0.03 0.000271 0.076
1.04 1.327 12,626 0.03 0.000271 0.077
1.05 1.330 12,605 0.03 0.000271 0.078
1.06 1.334 12,584 0.03 0.000271 0.079
1.07 1.337 12,565 0.03 0.000271 0.080
1.08 1.340 12,552 0.03 0.000282 0.081
1.09 1.343 12,533 0.03 0.000282 0.082
1.10 1.347 12,517 0.03 0.000282 0.083
1.11 1.350 12,501 0.03 0.000282 0.084
1.12 1.354 12,486 0.03 0.000282 0.085
1.13 1.357 12,471 0.03 0.000282 0.086
1.14 1.360 12,457 0.03 0.000282 0.087
1.15 1.364 12,273 0.03 0.000282 0.088
1.16 1.367 12,436 0.03 0.000293 0.089
1.17 1.370 12,422 0.03 0.000293 0.090
1.18 1.374 12,410 0.03 0.000293 0.091
1.19 1.377 12,340 0.03 0.000293 0.092
1.20 1.380 12,387 0.03 0.000293 0.093
1.21 1.383 12,376 0.03 0.000293 0.094
1.22 1.387 12,366 0.03 0.000293 0.095
1.23 1.390 12,356 0.03 0.000293 0.096
1.24 1.393 12,356 0.03 0.000304 0.097
1.25 1.396 12,342 0.03 0.000304 0.098
1.26 1.400 12,333 0.03 0.000304 0.099
1.27 1.403 12,325 0.03 0.000304 0.100
1.28 1.406 12,318 0.03 0.000304 0.101
1.29 1.409 12,311 0.03 0.000304 0.102
1.30 1.413 12,304 0.03 0.000304 0.103
1.31 1.416 12,298 0.03 0.000304 0.104
1.32 1.419 12,306 0.03 0.000314 0.105
1.33 1.422 12,291 0.03 0.000314 0.106
1.34 1.426 12,286 0.03 0.000314 0.107
1.35 1.429 12,283 0.03 0.000314 0.108
1.36 1.433 12,279 0.03 0.000314 0.109
1.37 1.436 12,276 0.03 0.000314 0.110
1.38 1.439 12,273 0.03 0.000314 0.111
1.39 1.443 12,271 0.03 0.000314 0.112
1.40 1.446 12,279 0.03 0.000325 0.113
1.41 1.449 12,265 0.03 0.000325 0.114
1.42 1.451 12,259 0.03 0.000325 0.115
1.43 1.454 12,254 0.03 0.000325 0.116
1.44 1.457 12,248 0.03 0.000325 0.117
1.45 1.459 12,243 0.03 0.000325 0.118
1.46 1.462 12,239 0.03 0.000325 0.119
1.47 1.465 12,234 0.03 0.000325 0.120
1.48 1.467 12,230 0.03 0.000325 0.121
1.49 1.470 12,235 0.03 0.000336 0.122
1.50 1.473 12,227 0.03 0.000336 0.123
1.51 1.476 12,225 0.03 0.000336 0.124
1.52 1.479 12,223 0.03 0.000336 0.125
1.53 1.482 12,222 0.03 0.000336 0.126
1.54 1.484 12,220 0.03 0.000336 0.127
1.55 1.487 12,219 0.03 0.000336 0.128
1.56 1.490 12,219 0.03 0.000336 0.129
1.57 1.493 12,214 0.03 0.000346 0.130
1.58 1.496 12,219 0.03 0.000346 0.131
1.59 1.498 12,218 0.03 0.000346 0.132
1.60 1.501 12,217 0.03 0.000346 0.133
1.61 1.504 12,216 0.03 0.000346 0.134
1.62 1.506 12,215 0.03 0.000346 0.135
1.63 1.509 12,214 0.03 0.000346 0.136
1.64 1.512 12,214 0.03 0.000346 0.137
1.65 1.514 12,214 0.03 0.000346 0.138
1.66 1.517 12,210 0.04 0.000357 0.139
1.67 1.520 12,217 0.04 0.000357 0.140
1.68 1.522 12,216 0.04 0.000357 0.141
1.69 1.525 12,216 0.04 0.000357 0.142
1.70 1.527 12,217 0.04 0.000357 0.143
1.71 1.530 12,217 0.04 0.000357 0.144
1.72 1.532 12,217 0.04 0.000357 0.145
1.73 1.535 12,218 0.04 0.000357 0.146
1.74 1.537 12,219 0.04 0.000357 0.147
1.75 1.540 12,221 0.04 0.000368 0.148
1.76 1.543 12,225 0.04 0.000368 0.149
1.77 1.545 12,227 0.04 0.000368 0.150
1.78 1.548 12,229 0.04 0.000368 0.151
1.79 1.551 12,231 0.04 0.000368 0.152
1.80 1.553 12,234 0.04 0.000368 0.153
1.81 1.556 12,236 0.04 0.000368 0.154
1.82 1.559 12,239 0.04 0.000368 0.155
1.83 1.561 12,242 0.04 0.000368 0.156
1.84 1.564 12,246 0.04 0.000379 0.157
1.85 1.567 12,251 0.04 0.000379 0.158
1.86 1.569 12,254 0.04 0.000379 0.159
1.87 1.572 12,256 0.04 0.000379 0.160
1.88 1.574 12,259 0.04 0.000379 0.161
1.89 1.577 12,263 0.04 0.000379 0.162
1.90 1.579 12,266 0.04 0.000379 0.163
1.91 1.582 12,269 0.04 0.000379 0.164
1.92 1.584 12,273 0.04 0.000379 0.165
1.93 1.587 12,282 0.04 0.000389 0.166
1.94 1.590 12,284 0.04 0.000389 0.167
1.95 1.592 12,288 0.04 0.000389 0.168
1.96 1.595 12,293 0.04 0.000389 0.169
1.97 1.598 12,298 0.04 0.000389 0.170
1.98 1.600 12,303 0.04 0.000389 0.171
1.99 1.603 12,308 0.04 0.000389 0.172
2.00 1.606 12,313 0.04 0.000389 0.173
2.01 1.608 12,318 0.04 0.000389 0.174
2.02 1.611 12,330 0.04 0.000400 0.175
2.03 1.614 12,332 0.04 0.000400 0.176
2.04 1.616 12,337 0.04 0.000400 0.177
2.05 1.619 12,342 0.04 0.000400 0.178
2.06 1.622 12,348 0.04 0.000400 0.179
2.07 1.624 12,354 0.04 0.000400 0.180
2.08 1.627 12,360 0.04 0.000400 0.181
2.09 1.629 12,365 0.04 0.000400 0.182
2.10 1.632 12,372 0.04 0.000414 0.183
2.11 1.634 12,379 0.04 0.000414 0.184
2.12 1.637 12,383 0.04 0.000414 0.185
2.13 1.639 12,387 0.04 0.000414 0.186
2.14 1.641 12,392 0.04 0.000414 0.187
2.15 1.644 12,397 0.04 0.000414 0.188
2.16 1.646 12,401 0.04 0.000414 0.189
2.17 1.648 12,406 0.04 0.000414 0.190
2.18 1.651 12,411 0.04 0.000414 0.191
2.19 1.653 12,421 0.04 0.000428 0.192
2.20 1.655 12,425 0.04 0.000428 0.193
2.21 1.658 12,431 0.04 0.000428 0.194
2.22 1.660 12,437 0.04 0.000428 0.195
2.23 1.663 12,443 0.04 0.000428 0.196
2.24 1.665 12,449 0.04 0.000428 0.197
2.25 1.668 12,455 0.04 0.000428 0.198
2.26 1.670 12,461 0.04 0.000428 0.199
2.27 1.673 12,468 0.04 0.000428 0.200
2.28 1.675 12,476 0.04 0.000443 0.201
2.29 1.677 12,483 0.04 0.000443 0.202
2.30 1.680 12,489 0.04 0.000443 0.203
2.31 1.682 12,495 0.04 0.000443 0.204
2.32 1.684 12,501 0.04 0.000443 0.205
2.33 1.687 12,507 0.04 0.000443 0.206
2.34 1.689 12,513 0.04 0.000443 0.207
2.35 1.691 12,519 0.04 0.000443 0.208
2.36 1.694 12,525 0.04 0.000443 0.209
2.37 1.696 12,537 0.05 0.000457 0.210
2.38 1.699 12,543 0.05 0.000457 0.211
2.39 1.701 12,551 0.05 0.000457 0.212
2.40 1.704 12,560 0.05 0.000457 0.213
2.41 1.707 12,568 0.05 0.000457 0.214
2.42 1.709 12,577 0.05 0.000457 0.215
2.43 1.712 12,585 0.05 0.000457 0.216
2.44 1.714 12,594 0.05 0.000457 0.217
2.45 1.717 12,604 0.05 0.000471 0.218
2.46 1.719 12,612 0.05 0.000471 0.219
2.47 1.722 12,619 0.05 0.000471 0.220
2.48 1.724 12,626 0.05 0.000471 0.221
2.49 1.726 12,633 0.05 0.000471 0.222
2.50 1.729 12,641 0.05 0.000471 0.223
2.51 1.731 12,648 0.05 0.000471 0.224
2.52 1.733 12,655 0.05 0.000471 0.225
2.53 1.736 12,662 0.05 0.000471 0.226
2.54 1.738 12,674 0.05 0.000485 0.227
2.55 1.740 12,681 0.05 0.000485 0.228
2.56 1.743 12,689 0.05 0.000485 0.229
2.57 1.745 12,697 0.05 0.000485 0.230
2.58 1.748 12,705 0.05 0.000485 0.231
2.59 1.750 12,714 0.05 0.000485 0.232
2.60 1.753 12,722 0.05 0.000485 0.233
2.61 1.755 12,731 0.05 0.000485 0.234
2.62 1.758 12,739 0.05 0.000485 0.235
2.63 1.760 12,753 0.05 0.000500 0.236
2.64 1.763 12,762 0.05 0.000500 0.237
2.65 1.766 12,773 0.05 0.000500 0.238
2.66 1.769 12,784 0.05 0.000500 0.239
2.67 1.771 12,796 0.05 0.000500 0.240
2.68 1.774 12,807 0.05 0.000500 0.241
2.69 1.777 12,818 0.05 0.000500 0.242
2.70 1.780 12,831 0.05 0.000514 0.243
2.71 1.783 12,842 0.05 0.000514 0.244
2.72 1.785 12,851 0.05 0.000514 0.245
2.73 1.788 12,861 0.05 0.000514 0.246
2.74 1.790 12,870 0.05 0.000514 0.247
2.75 1.793 12,880 0.05 0.000514 0.248
2.76 1.795 12,889 0.05 0.000514 0.249
2.77 1.798 12,899 0.05 0.000514 0.250
2.78 1.800 12,911 0.05 0.000528 0.251
2.79 1.803 12,921 0.05 0.000528 0.252
2.80 1.805 12,932 0.05 0.000528 0.253
2.81 1.808 12,942 0.05 0.000528 0.254
2.82 1.811 12,953 0.05 0.000528 0.255
2.83 1.813 12,963 0.05 0.000528 0.256
2.84 1.816 12,974 0.05 0.000528 0.257
2.85 1.818 12,985 0.05 0.000528 0.258
2.86 1.821 12,994 0.05 0.000543 0.259
2.87 1.824 13,008 0.05 0.000543 0.260
2.88 1.826 13,018 0.05 0.000543 0.261
2.89 1.829 13,028 0.05 0.000543 0.262
2.90 1.831 13,038 0.05 0.000543 0.263
2.91 1.834 13,048 0.05 0.000543 0.264
2.92 1.836 13,058 0.05 0.000543 0.265
2.93 1.839 13,068 0.05 0.000543 0.266
2.94 1.841 13,079 0.06 0.000557 0.267
2.95 1.844 13,091 0.06 0.000557 0.268
2.96 1.846 13,101 0.06 0.000557 0.269
2.97 1.849 13,112 0.06 0.000557 0.270
2.98 1.851 13,122 0.06 0.000557 0.271
2.99 1.854 13,133 0.06 0.000557 0.272
3.00 1.856 13,143 0.06 0.000557 0.273
3.01 1.859 13,154 0.06 0.000557 0.274
3.02 1.861 13,167 0.06 0.000571 0.275
3.03 1.864 13,177 0.06 0.000571 0.276
3.04 1.866 13,187 0.06 0.000571 0.277
3.05 1.869 13,198 0.06 0.000571 0.278
3.06 1.871 13,209 0.06 0.000571 0.279
3.07 1.874 13,219 0.06 0.000571 0.280
3.08 1.876 13,230 0.06 0.000571 0.281
3.09 1.879 13,241 0.06 0.000571 0.282
3.10 1.881 13,256 0.06 0.000585 0.283
3.11 1.884 13,265 0.06 0.000585 0.284
3.12 1.886 13,277 0.06 0.000585 0.285
3.13 1.889 13,289 0.06 0.000585 0.286
3.14 1.892 13,300 0.06 0.000585 0.287
3.15 1.894 13,312 0.06 0.000585 0.288
3.16 1.897 13,324 0.06 0.000585 0.289
3.17 1.899 13,335 0.06 0.000585 0.290
3.18 1.902 0.06 0.000600 0.291
3.19 1.905 0.06 0.000600 0.292
3.20 1.909 0.06 0.000600 0.293
3.21 1.912 0.06 0.000600 0.294
3.22 1.915 0.06 0.000600 0.295
3.23 1.919 0.06 0.000600 0.296
3.24 1.922 0.06 0.000614 0.297
3.25 1.925 0.06 0.000614 0.298
3.26 1.928 0.06 0.000614 0.299
3.27 1.931 0.06 0.000614 0.300
3.28 1.934 0.06 0.000614 0.301
3.29 1.937 0.06 0.000614 0.302
3.30 1.940 0.06 0.000614 0.303
3.31 1.943 0.06 0.000628 0.304
3.32 1.946 0.06 0.000628 0.305
3.33 1.949 0.06 0.000628 0.306
3.34 1.952 0.06 0.000628 0.307
3.35 1.954 0.06 0.000628 0.308
3.36 1.957 0.06 0.000628 0.309
3.37 1.960 0.06 0.000628 0.310
3.38 1.963 0.06 0.000643 0.311
3.39 1.9665 0.06426 0.000643 0.312
3.4 1.97 0.06426 0.000643 0.313
 3.41 1.9735 0.06426 0.000643 0.314
3.42 1.977 0.06426 0.000643 0.315
3.43 1.9805 0.06426 0.000643 0.316
3.4438 1.9836 0.06568 0.000657 0.317
3.45 1.98685 0.06568 0.000657 0.318
3.46 1.9897 0.06568 0.000657 0.319
3.47 1.99255 0.06568 0.000657 0.320
3.48 1.9954 0.06568 0.000657 0.321
3.49 1.99825 0.06568 0.000657 0.322
3.5 2.0011 0.06568 0.000657 0.323
3.5105 2.004 0.0671 0.000671 0.324
3.52 2.00685 0.0671 0.000671 0.325
3.53 2.0097 0.0671 0.000671 0.326
3.54 2.01255 0.0671 0.000671 0.327
3.55 2.0154 0.0671 0.000671 0.328
3.56 2.01825 0.0671 0.000671 0.329
3.57 2.0211 0.0671 0.000671 0.330
3.5772 2.0244 0.06852 0.000685 0.331
3.59 2.0275 0.06852 0.000685 0.332
3.6 2.031 0.06852 0.000685 0.333
3.61 2.0345 0.06852 0.000685 0.334
3.62 2.038 0.06852 0.000685 0.335
3.63 2.0415 0.06852 0.000685 0.336
3.644 2.045 0.07 0.000700 0.337
GARANSI
180
180
180
180
180
180
180
180
180
180
180
180
180
180
180
180
180
180
180
180
180
180
180
180
180
180
180
180
180
180
180
180
180
180
180
180
180
180
180
180
180
180
180
180
180
180
180
180
180
180
180
180
180
180
180
180
180
180
180
180
180
180
180
180
180
180
180
180
180
180
180
180
180
180
180
180
180
180
180
180
180
180
180
180
180
180
180
180
180
180
180
180
180
180
180
180
180
180
180
180
180
180
180
180
180
180
180
180
180
180
180
180
180
180
180
180
180
180
180
180
180
180
180
180
180
180
180
180
180
180
180
180
180
180
180
180
180
180
180
180
180
180
140
140
140
140
140
140
140
140
140
140
140
140
140
140
140
140
140
140
140
140
140
140
140
140
140
140
140
140
140
140
140
140
140
140
140
140
140
140
140
140
140
140
140
140
140
140
140
140
140
140
110
110
110
110
110
110
110
110
110
110
110
110
110
110
110
110
110
110
110
110
110
110
110
110
110
110
110
110
110
110
110
110
110
110
110
110
110
110
110
110
110
110
110
110
110
110
110
110
110
110
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
 ANALISA HASIL PETERNAK

Nama Peternak : KUSEN A 1267

Alamat : Cirebon
Jumlah DOC : 28000
DOC IN 20/01/2015 ###
MEDICINE YANG DITERIMA PETERNAK : FEED DARI PABRIK

NO Total Jumlah
No Tanggal DO code obat obat Harga/pc Kuantitas Rp Tanggal No DO S10 S11 S12
1 0 - 1 - 13500 9500 67900
0 - 1 -
3 0 - 1 -
Total 14,500,000 Total 13500 9500 67900
PENJUALAN FEED DARI PETERNAK LAIN
NO Jumlah Ayam Jumlah
No Umur Tanggal SPPA Rp/kg Ekor Kg Rata-rata Rupiah Tanggal Peternak S10 S11 S12
1 0 18410 1704 2890.5 1.700 53,214,105
2 0 18480 1680 2838.5 1.690 52,455,480
3 0 18480 1704 2824.5 1.660 52,196,760
4 0 18410 1742 3000 1.720 55,230,000
5 0 18320 210 400 1.900 7,328,000
6 0 18170 244 500 2.050 9,085,000
7 0 18080 477 1000 2.100 18,080,000
8 0 18170 421 870 2.070 15,807,900
9 0 18080 1116 2391.5 2.140 43,238,320
10 0 18080 230 500 2.170 9,040,000
11 0 18080 405 850 2.100 15,368,000
12 0 18080 234 500 2.140 9,040,000
13 0 18080 560 1200 2.140 21,696,000
14 0 18080 457 1000 2.190 18,080,000
15 0 18020 1296 2909 2.240 52,420,180
16 0 18020 1104 2474 2.240 44,581,480
17 0 18020 764 1700 2.230 30,634,000
18 0 18020 656 1500 2.290 27,030,000
19 0 18020 660 1500 2.270 27,030,000
20 0 18020 742 1700 2.290 30,634,000
21 0 18020 1280 2873.5 2.240 51,780,470
22 0 18020 1320 3100 2.350 55,862,000
23 0 18020 660 1598.5 2.420 28,804,970
24 0 18020 1280 3122 2.440 56,258,440
18020 1279 3158 2.470 56,907,160
18020 1314 3200 2.440 57,664,000
18020 1267 3000 2.370 54,060,000
18020 626 1375 2.200 24,777,500
18020 711 1700 2.390 30,634,000
18020 618 1500 2.430 27,030,000
18480 610 1000 1.640 18,480,000

0 Total 27371 58175 1,054,447,765

BERAT RATA-RATA 2.130

ACT FCR 1.563 #DIV/0! Total 0 0 0
STD FCR 1.639 TOTAL FEED YANG DIGUNAKAN
DIFF (0.076) Jumlah
MORT 2.25% S10 S11 S12
STD MORT Err:504 13500 9500 67900
DIF MORT Err:504 Total 90900

TOTAL SAPRONAK UNTUNG/RUGI

RP RP/KG RP/KG RP/EK
DOC 173,600,000 2,984 188,807,265 3,246 6,743
FEED 677,540,500 11,647
Obat 14,500,000 249 517.86 BONUS FCR 10,471,500
total 865,640,500 14,880 BONUS MORT
199,278,765

Mengetahui TS

DANANG AW Budiharjo Nurul Anwar

 ANALISA HASIL PETERNAK

Nama Peternak : MANSUR BIN TAMA (290)

Alamat : Cirebon
Jumlah DOC : 38000
DOC IN 9-Oct-14 ###
MEDICINE YANG DITERIMA PETERNAK : FEED DARI PABRIK

NO Total Jumlah
No Tanggal DO code obat obat Harga/pc Kuantitas Rp Tanggal No DO S10 S11 S12
1 0 - 1 - 15000 21000 41750
0 - 1 -
3 0 - 1 -
Total 7,457,175 Total 15000 21000 41750
PENJUALAN FEED DARI PETERNAK LAIN
NO Jumlah Ayam Jumlah
No Umur Tanggal SPPA Rp/kg Ekor Kg Rata-rata Rupiah Tanggal Peternak S10 S11 S12
1 28 7-Nov-14 18930 368 499 1.360 9,446,070
2 28 7-Nov-14 19170 244 300 1.230 5,751,000
3 28 7-Nov-14 19170 2010 2588 1.290 49,611,960
4 28 7-Nov-14 18930 1920 2517.5 1.310 47,656,275
5 28 7-Nov-14 19170 480 612 1.280 11,732,040
6 31 10-Nov-14 18750 1950 2751 1.410 51,581,250
7 31 10-Nov-14 18750 345 505.5 1.470 9,478,125
8 31 10-Nov-14 18930 2100 2891.5 1.380 54,736,095
9 31 10-Nov-14 18930 300 401 1.340 7,590,930
10 31 10-Nov-14 18930 510 700 1.370 13,251,000
11 31 10-Nov-14 18750 355 496 1.400 9,300,000
12 31 10-Nov-14 18930 375 504 1.340 9,540,720
13 31 10-Nov-14 18930 2115 2850 1.350 53,950,500
14 31 10-Nov-14 18930 957 1310.5 1.370 24,807,765
15 32 11-Nov-14 18600 1338 2100 1.570 39,060,000
16 32 11-Nov-14 18600 1810 2807 1.550 52,210,200
17 32 11-Nov-14 18600 1770 2798 1.580 52,042,800
18 32 11-Nov-14 18480 930 1500 1.610 27,720,000
19 32 11-Nov-14 18600 1001 1501 1.500 27,918,600
20 32 11-Nov-14 18600 555 851.5 1.530 15,837,900
21 32 11-Nov-14 18750 1988 2800 1.410 52,500,000
22 32 11-Nov-14 18750 1740 2519.5 1.450 47,240,625
23 33 12-Nov-14 18600 661 1009 1.530 18,767,400
24 33 12-Nov-14 18480 372 600 1.610 11,088,000
25 33 12-Nov-14 18600 408 650 1.590 12,090,000
26 33 12-Nov-14 18360 273 500 1.830 9,180,000
27 33 12-Nov-14 18360 425 780 1.840 14,320,800
28 33 12-Nov-14 18480 361 600 1.660 11,088,000 Total 0 0 0
29 33 12-Nov-14 18480 184 300 1.630 5,544,000
30 33 12-Nov-14 18480 599 1000 1.670 18,480,000 FEED KE PETERNAK LAIN
31 33 12-Nov-14 18480 869 1450 1.670 26,796,000 Jumlah
32 33 12-Nov-14 18480 1428 2367.5 1.660 43,751,400 Tanggal Peternak S10 S11 S12
33 33 12-Nov-14 18480 564 926 1.640 17,112,480
34 33 12-Nov-14 18480 360 601.5 1.670 11,115,720
35 33 12-Nov-14 18480 526 890 1.690 16,447,200
36 34 13-Nov-14 18360 267 494.5 1.850 9,079,020
37 34 13-Nov-14 18320 1276 2470 1.940 45,250,400
38 34 13-Nov-14 18320 376 730.5 1.940 13,382,760
39 34 13-Nov-14 18320 312 599.5 1.920 10,982,840
40 34 13-Nov-14 18360 320 604.5 1.890 11,098,620
14 Total 34742 52376 978,538,495

BERAT RATA-RATA 1.510

ACT FCR 1.484 #DIV/0! Total 0 0 0
STD FCR 1.476 TOTAL FEED YANG DIGUNAKAN
DIFF 0.009 Jumlah
MORT 8.57% S10 S11 S12
STD MORT Err:504 15000 21000 41750
DIF MORT Err:504 Total 77750

TOTAL SAPRONAK UNTUNG/RUGI

RP RP/KG RP/KG RP/EK
DOC 235,600,000 4,498 155,702,570 2,973 4,097
FEED 579,778,750 11,070
Obat 7,457,175 142 196.24 BONUS FCR 9,427,680
total 822,835,925 15,710 BONUS MORT
165,130,250

Mengetahui TS

Subadi Budiharjo Nurul Anwar

 ANALISA HASIL PETERNAK

Nama Peternak : AMINUDIN (211 )

Alamat : Cirebon
Jumlah DOC : 23000
DOC IN 23-Sep-14 ###
MEDICINE YANG DITERIMA PETERNAK : FEED DARI PABRIK

NO Total Jumlah
No Tanggal DO code obat obat Harga/pc Kuantitas Rp Tanggal No DO S10 S11 S12
1 0 - 1 - 4000 5000 20200
0 - 1 -
3 0 - 1 -
Total 7,634,275 Total 4000 5000 20200
PENJUALAN FEED DARI PETERNAK LAIN
NO Jumlah Ayam Jumlah
No Umur Tanggal SPPA Rp/kg Ekor Kg Rata-rata Rupiah Tanggal Peternak S10 S11 S12
1 30 24-Oct-14 18080 894 1900 2.130 34,352,000
2 30 24-Oct-14 18170 277 580 2.090 10,538,600
3 30 24-Oct-14 18080 419 900 2.150 16,272,000
4 30 24-Oct-14 18080 279 600 2.150 10,848,000
5 30 24-Oct-14 18080 466 1001 2.150 18,098,080
6 30 24-Oct-14 18170 984 2055.5 2.090 37,348,435
7 31 25-Oct-14 18320 286 550 1.920 10,076,000
8 31 25-Oct-14 18320 468 910 1.940 16,671,200
9 32 26-Oct-14 18320 390 750 1.920 13,740,000
10 32 26-Oct-14 18320 864 1681 1.950 30,795,920
11 32 26-Oct-14 18320 493 960 1.950 17,587,200
12 32 26-Oct-14 18170 391 800 2.050 14,536,000
13 32 26-Oct-14 18170 307 630 2.050 11,447,100
14 32 26-Oct-14 18170 338 702 2.080 12,755,340
15 33 27-Oct-14 18360 188 339.5 1.810 6,233,220
16 33 27-Oct-14 18410 551 953 1.730 17,544,730
17 33 27-Oct-14 18410 207 370 1.790 6,811,700
18 33 27-Oct-14 18360 222 400 1.800 7,344,000
19 33 27-Oct-14 18360 221 400 1.810 7,344,000
20 33 27-Oct-14 18410 962 1700 1.770 31,297,000
21 33 27-Oct-14 18410 483 850 1.760 15,648,500
22 0 0 0.000 -
23 0 0 0.000 -
24 0 0 0.000 -
25 0 0 0.000 -
26 0 0 0.000 -
27 0 0 0.000 -
28 0 0 0.000 - Total 0 0 0
29 0 0 0.000 -
30 0 0 0.000 - FEED KE PETERNAK LAIN
31 0 0 0.000 - Jumlah
32 0 0 0.000 - Tanggal Peternak S10 S11 S12
33 0 0 0.000 -
11 Total 9690 19032 347,289,025

BERAT RATA-RATA 1.960

ACT FCR 1.534 #DIV/0! Total 0 0 0
STD FCR 1.595 TOTAL FEED YANG DIGUNAKAN
DIFF (0.061) Jumlah
MORT 57.87% S10 S11 S12
STD MORT Err:504 4000 5000 20200
DIF MORT Err:504 Total 29200

TOTAL SAPRONAK UNTUNG/RUGI

RP RP/KG RP/KG RP/EK
DOC 142,600,000 7,493 (20,584,250) ### (895)
FEED 217,639,000 11,435
Obat 7,634,275 401 331.93 BONUS FCR 3,425,760
total 367,873,275 19,329 BONUS MORT
(17,158,490)

Mengetahui TS

Subadi Budiharjo Nurul Anwar

 0
ANALISA HASIL PETERNAK

sesuai garansi
Nama Peternak : FAUZI C DOC 5700
Alamat : S10 7500
Jumlah DOC : 18000 S11 7400
DOC IN 10-Oct-20 10-Oct-2020 S12 7320
MEDICINE YANG DITERIMA PETERNAK : FEED DARI PABRIK

NO Total Jumlah Total rp Feed

No Tanggal DO code obat Harga/pc Kuantitas Rp Tanggal No DO s00 S11 S12 S10 63600000
1 0 - 1 11,068,838 160 160 S11 61600000
0 - 1 - 160 S12 289560000
3 0 - 1 - 160
Total 11,068,838 160
160
PENJUALAN 160
NO Jumlah Ayam LIST OBAT
No Umur Tanggal SPPA Rp/kg Ekor Kg Rata-rata Rupiah CODE OBAT
1 27 6-Nov-20 Daryo 18600 1990 3000 1.510 55,800,000 53730 code
obat HARGA
2 27 6-Nov-20 Daryo 18750 2100 3000 1.430 56,250,000 56700 obat
3 34 13-Nov-20 Suhati 18170 750 1500 2.000 27,255,000 25500 1 NOPS VIT 1KG
4 34 13-Nov-20 Abu 18170 693 1400 2.020 25,438,000 23562 2 DOXYSOL 100 GR 55,153
5 34 13-Nov-20 Abdullah 18170 300 600 2.000 10,902,000 10200 3 BROMOQUAD 10 130,339
6 34 13-Nov-20 sonhaji 18170 395 800 2.030 14,536,000 13430 4 BROMOQUAD 50 113,603
7 35 14-Nov-20 budi 18020 1364 3051 2.240 54,979,020 47740 5 BROMOQUAD 10
8 35 14-Nov-20 Abdullah 18170 295 600 2.030 10,902,000 10325
9 35 14-Nov-20 abu 18080 650 1400 2.150 25,312,000 22750
10 35 14-Nov-20 abu 18080 651 1400 2.150 25,312,000 22785
11 36 15-Nov-20 abu 18080 665 1400 2.110 25,312,000 23940
12 36 15-Nov-20 abu 18080 654 1400 2.140 25,312,000 1120 23544
13 36 15-Nov-20 suhati 18080 713 1500 2.100 27,120,000 25668
14 36 15-Nov-20 suhati 18080 653 1400 2.140 25,312,000 23508
15 37 16-Nov-20 sonhaji 19170 150 180.5 1.200 3,460,185 6.2222222 5550
16 32 11-Nov-20 somara 18360 378 700 1.850 12,852,000 12096
17 32 11-Nov-20 somara 18360 270 500 1.850 9,180,000 8640
18 32 11-Nov-20 somara 18360 321 600 1.870 11,016,000 10272
19 32 11-Nov-20 sulastri 18360 537 1000 1.860 18,360,000 17184
20 32 11-Nov-20 abu 18360 752 1400 1.860 25,704,000 24064
21 32 11-Nov-20 widy 18360 801 1500 1.870 27,540,000 25632
22 32 11-Nov-20 somara 18320 329 630 1.910 11,541,600 10528
23 32 11-Nov-20 somara 18360 161 300 1.860 5,508,000 Total 8000 8000 40000 5152
24 32 11-Nov-20 somara 18360 571 1070 1.870 19,645,200 160 160 800 1,120 18272
25 32 11-Nov-20 sulis 18320 734 1400 1.910 25,648,000 FEED DARI PETERNAK LAIN 23488
26 0 18360 4854 9100 1.870 167,076,000 Jumlah 0
27 0 0 0.000 - Tanggal Peternak S10 S11 S12 0
28 0 0 0.000 - Kasudi C 0 6 BROMOQUAD 50 147,075
29 0 0 0.000 - 0 7 CEVAC IBDL 1000DS 68,161.6
30 0 0 0.000 - 0
31 0 0 0.000 - 0
32 0 0 0.000 - 0 8 COSUMUX PLUS 110,330
33 0 0 0.000 - 0 9 CYPER KILLER 35,342
34 0 0 0.000 - 0 10 DOXYCOL C
35 0 0 0.000 - 0 11 ENFLOK 1LT 167,178
36 0 0 0.000 - 0 12 FORMALIN 30LT 287,351
37 0 0 0.000 - 0 13 GUM 228E 1000DS 73,584
38 0 0 0.000 - Total - - - 0 14 GUM 228E 2500DS 129,030
39 0 0 0.000 - 0 15 IBD BLAND
40 0 0 0.000 - FEED KE PETERNAK LAIN 0 16 KAPORIT 90% 80,222
41 0 0 0.000 - Jumlah 0 17 LS 474,606
42 0 0 0.000 - Tanggal Peternak S10 S11 S12 0
43 0 0 0.000 - 40 0 18 LS 50GR 173,816
44 0 0 0.000 - 0 19 LUTASOL H 100GR 44,132
45 0 0 0.000 - 0
46 0 0 0.000 - 0
47 0 0 0.000 - 0
48 0 0 0.000 - 0
49 0 0 0.000 - 0
50 0 0 0.000 - 0
51 0 0 0.000 - 0
52 0 0 0.000 - 0
53 0 0 0.000 - 0
54 0 0 0.000 - 0
55 0 0 0.000 - 0
56 0 0 0.000 - 0
57 0 0 0.000 - 0
58 0 0 0.000 - 0
59 0 0 0.000 - 0
60 0 0 0.000 - 0
61 0 0 0.000 - 0
62 0 0 0.000 - 0
63 0 0 0.000 - 0
64 0 0 0.000 - 0
65 0 0 0.000 - 0
66 0 0 0.000 - 0
67 0 0 0.000 - 0
68 0 0 0.000 - 0
69 0 0 0.000 - 0
70 0 0 0.000 - 0
71 0 0 0.000 - 0
72 0 0 0.000 - 0
73 0 0 0.000 - 0
74 0 0 0.000 - 0
75 0 0 0.000 - 0
76 0 0 0.000 - 0
77 0 0 0.000 - 0
78 0 0 0.000 - 0
79 0 0.000 - 0
80 0 0.000 - 0
81 0 0.000 - 0
82 0 0.000 - 0
83 0 0.000 - 0
84 0 0.000 - 0
85 0 0.000 - 0
86 0 0.000 - 0
87 0 0.000 - 0
88 0 0.000 - 0
89 0 0.000 - 0
90 0 0.000 - 0
91 0 0.000 - 0
92 0 0.000 - 0
93 0 0.000 - 0
94 0 0.000 - 0
95 0 0.000 - 0
96 0 0.000 - 0
97 0 0.000 - 0
98 0 0.000 - 0
99 0 0.000 - 0
100 0 0.000 - 0
101 0 0.000 - 0
102 0 0.000 - 0
103 0 0.000 - 0
104 0 0.000 - 0
105 0 0.000 - 0
106 0 0.000 - 0
107 0 0.000 - 0
108 0 0.000 - 0
109 0 0.000 - 0
110 0 0.000 - 0
111 0 0.000 - 0
112 0 0.000 - 0
113 0 0.000 - 0
114 0 0.000 - 0
115 0 0.000 - 0
116 0 0.000 - 0
25 Total 21731 40831.5 747,273,005 544260 20 LUTASOL L 135,000
#REF! 20 LUTASOL L 135,000
BERAT RATA-RATA 1.880 #REF! 20 LUTASOL L 135,000
ACT FCR 1.323 0 #REF!
STD FCR 1.574 #REF! 21 NEOMIX 235 96,305
DIFF (0.252) Ayam sisa -3731 #REF! 22 NOPS VIT 1KG 91,630
MORT -20.73% 188.39 #REF! 23 OCTACIN
STD MORT 3.79% 33.1227 TOTAL - - 2,000 0 24 OCTAMIX AC 43,010
DIF MORT (0.25) 568.764 0 25 PERMASOL 100GR 8,190
EEF 569 0 26 PERMASOL 1KG 105,655
TOTAL SAPRONAK UNTUNG/RUGI 0 27 SARAKIL 1LT 58,811
RP RP/KG RP/KG RP/EK 0 28 SARAKIL 5LT 269,140
DOC 135,000,000 3,306 186,444,167 4,566 10,358 0 29 SUSU SKIM 33,379.5
FEED 414,760,000 10,158 TOTAL FEED YANG DIGUNAKAN 0 30 TRIMIXIN 1KG 401,115
Obat 11,068,838 271 614.94 BONUS FCR 7,349,670 Jumlah 0 31 VIGOSINE 1LT 167,131
total 560,828,838 13,735 BONUS MORT 1,224,945 67600 S10 S11 S12 0 32 VIRUKIL 1LT 96,305
195,018,782 4,776 8,000 8,000 38,000 #VALUE! 33 VIT C 17,110
Total 160 54,000 760 0

Mengetahui TS Total 10,834 160 #VALUE!

sak 1,080 #VALUE!

% 0.7561 #VALUE!
Gempur Bayu Panji Nugroho Reza Naufal R 3.00 #VALUE!
0
#REF!
#REF!
\98
 PENGAJUAN UANG MUKA PETERNAK STU CIREBON

DOC IN TANGGAL PANEN

ESTIMASI UNTUNG
NO NAMA PETERNAK ALAMAT KAPASITAS TGL AWAL PANEN AKHIR PANEN
1 #REF! #REF! #REF! #REF! #REF! 21-Oct #REF!

Menyetujui Mengetahui Diajukan Oleh

Budiharjo DANANG A.W MARTA LEGAWA KURNIAWAN

 UANG MUKA
30,000,000

GAWA KURNIAWAN
GARANSI
DOC 7500
AGE AVG. MORT.
HARGA
(DAYS) B.W (%) S10 7950

7 0 1.50 19,890 S11 7700

8 0 1.61 19,890 S12GL 7620
9 0.21 1.71 19,890
10 0.25 1.82 19,890
11 0.29 1.93 19,890
12 0.33 2.04 19,890
13 0.37 2.14 19,890
14 0.42 2.25 19,890
15 0.46 2.36 19,890
15 0.47 2.36 19,890
15 0.48 2.36 19,890
15 0.49 2.36 19,890
15 0.50 2.36 19,890
16 0.51 2.46 19,890
16 0.52 2.46 19,890
16 0.53 2.46 19,890
16 0.54 2.46 19,890
16 0.55 2.46 19,890
16 0.56 2.46 19,890
17 0.57 2.57 19,890
17 0.58 2.57 19,890
17 0.59 2.57 19,890
17 0.60 2.57 19,890
17 0.61 2.57 19,890
18 0.62 2.68 19,890
18 0.63 2.68 19,890
18 0.64 2.68 19,890
18 0.65 2.68 19,890
18 0.66 2.68 19,890
18 0.67 2.68 19,890
19 0.68 2.79 19,890
19 0.69 2.79 19,890
19 0.70 2.79 19,890
19 0.71 2.79 19,890
19 0.72 2.79 19,890
19 0.73 2.79 19,890
20 0.74 2.89 19,890
20 0.75 2.89 19,890
20 0.76 2.89 19,890
20 0.77 2.89 19,890
20 0.78 2.89 19,890
20 0.79 2.89 19,890
21 0.80 3.00 19,890
21 0.81 3.00 19,890
21 0.82 3.00 19,890
21 0.83 3.00 19,890
21 0.84 3.00 19,890
21 0.85 3.00 19,890
22 0.86 3.11 19,890
22 0.87 3.11 19,890
22 0.88 3.11 19,890
22 0.89 3.11 19,890
22 0.90 3.11 19,890
22 0.91 3.11 19,890
23 0.92 3.21 19,890
23 0.93 3.21 19,890
23 0.94 3.21 19,890
23 0.95 3.21 19,890
23 0.96 3.21 19,890
23 0.97 3.21 19,890
24 0.98 3.32 19,890
24 0.99 3.32 19,890
24 1.00 3.32 19,890
24 1.01 3.32 19,890
24 1.02 3.32 19,890
24 1.03 3.32 19,890
24 1.04 3.32 19,890
25 1.05 3.43 19,890
25 1.06 3.43 19,890
25 1.07 3.43 19,890
25 1.08 3.43 19,890
25 1.09 3.43 19,890
25 1.10 3.43 19,480
25 1.11 3.43 19,480
26 1.12 3.54 19,480
26 1.13 3.54 19,480
26 1.14 3.54 19,480
26 1.15 3.54 19,480
26 1.16 3.54 19,480
26 1.17 3.54 19,480
27 1.18 3.64 19,480
27 1.19 3.64 19,480
27 1.20 3.64 19,170
27 1.21 3.64 19,170
27 1.22 3.64 19,170
27 1.23 3.64 19,170
27 1.24 3.64 19,170
28 1.25 3.75 19,170
28 1.26 3.75 19,170
28 1.27 3.75 19,170
28 1.28 3.75 19,170
28 1.29 3.75 19,170
28 1.30 3.75 18,930
28 1.31 3.75 18,930
29 1.32 3.86 18,930
29 1.33 3.86 18,930
29 1.34 3.86 18,930
29 1.35 3.86 18,930
29 1.36 3.86 18,930
29 1.37 3.86 18,930
29 1.38 3.86 18,930
30 1.39 3.96 18,930
30 1.40 3.96 18,750
30 1.41 3.96 18,750
30 1.42 3.96 18,750
30 1.43 3.96 18,750
30 1.44 3.96 18,750
30 1.45 3.96 18,750
31 1.46 4.07 18,750
31 1.47 4.07 18,750
31 1.48 4.07 18,750
31 1.49 4.07 18,750
31 1.50 4.07 18,600
31 1.51 4.07 18,600
31 1.52 4.07 18,600
32 1.53 4.18 18,600
32 1.54 4.18 18,600
32 1.55 4.18 18,600
32 1.56 4.18 18,600
32 1.57 4.18 18,600
32 1.58 4.18 18,600
32 1.59 4.18 18,600
32 1.60 4.18 18,480
33 1.61 4.29 18,480
33 1.62 4.29 18,480
33 1.63 4.29 18,480
33 1.64 4.29 18,480
33 1.65 4.29 18,480
33 1.66 4.29 18,480
33 1.67 4.29 18,480
34 1.68 4.39 18,480
34 1.69 4.39 18,480
34 1.70 4.39 18,410
34 1.71 4.39 18,410
34 1.72 4.39 18,410
34 1.73 4.39 18,410
34 1.74 4.39 18,410
35 1.75 4.50 18,410
35 1.76 4.50 18,410
35 1.77 4.50 18,410
35 1.78 4.50 18,410
35 1.79 4.50 18,410
35 1.80 4.50 18,360
35 1.81 4.50 18,360
36 1.82 4.64 18,360
36 1.83 4.64 18,360
36 1.84 4.64 18,360
36 1.85 4.64 18,360
36 1.86 4.64 18,360
36 1.87 4.64 18,360
36 1.88 4.64 18,360
37 1.89 4.79 18,360
37 1.90 4.79 18,320
37 1.91 4.79 18,320
37 1.92 4.79 18,320
37 1.93 4.79 18,320
37 1.94 4.79 18,320
37 1.95 4.79 18,320
37 1.96 4.79 18,320
38 1.97 4.93 18,320
38 1.98 4.93 18,320
38 1.99 4.93 18,320
38 2.00 4.93 18,170
38 2.01 4.93 18,170
38 2.02 4.93 18,170
38 2.03 4.93 18,170
39 2.04 5.07 18,170
39 2.05 5.07 18,170
39 2.06 5.07 18,170 kg bw
39 2.07 5.07 18,170 500 0.03
39 2.08 5.07 18,170 2643.5 0.14
39 2.09 5.07 18,170 2782 0.15
39 2.10 5.07 18,080 850 0.05
40 2.11 5.21 18,080 2745 0.15
40 2.12 5.21 18,080 801 0.04
40 2.13 5.21 18,080 521 0.03
40 2.14 5.21 18,080 950 0.05
40 2.15 5.21 18,080 974.5 0.05
40 2.16 5.21 18,080 800 0.04
40 2.17 5.21 18,080 875 0.05
41 2.18 5.36 18,080 706 0.04
41 2.19 5.36 18,080 1000 0.06
41 2.20 5.36 18,020 700 0.04
41 2.21 5.36 18,020 826.5 0.05
41 2.22 5.36 18,020 902.5 0.05
41 2.23 5.36 18,020 501 0.03
41 2.24 5.36 18,020 950 0.05
42 2.25 5.50 18,020 613.5 0.03
42 2.26 5.50 18,020 700 0.04
42 2.27 5.50 18,020 601 0.03
42 2.28 5.50 18,020 3377.5 0.19
42 2.29 5.50 18,020 600 0.03
42 2.30 5.50 18,020 900 0.05
42 2.31 5.50 18,020 820 0.05
43 2.32 5.64 18,020 1450 0.08
43 2.33 5.64 18,020 655 0.04
43 2.34 5.64 18,020 1100 0.06
43 2.35 5.64 18,020 2311 0.13
43 2.36 5.64 18,020 291 0.02
43 2.37 5.64 18,020 627 0.03
43 2.38 5.64 18,020 503.5 0.03
44 2.39 5.79 18,020 700 0.04
44 2.40 5.79 18,020 700 0.04
44 2.41 5.79 18,020 648.5 0.04
44 2.42 5.79 18,020 2510 0.14
44 2.43 5.79 18,020 901.5 0.05
44 2.44 5.79 18,020 401.5 0.02
45 2.45 5.93 18,020 2185 0.12
45 2.46 5.93 18,020 3200 0.18
45 2.47 5.93 18,020 3333 0.18
45 2.48 5.93 18,020 2500 0.14
45 2.49 5.93 18,020 2800 0.15
45 2.50 5.93 18,020 700 0.04
45 2.51 5.93 18,020 1426.5 0.08
46 2.52 6.07 18,020 905.5 0.05
46 2.53 6.07 18,020 801.5 0.04
46 2.54 6.07 18,020 2410.5 0.13
46 2.55 6.07 18,020 60701 3.35
46 2.56 6.07 18,020
46 2.57 6.07 18,020
46 2.58 6.07 18,020
47 2.59 6.21 18,020
47 2.60 6.21 18,020
47 2.61 6.21 18,020
47 2.62 6.21 18,020
47 2.63 6.21 18,020
47 2.64 6.21 18,020
48 2.65 6.36 18,020
48 2.66 6.36 18,020
48 2.67 6.36 18,020
48 2.68 6.36 18,020
48 2.69 6.36 18,020
48 2.70 6.36 18,020
49 2.71 6.50 18,020
49 2.72 6.50 18,020
49 2.73 6.50 18,020
49 2.74 6.50 18,020
49 2.75 6.50 18,020
49 2.76 6.50 18,020
50 2.77 6.64 18,020
50 2.78 6.64 18,020
50 2.79 6.64 18,020
50 2.80 6.64 18,020
50 2.81 6.64 18,020
50 2.82 6.64 18,020
51 2.83 6.79 18,020
51 2.84 6.79 18,020
51 2.85 6.79 18,020
 51 2.86 6.79 18,020
51 2.87 6.79 18,020
51 2.88 6.79 18,020
52 2.89 6.93 18,020
52 2.90 6.93 18,020
52 2.91 6.93 18,020
52 2.92 6.93 18,020
52 2.93 6.93 18,020
52 2.94 6.93 18,020
53 2.95 7.07 18,020
53 2.96 7.07 18,020
53 2.97 7.07 18,020
53 2.98 7.07 18,020
53 2.99 7.07 18,020
54 3.00 7.21 18,020
54 3.01 7.21 18,020
54 3.02 7.21 18,020
54 3.03 7.21 18,020
54 3.04 7.21 18,020
55 3.05 7.36 18,020
55 3.06 7.36 18,020
55 3.07 7.36 18,020
55 3.08 7.36 18,020
55 3.09 7.36 18,020
56 3.10 7.50 18,020

NOTE : THIS CALCULATION BASE ON

1. MODIFY FROM COBB STANDARD
2. USE THE STANDARD FCR MODIFY FROM BREED LINE
3. FEED PRICE, USE THE PRICE LIST FROM CP, FOR S 10 = Rp. 2,950,- , S 11 = Rp. 2,900,-, AND S 12 = Rp. 2,850,-
4. DOC PRICE, USE THE PRICE Rp. 3,000,- ( FOR STANDARD USE ONLY GRADE A, IF IN ACTUAL
HAVE GRADE B USE Rp. 2,700,- ).
5. DRUG PRICE, BASED ON SUPPLIER PRICE LIST AND MEDICAL PROGRAM FROM ANIMAL HEALTH (WEST JAVA)
T. Hadi Gu
West Area Pr
. 2,900,-, AND S 12 = Rp. 2,850,-
A, IF IN ACTUAL

M ANIMAL HEALTH (WEST JAVA)

PT. MULTI SARANA PAKANINDO No.* :
TGL.
DATE
NO. PERK. BANK:
BANK ACC NO.
PAYMENT VOUCHER
BAYARKAN KEPADA Err:501 KODE DEPT
PAY TO DEPT. CODE

SEJUMLAH Rp. Err:501

AMOUNTING TO
seratus tigapuluh dua juta rupiah

UNTUK PEMBAYARAN P4
PAYMENT FOR

PETTY CASH
amount ≤ Rp. 1.000.000,-

CASH CHEQUE

GIRO CHEQUE

E-BANKING

TRANSFER

DISETUJUI * Khusus untuk pembayaran Petty Cash (Especially for Petty Cash) :
APPROVED BY DIBAYAR OLEH DITERIMA OLEH
PAID BY RECEIVED BY

( ______________ ) ( _______________ ) ( _______________ ) ( _______________ )

DEPT. HEAD FINANCIAL DEPT.
 PENGAJUAN UANG MUKA PETERNAK MSP CIREBON

DOC IN TANGGAL PANEN

ESTIMASI UNTUNG UANG MUKA
NO NAMA PETERNAK ALAMAT KAPASITAS TGL AWAL PANEN AKHIR PANEN
1 FAUZI C Bulakamba,Brebes 18,000 10-Oct-2020 6-Nov-2020 30-Dec-1899 186,444,167 132,000,000

Menyetujui Mengetahui Diajukan Oleh

Gempur Bayu Panji Nugroho Reza Naufal R

 Nama Product Ukuran Harga Qty Total

MP01858 Nopstress white electroytes 1kg 151,910 11 1,671,010

ML04034 Baytril 1lt 1,085,000 10 10,850,000
DP01263 Virkons 10kg 2,411,288 0
ML03234 Biogreen 1lt 227,865 0
MP03758 Amilyte 1kg 180,840 11 1,989,240
MP05658 Organic green Culture Sluble 1kg 88,000 20 1,760,000
PPM005 LS-100 powder 150gr 651,000 24 15,624,000
PDE094 Ioguard 300 1lt 150,700 10 1,507,000
MP02858 Doxysol C 1kg 336,000 63 21,168,000
Virukil 1lt 199,650 0
Trimixin 1KG 711,480 0
Formalin 20L 536,000 0
Kaporit tablet 90% 1kg 64,130 0
Gumboro MB 200ds 139,150 0
Custovac 250gr 177,870 0

Total 54,569,250
PT. SARANA TERNAK UTAMA No.* :
TGL.
DATE
NO. PERK. BANK:
BANK ACC NO.
PAYMENT VOUCHER

BAYARKAN KEPADA ### KODE DEPT

PAY TO DEPT. CODE
SEJUMLAH Rp. 30,000,000
AMOUNTING TO
TIGA PULUH JUTA RUPIAH
udidpup

UNTUK PEMBAYARAN Uang Muka P4

PAYMENT FOR
PETTY CASH
amount ≤ Rp. 1.000.000,-
CASH CHEQUE
GIRO CHEQUE
E-BANKING
TRANSFER

DISETUJUI * Khusus untuk pembayaran Petty Cash (Especially for Petty Cash) :
APPROVED BY DIBAYAR OLEH DITERIMA OLEH
PAID BY RECEIVED BY

( ______________ ) ( _______________ ) ( _______________ ) ( _______________ )

DEPT. HEAD FINANCIAL DEPT.
 231
456
939
1137
1131
143
148
161
84
46
50
50
4576 25.422222222