ABCDEFGHIJKLMNOPQRSTUVWXYZ
1
LAPORAN HASIL BUDIDAYA AYAM BOILER
Jenis Kandang : Semi Closed House
2
I. SAPRONAK
Sapronak adalah singkatan dari Sarana Produksi Peternakan.
3
a)  DOC
4
TanggalProdukQtyHarga Satuan (Rp)Jumlah (Rp)
5
13-Jan-22BIGTOP VAK 10,000 8400 84,000,000 100 box DOC
biasanya ada bonus setiap box nya 1,2,3 ekor
6
 TOTAL (RP) 84,000,000
7
8
b)  PAKAN
9
TanggalProdukQtyHarga Satuan (Rp) Jumlah (Rp)
10
SAKKG
11
10-Jan-22BR10 20 1,000 9,950 9,950,000
12
14-Jan-22BR11+ 25 1,250 9,650 12,062,500
13
20-Jan-22H11 30 1,500 9,300 13,950,000
14
22-Jan-22H11 35 1,750 9,300 16,275,000
15
25-Jan-22H11 40 2,000 9,300 18,600,000
16
28-Jan-22H11 120 6,000 9,300 55,800,000
17
2-Feb-22H12 4 200 9,300 1,860,000
18
2-Feb-22BR12G 4 200 9,450 1,890,000
19
2-Feb-22H12 18 900 9,300 8,370,000
20
2-Feb-22H12 55 2,750 9,300 25,575,000
21
2-Feb-22H12 2 100 9,300 930,000
22
7-Feb-22H12 98 4,900 9,300 45,570,000
23
11-Feb-22H12 38 1,900 9,300 17,670,000
24
TOTAL 489 24,450 228,502,500
25
26
c)  OVKOBAT VAKSIN KIMIA
27
TanggalProdukQtyHarga Satuan (Rp)Jumlah (Rp)
28
17-Jan-22ANTI HEATSTRESS 10 KG (100 GR)1517424 261,360
29
17-Jan-22SEPTOCID 1 L174250 74,250
30
17-Jan-22PARAGIN 10 KG (100 GR) 11018150 181,500
31
17-Jan-22VITAKUR 100 GR526887 134,435
32
17-Jan-22HEXAMAS 10 KG (100 GR)1018013 180,130
33
17-Jan-22INTROVIT 4+WS 100 GR365340 196,020
34
17-Jan-22TYLOQUIN 10 KG (100 GR)543197 215,985
35
17-Jan-22CHLORINE TAB 1 KG (200 GR) 1125213 25,213
36
18-Jan-22MASABRO 100 GR1022179 221,790
37
25-Jan-22PARAGIN 10 KG (100 GR) 11018150 181,500
38
25-Jan-22DOXERIN PLUS 100 GR577041 385,205
39
4-Feb-22HEXAMAS 10 KG (100 GR)518013 90,065
40
4-Feb-22PARAGIN 10 KG (100 GR) 11018150 181,500
41
7-Feb-22CHLORINE TAB 1 KG (200 GR) 1525213 126,065
42
TOTAL 2,455,018
43
44
II. PENJUALAN AYAM BESAR
45
TanggalBW (Body Weight)Qty (ekor)TonaseHarga per kg (Rp)Jumlah (Rp)
46
6-Feb-221.0610801143.423050 26,355,370
mulai panen setelah hari ke
24
47
10-Feb-221.2910001293.222600 29,226,320
Dipanen selama Hari
11
48
12-Feb-221.7400678.2021650 14,683,030
masa budidaya
35
49
13-Feb-221.86564105021300 22,365,000
50
13-Feb-221.855410021300 2,130,000
51
13-Feb-221.8150090421300 19,255,200
52
13-Feb-221.76225396.221400 8,478,680
53
13-Feb-221.5116024121830 5,261,030
54
13-Feb-221.8557100021400 21,400,000
55
13-Feb-221.7941975021400 16,050,000
56
13-Feb-221.8721440021300 8,520,000
57
13-Feb-221.79838150021400 32,100,000
58
13-Feb-221.865401004.221300 21,389,460
59
14-Feb-221.965110021200 2,120,000
60
14-Feb-222480 959.8 21200 20,347,760 33
61
15-Feb-222.03400810.221100 17,095,220
62
16-Feb-222.216801503.821000 31,579,800
63
16-Feb-222.22271600.821000 12,616,800
64
16-Feb-222.195401180.821050 24,855,840
65
16-Feb-222.2413430021000 6,300,000
66
17-Feb-222.2635379821000 16,758,000
67
17-Feb-220.869077.623300 1,808,080
68
TOTAL 9,550 16,791 360,695,590
69
70
71
III. PERFORMA
72
Populasi Awal 10,201 Ekor
73
Sisa Ayam 101 Ekor
74
Panen 9,550 Ekor
75
Deplesi 550 Ekor
76
Pakan Masuk 508 sak 25,400 Kg
77
Sisa Pakan 19 sak 950 Kg
78
Pakan Terpakai 489 sak 24,450 Kg
79
80
Jenis DOCBIGTOP VAK
81
IP372
IP : Indeks Performance
82
Deplesi 5.39 %Mati & Culling
83
Aktual Bobot1.76Kg
84
Feed Intake2.56kg/ekor
FI : Feed Intake (Konsumsi Pakan per Ekor)
85
FCR Aktual1.46
FCR : Konversi pakan terhadap daging
86
87
IV
88
REKAPITULASI
89
Pengeluaran (Rp)Pemasukan (Rp)
90
Kontrak Baru1
91
Penjualan Ayam Besar 360,695,590
92
DN Penjualan
93
Pembelian DOC 84,000,000
Total modal yang harus di sediakan SAPRONAK apabila kita mau mandiri, sebesar :
 314,957,518
94
Pembelian Pakan 228,502,500
95
Pembelian OVK 2,455,018
96
Pendepatan Peternak 45,738,073
97
Pendapatan Per Ekor 4,574
98
Kompensasi Performance
 839,560
99
Kompensasi Culling DOC
100
Potongan 3,735,173