PROTEIN LEMAK SERAT ENERGI Ca P MIXING KANDUNGAN GIZI HARGA / Kg TOTAL HARGA

MIXING HARGA KOMPOSISI

( % ) ( % ) ( % ) k.kal/kg ( % ) ( % ) ( Kg ) PROTEIN LEMAK SERAT KASAR M.ENERGI Ca P ( Rp ) ( Rp )
STARTER / CRAMBLE 248,500.00 22.00 5.00 5.00 3,200.00 0.90 0.600 450.00 76.27% 99.00% 22.50% 22.50% 2,440.68 4.05% 2.70% 4,970.00 2,236,500.00
KONSENTRATE 250,000.00 28.00 3.00 7.00 2,300.00 3.00 1.300 50.00 8.47% 14.00% 1.50% 3.50% 194.92 1.50% 0.65% 5,000.00 250,000.00
JAGUNG GILING 2,500.00 8.00 4.00 2.00 3,320.00 0.010 0.250 75.00 12.71% 6.00% 3.00% 1.50% 422.03 0.01% 0.19% 2,500.00 187,500.00
DEDAK HALUS 1,600.00 11.00 1.00 13.50 1,270.00 0.060 1.000 15.00 2.54% 1.65% 0.15% 0.15% 32.29 0.01% 0.15% 1,600.00 24,000.00
TOTAL 590 100.00% 20.45% 4.60% 4.69% 3,089.92 0.94% 0.63% 2,698,000.00

Standart Gizi/ekor/hari umur 71 -77 hari 19 -21% 3.50% 5.50% 2800-3000 1.05% 0.70%

Harga Ransum ( Kg ) 4,572.88

Harga Protein / Gr Rp 22.36

BIAYA RANSUM HARIAN

Populasi Ayam Awal 1,000 0
Populasi Ayam 1,000 0.00%
Intake Ransum / Hari Kg 65.00 Harga Rp 297,237.29
Intake Ransum / Ekor / Hari Gr 65.00 Rp 297.24

KONSENTRAT Gr 49.58 83.33% 226.71

JAGUNG GILING Gr 8.26 13.89% 37.78
DEDAK HALUS Gr 1.65 2.78% 7.56
TOTAL 59.49 100.00% 272.05
InTake Ransum gr/ekor/hari umur 71-77 hr 65 - 69 65.00
InTake Protein gr / ekor / hari 12.3 - 13.5 12.17 Rp 22.36 Rp 272.05
 PROTEIN LEMAK SERAT ENERGI Ca P MIXING KANDUNGAN GIZI HARGA / Kg TOTAL HARGA
MIXING HARGA KOMPOSISI
( % ) ( % ) ( % ) k.kal/kg ( % ) ( % ) ( Kg ) PROTEIN LEMAK SERAT KASAR M.ENERGI Ca P ( Rp ) ( Rp )
STARTER / CRAMBLE 248,500.00 22.00 5.00 5.00 3,200.00 0.90 0.600 300.00 51.72% 66.00% 15.00% 15.00% 1,655.17 2.70% 1.80% 4,970.00 1,491,000.00
KONSENTRATE 250,000.00 28.00 3.00 7.00 2,300.00 3.00 1.300 100.00 17.24% 28.00% 3.00% 7.00% 396.55 3.00% 1.30% 5,000.00 500,000.00
JAGUNG GILING 2,500.00 8.00 4.00 2.00 3,320.00 0.010 0.250 150.00 25.86% 12.00% 6.00% 3.00% 858.62 0.02% 0.38% 2,500.00 375,000.00
DEDAK HALUS 1,600.00 11.00 1.00 13.50 1,270.00 0.060 1.000 30.00 5.17% 3.30% 0.30% 0.30% 65.69 0.02% 0.30% 1,600.00 48,000.00
TOTAL 580 100.00% 18.84% 4.19% 4.36% 2,976.03 0.99% 0.65% 2,414,000.00

Standart Gizi/ekor/hari umur 78 - 84 hari 19 -21% 3.50% 5.50% 2800-3000 1.05% 0.70%

Harga Ransum ( Kg ) 4,162.07

Harga Protein / Gr Rp 22.09

BIAYA RANSUM HARIAN

Populasi Ayam Awal 1,000 0
Populasi Ayam 1,000 0.00%
Intake Ransum / Hari Kg 69.00 Harga Rp 287,182.76
Intake Ransum / Ekor / Hari Gr 69.00 Rp 287.18

KONSENTRAT Gr 35.69 62.50% 148.54

JAGUNG GILING Gr 17.84 31.25% 74.27
DEDAK HALUS Gr 3.57 6.25% 14.85
TOTAL 57.10 100.00% 237.67
InTake Ransum gr/ekor/hari umur 78 - 84 hr 69 - 72 69.00
InTake Protein gr / ekor / hari 13 - 15.8 10.76 Rp 22.09 Rp 237.67
 PROTEIN LEMAK SERAT ENERGI Ca P MIXING KANDUNGAN GIZI HARGA / Kg TOTAL HARGA
MIXING HARGA KOMPOSISI
( % ) ( % ) ( % ) k.kal/kg ( % ) ( % ) ( Kg ) PROTEIN LEMAK SERAT KASAR M.ENERGI Ca P ( Rp ) ( Rp )
STARTER / CRAMBLE 248,500.00 22.00 5.00 5.00 3,200.00 0.90 0.600 150.00 21.13% 33.00% 7.50% 7.50% 676.06 1.35% 0.90% 4,970.00 745,500.00
KONSENTRATE 250,000.00 28.00 3.00 7.00 2,300.00 3.00 1.300 200.00 28.17% 56.00% 6.00% 14.00% 647.89 6.00% 2.60% 5,000.00 1,000,000.00
JAGUNG GILING 2,500.00 8.00 4.00 2.00 3,320.00 0.010 0.250 300.00 42.25% 24.00% 12.00% 6.00% 1,402.82 0.03% 0.75% 2,500.00 750,000.00
DEDAK HALUS 1,600.00 11.00 1.00 13.50 1,270.00 0.060 1.000 60.00 8.45% 6.60% 0.60% 0.60% 107.32 0.04% 0.60% 1,600.00 96,000.00
TOTAL 710 100.00% 16.85% 3.68% 3.96% 2,834.08 1.04% 0.68% 2,591,500.00

Standart Gizi/ekor/hari umur 71 -77 hari 19 -21% 3.50% 5.50% 2800-3000 1.05% 0.70%

Harga Ransum ( Kg ) 3,650.00

Harga Protein / Gr Rp 21.67

BIAYA RANSUM HARIAN

Populasi Ayam Awal 1,000 0
Populasi Ayam 1,000 0.00%
Intake Ransum / Hari Kg 85.00 Harga Rp 310,250.00
Intake Ransum / Ekor / Hari Gr 85.00 Rp 310.25

KONSENTRAT Gr 17.96 29.41% 65.55

JAGUNG GILING Gr 35.92 58.82% 131.09
DEDAK HALUS Gr 7.18 11.76% 26.22
TOTAL 61.06 100.00% 222.86
InTake Ransum gr/ekor/hari umur 71-77 hr 85 - 91 85.00
InTake Protein gr / ekor / hari 12.3 - 13.5 10.28 Rp 21.67 Rp 222.86
 PROTEIN LEMAK SERAT ENERGI Ca P MIXING KANDUNGAN GIZI HARGA / Kg TOTAL HARGA
MIXING HARGA KOMPOSISI
( % ) ( % ) ( % ) k.kal/kg ( % ) ( % ) ( Kg ) PROTEIN LEMAK SERAT KASAR M.ENERGI Ca P ( Rp ) ( Rp )
KONSENTRATE GROWER 295,000.00 28.00 3.00 7.00 2,300.00 3.00 1.300 100.00 32.26% 28.00% 3.00% 7.00% 741.94 3.00% 1.30% 5,900.00 590,000.00
JAGUNG GILING 3,000.00 8.00 4.65 2.90 3,320.00 0.010 0.250 150.00 48.39% 12.00% 6.98% 4.35% 1,606.45 0.02% 0.38% 3,000.00 450,000.00
DEDAK HALUS 2,500.00 11.00 15.12 16.66 1,270.00 0.060 1.600 60.00 19.35% 6.60% 9.07% 9.07% 245.81 0.04% 0.96% 2,500.00 150,000.00
TOTAL 310 100.00% 15.03% 6.14% 6.59% 2,594.19 0.98% 0.85% 1,190,000.00

Standart Kebutuhan Gizi / ekor / hari 16 - 18% 3.50% 6.00% 2800-3000 1.05% 0.70%

Harga Ransum ( Kg ) 3,838.71

Harga Protein / Gr Rp 25.54

BIAYA RANSUM HARIAN

Populasi Ayam Awal 1,000 0
Populasi Ayam 1,000 0.00%
Intake Ransum / Hari Kg 72.00 Harga Rp 276,387.10
Intake Ransum / Ekor / Hari Gr 72.00 Rp 276.39

KONSENTRAT Gr 23.23 32.26% 89.16

JAGUNG GILING Gr 34.84 48.39% 133.74
DEDAK HALUS Gr 13.94 19.35% 53.49
TOTAL 72.00 100.00% 276.39
InTake Ransum gr / ekor / hari 72 - 76 72.00
InTake Protein gr / ekor / hari 11.5 - 13 10.82 Rp 25.54 Rp 276.39
 PROTEIN LEMAK SERAT ENERGI Ca P MIXING KANDUNGAN GIZI HARGA / Kg TOTAL HARGA
MIXING HARGA KOMPOSISI
( % ) ( % ) ( % ) k.kal/kg ( % ) ( % ) ( Kg ) PROTEIN LEMAK SERAT KASAR M.ENERGI Ca P ( Rp ) ( Rp )
KONSENTRATE GROWER 317,500.00 31.00 3.50 7.50 2,250.00 7.00 1.300 200.00 35.71% 62.00% 7.00% 15.00% 803.57 14.00% 2.60% 6,350.00 1,270,000.00
JAGUNG GILING 3,350.00 8.00 4.65 2.90 3,320.00 0.010 0.250 300.00 53.57% 24.00% 13.95% 8.70% 1,778.57 0.03% 0.75% 3,350.00 1,005,000.00
DEDAK HALUS 2,300.00 11.00 15.12 16.66 1,270.00 0.060 1.600 60.00 10.71% 6.60% 9.07% 9.07% 136.07 0.04% 0.96% 2,300.00 138,000.00
TOTAL 560 100.00% 16.54% 5.36% 5.85% 2,718.21 2.51% 0.77% 2,413,000.00

Standart Kebutuhan Gizi / ekor / hari 16 - 18% 3.50% 6.00% 2800-3000 1.05% 0.70%

Harga Ransum ( Kg ) 4,308.93

Harga Protein / Gr Rp 26.06

BIAYA RANSUM HARIAN

Populasi Ayam Awal 2,030 0
Populasi Ayam 2,030 0.00%
Intake Ransum / Hari Kg 153.00 Harga Rp 659,266.07
Intake Ransum / Ekor / Hari Gr 75.37 Rp 324.76

KONSENTRAT Gr 26.92 35.71% 115.99

JAGUNG GILING Gr 40.38 53.57% 173.98
DEDAK HALUS Gr 8.08 10.71% 34.80
TOTAL 75.37 100.00% 324.76
InTake Ransum gr / ekor / hari 72 - 76 75.37
InTake Protein gr / ekor / hari 11.5 - 13 12.46 Rp 26.06 Rp 324.76
 MIXING HARGA

KONSENTRATE 385,000.00
JAGUNG GILING 2,600.00
DEDAK HALUS 1,500.00
TOTAL

Standart Kebutuhan Gizi / ekor / hari

Harga Ransum ( Kg )
Harga Protein / Gr

BIAYA RANSUM HARIAN

Populasi Ayam Awal 10,000
Populasi Ayam 10,000
Intake Ransum / Hari Kg
Intake Ransum / Ekor / Hari Gr

KONSENTRAT Gr
JAGUNG GILING Gr
DEDAK HALUS Gr
TOTAL
InTake Ransum gr / ekor / hari 115 - 120
InTake Protein gr / ekor / hari 20 - 22
Harga Telur / Butir - Rak Rp
Produksi Telur Rak
 Butir
Biaya Ransum / Ekor - Populasi / Hari ( HPP ) Rp
BEP Harga Telur / Rak - Butir Rp
Rp
Rp
Target BIP Produksi Ayam %
Rak
Selisih Penjualan Telur - HPP ( populasi ) Rp

Penjualan Telur Rp
Biaya Produksi ( HPP ) / Populasi Awal Rp
Selisih Penjualan Telur - HPP ( Hand House ) Rp
HPP TELUR Rp

Produksi Hand House

B/C RATIO
PROTEIN LEMAK SERAT ENERGI Ca
( % ) ( % ) ( % ) k.kal/kg ( % )
36.00 4.00 8.00 2,200.00 11.00
8.00 4.00 2.00 3,320.00 0.010
10.00 1.00 13.50 1,270.00 0.060

0
0.00%
3,300.00
330.00

280.0
8,400
 P MIXING KAND
KOMPOSISI
( % ) ( Kg ) PROTEIN LEMAK

1.300 50.00 33.33% 18.00% 2.00%

0.250 75.00 50.00% 6.00% 3.00%
1.000 25.00 16.67% 2.50% 0.25%
150 100.00% 17.67% 3.50%

17.50% 3.50%

110.00 33.33%
165.00 50.00%
55.00 16.67%
330.00 100.00%

58.30
 KANDUNGAN GIZI
SERAT KASAR M.ENERGI Ca P

4.00% 733.33 5.50% 0.65%

1.50% 1,660.00 0.01% 0.19%
0.25% 211.67 0.02% 0.25%
3.83% 2,605.00 3.68% 0.73%

3.00-6.00% 2600-2800 3.00% 0.45%

 HARGA / Kg TOTAL HARGA
( Rp ) ( Rp )
7,700.00 385,000.00
2,600.00 195,000.00
1,500.00 37,500.00
617,500.00

4,116.67
Rp 23.30

Harga Rp 13,585,000.00
Rp 1,358.50

452.83
679.25
226.42
1,358.50
330.00
Rp 23.30 Rp 1,358.50
Rp 900.00 Rp 27,000.00
84.00% Rp 7,560,000.00
 Rp 900.00
Rp 1,562.28 Rp 15,622,750.00
Rp 23,130.00
Rp 55,795.54
Rp 771.00
173.59%
587.33
Rp (8,062,750.00)
Rp (959.85)
Rp 7,560,000.00
Rp 15,622,750.00
Rp (8,062,750.00)
Rp 56,295.54
Rp (959.85)
84.00%
0.48
 MIXING HARGA

KONSENTRATE 365,000.00
JAGUNG GILING 3,000.00
DEDAK HALUS 1,600.00
TOTAL

Standart Kebutuhan Gizi / ekor / hari

Harga Ransum ( Kg )
Harga Protein / Gr

BIAYA RANSUM HARIAN

Populasi Ayam Awal 4,000
Populasi Ayam 4,000
Intake Ransum / Hari Kg
Intake Ransum / Ekor / Hari Gr

KONSENTRAT Gr
JAGUNG GILING Gr
DEDAK HALUS Gr
TOTAL
InTake Ransum gr / ekor / hari 115 - 120
InTake Protein gr / ekor / hari 20 - 22
Harga Telur / Butir - Rak Rp
Produksi Telur Rak
 Butir
Biaya Ransum / Ekor - Populasi / Hari ( HPP ) Rp
BIP Harga Telur / Rak - Butir Rp
Rp
Rp
Target BIP Produksi Ayam %
Rak
Selisih Penjualan Telur - HPP ( populasi ) Rp

Penjualan Telur Rp
Biaya Produksi ( HPP ) / Populasi Awal Rp
Selisih Penjualan Telur - HPP ( Hand House ) Rp
HPP TELUR Rp

Produksi Hand Hoaus

B/C RATIO
PROTEIN LEMAK SERAT ENERGI Ca
( % ) ( % ) ( % ) k.kal/kg ( % )
36.00 4.00 8.00 2,200.00 11.00
8.00 4.00 2.00 3,320.00 0.010
11.00 1.00 13.50 1,270.00 0.060

0
0.00%
460.00
115.00

84.0
2,520
 P MIXING KAND
KOMPOSISI
( % ) ( Kg ) PROTEIN LEMAK

1.300 50.00 28.57% 18.00% 2.00%

0.250 75.00 42.86% 6.00% 3.00%
1.000 50.00 28.57% 5.50% 0.50%
175 100.00% 16.86% 3.14%

17.50% 3.50%

32.86 28.57%
49.29 42.86%
32.86 28.57%
115.00 100.00%

19.39
 KANDUNGAN GIZI
SERAT KASAR M.ENERGI Ca P

4.00% 628.57 5.50% 0.65%

1.50% 1,422.86 0.01% 0.19%
0.50% 362.86 0.03% 0.50%
3.43% 2,414.29 3.16% 0.76%

3.00-6.00% 2600-2800 3.00% 0.45%

 HARGA / Kg TOTAL HARGA
( Rp ) ( Rp )
7,300.00 365,000.00
3,000.00 225,000.00
1,600.00 80,000.00
670,000.00

3,828.57
Rp 22.71

11400

Harga Rp 1,761,142.86
Rp 440.29

125.80
188.69
125.80
440.29
115.00
Rp 22.71 Rp 440.29
Rp 766.67 Rp 23,000.00
63.00% Rp 1,932,000.00
 Rp 766.67
Rp 506.33 Rp 2,025,314.29
Rp 21,174.29
Rp 24,110.88
Rp 705.81
66.04%
83.17
Rp (93,314.29)
Rp (37.03)
Rp 1,932,000.00
Rp 2,025,314.29
Rp (93,314.29) -Rp2,799,429
Rp 24,610.88
Rp (37.03)
63.00%
0.95
30500