Anda di halaman 1dari 6

FROM : HERY SUPRATMAN

TO :

FORMULA :

Formula A Pembuatan= 40,000 kg

NO. BAHAN (%) JUMLAH (KG) KET.


1 Dedak halus 3,600.00
2 Heryaki Powder 80.00
3 Bkl. Sawit 3,200.00
4 Onggok 5,560.00
5 Wheat Pollard 440.00
6 Bkl. Kedele 360.00
7 Bkl. Kopra 600.00
8 Kulit Coklat 2,000.00
9 Jagung giling -
10 Garam 80.00
11 Tetes 400.00
12 Urea 200.00
13 Premix/Lagantor 40.00
14 Rumput -
15 Kapur 1,400.00
16 Jerami jagung -
17 Gaplek 4,000.00
18 Kulit kacang 200.00
19 Ampas Kecap -
20 Wafer 4,560.00
21 Tep Roti 5,080.00
22 BKL kapuk 4,000.00
23 Ampas Bir 2,000.00
24 Na Bicarbnt 40.00
25 DDGS/CF 1,600.00
26 Tep. Ikan 120.00
27 Kulit kopi 400.00
28 Bkl Kacang -
29 40.00

30
40,000.00
PROGRAM PERHITUNGAN KONSENTRAT
UNTUK TERNAK RUMINANSIA
BY. HERY SUPRATMAN FAPET UNPAD max pengeluaran pakan/bulan 960000
24 hari kerja/bulan

FORMULA: Pembuatan= 40000 kg


HIU 8/23/2017
NO. BAHAN (%) KG Harga/kg Modal/Hari Modal/Bulan Modal/Tahun
1 Dedak halus 9.00 3,600.00 2,500 Rp9,000,000 Rp216,000,000 Rp2,592,000,000
2 Heryaki Powder 0.20 80.00 10,000 Rp800,000 Rp19,200,000 Rp230,400,000
3 Bkl. Sawit 8.00 3,200.00 1,700 Rp5,440,000 Rp130,560,000 Rp1,566,720,000
4 Onggok 13.90 5,560.00 1,800 Rp10,008,000 Rp240,192,000 Rp2,882,304,000
5 Wheat Pollard 1.10 440.00 3,000 Rp1,320,000 Rp31,680,000 Rp380,160,000
6 Bkl. Kedele 0.90 360.00 9,500 Rp3,420,000 Rp82,080,000 Rp984,960,000
7 Bkl. Kopra 1.50 600.00 3,500 Rp2,100,000 Rp50,400,000 Rp604,800,000
8 Kulit Coklat 5.00 2,000.00 1,800 Rp3,600,000 Rp86,400,000 Rp1,036,800,000
9 Jagung giling - 5,000
10 Garam 0.20 80.00 850 Rp68,000 Rp1,632,000 Rp19,584,000
11 Tetes 1.00 400.00 3,400 Rp1,360,000 Rp32,640,000 Rp391,680,000
12 Urea 0.50 200.00 6,500 Rp1,300,000 Rp31,200,000 Rp374,400,000
13 Premix/Lagantor 0.10 40.00 26,000 Rp1,040,000 Rp24,960,000 Rp299,520,000
14 Rumput - 1,000
15 Kapur 3.50 1,400.00 560 Rp784,000 Rp18,816,000 Rp225,792,000
16 Jerami jagung - 1,000
17 Gaplek 10.00 4,000.00 1,750 Rp7,000,000 Rp168,000,000 Rp2,016,000,000
18 Kulit kacang 0.50 200.00 1,000 Rp200,000 Rp4,800,000 Rp57,600,000
19 Ampas Kecap/CGF - - 3,400
20 Wafer 11.40 4,560.00 1,275 Rp5,814,000 Rp139,536,000 Rp1,674,432,000
21 Tep Roti 12.70 5,080.00 500 Rp2,540,000 Rp60,960,000 Rp731,520,000
22 BKL kapuk 10.00 4,000.00 2,500 Rp10,000,000 Rp240,000,000 Rp2,880,000,000
23 Ampas Bir 5.00 2,000.00 400 Rp800,000 Rp19,200,000 Rp230,400,000
24 Na Bicarbnt 0.10 40.00 2,200 Rp88,000 Rp2,112,000 Rp25,344,000
24 DDGS/CF 4.00 1,600.00 1,950 Rp3,120,000 Rp74,880,000 Rp898,560,000
26 Tep. Ikan 0.30 120.00 4,200 Rp504,000 Rp12,096,000 Rp145,152,000
27 Kulit kopi 1.00 400.00 700 Rp280,000 Rp6,720,000 Rp80,640,000
28 Bkl Kacang -
29 DDGS Gandum 0.10 40.00 4,000 Rp160,000 Rp3,840,000 Rp46,080,000
30
31

TOTAL 100.00 40,000.00 Rp70,746,000 Rp1,697,904,000 Rp20,374,848,000


,

BOLEH DIGANTI BILA KOMPOSISI DAN HARGA TIDAK SESUAI

JUMLAH YANG DITIMBANG UNTUK PENCAMPURAN


Kandungan Zat Makanan (%)
Uraian AS FED %BK
(%) (%)
Bahan kering 87.63 100.00
Protein 12.31 14.04
Serat Ksr 10.21 11.66
Lemak -
TDN 58.30 66.52
Ca 1.95 2.23
P 0.17 0.20
Gross Energy 97,400.01 111,146.98
-
Harga 1,761.65
BAHAN DAN KANDUNGAN NUTRISI BERDASARKAN BAHAN KERING (%)

No. Bahan Harga BK Protein TDN SK Ca P

1 Dedak halus 2,500.00 91.00 9.96 55.52 14 0.07 0.22


2 Heryaki Powder 10,000.00 86.00 8.24 50 21 0.1 0.8
3 Bkl. Sawit 1,700.00 90.80 14.69 75.5 22 0.26 0.19
4 Onggok 1,800.00 84.71 1.84 78.3 26 0.29 0.38
5 Wheat Pollard 3,000.00 88.60 14.81 74.59 10 0.11 0.14
6 Bkl. Kedele 9,500.00 89.41 46.61 40.26 6 0.4 0.8
7 Bkl. Kopra 3,500.00 88.50 19.00 78 14 0.08 0.52
8 Kulit Coklat 1,800.00 80.00 14.50 47 33
9 Jagung giling 5,000.00 92.01 8.00 80 11 0.25 0.58
10 Garam 850.00 90.00 0.33 0.07
11 Tetes 3,400.00 69.37 4.00 70 10 0.9 0.1
12 Urea 6,500.00 90.00 281.00 100
13 Premix/Lagantor 26,000.00 100.00
14 Rumput 1,000.00 21.00 10.00 55 30 0.4 0.2
15 Kapur 560.00 100.00 39
16 Jerami jagung 1,000.00 19.00 8.32 57 29.8 0.28 0.28
17 Gaplek 1,750.00 86.10 2.45 77.49 4.1 0.06 0.13
18 Kulit kacang 1,000.00 87.62 13.64 65 7.24 0.44 0.49
19 Ampas Kecap/CG 3,400.00 70.00 20.00 70 9
20 Wafer 1,275.00 90.00 13.60 70 5 0.5 0.3
21 Tep Roti 500.00 89.74 8.97 80 1.34
22 BKL kapuk 2,500.00 91.00 28.00 52.31 14 4.9
23 Ampas Bir 400.00 90.00 20.20 75.54 7.06 0.21 0.55
24 Na Bicarbnt 2,200.00 100.00
25 DDGS/CF 1,950.00 86.00 36.89 75 0.01 0.15
26 Tep. Ikan 4,200.00 89.02 42.72 3.27 0.93 2.11
27 Kulit kopi
28 Bkl Kacang
29 DDGS Gandum 4,000.00 88.40 23.00 70
30
31

KETERANGAN

: Data ini bisa diganti bila punya data yang lebih bisa dipercaya
PERHITUNGAN
GE Harga Protein BK SK TDN Ca P GE

4000 225.00 0.82 8.19 1.15 4.55 0.01 0.02 ###


20.00 0.01 0.17 0.04 0.09 0.00 0.00 -
136.00 1.07 7.26 1.60 5.48 0.02 0.01 -
3917 250.20 0.22 11.77 3.06 9.22 0.03 0.04 4,007.25
3912 33.00 0.14 0.97 0.10 0.73 0.00 0.00 2,549.22
4543 85.50 0.38 0.80 0.05 0.32 0.00 0.01 7,622.97
4477 52.50 0.25 1.33 0.19 1.04 0.00 0.01 5,103.78
90.00 0.58 4.00 1.32 1.88 - - -
3866 - - 0.00 - - - - -
1.70 - 0.18 - - 0.00 0.00 -
2668 34.00 0.03 0.69 0.07 0.49 0.01 0.00 426.88
32.50 1.26 0.45 - 0.45 - - -
26.00 - 0.10 - - - - -
- - 0.00 - - - - -
19.60 - 3.50 - - 1.37 - -
- - 0.00 - - - - -
3440 175.00 0.21 8.61 0.35 6.67 0.01 0.01 3,371.20
5.00 0.06 0.44 0.03 0.28 0.00 0.00 -
3284 - - 0.00 - - - - -
2489 145.35 1.40 10.26 0.51 7.18 0.05 0.03 ###
63.50 1.02 11.40 0.15 9.12 - - -
3804 250.00 2.55 9.10 1.27 4.76 0.45 - ###
20.00 0.91 4.50 0.32 3.40 0.01 0.02 -
2.20 - 0.10 - - - - -
78.00 1.27 3.44 - 2.58 0.00 0.01 -
3776 12.60 0.11 0.27 0.01 - 0.00 0.01 1,935.73
4498 - - 0.00 - - - - -
4063 - - 0.00 - - - - -
4.00 0.02 0.09 - 0.06 - - -

1,761.65 12.31 87.63 10.21 58.30 1.95 0.17 ###

isa dipercaya