Hitungan Formula pakan 38 % protein.

Bahan Prot. (%) Perkalian

Perbandingan 1 :2
T. Ikan 67.9 67.5 Formula pkn 38%
T. Kedelai 45 90
Jumlah 157.5
rata2 52.5 52.5 25.5 25.5/40 x 100 = 63.75
Perb. ( 1 : 1)
Dedak halus 13 13
T. Jagung 12 12 38
Jumlah 25 25
rata2 12.5 12.5 12.5 14.5 14.5/40 x 100 = 36.25
40

Kebutuhan bahan untuk 1 kg pakan

Sumber prot. = 63.75 % (%) Gr
T. Ikan 63.75% x 1/3 = 21.25 212.5
T. Kedelai 63.75% x 2/3 = 42.5 425

Sumber prot. = 36.25 %

Dedak halus 36.25% x 1/2 = 18.125 181.25
T. Jagung 36.25% x 1/2 = 18.125 181.25
100 1000 gr

Periksa kembali apa benar kandunagn prot. 38%.

gr Pembulatan :
T. Ikan 212.5 x 67.9 % = 144.29 T. ikan 144
T. Kedelai 425 x 45 % = 191.25 T. kdl 191
Dedak halus 181.25 x 13 % = 23.56 23.5625 23.5
T. Jagung 181.25 x 12 % = 21.75 21.5
380.85 380
0 x 100 = 63.75

0 x 100 = 36.25
Formula . Pakan SIDAT ( Prot. 45%. )

GE (Kj per g) 23.6 39.5 17.2 P/kg Kandungan Nutrisi (%)

Bahan Protein Lemak Abu Serat BETN G. Energi Energi/kg Formulasi Harga bhn Harga Protein lemak Abu Serat BETN
T. ikan 65.5 16.09 15.5 2.01 0.9 22.0 9885.8 450 8,000 3,600 29.475 7.2405 6.975 0.9045 0.405
T.B. Kedelai 45 18 4.3 3.7 28.5 22.6 4526.4 200 7,500 1,500 9 3.6 0.86 0.74 5.7
T. Jagung 9.15 2.9 5.32 1.87 73.03 15.9 3173.2 200 3,500 700 1.83 0.58 1.064 0.374 14.606
Silase 55 16.09 20.2 2.01 0 5.5 549.9 100 6,000 600 5.5 1.61 2.02 0.201 0
CMC 0 0 0 0 0 0.0 0.0 50 25,000 1,250 0 0 0 0.00 0
Minyak ikan 0 100 0 0 0 39.5 987.5 25 10,000 250 0 2.5 0 0 0
Vitamin & mineral 0 0 0 0 0 0.0 0.0 2 12,000 24 0 0 0 0 0
Enzim papain 0 0 0 0 0 0.0 0.0 50 5,000 250 0 0 0 0 0
Jumlah 105.5 19122.8 1000 8,174 45.81 15.53 10.92 2.22 20.71 95.18
DE 15298.2244
PAKAN ikan sidat SNI 01-4413-2006
min min maks Serat BETN Air mak mm
45 7 13 3 20 12 <2 Elver
40 7 13 4 19 12 2-3/3-4 Fry
40 7 13 4 19 12 >4 Pembesaran

Biaya/Kg : T. Kerja 250

BBM 280
Karung 100
Lain-lain 100
Total biaya prod/Kg. (Rp) 8,904 25,000 16,096
harga psr hemat
Harga jual/kg 15,000 25,000 10,000
Keuntungan/kg 6,096 22,500 7,500
PROD/HARI (Kg) 500
PROD/BLN (Kg) 15,000
PENDAPATAN BERSIH/BLN : 91,440,000

Formula . Pakan SIDAT ( Prot. 53%. )

GE (Kj per g) 23.6 39.5 17.2 P/kg Kandungan Nutrisi (%)

Bahan Protein Lemak Abu Serat BETN G. Energi Energi/kg Formulasi Harga bhn Harga Protein lemak Abu Serat BETN
T. ikan 65.5 16.09 15.5 2.01 0.9 22.0 16476.3 750 12,000 9,000 49.125 12.0675 11.625 1.5075 0.675
T.B. Kedelai 45 18 4.3 3.7 28.5 22.6 1131.6 50 6,500 325 2.25 0.9 0.215 0.185 1.425
Cacing 50 16.09 20.2 2.01 0 25.4 1269.8 50 6,000 300 2.5 0.80 1.01 0.1005 0
CMC 0 0 0 0 0 0.0 0.0 50 25,000 1,250 0 0 0 0.00 0
Tapioka 0 0 0 0 0 0.0 0.0 100 5,000 500 0 0 0 0.00 0
Minyak ikan 0 100 0 0 0 39.5 790.0 20 10,000 200 0 2 0 0 0
m. jagung 0 100 0 0 0 16.1 321.8 20 3,000 60 0 2.00 0 0 0
Vitamin & mineral 0 0 0 0 0 0.0 0.0 4 12,000 48 0 0 0 0 0
Enzim papain 0 0 0 0 0 0.0 0.0 50 5,000 250 0 0 0 0 0
Jumlah 125.6 19989.5 1000 11,933 53.88 17.77 12.85 1.79 2.10 88.39

Biaya/Kg : T. Kerja 275

BBM 280
Karung 100
Lain-lain 100
Total biaya prod/Kg. (Rp) 12,688 35,000 22,312
harga psr hemat
Harga jual/kg 20,000 35,000 15,000
Keuntungan/kg 7,312 30,000 10,000
PROD/HARI (Kg) 500
 PROD/BLN (Kg) 15,000
PENDAPATAN BERSIH/BLN : 109,680,000

FORMULASI PAKAN PASTA :

SUMBER : Bahan :
Fi+A54sh Nutrition, Third Edition T. Ikan 75%
Edited by John E. Halver. (9) T. Cacing 5%
1 g protein : 23,5 kj GE T. Kedelai 5%
1 g fat : 39,5 kj GE CMC 5%
1 g carbohydrate : 17,2 kj GE Tapioka 10%
100%
Pelengkap :
Principles Of Fish Nutrition : Werner Steffens (191) Minyak Ikan 2%
Gross Energy value assumed ; M. Jagung 2%
1 g protein : 23,9 kj GE Vitamin mix 2%
1 g fat : 39,8 kj GE Mineral mix 4%
1 g carbohydrate : 17,6 kj GE 10%

ERIK SUTIKNO
BBPBAP JEPARA
JL. CIK LANANG NO.1. PO.BOX.1
BULU - JEPARA
FAX : 0291 591724
HP : 085 865 663 169, 081 225 249 901
E-mail : eriksutikno@yahoo.com
Formula 1. Pakan Lele ( Prot. 30%. )

GE (Kj per g) 23.6 39.5 17.2

Bahan Protein Lemak Abu Serat BETN G. Energ Energi/kg
T. ikan 55 16.09 24.84 2.01 0 19.3 6767.4
T.B. Kedelai 45 18 4.3 3.7 28.5 22.6 3394.8
Limbah Naget 15 8.9 11.7 1.2 23.2 9.7 968.2
Ampas tahu/ Sagu 4.5 0 3.43 25.89 58.19 11.1 2214.1
Dedak halus 12.8 8 7.2 3.5 56.2 15.8 2377.1
Minyak ikan 0 100 0 0 0 39.5 987.5
Vitamin & mineral 0 0 0 0 0 0.0 0.0
T.Gaplek 0 0 0 0 0 0.0 0.0
Jumlah 16,709
DE 13,367

Biaya/Kg T. Kerja
BBM
Karung
Lain-lain
Total biaya prod/Kg. (Rp)

Harga jual/kg
Keuntungan/kg
PROD/HARI (Kg)
PROD/BLN (Kg)
PENDAPATAN BERSIH/BLN :

Hitungan Buat 5 kg pakan

Tepung ikan 1750 5 350

Tepung B,. Kedeli 750 5 150
Limbah Naget 500 5 100
Dedak halus 750 5 150
Tepung l. Sagu 1000 5 200
Tepung Gaplek 250 5 50
1000
Vitamin 5 5 1
Mineral 5 5 1
Silase ikan 100 5 20
Ajiten cair (FML) 250 5 50
Minyak ikan 250 5 50
Formula 1. Pakan ikan Kerapu ( Prot. 55 %. )

GE (Kj per g) 23.6 39.5 17.2

Bahan Protein Lemak Abu Serat BETN G. Energ Energi/kg
T. ikan 65 16.09 24.84 2.01 0 21.7 10305.4
T.B. Kedelai 45 18 4.3 3.7 28.5 22.6 4526.4
Tepung darah 65.11 1.25 2.82 10.22 1.14 42.5 4252.3
Tepung cacing 52.1 1.8 2.1 28.3 4.25 25.0 3747.0
T. A tahu (fermetasi) 15 0 3.43 25.89 58.19 13.5 1016.2
Dedak halus 12.8 8 7.2 3.5 56.2 15.8 0.0
Minyak ikan 0 100 0 0 0 39.5 987.5
Vitamin & mineral 0 0 0 0 0 0.0 0.0
T.Gaplek 0 0 0 0 0 0.0 0.0
Jumlah 24,835
DE 19,868
 P/kg Kandungan Nutrisi (%)
Formulasi Harga bhn Harga Protein lemak Abu Serat BETN
350 5,000 1,750 19.25 5.6315 8.694 0.7035 0
150 5,000 750 6.75 2.7 0.645 0.555 4.275
100 3,000 300 1.5 0.89 1.17 0.12 2.32
200 1,500 300 0.9 0 0.69 5.18 11.64
150 2,500 375 1.92 1.2 1.08 0.53 8.43
25 10,000 250 0 2.5 0 0 0
2 12,000 24 0 0 0 0 0
50 3,000 150 0 0 0 0 0
1027 3,899 30.32 12.92 12.28 7.08 26.66 89.26

250
300
100
100
Total biaya prod/Kg. (Rp) 4,649

Harga jual/kg 6,000

Keuntungan/kg 1,351
PROD/HARI (Kg) 1,500
PROD/BLN (Kg) 37,500
PENDAPATAN BERSIH/BLN : 50,662,500
 P/kg Kandungan Nutrisi (%)
Formulasi Harga bhn Harga Protein lemak Abu Serat BETN
475 5,000 2,375 30.875 7.64275 11.799 0.95475 0
200 5,000 1,000 9 3.6 0.86 0.74 5.7
100 15,000 1,500 6.511 0.13 0.282 1.022 0.114
150 300,000 45,000 7.815 0.27 0.315 4.245 0.6375
75 1,500 113 1.125 0 0.26 1.94 4.36
2,500 - 0 0 0 0.00 0
25 10,000 250 0 2.5 0 0 0
2 12,000 24 0 0 0 0 0
50 3,000 150 0 0 0 0 0
1000 50,412 55.33 14.14 13.51 8.90 10.82
47.5
20
10
15
7.5
0

100