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
For- 2
Hitungan Formula pakan 35 % protein.

Bahan Prot. (%) Perkalian

Perbandingan 1 :2
T. Ikan 65.65 65.65 Formula pkn 35%
T. Kedelai 45 90
Jumlah 155.65
rata2 51.88 51.88 22.5 22.5/40 x 100 = 56.25
Perb. ( 1 : 1)
Dedak halus 13 13
T. Jagung 12 12 35
Jumlah 25 25
rata2 12.5 12.5 12.5 16.88 16.88/40 x 100 = 42.20
39.38

Kebutuhan bahan untuk 1 kg pakan

Sumber prot. = 56.25 % (%) Gr
T. Ikan 63.75% x 1/3 = 18.75 18,750
T. Kedelai 63.75% x 2/3 = 37.5 37,500

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
92.5 56612.5 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
Formula . Pakan LELE ( Prot. 30%. )

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 Kep. Tongkol 44.8 16.09 24.84 2.01 0 16.9 5078.5 300 4,000 1,200 13.44 4.827 7.452 0.603 0
T.B. Kedelai 45 18 4.3 3.7 28.5 22.6 6223.8 275 6,500 1,788 12.375 4.95 1.1825 1.0175 7.8375
T. Jagung 9.15 2.9 5.32 1.87 73.03 15.9 1983.3 125 3,000 375 1.14375 0.36 0.665 0.23375 9.12875
Ampas Tahu 12 8.9 11.7 1.2 23.2 6.8 680.8 100 3,000 300 1.2 0.89 1.17 0.12 2.32
Silase 44 16.09 20.2 2.01 0 4.5 224.6 50 5,000 250 2.2 0.80 1.01 0.1005 0
Dedak halus 10 8 7.2 3.5 56.2 15.2 3037.3 200 3,000 600 2 1.6 1.44 0.70 11.24
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 10,000 20 0 0 0 0 0
T.Gaplek 0 0 0 0 0 0.0 0.0 50 3,000 150 0 0 0 0 0
Jumlah 121.4 18215.8 1000 4,933 32.36 15.93 12.92 2.77 30.53 94.51
DE 14572.6192
PAKAN LELE SNI 01-4087-2006
min min maks Serat BETN Air mak mm
30 5 13 6 34 12 <2 Benih
28/25 5 13 6 36 12 2-3/3-4 Pembesaran
30 5 13 6 34 12 >4 Induk

Biaya/Kg : T. Kerja 250

BBM 250
Karung 100
Lain-lain 100
Total biaya prod/Kg. (Rp) 5,633 5,368
harga psr hemat
Harga jual/kg 7,000 11000 4,000
Keuntungan/kg 1,368 10000 3,000
PROD/HARI (Kg) 1,000
PROD/BLN (Kg) 30,000
PENDAPATAN BERSIH/BLN : 41,025,000
Total hsl jual 210,000,000
TC 168,975,000
Untung 41,025,000
Formula . Pakan Ikan Nila ( Prot. 25%. )

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 Kep. Tongkol 44.8 16.09 24.84 2.01 0 16.9 4232.1 250 4,500 1,125 11.2 4.0225 6.21 0.5025 0
T.B. Kedelai 45 18 4.3 3.7 28.5 22.6 3394.8 150 6,500 975 6.75 2.7 0.645 0.555 4.275
T. Jagung 9.15 2.9 5.32 1.87 73.03 15.9 793.3 50 3,000 150 0.4575 0.15 0.266 0.0935 3.6515
Ampas Tahu 15 8.9 11.7 1.2 23.2 8.2 2445.6 300 3,000 900 4.5 2.67 3.51 0.36 6.96
Dedak halus 10 8 7.2 3.5 56.2 15.2 3796.6 250 3,000 750 2.5 2 1.8 0.88 14.05
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
T.Gaplek 0 0 0 0 0 0.0 0.0 50 5,000 250 0 0 0 0 0
Jumlah 118.3 15649.9 1000 4,424 25.41 14.04 12.43 2.39 28.94
DE 12519.9148

Biaya/Kg : T. Kerja 250

BBM 280
Karung 100
Lain-lain 100
Total biaya prod/Kg. (Rp) 5,154
harga psr hemat
Harga jual/kg 6,000 8000 2,000
Keuntungan/kg 846 7500 1,500
 PROD/HARI (Kg) 1,000
PROD/BLN (Kg) 30,000
PENDAPATAN BERSIH/BLN : 25,380,000

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 . Pakan LELE ( Prot. 30%. )

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 Kep. Tongkol 50 16.09 24.84 2.01 0 18.2 7262.2 400 5,500 2,200 20 6.436 9.936 0.804 0
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 2379.9 150 3,000 450 1.3725 0.44 0.798 0.2805 10.9545
Ampas Tahu 12 8.9 11.7 1.2 23.2 7.4 0.0 3,000 - 0 0.00 0 0 0
Silase 44 16.09 20.2 2.01 0 4.5 0.0 5,000 - 0 0.00 0 0 0
Dedak halus 10 8 7.2 3.5 56.2 15.2 3796.6 250 3,000 750 2.5 2 1.8 0.88 14.05
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 1 10,000 10 0 0 0 0 0
T.Gaplek 0 0 0 0 0 0.0 0.0 50 3,000 150 0 0 0 0 0
Jumlah 123.3 18952.6 1000 5,310 32.87 14.97 13.39 2.70 30.70 94.64
DE 15162.1032

PAKAN LELE SNI 01-4087-2006

min min maks Serat BETN Air mak mm
30 5 13 6 34 12 <2 Benih
28/25 5 13 6 36 12 2-3/3-4 Pembesaran
30 5 13 6 34 12 >4 Induk

Biaya/Kg : T. Kerja 250

 BBM 280
Karung 100
Lain-lain 100
Total biaya prod/Kg. (Rp) 6,040 4,960
harga psr hemat
Harga jual/kg 7,000 11000 4,000
Keuntungan/kg 960 10000 3,000
PROD/HARI (Kg) 1,000
PROD/BLN (Kg) 30,000
PENDAPATAN BERSIH/BLN : 28,800,000

T. Ikan 30% 10 3.00

Kedelai 25% 10 2.50
Jagung 15% 10 1.50
Dedak 25% 10 2.50
Tapioka 5% 10 0.50
m. Ikan 50 ml 500 ml
Vitamin 2g 20 g
10.00
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