Formula Ebt

Materials Ash CP CF Fat NFE NDF Sugar
Rice Straw 15 4 30 2.1 48.9 68.8 0

Green chop corn 7 8 18 2.5 64.5 47 8
Pollard 6 16 12 6 60 43 1
ddgs 6.05 31.4 7.4 12.1 43.05 34.1 6.3
Soya bean meal 6.7 42 4.3 2 45 15.8 5
Soya Flour 6.7 30 4.3 2 57 15.8 5
copra meal 4 21 14 8 53 52 2
Palm Kernel Meal 5 15 20 8 52 65 2
Cassava chip 3 2 10 0.5 84.5 20 2
Dried cassava 5 4 14 1 76 30 2
Molasses 12 2 1 2 83 0.7 55
Salt 100 0 0 0
Limestone 100 0 0 0
Zeolite 100 0 0 0
Urea 100 280 x 0 0
Ammonium sulphate 100 100 x 0 0
Sodium Bicarbonate 100 0 0 0
Rock Phosphate 100 0
Mineral mix 100 0
RATION
Materials Formula (%) As Feed (Kg)
Rice Straw 5 0.85
Green chop corn 32 5.44
Pollard 3 0.51
ddgs 7 1.19
Soya bean meal 2 0.34
Soya Flour 0 0.00
copra meal 3 0.51
Palm Kernel Meal 10 1.70
Cassava chip 3 0.51
Dried cassava 26.02 4.42
Molasses 7 1.19
Salt 0.5 0.09
Limestone 0.12 0.02
Zeolite 0.06 0.01
Urea 0.5 0.09
Ammonium sulphate 0.15 0.03
Sodium Bicarbonate 0.1 0.02
Rock Phosphate 0.25 0.04
Mineral mix 0.3 0.05
100 17
Starch othercarbs ME Ca P PEF
0 10.1 7.608 0.29 0.09 100
27.5 0 10.515 50
27 1 11.365 0
5.1 4.95 12.9975 0.081 0.88 5
2 26.5 11.205 0
2 38.5 11.205 0
2 11 11.22 0.14 0.6 0
2 3 10.515 0.2 0.62 5
70 2.5 12.34 0
50 8 11.37 5
0 28.3 13.2085 0
0 0 0 0
0 0 0 36 0
0 0 0 36 0
0 x x 0
0 x x 0
0 0 0
0 0 24 18 0
0 0 0
Filter INGREDIENT Cost (Rp/kg) DM Rp/kgDM Ash
15.05 Rice Straw 500.00 0.85 588.24 15
0 Napier Grass 0.12 0.00 15
1 Palm frond 0.3 0.000 9
98.62 Green chop corn 559.00 0.25 2236.00 7
0 Napier Grass silage 0.20 0.00 15
1 Corn silage 700.00 0.30 2333.33 5
1 Whole Sugar Cane 800.00 0.23 3539.82 7
1 Cane tops 400.00 0.27 1492.54 7
1 Bagasse 300 0.8 375.00 5
0 Pineapple pulp 0.20 0.00 5
0 Pineapple skins 0.20 0.00 15
0 Spent grain 0.25 0.00 4.5
0 PODC (decanter cake) 0.4 0.00 15
0 Crushed corn 0.90 0.00 2
0 Feed wheat 0.90 0.00 3
0 Feed Barley 0.90 0.00 4
1 Rice Bran 0.90 0.00 10.02
9.78 Pollard 2750.00 0.89 3089.89 6
0 corn bran 0.90 0.00 3.9
0 corn gluten meal 0.90 0.00 3.4
21.28 ddgs 4900.00 0.89 5505.62 6.05
7.47 Soya bean meal 6100.00 0.89 6853.93 6.7
1.9 Soya beans 5175.00 0.89 5814.61 6.7
10.23 copra meal 3950.00 0.89 4438.20 4
0 white copra meal 0.90 0.00 4
28.97 Palm Kernel Meal 1325.00 0.89 1488.76 5
0 Sawit KB Pellet 0.88 0.00 7
10.83 Gaplek 2700.00 0.89 3033.71 3
1 Elot 245.00 0.86 284.88 3
76.8922 Onggok 1438.00 0.86 1672.09 5
0 Vietnam cassava residue pellet 0.90 0.00 5
0 Vietnam cassava pellet 0.90 0.00 3
0 Corn Cob 0.88 0.0 8.0
0 Coffee skin 0.88 0.00 8
0 Coffee hulls (feedipedia 11/15) 0.89 0.00 6.5
0 Australia Hay Pellet 0.88 0.00 8
22.25 Molasses 2250.00 0.75 3000.00 12
0 Raw Sugar 1 0.00 0
0 Mekong Micro Premix 1 0.00 100
2.547 Salt 1000.00 1 1000.00 100
1.3832 Limestone 600.00 1 600.00 100
1.1926 Zeolite 4000.00 1 4000.00 100
2.523 Urea 8000.00 1 8000.00 100
1.4855 Ammonium sulphate 8000.00 1 8000.00 100
1.326 Sodium Bicarbonate 3000.00 1 3000.00 100
0 CCO 0.9 0.00 11.22
1.7925 DCP (Di Calcium Phosphate) 2000 1 2000.00 100
1.921 Mineral mix 13500 1 13500.00 100
0 Soda ash 1 0.00 100
0 Mekong Macro Premix 0.951 0.00 35.7
0 New ingredient 1 0.00
new ingredients above here 1
Total As Fed
Total DM
DM/AsFed
Rp/kg AsFed
Rp/kgDM
Ash
CP
CF
Fat
NFE
NDF
Sugar
Starch
othercarbs
ME
Ca
P
PEF
urea
CP CF Fat NFE NDF Sugar Starch othercarbs ME Ca
4 30 2.1 48.9 68.8 0 0 10.1 7.608 0.29
12 24 5.9 43.1 58 7 0 2.1 9.286
8 38 4 41 65 3 11 9.075
8 18 2.5 64.5 47 8 27.5 0 10.515
9 25 5.9 45.1 60 2 0 8.1 8.996
7 20 2.5 65.5 48 3 27.5 7 10.51 0.25
4.1 34 1.7 53.2 50.2 43.9 0 -6.9 11.065 0.19
4.9 34 1.5 52.6 67.7 9 0 9.9 8.8335 0.28
1.15 36 0.36 57.49 80 0 0 13.49 7.8864
6 26 2 61 62 8 0 17 9.41 0.24
12 24 5.9 43.1 58 7 0 2.1 9.286
26 16 9.2 44.3 55 2 3 0.3 11.333 0.35
15 30 10 30 60 0 0 0 9.9
8 3.5 4 82.5 19 2 61 4 13.165
12 5 3 77 22 2 56 2 12.57 0.11
14 7 4 71 31 2 45 0 12.065
12.6 6.6 11.6 59.18 25.1 7 28 5.68 13.2921 0.07
16 12 6 60 43 1 27 1 11.365
12.6 9.5 8.2 65.8 37 4.5 29.7 4.1 12.609 0.41
66 2 2.9 25.7 9.2 2.6 15 0.9 12.278 0.4
31.4 7.4 12.1 43.05 34.1 6.3 5.1 4.95 12.9975 0.081
42 4.3 2 45 15.8 5 2 26.5 11.205
30 4.3 2 57 15.8 5 2 38.5 11.205
21 14 8 53 52 2 2 11 11.22 0.14
17 21 8 50 50 4 2 15 11.39 0.14
15 20 8 52 65 2 2 3 10.515 0.2
14 16 4 59 48 4 20 3 10.52
2 10 0.5 84.5 20 2 70 2.5 12.34
2 10 0.5 84.5 20 2 70 2.5 12.34
4 14 1 76 30 2 50 8 11.37
4 14 1 76 30 2 50 8 11.37
2 10 0.5 84.5 20 2 70 2.5 12.34
4.0 30.0 3.0 55.0 65.0 1.0 1.0 18.0 8.9
4 30 3 55 65 1 1 18 8.895
9.4 36 1.7 46.4 61.8 0 0 20.6 8.847
10 20 4 58 55 4 0 19 9.685
2 1 2 83 0.7 55 0 28.3 13.2085
0 0 0 100 0 100 0 0 16
0 0 0 0 0 0
0 0 0 0 0 0
0 0 0 0 0 0 36
0 0 0 0 0 0 36
280 x 0 0 0 x x
100 x 0 0 0 x x
0 0 0 0 0 0
18.26 9.09 6.78 54.65 33.13 3.96 27.5 -0.85 11.49835 0
0 0 0 24
0 0 0
0 0 0
51.7 1.99 0.93 39.11 7.33 23.35 0.93 8.56 3.78
100 100 12
100 100 12
100 100 12
100 100 12
12
Formulate on As Fed basis
P PEF Rp/CP Rp/MJ Available Supplement Recon % Ration MIX5
0.09 100 147.0588 77.31799 1 5.00 0.60
45 0 0 0
75 0 0 1 0
50 279.5 212.6486 1 8.1 32.00 3.84
45 0 0 0
0.23 30 333.3333 222.0108 1 0
0.11 65 863.3715 319.9117 1 0
0.12 50 304.5995 168.9633 1 0
90 326.087 47.55021 1 0
0.12 45 0 0 0
45 0 0 0
0.7 5 0 0 0
0 0 0 0
0 0 0 0
0.39 0 0 0 0
0 0 0 0
1.7 0 0 0 1 0
0 193.118 271.8775 1 0.450 3.00 0.36
0.4 0 0 0 0
0.62 5 0 0 0
0.88 5 175.3382 423.5905 1 0.810 7.00 0.84
0 163.1889 611.6852 1 0.750 2.00 0.24
0 193.8202 518.9297 1 0.900 0.00 0.00
0.6 0 211.343 395.5617 1 0.900 3.00 0.36
0.6 0 0 0 0
0.62 5 99.25094 141.5848 1 0.300 0.570 10.00 1.20
30 0 0 0
0 1516.854 245.8434 1 1.5 3.00 0.36
0 142.4419 23.0862 1 0
5 418.0233 147.0618 1 2.980 26.02 3.12
5 0 0 0
0 0 0 0
35 0 0 0
35 0 0 0
35 0 0 0
55 0 0 0
0 1500 227.1265 1 1.480 7.00 0.84
0 #DIV/0! 0 0
0 #DIV/0! #DIV/0! 0
0 #DIV/0! #DIV/0! 1 0.076 0.076 0.50 0.06
0 #DIV/0! #DIV/0! 1 0.025 0.025 0.12 0.01
0 #DIV/0! #DIV/0! 1 0.013 0.013 0.06 0.01
0 28.57143 #VALUE! 1 0.069 0.069 0.50 0.06
0 80 #VALUE! 1 0.032 0.032 0.15 0.02
#DIV/0! #DIV/0! 1 0.025 0.025 0.10 0.01
0 0 0 0 0
18 0 #DIV/0! #DIV/0! 1 0.05 0.05 0.25 0.03
0 #DIV/0! #DIV/0! 1 0.044 0.044 0.30 0.04
0 #DIV/0! #DIV/0! 0
0 0 0 0 0
#DIV/0! 0 0
#DIV/0! 0 0
#DIV/0! 0 0
#DIV/0! 0 0
Total As Fed 26 0.634 18.774 100 12

Total DM 20.59 0.60 11.27 66.78 8.01
DM/AsFed 0.79 0.95 0.60 0.67 0.67
Rp/kg AsFed 2853.54 3339.91 1952.83 1723.67 1723.67
Rp/kgDM 3602.60 3523.29 3254.54 2581.22 2581.22
Ash 42.94 57.80 8.88 9.31 9.31
CP 26.76 44.13 14.15 12.64 12.64
CF 8.95 8.89 11.06 13.75 13.75
Fat 2.57 3.55 3.11 3.75 3.75
NFE 37.22 23.10 64.79 62.88 62.88
NDF 23.42 28.88 30.11 36.98 36.98
Sugar 4.27 0.89 8.87 7.14 7.14
Starch 11.73 0.89 26.39 24.80 24.80
othercarbs 6.75 1.33 10.48 7.70 7.70
ME 6.82 4.67 11.21 10.90 10.90
Ca 4.70 4.36 0.25 0.25 0.25
P 1.05 1.77 0.21 0.26 0.26
PEF 11.77 2.22 10.67 15.16 15.16
4.86 11.48 0.61 0.75 0.75
15 16 18
ulate on As Fed basis
MIX6 MIX7 MIX8 Kasa% MIX10 Supplement Recon % Ration MIX5
0.75 0.80 0.90 5 1 0 0 6.364448 6.364448
0 0 0 0 0 0 0
0 0 0 0 0 0 0
4.80 5.12 5.76 32 6 0 17.97603 11.98014 11.98014
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0.45 0.48 0.54 3 0.5 0 3.55526 3.998371 3.998371
0 0 0 0 0 0 0
0 0 0 0 0 0 0
1.05 1.12 1.26 7 1.2 0 6.399467 9.329532 9.329532
0.30 0.32 0.36 2 0.5 0 5.925433 2.66558 2.66558
0.00 0.00 0.00 0 0 7.110519 0 0
0.45 0.48 0.54 3 0.5 0 7.110519 3.998371 3.998371
0 0 0 0 0 0 0
1.50 1.60 1.80 10 1 44.42596 4.503329 13.3279 13.3279
0 0 0 0 0 0 0
0.45 0.48 0.54 3 0.5 0 11.85087 3.998371 3.998371
0 0 0 0 0 0 0
3.90 4.16 4.68 26.02 5 0 22.75011 33.51024 33.51024
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
1.05 1.12 1.26 7 1.5 0 9.853529 7.861965 7.861965
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0.08 0.08 0.09 0.5 0.09 12.64559 0.674656 0.748759 0.748759
0.02 0.02 0.02 0.12 0.02 4.159734 0.221926 0.5 0.179702
0.01 0.01 0.01 0.06 0.01 2.163062 0.115402 0.089851 0.089851
0.08 0.08 0.09 0.5 0.08 11.48087 0.612517 0.748759 0.748759
0.02 0.02 0.03 0.15 0.03 5.324459 0.284066 0.224628 0.224628
0.02 0.02 0.02 0.1 0.015 4.159734 0.221926 0.149752 0.149752
0 0 0 0 0 0 0
0.04 0.04 0.05 0.25 0.04 8.319468 0.443853 0.374379 0.374379
0.05 0.05 0.05 0.3 0.05 7.321131 0.39059 0.449255 0.449255
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
15 16 18 100.000 18.035 100 100 100.3203 100

10.02 10.68 12.02 66.78 11.85
0.67 0.67 0.67 0.67 0.66
1723.67 1723.67 1723.67 1723.67 1729.75
2581.22 2581.22 2581.22 2581.22 2633.02
9.31 9.31 9.31 9.31 9.40
12.64 12.64 12.64 12.64 12.08
13.75 13.75 13.75 13.75 13.29
3.75 3.75 3.75 3.75 3.33
62.88 62.88 62.88 62.88 64.03
36.98 36.98 36.98 36.98 34.71
7.14 7.14 7.14 7.14 8.05
24.80 24.80 24.80 24.80 26.03
7.70 7.70 7.70 7.70 8.53
10.90 10.90 10.90 10.90 10.95
0.25 0.25 0.25 0.25 0.22
0.26 0.26 0.26 0.26 0.22
15.16 15.16 15.16 15.16 16.15
0.75 0.75 0.75 0.75 0.68
MIX6 MIX7 MIX8 Kasa% MIX10
6.364448 6.3644477 6.3644477 6.3644477 7.1742066
0 0 0 0 0
0 0 0 0 0
11.98014 11.980137 11.980137 11.980137 12.660365
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
3.998371 3.9983707 3.9983707 3.9983707 3.7559082
0 0 0 0 0
0 0 0 0 0
9.329532 9.3295316 9.3295316 9.3295316 9.0141796
2.66558 2.6655805 2.6655805 2.6655805 3.7559082
0 0 0 0 0
3.998371 3.9983707 3.9983707 3.9983707 3.7559082
0 0 0 0 0
13.3279 13.327902 13.327902 13.327902 7.5118163
0 0 0 0 0
3.998371 3.9983707 3.9983707 3.9983707 3.7559082
0 0 0 0 0
33.51024 33.51024 33.51024 33.51024 36.293045
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
7.861965 7.8619649 7.8619649 7.8619649 9.4952735
0 0 0 0 0
0 0 0 0 0
0.748759 0.7487586 0.7487586 0.7487586 0.7596219
0.179702 0.1797021 0.1797021 0.1797021 0.1688049
0.089851 0.089851 0.089851 0.089851 0.0844024
0.748759 0.7487586 0.7487586 0.7487586 0.6752194
0.224628 0.2246276 0.2246276 0.2246276 0.2532073
0.149752 0.1497517 0.1497517 0.1497517 0.1266036
0 0 0 0 0
0.374379 0.3743793 0.3743793 0.3743793 0.3376097
0.449255 0.4492551 0.4492551 0.4492551 0.4220122
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
100 100 100 100 100

Heifers. BB= 385 17.5
Filter INGREDIENT Cost (Rp/kg) Kasa% R1 Cost R1
9.05 Rice Straw 500.00 0 0.00 0.0
115.845 Green chop corn 575.00 47.00 8.23 4729.4
9.1 Pollard 2750.00 2.40 0.42 1155.0
17.78 ddgs 3450.00 4.00 0.70 2415.0
9.67 Soya bean meal 6100.00 4.00 0.70 4270.0
4.25 Soya beans 5175.00 2.00 0.35 1811.3
11.43 copra meal 3300.00 4.00 0.70 2310.0
25.02 Palm Kernel Meal 1325.00 6.00 1.05 1391.3
12.03 Gaplek 2700.00 4.00 0.70 1890.0
66.7402 Onggok 1438.00 17.76 3.11 4469.3
21.975 Molasses 2250.00 7.00 1.23 2756.3
2.432658 Salt 1000.00 0.40 0.071 70.8
1.399666 Limestone 600.00 0.13 0.023 14.0
1.203963 Zeolite 4000.00 0.07 0.012 48.5
2.374847 Urea 8000.00 0.37 0.064 514.5
1.505777 Ammonium sulphate 8000.00 0.17 0.030 238.6
1.367466 Sodium Bicarbonate 3000.00 0.13 0.023 69.9
1.815433 Rock Posphate 2000 0.27 0.047 93.2
1.9235 Mineral mix 30000 0.30 0.053 1575.0
new ingredients above here
Total As Fed 100.0 17.50 29,822.02

Total DM 57.61 10.08
DM/AsFed 0.58 0.58
Rp/kg AsFed 1704.04 1704.04
Standard Rp/kgDM 2957.80 2957.80
Ash 15% Ash 9.16 9.16
CP 14% CP 13.82 13.82
CF 15 - 20% CF 12.11 12.11
Fat 3.38 3.38
NFE 63.61 63.61
NDF 35 - 45% NDF 33.24 33.24
Sugar 5 - 10% Sugar 8.50 8.50
Starch 15 - 25% Starch 25.00 25.00
othercarbs 8.98 8.98
ME 10.5 - 11.5% ME 11.06 11.06
Ca 0.27 0.27
P 0.23 0.23
PEF 12-15% PEF 12.30 12.30
urea Mak 1% urea 0.64 0.64
Steers. BB= 473 18.5
Filter INGREDIENT Cost (Rp/kg) Kasa% R2 Cost R2
9.05 Rice Straw 500.00 0 0.00 0.0
109.205 Green chop corn 575.00 41.00 7.59 4361.4
10.309 Pollard 2750.00 3.40 0.63 1729.8
20.19 ddgs 3450.00 6.00 1.11 3829.5
10.895 Soya bean meal 6100.00 5.00 0.93 5642.5
4.27 Soya beans 5175.00 2.00 0.37 1914.8
11.47 copra meal 3300.00 4.00 0.74 2442.0
25.08 Palm Kernel Meal 1325.00 6.00 1.11 1470.8
12.07 Gaplek 2700.00 4.00 0.74 1998.0
69.2878 Onggok 1438.00 19.76 3.66 5256.8
22.045 Molasses 2250.00 7.00 1.30 2913.8
2.436706 Salt 1000.00 0.40 0.075 74.9
1.400998 Limestone 600.00 0.13 0.025 14.8
1.204655 Zeolite 4000.00 0.07 0.013 51.2
2.378523 Urea 8000.00 0.37 0.068 543.9
1.507481 Ammonium sulphate 8000.00 0.17 0.032 252.3
1.368798 Sodium Bicarbonate 3000.00 0.13 0.025 73.9
1.818096 Rock Posphate 2000 0.27 0.049 98.5
1.9265 Mineral mix 30000 0.30 0.056 1665.0
Total As Fed 100.0 18.50 34,333.69

Total DM 61.39 11.36
DM/AsFed 0.61 0.61
Rp/kg AsFed 1855.79 1855.79
Ash 15% Ash 8.93 8.93
CP 14% CP 14.64 14.64
CF 15 - 20% CF 11.77 11.77
Fat 3.61 3.61
NFE 63.01 63.01
NDF 35 - 45% NDF 32.73 32.73
Sugar 5 - 10% Sugar 8.10 8.10
Starch 15 - 25% Starch 24.76 24.76
ME 10.5 - 11.5% ME 11.14 11.14
Ca 0.26 0.26
P 0.24 0.24
PEF 12-15% PEF 10.60 10.60
urea Mak 1% urea 0.60 0.60
RENCANA PEMBERIAN PAKAN SHIP 09
Kg/Hd ==> 9 11 14 16.5 17.5 17.5
INGREDIENT Cost (Rp/kg) DOF 4-6 DOF 7-10 DOF 11-16 DOF 17-30 DOF 31-75 DOF 76-110
% Ration
Filter Kg/Hd Kg/Hd Kg/Hd Kg/Hd Kg/Hd Kg/Hd Supplement
65.925 Corn silage 575 35.00 3.15 3.85 4.90 5.78 6.13 6.13 ###
22 Green chop corn 700.00 10 7 4 0 0 0 ###
4.71 Pollard 2,750 2.00 0.18 0.22 0.28 0.33 0.35 0.35 ###
12.13 ddgs 3,450 6.00 0.54 0.66 0.84 0.99 1.05 1.05 ###
10.275 Soya bean meal 6,100 5.00 0.45 0.55 0.70 0.83 0.88 0.88 ###
6.565 copra meal 3,300 3.00 0.27 0.33 0.42 0.50 0.53 0.53 ###
19.85 Palm Kernel Meal 1,325 10.00 0.90 1.10 1.40 1.65 1.75 1.75 ###
8.42 Gaplek 2,700 4.00 0.36 0.44 0.56 0.66 0.70 0.70 ###
47.4121 Onggok 1,438 25.02 2.25 2.75 3.50 4.13 4.38 4.38 ###
15.84 Molasses 2,250 8.00 0.72 0.88 1.12 1.32 1.40 1.40 ###
2.0035 Salt 1,400 0.50 0.05 0.06 0.07 0.08 0.09 0.09 ###
1.2476 Limestone 600 0.12 0.01 0.01 0.02 0.02 0.02 0.02 ###
1.1243 Zeolite 4,000 0.06 0.01 0.01 0.01 0.01 0.01 0.01 ###
1.9965 Urea 8,000 0.50 0.05 0.06 0.07 0.08 0.09 0.09 ###
1.31025 Ammonium sulphate 8,000 0.15 0.01 0.02 0.02 0.02 0.03 0.03 ###
1.2105 Sodium Bicarbonate 3,000 0.10 0.01 0.01 0.01 0.02 0.02 0.02 ###
1.51375 Rock Posphate 2,000 0.25 0.02 0.03 0.04 0.04 0.04 0.04 ###
1.6005 Mineral mix 30,000 0.30 0.03 0.03 0.04 0.05 0.05 0.05 ###
Total As Fed 100 19 18 18 16.5 17.5 17.50 ###

Total DM 64.95 8.85 9.24 10.29 10.72 11.37 11.37
DM/AsFed 0.65 0.47 0.51 0.57 0.65 0.65 0.65
Rp/kg AsFed 1807.66 1224.68 1376.90 1561.51 1807.66 1807.66 1807.66
Standard Rp/kgDM 2783.27 2630.67 2681.06 2730.81 2783.27 2783.27 2783.27
Ash Mak 15% Ash 8.89 7.57 8.01 8.44 8.89 8.89 8.89
CP 14% CP 13.90 11.56 12.33 13.10 13.90 13.90 13.90
CF 15 - 20% CF 12.25 14.88 14.01 13.16 12.25 12.25 12.25
Fat 3.60 3.23 3.35 3.47 3.60 3.60 3.60
NFE 63.74 64.34 64.14 63.95 63.74 63.74 63.74
NDF 35 - 45% NDF 33.54 38.45 36.83 35.23 33.54 33.54 33.54
Sugar 5 - 10% Sugar 8.18 6.42 7.00 7.57 8.18 8.18 8.18
Starch 15 - 25% Starch 25.76 26.35 26.16 25.96 25.76 25.76 25.76
othercarbs 8.52 8.00 8.17 8.34 8.52 8.52 8.52
ME 10.5 - 11.5% ME 11.13 10.92 10.99 11.06 11.13 11.13 11.13
Ca 0.23 0.24 0.24 0.23 0.23 0.23 0.23
P 0.25 0.24 0.25 0.25 0.25 0.25 0.25
PEF 12-15% PEF 9.49 16.45 14.15 11.88 9.49 9.49 9.49
urea Mak 1% urea 0.77 0.51 0.59 0.68 0.77 0.77 0.77
Biaya pakan 23,269 24,784 28,107 29,826 31,634 31,634
PEMBERIAN PAKAN DOF 1 - 3

INGREDIENT Cost (Rp/kg) Kg/Hd Cost DMI
Green chop corn 575 25 14,375 6.25
Molasses 2,250 0.2 450 0.15
Salt 1,400 0.02 28
Elektrolit 40,000 0.045 1,800
Total 25.27 16,653 6.40
Rengas, 24 November 2016.

Diajukan, Diperiksa, Mengetahui,
Mahmudi Ir H Gunawan HP Ir Didik P

Dir.Operasional Dir. Utama
RENCANA PEMBERIAN PAKAN SHIP 09 (FORMULA 1)
DOF 4-7 DOF 8-11 DOF 12-16 DOF 17-30 DOF 31-75 DOF 76-110
Berat badan 325 340 349 370 438 490
Keb DMI 8.45 9.18 9.77 10.36 11.38 12.25
Complete Feed 9 11 14 16.5 17.5 18
INGREDIENT Cost (Rp/kg)
% Ration
Filter Kg/Hd Kg/Hd Kg/Hd Kg/Hd Kg/Hd Kg/Hd
71.68 Corn silage 575 38.00 3.42 4.18 5.32 6.27 6.65 6.84
22 Single Green chop corn 575.00 10 7 4 0 0 0
4.72 Pollard 2,750 2.00 0.18 0.22 0.28 0.33 0.35 0.36
12.16 ddgs 3,450 6.00 0.54 0.66 0.84 0.99 1.05 1.08
10.3 Soya bean meal 6,100 5.00 0.45 0.55 0.70 0.83 0.88 0.90
6.58 copra meal 3,300 3.00 0.27 0.33 0.42 0.50 0.53 0.54
18.04 Palm Kernel Meal 1,325 9.00 0.81 0.99 1.26 1.49 1.58 1.62
8.44 Gaplek 2,700 4.00 0.36 0.44 0.56 0.66 0.70 0.72
43.8172 Onggok 1,438 23.02 2.07 2.53 3.22 3.80 4.03 4.14
15.88 Molasses 2,250 8.00 0.72 0.88 1.12 1.32 1.40 1.44
2.006 Salt 1,400 0.50 0.05 0.06 0.07 0.08 0.09 0.09
1.2482 Limestone 600 0.12 0.01 0.01 0.02 0.02 0.02 0.02
1.1246 Zeolite 4,000 0.06 0.01 0.01 0.01 0.01 0.01 0.01
1.999 Urea 8,000 0.50 0.05 0.06 0.07 0.08 0.09 0.09
1.311 Ammonium sulphate 8,000 0.15 0.01 0.02 0.02 0.02 0.03 0.03
1.211 Netral AH 11,000 0.10 0.01 0.01 0.01 0.02 0.02 0.02
1.515 Rock Posphate 2,000 0.25 0.02 0.03 0.04 0.04 0.04 0.05
1.602 Mineral mix 30,000 0.30 0.03 0.03 0.04 0.05 0.05 0.05
Total As Fed 100 19 18 18 16.5 17.5 18.00

Total DMI 63.09 8.68 9.04 10.03 10.41 11.04 11.36
DM/AsFed 0.63 0.46 0.50 0.56 0.63 0.63 0.63
Rp/kg AsFed 1790.90 1150.95 1318.05 1520.70 1790.90 1790.90 1790.90
Standard Rp/kgDM 2838.77 2519.99 2624.55 2728.47 2838.77 2838.77 2838.77
Ash Mak 15% Ash 9.03 7.64 8.09 8.55 9.03 9.03 9.03
CP 14% CP 14.09 11.64 12.44 13.24 14.09 14.09 14.09
CF 15 - 20% CF 12.16 14.87 13.98 13.10 12.16 12.16 12.16
Fat 3.60 3.22 3.34 3.47 3.60 3.60 3.60
NFE 63.58 64.24 64.03 63.81 63.58 63.58 63.58
NDF 35 - 45% NDF 33.35 38.42 36.76 35.11 33.35 33.35 33.35
Sugar 5 - 10% Sugar 8.43 6.55 7.17 7.78 8.43 8.43 8.43
Starch 15 - 25% Starch 25.45 26.16 25.93 25.70 25.45 25.45 25.45
othercarbs 8.51 7.99 8.16 8.33 8.51 8.51 8.51
ME 10.5 - 11.5% ME 11.13 10.91 10.98 11.05 11.13 11.13 11.13
Ca 0.24 0.24 0.24 0.24 0.24 0.24 0.24
P 0.25 0.24 0.25 0.25 0.25 0.25 0.25
PEF 12-15% PEF 10.16 17.02 14.77 12.53 10.16 10.16 10.16
Urea Mak 1% Urea 1.03 0.67 0.79 0.91 1.03 1.03 1.03
Biaya pakan 21,868 23,725 27,373 29,550 31,341 32,236
PEMBERIAN PAKAN DOF 1 - 3 Catatan :

INGREDIENT Cost (Rp/kg) Kg/Hd Cost DMI - Formula ke 1, diberikan dari DOF 1 sd skrg
Green chop corn 575 25 14,375 6.25 ( per tgl 7 Des DOF 11).
Molasses 2,250 0.2 450 0.15 - Akan dilakukan perubahan bertahap
Salt 1,400 0.02 28 Penggunaan Bkl Kopra dan Bkl Sawit,
Elektrolit 40,000 0.045 1,800 Menggunakan formula ke 2 sd ke 4,
Total 25.27 16,653 6.40 mengacu pada formula pakan Ship 5-2015.
- Perubahan bertahap setiap 3 hari.
Rengas, 7 Desember 2016. mulai tgl 8 Desember 2016.

Berat badan 325 340 349 370 438 490
Keb DMI 8.45 9.18 9.77 10.36 11.38 12.25
Complete Feed 9 11 14 16.5 17.5 18
% Ration
71.68 Corn silage 575 38.00 3.42 4.18 5.32 6.27 6.65 6.84
4.72 Pollard 2,750 2.00 0.18 0.22 0.28 0.33 0.35 0.36
12.16 ddgs 3,450 6.00 0.54 0.66 0.84 0.99 1.05 1.08
10.3 Soya bean meal 6,100 5.00 0.45 0.55 0.70 0.83 0.88 0.90
12.16 copra meal 3,300 6.00 0.54 0.66 0.84 0.99 1.05 1.08
12.46 Palm Kernel Meal 1,325 6.00 0.54 0.66 0.84 0.99 1.05 1.08
8.44 Gaplek 2,700 4.00 0.36 0.44 0.56 0.66 0.70 0.72
43.8172 Onggok 1,438 23.02 2.07 2.53 3.22 3.80 4.03 4.14
15.88 Molasses 2,250 8.00 0.72 0.88 1.12 1.32 1.40 1.44
2.006 Salt 1,400 0.50 0.05 0.06 0.07 0.08 0.09 0.09
1.2482 Limestone 600 0.12 0.01 0.01 0.02 0.02 0.02 0.02
1.1246 Zeolite 4,000 0.06 0.01 0.01 0.01 0.01 0.01 0.01
1.999 Urea 8,000 0.50 0.05 0.06 0.07 0.08 0.09 0.09
1.211 Netral AH 11,000 0.10 0.01 0.01 0.01 0.02 0.02 0.02
1.515 Rock Posphate 2,000 0.25 0.02 0.03 0.04 0.04 0.04 0.05
1.602 Mineral mix 30,000 0.30 0.03 0.03 0.04 0.05 0.05 0.05
Total As Fed 100 19 18 18 16.5 17.5 18.00

Total DMI 63.09 8.68 9.04 10.03 10.41 11.04 11.36
DM/AsFed 0.63 0.46 0.50 0.56 0.63 0.63 0.63
Rp/kg AsFed 1850.15 1179.02 1354.26 1566.78 1850.15 1850.15 1850.15
Standard Rp/kgDM 2932.68 2581.44 2696.65 2811.15 2932.68 2932.68 2932.68
Ash Mak 15% Ash 8.99 7.61 8.06 8.51 8.99 8.99 8.99
CP 14% CP 14.34 11.80 12.63 13.46 14.34 14.34 14.34
CF 15 - 20% CF 11.91 14.71 13.79 12.88 11.91 11.91 11.91
Fat 3.60 3.22 3.34 3.47 3.60 3.60 3.60
NFE 63.62 64.27 64.06 63.85 63.62 63.62 63.62
NDF 35 - 45% NDF 32.80 38.06 36.33 34.62 32.80 32.80 32.80
Sugar 5 - 10% Sugar 8.43 6.55 7.17 7.78 8.43 8.43 8.43
Starch 15 - 25% Starch 25.45 26.16 25.93 25.70 25.45 25.45 25.45
othercarbs 8.84 8.21 8.42 8.62 8.84 8.84 8.84
ME 10.5 - 11.5% ME 11.15 10.93 11.01 11.08 11.15 11.15 11.15
Ca 0.23 0.24 0.24 0.24 0.23 0.23 0.23
P 0.25 0.24 0.24 0.25 0.25 0.25 0.25
PEF 12-15% PEF 9.94 16.88 14.60 12.34 9.94 9.94 9.94
Urea Mak 1% Urea 1.03 0.67 0.79 0.91 1.03 1.03 1.03
Biaya pakan 22,401 24,377 28,202 30,527 32,378 33,303

Diajukan, Diperiksa, Mengetahui, - Formula 2, rnc aplikasi tgl 8 sd 10 Des 2016.

Berat badan 325 340 349 370 438 490
Keb DMI 8.45 9.18 9.77 10.36 11.38 12.25
Complete Feed 9 11 14 16.5 17.5 18
% Ration
71.68 Corn silage 575 38.00 3.42 4.18 5.32 6.27 6.65 6.84
4.72 Pollard 2,750 2.00 0.18 0.22 0.28 0.33 0.35 0.36
12.16 ddgs 3,450 6.00 0.54 0.66 0.84 0.99 1.05 1.08
10.3 Soya bean meal 6,100 5.00 0.45 0.55 0.70 0.83 0.88 0.90
17.74 copra meal 3,300 9.00 0.81 0.99 1.26 1.49 1.58 1.62
6.88 Palm Kernel Meal 1,325 3.00 0.27 0.33 0.42 0.50 0.53 0.54
8.44 Gaplek 2,700 4.00 0.36 0.44 0.56 0.66 0.70 0.72
43.8172 Onggok 1,438 23.02 2.07 2.53 3.22 3.80 4.03 4.14
15.88 Molasses 2,250 8.00 0.72 0.88 1.12 1.32 1.40 1.44
2.006 Salt 1,400 0.50 0.05 0.06 0.07 0.08 0.09 0.09
1.2482 Limestone 600 0.12 0.01 0.01 0.02 0.02 0.02 0.02
1.1246 Zeolite 4,000 0.06 0.01 0.01 0.01 0.01 0.01 0.01
1.999 Urea 8,000 0.50 0.05 0.06 0.07 0.08 0.09 0.09
1.211 Netral AH 11,000 0.10 0.01 0.01 0.01 0.02 0.02 0.02
1.515 Rock Posphate 2,000 0.25 0.02 0.03 0.04 0.04 0.04 0.05
1.602 Mineral mix 30,000 0.30 0.03 0.03 0.04 0.05 0.05 0.05
Total As Fed 100 19 18 18 16.5 17.5 18.00

Total DMI 63.09 8.68 9.04 10.03 10.41 11.04 11.36
DM/AsFed 0.63 0.46 0.50 0.56 0.63 0.63 0.63
Rp/kg AsFed 1909.40 1207.08 1390.47 1612.86 1909.40 1909.40 1909.40
Standard Rp/kgDM 3026.60 2642.89 2768.75 2893.84 3026.60 3026.60 3026.60
Ash Mak 15% Ash 8.95 7.58 8.03 8.47 8.95 8.95 8.95
CP 14% CP 14.59 11.97 12.83 13.68 14.59 14.59 14.59
CF 15 - 20% CF 11.66 14.54 13.59 12.65 11.66 11.66 11.66
Fat 3.60 3.22 3.34 3.47 3.60 3.60 3.60
NFE 63.67 64.30 64.09 63.88 63.67 63.67 63.67
NDF 35 - 45% NDF 32.25 37.70 35.91 34.14 32.25 32.25 32.25
Sugar 5 - 10% Sugar 8.43 6.55 7.17 7.78 8.43 8.43 8.43
Starch 15 - 25% Starch 25.45 26.16 25.93 25.70 25.45 25.45 25.45
othercarbs 9.18 8.43 8.68 8.92 9.18 9.18 9.18
ME 10.5 - 11.5% ME 11.18 10.95 11.03 11.10 11.18 11.18 11.18
Ca 0.23 0.24 0.24 0.23 0.23 0.23 0.23
P 0.25 0.24 0.24 0.25 0.25 0.25 0.25
PEF 12-15% PEF 9.73 16.74 14.44 12.16 9.73 9.73 9.73
Urea Mak 1% Urea 1.03 0.67 0.79 0.91 1.03 1.03 1.03
Biaya pakan 22,935 25,028 29,032 31,505 33,414 34,369

Diajukan, Diperiksa, Mengetahui, - Formula 3, rnc aplikasi tgl 11 sd 13 Des.

RENCANA PEMBERIAN PAKAN SAAT INI
Berat badan 325 340 349 370 438 490
Keb DMI 8.45 9.18 9.77 10.36 11.38 12.25
Complete Feed 9 11 14 16.5 17.5 18
% Ration
71.68 Corn silage 575 38.00 3.42 4.18 5.32 6.27 6.65 6.84
8.44 Pollard 2,750 4.00 0.36 0.44 0.56 0.66 0.70 0.72
12.16 ddgs 3,450 6.00 0.54 0.66 0.84 0.99 1.05 1.08
10.3 Soya bean meal 6,100 5.00 0.45 0.55 0.70 0.83 0.88 0.90
19.6 copra meal 3,300 10.00 0.90 1.10 1.40 1.65 1.75 1.80
6.88 Palm Kernel Meal 1,325 3.00 0.27 0.33 0.42 0.50 0.53 0.54
8.44 Gaplek 2,700 4.00 0.36 0.44 0.56 0.66 0.70 0.72
38.2372 Onggok 1,438 20.02 1.80 2.20 2.80 3.30 3.50 3.60
15.88 Molasses 2,250 8.00 0.72 0.88 1.12 1.32 1.40 1.44
2.006 Salt 1,400 0.50 0.05 0.06 0.07 0.08 0.09 0.09
1.2482 Limestone 600 0.12 0.01 0.01 0.02 0.02 0.02 0.02
1.1246 Zeolite 4,000 0.06 0.01 0.01 0.01 0.01 0.01 0.01
1.999 Urea 8,000 0.50 0.05 0.06 0.07 0.08 0.09 0.09
1.211 Netral AH 11,000 0.10 0.01 0.01 0.01 0.02 0.02 0.02
1.515 Rock Posphate 2,000 0.25 0.02 0.03 0.04 0.04 0.04 0.05
1.602 Mineral mix 30,000 0.30 0.03 0.03 0.04 0.05 0.05 0.05
Total As Fed 100 19 18 18 16.5 17.5 18.00

Total DMI 63.18 8.69 9.05 10.04 10.42 11.06 11.37
DM/AsFed 0.63 0.46 0.50 0.56 0.63 0.63 0.63
Rp/kg AsFed 1954.26 1228.33 1417.88 1647.76 1954.26 1954.26 1954.26
Standard Rp/kgDM 3093.30 2686.91 2820.25 2952.73 3093.30 3093.30 3093.30
Ash Mak 15% Ash 8.95 7.59 8.04 8.48 8.95 8.95 8.95
CP 14% CP 15.16 12.34 13.26 14.18 15.16 15.16 15.16
CF 15 - 20% CF 11.60 14.50 13.55 12.61 11.60 11.60 11.60
Fat 3.83 3.37 3.52 3.67 3.83 3.83 3.83
NFE 62.91 63.80 63.51 63.22 62.91 62.91 62.91
NDF 35 - 45% NDF 32.93 38.13 36.42 34.73 32.93 32.93 32.93
Sugar 5 - 10% Sugar 8.39 6.53 7.14 7.75 8.39 8.39 8.39
Starch 15 - 25% Starch 24.17 25.32 24.94 24.56 24.17 24.17 24.17
othercarbs 9.03 8.33 8.56 8.78 9.03 9.03 9.03
ME 10.5 - 11.5% ME 11.18 10.95 11.03 11.10 11.18 11.18 11.18
Ca 0.23 0.24 0.24 0.23 0.23 0.23 0.23
P 0.26 0.25 0.25 0.25 0.26 0.26 0.26
PEF 12-15% PEF 9.52 16.59 14.27 11.96 9.52 9.52 9.52
Urea Mak 1% Urea 1.03 0.67 0.79 0.91 1.03 1.03 1.03
Biaya pakan 23,338 25,522 29,660 32,245 34,200 35,177

Diajukan, Diperiksa, Mengetahui, - Formula 4, rnc aplikasi tgl 14 - seterusnya.

Berat badan 325 340 349 370 438 490
Keb DMI 8.45 9.18 9.77 10.36 11.38 12.25
Kg/Hd ==> 9 11 14 16.5 17.5 18
% Ration
66.1 Corn silage 575 35.00 3.15 3.85 4.90 5.78 6.13 6.30
22 Green chop corn 575.00 10 7 4 0 0 0
6.58 Pollard 2,750 3.00 0.27 0.33 0.42 0.50 0.53 0.54
12.16 ddgs 3,450 6.00 0.54 0.66 0.84 0.99 1.05 1.08
10.3 Soya bean meal 6,100 5.00 0.45 0.55 0.70 0.83 0.88 0.90
10.3 copra meal 3,300 5.00 0.45 0.55 0.70 0.83 0.88 0.90
22.69 Palm Kernel Meal 1,325 11.50 1.04 1.27 1.61 1.90 2.01 2.07
8.44 Gaplek 2,700 4.00 0.36 0.44 0.56 0.66 0.70 0.72
39.1672 Onggok 1,438 20.52 1.85 2.26 2.87 3.39 3.59 3.69
15.88 Molasses 2,250 8.00 0.72 0.88 1.12 1.32 1.40 1.44
2.006 Salt 1,400 0.50 0.05 0.06 0.07 0.08 0.09 0.09
1.2482 Limestone 600 0.12 0.01 0.01 0.02 0.02 0.02 0.02
1.1246 Zeolite 4,000 0.06 0.01 0.01 0.01 0.01 0.01 0.01
1.999 Urea 8,000 0.50 0.05 0.06 0.07 0.08 0.09 0.09
1.211 Netral AH 11,000 0.10 0.01 0.01 0.01 0.02 0.02 0.02
1.515 Rock Posphate 2,000 0.25 0.02 0.03 0.04 0.04 0.04 0.05
1.602 Mineral mix 30,000 0.30 0.03 0.03 0.04 0.05 0.05 0.05
Total As Fed 100 19 18 18 16.5 17.5 18.00

Total DMI 65.08 8.86 9.26 10.31 10.74 11.39 11.71
DM/AsFed 0.65 0.47 0.51 0.57 0.65 0.65 0.65
Rp/kg AsFed 1864.32 1185.73 1362.92 1577.81 1864.32 1864.32 1864.32
Standard Rp/kgDM 2864.57 2543.51 2649.58 2754.25 2864.57 2864.57 2864.57
Ash Mak 15% Ash 8.87 7.56 7.99 8.42 8.87 8.87 8.87
CP 14% CP 14.73 12.12 12.98 13.83 14.73 14.73 14.73
CF 15 - 20% CF 12.35 14.94 14.09 13.24 12.35 12.35 12.35
Fat 4.00 3.49 3.66 3.83 4.00 4.00 4.00
NFE 62.43 63.47 63.12 62.78 62.43 62.43 62.43
NDF 35 - 45% NDF 35.03 39.42 37.97 36.54 35.03 35.03 35.03
Sugar 5 - 10% Sugar 8.15 6.40 6.98 7.55 8.15 8.15 8.15
Starch 15 - 25% Starch 23.20 24.66 24.17 23.70 23.20 23.20 23.20
othercarbs 8.40 7.92 8.08 8.24 8.40 8.40 8.40
ME 10.5 - 11.5% ME 11.11 10.91 10.97 11.04 11.11 11.11 11.11
Ca 0.24 0.24 0.24 0.24 0.24 0.24 0.24
P 0.28 0.26 0.27 0.27 0.28 0.28 0.28
PEF 12-15% PEF 9.27 16.29 13.98 11.69 9.27 9.27 9.27
Urea Mak 1% Urea 1.00 0.66 0.77 0.88 1.00 1.00 1.00
Biaya pakan 22,529 24,533 28,401 30,761 32,626 33,558

Green chop corn 575 25 14,375 6.25
Molasses 2,250 0.2 450 0.15
Salt 1,400 0.02 28
Elektrolit 40,000 0.045 1,800
Total 25.27 16,653 6.40


Kg/Hd ==> 9 12 15 17.5 17.5 17.5
INGREDIENT Cost (Rp/kg) DOF 4-6 DOF 7-10 DOF 11-16 DOF 17-30 DOF 31-75 DOF 76-110
% Ration
Filter Kg/Hd Kg/Hd Kg/Hd Kg/Hd Kg/Hd Kg/Hd Supplement
65.63665 Corn silage 575 34.29 3.09 4.11 5.14 6.00 6.00 6.00 ###
22 Green chop corn 700.00 10 7 4 0 0 0 ###
6.3911 Pollard 2,750 2.86 0.26 0.34 0.43 0.50 0.50 0.50 ###
13.9311 ddgs 3,450 6.86 0.62 0.82 1.03 1.20 1.20 1.20 ###
8.54 Soya bean meal 6,100 4.00 0.36 0.48 0.60 0.70 0.70 0.70 ###
9.61445 copra meal 3,300 4.57 0.41 0.55 0.69 0.80 0.80 0.80 ###
4.52335 Palm Kernel Meal 1,325 1.71 0.15 0.21 0.26 0.30 0.30 0.30 ###
11.76335 Gaplek 2,700 5.71 0.51 0.69 0.86 1.00 1.00 1.00 ###
56.51325 Onggok 1,438 29.45 2.65 3.53 4.42 5.15 5.15 5.15 ###
17.15445 Molasses 2,250 8.57 0.77 1.03 1.29 1.50 1.50 1.50 ###
2.0185 Salt 1,400 0.50 0.05 0.06 0.08 0.09 0.09 0.09 ###
1.2512 Limestone 600 0.12 0.01 0.01 0.02 0.02 0.02 0.02 ###
1.1261 Zeolite 4,000 0.06 0.01 0.01 0.01 0.01 0.01 0.01 ###
2.0115 Urea 8,000 0.50 0.05 0.06 0.08 0.09 0.09 0.09 ###
1.31475 Ammonium sulphate 8,000 0.15 0.01 0.02 0.02 0.03 0.03 0.03 ###
1.2135 Sodium Bicarbonate 3,000 0.10 0.01 0.01 0.02 0.02 0.02 0.02 ###
1.52125 Rock Posphate 2,000 0.25 0.02 0.03 0.04 0.04 0.04 0.04 ###
1.6095 Mineral mix 30,000 0.30 0.03 0.04 0.05 0.05 0.05 0.05 ###
Total As Fed 100 19 19 19 17.5 17.5 17.50 ###

Total DM 65.19 8.87 9.92 10.98 11.41 11.41 11.41
DM/AsFed 0.65 0.47 0.52 0.58 0.65 0.65 0.65
Rp/kg AsFed 1860.56 1249.74 1432.99 1616.23 1860.56 1860.56 1860.56
Standard Rp/kgDM 2854.11 2677.91 2743.89 2797.18 2854.11 2854.11 2854.11
Ash Mak 15% Ash 8.85 7.55 8.04 8.43 8.85 8.85 8.85
CP 14% CP 12.86 10.88 11.62 12.22 12.86 12.86 12.86
CF 15 - 20% CF 11.42 14.32 13.24 12.36 11.42 11.42 11.42
Fat 3.12 2.91 2.99 3.05 3.12 3.12 3.12
NFE 66.13 65.92 66.00 66.06 66.13 66.13 66.13
NDF 35 - 45% NDF 29.96 36.06 33.78 31.93 29.96 29.96 29.96
Sugar 5 - 10% Sugar 8.48 6.63 7.32 7.88 8.48 8.48 8.48
Starch 15 - 25% Starch 30.31 29.36 29.72 30.00 30.31 30.31 30.31
othercarbs 8.80 8.19 8.42 8.60 8.80 8.80 8.80
ME 10.5 - 11.5% ME 11.28 11.02 11.12 11.20 11.28 11.28 11.28
Ca 0.21 0.23 0.22 0.22 0.21 0.21 0.21
P 0.20 0.21 0.21 0.21 0.20 0.20 0.20
PEF 12-15% PEF 9.10 16.17 13.53 11.39 9.10 9.10 9.10
urea Mak 1% urea 0.77 0.51 0.60 0.68 0.77 0.77 0.77
Biaya pakan 23,745 27,227 30,708 32,560 32,560 32,560
PEMBERIAN PAKAN DOF 1 - 3

Green chop corn 575 25 14,375 6.25
Molasses 2,250 0.2 450 0.15
Salt 1,400 0.02 28
Elektrolit 40,000 0.045 1,800
Total 25.27 16,653 6.40


RENCANA PEMBERIAN PAKAN SAPI BREEDING
DOF 4-10 DOF 11-30 DOF 31-60 DOF 61 - 120 DOF 121 - 180 DOF 181 - 240 Rata2
Berat badan 325 333 349 373 397 421 383
Keb DMI 5.53 5.66 5.93 6.34 6.75 7.16 6.51
Complete Feed 9 11 11.5 12 13 13.5 12.35
% Ration
Filter Kg/Hd Kg/Hd Kg/Hd Kg/Hd Kg/Hd Kg/Hd Kg/Hd
97.9 Corn silage 575 57.00 5.13 6.27 6.56 6.84 7.41 7.70 7.04
2.7 Pollard 2,750 1.00 0.09 0.11 0.12 0.12 0.13 0.14 0.12
18.3 Palm Kernel Meal 1,325 10.00 0.90 1.10 1.15 1.20 1.30 1.35 1.24
35 Onggok 1,438 20.00 1.80 2.20 2.30 2.40 2.60 2.70 2.47
13.6 Coffee skin 700.00 8.00 0.72 0.88 0.92 0.96 1.04 1.08 0.99
6.1 Molasses 2,250 3.00 0.27 0.33 0.35 0.36 0.39 0.41 0.37
1.586 Salt 1,400 0.30 0.03 0.03 0.03 0.04 0.04 0.04 0.04
1.263 Limestone 600 0.14 0.01 0.02 0.02 0.02 0.02 0.02 0.02
1.115 Zeolite 4,000 0.06 0.01 0.01 0.01 0.01 0.01 0.01 0.01
1.409 Urea 8,000 0.20 0.02 0.02 0.02 0.02 0.03 0.03 0.02
1.202 Ammonium sulphate 8,000 0.10 0.01 0.01 0.01 0.01 0.01 0.01 0.01
1.025 Netral AH 11,000 0.00 0.00 0.00 0.00 0.00 0.00 0.00
1.22 Rock Posphate 2,000 0.10 0.01 0.01 0.01 0.01 0.01 0.01 0.01
1.214 Mineral mix (Agromix) 10,000 0.10 0.01 0.01 0.01 0.01 0.01 0.01 0.01
Total As Fed 100 9 11 11.5 12 13.0 13.50 12.35

Total DMI 51.53 4.64 5.67 5.93 6.18 6.70 6.96 6.37
DM/AsFed 0.52 0.52 0.52 0.52 0.52 0.52 0.52 0.52
Rp/kg AsFed 942.29 942.29 942.29 942.29 942.29 942.29 942.29 942.29
Standard utk fattening Rp/kgDM 1828.62 1828.62 1828.62 1828.62 1828.62 1828.62 1828.62 1,828.62
Ash Mak 15% Ash 8.13 8.13 8.13 8.13 8.13 8.13 8.13 8.13
CP 14% CP 8.33 8.33 8.33 8.33 8.33 8.33 8.33 8.33
CF 15 - 20% CF 17.45 17.45 17.45 17.45 17.45 17.45 17.45 17.45
Fat 3.01 3.01 3.01 3.01 3.01 3.01 3.01 3.01
NFE 64.36 64.36 64.36 64.36 64.36 64.36 64.36 64.36
NDF 35 - 45% NDF 43.89 43.89 43.89 43.89 43.89 43.89 43.89 43.89
Sugar 5 - 10% Sugar 5.78 5.78 5.78 5.78 5.78 5.78 5.78 5.78
Starch 15 - 25% Starch 25.24 25.24 25.24 25.24 25.24 25.24 25.24 25.24
othercarbs 6.90 6.90 6.90 6.90 6.90 6.90 6.90 6.90
ME 10.5 - 11.5% ME 10.51 10.51 10.51 10.51 10.51 10.51 10.51 10.51
Ca 0.22 0.22 0.22 0.22 0.22 0.22 0.22 0.22
P 0.14 0.14 0.14 0.14 0.14 0.14 0.14 0.14
PEF 12-15% PEF 21.14 21.14 21.14 21.14 21.14 21.14 21.14 21.14
Urea Mak 1% Urea 0.58 0.58 0.58 0.58 0.58 0.58 0.58 0.58
Biaya pakan 8,481 10,365 10,836 11,307 12,250 12,721 11,641

Green chop corn 575 15 8,625 3.75
Molasses 2,250 - 0
Salt 1,400 0.02 28
Elektrolit 40,000 0.045 1,800
Total 15.07 10,453 3.75
Rengas, 1 Desember 2016.


Corn silage 700 0.3 8.33 6.8 6.8
Pollard 3000 0.9 0.74 0.51
ddgs 3400 0.9 0.93 1.40 1.70
Soya bean meal 7500 0.9 0.37 1.00 1.70
copra meal 2850 0.9 0.93 0.90 0.85
Palm Kernel Meal 1800 0.9 0.63 0.85 0.62
Elot 2300 0.8 1.11 1.00
Onggok 1500 0.8 3.18 2.90 2.75
Molasses 2200 0.75 1.85 1.70 1.70
Salt 1000 1 0.11 0.12 0.15
Limestone 600 1 0.07 0.09 0.05
Urea 8000 1 0.06 0.06 0.05
Ammonium sulpahte 8000 0.04 0.04 0.04
Sodium Bicarbonate 3000 1 0.03 0.04 0.01
Mineral mix 20000 1 0.04 0.05 0.03
Total kg As Fed 18.42 16.95 16.96

Total kg DM 10.91 10.57 10.69
DM/AsFed 0.59 0.62 0.63
us$/kg AsFed 1681.73 1979.88 2225.44
us$/kgDM 2839.76 3174.93 3531.72
Ash 8.89 9.48 9.13
CP 12.10 15.11 18.42
CF 12.33 11.58 11.06
Fat 3.49 3.79 4.19
NFE 65.09 62.01 58.88
NDF 32.80 31.55 31.53
Sugar 9.27 9.28 9.45
Starch 26.02 22.66 17.97
othercarbs 9.34 10.11 10.99
ME 11.18 11.18 11.23
Ca 0.38 0.48 0.27
P 0.25 0.31 0.26
PEF 8.68 7.85 7.73
urea 0.55 0.57 0.47
Ash CP CF Fat NFE NDF Sugar Starch
Corn silage 5 7 20 2.5 65.5 48 3 27.5
Pollard 6 16 12 6 60 43 1 27
ddgs 6.05 31.4 7.4 12.1 43.05 34.1 6.3 5.1
Soya bean meal 6.7 48 4.3 2 39 15.8 5 2
copra meal 4 21 14 8 53 52 2 2
Palm Kernel Meal 5 15 20 8 52 65 2 2
Elot 3 2 10 0.5 84.5 20 2 70
Onggok 5 4 14 1 76 30 2 50
Molasses 12 2 1 2 83 0.7 55 0
Salt 100 0 0 0 0
Limestone 100 0 0 0 0
Urea 100 280 x 0 0 0
Sodium Bicarb. 100 0 0 0 0

Mineral mix 100 0
Filter INGREDIENT Cost (us$/kg) DM us$/kgDM Ash
0 Rice Straw 0.85 0.00 15
0 Napier Grass 0.12 0.00 15
121 Palm frond 50 0.3 166.667 9
0 Green chop corn 0.28 0.00 7
0 Napier Grass silage 0.20 0.00 15
800 Corn silage 0.30 0.00 5
0 Pineapple pulp 0.20 0.00 5
0 Pineapple skins 0.20 0.00 15
0 Spent grain 0.25 0.00 4.5
110.2462 PODC (decanter cake) 50.00 0.4 125.00 15
0 Crushed corn 0.90 0.00 2
0 Feed wheat 0.90 0.00 3
0 Feed Barley 0.90 0.00 4
0 Rice Bran 0.90 0.00 10.02
105 Pollard 0.90 0.00 6
0 corn bran 0.90 0.00 3.9
0 corn gluten meal 0.90 0.00 3.4
579 ddgs 0.30 0.90 0.33 6.05
87 Soya bean meal 0.45 0.90 0.50 6.7
363 copra meal 0.35 0.90 0.39 4
0 white copra meal 0.90 0.00 4
258 Palm Kernel Meal 0.25 0.90 0.28 5
0 Sawit KB Pellet 0.88 0.00 7
1 Gaplek 0.90 0.00 3
145.077 Onggok 200.00 0.90 222.22 5
987 Vietnam cassava residue pellet 0.14 0.90 0.16 5
513 Vietnam cassava pellet 0.90 0.00 3
0 Corn Cob 0.88 0.0 8.0
0 Coffee skin 0.88 0.00 8
0 Coffee hulls (feedipedia 11/15) 0.89 0.00 6.5
0 Australia Hay Pellet 0.88 0.00 8
198 Molasses 0.75 0.00 12
0 Raw Sugar 0.55 1 0.55 0
0 Mekong Micro Premix 2.00 1 2.00 100
0 Salt 0.30 1 0.30 100
0 Limestone 0.25 1 0.25 100
18.375 Urea 1.00 1 1.00 100
0 Sodium Bicarbonate 1 0.00 100
0 CCO 0.9 0.00 11.22
0 DCP (Di Calcium Phosphate) 1 0.00 100
84 Mineral mix 1 0.00 100
0 Soda ash 1 0.00 100
0 Mekong Macro Premix 0.51 0.951 0.54 35.7
Total DM
Total As Fed
DM/AsFed
us$/kg AsFed
us$/kgDM
Ash
CP
CF
Fat
NFE
NDF
Sugar
Starch
othercarbs
ME
Ca
P
PEF
CP CF Fat NFE NDF Sugar Starch othercarbs ME Ca
4 30 2.1 48.9 68.8 0 0 10.1 7.608 0.29
12 24 5.9 43.1 58 7 0 2.1 9.286
8 38 4 41 65 3 11 9.075
8 18 2.5 64.5 47 8 27.5 0 10.515
9 25 5.9 45.1 60 2 0 8.1 8.996
7 20 2.5 65.5 48 3 27.5 7 10.51 0.25
6 26 2 61 62 8 0 17 9.41 0.24
12 24 5.9 43.1 58 7 0 2.1 9.286
26 16 9.2 44.3 55 2 3 0.3 11.333 0.35
15 30 10 30 60 0 0 0 9.9
8 3.5 4 82.5 19 2 61 4 13.165
12 5 3 77 22 2 56 2 12.57 0.11
14 7 4 71 31 2 45 0 12.065
12.6 6.6 11.6 59.18 25.1 7 28 5.68 13.2921 0.07
16 12 6 60 43 1 27 1 11.365
12.6 9.5 8.2 65.8 37 4.5 29.7 4.1 12.609 0.41
66 2 2.9 25.7 9.2 2.6 15 0.9 12.278 0.4
31.4 7.4 12.1 43.05 34.1 6.3 5.1 4.95 12.9975 0.081
48 4.3 2 39 15.8 5 2 20.5 11.205
21 14 8 53 52 2 2 11 11.22 0.14
17 21 8 50 50 4 2 15 11.39 0.14
15 20 8 52 65 2 2 3 10.515 0.2
14 16 4 59 48 4 20 3 10.52
2 10 0.5 84.5 20 2 70 2.5 12.34
4 14 1 76 30 2 50 8 11.37
4 14 1 76 30 2 50 8 11.37
2 10 0.5 84.5 20 2 70 2.5 12.34
4.0 30.0 3.0 55.0 65.0 1.0 1.0 18.0 8.9
4 30 3 55 65 1 1 18 8.895
9.4 36 1.7 46.4 61.8 0 0 20.6 8.847
10 20 4 58 55 4 0 19 9.685
2 1 2 83 0.7 55 0 28.3 13.2085
0 0 0 100 0 100 0 0 16
0 0 0 0 0 0
0 0 0 0 0 0
0 0 0 0 0 0 36
280 x 0 0 0 x x
0 0 0 0 0 0
18.26 9.09 6.78 54.65 33.13 3.96 27.5 -0.85 11.49835 0
0 0 0 24
0 0 0
0 0 0
51.7 1.99 0.93 39.11 7.33 23.35 0.93 8.56 3.78
100 100 12
100 100 12
100 100 12
100 100 12
Formulate on Dry Matter basis
P PEF us$/CP us$/MJ MIX1 MIX2 MIX3 MIX4 MIX5
0.09 100 0 0
45 0 0
45 20.83333 18.36547 1 40 40
50 0 0
45 0 0
0.23 50 0 0 800
0.12 45 0 0
45 0 0
0.7 5 0 0
0 8.333333 12.62626 1 30 15 15 17.647059
0 0 0
0.39 0 0 0
0 0 0
1.7 0 0 0
0 0 0 35 35 35
0.4 0 0 0
0.62 5 0 0
0.88 5 0.010616 0.025646 193 193 193
0 0.010417 0.044623 29 29 29
0.6 0 0.018519 0.03466 121 121 121
0.6 0 0 0
0.62 5 0.018519 0.026417 86 86 86
30 0 0
0 0 0 1
5 55.55556 19.54461 1 12 25 25 29.411765
5 0.038889 0.013681 329 329 329
0 0 0 171 171 171
35 0 0
35 0 0
35 0 0
55 0 0
0 0 0 66 66 66
0 #DIV/0! 0.034375
0 #DIV/0! #DIV/0!
0 #DIV/0! #DIV/0!
0 #DIV/0! #DIV/0!
0 0.003571 #VALUE! 6.125 6.125 6.125
#DIV/0! #DIV/0!
0 0 0 0
18 0 #DIV/0! #DIV/0!
0 #DIV/0! #DIV/0! 28 28 28
0 #DIV/0! #DIV/0!
0 0 0.010373 0.062649
#DIV/0! 0
#DIV/0! 0
#DIV/0! 0
#DIV/0! 0
Total DM 1068.125 1146.125 1944.125 40 47.058824

Total As Fed 1201.29 1414.90 4058.51 65.28 76.80
DM/AsFed 0.89 0.81 0.48 0.61 0.61
us$/kg AsFed 0.60 9.39 3.52 113.83 113.83
us$/kgDM 0.67 11.60 7.36 185.76 185.76
Ash 8.31 8.48 6.97 8.75 8.75
CP 14.40 14.11 11.11 8.13 8.13
CF 11.10 12.53 15.48 20.00 20.00
Fat 4.51 4.60 3.67 4.38 4.38
NFE 63.28 61.78 63.65 58.75 58.75
NDF 31.77 33.61 39.30 41.25 41.25
Sugar 6.04 5.74 4.63 1.25 1.25
Starch 28.97 27.42 27.81 31.25 31.25
othercarbs 7.60 7.54 7.38 5.00 5.00
ME 11.48 11.35 11.02 10.82 10.82
Ca 0.05 0.04 0.13 0.00 0.00
P 0.28 0.26 0.25 0.00 0.00
PEF 2.89 4.28 23.13 3.13 3.13
basis Converted to percentage As Fed basis
MIX6 MIX1 MIX2 MIX3 MIX4 MIX5 MIX6
0 0 0 0 0 0
0 0 0 0 0 0
0.031456 1.217008 0.974243 0 0 0
0 0 0 0 0 0
0 0 0 0 0 0
0 0 19.48487 0 0 0
0 0 0 0 0 0
0 0 0 0 0 0
0 0 0 0 0 0
15 0.041941 1.217008 0.487122 21.05263 21.05263 21.05263
0 0 0 0 0 0
0 0 0 0 0 0
0 0 0 0 0 0
0 0 0 0 0 0
3.302839 3.194645 2.557389 0 0 0
0 0 0 0 0 0
0 0 0 0 0 0
18.2128 17.61619 14.10217 0 0 0
2.736638 2.646992 2.118979 0 0 0
11.41839 11.04434 8.841259 0 0 0
0 0 0 0 0 0
8.115547 7.8497 6.28387 0 0 0
0 0 0 0 0 0
0.094367 0 0 0 0 0
25 0.094367 1.095307 1.826706 78.94737 78.94737 78.94737
31.04669 30.02966 24.03946 0 0 0
16.13673 15.60812 12.49467 0 0 0
0 0 0 0 0 0
0 0 0 0 0 0
0 0 0 0 0 0
0 0 0 0 0 0
5.190175 5.020157 4.018754 0 0 0
0 0 0 0 0 0
0 0 0 0 0 0
0 0 0 0 0 0
0 0 0 0 0 0
0.642219 0.621181 0.49727 0 0 0
0 0 0 0 0 0
0 0 0 0 0 0
0 0 0 0 0 0
2.935857 2.839685 2.273235 0 0 0
0 0 0 0 0 0
0 0 0 0 0 0
0 0 0 0 0 0
0 0 0 0 0 0
0 0 0 0 0 0
0 0 0 0 0 0
40 100 100 100 100 100 100

65.28
0.61
113.83
185.76
8.75
8.13
20.00
4.38
58.75
41.25
1.25
31.25
5.00
10.82
0.00
0.00
3.13
RENCANA PEMBERIAN PAKAN SEDERHANA
Berat badan 325 340 349 370 438 490
Keb DMI 8.45 9.18 9.77 10.36 11.38 12.25
Complete Feed 9 12 14.5 17 17.5 18
% Ration
76.2 Corn silage 575 40.00 3.60 4.80 5.80 6.80 7.00 7.20
1 Pollard 2,750 0.00 0.00 0.00 0.00 0.00 0.00
1 ddgs 3,450 0.00 0.00 0.00 0.00 0.00 0.00
12.28 Soya bean meal 6,100 6.00 0.54 0.72 0.87 1.02 1.05 1.08
19.8 copra meal 3,300 10.00 0.90 1.20 1.45 1.70 1.75 1.80
8.82 Palm Kernel Meal 1,325 4.00 0.36 0.48 0.58 0.68 0.70 0.72
9.46 Gaplek 2,700 4.50 0.41 0.54 0.65 0.77 0.79 0.81
50.8576 Onggok 1,438 26.52 2.39 3.18 3.85 4.51 4.64 4.77
14.16 Molasses 2,250 7.00 0.63 0.84 1.02 1.19 1.23 1.26
2.016 Salt 1,400 0.50 0.05 0.06 0.07 0.09 0.09 0.09
1.2506 Limestone 600 0.12 0.01 0.01 0.02 0.02 0.02 0.02
1.1258 Zeolite 4,000 0.06 0.01 0.01 0.01 0.01 0.01 0.01
2.009 Urea 8,000 0.50 0.05 0.06 0.07 0.09 0.09 0.09
1.213 Netral AH 11,000 0.10 0.01 0.01 0.01 0.02 0.02 0.02
1.52 Rock Posphate 2,000 0.25 0.02 0.03 0.04 0.04 0.04 0.05
1.608 Mineral mix 30,000 0.30 0.03 0.04 0.04 0.05 0.05 0.05
Total As Fed 100 19 19 18.5 17 17.5 18.00

Total DMI 61.84 8.57 9.52 10.17 10.51 10.82 11.13
DM/AsFed 0.62 0.45 0.50 0.55 0.62 0.62 0.62
Rp/kg AsFed 1807.48 1158.81 1353.41 1541.00 1807.48 1807.48 1807.48
Standard Rp/kgDM 2922.73 2570.37 2700.83 2803.98 2922.73 2922.73 2922.73
Ash Mak 15% Ash 8.83 7.49 7.99 8.38 8.83 8.83 8.83
CP 14% CP 13.09 10.96 11.74 12.37 13.09 13.09 13.09
CF 15 - 20% CF 12.34 15.03 14.03 13.25 12.34 12.34 12.34
Fat 2.76 2.67 2.70 2.73 2.76 2.76 2.76
NFE 65.48 65.49 65.49 65.49 65.48 65.48 65.48
NDF 35 - 45% NDF 32.61 38.00 36.00 34.42 32.61 32.61 32.61
Sugar 5 - 10% Sugar 7.66 6.03 6.64 7.11 7.66 7.66 7.66
Starch 15 - 25% Starch 28.00 27.82 27.89 27.94 28.00 28.00 28.00
othercarbs 9.56 8.66 8.99 9.26 9.56 9.56 9.56
ME 10.5 - 11.5% ME 11.00 10.83 10.89 10.94 11.00 11.00 11.00
Ca 0.23 0.24 0.24 0.24 0.23 0.23 0.23
P 0.19 0.21 0.20 0.20 0.19 0.19 0.19
PEF 12-15% PEF 10.22 17.15 14.58 12.55 10.22 10.22 10.22
Urea Mak 1% Urea 1.05 0.68 0.82 0.93 1.05 1.05 1.05
Biaya pakan 22,017 25,715 28,508 30,727 31,631 32,535

Green chop corn 575 25 14,375 6.25
Molasses 2,250 0 - 0
Salt 1,400 0.02 28
Elektrolit 40,000 0.045 1,800
Total 25.07 16,203 6.25
RENCANA PEMBERIAN PAKAN SHIPMENT 01 - 2015
Berat badan 325 340 349 370 438 490
Keb DMI 8.45 9.18 9.77 10.36 11.38 12.25
Complete Feed 9 12 14.5 17 17.5 18
% Ration
76.2 Corn silage 575 40.00 3.60 4.80 5.80 6.80 7.00 7.20
1 Pollard 2,750 0.00 0.00 0.00 0.00 0.00 0.00
1 ddgs 3,450 0.00 0.00 0.00 0.00 0.00 0.00
12.28 Soya bean meal 6,100 6.00 0.54 0.72 0.87 1.02 1.05 1.08
19.8 copra meal 3,300 10.00 0.90 1.20 1.45 1.70 1.75 1.80
8.82 Palm Kernel Meal 1,325 4.00 0.36 0.48 0.58 0.68 0.70 0.72
9.46 Gaplek 2,700 4.50 0.41 0.54 0.65 0.77 0.79 0.81
50.8576 Onggok 1,438 26.52 2.39 3.18 3.85 4.51 4.64 4.77
14.16 Molasses 2,250 7.00 0.63 0.84 1.02 1.19 1.23 1.26
2.016 Salt 1,400 0.50 0.05 0.06 0.07 0.09 0.09 0.09
1.2506 Limestone 600 0.12 0.01 0.01 0.02 0.02 0.02 0.02
1.1258 Zeolite 4,000 0.06 0.01 0.01 0.01 0.01 0.01 0.01
2.009 Urea 8,000 0.50 0.05 0.06 0.07 0.09 0.09 0.09
1.213 Netral AH 11,000 0.10 0.01 0.01 0.01 0.02 0.02 0.02
1.52 Rock Posphate 2,000 0.25 0.02 0.03 0.04 0.04 0.04 0.05
1.608 Mineral mix 30,000 0.30 0.03 0.04 0.04 0.05 0.05 0.05
Total As Fed 100 19 19 18.5 17 17.5 18.00

Total DMI 61.84 8.57 9.52 10.17 10.51 10.82 11.13
DM/AsFed 0.62 0.45 0.50 0.55 0.62 0.62 0.62
Rp/kg AsFed 1807.48 1158.81 1353.41 1541.00 1807.48 1807.48 1807.48
Standard Rp/kgDM 2922.73 2570.37 2700.83 2803.98 2922.73 2922.73 2922.73
Ash Mak 15% Ash 8.83 7.49 7.99 8.38 8.83 8.83 8.83
CP 14% CP 13.09 10.96 11.74 12.37 13.09 13.09 13.09
CF 15 - 20% CF 12.34 15.03 14.03 13.25 12.34 12.34 12.34
Fat 2.76 2.67 2.70 2.73 2.76 2.76 2.76
NFE 65.48 65.49 65.49 65.49 65.48 65.48 65.48
NDF 35 - 45% NDF 32.61 38.00 36.00 34.42 32.61 32.61 32.61
Sugar 5 - 10% Sugar 7.66 6.03 6.64 7.11 7.66 7.66 7.66
Starch 15 - 25% Starch 28.00 27.82 27.89 27.94 28.00 28.00 28.00
othercarbs 9.56 8.66 8.99 9.26 9.56 9.56 9.56
ME 10.5 - 11.5% ME 11.00 10.83 10.89 10.94 11.00 11.00 11.00
Ca 0.23 0.24 0.24 0.24 0.23 0.23 0.23
P 0.19 0.21 0.20 0.20 0.19 0.19 0.19
PEF 12-15% PEF 10.22 17.15 14.58 12.55 10.22 10.22 10.22
Urea Mak 1% Urea 1.05 0.68 0.82 0.93 1.05 1.05 1.05
Biaya pakan 22,017 25,715 28,508 30,727 31,631 32,535

Green chop corn 575 25 14,375 6.25
Molasses 2,250 0 - 0
Salt 1,400 0.02 28
Elektrolit 40,000 0.045 1,800
Total 25.07 16,203 6.25
RENCANA PEMBERIAN PAKAN
DOF 18-21
Berat badan 435
Keb DMI
Complete Feed 15
% Ration
Filter Kg/Hd
52.52 Corn silage 650 32.00 4.80
9.05 Rice Bran 1700.00 5.00 0.75
5.83 Soya bean meal 7,900 3.00 0.45
13.88 copra meal 2,950 8.00 1.20
12.57 Palm Kernel Meal 1,750 7.00 1.05
7.44 Elot 2600.00 4.00 0.6
47.6417 Onggok 1,450 28.97 4.35
9.05 Coffee skin 800.00 5.00 0.75
9.05 Molasses 2,150 5.00 0.75
2.203 Salt 2,800 0.70 0.105
2.035 Urea 5,100 0.60 0.090
1.1538 Netral AH 11,000 0.08 0.012
1.533 Kombicalphos 7,000 0.30 0.045
1.6075 Premix Grower 30,000 0.35 0.053
Total As Fed 100.00 15

Total DMI 67.05 10.06
DM/AsFed 0.67 0.67
Rp/kg AsFed 1745.07 1745.07
Ash Mak 15% Ash 8.90 8.90
CP 14% CP 12.00 12.00
CF 15 - 20% CF 13.85 13.85
Fat 3.46 3.46
NFE 64.31 64.31
NDF 35 - 45% NDF 35.96 35.96
Sugar 5 - 10% Sugar 6.01 6.01
Starch 15 - 25% Starch 27.87 27.87
ME 10.5 - 11.5% ME 10.94 10.94
Ca 0.19 0.19
P 0.35 0.35
PEF 12-15% PEF 10.58 10.58
Urea Mak 1% Urea 0.89 0.89
Biaya pakan 26,176
4,110
Total biaya 30,286
Code : G1 DOF 18-21 DOF 22-30

Berat badan 450 456
Complete Feed 15 15.5

% Ration
Filter Kg/Hd Kg/Hd
48.7 Corn silage 650 30.00 4.50 4.65
13.72 Rice Bran 1700.00 8.00 1.2 1.24
5.77 Soya bean meal 8,000 3.00 0.45 0.47
11.335 copra meal 2,950 6.50 0.98 1.01
11.635 Palm Kernel Meal 1,750 6.50 0.98 1.01
7.36 Elot 2600.00 4.00 0.6 0.62
47.9845 Onggok 1,450 29.55 4.43 4.58
9.745 Coffee skin 800.00 5.50 0.825 0.8525
8.95 Molasses 2,150 5.00 0.75 0.78
2.348 Salt 3,500 0.80 0.120 0.124
1.864 Urea 5,100 0.50 0.075 0.078
1.1522 Netral AH 11,000 0.08 0.012 0.012
1.3998 Kombicalphos 6,500 0.22 0.033 0.034
1.6005 Premix Grower 30,000 0.35 0.053 0.054
Total As Fed 100.00 15 15.5

Total DMI 68.33 10.25 10.59
DM/AsFed 0.68 0.68 0.68
Rp/kg AsFed 1742.08 1742.08 1742.08
Standard Rp/kgDM 2549.39 2549.39 2549.39
Ash Mak 15% Ash 8.94 8.94 8.94
CP 14% CP 11.38 11.38 11.38
CF 15 - 20% CF 13.61 13.61 13.61
Fat 3.67 3.67 3.67
NFE 64.45 64.45 64.45
NDF 35 - 45% NDF 35.13 35.13 35.13
Sugar 5 - 10% Sugar 6.08 6.08 6.08
Starch 15 - 25% Starch 28.58 28.58 28.58
othercarbs 8.27 8.27 8.27
ME 10.5 - 11.5% ME 11.04 11.04 11.04
Ca 0.15 0.15 0.15
P 0.37 0.37 0.37
PEF 12-15% PEF 10.25 10.25 10.25
Urea Mak 1% Urea 0.73 0.73 0.73
Biaya pakan 26,131 27,002
Total biaya 26,131 27,002

Code : G2 DOF 1-20
09 Februari 2019
Complete Feed 16.73
% Ration
Filter Kg/Hd
3.089467 Rice Straw 500.00 1.79 0.30
42.87105 Corn silage 700 35.87 6.00
4.630303 Rice Bran 2500.00 3.11 0.520303
6.054409 Soya bean meal 6,500 4.33 0.72
9.474598 copra meal 2,870 7.26 1.21
6.739618 Palm Kernel Meal 1,800 4.66 0.78
7.980454 Sagu puter 3,800 5.98 1.00
4.175056 Elot 2650.00 2.72 0.455056
16.87528 Onggok 1,800 13.60 2.28
8.715853 Coffee skin 900.00 6.61 1.105853
14.96091 Molasses 1,800 11.96 2.00
1.986494 Salt 2,300 0.78 0.130
1.757707 Urea 2,500 0.59 0.099
1.153403 Netral AH 11,000 0.11 0.018
1.481901 Kombicalphos 7,000 0.37 0.062
1.335825 Premix Grower 40,000 0.25 0.042
Total As Fed 100.0 16.73

Total DMI 63.99 10.71
DM/AsFed 0.64 0.64
Rp/kg AsFed 1,901.25 1,901.25
Standard Rp/kgDM 2,970.66 2,970.66
Ash Mak 15% Ash 9.87 9.87
CP 14% CP 12.11 12.11
CF 15 - 20% CF 13.12 13.12
Fat 3.17 3.17
NFE 64.31 64.31
NDF 35 - 45% NDF 33.62 33.62
Sugar 5 - 10% Sugar 10.46 10.46
Starch 15 - 25% Starch 23.14 23.14
ME 10.5 - 11.5% ME 10.94 10.94
Ca 0.23 0.23
P 0.33 0.33
PEF 12-15% PEF 13.80 13.80
Biaya pakan 31,805
###
Total biaya 31,805
14 ###
Filter INGREDIENT Cost (Rp/kg) % Ration Kg/Hd MIX8
3.1307 Rice Straw 655 1.43 0.20 ###
30.2636 Corn silage 700 19.64 2.75 ###
16.9579 Rice Bran 2,000 10.71 1.50 ###
11.6386 ddgs 4,350 7.14 1.00 ###
6.3193 Soya bean meal 6,350 3.57 0.50 ###
27.6114 copra meal 3,050 17.86 2.50 ###
4.1886 Sagu puter 4,000 2.14 0.30 ###
31.6493 Onggok 2,000 20.57 2.88 ###
22.2772 Molasses 1,800 14.28 2.00 ###
2.6986 Salt 1,800 1.14 0.16 ###
2.6986 Urea 2,500 1.14 0.16 ###
1.1043 Kombicalpos 6,500 0.07 0.01 ###
1.3129 Premix Grower 35,000 0.21 0.03 ###
1.1043 Netral AH 11,000 0.07 0.01 ###
1.00894 Premix Finisher 4,500,000 0.006 0.0008 ###
Total As Fed 100.0 14 ###

Total DM 75.11 10.52 ###
DM/AsFed 0.75 0.75 ###
Rp/kg AsFed 2602.50 2602.50 ###
Standard Rp/kgDM 3463.87 3463.87 ###
Ash Mak 15% Ash 10.03 10.03 ###
CP Min 14% CP 13.09 13.09 ###
CF 15 - 20% CF 10.37 10.37 ###
Fat 5.05 5.05 ###
NFE 62.16 62.16 ###
NDF 35 - 45% NDF 30.33 30.33 ###
Sugar 5 - 10% Sugar 10.67 10.67 ###
Starch 15 - 25% Starch 20.24 20.24 ###
othercarbs 11.29 11.29 ###
ME 10.5 - 11.5% ME 11.48 11.48 ###
Ca 0.09 0.09 ###
P 0.46 0.46 ###
PEF 12-15% PEF 5.57 5.57 ###
urea 1.52 1.52 ###
Cost feed/Hd 36,426

Date : 26/04/19
13.75 ###
G-8
1 Jerami 655 0.00 0.00 ###
44.271375 Tebon 700 29.09 4.00 ###
7.4855 Bekatul 3,465 4.36 0.60 ###
17.228625 DDGS 4,350 10.91 1.50 ###
6.4145 SBM 6,350 3.64 0.50 ###
22.62825 Kopra 3,065 14.54 2.00 ###
4.257625 Sagu puter 4,000 2.19 0.30 ###
33.234125 Onggok 2,015 21.67 2.98 ###
17.228625 Molasses 1,800 10.91 1.50 ###
2.7255 Garam 1,800 1.16 0.16 ###
2.7255 Urea 2,500 1.16 0.16 ###
1.104125 Kombicalpos 6,500 0.07 0.01 ###
1.32725 Premix Grower 35,000 0.22 0.03 ###
1.104125 Netral AH 11,000 0.07 0.01 ###
1.0081813 Premix Finisher 4,500,000 0.0055 0.0008 ###
Total As Fed 100.00 13.75 ###

Total DM 69.99 9.62 ###
DM/AsFed 0.70 0.70 ###
Rp/kg AsFed 2613.46 2613.46 ###
Standard Rp/kgDM 3733.64 3733.64 ###
Ash Mak 15% Ash 9.72 9.72 ###
CP Min 14% CP 13.88 13.88 ###
CF 15 - 20% CF 10.80 10.80 ###
Fat 4.73 4.73 ###
NFE 61.63 61.63 ###
NDF 35 - 45% NDF 31.09 31.09 ###
Sugar 5 - 10% Sugar 9.26 9.26 ###
Starch 15 - 25% Starch 21.43 21.43 ###
othercarbs 10.65 10.65 ###
ME 10.5 - 11.5% ME 11.37 11.37 ###
Ca 0.10 0.10 ###
P 0.37 0.37 ###
PEF 12-15% PEF 5.77 5.77 ###
urea 1.66 1.66 ###
Cost feed/Hd 35,933

Date : 13/05/19
14 ###
G-8A
1 Jerami 655 0.00 0.00 ###
48.8886 Tebon 700 32.14 4.50 ###
7.3921 Bekatul 3,465 4.29 0.60 ###
22.2772 DDGS 4,350 14.28 2.00 ###
6.3193 SBM 6,350 3.57 0.50 ###
22.2772 Kopra 3,065 14.28 2.00 ###
4.1886 Sagu puter 4,000 2.14 0.30 ###
24.7357 Onggok 2,015 15.93 2.23 ###
16.9579 Molasses 1,800 10.71 1.50 ###
2.6986 Garam 1,800 1.14 0.16 ###
2.6986 Urea 2,500 1.14 0.16 ###
1.1043 Kombicalpos 6,500 0.07 0.01 ###
1.3129 Premix Grower 35,000 0.21 0.03 ###
1.1043 Netral AH 11,000 0.07 0.01 ###
1.008195 Premix Finisher 4,500,000 0.0055 0.0008 ###
Total As Fed 99.98 14.00 ###

Total DM 68.37 9.57 ###
DM/AsFed 0.68 0.68 ###
Rp/kg AsFed 2641.47 2641.47 ###
Standard Rp/kgDM 3862.49 3862.49 ###
Ash Mak 15% Ash 9.80 9.80 ###
CP Min 14% CP 15.25 15.25 ###
CF 15 - 20% CF 10.57 10.57 ###
Fat 5.29 5.29 ###
NFE 59.86 59.86 ###
NDF 35 - 45% NDF 31.58 31.58 ###
Sugar 5 - 10% Sugar 9.51 9.51 ###
Starch 15 - 25% Starch 18.84 18.84 ###
othercarbs 10.50 10.50 ###
ME 10.5 - 11.5% ME 11.43 11.43 ###
Ca 0.11 0.11 ###
P 0.42 0.42 ###
PEF 12-15% PEF 6.16 6.16 ###
urea 1.67 1.67 ###
Cost feed/Hd 36,972

Date : 24/05/19
14 ###
G-8B
1 Jerami 655 0.00 ###
6.4655172 Tebon 700 0.34 5.00 ###
1.5137931 Bekatul 3,465 0.34 0.05 ###
2.912931 DDGS 4,350 0.12 1.75 ###
1.5137931 SBM 6,350 0.34 0.05 ###
1.5137931 Kopra 3,065 0.34 0.05 ###
1 Sagu puter 4,000 0.00 ###
4.0169655 Onggok 2,015 0.19 2.76 ###
1.5137931 Molasses 1,800 0.34 0.05 ###
1.5137931 Garam 1,800 0.34 0.05 ###
1.5137931 Urea 2,500 0.34 0.05 ###
1.0327931 Kombicalpos 6,500 0.00 0.03 ###
1.5137931 Premix Grower 35,000 0.34 0.05 ###
1.5137931 Netral AH 11,000 0.34 0.05 ###
1.5137931 Premix Finisher 4,500,000 0.34 0.0483 ###
Total As Fed 3.76 9.97 ###

Total DM 3.28 5.87 ###
DM/AsFed 0.87 0.59 ###
Rp/kg AsFed 418807.64 23785.42###
Standard Rp/kgDM 479757.22 40430.23###
Ash Mak 15% Ash 49.32 9.23 ###
CP Min 14% CP 18.94 13.11 ###
CF 15 - 20% CF 4.19 12.94 ###
Fat 2.81 4.43 ###
NFE 32.66 60.90 ###
NDF 35 - 45% NDF 13.66 34.20 ###
Sugar 5 - 10% Sugar 8.50 3.88 ###
Starch 15 - 25% Starch 6.64 28.85 ###
othercarbs 7.05 6.83 ###
ME 10.5 - 11.5% ME 6.61 11.15 ###
Ca 0.44 0.24 ###
P 0.26 0.40 ###
PEF 12-15% PEF 1.36 11.02 ###
urea 10.50 0.82 ###
Cost feed/Hd 36,238

Date : 15/06/19
14 ###
G-8C
1 Jerami 655 0.00 ###
9.61326 Tebon 700 0.45 8.00 ###
1.6675277 Bekatul 3,465 0.04 0.62 ###
2.9595167 DDGS 4,350 0.10 1.82 ###
1.5598619 SBM 6,350 0.03 0.52 ###
3.2394476 Kopra 3,065 0.12 2.08 ###
1 Sagu puter 4,000 0.00 ###
4.0469407 Onggok 2,015 0.16 2.83 ###
2.3996548 Molasses 1,800 0.07 1.30 ###
1.1830318 Garam 1,800 0.01 0.17 ###
1.1830318 Urea 2,500 0.01 0.17 ###
0.0322997 Ammonium sulphate 0.00 0.03 ###
1.0322997 Kombicalpos 6,500 0.00 0.03 ###
1.0322997 Premix Grower 35,000 0.00 0.03 ###
1.0107666 Netral AH 11,000 0.00 0.01 ###
1.0008613 Premix Finisher 4,500,000 0.00 0.0008 ###
Total As Fed 1.00 17.61 ###

Total DM 0.61 10.74 ###
DM/AsFed 0.61 0.61 ###
Rp/kg AsFed 2218.58 2218.58 ###
Standard Rp/kgDM 3637.42 3637.42 ###
Ash Mak 15% Ash 9.85 9.85 ###
CP Min 14% CP 14.48 14.48 ###
CF 15 - 20% CF 11.79 11.79 ###
Fat 4.86 4.86 ###
NFE 60.03 60.03 ###
NDF 35 - 45% NDF 33.68 33.68 ###
Sugar 5 - 10% Sugar 7.99 7.99 ###
Starch 15 - 25% Starch 20.13 20.13 ###
othercarbs 10.02 10.02 ###
ME 10.5 - 11.5% ME 11.19 11.19 ###
Ca 0.16 0.16 ###
P 0.43 0.43 ###
PEF 12-15% PEF 8.59 8.59 ###
urea 1.58 1.58 ###
Cost feed/Hd 39,071

Date : 03/07/19
14 ###
G-8D
1 Jerami 655 0.00 ###
9.61326 Tebon 700 0.45 8.00 ###
1.430663 Bekatul 3,465 0.02 0.40 ###
2.9595167 DDGS 4,350 0.10 1.82 ###
1.5598619 SBM 6,350 0.03 0.52 ###
3.2394476 Kopra 3,065 0.12 2.08 ###
1.2368647 Elot 2,735 0.01 0.22 ###
4.0469407 Onggok 2,015 0.16 2.83 ###
2.3996548 Molasses 1,800 0.07 1.30 ###
1.1830318 Garam 1,800 0.01 0.17 ###
1.1830318 Urea 2,500 0.01 0.17 ###
1.0322997 Kombicalpos 6,500 0.00 0.03 ###
1.0322997 Premix Grower 35,000 0.00 0.03 ###
1.0107666 Netral AH 11,000 0.00 0.01 ###
1.0008613 Premix Finisher 4,500,000 0.00 0.0008 ###
Total As Fed 1.00 17.61 ###

Total DM 0.61 10.74 ###
DM/AsFed 0.61 0.61 ###
Rp/kg AsFed 2209.46 2209.46 ###
Standard Rp/kgDM 3623.21 3623.21 ###
Ash Mak 15% Ash 9.72 9.72 ###
CP Min 14% CP 14.29 14.29 ###
CF 15 - 20% CF 11.85 11.85 ###
Fat 4.66 4.66 ###
NFE 60.49 60.49 ###
NDF 35 - 45% NDF 33.58 33.58 ###
Sugar 5 - 10% Sugar 7.90 7.90 ###
Starch 15 - 25% Starch 20.89 20.89 ###
ME 10.5 - 11.5% ME 11.17 11.17 ###
Ca 0.16 0.16 ###
P 0.39 0.39 ###
PEF 12-15% PEF 8.59 8.59 ###
urea 1.58 1.58 ###
Cost feed/Hd 38,910

Date : 06/07/19
14 ###
G-8E
1 Jerami 655 0.00 ###
9.61326 Tebon 700 0.45 8.00 ###
1.2153315 Bekatul 3,465 0.01 0.20 ###
2.9595167 DDGS 4,350 0.10 1.82 ###
1.5598619 SBM 6,350 0.03 0.52 ###
3.2394476 Kopra 3,065 0.12 2.08 ###
1.4521962 Elot 2,735 0.02 0.42 ###
4.0469407 Onggok 2,015 0.16 2.83 ###
2.3996548 Molasses 1,800 0.07 1.30 ###
1.1830318 Garam 1,800 0.01 0.17 ###
1.1830318 Urea 2,500 0.01 0.17 ###
1.0322997 Kombicalpos 6,500 0.00 0.03 ###
1.0322997 Premix Grower 35,000 0.00 0.03 ###
1.0107666 Netral AH 11,000 0.00 0.01 ###
1.0008613 Premix Finisher 4,500,000 0.00 0.0008 ###
Total As Fed 1.00 17.61 ###

Total DM 0.61 10.74 ###
DM/AsFed 0.61 0.61 ###
Rp/kg AsFed 2201.17 2201.17 ###
Standard Rp/kgDM 3610.28 3610.28 ###
Ash Mak 15% Ash 9.60 9.60 ###
CP Min 14% CP 14.11 14.11 ###
CF 15 - 20% CF 11.91 11.91 ###
Fat 4.47 4.47 ###
NFE 60.91 60.91 ###
NDF 35 - 45% NDF 33.50 33.50 ###
Sugar 5 - 10% Sugar 7.82 7.82 ###
Starch 15 - 25% Starch 21.59 21.59 ###
ME 10.5 - 11.5% ME 11.16 11.16 ###
Ca 0.16 0.16 ###
P 0.37 0.37 ###
PEF 12-15% PEF 8.59 8.59 ###
urea 1.58 1.58 ###
Cost feed/Hd 38,764

Date : 09/07/19
14 ###
G-8F
1 Jerami 655 0.00 ###
9.61326 Tebon 700 0.45 8.00 ###
1 Bekatul 3,465 0.00 0.00 ###
2.9595167 DDGS 4,350 0.10 1.82 ###
1.5598619 SBM 6,350 0.03 0.52 ###
3.2394476 Kopra 3,065 0.12 2.08 ###
1.6675277 Elot 2,735 0.04 0.62 ###
4.0469407 Onggok 2,015 0.16 2.83 ###
2.3996548 Molasses 1,800 0.07 1.30 ###
1.1830318 Garam 1,800 0.01 0.17 ###
1.1830318 Urea 2,500 0.01 0.17 ###
1.0322997 Kombicalpos 6,500 0.00 0.03 ###
1.0322997 Premix Grower 35,000 0.00 0.03 ###
1.0107666 Netral AH 11,000 0.00 0.01 ###
1.0008613 Premix Finisher 4,500,000 0.00 0.0008 ###
Total As Fed 1.00 17.61 ###

Total DM 0.61 10.74 ###
DM/AsFed 0.61 0.61 ###
Rp/kg AsFed 2192.88 2192.88 ###
Standard Rp/kgDM 3597.36 3597.36 ###
Ash Mak 15% Ash 9.49 9.49 ###
CP Min 14% CP 13.94 13.94 ###
CF 15 - 20% CF 11.97 11.97 ###
Fat 4.28 4.28 ###
NFE 61.33 61.33 ###
NDF 35 - 45% NDF 33.42 33.42 ###
Sugar 5 - 10% Sugar 7.73 7.73 ###
Starch 15 - 25% Starch 22.28 22.28 ###
ME 10.5 - 11.5% ME 11.14 11.14 ###
Ca 0.16 0.16 ###
P 0.34 0.34 ###
PEF 12-15% PEF 8.59 8.59 ###
urea 1.58 1.58 ###
Cost feed/Hd 38,618

Date : 29/04/19
G-9
Filter INGREDIENT Cost (Rp/kg) DM Rp/kgDM

1 Jerami 655 0.85 770.59
57.81 Tebon 700 0.30 2333.33
7.5182 Bekatul 3,465 0.90 3850.00
11.86865 DDGS 4,350 0.89 4887.64
1 SBM 6,350 0.89 7134.83
22.7373 Kopra 3,065 0.89 3443.82
3.2425 Sagu puter 4,000 0.89 4494.38
31.99135 Onggok 2,015 0.86 2343.02
17.31045 Molasses 1,800 0.75 2400.00
2.7342 Garam 1,800 1 1800.00
2.7342 Urea 2,500 1 2500.00
1.10465 Kombicalpos 6,500 1 6500.00
1.3289 Premix Grower 35,000 1 35000.00
1.10465 Netral AH 11,000 1 11000.00
1.0082225 Premix Finisher 4,500,000 1 4500000.00
Total As Fed
Total DM
DM/AsFed
Rp/kg AsFed
Standard Rp/kgDM
Ash Mak 15% Ash
CP Min 14% CP
CF 15 - 20% CF
Fat
NFE
NDF 35 - 45% NDF
Sugar 5 - 10% Sugar
Starch 15 - 25% Starch
othercarbs
ME 10.5 - 11.5% ME
Ca
P
PEF 12-15% PEF
urea
Cost feed/Hd
Ash CP CF Fat NFE NDF Sugar Starch othercarbs

15 4 30 2.1 48.9 68.8 0 0 10.1
5 7 20 2.5 65.5 48 3 27.5 7
10.02 12.6 6.6 11.6 59.18 25.1 7 28 5.68
6.05 31.4 7.4 12.1 43.05 34.1 6.3 5.1 4.95
6.7 42 4.3 2 45 15.8 5 2 26.5
4 21 14 8 53 52 2 2 11
3 2 10 0.5 84.5 20 2 70 2.5
5 4 14 1 76 30 2 50 8
12 2 1 2 83 0.7 55 0 28.3
100 0 0 0 0 0
100 46 x 0 0 0 x
100 0 0
100 0 0
100 0 0
35.7 51.7 1.99 0.93 39.11 7.33 23.35 0.93
ME Ca P PEF Rp/CP Rp/MJ Available % Ration
7.608 0.29 0.09 100 192.64706 101.2865714 1 0.00
10.51 0.25 0.23 30 333.33333 222.0107834 1 38.00
13.2921 0.07 1.7 0 305.55556 289.6457294 1 4.36
12.9975 0.081 0.88 5 155.65734 376.0446585 1 7.27
11.205 0 169.87694 636.754258 1 0.00
11.22 0.14 0.6 0 163.99144 306.9358489 1 14.54
12.34 0 2247.191 364.2124816 1 1.50
11.37 5 585.75581 206.0706469 1 20.73
13.2085 0 1200 181.7011773 1 10.91
0 0 #DIV/0! #DIV/0! 1 1.16
x 0 54.347826 #VALUE! 1 1.16
0 24 18 0 #DIV/0! #DIV/0! 1 0.07
0 0 #DIV/0! #DIV/0! 1 0.22
0 0 #DIV/0! #DIV/0! 1 0.07
8.56 3.78 0 0 87040.619 525700.9346 1 0.0055
Total As Fed 15 100.00

Total DM 13.22 64.77
DM/AsFed 0.88 0.65
Rp/kg AsFed 305546.67 2239.79
Rp/kgDM 346686.84 3458.14
Ash 44.62 9.99
CP 15.53 11.55
CF 6.35 11.64
Fat 2.75 4.49
NFE 36.46 63.16
NDF 17.97 32.53
Sugar 6.59 9.52
Starch 11.18 22.65
ME 6.98 11.25
Ca 2.15 0.11
P 1.59 0.37
PEF 7.77 7.16
7.56 1.79
14.5 ###
on As Fed basis
Kg/Hd MIX8
0.00 ###
5.51 ###
0.63 ###
1.05 ###
0.00 ###
2.11 ###
0.22 ###
3.01 ###
1.58 ###
0.17 ###
0.17 ###
0.01 ###
0.03 ###
0.01 ###
0.0008 ###
14.50 ###
9.39 ###
0.65 ###
2239.79 ###
3458.14 ###
9.99 ###
11.55 ###
11.64 ###
4.49 ###
63.16 ###
32.53 ###
9.52 ###
22.65 ###
10.10 ###
11.25 ###
0.11 ###
0.37 ###
7.16 ###
1.79 ###
32,475
Date : 25/07/19
16 ###
H
48.1875 Tebon 745 31.25 5.00 ###
12.7931 DDGS 4,350 7.81 1.25 ###
5.7112 SBM 6,400 3.12 0.50 ###
15.1487 Kopra 3,515 9.37 1.50 ###
6.6625 Elot 2,720 3.75 0.60 ###
31.2906 Onggok 2,315 20.06 3.21 ###
19.875 Kulit kopi 665 12.50 2.00 ###
15.1487 Molasses 2,250 9.37 1.50 ###
2.6006 Garam 1,800 1.06 0.17 ###
2.6006 Urea 2,500 1.06 0.17 ###
0.2869 ZA 4000.00 0.19 0.03 ###
1.2869 Kombicalpos 6,500 0.19 0.03 ###
1.2869 Premix Grower 35,000 0.19 0.03 ###
1.1057 Netral AH 11,000 0.07 0.01 ###
1.00755 Premix Finisher 4,500,000 0.005 0.0008 ###
Total As Fed 100.00 16.00 ###

Total DM 68.82 11.01 ###
DM/AsFed 0.69 0.69 ###
Rp/kg AsFed 2,326.77 2,326.77 ###
Standard Rp/kgDM 3,380.60 3,380.60 ###
Ash Mak 15% Ash 9.96 9.96 ###
CP Min 14% CP 12.61 12.61 ###
CF 15 - 20% CF 14.23 14.23 ###
Fat 3.57 3.57 ###
NFE 60.61 60.61 ###
NDF 35 - 45% NDF 35.87 35.87 ###
Sugar 5 - 10% Sugar 7.86 7.86 ###
Starch 15 - 25% Starch 20.67 20.67 ###
othercarbs 10.44 10.44 ###
ME 10.5 - 11.5% ME 10.78 10.78 ###
Ca 0.13 0.13 ###
P 0.24 0.24 ###
PEF 12-15% PEF 12.80 12.80 ###
CPI 1.39 ###
Cost feed/Hd 37,226

Date : 02/08/19
16 ###
H-1
48.1875 Tebon 745 31.25 5.00 ###
13.0435 DDGS 4,350 7.81 1.50 ###
5.7112 SBM 6,400 3.12 0.50 ###
15.3995 Kopra 3,515 9.37 1.75 ###
6.5625 Elot 2,720 3.75 0.50 ###
31.661 Onggok 2,015 20.06 3.58 ###
19.125 Kulit kopi 665 12.50 1.25 ###
15.1487 Molasses 2,250 9.37 1.50 ###
2.591 Garam 1,800 1.06 0.16 ###
2.591 Urea 2,500 1.06 0.16 ###
0.2869 ZA 4000.00 0.19 0.03 ###
1.2869 Kombicalpos 6,500 0.19 0.03 ###
1.2869 Premix Grower 35,000 0.19 0.03 ###
1.1057 Netral AH 11,000 0.07 0.01 ###
1.00755 Premix Finisher 4,500,000 0.005 0.0008 ###
Total As Fed 100.00 16.00 ###

Total DM 68.82 11.01 ###
DM/AsFed 0.69 0.69 ###
Rp/kg AsFed 2,266.59 2,385.30 ###
Standard Rp/kgDM 3,293.16 3,467.30 ###
Ash Mak 15% Ash 9.96 9.64 ###
CP Min 14% CP 12.61 13.05 ###
CF 15 - 20% CF 14.23 13.20 ###
Fat 3.57 3.82 ###
NFE 60.61 61.24 ###
NDF 35 - 45% NDF 35.87 34.44 ###
Sugar 5 - 10% Sugar 7.86 8.02 ###
Starch 15 - 25% Starch 20.67 21.64 ###
othercarbs 10.44 10.34 ###
ME 10.5 - 11.5% ME 10.78 10.97 ###
Ca 0.13 0.13 ###
P 0.24 0.27 ###
PEF 12-15% PEF 12.80 10.95 ###
CPI 1.44 ###
Cost feed/Hd 38,169

Date : 02/08/19
16 ###
H-2
48.1875 Tebon 745 31.25 5.00 ###
13.2935 DDGS 4,350 7.81 1.75 ###
5.712 SBM 6,400 3.12 0.50 ###
15.3995 Kopra 3,515 9.37 1.75 ###
6.5625 Elot 2,720 3.75 0.50 ###
31.661 Onggok 2,015 20.06 3.58 ###
18.875 Kulit kopi 665 12.50 1.00 ###
15.1487 Molasses 2,250 9.37 1.50 ###
2.591 Garam 1,800 1.06 0.16 ###
2.591 Urea 2,500 1.06 0.16 ###
0.2869 ZA 4000.00 0.19 0.03 ###
1.2869 Kombicalpos 6,500 0.19 0.03 ###
1.2869 Premix Grower 35,000 0.19 0.03 ###
1.1057 Netral AH 11,000 0.07 0.01 ###
1.00755 Premix Finisher 4,500,000 0.005 0.0008 ###
Total As Fed 100.00 16.00 ###

Total DM 68.82 11.01 ###
DM/AsFed 0.69 0.69 ###
Rp/kg AsFed 2,266.59 2,443.07 ###
Standard Rp/kgDM 3,293.16 3,550.42 ###
Ash Mak 15% Ash 9.96 9.60 ###
CP Min 14 CP 13.44 14.24 ###
CF 15 - 20% CF 14.23 12.74 ###
Fat 3.57 4.01 ###
NFE 60.61 61.15 ###
NDF 35 - 45% NDF 35.87 33.82 ###
Sugar 5 - 10% Sugar 7.86 8.12 ###
Starch 15 - 25% Starch 20.67 21.72 ###
othercarbs 10.44 10.23 ###
ME 10.5 - 11.5% ME 10.78 11.05 ###
Ca 0.13 0.13 ###
P 0.24 0.29 ###
PEF 12-15% PEF 12.80 10.35 ###
CPI 1.57 ###
Cost feed/Hd 39,095

Date : 02/08/19
16 ###
H-3
47.9375 Tebon 745 31.25 4.75 ###
13.0435 DDGS 4,350 7.81 1.50 ###
5.7112 SBM 6,400 3.12 0.50 ###
15.3995 Kopra 3,515 9.37 1.75 ###
6.5625 Elot 2,720 3.75 0.50 ###
31.511 Onggok 2,015 20.06 3.43 ###
19.375 Kulit kopi 665 12.50 1.50 ###
15.1487 Molasses 2,250 9.37 1.50 ###
2.591 Garam 1,800 1.06 0.16 ###
2.591 Urea 2,500 1.06 0.16 ###
0.2869 ZA 4000.00 0.19 0.03 ###
1.2869 Kombicalpos 6,500 0.19 0.03 ###
1.2869 Premix Grower 35,000 0.19 0.03 ###
1.1057 Netral AH 11,000 0.07 0.01 ###
1.00755 Premix Finisher 4,500,000 0.005 0.0008 ###
Total As Fed 100.00 15.85 ###

Total DM 68.82 11.02 ###
DM/AsFed 0.69 0.70 ###
Rp/kg AsFed 2,266.59 2,387.55 ###
Standard Rp/kgDM 3,293.16 3,433.04 ###
Ash Mak 15% Ash 9.96 9.69 ###
CP Min 14% CP 13.44 13.93 ###
CF 15 - 20% CF 14.23 13.48 ###
Fat 3.57 3.85 ###
NFE 60.61 60.78 ###
NDF 35 - 45% NDF 35.87 35.01 ###
Sugar 5 - 10% Sugar 7.86 7.98 ###
Starch 15 - 25% Starch 20.67 20.86 ###
othercarbs 10.44 10.41 ###
ME 10.5 - 11.5% ME 10.78 10.92 ###
Ca 0.13 0.13 ###
P 0.24 0.27 ###
PEF 12-15% PEF 12.80 11.30 ###
CPI 1.54 ###
Cost feed/Hd 37,846

Date : 09/08/19
16 ###
H-4
50.6875 Tebon 745 31.25 7.50 ###
13.5435 DDGS 4,350 7.81 2.00 ###
5.812 SBM 6,400 3.12 0.60 ###
15.6495 Kopra 3,515 9.37 2.00 ###
6.2625 Elot 2,720 3.75 0.20 ###
30.411 Onggok 2,015 20.06 2.33 ###
18.075 Kulit kopi 665 12.50 0.20 ###
15.1487 Molasses 2,250 9.37 1.50 ###
2.591 Garam 1,800 1.06 0.16 ###
2.591 Urea 2,500 1.06 0.16 ###
0.2869 ZA 4000.00 0.19 0.03 ###
1.2869 Kombicalpos 6,500 0.19 0.03 ###
1.2869 Premix Grower 35,000 0.19 0.03 ###
1.1057 Netral AH 11,000 0.07 0.01 ###
1.00755 Premix Finisher 4,500,000 0.005 0.0008 ###
Total As Fed 100.00 16.75 ###

Total DM 68.82 10.25 ###
DM/AsFed 0.69 0.61 ###
Rp/kg AsFed 2,266.59 2,369.63 ###
Standard Rp/kgDM 3,293.16 3,873.11 ###
Ash Mak 15% Ash 9.96 9.80 ###
CP Min 14% CP 13.44 16.10 ###
CF 15 - 20% CF 14.23 11.87 ###
Fat 3.57 4.62 ###
NFE 60.61 59.48 ###
NDF 35 - 45% NDF 35.87 33.72 ###
Sugar 5 - 10% Sugar 7.86 8.84 ###
Starch 15 - 25% Starch 20.67 18.38 ###
othercarbs 10.44 10.40 ###
ME 10.5 - 11.5% ME 10.78 11.14 ###
Ca 0.13 0.16 ###
P 0.24 0.36 ###
PEF 12-15% PEF 12.80 11.23 ###
CPI 1.65 ###
Cost feed/Hd 39,697

Date : 03/09/19 B 17
H-5
Filter INGREDIENT Cost (Rp/kg) % Ration Kg/Hd Cost/Hd
6.9640393 Tebon 585 0.34 5.50 3,218
Bekatul 3,515 0.05 0.75 2,636
3.1687416 DDGS 4,350 0.12 2.00 8,700
1.6506225 SBM 6,400 0.04 0.60 3,840
3.1687416 Kopra 3,315 0.12 2.00 6,630
1.2168742 Elot 2,735 0.01 0.20 547
3.5265839 Onggok 2,015 0.15 2.33 4,695
1.2168742 Kulit kopi 665 0.01 0.20 133
3.1687416 Molasses 2,250 0.12 2.00 4,500
1.1734993 Garam 1,800 0.01 0.160 288
1.1734993 Urea 2,500 0.01 0.160 400
0.0325311 ZA 4000.00 0.00 0.030 120
1.0325311 Kombicalpos 6,500 0.00 0.030 195
1.0325311 Premix Grower 35,000 0.00 0.030 1,050
1.0108437 Netral AH 11,000 0.00 0.010 110
1.0008675 Premix Finisher 4,500,000 0.00 0.0008 3,600
40,662
Total DM 0.67 10.7
DM/AsFed 0.67 0.67
Rp/kg AsFed 2,541.23 2,541.23
Ash Mak 15% Ash 10.14 10.14
CP Min 14% CP 15.92 15.92
CF 15 - 20% CF 10.70 10.70
Fat 5.09 5.09
NFE 59.93 59.93
NDF 35 - 45% NDF 31.22 31.22
Sugar 5 - 10% Sugar 10.67 10.67
Starch 15 - 25% Starch 17.84 17.84
ME 10.5 - 11.5% ME 11.38 11.38
Ca 0.15 0.15
P 0.44 0.44
PEF 12-15% PEF 8.51 8.51
CPI 1.61
Cost feed/Hd 40,662

Date : 25/09/19 B 17
H-5
6.9640393 Tebon 585 0.34 5.50 3,218
Bekatul 3,515 0.03 0.50 1,758
3.1687416 DDGS 4,350 0.12 2.00 8,700
1.6506225 SBM 6,400 0.04 0.60 3,840
3.1687416 Kopra 3,315 0.12 2.00 6,630
1.2168742 Elot 2,735 0.01 0.20 547
3.5808025 Onggok 2,015 0.15 2.38 4,796
1.4337483 Kulit kopi 665 0.02 0.40 266
3.1687416 Molasses 2,250 0.12 2.00 4,500
1.1734993 Garam 1,800 0.01 0.160 288
1.1734993 Urea 2,500 0.01 0.160 400
0.0325311 ZA 4000.00 0.00 0.030 120
1.0325311 Kombicalpos 6,500 0.00 0.030 195
1.0325311 Premix Grower 35,000 0.00 0.030 1,050
1.0108437 Netral AH 11,000 0.00 0.010 110
1.0008675 Premix Finisher 4,500,000 0.00 0.0008 3,600
40,017
Total DM 0.67 10.7
DM/AsFed 0.67 0.67
Rp/kg AsFed 2,500.92 2,500.92
Ash Mak 15% Ash 10.09 10.09
CP Min 14% CP 15.83 15.83
CF 15 - 20% CF 11.12 11.12
Fat 4.90 4.90
NFE 59.84 59.84
NDF 35 - 45% NDF 31.90 31.90
Sugar 5 - 10% Sugar 10.56 10.56
Starch 15 - 25% Starch 17.47 17.47
ME 10.5 - 11.5% ME 11.30 11.30
Ca 0.15 0.15
P 0.40 0.40
PEF 12-15% PEF 9.12 9.12
CPI 1.63
Cost feed/Hd 40,017

Date : 04/10/19 B 14.75
H-7
7.0033898 Tebon 815 0.37 5.50 4,483
Bekatul 3,515 0.03 0.40 1,406
2.9101695 DDGS 4,350 0.12 1.75 7,613
1.5457627 SBM 6,400 0.03 0.50 3,200
2.9101695 Kopra 3,115 0.12 1.75 5,451
1.2183051 Elot 2,735 0.01 0.20 547
3.2922034 Onggok 2,015 0.14 2.10 4,232
1.4147797 Kulit kopi 665 0.03 0.38 253
2.9101695 Molasses 2,250 0.12 1.75 3,938
1.1746441 Garam 1,800 0.0108 0.160 288
1.1746441 Urea 2,200 0.0108 0.160 352
0.0327458 ZA 4000.00 0.0020 0.030 120
1.0327458 Kombicalpos 6,500 0.0020 0.030 195
1.0109153 Netral AH 11,000 0.0007 0.010 110
1.0008732 Premix Finisher YSP 4,500,000 0.000054 0.0008 3,600
Premix Finisher MSF 320,000.00 0.000047 0.0300 9,600
L - Carnitine 650,000.00 0.000047 0.0005 325
45,711
Total DM 0.65 9.6
DM/AsFed 0.65 0.65
Rp/kg AsFed 2,476.48 3,098.77
Ash Mak 15% Ash 10.16 10.13
CP Min 14% CP 15.76 15.71
CF 15 - 20% CF 11.37 11.33
Fat 4.80 4.78
NFE 59.89 60.02
NDF 35 - 45% NDF 32.29 32.19
Sugar 5 - 10% Sugar 10.33 10.30
Starch 15 - 25% Starch 17.77 17.72
ME 10.5 - 11.5% ME 11.25 11.25
Ca 0.16 0.16
P 0.40 0.40
PEF 12-15% PEF 9.85 9.82
CPI 1.5
TDN 66.71 6.40
Cost feed/Hd 45,711
Bandar Rejo, 04 Oktober 2019,

Dibuat. Disetujui,
Mahmudi Ir.H.Gunawan HP
Direktur
Date : 07/10/13 B 16.50
H-7A
8.031931 Tebon 815 0.39 6.50 5,298
Bekatul 3,515 0.02 0.40 1,406
2.2982026 DDGS 4,350 0.07 1.20 5,220
1.4327342 SBM 6,400 0.02 0.40 2,560
2.2982026 Kopra 3,115 0.07 1.20 3,738
1.2163671 Elot 2,735 0.01 0.20 547
5.5761643 Onggok 2,315 0.26 4.23 9,792
1.5409178 Kulit kopi 665 0.03 0.50 333
2.6227533 Molasses 2,250 0.09 1.50 3,375
1.1730937 Garam 1,650 0.0097 0.160 264
1.1298203 Urea 2,200 0.0073 0.120 264
0.0324551 ZA 4000.00 0.0018 0.030 120
1.0324551 Kombicalpos 6,500 0.0018 0.030 195
1.0108184 Netral AH 11,000 0.0006 0.010 110
Premix Finisher MSF 315,000.00 0.000047 0.0150 4,725
L - Carnitine 650,000.00 0.000047 0.0005 325
42,771
Total DM 0.64 10.5
DM/AsFed 0.64 0.64
Rp/kg AsFed 2,334.02 2,592.76
Ash Mak 15% Ash 9.23 9.22
CP Min 14% CP 12.20 12.18
CF 15 - 20% CF 12.61 12.59
Fat 3.66 3.65
NFE 63.73 63.78
NDF 35 - 45% NDF 32.49 32.45
Sugar 5 - 10% Sugar 8.45 8.44
Starch 15 - 25% Starch 25.32 25.29
ME 10.5 - 11.5% ME 11.15 11.15
Ca 0.14 0.14
P 0.30 0.30
PEF 12-15% PEF 11.10 11.08
CPI 1.2
TDN 66.71 6.40
Cost feed/Hd 42,771

Dibuat. Disetujui,
Direktur
Date : 18/10/19 17.00
H-8
9.6354511 Tebon 795 0.47 8.00 6,360
1 Bekatul 3,515 0.00 -
2.0794314 DDGS 4,350 0.06 1.00 4,350
1.4857441 SBM 6,400 0.03 0.45 2,880
2.6191471 Kopra 3,115 0.09 1.50 4,673
1 Palm Kernel Meal 1600.00 0.00 -
1 Elot 2,735 0.00 -
4.7024497 Onggok 2,015 0.20 3.43 6,911
1.8095735 Kulit kopi 665 0.04 0.75 499
2.6191471 Molasses 2,250 0.09 1.50 3,375
1.172709 Garam 1,650 0.0094 0.160 264
1.1295318 Urea 2,200 0.0071 0.120 264
1.0323829 ZA 4000.00 0.0018 0.030 120
1.0323829 Kombicalpos 6,500 0.0018 0.030 195
1.0107943 Netral AH 11,000 0.0006 0.010 110
3600.0162 Premix Finisher MSF 315,000.00 0.000883 0.0150 4,725
0 L - Carnitine 650,000.00 -
38,326
Total DM 0.60 10.1
DM/AsFed 0.60 0.60
Rp/kg AsFed 2,255.01 2,255.01
Ash Mak 15% Ash 9.28 9.28
CP Min 14% CP 12.64 12.64
CF 15 - 20% CF 13.55 13.55
Fat 3.50 3.50
NFE 62.51 62.51
NDF 35 - 45% NDF 34.91 34.91
Sugar 5 - 10% Sugar 8.49 8.49
Starch 15 - 25% Starch 21.94 21.94
ME 10.5 - 11.5% ME 10.93 10.93
Ca 0.16 0.16
P 0.26 0.26
PEF 12-15% PEF 13.66 13.66
CPI 1.28
TDN 66.71 6.40
Cost feed/Hd 38,326

Dibuat. Disetujui,
Direktur
RENCANA PEMBERIAN PAKAN GROWER
Date : 25/10/19 16.68
H-8-A
8.5665468 Tebon 795 0.42 7.00 5,565
1 Bekatul 3,515 0.00 -
2.5133094 DDGS 4,350 0.08 1.40 6,090
1.7566547 SBM 6,400 0.04 0.70 4,480
2.8916367 Kopra 3,115 0.10 1.75 5,451
1 Palm Kernel Meal 1600.00 0.00 -
1.2161871 Elot 2,735 0.01 0.20 547
4.2428058 Onggok 2,015 0.18 3.00 6,045
1.8107014 Kulit kopi 665 0.04 0.75 499
2.6214029 Molasses 2,250 0.09 1.50 3,375
1.1729496 Garam 1,650 0.0096 0.160 264
1.1297122 Urea 2,200 0.0072 0.120 264
1.0324281 ZA 4000.00 0.0018 0.030 120
1.0324281 Kombicalpos 6,500 0.0018 0.030 195
1.0324281 Premix Grower 35,000 0.0018 0.030 1,050
1.0108094 Netral AH 11,000 0.0006 0.010 110
1 Premix Finisher YSP 4,500,000 0.000000 0.0000 -
3600 Premix Finisher MSF 315,000.00 0.000000 0.0000 -
34,055
Total DM 0.63 10.4
DM/AsFed 0.63 0.63
Rp/kg AsFed 2,041.67 2,041.67
Ash Mak 15% Ash 9.44 9.44
CP Min 14% CP 14.34 14.34
CF 15 - 20% CF 12.87 12.87
Fat 3.92 3.92
NFE 60.86 60.86
NDF 35 - 45% NDF 34.33 34.33
Sugar 5 - 10% Sugar 8.46 8.46
Starch 15 - 25% Starch 20.15 20.15
ME 10.5 - 11.5% ME 11.00 11.00
Ca 0.15 0.15
P 0.29 0.29
PEF 12-15% PEF 12.08 12.08
CPI 1.50
TDN 66.71 6.40
Cost feed/Hd 34,055

Dibuat. Disetujui,
Direktur
Date : Thursday, November 14, 2019 17.50
H-9
9.6171146 Tebon 645 0.46 8.00 5,160
1.2154279 Bekatul 3,515 0.01 0.20 703
1.6462836 DDGS 4,400 0.03 0.60 2,640
1.7539975 SBM 6,400 0.04 0.70 4,480
2.615709 Kopra 3,115 0.09 1.50 4,673
1.2925672 Gaplek 4115.00 0.07 1.20 4,938
1.2154279 Elot 2,735 0.01 0.20 547
3.822105 Onggok 2,015 0.15 2.62 5,279
1.6462836 Kulit kopi 665 0.03 0.60 399
2.615709 Molasses 2,250 0.09 1.50 3,375
1.1723423 Garam 1,650 0.0091 0.160 264
1.1292567 Urea 2,200 0.0069 0.120 264
1.0323142 ZA 4000.00 0.0017 0.030 120
1.0323142 Kombicalpos 6,500 0.0017 0.030 195
1.0323142 Premix Grower 35,000 0.0017 0.030 1,050
1.0107714 Netral AH 11,000 0.0006 0.010 110
3600.0003 L - Carnitine 650,000.00 0.000017 0.0003 195
36,642
Total DM 0.61 10.6
DM/AsFed 0.61 0.61
Rp/kg AsFed 2,093.72 2,093.72
Ash Mak 15% Ash 9.17 9.17
CP Min 14% CP 12.02 1.3
CF 15 - 20% CF 12.78 12.78
Fat 3.13 3.13
NFE 64.32 64.32
NDF 35 - 45% NDF 32.51 32.51
Sugar 5 - 10% Sugar 8.21 8.21
Starch 15 - 25% Starch 26.22 26.22
ME 10.5 - 11.5% ME 11.04 11.04
Ca 0.15 0.15
P 0.25 0.25
PEF 12-15% PEF 12.11 12.11
CPI 1.3
TDN 66.71 6.40
Cost feed/Hd 36,642
B Rejo, Thursday, November 14, 2019

Dibuat. Disetujui,
Direktur
Date : Monday, November 18, 2019 16.00
H-10
8.0484101 Tebon 645 0.41 6.50 4,193
1.2168742 Bekatul 3,515 0.01 0.20 703
1.6506225 DDGS 4,400 0.04 0.60 2,640
1.7590595 SBM 6,400 0.04 0.70 4,480
2.6265562 Kopra 3,115 0.09 1.50 4,673
1.3012449 Gaplek 4115.00 0.07 1.20 4,938
1.2168742 Elot 2,735 0.01 0.20 547
3.9494885 Onggok 2,015 0.17 2.72 5,481
1.6506225 Kulit kopi 665 0.04 0.60 399
2.6265562 Molasses 2,250 0.09 1.50 3,375
1.0650622 Garam 1,650 0.0037 0.060 99
1.1301245 Urea 2,200 0.0075 0.120 264
1.0325311 ZA 4000.00 0.0019 0.030 120
1.0325311 Kombicalpos 6,500 0.0019 0.030 195
1.0325311 Premix Grower 35,000 0.0019 0.030 1,050
1.0108437 Netral AH 11,000 0.0006 0.010 110
3600.0003 L - Carnitine 650,000.00 0.000019 0.0003 195
35,711
Total DM 0.63 10.1
DM/AsFed 0.63 0.63
Rp/kg AsFed 2,231.81 2,231.81
Ash Mak 15% Ash 8.43 8.43
CP Min 14% CP 12.24 1.2
CF 15 - 20% CF 12.59 12.59
Fat 3.17 3.17
NFE 65.05 65.05
NDF 35 - 45% NDF 32.13 32.13
Sugar 5 - 10% Sugar 8.47 8.47
Starch 15 - 25% Starch 26.63 26.63
ME 10.5 - 11.5% ME 11.17 11.17
Ca 0.14 0.14
P 0.25 0.25
PEF 12-15% PEF 10.93 10.93
CPI 1.2
TDN 66.71 6.40
Cost feed/Hd 35,711
B Rejo, Monday, November 18, 2019

Dibuat. Disetujui,
Direktur
Date : ### 15.50
H-11
6.9791621 Tebon 645 0.35 5.50 3,548
1 Bekatul 3,515 0.00 0.00 -
1.695757 DDGS 4,400 0.04 0.64 2,816
1.8044691 SBM 6,400 0.05 0.74 4,736
2.7393926 Kopra 3,115 0.10 1.60 4,984
1.4132565 Gaplek 4115.00 0.08 1.30 5,350
1.2282953 Elot 2,735 0.01 0.21 574
4.3265884 Onggok 2,015 0.20 3.06 6,166
1.695757 Kulit kopi 665 0.04 0.64 426
2.6306806 Molasses 2,250 0.10 1.50 3,375
1.0652272 Garam 1,650 0.0039 0.060 99
1.1304544 Urea 2,200 0.0077 0.120 264
1.0326136 ZA 4000.00 0.0019 0.030 120
1.0326136 Kombicalpos 6,500 0.0019 0.030 195
1.054356 Premix Grower 35,000 0.0032 0.050 1,750
1.0163068 Netral AH 11,000 0.0010 0.015 165
3600.0003 L - Carnitine 650,000.00 0.000019 0.0003 195
37,012
Total DM 0.66 10.3
DM/AsFed 0.66 0.66
Rp/kg AsFed 2,388.51 2,388.51
Ash Mak 15% Ash 8.52 8.52
CP Min 14% CP 12.22 1.3
CF 15 - 20% CF 12.49 12.49
Fat 3.02 3.02
NFE 65.22 65.22
NDF 35 - 45% NDF 31.77 31.77
Sugar 5 - 10% Sugar 8.28 8.28
Starch 15 - 25% Starch 27.13 27.13
ME 10.5 - 11.5% ME 11.15 11.15
Ca 0.13 0.13
P 0.22 0.22
PEF 12-15% PEF 9.90 9.90
CPI 1.2
TDN 66.71 6.40
Cost feed/Hd 37,012
B Rejo, Wednesday, November 20, 2019

Dibuat. Disetujui,
Direktur
Date : Friday, November 29, 2019 15.50
H-12
6.9791621 Tebon 645 0.35 5.50 3,548
1 Bekatul 3,515 0.00 0.00 -
1 DDGS 4,400 0.00 0.00 -
1.8044691 SBM 6,400 0.05 0.74 4,736
3.1742408 Kopra 3,115 0.13 2.00 6,230
1.6306806 Gaplek 4115.00 0.10 1.50 6,173
1.2282953 Elot 2,735 0.01 0.21 574
4.3700732 Onggok 2,015 0.20 3.10 6,247
1.695757 Kulit kopi 665 0.04 0.64 426
2.6306806 Molasses 2,250 0.10 1.50 3,375
1.0652272 Garam 1,650 0.0039 0.060 99
1.1304544 Urea 2,200 0.0077 0.120 264
1.0326136 ZA 4000.00 0.0019 0.030 120
1.0326136 Kombicalpos 6,500 0.0019 0.030 195
1.054356 Premix Grower 35,000 0.0032 0.050 1,750
1.0163068 Netral AH 11,000 0.0010 0.015 165
3600.0003 L - Carnitine 650,000.00 0.000019 0.0003 195
36,345
Total DM 0.66 10.3
DM/AsFed 0.66 0.66
Rp/kg AsFed 2,345.50 2,345.50
Ash Mak 15% Ash 8.39 8.39
CP Min 14% CP 11.27 1.2
CF 15 - 20% CF 12.79 12.79
Fat 2.63 2.63
NFE 66.37 66.37
NDF 35 - 45% NDF 32.13 32.13
Sugar 5 - 10% Sugar 8.05 8.05
Starch 15 - 25% Starch 28.30 28.30
ME 10.5 - 11.5% ME 11.07 11.07
Ca 0.13 0.13
P 0.19 0.19
PEF 12-15% PEF 9.64 9.64
CPI 1.1
TDN 66.71 6.40
Cost feed/Hd 36,345
B Rejo, Friday, November 29, 2019

Dibuat. Disetujui,
Direktur
Date : Monday, December 09, 2019 14.00
H-13
5.9340588 Tebon 935 0.32 4.50 4,208
1.7675203 SBM 6,415 0.05 0.70 4,491
2.6446863 Kopra 3,265 0.11 1.50 4,898
1.5482288 Sawit 1465.00 0.04 0.50 733
1.6446863 Gaplek 4115.00 0.11 1.50 6,173
1.2192915 Elot 2,715 0.01 0.20 543
4.0591164 Onggok 2,015 0.20 2.79 5,622
1.5482288 Kulit kopi 665 0.04 0.50 333
2.6446863 Molasses 2,250 0.11 1.50 3,375
1.0657875 Garam 1,450 0.0043 0.060 87
1.1315749 Urea 2,200 0.0086 0.120 264
1.0328937 ZA 3900.00 0.0021 0.030 117
1.0328937 Kombicalpos 6,500 0.0021 0.030 195
1.0548229 Premix Grower 35,000 0.0036 0.050 1,750
1.0164469 Netral AH 11,000 0.0011 0.015 165
3600.0003 L - Carnitine 650,000.00 0.000021 0.00030 195
35,396
Total As Fed 1.00 14.00 33,146
Total DM 0.68 9.5
DM/AsFed 0.68 0.68
Rp/kg AsFed 2,529.03 2,529.03
Ash Mak 15% Ash 8.66 8.66
CP Min 14% CP 11.01 1.0
CF 15 - 20% CF 12.62 12.62
Fat 2.68 2.68
NFE 66.61 66.61
NDF 35 - 45% NDF 31.94 31.94
Sugar 5 - 10% Sugar 8.48 8.48
Starch 15 - 25% Starch 28.13 28.13
ME 10.5 - 11.5% ME 11.07 11.07
Ca 0.14 0.14
P 0.20 0.20
PEF 12-15% PEF 8.77 8.77
CPI 1.0
TDN 66.71 6.40
Cost feed/Hd 35,396
B Rejo, Monday, December 09, 2019

Dibuat. Disetujui,
Direktur
Date : Tuesday, January 21, 2020 13.40
H-14
5.4031205 Tebon 735 0.30 4.00 2,940
2.1007801 SBM 6,150 0.07 1.00 6,150
2.6511702 Kopra 3,265 0.11 1.50 4,898
1.8806241 Sawit 1,465 0.06 0.80 1,172
2.7519503 Gaplek 3,615 0.19 2.50 9,038
1 Elot 2,715 0.00 0.00 -
2.9703964 Onggok 2,015 0.13 1.8 3,607
1 Kulit kopi 665 0.00 0.00 -
2.6511702 Molasses 2,250 0.11 1.50 3,375
1.0660468 Garam 1,450 0.0045 0.060 87
1.1320936 Urea 2,200 0.0090 0.120 264
1.0330234 ZA 3,900 0.0022 0.030 117
1.0330234 Kombicalpos 6,500 0.0022 0.030 195
1.055039 Premix Grower 35,000 0.0037 0.050 1,750
1.0165117 Netral AH 11,000 0.0011 0.015 165
36,007
Total As Fed 1.00 13.40 33,757
Total DM 0.70 9.3
DMR 0.70 69.66%
Rp/kg AsFed 2,687.98 2,687.98
Ash Mak 15% Ash 8.49 8.49
CPI Min 14% CPI 14.3% 1.33
CF 15 - 20% CF 11.33
Fat 2.79 2.79
NFE 77.09 77.09
NDF 35 - 45% NDF 29.88 29.88
Sugar 5 - 10% Sugar 8.74 8.74
Starch 15 - 25% Starch 29.10 29.10
ME 10.5 - 11.5% ME 11.24 11.24
Ca 0.14 0.14
P 0.22 0.22
PEF 12-15% PEF 6.35 6.35
TDN 66.71 6.40
Cost feed/Hd 36,007
B Rejo, Tuesday, January 21, 2020

Dibuat. Disetujui,
Direktur
Date : Monday, February 03, 2020 13.81
H-15
5.3911485 Tebon 635 0.29 4.00 2,540
2.0977871 SBM 6,315 0.07 1.00 6,315
2.0977871 Kopra 3,665 0.07 1.00 3,665
2.0977871 Sawit 1,665 0.07 1.00 1,665
4.3911485 Gaplek 3,715 0.29 4.00 14,860
1 Elot 2,715 0.00 0.00 -
2.0977871 Onggok 2,015 0.07 1.0 2,015
1 Kulit kopi 665 0.00 0.00 -
2.6466807 Molasses 2,250 0.11 1.50 3,375
1.0658672 Garam 1,450 0.0043 0.060 87
1.1317345 Urea 2,200 0.0087 0.120 264
1.0329336 ZA 3,900 0.0022 0.030 117
1.0329336 Kombicalpos 6,500 0.0022 0.030 195
1.0548894 Premix Grower 35,000 0.0036 0.050 1,750
1.0164668 Netral AH 11,000 0.0011 0.015 165
39,263
Total As Fed 1.00 13.81 37,013
Total DM 0.70 9.7
DMR 0.70 70.41%
Rp/kg AsFed 2,844.01 2,844.01
Ash Mak 15% Ash 8.12 8.12
CPI Min 14% CPI 14.2% 1.4
CF 15 - 20% CF 10.99
Fat 2.46 2.46
NFE 78.07 78.07
NDF 35 - 45% NDF 28.14 28.14
Sugar 5 - 10% Sugar 8.47 8.47
Starch 15 - 25% Starch 34.00 34.00
ME 10.5 - 11.5% ME 11.37 11.37
Ca 0.14 0.14
P 0.20 0.20
PEF 12-15% PEF 5.84 5.84
TDN 66.71 6.40
Cost feed/Hd 39,263
B Rejo, Monday, February 03, 2020

Dibuat. Disetujui,
Direktur
No Bahan % As Feed Harga Cost
14.0
Corn silage 30.00% 4.20 650.0 2,730.0
Rice Bran 8.00% 1.12 1,700.0 1,904.0
Soya bean meal 3.00% 0.42 7,900.0 3,318.0
copra meal 6.50% 0.91 2,950.0 2,684.5
Palm Kernel Meal 6.50% 0.91 1,750.0 1,592.5
Elot 4.00% 0.56 2,600.0 1,456.0
Onggok 29.55% 4.14 1,450.0 5,998.7
Coffee skin 5.50% 0.77 800.0 616.0
Molasses 5.00% 0.70 2,150.0 1,505.0
Salt 0.80% 0.112 2,800.0 313.6
Urea 0.50% 0.070 5,100.0 357.0
Netral AH 0.08% 0.011 11,000.0 123.2
Kombicalphos 0.22% 0.031 7,000.0 215.6
Premix Grower 0.35% 0.049 30,000.0 1,470.0
100.0% 14.00 24,284.1
9.10 DM CP
Rice Bran 1.120 12.31% 1,700.0 1,904.0 90.0% 1.0 12.6%
Soya bean meal 0.420 4.62% 8,000.0 3,360.0 89.0% 0.4 42.0%
copra meal 0.910 10.00% 2,950.0 2,684.5 89.0% 0.8 21.0%
Palm Kernel Meal 0.910 10.00% 1,750.0 1,592.5 89.0% 0.8 15.0%
Elot 0.560 6.15% 2,600.0 1,456.0 86.0% 0.5 4.0%
Onggok 4.137 45.46% 1,450.0 5,998.7 86.0% 3.6 4.0%
Coffee skin 0.770 8.46% 800.0 616.0 88.0% 0.7 9.0%
Salt 0.112 1.23% 3,500.0 392.0
Urea 0.070 0.77% 5,100.0 357.0 10.0% 0.0 280.0%
Netral AH 0.011 0.12% 11,000.0 123.2
Kombicalphos 0.031 0.34% 7,000.0 215.6
Premix Grower 0.049 0.54% 30,000.0 1,470.0 90.0% 0.0 85.0%
9.100 100.00% 20,169.5 7.8
2,216.4
0.127008 123.1 123 123 615 209100 588000 52
0.156996 46.2 46 46 230 368000 58.8 55 100
0.170079 100.0 100 100 500 295000 60 50 100 20
0.121485 100.0 100 100 500 175000
0.019264 61.5 62 62 310 161200
0.142313 454.6 455 454 2270 658300
0.060984 84.6 85 85 425 68000
12.3 12.3 12.3 61.5 43050
0.0196 7.7 7.7 7.7 38.5 39270
1.2 1.2 1.2 6 13200
3.4 3.4 3.4 17 23800
0.037485 5.4 5.4 5.4 27 162000
0.855214 1,000.0 1,000.0 1,000 2215920
11.00701 2,216
230
2,446.4
COMPLETTE FEED ( Konsentrat 6,5 Kg )
09 Februari 2019 Code : G 2
No Bahan Kg/Hd % DM DMI CP CPI Hrg/Kg Biaya
1 Silase 6.00 36.98% 0.30 1.80 8.0% 0.14 700 4,200
2 Molasses 2.00 12.33% 0.75 1.50 0.00 1,800 3,600
3 Sagu puter 1.00 6.16% 0.87 0.87 4.0% 0.03 3,800 3,800
4 Dedak 0.48 2.96% 0.87 0.42 13.0% 0.05 2,500 1,200
5 SBM 0.70 4.31% 0.89 0.62 42.0% 0.26 6,500 4,550
6 Kopra 1.16 7.15% 0.89 1.03 21.0% 0.22 2,870 3,329
7 Sawit 0.72 4.44% 0.89 0.64 11.0% 0.07 1,800 1,296
8 Elot 0.42 2.59% 0.86 0.36 4.0% 0.01 2,650 1,113
9 Onggok 2.10 12.94% 0.84 1.76 3.0% 0.05 1,800 3,780
10 Kulit kopi 1.02 6.29% 0.84 0.86 9.0% 0.08 900 918
11 Garam 0.12 0.74% 0.50 0.06 0.00 2,300 276
12 Urea 0.09 0.55% 0.50 0.05 46.0% 0.02 2,500 225
13 Netral AH 0.017 0.10% 0.89 0.02 0.00 11,000 187
14 Kombicalphos 0.058 0.36% 0.89 0.05 0.00 7,000 406
15 Premix Grower 0.040 0.25% 0.89 0.04 0.00 40,000 1,600
16 Jerami 0.30 1.85% 0.90 0.27 3.0% 0.01 500 150
4,500,000 0
TOTAL 16.23 100.00% 10.34 0.96 30,630
Tgl : 30 Oktober 2018
Code: G 3
As Feed
No Bahan Ration Harga Cost DM CP
15.0
1 Silase 20.00% 3.00 700.0 2,100.0 30.00% 8.00%
2 Ampas bir mix ogk 20.00% 3.00 635.0 1,905.0 70.00% 26.00%
3 Dedak 3.00% 0.45 2,550.0 1,147.5 89.00% 14.00%
4 SBM 5.00% 0.75 8,000.0 6,000.0 89.00% 42.00%
5 B. Kopra 7.00% 1.05 2,950.0 3,097.5 89.00% 21.00%
6 B. Sawit 4.00% 0.60 1,800.0 1,080.0 89.00% 11.00%
7 Elot 5.00% 0.75 2,650.0 1,987.5 86.00% 4.00%
8 Onggok 20.60% 3.09 1,600.0 4,944.0 84.00% 4.00%
9 Kulit kopi 3.00% 0.45 800.0 360.0 84.00% 9.00%
10 Molasses 10.00% 1.50 2,000.0 3,000.0 75.00% 2.00%
11 Garam 1.00% 0.150 2,300.0 345.0 100.00% 1.00%
12 Urea 1.00% 0.150 2,500.0 375.0 100.00% 46.00%
13 Netral AH 0.00% 0.000 11,000.0 0.0 100.00%
14 Kombicalphos 0.15% 0.023 6,700.0 150.8 100.00%
15 Premix Grower 0.25% 0.038 32,000.0 1,200.0 100.00%
100.00% 15.00 27,692.3
7.50 DM
Dedak 0.450 6.00% 2,550.0 1,147.5 90.0% 0.4
SBM 0.750 10.00% 8,000.0 6,000.0 89.0% 0.7
B. Kopra 1.050 14.00% 2,950.0 3,097.5 89.0% 0.9
B. Sawit 0.600 8.00% 1,800.0 1,080.0 89.0% 0.5
Elot 0.750 10.00% 2,650.0 1,987.5 86.0% 0.6
Onggok 3.090 41.20% 1,600.0 4,944.0 86.0% 2.7
Kulit kopi 0.450 6.00% 800.0 360.0 88.0% 0.4
Garam 0.150 2.00% 2,300.0 345.0
Urea 0.150 2.00% 2,500.0 375.0 10.0% 0.0
Netral AH 0.000 0.00% 0.0 0.0
Kombicalphos 0.023 0.30% 6,700.0 150.8
Premix Grower 0.038 0.50% 32,000.0 1,200.0 90.0% 0.0
7.500 100.00% 20,687.3 6.3
2,758.3
RENCANA PROSES KONSENTRAT
Tgl : 13/9/2018. Code : 3
No Bahan Kg Keterangan
1 Dedak 60
2 SBM 100
3 Kopra 140
4 Sawit 80
5 Elot 100
6 Onggok 412
7 Kulit kopi 60
8 Garam 20
9 Urea 20
10 Netral AH 0
11 Kombicalphos 3
12 Premix Grower 5
TOTAL 1,000
AN
DMI CPI Keterangan
0.9 0.07
2.1 0.55
0.4 0.06
0.7 0.28
0.9 0.20
0.5 0.06
0.6 0.03
2.6 0.10
0.4 0.03
1.1 0.02
0.2 0.00
0.2 0.07
0.0 0.00
0.0 0.00
0.0 0.00
10.64 1.47
CP
12.6% 0.05103 60.0 60 123 615 313650 588000 52
42.0% 0.28035 100.0 100 46 230 368000 58.8 55
21.0% 0.196245 140.0 140 100 500 295000 60 50
15.0% 0.0801 80.0 80 100 500 180000
4.0% 0.0258 100.0 100 62 310 164300
4.0% 0.106296 412.0 412 454 2270 726400
9.0% 0.03564 60.0 60 85 425 68000
20.0 20.0 12.3 61.5 28290
280.0% 0.042 20.0 20.0 7.7 38.5 19250
0.0 0.0 1.2 6 0
3.0 3.0 3.4 17 22780
85.0% 0.028688 5.0 5.0 5.4 27 172800
0.846149 1,000.0 1,000.0 1,000 2358470
13.45624 2,358
100
100 20 230
2,988.3
Tgl : 23 Maret 2019
Code: G4
As Feed
No Bahan Formula Harga Cost DM CP DMI CPI
15.0
1 Jerami 1.45% 0.20 655 131.0 85.00% 8.00% 0.2 0.01
2 Silase 21.79% 3.00 700 2,100.0 30.00% 8.00% 0.9 0.07
3 Molasses 14.52% 2.00 1,800 3,600.0 75.00% 2.00% 1.5 0.03
4 DDGS 14.52% 2.00 4,350 8,700.0 89.00% 31.00% 1.8 0.55
5 SBM 4.36% 0.60 6,350 3,810.0 89.00% 42.00% 0.5 0.22
6 B. Kopra 13.07% 1.80 3,050 5,490.0 89.00% 21.00% 1.6 0.34
7 Onggok 18.15% 2.50 2,000 5,000.0 84.00% 4.00% 2.1 0.08
8 Sagu Puter 2.18% 0.30 4,000 1,200.0 89.00% 4.00% 0.3 0.01
9 Bekatul 7.26% 1.00 2,000 2,000.0 89.00% 14.00% 0.9 0.12
10 Garam 1.16% 0.160 1,800 288.0 100.00% 0.2 0.00
11 Urea 1.16% 0.160 4,500 720.0 100.00% 46.00% 0.2 0.07
12 Netral AH 0.07% 0.010 11,000 110.0 100.00% 0.01 0.00
13 Kombicalphos 0.07% 0.010 6,500 65.0 100.00% 0.01 0.00
14 Premix Grower 0.22% 0.030 35,000 1,050.0 100.00% 0.03 0.00
15 Premix Finisher 0.01% 0.0008 4,500,000 3,600.0 100.00% 0.00 0.00
16
100.00% 13.77 37,864 10.11 1.52
Tgl : 21 Maret 2019
Code:
As Feed
15.0
1 Jerami 1.33% 0.20 655 131.0 85.00% 8.00% 0.2 0.01
2 Silase 28.00% 4.20 700 2,940.0 30.00% 8.00% 1.3 0.10
3 Molasses 10.00% 1.50 1,800 2,700.0 75.00% 2.00% 1.1 0.02
4 DDGS 9.00% 1.35 4,350 5,872.5 89.00% 31.00% 1.2 0.37
5 SBM 4.00% 0.60 6,350 3,810.0 89.00% 42.00% 0.5 0.22
6 B. Kopra 12.00% 1.80 3,050 5,490.0 89.00% 21.00% 1.6 0.34
7 Onggok 27.80% 4.17 2,000 8,340.0 84.00% 4.00% 3.5 0.14
8 Sagu Puter 2.00% 0.30 4,000 1,200.0 89.00% 4.00% 0.3 0.01
9 Dedak 3.33% 0.50 2,000 1,000.0 89.00% 14.00% 0.4 0.06
10 Garam 1.07% 0.160 1,800 288.0 100.00% 0.2 0.00
11 Urea 1.07% 0.160 4,500 720.0 100.00% 46.00% 0.2 0.07
12 Netral AH 0.07% 0.010 11,000 110.0 100.00% 0.01 0.00
13 Kombicalphos 0.07% 0.010 6,500 65.0 100.00% 0.01 0.00
14 Premix Grower 0.20% 0.030 35,000 1,050.0 100.00% 0.03 0.00
15 Premix Finisher 0.07% 0.010 315,000 3,150.0 100.00% 0.01 0.00
16
100.00% 15.00 36,867 10.49 1.36
NA PEMBERIAN PAKAN
Keterangan
Tgl : 22 Maret 2019
Code:
As Feed
15.0
1 Jerami 1.33% 0.20 655 131.0 85.00% 8.00% 0.2 0.01
2 Silase 28.00% 4.20 700 2,940.0 30.00% 8.00% 1.3 0.10
3 Molasses 10.00% 1.50 1,800 2,700.0 75.00% 2.00% 1.1 0.02
4 DDGS 9.00% 1.35 4,350 5,872.5 89.00% 31.00% 1.2 0.37
5 SBM 4.00% 0.60 6,350 3,810.0 89.00% 42.00% 0.5 0.22
6 B. Kopra 12.00% 1.80 3,050 5,490.0 89.00% 21.00% 1.6 0.34
7 Onggok/Dedak 27.80% 4.17 2,000 8,340.0 84.00% 4.00% 3.5 0.14
8 Sagu Puter 2.00% 0.30 4,000 1,200.0 89.00% 4.00% 0.3 0.01
9 Dedak 3.33% 0.50 2,000 1,000.0 89.00% 14.00% 0.4 0.06
10 Garam 1.07% 0.160 1,800 288.0 100.00% 0.2 0.00
11 Urea 1.07% 0.160 4,500 720.0 100.00% 46.00% 0.2 0.07
12 Netral AH 0.07% 0.010 11,000 110.0 100.00% 0.01 0.00
13 Kombicalphos 0.07% 0.010 6,500 65.0 100.00% 0.01 0.00
14 Premix Grower 0.20% 0.030 35,000 1,050.0 100.00% 0.03 0.00
15 Premix Finisher 0.07% 0.010 315,000 3,150.0 100.00% 0.01 0.00
16
100.00% 15.00 36,867 10.49 1.36
Tgl : 23 Maret 2019
Code:
As Feed
15.0
1 Jerami 1.52% 0.20 655 131.0 85.00% 8.00% 0.2 0.01
2 Silase 15.15% 2.00 700 1,400.0 30.00% 8.00% 0.6 0.05
3 Molasses 15.15% 2.00 1,800 3,600.0 75.00% 2.00% 1.5 0.03
4 DDGS 15.15% 2.00 4,350 8,700.0 89.00% 31.00% 1.8 0.55
5 SBM 4.55% 0.60 6,350 3,810.0 89.00% 42.00% 0.5 0.22
6 B. Kopra 22.73% 3.00 3,050 9,150.0 89.00% 21.00% 2.7 0.56
7 Onggok 13.11% 1.73 2,000 3,460.0 84.00% 4.00% 1.5 0.06
8 Sagu Puter 2.27% 0.30 4,000 1,200.0 89.00% 4.00% 0.3 0.01
9 Bekatul 7.58% 1.00 2,000 2,000.0 89.00% 14.00% 0.9 0.12
10 Garam 1.21% 0.160 1,800 288.0 100.00% 0.2 0.00
11 Urea 1.21% 0.160 4,500 720.0 100.00% 46.00% 0.2 0.07
12 Netral AH 0.08% 0.010 11,000 110.0 100.00% 0.01 0.00
13 Kombicalphos 0.08% 0.010 6,500 65.0 100.00% 0.01 0.00
14 Premix Grower 0.23% 0.030 35,000 1,050.0 100.00% 0.03 0.00
15 Premix Finisher 0.01% 0.0008 4,500,000 3,600.0 100.00% 0.00 0.00
16
100.00% 13.20 39,284 10.24 1.70
Suplement mix dg kopra 0,5/Hd
### 19/04/19
KONSENTRAT G-5 Kg
DDGS 166
SBM 83
B. Kopra 414
Onggok 477
Sagu Puter 50
Bekatul 249
Garam 27
Urea 27
Netral AH 2
Kombicalphos 2
Premix Grower 5
TOTAL 1,500
###
KONSENTRAT Kg Kg
DDGS 12.50% 1.00 125 250
SBM 6.25% 0.50 63 125
B. Kopra 25.00% 2.00 250 500
Onggok 35.38% 2.83 354 708
Sagu Puter 3.75% 0.30 38 75
Bekatul 12.50% 1.00 125 250
Garam 2.00% 0.16 20 40
Urea 2.00% 0.16 20 40
Netral AH 0.13% 0.01 1.3 2.5
Kombicalphos 0.13% 0.01 1.3 2.5
Premix Grower 0.38% 0.03 3.8 7.5
TOTAL 100.00% 8.00 1,000 2,000
###
KONSENTRAT Kg Kg
DDGS 9.41% 0.80 94 188
SBM 4.71% 0.40 47 94
B. Kopra 17.65% 1.50 176 353
Onggok 45.65% 3.88 456 913
Sagu Puter 3.53% 0.30 35 71
Bekatul 14.71% 1.25 147 294
Garam 1.88% 0.16 19 38
Urea 1.88% 0.16 19 38
Netral AH 0.12% 0.01 1.2 2.4
Kombicalphos 0.12% 0.01 1.2 2.4
Premix Grower 0.35% 0.03 3.5 7.1
TOTAL 100.00% 8.50 1,000 2,000
19-Apr
KONSENTRAT G7 = 50G7 G5
DDGS 222 222 0 111 111 0
SBM 56 110 54 28 55 27
B. Kopra 222 552 330 111 276 165
Onggok 314 637 323 157 319 161
Sagu Puter 33 66 33 17 33 16
Bekatul 111 331 220 56 166 110
Garam 17.8 35.4 17.6 8.9 17.7 8.8
Urea 17.8 35.4 17.6 8.9 17.7 8.8
Netral AH 1.1 2.2 1.1 0.6 1.1 0.5
Kombicalphos 1.1 2.2 1.1 0.6 1.1 0.5
Premix Grower 3.3 6.6 3.3 1.7 3.3 1.6
TOTAL 1,000 2,000 1,000 500 1,000 500
Tgl : 26 April 2019
Code: G-8
As Feed
15.0
1 Jerami 0.00% 0.00 655 0.0 85.00% 8.00% 0.0 0.00
2 Silase 29.09% 4.00 700 2,800.0 30.00% 8.00% 1.2 0.10
3 Molasses 10.91% 1.50 1,800 2,700.0 75.00% 2.00% 1.1 0.02
4 DDGS 10.91% 1.50 4,350 6,525.0 89.00% 31.00% 1.3 0.41
5 SBM 3.64% 0.50 6,350 3,175.0 89.00% 42.00% 0.4 0.19
6 B. Kopra 14.54% 2.00 3,065 6,130.0 89.00% 21.00% 1.8 0.37
7 Onggok 21.67% 2.98 2,015 6,004.7 84.00% 4.00% 2.5 0.10
8 Sagu Puter 2.18% 0.30 4,000 1,200.0 89.00% 4.00% 0.3 0.01
9 Bekatul 4.36% 0.60 3,465 2,079.0 89.00% 14.00% 0.5 0.07
10 Garam 1.16% 0.160 1,800 288.0 100.00% 0.2 0.00
11 Urea 1.16% 0.160 2,500 400.0 100.00% 46.00% 0.2 0.07
12 Netral AH 0.07% 0.010 11,000 110.0 100.00% 0.01 0.00
13 Kombicalphos 0.07% 0.010 6,500 65.0 100.00% 0.01 0.00
14 Premix Grower 0.22% 0.030 35,000 1,050.0 100.00% 0.03 0.00
15 Premix Finisher 0.006% 0.0008 4,500,000 3,600.0 100.00% 0.00 0.00
16
100.00% 13.75 36,127 9.56 1.35
### G-8-A
KONSENTRAT Kg Kg
DDGS 25.00% 2.00 250 500
SBM 6.25% 0.50 63 125
B. Kopra 25.00% 2.00 250 500
Onggok 27.88% 2.23 279 558
Sagu Puter 3.75% 0.30 38 75
Bekatul 7.50% 0.60 75 150
Garam 2.00% 0.16 20.0 40.0
Urea 2.00% 0.16 20.0 40.0
Netral AH 0.13% 0.01 1.3 2.5
Kombicalphos 0.13% 0.01 1.3 2.5
Premix Grower 0.38% 0.03 3.8 7.5
TOTAL 100.00% 8.00 1,000 2,000
Friday, May 24, 2019 G-8-B
KONSENTRAT Kg Kg
DDGS 21.88% 1.75 219 438
SBM 6.25% 0.50 63 125
B. Kopra 25.00% 2.00 250 500
Onggok 34.50% 2.76 345 690
Sagu Puter 0.00% 0.00 0 0
Bekatul 7.50% 0.60 75 150
Garam 2.00% 0.16 20.0 40.0
Urea 2.00% 0.16 20.0 40.0
Netral AH 0.13% 0.01 1.3 2.5
Kombicalphos 0.38% 0.03 3.8 7.5
Premix Grower 0.38% 0.03 3.8 7.5
TOTAL 100.00% 8.00 1,000 2,000
### G-8-C
KONSENTRAT Kg Kg Kg
DDGS 21.90% 1.82 219 329 438
SBM 6.26% 0.52 63 94 125
B. Kopra 25.03% 2.08 250 375 501
Onggok 34.06% 2.83 341 511 681
Sagu Puter 0.00% 0.00 0 0 0
Bekatul 7.46% 0.62 75 112 149
Garam 2.05% 0.17 20.5 30.7 40.9
Urea 2.05% 0.17 20.5 30.7 40.9
Netral AH 0.12% 0.01 1.2 1.8 2.4
Kombicalphos 0.36% 0.03 3.6 5.4 7.2
Premix Grower 0.36% 0.03 3.6 5.4 7.2
ZA 0.36% 0.03 3.6 5.4 7.2
TOTAL 100.00% 8.31 1,000 1,500 2,000

Proses tgl 3 sd 5 Juli G-8-D
KONSENTRAT Kg Kg Kg
DDGS 21.90% 1.82 219 329 438
SBM 6.26% 0.52 63 94 125
B. Kopra 25.03% 2.08 250 375 501
Onggok 34.06% 2.83 341 511 681
Elot 2.65% 0.22 26 40 53
Bekatul 4.81% 0.40 48 72 96
Garam 2.05% 0.17 20.5 30.7 40.9
Urea 2.05% 0.17 20.5 30.7 40.9
Netral AH 0.12% 0.01 1.2 1.8 2.4
Kombicalphos 0.36% 0.03 3.6 5.4 7.2
Premix Grower 0.36% 0.03 3.6 5.4 7.2
ZA 0.36% 0.03 3.6 5.4 7.2
TOTAL 100.00% 8.31 1,000 1,500 2,000

Proses tgl 6 sd 8 Juli G-8-E
KONSENTRAT Kg Kg Kg
DDGS 21.90% 1.82 219 329 438
SBM 6.26% 0.52 63 94 125
B. Kopra 25.03% 2.08 250 375 501
Onggok 34.06% 2.83 341 511 681
Elot 5.05% 0.42 51 76 101
Bekatul 2.41% 0.20 24 36 48
Garam 2.05% 0.17 20.5 30.7 40.9
Urea 2.05% 0.17 20.5 30.7 40.9
Netral AH 0.12% 0.01 1.2 1.8 2.4
Kombicalphos 0.36% 0.03 3.6 5.4 7.2
Premix Grower 0.36% 0.03 3.6 5.4 7.2
ZA 0.36% 0.03 3.6 5.4 7.2
TOTAL 100.00% 8.31 1,000 1,500 2,000

Proses tgl 9 Juli G-8-F
KONSENTRAT Kg Kg Kg
DDGS 21.90% 1.82 219 329 438
SBM 6.26% 0.52 63 94 125
B. Kopra 25.03% 2.08 250 375 501
Onggok 34.06% 2.83 341 511 681
Elot 7.46% 0.62 75 112 149
Bekatul 0.00% 0.00 0 0 0
Garam 2.05% 0.17 20.5 30.7 40.9
Urea 2.05% 0.17 20.5 30.7 40.9
Netral AH 0.12% 0.01 1.2 1.8 2.4
Kombicalphos 0.36% 0.03 3.6 5.4 7.2
Premix Grower 0.36% 0.03 3.6 5.4 7.2
ZA 0.36% 0.03 3.6 5.4 7.2
TOTAL 100.00% 8.31 1,000 1,500 2,000

Proses tgl 26 Juli Kode : H
KONSENTRAT Kg Kg Kg
DDGS 13.16% 1.25 132 197 263
SBM 5.26% 0.50 53 79 105
B. Kopra 15.79% 1.50 158 237 316
Onggok 33.79% 3.21 338 507 676
Elot 6.32% 0.60 63 95 126
Kulit Kopi 21.05% 2.00 211 316 421
Garam 1.79% 0.17 17.9 26.8 35.8
Urea 1.79% 0.17 17.9 26.8 35.8
Netral AH 0.11% 0.01 1.1 1.6 2.1
Kombicalphos 0.32% 0.03 3.2 4.7 6.3
Premix Grower 0.32% 0.03 3.2 4.7 6.3
ZA 0.32% 0.03 3.2 4.7 6.3
TOTAL 100.00% 9.50 1,000 1,500 2,000

Proses tgl 02 Agustus 2019 H-1
KONSENTRAT Kg Kg Kg
DDGS 15.79% 1.50 158 237 316
SBM 5.26% 0.50 53 79 105
B. Kopra 18.42% 1.75 184 276 368
Onggok 37.68% 3.58 377 565 754
Elot 5.26% 0.50 53 79 105
Kulit Kopi 13.16% 1.25 132 197 263
Garam 1.68% 0.16 16.8 25.3 33.7
Urea 1.68% 0.16 16.8 25.3 33.7
Netral AH 0.11% 0.01 1.1 1.6 2.1
Kombicalphos 0.32% 0.03 3.2 4.7 6.3
Premix Grower 0.32% 0.03 3.2 4.7 6.3
ZA 0.32% 0.03 3.2 4.7 6.3
TOTAL 100.00% 9.50 1,000 1,500 2,000

Proses tgl 03 Agustus 2019 Kode : H-2
KONSENTRAT Kg Kg Kg
DDGS 18.42% 1.75 184 276 368
SBM 5.26% 0.50 53 79 105
B. Kopra 18.42% 1.75 184 276 368
Onggok 37.68% 3.58 377 565 754
Elot 5.26% 0.50 53 79 105
Kulit Kopi 10.53% 1.00 105 158 211
Garam 1.68% 0.16 16.8 25.3 33.7
Urea 1.68% 0.16 16.8 25.3 33.7
Netral AH 0.11% 0.01 1.1 1.6 2.1
Kombicalphos 0.32% 0.03 3.2 4.7 6.3
Premix Grower 0.32% 0.03 3.2 4.7 6.3
ZA 0.32% 0.03 3.2 4.7 6.3
TOTAL 100.00% 9.50 1,000 1,500 2,000

KONSENTRAT Kg Kg Kg
DDGS 17.65% 1.50 176 265 353
SBM 5.88% 0.50 59 88 118
B. Kopra 17.65% 1.50 176 265 353
Onggok 39.18% 3.33 392 588 784
Elot 5.88% 0.50 59 88 118
Kulit Kopi 8.82% 0.75 88 132 176
Garam 1.88% 0.16 18.8 28.2 37.6
Urea 1.88% 0.16 18.8 28.2 37.6
Netral AH 0.12% 0.01 1.2 1.8 2.4
Kombicalphos 0.35% 0.03 3.5 5.3 7.1
Premix Grower 0.35% 0.03 3.5 5.3 7.1
ZA 0.35% 0.03 3.5 5.3 7.1
TOTAL 100.00% 8.50 1,000 1,500 2,000

KONSENTRAT Kg Kg Kg
DDGS 17.65% 1.50 176 265 353
SBM 5.88% 0.50 59 88 118
B. Kopra 23.53% 2.00 235 353 471
Onggok 34.47% 2.93 345 517 689
Elot 4.71% 0.40 47 71 94
Kulit Kopi 8.82% 0.75 88 132 176
Garam 1.88% 0.16 18.8 28.2 37.6
Urea 1.88% 0.16 18.8 28.2 37.6
Netral AH 0.12% 0.01 1.2 1.8 2.4
Kombicalphos 0.35% 0.03 3.5 5.3 7.1
Premix Grower 0.35% 0.03 3.5 5.3 7.1
ZA 0.35% 0.03 3.5 5.3 7.1
TOTAL 100.00% 8.50 1,000 1,500 2,000

Tgl : 03 September 2019
Code: H-5
As Feed TDN
% Kg
1 Silase 34.37% 5.50 585 3,217.5 30.00% 8.00% 1.7 0.13 54.3% 0.90
2 Molasses 12.50% 2.00 2,250 4,500.0 75.00% 2.00% 1.5 0.03 63.0% 0.95
3 DDGS 12.50% 2.00 4,350 8,700.0 89.00% 31.00% 1.8 0.55 77.8% 1.38
4 SBM 3.75% 0.60 6,400 3,840.0 89.00% 42.00% 0.5 0.22 83.2% 0.44
5 B. Kopra 12.50% 2.00 3,315 6,630.0 89.00% 21.00% 1.8 0.37 75.3% 1.34
6 Onggok 14.56% 2.33 2,015 4,695.0 85.00% 4.00% 2.0 0.08 77.2% 1.53
7 Bekatul 4.69% 0.75 3,515 2,636.3 89.00% 14.00% 0.7 0.09 67.0% 0.45
8 Elot 1.25% 0.20 2,735 547.0 89.00% 4.00% 0.2 0.01 78.0% 0.14
9 Kulit Kopi 1.25% 0.20 665 133.0 89.00% 11.00% 0.2 0.02 50.6% 0.09
10 Garam 1.00% 0.160 1,800 288.0 100.00% 0.2 0.00
11 Urea 1.00% 0.160 2,500 400.0 100.00% 100.00% 0.2 0.16
12 Netral AH 0.06% 0.010 11,000 110.0 100.00% 0.01 0.00
13 Kombicalphos 0.19% 0.030 6,500 195.0 100.00% 0.03 0.00
14 Premix Grower 0.19% 0.030 35,000 1,050.0 100.00% 0.03 0.00
15 Premix Finisher 0.005% 0.0008 4,500,000 3,600.0 100.00% 0.00 0.00
16 ZA 0.19% 0.030 4,000 120.0 100.00% 100.00% 0.03 0.03
100.00% 16.00 40,662 10.67 1.70 7.22

TDN 67.63%
Code: H-6
As Feed TDN
% Kg
1 Silase 34.37% 5.50 585 3,217.5 30.00% 8.00% 1.7 0.13 54.3% 0.90
2 Molasses 12.50% 2.00 2,250 4,500.0 75.00% 2.00% 1.5 0.03 63.0% 0.95
3 DDGS 12.50% 2.00 4,350 8,700.0 89.00% 31.00% 1.8 0.55 77.8% 1.38
4 SBM 3.75% 0.60 6,400 3,840.0 89.00% 42.00% 0.5 0.22 83.2% 0.44
5 B. Kopra 12.50% 2.00 3,315 6,630.0 89.00% 21.00% 1.8 0.37 75.3% 1.34
6 Onggok 14.87% 2.38 2,015 4,795.7 85.00% 4.00% 2.0 0.08 77.2% 1.56
7 Bekatul 3.12% 0.50 3,515 1,757.5 89.00% 14.00% 0.4 0.06 67.0% 0.30
8 Elot 1.25% 0.20 2,735 547.0 89.00% 4.00% 0.2 0.01 78.0% 0.14
9 Kulit Kopi 2.50% 0.40 665 266.0 89.00% 11.00% 0.4 0.04 50.6% 0.18
10 Garam 1.00% 0.160 1,800 288.0 100.00% 0.2 0.00
11 Urea 1.00% 0.160 2,500 400.0 100.00% 100.00% 0.2 0.16
12 Netral AH 0.06% 0.010 11,000 110.0 100.00% 0.01 0.00
13 Kombicalphos 0.19% 0.030 6,500 195.0 100.00% 0.03 0.00
14 Premix Grower 0.19% 0.030 35,000 1,050.0 100.00% 0.03 0.00
15 Premix Finisher 0.005% 0.0008 4,500,000 3,600.0 100.00% 0.00 0.00
16 ZA 0.19% 0.030 4,000 120.0 100.00% 100.00% 0.03 0.03
100.00% 16.00 40,017 10.67 1.69 7.19

TDN 67.40%
Proses tgl 08 Oktober 2019 Kode : H-7A
KONSENTRAT Kg/Hd Kg Kg Kg
DDGS 14.13% 1.20 141 212 283
SBM 4.71% 0.40 47 71 94
B. Kopra 14.13% 1.20 141 212 283
Onggok 49.79% 4.23 498 747 996
Bekatul 4.71% 0.40 47 71 94
Elot 2.35% 0.20 24 35 47
Kulit Kopi 5.89% 0.50 59 88 118
Garam 1.88% 0.16 18.8 28.3 37.7
Urea 1.41% 0.12 14.1 21.2 28.3
Netral AH 0.12% 0.01 1.18 1.77 2.35
Kombicalphos 0.35% 0.03 3.53 5.30 7.06
Premix Finisher MSF 0.18% 0.02 1.77 2.65 3.53
ZA 0.35% 0.03 3.53 5.30 7.06
TOTAL 100.00% 8.50 1,000 1,500 2,000
Proses tgl 18 Oktober 2019 Kode : H-8
DDGS 13.34% 1.00 133 200 267
SBM 6.00% 0.45 60 90 120
B. Kopra 20.01% 1.50 200 300 400
Onggok 45.76% 3.43 458 686 915
Kulit Kopi 10.01% 0.75 100 150 200
Garam 2.13% 0.16 21.3 32.0 42.7
Urea 1.60% 0.12 16.0 24.0 32.0
Netral AH 0.13% 0.01 1.33 2.00 2.67
Kombicalphos 0.40% 0.03 4.00 6.00 8.01
ZA 0.40% 0.03 4.00 6.00 8.01
TOTAL 100.00% 7.50 1,000 1,500 2,000
KONSENTRAT GROWER
Proses tgl 25 Oktober 2019 Kode : H-8-A
DDGS 17.11% 1.40 86 171 257
SBM 8.56% 0.70 43 86 128
B. Kopra 21.39% 1.75 107 214 321
B. Sawit 0.00% 0.00 0 0 0
Onggok 36.67% 3.00 183 367 550
Elot 2.44% 0.20 12 24 37
Kulit Kopi 9.17% 0.75 46 92 138
Garam 1.96% 0.16 10 20 29
Urea 1.47% 0.12 7 15 22
Netral AH 0.12% 0.01 1 1 2
Kombicalphos 0.37% 0.03 2 4 6
Premix Grower MSF 0.37% 0.03 2 4 6
ZA 0.37% 0.03 2 4 6
TOTAL 100.00% 8.18 500 1,000 1,500
KONSENTRAT GROWER
Proses tgl 14 November 2019 Kode : H-9
DDGS 7.50% 0.60 75 113 150
SBM 8.75% 0.70 88 131 175
B. Kopra 18.75% 1.50 188 281 375
Gaplek 15.00% 1.20 150 225 300
Onggok 32.75% 2.62 328 491 655
Bekatul 2.50% 0.20 25 38 50
Elot 2.50% 0.20 25 38 50
Kulit Kopi 7.50% 0.60 75 113 150
Garam 2.00% 0.16 20.0 30.0 40.0
Urea 1.50% 0.12 15.0 22.5 30.0
Netral AH 0.13% 0.01 1.3 1.9 2.5
Kombicalphos 0.38% 0.03 3.8 5.6 7.5
Premix Grower MSF 0.38% 0.03 3.8 5.6 7.5
ZA 0.38% 0.03 3.8 5.6 7.5
TOTAL 100.00% 8.00 1,000 1,500 2,000
KONSENTRAT GROWER
DDGS 7.50% 0.60 38 75 113
SBM 8.75% 0.70 44 88 131
B. Kopra 18.75% 1.50 94 188 281
Gaplek 15.00% 1.20 75 150 225
Onggok 34.00% 2.72 170 340 510
Bekatul 2.50% 0.20 13 25 38
Elot 2.50% 0.20 13 25 38
Kulit Kopi 7.50% 0.60 38 75 113
Garam 0.75% 0.06 3.8 7.5 11.3
Urea 1.50% 0.12 7.5 15.0 22.5
Netral AH 0.13% 0.01 0.6 1.3 1.9
Kombicalphos 0.38% 0.03 1.9 3.8 5.6
ZA 0.38% 0.03 1.9 3.8 5.6
TOTAL 100.00% 8.00 500 1,000 1,500
KONSENTRAT GROWER
DDGS 7.53% 0.64 38 75 113
SBM 8.71% 0.74 44 87 131
B. Kopra 18.83% 1.60 94 188 283
Gaplek 15.30% 1.30 77 153 230
Onggok 36.02% 3.06 180 360 540
Bekatul 0.00% 0.00 0 0 0
Elot 2.47% 0.21 12 25 37
Kulit Kopi 7.53% 0.64 38 75 113
Garam 0.71% 0.06 3.5 7.1 10.6
Urea 1.41% 0.12 7.1 14.1 21.2
Netral AH 0.18% 0.02 0.9 1.8 2.6
Kombicalphos 0.35% 0.03 1.8 3.5 5.3
ZA 0.35% 0.03 1.8 3.5 5.3
TOTAL 100.00% 8.50 500 1,000 1,500
KONSENTRAT GROWER
DDGS 0.00% 0.00 0 0 0
SBM 8.71% 0.74 44 87 131
B. Kopra 23.54% 2.00 118 235 353
Gaplek 17.66% 1.50 88 177 265
Onggok 36.49% 3.10 182 365 547
Bekatul 0.00% 0.00 0 0 0
Elot 2.47% 0.21 12 25 37
Kulit Kopi 7.53% 0.64 38 75 113
Garam 0.71% 0.06 3.5 7.1 10.6
Urea 1.41% 0.12 7.1 14.1 21.2
Netral AH 0.18% 0.02 0.9 1.8 2.6
Kombicalphos 0.35% 0.03 1.8 3.5 5.3
ZA 0.35% 0.03 1.8 3.5 5.3
TOTAL 100.00% 8.50 500 1,000 1,500
KONSENTRAT GROWER
Proses tgl 10 Desember 2019 Kode : H-13
KONSENTRAT Kg Kg Kg
Sawit 13 19 31
SBM 18 26 44
B. Kopra 38 56 94
Gaplek 38 56 94
Onggok 70 105 174
Bekatul 0 0 0
Elot 5 8 13
Kulit Kopi 13 19 31
Garam 1.5 2.3 3.8
Urea 3.0 4.5 7.5
Netral AH 0.4 0.6 0.9
Kombicalphos 0.8 1.1 1.9
Premix Grower MSF 1.3 1.9 3.1
ZA 0.8 1.1 1.9
TOTAL 200 300 500
Tgl : 21 Januari 2020
Code: H-14
TDN
No Bahan Formula As Feed Harga Cost DM CP DMI CPI
% Kg
1 Silase 36.04% 5.30 685 3,630.5 30.00% 8.0% 1.6 0.13 54.3% 0.86
2 Molasses 10.20% 1.50 2,300 3,450.0 75.00% 2.0% 1.1 0.02 63.0% 0.71
3 Sawit 5.44% 0.80 1,665 1,332.0 89.00% 11.0% 0.7 0.08 77.8% 0.55
4 SBM 6.80% 1.00 6,315 6,315.0 89.00% 42.0% 0.9 0.37 83.2% 0.74
5 B. Kopra 10.20% 1.50 3,715 5,572.5 89.00% 21.0% 1.3 0.28 75.3% 1.01
6 Gaplek 17.00% 2.50 3,715 9,287.5 86.00% 4.0% 2.2 0.09 75.3% 1.62
7 Onggok 12.24% 1.80 2,015 3,627.0 85.00% 4.0% 1.5 0.06 77.2% 1.18
8 Bekatul 0.00% 0.00 3,515 0.0 89.00% 14.0% 0.0 0.00 67.0% 0.00
9 Elot 0.00% 0.00 2,735 0.0 89.00% 4.0% 0.0 0.00 78.0% 0.00
10 Kulit Kopi 0.00% 0.00 665 0.0 89.00% 11.0% 0.0 0.00 50.6% 0.00
11 Garam 0.41% 0.060 1,450 87.0 100.00% 0.1 0.00
12 Urea 0.82% 0.120 2,200 264.0 100.00% 225.0% 0.1 0.27
13 Netral AH 0.10% 0.015 11,000 165.0 100.00% 0.02 0.00
14 Kombicalphos 0.20% 0.030 6,500 195.0 100.00% 0.03 0.00
15 Premix Grower 0.34% 0.050 35,000 1,750.0 100.00% 0.05 0.00
MSF
Premix Finisher
16 0.000% 0.0000 4,500,000 0.0 100.00% 0.00 0.00
YSP
17 ZA 0.20% 0.030 3,900 117.0 100.00% 46.0% 0.03 0.01
100.00% 14.71 35,793 9.64 1.31 6.67
DMR = 65.5% TDN = 69.23%
KONSENTRAT GROWER
Tgl 21 Januari 2020 Kode : H-14
Sawit 10.12% 0.80 51 101 152 1,665 1,332
SBM 12.65% 1.00 63 127 190 6,315 6,315
B. Kopra 18.98% 1.50 95 190 285 3,715 5,573
Gaplek 31.63% 2.50 158 316 474 3,715 9,288
Onggok 22.77% 1.80 114 228 342 2,015 3,627
Bekatul 0.00% 0.00 0 0 0 3,515 0
Elot 0.00% 0.00 0 0 0 2,735 0
Kulit Kopi 0.00% 0.00 0 0 0 665 0
Garam 0.76% 0.06 3.8 7.6 11.4 1,450 87
Urea 1.52% 0.12 7.6 15.2 22.8 2,200 264
Netral AH 0.19% 0.02 0.9 1.9 2.8 11,000 165
Kombicalphos 0.38% 0.03 1.9 3.8 5.7 6,500 195
Premix Grower MS 0.63% 0.05 3.2 6.3 9.5 35,000 1,750
Premix Finisher YSP 0.00% 0.0 0.0 0.0 4,500,000 0
ZA 0.38% 0.03 1.9 3.8 5.7 3,900 117
TOTAL 100.00% 7.91 500 1,000 1,500 28,712 3,632
Tgl : 09 Februari 2020
Code: H-14-A Stok Kopra terbatas
TDN
% Kg
1 Silase 36.04% 5.30 635 3,365.5 30.00% 8.0% 1.6 0.13 54.3% 0.86
2 Molasses 10.20% 1.50 2,300 3,450.0 75.00% 2.0% 1.1 0.02 63.0% 0.71
3 Sawit 13.60% 2.00 1,665 3,330.0 89.00% 11.0% 1.8 0.20 77.8% 1.38
4 SBM 6.80% 1.00 6,315 6,315.0 89.00% 42.0% 0.9 0.37 83.2% 0.74
5 B. Kopra 2.04% 0.30 3,665 1,099.5 89.00% 21.0% 0.3 0.06 75.3% 0.20
6 Gaplek 17.00% 2.50 3,715 9,287.5 89.00% 4.0% 2.2 0.09 75.3% 1.68
7 Onggok 12.24% 1.80 2,015 3,627.0 85.00% 4.0% 1.5 0.06 77.2% 1.18
8 Garam 0.41% 0.060 1,450 87.0 100.00% 0.1 0.00
9 Urea 0.82% 0.120 2,200 264.0 100.00% 225.0% 0.1 0.27
10 Netral AH 0.10% 0.015 11,000 165.0 100.00% 0.02 0.00
11 Kombicalphos 0.20% 0.030 6,500 195.0 100.00% 0.03 0.00
12 Premix Grower MSF 0.34% 0.050 35,000 1,750.0 100.00% 0.05 0.00
13 ZA 0.20% 0.030 3,900 117.0 100.00% 46.0% 0.03 0.01
Total 100.00% 14.71 33,053 9.71 1.21 6.76
Extra Finisher 0.0008 3,600 36,653 DMR = 66.0% TDN = 69.55%
KONSENTRAT GROWER
Tgl 3 Februari 2020 Kode : H-15
Sawit 15.78% 1.50 79 79 79
SBM 12.62% 1.20 63 63 63
B. Kopra 15.78% 1.50 79 79 79
Gaplek 31.56% 3.00 158 158 158
Onggok 21.04% 2.00 105 105 105
Bekatul 0.00% 0.00 0 0 0
Elot 0.00% 0.00 0 0 0
Kulit Kopi 0.00% 0.00 0 0 0
Garam 0.63% 0.06 3.2 3.2 3.2
Urea 1.26% 0.12 6.3 6.3 6.3
Netral AH 0.16% 0.02 0.8 0.8 0.8
Kombicalphos 0.32% 0.03 1.6 1.6 1.6
Premix Finisher YSP 0.00% 0.0 0.0 0.0
ZA 0.32% 0.03 1.6 1.6 1.6
L- Carnitine 0.00% 0 0.000 0
TOTAL 100.00% 9.51 500 500 500
Code: H-15-A Kopra habis
TDN
% Kg
1 Silase 35.28% 6.00 615 3,690.0 30.0% 8.0% 1.8 0.14 54.3% 0.98
2 Molasses 8.82% 1.50 2,300 3,450.0 75.0% 3.0% 1.1 0.03 63.0% 0.71
3 Sawit 15.88% 2.70 1,615 4,360.5 89.0% 11.0% 2.4 0.26 77.8% 1.87
4 SBM 7.06% 1.20 6,315 7,578.0 89.0% 42.0% 1.1 0.45 83.2% 0.89
5 B. Kopra 1.76% 0.30 3,665 1,099.5 89.0% 21.0% 0.3 0.06 75.3% 0.20
6 Gaplek 17.64% 3.00 3,715 11,145.0 89.0% 4.0% 2.7 0.11 75.3% 2.01
7 Onggok 11.76% 2.00 2,015 4,030.0 85.0% 4.0% 1.7 0.07 77.2% 1.31
8 Garam 0.35% 0.060 1,450 87.0 100.0% 0.06 0.00
9 Urea 0.71% 0.120 2,200 264.0 100.0% 225.0% 0.12 0.27 100.0% 0.12
10 Netral AH 0.09% 0.015 11,000 165.0 100.0% 0.02 0.00
11 Kombicalphos 0.18% 0.030 6,500 195.0 100.0% 0.03 0.00 100.0% 0.03
14 Premix Finisher YSP 0.005% 0.0008 4,500,000 3,600.0 100.0% 0.00 0.00
15 ZA 0.18% 0.030 3,900 117.0 100.0% 46.0% 0.03 0.01 100.0% 0.03
100.00% 17.01 41,531 11.34 1.41 8.15
DMR = 66.7% TDN = 71.86%
Simulasi BEP
No Cost Pakan OV Head Total Hrg Jual ADG Bandar Rejo, 3 Februari 2020.
1 41,531 9,000 50,531 41,000 1.23 Dibuat, Mengetahui,
2 41,531 9,000 50,531 41,500 1.22
3 41,531 9,000 50,531 42,000 1.20
4 41,531 9,000 50,531 42,500 1.19 Mahmudi Ir H Gunawan HP
5 41,531 9,000 50,531 43,000 1.18 Direktur
Code: H-16 Stok Kopra terbatas
TDN
% Kg
1 Silase 48.50% 8.00 635 5,080.0 30.00% 8.0% 2.4 0.19 54.3% 1.30
2 Molasses 9.09% 1.50 2,300 3,450.0 75.00% 2.0% 1.1 0.02 63.0% 0.71
3 Sawit 12.12% 2.00 1,700 3,400.0 89.00% 11.0% 1.8 0.20 77.8% 1.38
4 SBM 7.27% 1.20 6,315 7,578.0 89.00% 42.0% 1.1 0.45 83.2% 0.89
5 B. Kopra 0.00% 0.00 3,665 0.0 89.00% 21.0% 0.0 0.00 75.3% 0.00
6 Gaplek 10.61% 1.75 3,715 6,501.3 89.00% 4.0% 1.6 0.06 75.3% 1.17
7 Onggok 10.55% 1.74 2,015 3,506.1 85.00% 4.0% 1.5 0.06 77.2% 1.14
8 Garam 0.36% 0.060 1,450 87.0 100.00% 0.1 0.00
9 Urea 0.73% 0.120 2,200 264.0 100.00% 225.0% 0.1 0.27
10 Netral AH 0.09% 0.015 11,000 165.0 100.00% 0.02 0.00
11 Kombicalphos 0.18% 0.030 6,500 195.0 100.00% 0.03 0.00
13 ZA 0.18% 0.030 3,900 117.0 100.00% 46.0% 0.03 0.01
Total 100.00% 16.50 32,093 9.71 1.26 6.60
Extra Finisher 0.0008 3,600 35,693 DMR = 58.9% TDN = 67.94%
RENCANA PEMBERIAN PAKAN GROWER BCAF
Tgl : 25 Maret 2020
Code: KG-01
TDN
% Kg
1 Silase 36.07% 5.30 585 3,100.5 30.00% 8.0% 1.6 0.13 54.3% 0.86
2 Molasses 10.21% 1.50 2,300 3,450.0 75.00% 2.0% 1.1 0.02 63.0% 0.71
3 Sawit 5.44% 0.80 1,665 1,332.0 89.00% 11.0% 0.7 0.08 77.8% 0.55
4 SBM 6.81% 1.00 6,315 6,315.0 89.00% 42.0% 0.9 0.37 83.2% 0.74
5 B. Kopra 10.21% 1.50 3,625 5,437.5 89.00% 21.0% 1.3 0.28 75.3% 1.01
6 Gaplek 17.01% 2.50 4,015 10,037.5 86.00% 4.0% 2.2 0.09 75.3% 1.62
7 Onggok 12.25% 1.80 2,015 3,627.0 85.00% 4.0% 1.5 0.06 77.2% 1.18
8 Bekatul 0.00% 0.00 3,515 0.0 89.00% 14.0% 0.0 0.00 67.0% 0.00
9 Elot 0.00% 0.00 2,735 0.0 89.00% 4.0% 0.0 0.00 78.0% 0.00
10 Kulit Kopi 0.00% 0.00 665 0.0 89.00% 11.0% 0.0 0.00 50.6% 0.00
11 Garam 0.41% 0.060 1,100 66.0 100.00% 0.1 0.00
12 Urea 0.82% 0.120 2,200 264.0 100.00% 225.0% 0.1 0.27
13 Netral AH 0.10% 0.015 11,000 165.0 100.00% 0.02 0.00
14 Kombicalphos 0.20% 0.030 6,500 195.0 100.00% 0.03 0.00
15 Grower BCAF 0.20% 0.030 50,000 1,500.0 100.00% 0.03 0.00
16 Kunyit - G 0.068% 0.010 0 0.0 100.00% 0.01 0.00
17 ZA 0.20% 0.030 3,900 117.0 100.00% 46.0% 0.03 0.01
100.00% 14.7 35,607 9.63 1.31 6.67
DMR = 65.5% TDN = 69.30%
HPP Konsentrat = 3,508
RENCANA PEMBERIAN PAKAN FINISHER BCAF
Tgl : 25 Maret 2020
Code: KF-01
TDN
% Kg
1 Silase 36.12% 5.30 585 3,100.5 30.00% 8.0% 1.6 0.13 54.3% 0.86
2 Molasses 10.22% 1.50 2,300 3,450.0 75.00% 2.0% 1.1 0.02 63.0% 0.71
3 Sawit 5.45% 0.80 1,665 1,332.0 89.00% 11.0% 0.7 0.08 77.8% 0.55
4 SBM 6.81% 1.00 6,315 6,315.0 89.00% 42.0% 0.9 0.37 83.2% 0.74
5 B. Kopra 10.22% 1.50 3,625 5,437.5 89.00% 21.0% 1.3 0.28 75.3% 1.01
6 Gaplek 17.04% 2.50 4,015 10,037.5 86.00% 4.0% 2.2 0.09 75.3% 1.62
7 Onggok 12.27% 1.80 2,015 3,627.0 85.00% 4.0% 1.5 0.06 77.2% 1.18
8 Bekatul 0.00% 0.00 3,515 0.0 89.00% 14.0% 0.0 0.00 67.0% 0.00
9 Elot 0.00% 0.00 2,735 0.0 89.00% 4.0% 0.0 0.00 78.0% 0.00
10 Kulit Kopi 0.00% 0.00 665 0.0 89.00% 11.0% 0.0 0.00 50.6% 0.00
11 Garam 0.41% 0.060 1,100 66.0 100.00% 0.1 0.00
12 Urea 0.82% 0.120 2,200 264.0 100.00% 225.0% 0.1 0.27
13 Netral AH 0.10% 0.015 11,000 165.0 100.00% 0.02 0.00
14 Kombicalphos 0.20% 0.030 6,500 195.0 100.00% 0.03 0.00
15 Finisher BCAF 0.07% 0.010 825,000 8,250.0 100.00% 0.01 0.00
16 Kunyit - G 0.068% 0.010 0 0.0 100.00% 0.01 0.00
17 ZA 0.20% 0.030 3,900 117.0 100.00% 46.0% 0.03 0.01
100.00% 14.7 42,357 9.61 1.31 6.67
DMR = 65.5% TDN = 69.45%
KONSENTRAT
Tgl :
Kode : KG-01
No KONSENTRAT Kg/Hd Kg Kg Kg
1 Sawit 9.79% 0.80 49 98 147
2 SBM 9.79% 0.80 49 98 147
3 B. Kopra 18.35% 1.50 92 183 275
4 Gaplek 12.23% 1.00 61 122 183
5 Onggok 46.48% 3.80 232 465 697
6 Garam 0.49% 0.04 2.4 4.9 7.3
7 Urea 1.47% 0.12 7.3 14.7 22.0
8 Netral AH 0.18% 0.02 0.9 1.8 2.8
9 Kombicalphos 0.37% 0.03 1.8 3.7 5.5
10 Grower BCAF 0.37% 0.03 1.8 3.7 5.5
11 Kunyit - G 0.12% 0.01 0.6 1.2 1.8
10 ZA 0.37% 0.03 1.8 3.7 5.5
TOTAL 100.00% 8.18 500 1,000 1,500
RENCANA PEMBERIAN PAKAN GROWER BCAF
Tgl : 27 April 2020
Code: KG-02
TDN
% Kg
1 Silase 31.48% 4.50 585 2,632.5 30.00% 8.0% 1.4 0.11 54.3% 0.73
2 Molasses 10.49% 1.50 3,100 4,650.0 75.00% 2.0% 1.1 0.02 63.0% 0.71
3 Sawit 5.60% 0.80 1,665 1,332.0 89.00% 11.0% 0.7 0.08 77.8% 0.55
4 SBM 7.00% 1.00 8,415 8,415.0 89.00% 42.0% 0.9 0.37 83.2% 0.74
5 B. Kopra 10.49% 1.50 3,625 5,437.5 89.00% 21.0% 1.3 0.28 75.3% 1.01
6 Gaplek 17.49% 2.50 4,015 10,037.5 86.00% 4.0% 2.2 0.09 75.3% 1.62
7 Onggok 15.39% 2.20 2,015 4,433.0 85.00% 4.0% 1.9 0.07 77.2% 1.44
8 Bekatul 0.00% 0.00 3,515 0.0 89.00% 14.0% 0.0 0.00 67.0% 0.00
9 Elot 0.00% 0.00 2,735 0.0 89.00% 4.0% 0.0 0.00 78.0% 0.00
10 Kulit Kopi 0.00% 0.00 665 0.0 89.00% 11.0% 0.0 0.00 50.6% 0.00
11 Garam 0.42% 0.060 1,100 66.0 100.00% 0.1 0.00
12 Urea 0.84% 0.120 2,200 264.0 100.00% 225.0% 0.1 0.27
13 Netral AH 0.10% 0.015 11,000 165.0 100.00% 0.02 0.00
14 Kombicalphos 0.21% 0.030 6,500 195.0 100.00% 0.03 0.00
15 Grower BCAF 0.21% 0.030 50,000 1,500.0 100.00% 0.03 0.00
16 Kunyit - G 0.070% 0.010 0 0.0 100.00% 0.01 0.00
17 ZA 0.21% 0.030 3,900 117.0 100.00% 46.0% 0.03 0.01
100.00% 14.3 39,245 9.73 1.31 6.80
DMR = 68.0% TDN = 69.95%
KONSENTRAT
Tgl : 03/05/20
Kode : KG-02
No KONSENTRAT Kg/Hd Kg Kg Kg Kg
1 Sawit 9.77% 0.80 49 98 147 195
2 SBM 9.77% 0.80 49 98 147 195
3 B. Kopra 18.33% 1.50 92 183 275 367
4 Gaplek 12.22% 1.00 61 122 183 244
5 Onggok 46.43% 3.80 232 464 696 929
6 Garam 0.49% 0.04 2.4 4.9 7.3 9.8
7 Urea 1.47% 0.12 7.3 14.7 22.0 29.3
8 Netral AH 0.18% 0.015 0.9 1.8 2.7 3.7
9 Kombicalphos 0.37% 0.03 1.8 3.7 5.5 7.3
10 Grower MSF 0.61% 0.05 3.1 6.1 9.2 12.2
11 ZA 0.37% 0.03 1.8 3.7 5.5 7.3
TOTAL 100.00% 8.19 500 1,000 1,500 2,000
Tgl : 12 Mei 2020
Code: KG-03
TDN
No Bahan As Feed Harga Cost DM CP DMI CPI
% Kg
1 Silase 6.50 585 3,802.5 30.00% 8.0% 2.0 0.16 54.3% 1.06
2 Molasses 1.00 3,400 3,400.0 75.00% 2.0% 0.8 0.02 63.0% 0.47
3 Sawit 0.70 1,665 1,165.5 89.00% 11.0% 0.6 0.07 77.8% 0.48
4 SBM 0.60 8,115 4,869.0 89.00% 42.0% 0.5 0.22 83.2% 0.44
5 B. Kopra 1.10 3,625 3,987.5 89.00% 21.0% 1.0 0.21 75.3% 0.74
6 Gaplek 0.50 4,015 2,007.5 86.00% 4.0% 0.4 0.02 75.3% 0.32
7 Onggok 4.00 1,915 7,660.0 85.00% 4.0% 3.4 0.14 77.2% 2.62
8 Bekatul 0.15 3,465 519.8 89.00% 14.0% 0.1 0.02 78.0% 0.10
9 Tepung jagung 0.50 3,750 1,875.0 89.00% 8.0% 0.4 0.04 67.0% 0.30
10 Kulit Kopi 0.20 665 133.0 89.00% 11.0% 0.2 0.02 50.6% 0.09
11 Garam 0.040 1,100 44.0 100.00% 0.0 0.00
12 Urea 0.120 3,500 420.0 100.00% 225.0% 0.1 0.27
13 Netral AH 0.010 11,000 110.0 100.00% 0.01 0.00
14 Kombicalphos 0.030 6,500 195.0 100.00% 0.03 0.00
15 Grower MSF 0.040 35,000 1,400.0 100.00% 0.04 0.00
16 ZA 0.030 3,900 117.0 100.00% 46.0% 0.03 0.01
15.5 31,706 9.69 1.18 6.64
Finisher 0.80 6,600 5,280 DMR = 62.5% TDN = 68.49%
Total costfeed 36,986
Tgl : 19 Mei 2020
Code: KG-04
TDN
% Kg
1 Silase 38.50% 6.00 585 3,510.0 30.00% 8.0% 1.8 0.14 54.3% 0.98
2 Molasses 6.42% 1.00 3,400 3,400.0 75.00% 2.0% 0.8 0.02 63.0% 0.47
3 Sawit 5.77% 0.90 1,665 1,498.5 89.00% 11.0% 0.8 0.09 77.8% 0.62
4 SBM 4.81% 0.75 7,785 5,838.8 89.00% 42.0% 0.7 0.28 83.2% 0.56
5 B. Kopra 7.70% 1.20 3,595 4,314.0 89.00% 21.0% 1.1 0.22 75.3% 0.80
6 Gaplek 6.10% 0.95 4,015 3,814.3 86.00% 4.0% 0.8 0.03 75.3% 0.62
7 Onggok 25.67% 4.00 1,915 7,660.0 85.00% 4.0% 3.4 0.14 77.2% 2.62
8 Bekatul 0.00% 0.00 3,465 0.0 89.00% 14.0% 0.0 0.00 78.0% 0.00
9 Tepung jagung 3.21% 0.50 3,795 1,897.5 89.00% 8.0% 0.4 0.04 67.0% 0.30
10 Kulit Kopi 0.00% 0.00 665 0.0 89.00% 11.0% 0.0 0.00 50.6% 0.00
11 Garam 0.26% 0.040 1,100 44.0 100.00% 0.0 0.00
12 Urea 0.77% 0.120 3,500 420.0 100.00% 225.0% 0.1 0.27
13 Netral AH 0.10% 0.015 11,000 165.0 100.00% 0.02 0.00
14 Kombicalphos 0.19% 0.030 6,500 195.0 100.00% 0.03 0.00
15 Grower MSF 0.321% 0.050 35,000 1,750.0 100.00% 0.05 0.00
16 ZA 0.19% 0.030 2,600 78.0 100.00% 46.0% 0.03 0.01
100.00% 15.6 34,585 10.03 1.24 6.97
Finisher 0.80 6,600 5,280 DMR = 64.4% TDN = 69.48%
Tgl : 22/05/20
Kode : KG-04
1 Sawit 0.90 53 105 158 211
2 SBM 0.75 44 88 132 176
3 B. Kopra 1.20 70 141 211 281
4 Gaplek 0.95 56 111 167 223
5 Onggok 4.00 234 469 703 937
6 Tepung jagung 0.50 29.3 58.6 87.9 117.2
7 Garam 0.04 2.3 4.7 7.0 9.4
8 Urea 0.12 7.0 14.1 21.1 28.1
9 Netral AH 0.015 0.9 1.8 2.6 3.5
10 Kombicalphos 0.03 1.8 3.5 5.3 7.0
11 ZA 0.03 1.8 3.5 5.3 7.0
Total 8.54 500 1,000 1,500 2,000
Tgl : 26 Juni 2020
Code: KG-05
TDN
% Kg
1 Silase 33.37% 5.00 585 2,925.0 30.00% 8.0% 1.5 0.12 54.3% 0.81
2 Molasses 6.67% 1.00 3,200 3,200.0 75.00% 2.0% 0.8 0.02 63.0% 0.47
3 Sawit 6.01% 0.90 1,815 1,633.5 89.00% 11.0% 0.8 0.09 77.8% 0.62
4 SBM 5.34% 0.80 6,215 4,972.0 89.00% 42.0% 0.7 0.30 83.2% 0.59
5 B. Kopra 6.67% 1.00 3,565 3,565.0 89.00% 21.0% 0.9 0.19 75.3% 0.67
6 Gaplek 13.35% 2.00 2,825 5,650.0 86.00% 4.0% 1.7 0.07 75.3% 1.30
7 Onggok 16.68% 2.50 1,815 4,537.5 85.00% 4.0% 2.1 0.09 77.2% 1.64
8 Tepung jagung 10.01% 1.50 3,795 5,692.5 89.00% 8.0% 1.3 0.11 67.0% 0.89
9 Garam 0.27% 0.040 1,100 44.0 100.00% 0.0 0.00
10 Urea 0.80% 0.120 2,600 312.0 100.00% 225.0% 0.1 0.27
11 Netral AH 0.10% 0.015 11,000 165.0 100.00% 0.02 0.00
12 Kombicalphos 0.20% 0.030 6,500 195.0 100.00% 0.03 0.00
13 Grower MSF 0.334% 0.050 35,000 1,750.0 100.00% 0.05 0.00
14 ZA 0.20% 0.030 2,600 78.0 100.00% 46.0% 0.03 0.01
100.00% 15.0 34,720 10.12 1.25 7.00
15 Finisher YT 0.02 85,000 1,700
16 Suplement DD 0.80 6,600 5,280 DMR = 67.5% TDN = 69.21%
Tgl : 26 Juni 2020
Code: KF-05
TDN
% Kg
1 Silase 33.43% 5.00 585 2,925.0 30.00% 8.0% 1.5 0.12 54.3% 0.81
2 Molasses 6.69% 1.00 3,200 3,200.0 75.00% 2.0% 0.8 0.02 63.0% 0.47
3 Sawit 6.02% 0.90 1,815 1,633.5 89.00% 11.0% 0.8 0.09 77.8% 0.62
4 SBM 5.35% 0.80 6,215 4,972.0 89.00% 42.0% 0.7 0.30 83.2% 0.59
5 B. Kopra 6.69% 1.00 3,565 3,565.0 89.00% 21.0% 0.9 0.19 75.3% 0.67
6 Gaplek 13.37% 2.00 2,825 5,650.0 86.00% 4.0% 1.7 0.07 75.3% 1.30
7 Onggok 16.72% 2.50 1,815 4,537.5 85.00% 4.0% 2.1 0.09 77.2% 1.64
8 Tepung jagung 10.03% 1.50 3,795 5,692.5 89.00% 8.0% 1.3 0.11 67.0% 0.89
9 Garam 0.27% 0.040 1,100 44.0 100.00% 0.0 0.00
10 Urea 0.80% 0.120 2,600 312.0 100.00% 225.0% 0.1 0.27
11 Netral AH 0.10% 0.015 11,000 165.0 100.00% 0.02 0.00
12 Kombicalphos 0.20% 0.030 6,500 195.0 100.00% 0.03 0.00
13 Kalbe 0.134% 0.020 147,400 2,948.0 100.00% 0.02 0.00
14 ZA 0.20% 0.030 2,600 78.0 100.00% 46.0% 0.03 0.01
100.00% 15.0 35,918 10.09 1.25 7.00
15 Finisher YT 0.00 85,000 0
Tgl : 29 Juni 2020
Code: KG-05
TDN
% Kg
1 Silase 32.49% 5.00 403 2,015.0 30.00% 6.0% 1.5 0.09 54.3% 0.81
2 Molasses 7.80% 1.20 3,200 3,840.0 75.00% 2.0% 0.9 0.02 63.0% 0.57
3 Sawit 5.85% 0.90 1,715 1,543.5 89.00% 11.0% 0.8 0.09 77.8% 0.62
4 SBM 6.50% 1.00 6,215 6,215.0 89.00% 42.0% 0.9 0.37 83.2% 0.74
5 B. Kopra 6.50% 1.00 3,565 3,565.0 89.00% 21.0% 0.9 0.19 75.3% 0.67
6 Gaplek 13.00% 2.00 2,975 5,950.0 86.00% 4.0% 1.7 0.07 75.3% 1.30
7 Onggok 16.24% 2.50 1,815 4,537.5 85.00% 4.0% 2.1 0.09 77.2% 1.64
8 Tepung jagung 9.75% 1.50 3,795 5,692.5 89.00% 8.0% 1.3 0.11 67.0% 0.89
9 Garam 0.26% 0.040 1,100 44.0 100.00% 0.0 0.00
10 Urea 0.81% 0.125 2,600 325.0 100.00% 225.0% 0.1 0.28
11 Netral AH 0.10% 0.015 11,000 165.0 100.00% 0.02 0.00
12 Kombicalphos 0.19% 0.030 6,500 195.0 100.00% 0.03 0.00
13 Grower MSF 0.325% 0.050 35,000 1,750.0 100.00% 0.05 0.00
14 ZA 0.19% 0.030 2,920 87.6 100.00% 46.0% 0.03 0.01
100.00% 15.4 35,925 10.45 1.31 7.25
15 Finisher YT 0.02 85,000 1,700
Tgl : 29 Juni 2020
Code: KG-05
TDN
% Kg
1 Silase 32.98% 5.00 403 2,015.0 30.00% 6.0% 1.5 0.09 54.3% 0.81
2 Molasses 6.60% 1.00 3,100 3,100.0 75.00% 2.0% 0.8 0.02 63.0% 0.47
3 Sawit 5.94% 0.90 1,715 1,543.5 89.00% 11.0% 0.8 0.09 77.8% 0.62
4 SBM 6.60% 1.00 6,215 6,215.0 89.00% 42.0% 0.9 0.37 83.2% 0.74
5 B. Kopra 6.60% 1.00 3,565 3,565.0 89.00% 21.0% 0.9 0.19 75.3% 0.67
6 Gaplek 13.19% 2.00 2,975 5,950.0 86.00% 4.0% 1.7 0.07 75.3% 1.30
7 Onggok 16.49% 2.50 1,815 4,537.5 85.00% 4.0% 2.1 0.09 77.2% 1.64
8 Tepung jagung 9.89% 1.50 3,795 5,692.5 89.00% 8.0% 1.3 0.11 67.0% 0.89
9 Garam 0.26% 0.040 1,100 44.0 100.00% 0.0 0.00
10 Urea 0.82% 0.125 2,600 325.0 100.00% 225.0% 0.1 0.28
11 Netral AH 0.10% 0.015 11,000 165.0 100.00% 0.02 0.00
12 Kombicalphos 0.20% 0.030 6,500 195.0 100.00% 0.03 0.00
13 Kalbe 0.132% 0.020 147,400 2,948.0 100.00% 0.02 0.00
14 ZA 0.20% 0.030 2,920 87.6 100.00% 46.0% 0.03 0.01
100.00% 15.2 36,383 10.27 1.31 7.15
15 Finisher YT 0.00 0 0
Tgl : 29 Juli 2020
Code: KG-06
TDN
% Kg
1 Silase 32.98% 5.00 585 2,925.0 30.00% 8.0% 1.5 0.12 54.3% 0.81
2 Molasses 6.60% 1.00 3,100 3,100.0 75.00% 2.0% 0.8 0.02 63.0% 0.47
3 Sawit 8.25% 1.25 1,715 2,143.8 89.00% 11.0% 1.1 0.12 77.8% 0.87
4 SBM 7.59% 1.15 6,215 7,147.3 89.00% 42.0% 1.0 0.43 83.2% 0.85
5 B. Kopra 9.89% 1.50 3,565 5,347.5 89.00% 21.0% 1.3 0.28 75.3% 1.01
6 Gaplek 16.49% 2.50 2,975 7,437.5 86.00% 4.0% 2.2 0.09 75.3% 1.62
7 Onggok 16.49% 2.50 1,815 4,537.5 85.00% 4.0% 2.1 0.09 77.2% 1.64
8 Garam 0.26% 0.040 1,100 44.0 100.00% 0.0 0.00
9 Urea 0.82% 0.125 2,600 325.0 100.00% 225.0% 0.1 0.28
10 Netral AH 0.10% 0.015 11,000 165.0 100.00% 0.02 0.00
11 Kombicalphos 0.20% 0.030 6,500 195.0 100.00% 0.03 0.00
12 Lagantor Kalbe 0.132% 0.020 147,400 2,948.0 100.00% 0.02 0.00
13 ZA 0.20% 0.030 2,920 87.6 100.00% 46.0% 0.03 0.01
100.00% 15.2 36,403 10.3 1.43 7.27
14 Finisher YT 0.00 85,000 0
Tgl : 03 Agustus 2020
Code: KG-06
TDN
% Kg
1 Silase 34.95% 5.50 585 3,217.5 30.00% 8.0% 1.7 0.13 54.3% 0.90
2 Molasses 8.90% 1.40 3,100 4,340.0 75.00% 2.0% 1.1 0.02 63.0% 0.66
3 Sawit 7.63% 1.20 1,715 2,058.0 89.00% 11.0% 1.1 0.12 77.8% 0.83
4 SBM 6.36% 1.00 6,200 6,200.0 89.00% 42.0% 0.9 0.37 83.2% 0.74
5 B. Kopra 8.58% 1.35 3,515 4,745.3 89.00% 21.0% 1.2 0.25 75.3% 0.90
6 Gaplek 19.07% 3.00 3,415 10,245.0 86.00% 4.0% 2.6 0.10 75.3% 1.94
7 Onggok 12.71% 2.00 1,815 3,630.0 85.00% 4.0% 1.7 0.07 77.2% 1.31
8 Garam 0.25% 0.040 1,100 44.0 100.00% 0.0 0.00
9 Urea 0.76% 0.120 2,600 312.0 100.00% 225.0% 0.1 0.27
10 Netral AH 0.10% 0.015 11,000 165.0 100.00% 0.02 0.00
11 Kombicalphos 0.19% 0.030 6,500 195.0 100.00% 0.03 0.00
12 Grower MSF 0.318% 0.050 35,000 1,750.0 100.00% 0.05 0.00
13 ZA 0.19% 0.030 2,920 87.6 100.00% 46.0% 0.03 0.01
100.00% 15.7 36,989 10.4 1.35 7.29
14 Finisher YT 0.00 85,000 0
15 Suplement TW 0.80 6,000 4,800 DMR = 66.3% TDN = 69.92%
Code: KG-06
TDN
% Kg
1 Silase 35.02% 5.50 585 3,217.5 30.00% 8.0% 1.7 0.13 54.3% 0.90
2 Molasses 8.91% 1.40 3,100 4,340.0 75.00% 2.0% 1.1 0.02 63.0% 0.66
3 Sawit 7.64% 1.20 1,715 2,058.0 89.00% 11.0% 1.1 0.12 77.8% 0.83
4 SBM 6.37% 1.00 6,200 6,200.0 89.00% 42.0% 0.9 0.37 83.2% 0.74
5 B. Kopra 8.60% 1.35 3,565 4,812.8 89.00% 21.0% 1.2 0.25 75.3% 0.90
6 Gaplek 19.10% 3.00 3,415 10,245.0 86.00% 4.0% 2.6 0.10 75.3% 1.94
7 Onggok 12.73% 2.00 1,815 3,630.0 85.00% 4.0% 1.7 0.07 77.2% 1.31
8 Garam 0.25% 0.040 1,100 44.0 100.00% 0.0 0.00
9 Urea 0.76% 0.120 2,600 312.0 100.00% 225.0% 0.1 0.27
10 Netral AH 0.10% 0.015 11,000 165.0 100.00% 0.02 0.00
11 Kombicalphos 0.19% 0.030 6,500 195.0 100.00% 0.03 0.00
12 Lagantor 0.127% 0.020 147,400 2,948.0 100.00% 0.02 0.00
13 ZA 0.19% 0.030 2,920 87.6 100.00% 46.0% 0.03 0.01
100.00% 15.7 38,255 10.4 1.35 7.29
14 Finisher YT 0.00 85,000 0
Code: KG-06
TDN
% Kg
1 Silase 33.29% 5.00 585 2,925.0 30.00% 8.0% 1.5 0.12 54.3% 0.81
2 Molasses 7.99% 1.20 2,750 3,300.0 75.00% 2.0% 0.9 0.02 63.0% 0.57
3 Sawit 7.99% 1.20 1,815 2,178.0 89.00% 11.0% 1.1 0.12 77.8% 0.83
4 SBM 6.66% 1.00 6,015 6,015.0 89.00% 42.0% 0.9 0.37 83.2% 0.74
5 B. Kopra 8.99% 1.35 3,565 4,812.8 89.00% 21.0% 1.2 0.25 75.3% 0.90
6 Gaplek 19.97% 3.00 2,965 8,895.0 86.00% 4.0% 2.6 0.10 75.3% 1.94
7 Onggok 13.32% 2.00 1,815 3,630.0 85.00% 4.0% 1.7 0.07 77.2% 1.31
8 Garam 0.27% 0.040 1,100 44.0 100.00% 0.0 0.00
9 Urea 0.80% 0.120 2,600 312.0 100.00% 225.0% 0.1 0.27
10 Netral AH 0.10% 0.015 11,000 165.0 100.00% 0.02 0.00
11 Kombicalphos 0.20% 0.030 6,500 195.0 100.00% 0.03 0.00
12 Grower MSF 0.17% 0.025 35,000 875.0
13 Lagantor 0.067% 0.010 147,400 1,474 100.00% 0.01 0.00
14 ZA 0.20% 0.030 2,875 86.3 100.00% 46.0% 0.03 0.01
100.00% 15.0 34,907 10.1 1.34 7.11
15 Suplement TW 1.20 6,000 7,200
16 Suplement DD2 0.51 5,200 2,652 DMR = 67.1% TDN = 70.53%
2,980
Code:
TDN
% Kg
1 Silase 33.73% 5.50 585 3,217.5 30.00% 8.0% 1.7 0.13 54.3% 0.90
2 Molasses 7.36% 1.20 2,750 3,300.0 75.00% 2.0% 0.9 0.02 63.0% 0.57
3 Sawit 7.97% 1.30 1,815 2,359.5 89.00% 11.0% 1.2 0.13 77.8% 0.90
4 SBM 6.13% 1.00 6,015 6,015.0 89.00% 42.0% 0.9 0.37 83.2% 0.74
5 B. Kopra 9.20% 1.50 3,565 5,347.5 89.00% 21.0% 1.3 0.28 75.3% 1.01
6 Gaplek 18.40% 3.00 2,965 8,895.0 86.00% 4.0% 2.6 0.10 75.3% 1.94
7 Onggok 15.33% 2.50 1,815 4,537.5 85.00% 4.0% 2.1 0.09 77.2% 1.64
8 Garam 0.25% 0.040 1,100 44.0 100.00% 0.0 0.00
9 Urea 0.74% 0.120 2,600 312.0 100.00% 225.0% 0.1 0.27
10 Netral AH 0.09% 0.015 11,000 165.0 100.00% 0.02 0.00
11 Kombicalphos 0.18% 0.030 6,500 195.0 100.00% 0.03 0.00
12 Grower MSF 0.31% 0.050 35,000 1,750.0
13 Lagantor 0.123% 0.020 147,400 2,948 100.00% 0.02 0.00
14 ZA 0.18% 0.030 2,875 86.3 100.00% 46.0% 0.03 0.01
100.00% 16.3 39,172 10.9 1.40 7.69
15 Suplement YJ 1.20 6,000 7,200
3,007
Code: LAGRO
TDN
% Kg
1 Silase 36.02% 5.50 585 3,217.5 30.00% 8.0% 1.7 0.13 54.3% 0.90
2 Molasses 7.86% 1.20 3,100 3,720.0 75.00% 2.0% 0.9 0.02 63.0% 0.57
3 Sawit 8.51% 1.30 1,715 2,229.5 89.00% 11.0% 1.2 0.13 77.8% 0.90
4 SBM 6.55% 1.00 6,200 6,200.0 89.00% 42.0% 0.9 0.37 83.2% 0.74
5 B. Kopra 9.82% 1.50 3,515 5,272.5 89.00% 21.0% 1.3 0.28 75.3% 1.01
6 Gaplek 13.10% 2.00 3,415 6,830.0 86.00% 4.0% 1.7 0.07 75.3% 1.30
7 Onggok 16.37% 2.50 1,815 4,537.5 85.00% 4.0% 2.1 0.09 77.2% 1.64
8 Garam 0.26% 0.040 1,100 44.0 100.00% 0.0 0.00
9 Urea 0.79% 0.120 2,600 312.0 100.00% 225.0% 0.1 0.27
10 Netral AH 0.10% 0.015 11,000 165.0 100.00% 0.02 0.00
11 Kombicalphos 0.20% 0.030 6,500 195.0 100.00% 0.03 0.00
13 ZA 0.20% 0.030 2,920 87.6 100.00% 46.0% 0.03 0.01
14 Lagantor 0.07% 0.010 147,400 1,474.0 100.00% 0.01 0.00
15 Grower MSF 0.164% 0.025 35,000 875.0 100.00% 0.03 0.00
100.00% 15.3 34,285 10.05 1.37 7.04
16 Suplement TW 0.08 61,150 4,892
2,688
Code: LG-GR
TDN
% Kg
1 Silase 33.29% 5.00 585 2,925.0 30.00% 8.0% 1.5 0.12 54.3% 0.81
2 Molasses 7.99% 1.20 2,750 3,300.0 75.00% 2.0% 0.9 0.02 63.0% 0.57
3 Sawit 11.32% 1.70 1,715 2,915.5 89.00% 11.0% 1.5 0.17 77.8% 1.18
4 SBM 6.66% 1.00 7,150 7,150.0 89.00% 42.0% 0.9 0.37 83.2% 0.74
5 B. Kopra 8.99% 1.35 3,570 4,819.5 89.00% 21.0% 1.2 0.25 75.3% 0.90
6 Gaplek 16.64% 2.50 3,015 7,537.5 86.00% 4.0% 2.2 0.09 75.3% 1.62
7 Onggok 13.32% 2.00 1,815 3,630.0 85.00% 4.0% 1.7 0.07 77.2% 1.31
8 Garam 0.27% 0.040 1,100 44.0 100.00% 0.0 0.00
9 Urea 0.80% 0.120 2,700 324.0 100.00% 225.0% 0.1 0.27
10 Netral AH 0.10% 0.015 11,000 165.0 100.00% 0.02 0.00
11 Kombicalphos 0.20% 0.030 6,500 195.0 100.00% 0.03 0.00
13 ZA 0.20% 0.030 2,920 87.6 100.00% 46.0% 0.03 0.01
14 Lagantor 0.07% 0.010 147,400 1,474.0 100.00% 0.01 0.00
15 Grower MSF 0.166% 0.025 35,000 875.0 100.00% 0.03 0.00
100.00% 15.0 34,567 10.12 1.37 7.14
16 Suplement YJ 0.14 56,154 7,862
DMR = 67.4% TDN = 70.47%
Kode : LG-GR
1 Sawit 16.97% 1.40 85 170 255 339 1,715 2,401
2 SBM 12.12% 1.00 61 121 182 242 7,150 7,150
3 B. Kopra 16.36% 1.35 82 164 245 327 3,570 4,820
4 Gaplek 30.30% 2.50 152 303 455 606 3,015 7,538
5 Onggok 24.24% 2.00 121 242 364 485 1,815 3,630
25,538 3,096
Total 100.00% 8.25 500 1,000 1,500 2,000
PROSES SUPLEMENT
No Bahan % Kg/Hd Kg Harga (kg)
1 Garam 7.48% 0.04 37.4 1,100 Rp 44
2 Urea 22.43% 0.120 112.1 2,700 Rp 324
3 Netral AH 2.80% 0.015 14.0 11,000 Rp 165
4 Kombicalphos 5.61% 0.03 28.0 6,500 Rp 195
5 ZA 5.61% 0.03 28.0 2,920 Rp 88
6 Sawit 56.07% 0.30 280.4 1,715 Rp 515
100% 0.54 500 Rp 1,330 Rp 2,486.17
Code: LG-GR
TDN
% Kg
1 Silase 32.81% 5.00 635 3,175.0 30.00% 8.0% 1.5 0.12 54.3% 0.81
2 Molasses 9.19% 1.40 2,750 3,850.0 75.00% 2.0% 1.1 0.02 63.0% 0.66
3 Sawit 11.16% 1.70 1,815 3,085.5 89.00% 11.0% 1.5 0.17 77.8% 1.18
4 SBM 6.56% 1.00 7,765 7,765.0 89.00% 42.0% 0.9 0.37 83.2% 0.74
5 B. Kopra 8.86% 1.35 3,515 4,745.3 89.00% 21.0% 1.2 0.25 75.3% 0.90
6 Gaplek 16.41% 2.50 3,115 7,787.5 86.00% 4.0% 2.2 0.09 75.3% 1.62
7 Onggok 13.13% 2.00 1,715 3,430.0 85.00% 4.0% 1.7 0.07 77.2% 1.31
8 Garam 0.26% 0.040 1,250 50.0 100.00% 0.0 0.00
9 Urea 0.79% 0.120 2,700 324.0 100.00% 225.0% 0.1 0.27
10 Netral AH 0.10% 0.015 11,000 165.0 100.00% 0.02 0.00
11 Kombicalphos 0.20% 0.030 6,500 195.0 100.00% 0.03 0.00
13 ZA 0.20% 0.030 3,900 117.0 100.00% 46.0% 0.03 0.01
14 Lagantor 0.01% 0.002 147,400 294.8 100.00% 0.00 0.00
15 Grower MSF 0.328% 0.050 35,000 1,750.0 100.00% 0.05 0.00
100.00% 15.2 36,734 10.29 1.37 7.23
16 Suplement YJ 0.12 56,300 6,756
DMR = 67.5% TDN = 70.25%
Kode : LG-GR
1 Sawit 16.97% 1.40 85 170 255 339 1,815 2,541
2 SBM 12.12% 1.00 61 121 182 242 7,765 7,765
3 B. Kopra 16.36% 1.35 82 164 245 327 3,515 4,745
4 Gaplek 30.30% 2.50 152 303 455 606 3,115 7,788
5 Onggok 24.24% 2.00 121 242 364 485 1,715 3,430
26,269 3,184
Total 100.00% 8.25 500 1,000 1,500 2,000
PROSES SUPLEMENT
1 Garam 7.48% 0.04 37.4 1,250 Rp 50
2 Urea 22.43% 0.120 112.1 2,700 Rp 324
3 Netral AH 2.80% 0.015 14.0 11,000 Rp 165
4 Kombicalphos 5.61% 0.03 28.0 6,500 Rp 195
5 ZA 5.61% 0.03 28.0 3,900 Rp 117
6 Sawit 56.07% 0.30 280.4 1,815 Rp 545
100% 0.54 500 Rp 1,396 Rp 2,608.41
Tgl : 05 November 2020 mulai tgl 06 November
Code: LG-GR Stok sawit Terbatas
TDN
% Kg
1 Silase 32.56% 5.00 635 3,175.0 30.00% 8.0% 1.5 0.12 54.3% 0.81
2 Molasses 10.42% 1.60 2,750 4,400.0 75.00% 2.0% 1.2 0.02 63.0% 0.76
3 Sawit 5.21% 0.80 1,815 1,452.0 89.00% 11.0% 0.7 0.08 77.8% 0.55
4 SBM 5.86% 0.90 7,765 6,988.5 89.00% 42.0% 0.8 0.34 83.2% 0.67
5 B. Kopra 11.72% 1.80 3,515 6,327.0 89.00% 21.0% 1.6 0.34 75.3% 1.21
6 Gaplek 16.28% 2.50 3,115 7,787.5 86.00% 4.0% 2.2 0.09 75.3% 1.62
7 Onggok 16.28% 2.50 1,715 4,287.5 85.00% 4.0% 2.1 0.09 77.2% 1.64
8 Garam 0.26% 0.040 1,250 50.0 100.00% 0.0 0.00
9 Urea 0.78% 0.120 2,400 288.0 100.00% 225.0% 0.1 0.27
10 Netral AH 0.10% 0.015 11,000 165.0 100.00% 0.02 0.00
11 Kombicalphos 0.20% 0.030 6,500 195.0 100.00% 0.03 0.00
12 ZA 0.20% 0.030 3,175 95.3 100.00% 46.0% 0.03 0.01
13 Lagantor 0.13% 0.020 147,400 2,948.0 100.00% 0.02 0.00
100.00% 15.4 38,159 10.35 1.35 7.26

16 Suplement YJ 0.12 56,300 6,756
DMR = 67.4% TDN = 70.15%
Kode : LG-GR
1 Sawit 6.10% 0.50 30 61 91 122 1,815 908
2 SBM 10.98% 0.90 55 110 165 220 7,765 6,989
3 B. Kopra 21.95% 1.80 110 220 329 439 3,515 6,327
4 Gaplek 30.49% 2.50 152 305 457 610 3,115 7,788
5 Onggok 30.49% 2.50 152 305 457 610 1,715 4,288
26,298 3,207
Total 100.00% 8.20 500 1,000 1,500 2,000
PROSES SUPLEMENT
1 Garam 7.48% 0.04 37.4 1,250 Rp 50
2 Urea 22.43% 0.120 112.1 2,400 Rp 288
3 Netral AH 2.80% 0.015 14.0 11,000 Rp 165
4 Kombicalphos 5.61% 0.03 28.0 6,500 Rp 195
5 ZA 5.61% 0.03 28.0 3,175 Rp 95
6 Sawit 56.07% 0.30 280.4 1,815 Rp 545
100% 0.54 500 Rp 1,338 Rp 2,500.47
Tgl : 05 November 2020 mulai tgl 06 November
TDN
% Kg
1 Silase 31.88% 5.00 635 3,175.0 30.00% 8.0% 1.5 0.12 54.3% 0.81
2 Molasses 10.20% 1.60 2,750 4,400.0 75.00% 2.0% 1.2 0.02 63.0% 0.76
3 Sawit 5.10% 0.80 1,815 1,452.0 89.00% 11.0% 0.7 0.08 77.8% 0.55
4 SBM 5.74% 0.90 7,765 6,988.5 89.00% 42.0% 0.8 0.34 83.2% 0.67
5 B. Kopra 11.79% 1.85 3,515 6,502.8 89.00% 21.0% 1.6 0.35 75.3% 1.24
6 Gaplek 17.53% 2.75 3,065 8,428.8 86.00% 4.0% 2.4 0.09 75.3% 1.78
7 Onggok 15.94% 2.50 1,715 4,287.5 85.00% 4.0% 2.1 0.09 77.2% 1.64
8 Garam 0.26% 0.040 1,250 50.0 100.00% 0.0 0.00
9 Urea 0.77% 0.120 2,400 288.0 100.00% 225.0% 0.1 0.27
10 Netral AH 0.10% 0.015 11,000 165.0 100.00% 0.02 0.00
11 Kombicalphos 0.19% 0.030 6,500 195.0 100.00% 0.03 0.00
12 ZA 0.19% 0.030 3,175 95.3 100.00% 46.0% 0.03 0.01
13 Grower MSF 0.319% 0.050 35,000 1,750.0 100.00% 0.05 0.00
100.00% 15.7 37,778 10.63 1.37 7.45
16 Suplement YJ 0.10 56,300 5,630
DMR = 67.8% TDN = 70.07%
Kode : LG-GR
1 Sawit 5.88% 0.50 29 59 88 118 1,815 908
2 SBM 10.59% 0.90 53 106 159 212 7,765 6,989
3 B. Kopra 21.76% 1.85 109 218 326 435 3,515 6,503
4 Gaplek 32.35% 2.75 162 324 485 647 3,065 8,429
5 Onggok 29.41% 2.50 147 294 441 588 1,715 4,288
27,115 3,190
Total 100.00% 8.50 500 1,000 1,500 2,000
PROSES SUPLEMENT
1 Garam 7.48% 0.04 37.4 1,250 Rp 50
2 Urea 22.43% 0.120 112.1 2,400 Rp 288
3 Netral AH 2.80% 0.015 14.0 11,000 Rp 165
4 Kombicalphos 5.61% 0.03 28.0 6,500 Rp 195
5 ZA 5.61% 0.03 28.0 3,175 Rp 95
6 Sawit 56.07% 0.30 280.4 1,815 Rp 545
100% 0.54 500 Rp 1,338 Rp 2,500.47
Tgl : 10 November 2020
TDN
% Kg
1 Silase 33.21% 5.00 635 3,175.0 30.00% 8.0% 1.5 0.12 54.3% 0.81
2 Molasses 10.63% 1.60 2,750 4,400.0 75.00% 2.0% 1.2 0.02 63.0% 0.76
3 Sawit 2.66% 0.40 1,815 726.0 89.00% 11.0% 0.4 0.04 77.8% 0.28
4 SBM 5.98% 0.90 7,765 6,988.5 89.00% 42.0% 0.8 0.34 83.2% 0.67
5 B. Kopra 10.63% 1.60 3,515 5,624.0 89.00% 21.0% 1.4 0.30 75.3% 1.07
6 Gaplek 18.27% 2.75 3,065 8,428.8 86.00% 4.0% 2.4 0.09 75.3% 1.78
7 Onggok 16.61% 2.50 1,715 4,287.5 85.00% 4.0% 2.1 0.09 77.2% 1.64
8 Garam 0.27% 0.040 1,250 50.0 100.00% 0.0 0.00
9 Urea 0.80% 0.120 2,400 288.0 100.00% 225.0% 0.1 0.27
10 Netral AH 0.10% 0.015 11,000 165.0 100.00% 0.02 0.00
11 Kombicalphos 0.20% 0.030 6,500 195.0 100.00% 0.03 0.00
12 ZA 0.20% 0.030 3,175 95.3 100.00% 46.0% 0.03 0.01
13 Grower MSF 0.332% 0.050 35,000 1,750.0 100.00% 0.05 0.00
14 Lagantor 0.133% 0.020 147,400 2,948.0 100.00% 0.02 0.00
100.00% 15.1 39,121 10.08 1.28 7.01
16 Suplement YJ 0.10 58,000 5,800
DMR = 66.9% TDN = 69.55%
Kode : LG-GR
1 Sawit 4.91% 0.40 25 49 74 98 1,815 726
2 SBM 11.04% 0.90 55 110 166 221 7,765 6,989
3 B. Kopra 19.63% 1.60 98 196 294 393 3,515 5,624
4 Gaplek 33.74% 2.75 169 337 506 675 3,065 8,429
5 Onggok 30.67% 2.50 153 307 460 613 1,715 4,288
26,055 3,197
Total 100.00% 8.15 500 1,000 1,500 2,000
PROSES SUPLEMENT
1 Garam 7.48% 0.04 37.4 1,250 Rp 50
2 Urea 22.43% 0.120 112.1 2,400 Rp 288
3 Netral AH 2.80% 0.015 14.0 11,000 Rp 165
4 Kombicalphos 5.61% 0.03 28.0 6,500 Rp 195
5 ZA 5.61% 0.03 28.0 3,175 Rp 95
6 Kopra 56.07% 0.30 280.4 3,515 Rp 1,055
100% 0.54 500 Rp 1,848 Rp 3,453.74
TDN
% Kg
1 Silase 32.34% 5.00 635 3,175.0 30.00% 8.0% 1.5 0.12 54.3% 0.81
2 Molasses 10.35% 1.60 2,750 4,400.0 75.00% 2.0% 1.2 0.02 63.0% 0.76
3 Sawit 1.62% 0.25 1,615 403.8 89.00% 11.0% 0.2 0.02 77.8% 0.17
4 SBM 5.82% 0.90 7,765 6,988.5 89.00% 42.0% 0.8 0.34 83.2% 0.67
5 B. Kopra 11.00% 1.70 3,415 5,805.5 89.00% 21.0% 1.5 0.32 75.3% 1.14
6 Gaplek 18.11% 2.80 3,115 8,722.0 86.00% 4.0% 2.4 0.10 75.3% 1.81
7 Onggok 18.76% 2.90 1,715 4,973.5 85.00% 4.0% 2.5 0.10 77.2% 1.90
8 Garam 0.26% 0.040 1,250 50.0 100.00% 0.0 0.00
9 Urea 0.81% 0.125 2,400 300.0 100.00% 225.0% 0.1 0.28
10 Netral AH 0.10% 0.015 11,000 165.0 100.00% 0.02 0.00
11 Kombicalphos 0.19% 0.030 6,500 195.0 100.00% 0.03 0.00
12 ZA 0.19% 0.030 3,175 95.3 100.00% 46.0% 0.03 0.01
13 Grower MSF 0.323% 0.050 35,000 1,750.0 100.00% 0.05 0.00
14 Lagantor 0.129% 0.020 147,400 2,948.0 100.00% 0.02 0.00
100.00% 15.5 39,972 10.42 1.31 7.27
16 Suplement YJ 0.10 58,000 5,800
DMR = 67.4% TDN = 69.73%
Kode : LG-GR
1 Sawit 3.03% 0.25 15 30 45 61 1,615 404
2 SBM 10.91% 0.90 55 109 164 218 7,765 6,989
3 B. Kopra 16.97% 1.40 85 170 255 339 3,415 4,781
4 Gaplek 33.94% 2.80 170 339 509 679 3,115 8,722
5 Onggok 35.15% 2.90 176 352 527 703 1,715 4,974
25,869 3,136
Total 100.00% 8.25 500 1,000 1,500 2,000
PROSES SUPLEMENT
1 Garam 7.48% 0.04 37.4 1,250 Rp 50
2 Urea 22.43% 0.120 112.1 2,400 Rp 288
3 Netral AH 2.80% 0.015 14.0 11,000 Rp 165
4 Kombicalphos 5.61% 0.03 28.0 6,500 Rp 195
5 ZA 5.61% 0.03 28.0 3,175 Rp 95
6 Kopra 56.07% 0.30 280.4 3,415 Rp 1,025
100% 0.54 500 Rp 1,818 Rp 3,397.66
Code: LG-GR Stok sawit Habis
TDN
% Kg
1 Silase 32.67% 5.00 635 3,175.0 30.00% 8.0% 1.5 0.12 54.3% 0.81
2 Molasses 10.45% 1.60 2,750 4,400.0 75.00% 2.0% 1.2 0.02 63.0% 0.76
3 Sawit 0.00% 0.00 1,615 0.0 89.00% 11.0% 0.0 0.00 77.8% 0.00
4 SBM 5.88% 0.90 7,765 6,988.5 89.00% 42.0% 0.8 0.34 83.2% 0.67
5 B. Kopra 12.41% 1.90 3,415 6,488.5 89.00% 21.0% 1.7 0.36 75.3% 1.27
6 Gaplek 16.99% 2.60 3,115 8,099.0 86.00% 4.0% 2.2 0.09 75.3% 1.68
7 Onggok 19.60% 3.00 1,715 5,145.0 85.00% 4.0% 2.6 0.10 77.2% 1.97
8 Garam 0.26% 0.040 1,250 50.0 100.00% 0.0 0.00
9 Urea 0.78% 0.120 2,400 288.0 100.00% 225.0% 0.1 0.27
10 Netral AH 0.10% 0.015 11,000 165.0 100.00% 0.02 0.00
11 Kombicalphos 0.20% 0.030 6,500 195.0 100.00% 0.03 0.00
12 ZA 0.20% 0.030 3,175 95.3 100.00% 46.0% 0.03 0.01
13 Grower MSF 0.327% 0.050 35,000 1,750.0 100.00% 0.05 0.00
14 Lagantor 0.131% 0.020 147,400 2,948.0 100.00% 0.02 0.00
100.00% 15.3 39,787 10.28 1.31 7.16
16 Suplement YJ 0.10 58,000 5,800
DMR = 67.2% TDN = 69.65%
Kode : LG-GR
1 Sawit 0.00% 0.00 0 0 0 0 1,615 0
2 SBM 11.11% 0.90 56 111 167 222 7,765 6,989
3 B. Kopra 19.75% 1.60 99 198 296 395 3,415 5,464
4 Gaplek 32.10% 2.60 160 321 481 642 3,115 8,099
5 Onggok 37.04% 3.00 185 370 556 741 1,715 5,145
25,697 3,172
Total 100.00% 8.10 500 1,000 1,500 2,000
PROSES SUPLEMENT
1 Garam 7.48% 0.04 37.4 1,250 Rp 50
2 Urea 22.43% 0.120 112.1 2,400 Rp 288
3 Netral AH 2.80% 0.015 14.0 11,000 Rp 165
4 Kombicalphos 5.61% 0.03 28.0 6,500 Rp 195
5 ZA 5.61% 0.03 28.0 3,175 Rp 95
6 Kopra 56.07% 0.30 280.4 3,415 Rp 1,025
100% 0.54 500 Rp 1,818 Rp 3,397.66
Code: LG-GR (Grower)
TDN
% Kg
1 Silase 34.30% 5.50 635 3,492.5 30.00% 8.0% 1.7 0.13 54.3% 0.90
2 Molasses 9.67% 1.55 2,750 4,262.5 75.00% 2.0% 1.2 0.02 63.0% 0.73
3 Sawit 8.42% 1.35 2,115 2,855.3 89.00% 11.0% 1.2 0.13 77.8% 0.93
4 SBM 5.61% 0.90 7,640 6,876.0 89.00% 42.0% 0.8 0.34 83.2% 0.67
5 B. Kopra 9.67% 1.55 3,415 5,293.3 89.00% 21.0% 1.4 0.29 75.3% 1.04
6 Gaplek 15.59% 2.50 3,115 7,787.5 86.00% 4.0% 2.2 0.09 75.3% 1.62
7 Onggok 14.97% 2.40 1,715 4,116.0 85.00% 4.0% 2.0 0.08 77.2% 1.57
8 Garam 0.25% 0.040 1,250 50.0 100.00% 0.0 0.00
9 Urea 0.75% 0.120 2,600 312.0 100.00% 225.0% 0.1 0.27
10 Netral AH 0.09% 0.015 11,000 165.0 100.00% 0.02 0.00
11 Kombicalphos 0.19% 0.030 6,500 195.0 100.00% 0.03 0.00
12 ZA 0.19% 0.030 3,900 117.0 100.00% 46.0% 0.03 0.01
13 Grower MSF 0.31% 0.050 35,000 1,750.0 100.00% 0.05 0.00
100.00% 16.0 37,272 10.67 1.36 7.46
14 Suplement YJ 0.08 56,300 4,504
DMR = 66.5% TDN = 69.94%
1 Sawit 12.50% 1.05 63 125 188 250 2,115 2,221
2 SBM 10.71% 0.90 54 107 161 214 7,640 6,876
3 B. Kopra 18.45% 1.55 92 185 277 369 3,415 5,293
4 Gaplek 29.76% 2.50 149 298 446 595 3,115 7,788
5 Onggok 28.57% 2.40 143 286 429 571 1,715 4,116
26,294 3,130
Total 100.00% 8.40 500 1,000 1,500 2,000

1 Garam 7.48% 0.04 37.4 1,250 Rp 50
2 Urea 22.43% 0.120 112.1 2,600 Rp 312
3 Netral AH 2.80% 0.015 14.0 11,000 Rp 165
4 Kombicalphos 5.61% 0.03 28.0 6,500 Rp 195
5 ZA 5.61% 0.03 28.0 3,900 Rp 117
6 sawit 56.07% 0.30 280.4 2,115 Rp 635
100% 0.54 500 Rp 1,474 Rp 2,754.21
TDN
% Kg
1 Silase 34.30% 5.50 635 3,492.5 30.00% 8.0% 1.7 0.13 54.3% 0.90
2 Molasses 9.67% 1.55 2,750 4,262.5 75.00% 2.0% 1.2 0.02 63.0% 0.73
3 Sawit 8.42% 1.35 2,115 2,855.3 89.00% 11.0% 1.2 0.13 77.8% 0.93
4 SBM 5.61% 0.90 7,640 6,876.0 89.00% 42.0% 0.8 0.34 83.2% 0.67
5 B. Kopra 9.67% 1.55 3,415 5,293.3 89.00% 21.0% 1.4 0.29 75.3% 1.04
6 Gaplek 10.91% 1.75 3,115 5,451.3 86.00% 4.0% 1.5 0.06 75.3% 1.13
7 Onggok 19.64% 3.15 1,715 5,402.3 85.00% 4.0% 2.7 0.11 77.2% 2.07
8 Garam 0.25% 0.040 1,250 50.0 100.00% 0.0 0.00
9 Urea 0.75% 0.120 2,600 312.0 100.00% 225.0% 0.1 0.27
10 Netral AH 0.09% 0.015 11,000 165.0 100.00% 0.02 0.00
11 Kombicalphos 0.19% 0.030 6,500 195.0 100.00% 0.03 0.00
12 ZA 0.19% 0.030 3,900 117.0 100.00% 46.0% 0.03 0.01
13 Grower MSF 0.31% 0.050 35,000 1,750.0 100.00% 0.05 0.00
100.00% 16.0 36,222 10.66 1.36 7.47
14 Suplement YJ 0.08 56,600 4,528
DMR = 66.5% TDN = 70.05%
Putra Lempuyang, 23 November 2020

Dibuat, Menyetujui,
Nofita Septiana, S.Si Ir. H. Gunawan H.P

Code: LG-GR (Finisher)
TDN
% Kg
1 Silase 34.36% 5.50 635 3,492.5 30.00% 8.0% 1.7 0.13 54.3% 0.90
2 Molasses 9.68% 1.55 2,750 4,262.5 75.00% 2.0% 1.2 0.02 63.0% 0.73
3 Sawit 8.43% 1.35 2,115 2,855.3 89.00% 11.0% 1.2 0.13 77.8% 0.93
4 SBM 5.62% 0.90 7,640 6,876.0 89.00% 42.0% 0.8 0.34 83.2% 0.67
5 B. Kopra 9.68% 1.55 3,415 5,293.3 89.00% 21.0% 1.4 0.29 75.3% 1.04
6 Gaplek 10.93% 1.75 3,115 5,451.3 86.00% 4.0% 1.5 0.06 75.3% 1.13
7 Onggok 19.68% 3.15 1,715 5,402.3 85.00% 4.0% 2.7 0.11 77.2% 2.07
8 Garam 0.25% 0.040 1,250 50.0 100.00% 0.0 0.00
9 Urea 0.75% 0.120 2,600 312.0 100.00% 225.0% 0.1 0.27
10 Netral AH 0.09% 0.015 11,000 165.0 100.00% 0.02 0.00
11 Kombicalphos 0.19% 0.030 6,500 195.0 100.00% 0.03 0.00
12 ZA 0.19% 0.030 3,900 117.0 100.00% 46.0% 0.03 0.01
13 Lagantor 0.12% 0.020 147,400 2,948.0 100.00% 0.02 0.00
100.00% 16.0 37,420 10.63 1.36 7.47
14 Suplement YJ 0.08 56,600 4,528
DMR = 66.4% TDN = 70.25%
Putra Lempuyang, 23 November 2020

Dibuat, Menyetujui,
Nofita Septiana, S.Si Ir. H. Gunawan H.P

Tgl : 02 Desember 2020 dimulai tgl 03 Des
TDN
% Kg
1 Silase 33.88% 5.50 635 3,492.5 30.00% 8.0% 1.7 0.13 54.3% 0.90
2 Molasses 9.24% 1.50 2,750 4,125.0 75.00% 2.0% 1.1 0.02 63.0% 0.71
3 Sawit 10.47% 1.70 2,115 3,595.5 89.00% 11.0% 1.5 0.17 77.8% 1.18
4 SBM 4.31% 0.70 7,960 5,572.0 89.00% 42.0% 0.6 0.26 83.2% 0.52
5 B. Kopra 9.55% 1.55 3,415 5,293.3 89.00% 21.0% 1.4 0.29 75.3% 1.04
6 Gaplek 12.32% 2.00 3,015 6,030.0 86.00% 4.0% 1.7 0.07 75.3% 1.30
7 Onggok 18.48% 3.00 1,690 5,070.0 85.00% 4.0% 2.6 0.10 77.2% 1.97
8 Garam 0.25% 0.040 1,265 50.6 100.00% 0.0 0.00
9 Urea 0.74% 0.120 2,600 312.0 100.00% 225.0% 0.1 0.27
10 Netral AH 0.09% 0.015 11,000 165.0 100.00% 0.02 0.00
11 Kombicalphos 0.18% 0.030 6,500 195.0 100.00% 0.03 0.00
12 ZA 0.18% 0.030 2,700 81.0 100.00% 46.0% 0.03 0.01
13 Grower MSF 0.31% 0.050 35,000 1,750.0 100.00% 0.05 0.00
100.00% 16.2 35,732 10.85 1.33 7.60
14 Suplement YJ 0.08 56,600 4,528
DMR = 66.8% TDN = 70.10%
Tgl : 02 Desember 2020
TDN
% Kg
1 Silase 34.26% 5.50 635 3,492.5 30.00% 8.0% 1.7 0.13 54.3% 0.90
2 Molasses 9.34% 1.50 2,750 4,125.0 75.00% 2.0% 1.1 0.02 63.0% 0.71
3 Sawit 10.59% 1.70 2,115 3,595.5 89.00% 11.0% 1.5 0.17 77.8% 1.18
4 SBM 4.36% 0.70 7,960 5,572.0 89.00% 42.0% 0.6 0.26 83.2% 0.52
5 B. Kopra 8.72% 1.40 3,415 4,781.0 89.00% 21.0% 1.2 0.26 75.3% 0.94
6 Gaplek 12.46% 2.00 3,015 6,030.0 86.00% 4.0% 1.7 0.07 75.3% 1.30
7 Onggok 18.69% 3.00 1,690 5,070.0 85.00% 4.0% 2.6 0.10 77.2% 1.97
8 Garam 0.25% 0.040 1,265 50.6 100.00% 0.0 0.00
9 Urea 0.75% 0.120 2,600 312.0 100.00% 225.0% 0.1 0.27
10 Netral AH 0.09% 0.015 11,000 165.0 100.00% 0.02 0.00
11 Kombicalphos 0.19% 0.030 6,500 195.0 100.00% 0.03 0.00
12 ZA 0.19% 0.030 2,700 81.0 100.00% 46.0% 0.03 0.01
13 Lagantor 0.12% 0.020 147,400 2,948.0 100.00% 0.02 0.00
100.00% 16.1 36,418 10.68 1.30 7.50
14 Suplement YJ 0.10 56,600 5,660
DMR = 66.5% TDN = 70.23%
Simulasi BEP Bandar Rejo, 02 Desember 2020

No Cost Pakan OV Head TK Total Hrg Jual ADG Dibuat, Mengetahui,
1 42,078 6,500 2,500 51,078 44,000 1.16
2 42,078 6,500 2,500 51,078 44,500 1.15
3 42,078 6,500 2,500 51,078 45,000 1.14 Nofita Septiana, S.Si Ir H Gunawan Hadi Prabawa
TDN
% Kg
1 Silase 34.95% 5.50 635 3,492.5 30.00% 8.0% 1.7 0.13 54.3% 0.90
2 Molasses 0.00% 0.00 2,750 0.0 75.00% 2.0% 0.0 0.00 63.0% 0.00
3 Sawit 10.80% 1.70 2,115 3,595.5 89.00% 11.0% 1.5 0.17 77.8% 1.18
4 SBM 4.45% 0.70 7,960 5,572.0 89.00% 42.0% 0.6 0.26 83.2% 0.52
5 B. Kopra 9.85% 1.55 3,415 5,293.3 89.00% 21.0% 1.4 0.29 75.3% 1.04
6 Gaplek 19.07% 3.00 3,015 9,045.0 86.00% 4.0% 2.6 0.10 75.3% 1.94
7 Onggok 19.07% 3.00 1,690 5,070.0 85.00% 4.0% 2.6 0.10 77.2% 1.97
8 Garam 0.25% 0.040 1,265 50.6 100.00% 0.0 0.00
9 Urea 0.76% 0.120 2,600 312.0 100.00% 225.0% 0.1 0.27
10 Netral AH 0.10% 0.015 11,000 165.0 100.00% 0.02 0.00
11 Kombicalphos 0.19% 0.030 6,500 195.0 100.00% 0.03 0.00
12 ZA 0.19% 0.030 2,700 81.0 100.00% 46.0% 0.03 0.01
13 Grower MSF 0.32% 0.050 35,000 1,750.0 100.00% 0.05 0.00
100.00% 15.7 34,622 10.58 1.34 7.54
14 Suplement YJ 0.08 56,600 4,528
DMR = 67.2% TDN = 71.28%

1 39,150 6,500 2,500 48,150 44,000 1.09
2 39,150 6,500 2,500 48,150 44,500 1.08
TDN
% Kg
1 Silase 35.36% 5.50 635 3,492.5 30.00% 8.0% 1.7 0.13 54.3% 0.90
2 Molasses 0.00% 0.00 2,750 0.0 75.00% 2.0% 0.0 0.00 63.0% 0.00
3 Sawit 10.93% 1.70 2,115 3,595.5 89.00% 11.0% 1.5 0.17 77.8% 1.18
4 SBM 4.50% 0.70 7,960 5,572.0 89.00% 42.0% 0.6 0.26 83.2% 0.52
5 B. Kopra 9.00% 1.40 3,415 4,781.0 89.00% 21.0% 1.2 0.26 75.3% 0.94
6 Gaplek 19.29% 3.00 3,015 9,045.0 86.00% 4.0% 2.6 0.10 75.3% 1.94
7 Onggok 19.29% 3.00 1,690 5,070.0 85.00% 4.0% 2.6 0.10 77.2% 1.97
8 Garam 0.26% 0.040 1,265 50.6 100.00% 0.0 0.00
9 Urea 0.77% 0.120 2,600 312.0 100.00% 225.0% 0.1 0.27
10 Netral AH 0.10% 0.015 11,000 165.0 100.00% 0.02 0.00
11 Kombicalphos 0.19% 0.030 6,500 195.0 100.00% 0.03 0.00
12 ZA 0.19% 0.030 2,700 81.0 100.00% 46.0% 0.03 0.01
13 Lagantor 0.13% 0.020 147,400 2,948.0 100.00% 0.02 0.00
100.00% 15.6 35,308 10.42 1.31 7.44
14 Suplement YJ 0.10 56,600 5,660
DMR = 66.97% TDN = 71.43%

1 40,968 6,500 2,500 49,968 44,000 1.14
2 40,968 6,500 2,500 49,968 44,500 1.12
TDN
% Kg
1 Silase 28.14% 4.25 635 2,698.8 25.00% 8.0% 1.1 0.09 54.3% 0.58
2 Molasses 9.93% 1.50 2,750 4,125.0 75.00% 2.0% 1.1 0.02 63.0% 0.71
3 Onggok (Fiber) 2.41% 0.36 1,690 614.1 85.00% 4.0% 0.3 0.01 77.2% 0.24
4 Sawit 9.27% 1.40 2,115 2,961.0 89.00% 11.0% 1.2 0.14 77.8% 0.97
5 SBM 4.63% 0.70 7,960 5,572.0 89.00% 42.0% 0.6 0.26 83.2% 0.52
6 B. Kopra 13.24% 2.00 3,415 6,830.0 89.00% 21.0% 1.8 0.37 75.3% 1.34
7 Gaplek 11.92% 1.80 3,015 5,427.0 86.00% 4.0% 1.5 0.06 75.3% 1.17
8 Onggok 18.54% 2.80 1,690 4,732.0 85.00% 4.0% 2.4 0.10 77.2% 1.84
9 Garam 0.30% 0.05 1,265 56.9 100.00% 0.0 0.00
10 Urea 0.79% 0.12 2,600 312.0 100.00% 225.0% 0.1 0.27
11 Netral AH 0.10% 0.015 11,000 165.0 100.00% 0.02 0.00
12 Kombicalphos 0.20% 0.03 6,500 195.0 100.00% 0.03 0.00
13 ZA 0.20% 0.03 2,700 81.0 100.00% 46.0% 0.03 0.01
14 Grower MSF 0.33% 0.05 35,000 1,750.0 100.00% 0.05 0.00 7.36
100.00% 15.1 35,520 10.36 1.33 70.97%
TDN
% Kg
1 Silase 28.14% 4.25 635 2,698.8 25.00% 8.0% 1.1 0.09 54.3% 0.58
2 Molasses 9.93% 1.50 2,750 4,125.0 75.00% 2.0% 1.1 0.02 63.0% 0.71
3 Onggok (Fiber) 2.41% 0.36 1,690 614.1 85.00% 4.0% 0.3 0.01 77.2% 0.24
4 Sawit 9.27% 1.40 2,115 2,961.0 89.00% 11.0% 1.2 0.14 77.8% 0.97
5 SBM 4.63% 0.70 7,960 5,572.0 89.00% 42.0% 0.6 0.26 83.2% 0.52
6 B. Kopra 13.24% 2.00 3,415 6,830.0 89.00% 21.0% 1.8 0.37 75.3% 1.34
7 Gaplek 11.92% 1.80 3,015 5,427.0 86.00% 4.0% 1.5 0.06 75.3% 1.17
8 Onggok 18.54% 2.80 1,690 4,732.0 85.00% 4.0% 2.4 0.10 77.2% 1.84
9 Garam 0.30% 0.05 1,265 56.9 100.00% 0.0 0.00
10 Urea 0.79% 0.12 2,600 312.0 100.00% 225.0% 0.1 0.27
11 Netral AH 0.10% 0.015 11,000 165.0 100.00% 0.02 0.00
12 Kombicalphos 0.20% 0.03 6,500 195.0 100.00% 0.03 0.00
13 ZA 0.20% 0.03 2,700 81.0 100.00% 46.0% 0.03 0.01
14 Grower MSF 0.33% 0.05 35,000 1,750.0 100.00% 0.05 0.00 7.36
100.00% 15.1 35,520 10.36 1.33 70.97%
Konsentrat
No Bahan Formula As Feed Harga Cost Nutrisi Total
1 Sawit 15.56% 1.40 2,115 2,961.0 DMI 10.49

2 SBM 7.78% 0.70 8,053 5,637.1 CPI 1.34
3 B. Kopra 22.23% 2.00 3,415 6,830.0 TDN 70.7%
4 Gaplek 20.01% 1.80 3,015 5,427.0
5 Onggok 31.13% 2.80 1,415 3,962.0 Perbandingan (As feed)
6 Garam 0.56% 0.050 1,265 63.3 Bahan kg %
7 Urea 1.33% 0.120 2,600 312.0 Roughage 5.113372093023 33%
8 Netral AH 0.17% 0.015 11,000 165.0 Konsentrat 9.0 58%
9 Kombicalphos 0.33% 0.030 6,500 195.0 Molases 1.5 10%
10 ZA 0.33% 0.030 2,700 81.0 Total 15.6
11 Grower 0.56% 0.050 35,000 1,750.0
100.00% 9.0 Rp27,383 Perbandingan (DMI)
Hijauan Bahan DMI %
Roughage 1.5 14%
No Bahan Formula As Feed Harga Cost
Konsentrat 7.9 75%
1 Silase Tebon 93% 4.75 635 3016.25 Molases 1.1 11%
2 Onggok 7% 0.36337209 1,415 514.171511627907
100% 5.11337209 Rp3,530 Total 10.49
1 Molases 100% 1.5 2750 4125

100% 1.5 Rp4,125
TOTAL 15.6 Rp35,039

Konsentrat
1 Sawit 15.62% 1.40 2,115 2,961.0 DMI 10.46

2 SBM 7.81% 0.70 8,053 5,637.1 CPI 1.34
3 B. Kopra 22.31% 2.00 3,415 6,830.0 TDN 70.9%
4 Gaplek 20.08% 1.80 3,015 5,427.0
5 Onggok 31.23% 2.80 1,415 3,962.0 Perbandingan (As feed)
6 Garam 0.56% 0.050 1,265 63.3 Bahan kg %
7 Urea 1.34% 0.120 2,600 312.0 Roughage 5.113372093023 33%
8 Netral AH 0.17% 0.015 11,000 165.0 Konsentrat 9.0 58%
9 Kombicalphos 0.33% 0.030 6,500 195.0 Molases 1.5 10%
10 ZA 0.33% 0.030 2,700 81.0 Total 15.6
11 Lagantor 0.22% 0.020 147,400 2,948.0
100.00% 8.97 Rp28,581 Perbandingan (DMI)
Hijauan Bahan DMI %
Roughage 1.5 14%
Konsentrat 7.8 75%
1 Silase Tebon 93% 4.75 635 3016.25 Molases 1.1 11%
2 Onggok 7% 0.36337209 1,415 514.171511627907
100% 5.11337209 Rp3,530 Total 10.46
1 Molases 100% 1.5 2750 4125

100% 1.5 Rp4,125
TOTAL 15.6 Rp36,237

RENCANA PEMBERIAN PAKAN (FINISHER)
Konsentrat
1 Sawit 12.55% 1.20 2,115 2,538.0 DMI 10.90

2 SBM 6.27% 0.60 8,053 4,831.5 CPI 1.24 1.11
3 B. Kopra 15.68% 1.50 3,415 5,122.5 TDN 70.8% 6.20
4 Gaplek 15.68% 1.50 3,015 4,522.5
5 Onggok 47.05% 4.50 1,415 6,367.5 Cost/kg DOF 16-20 21-25 25-up
9.30 23,382.0 Rp2,514.2 Bahan As feed As feed As feed
6 Garam 0.52% 0.050 1,265 63.3 Roughage 5.75 5.5 5.25
7 Urea 1.25% 0.120 2,600 312.0 Konsentrat 8.25 8.50 8.75
8 Netral AH 0.16% 0.015 11,000 165.0 Molases 1.5 1.6 1.7
9 Kombicalphos 0.31% 0.030 6,500 195.0 Total 15.5 15.6 15.7
10 ZA 0.31% 0.030 2,700 81.0 Rp31,265.42 Rp32,096.19 Rp32,926.96
11 Lagantor 0.21% 0.020 147,400 2,948.0 Cost/kg Bahan DMI DMI DMI
9.57 Rp27,146 Rp2,838.1 Roughage 1.4 1.4 1.3
Hijauan Konsentrat 7.2 7.4 7.6
Molases 1.1 1.2 1.3
Total 9.74 9.97 10.20
1 Silase Tebon 100% 5.25 635 3333.75 3,211.30 3,220.58 3,229.45
2 Onggok 0% 0 1,415 0 CPI 1.10 1.12 1.15
100% 5.25 Rp3,334 KG TDN 6.84 7.02 7.19
% TDN 70.3% 70.4% 70.5%
Dibuat, Mengetahui,
1 Molases 100% 1.7 2800 4760

100% 1.7 Rp4,760 Nofita Septiana, S.Si. Ir. H. Gunawan H.P
TOTAL 16.5 Rp35,240 Produksi Direktur
Konsentrat
1 Sawit 11.63% 1.00 2,115 2,115.0 DMI 10.07

2 SBM 6.98% 0.60 8,053 4,831.5 CPI 1.19 1.06
3 B. Kopra 17.45% 1.50 3,415 5,122.5 TDN 70.1% 5.54
4 Gaplek 13.96% 1.20 3,015 3,618.0
5 Onggok 46.54% 4.00 1,415 5,660.0 Cost/kg DOF 16-20 21-25 25-up
8.30 21,347.0 Rp2,571.9 Bahan As feed As feed As feed
6 Garam 0.58% 0.050 1,265 63.3 Roughage 5.75 5.5 5.25
7 Urea 1.40% 0.120 2,600 312.0 Konsentrat 8.25 8.50 8.75
8 Netral AH 0.17% 0.015 11,000 165.0 Molases 1.5 1.6 1.7
9 Kombicalphos 0.35% 0.030 6,500 195.0 Total 15.5 15.6 15.7
10 ZA 0.35% 0.030 2,700 81.0 Rp30,804.63 Rp31,621.44 Rp32,438.25
11 Lagantor 0.58% 0.050 35,000 1,750.0 Cost/kg Bahan DMI DMI DMI
8.60 Rp23,913 Rp2,782.2 Roughage 1.4 1.4 1.3
Hijauan Konsentrat 7.2 7.4 7.6
Molases 1.1 1.2 1.3
Total 9.75 9.98 10.21
1 Silase Tebon 100% 5.25 635 3333.75 3,160.09 3,169.03 3,177.57
2 Onggok 0% 0 1,415 0 CPI 1.16 1.19 1.21
100% 5.25 Rp3,334 KG TDN 6.81 6.99 7.16
% TDN 69.9% 70.0% 70.1%
Dibuat, Mengetahui,
1 Molases 100% 1.7 2800 4760

Tanggal : 08 Januari 2020

Code Formula : FN 21 A
Konsentrat
1 Sawit 12.24% 1.00 2,115 2,115.0 DMI 9.43

2 SBM 14.69% 1.20 8,053 9,663.6 CPI 1.41
3 B. Kopra 22.03% 1.80 3,415 6,147.0 TDN 71.0%
4 Gaplek 14.69% 1.20 3,015 3,618.0
5 Jagung Giling 0.00% 0.00 4,115 0.0
6 DDGS 0.00% 0.00 5,100 0.0 Bahan As feed As feed
7 Onggok 33.05% 2.70 1,415 3,820.5 Cost/kg Silage/Roughage 5 5
7.90 25,364.1 Rp3,210.6 Konsentrat 8.0 8.0
8 Garam 0.61% 0.050 1,265 63.3 Molases 2.0 1.5
9 Urea 1.47% 0.120 2,600 312.0 YJ + Sawit 0.12 0.12
10 Netral AH 0.24% 0.020 11,000 220.0 Total 15.0 14.5
11 Kombicalphos 0.37% 0.030 6,500 195.0 Rp44,143 Rp42,743
12 ZA 0.37% 0.030 2,700 81.0 3,819.3 ### Bahan DMI DMI
13 Lagantor 0.24% 0.020 147,400 2,948.0 Cost/kg Roughage 1.2 0.8
100.00% 8.17 Rp29,183 Rp3,572.0 Konsentrat 7.0 7.0
Hijauan Molases 1.5 1.1
Total 9.66 8.93
Rp4,571 Rp4,785
1 Silase Tebon 100% 5 635 3175 CPI 1.39 1.36
2 Onggok 0% 0 1,415 0 KG TDN 6.93 6.37
100% 5 Rp3,175 % TDN 71.7% 71.4%
Simulasi BEP
Costfeed TK+Overhead Harga Jual ADG
1 Molases 100% 1.5 2800 4200 Rp44,143 Rp12,000 Rp46,000 1.22
100% 1.5 Rp4,200 Rp44,143 Rp12,000 Rp47,000 1.19
Dibuat, Mengetahui
1 Mix YJ+Sawit 100% 0.12 56600 6792


Konsentrat
1 Sawit 12.20% 1.00 2,115 2,115.0 DMI 9.46

2 SBM 14.63% 1.20 8,053 9,663.6 CPI 1.41
3 B. Kopra 21.95% 1.80 3,415 6,147.0 TDN 70.8%
4 Gaplek 14.63% 1.20 3,015 3,618.0
5 Jagung Giling 0.00% 0.00 4,115 0.0
7.90 25,364.1 Rp3,210.6 Konsentrat 8.0 8.0
8 Garam 0.61% 0.050 1,265 63.3 Molases 2.0 1.5
9 Urea 1.46% 0.120 2,600 312.0 YJ + Sawit 0.12 0.12
10 Netral AH 0.24% 0.020 11,000 220.0 Total 15.0 14.5
12 ZA 0.37% 0.030 2,700 81.0 2,621.3 ### Bahan DMI DMI
13 Grower 0.61% 0.050 35,000 1,750.0 Cost/kg Roughage 1.2 0.8
100.00% 8.20 Rp27,985 Rp3,412.8 Konsentrat 7.0 7.0
Total 9.66 8.94
Rp4,437 Rp4,640
1 Silase Tebon 100% 5 635 3175 CPI 1.39 1.35
2 Onggok 0% 0 1,415 0 KG TDN 6.91 6.36
100% 5 Rp3,175 % TDN 71.5% 71.1%
Simulasi BEP
1 Molases 100% 1.5 2800 4200 Rp42,870 Rp12,000 Rp46,000 1.19
100% 1.5 Rp4,200 Rp42,870 Rp12,000 Rp47,000 1.17
Dibuat, Mengetahui
1 Mix YJ+Sawit 100% 0.12 56600 6792

Tanggal : 08 Januari 2020 dimulai tgl 10 Jan (siang)

Code Formula : FN 21
Konsentrat
1 Sawit 10.67% 1.00 2,115 2,115.0 DMI 10.50

2 SBM 12.81% 1.20 8,053 9,663.6 CPI 1.50
3 B. Kopra 19.21% 1.80 3,415 6,147.0 TDN 70.9%
4 Gaplek 12.81% 1.20 3,015 3,618.0
5 Jagung Giling 12.81% 1.20 4,115 4,938.0
9.10 30,302.1 Rp3,329.9 Konsentrat 8.0 8.0
8 Garam 0.53% 0.050 1,265 63.3 Molases 2.0 1.5
9 Urea 1.28% 0.120 2,600 312.0 YJ + Sawit 0.12 0.12
10 Netral AH 0.21% 0.020 11,000 220.0 Total 15.0 14.5
12 ZA 0.32% 0.030 2,700 81.0 3,819.3 ### Bahan DMI DMI
100.00% 9.37 Rp34,121 Rp3,641.6 Konsentrat 7.0 7.0
Total 9.67 8.95
Rp4,621 Rp4,839
1 Silase Tebon 100% 5 635 3175 CPI 1.30 1.27
2 Onggok 0% 0 1,415 0 KG TDN 6.94 6.39
100% 5 Rp3,175 % TDN 71.8% 71.4%
Simulasi BEP
1 Molases 100% 1.5 2800 4200 Rp44,699 Rp12,000 Rp46,000 1.23
100% 1.5 Rp4,200 Rp44,699 Rp12,000 Rp47,000 1.21
Dibuat, Mengetahui
1 Mix YJ+Sawit 100% 0.12 56600 6792

Tanggal : 08 Januari 2020 dimulai tgl 10 Jan (siang)

Code Formula : FN 21
Konsentrat
1 Sawit 10.64% 1.00 2,115 2,115.0 DMI 10.53

2 SBM 12.77% 1.20 8,053 9,663.6 CPI 1.50
3 B. Kopra 19.15% 1.80 3,415 6,147.0 TDN 70.7%
4 Gaplek 12.77% 1.20 3,015 3,618.0
5 Jagung Giling 12.77% 1.20 4,115 4,938.0
9.10 30,302.1 Rp3,329.9 Konsentrat 8.0 8.0
8 Garam 0.53% 0.050 1,265 63.3 Molases 2.0 1.5
9 Urea 1.28% 0.120 2,600 312.0 YJ + Sawit 0.12 0.12
10 Netral AH 0.21% 0.020 11,000 220.0 Total 15.0 14.5
12 ZA 0.32% 0.030 2,700 81.0 2,621.3 ### Bahan DMI DMI
13 Grower 0.53% 0.050 35,000 1,750.0 Cost/kg Roughage 1.2 0.8
100.00% 9.40 Rp32,923 Rp3,502.5 Konsentrat 7.0 7.0
Total 9.68 8.95
Rp4,505 Rp4,713
1 Silase Tebon 100% 5 635 3175 CPI 1.30 1.27
2 Onggok 0% 0 1,415 0 KG TDN 6.93 6.37
100% 5 Rp3,175 % TDN 71.6% 71.2%
Simulasi BEP
1 Molases 100% 1.5 2800 4200 Rp43,587 Rp12,000 Rp46,000 1.21
100% 1.5 Rp4,200 Rp43,587 Rp12,000 Rp47,000 1.18
Dibuat, Mengetahui
1 Mix YJ+Sawit 100% 0.12 56600 6792


Konsentrat
1 Sawit 10.67% 1.00 2,115 2,115.0 DMI 10.73

2 SBM 10.67% 1.00 8,590 8,590.0 CPI 1.53
3 B. Kopra 19.21% 1.80 3,440 6,192.0 TDN 71.1%
4 Gaplek 12.81% 1.20 2,915 3,498.0
5 Jagung Giling 10.67% 1.00 4,115 4,115.0
6 DDGS 4.27% 0.40 5,565 2,226.0 Bahan As feed As feed
9.10 30,556.5 Rp3,357.9 Konsentrat 10.0 10.0
8 Garam 0.53% 0.050 1,265 63.3 Molases 1.5 1.5
9 Urea 1.28% 0.120 2,700 324.0 YJ + Sawit 0.12 0.12
10 Netral AH 0.21% 0.020 11,000 220.0 Total 14.6 15.6
12 ZA 0.32% 0.030 2,700 81.0 3,831.3 ### Bahan DMI DMI
100.00% 9.37 Rp34,388 Rp3,670.0 Konsentrat 8.8 8.8
Total 10.59 10.54
Rp4,682 Rp4,764
1 Silase Tebon 100% 6 635 3810 CPI 1.57 1.57
2 Onggok 0% 0 1,415 0 KG TDN 7.58 7.55
100% 6 Rp3,810 % TDN 71.6% 71.6%
Simulasi BEP
1 Molases 100% 1.5 2800 4200 Rp49,597 Rp12,000 Rp46,000 1.34
100% 1.5 Rp4,200 Rp49,597 Rp12,000 Rp47,000 1.31
Dibuat, Mengetahui
1 Mix YJ+Sawit 100% 0.12 56600 6792


Konsentrat
1 Sawit 10.67% 1.00 2,115 2,115.0 DMI 8.23

2 SBM 10.67% 1.00 8,590 8,590.0 CPI 1.40
3 B. Kopra 19.21% 1.80 3,440 6,192.0 TDN 70.0%
4 Gaplek 12.81% 1.20 2,915 3,498.0
5 Jagung Giling 10.67% 1.00 4,115 4,115.0
6 DDGS 4.27% 0.40 5,565 2,226.0 Bahan As feed As feed
9.10 30,556.5 Rp3,357.9 Konsentrat 8.0 8.0
8 Garam 0.53% 0.050 1,265 63.3 Molases 1.5 1.5
9 Urea 1.28% 0.120 2,700 324.0 YJ + Sawit 0.12 0.12
10 Netral AH 0.21% 0.020 11,000 220.0 Total 13.6 13.6
12 ZA 0.32% 0.030 2,700 81.0 3,831.3 ### Bahan DMI DMI
100.00% 9.37 Rp34,388 Rp3,670.0 Konsentrat 7.0 7.0
Total 9.07 8.79
Rp4,730 Rp4,881
1 Silase Tebon 100% 6 635 3810 CPI 1.19 1.19
2 Onggok 0% 0 1,415 0 KG TDN 4.92 4.92
100% 6 Rp3,810 % TDN 54.2% 55.9%
Simulasi BEP
1 Molases 100% 1.5 2800 4200 Rp42,892 Rp12,000 Rp46,000 1.19
100% 1.5 Rp4,200 Rp42,892 Rp12,000 Rp47,000 1.17
Dibuat, Mengetahui
1 Mix YJ+Sawit 100% 0.12 56600 6792

Tgl : 23 Maret 2019
Code:
As Feed As Feed
No Bahan Formula
1 Jerami 1.5% 0.20 0.00 0.20 -0.02% 0.00

2 Silase 21.8% 3.00 -0.25 2.75 -2.14% -250.00
3 Molasses 14.5% 2.00 0.00 2.00 -0.24% 0.00
4 DDGS 14.5% 2.00 -1.00 1.00 -7.38% -1,000.00
5 SBM 4.4% 0.60 -0.10 0.50 -0.79% -100.00
6 B. Kopra 13.1% 1.80 0.70 2.50 4.78% 700.00
7 Onggok 18.2% 2.50 0.38 2.88 2.42% 380.00
8 Sagu Puter 2.2% 0.30 0.00 0.30 -0.04% 0.00
9 Bekatul 7.3% 1.00 0.50 1.50 3.45% 500.00
10 Garam 1.2% 0.160 0.00 0.16 -0.02% 0.00
11 Urea 1.2% 0.160 0.00 0.16 -0.02% 0.00
12 Netral AH 0.1% 0.010 0.00 0.01 0.00% 0.00
13 Kombicalphos 0.1% 0.010 0.00 0.01 0.00% 0.00
14 Premix Grower 0.2% 0.030 0.00 0.03 0.00% 0.00
15 Premix 0.0% 0.0008 0.00 0.00 0.00% 0.00
16 Finisher
100.0% 13.77 14.00
Tgl : 28 Maret 2019
Code:
As Feed
No Bahan Formula Harga Cost DM
14.0
1 Jerami 1.4% 0.20 655 131.0 85.00%
2 Silase 19.6% 2.75 700 1,925.0 30.00%
3 Molasses 14.3% 2.00 1,800 3,600.0 75.00%
4 DDGS 7.1% 1.00 4,350 4,350.0 89.00%
5 SBM 3.6% 0.50 6,350 3,175.0 89.00%
6 B. Kopra 17.9% 2.50 3,050 7,625.0 89.00%
7 Onggok 20.6% 2.88 2,000 5,760.0 84.00%
8 Sagu Puter 2.1% 0.30 4,000 1,200.0 89.00%
9 Bekatul 10.7% 1.50 2,000 3,000.0 89.00%
10 Garam 1.1% 0.160 1,800 288.0 100.00%
11 Urea 1.1% 0.160 4,500 720.0 100.00%
12 Netral AH 0.1% 0.010 11,000 110.0 100.00%
13 Kombicalphos 0.1% 0.010 6,500 65.0 100.00%
14 Premix Grower 0.2% 0.030 35,000 1,050.0 100.00%
15 Premix 0.0% 0.0008 4,500,000 3,600.0 100.00%
16 Finisher
100.0% 14.00 36,599
N PAKAN
As Feed
CP DMI CPI No Bahan
14.0
8.00% 0.2 0.01 1 Jerami 0.00
8.00% 0.8 0.07 2 Silase -0.25
2.00% 1.5 0.03 3 Molasses 0.00
31.00% 0.9 0.28 4 DDGS -1.00
42.00% 0.4 0.19 5 SBM -0.10
21.00% 2.2 0.47 6 B. Kopra 0.70
4.00% 2.4 0.10 7 Onggok 0.38
4.00% 0.3 0.01 8 Sagu Puter 0.00
14.00% 1.3 0.19 9 Bekatul 0.50
0.2 0.00 10 Garam 0.00
46.00% 0.2 0.07 11 Urea 0.00
0.01 0.00 12 Netral AH 0.00
0.01 0.00 13 Kombicalphos 0.00
0.03 0.00 14 Premix Grower 0.00
0.00 0.00 15 Premix Finisher 0.00
16
10.45 1.41
Tgl : 14/9/2018. Code : G 2
No Bahan Hrg Formula 10
1 Dedak 1,850 35 64,750 3.50% 0.35 0.3115
2 SBM 8,100 70 567,000 7.00% 0.7 0.623
3 Kopra 2,900 110 319,000 11.00% 1.1 0.979
4 Sawit 1,800 120 216,000 12.00% 1.2 1.068
5 Elot 2,650 75 198,750 7.50% 0.75 0.645
6 Onggok 1,450 435 630,750 43.50% 4.35 3.654
7 Kulit kopi 800 110 88,000 11.00% 1.1 0.924
8 Garam 2,300 20 46,000 2.00% 0.2 0.168
9 Urea 2,200 15 33,000 1.50% 0.15 0.126
10 Netral AH 11,200 1 11,200 0.10% 0.01 0.0084
11 Kombicalphos 6,700 4 26,800 0.40% 0.04 0.0336
12 Premix Grower 32,000 5 160,000 0.50% 0.05 0.042
TOTAL 1,000 2,361,250 100.00% 10
2,361
260
2,621
G1 Silase 3.5 23.33% 30.0% 1.05
Molases 1.5 10.00% 80.0% 1.2
14.0% 0.04361 123 Dedak 0.35 2.33% 90.0% 0.315
42.0% 0.26166 46 SBM 0.7 4.67% 90.0% 0.63
21.0% 0.20559 100 Kopra 1.1 7.33% 90.0% 0.99
11.0% 0.11748 100 Sawit 1.2 8.00% 90.0% 1.08
4.0% 0.0258 62 Elot 0.75 5.00% 86.0% 0.645
4.0% 0.14616 454 Onggok 4.35 29.00% 84.0% 3.654
9.0% 0.08316 85 Kulit kopi 1.1 7.33% 86.0% 0.946
1.0% 0.00168 12.3 Garam 0.2 1.33% 30.0% 0.06
46.0% 0.05796 7.7 Urea 0.15 1.00% 46.0% 0.069
1.0% 8.4E-05 1.2 Netral AH 0.01 0.07% 90.0% 0.009
1.0% 0.000336 3.4 Kombicalphos 0.04 0.27% 90.0% 0.036
30.0% 0.0126 5.4 Premix Grower 0.05 0.33% 90.0% 0.045
0.95612 1,000 15 100.00% 10.729
Kg/Hd
No Bahan Hrg Formula Cost DM DMI
8
1 SBM 7,100 8.00% 0.64 4,544 90% 0.576
2 Kopra 2,450 20.00% 1.6 3,920 90% 1.440
3 Sawit 1,550 12.00% 0.96 1,488 90% 0.864
4 Elot 2,650 12.00% 0.96 2,544 86% 0.826
5 Onggok 1,350 36.15% 2.892 3,904 84% 2.429
6 Kulit kopi 650 5.00% 0.4 260 86% 0.344
7 Garam 2,300 2.50% 0.2 460 30% 0.060
8 Urea 2,000 1.75% 0.14 280 30% 0.042
9 Netral AH 11,000 1.00% 0.08 880 90% 0.072
10 Dicalphos 6,500 1.20% 0.096 624 90% 0.086
11 Premix Grower 30,000 0.40% 0.032 960 90% 0.029
TOTAL 100.00% 8 19,864 6.768
CP CPI
KONSENTRAT KUDA
Tgl : 17-Oct Code : K 01
No Bahan Hrg Formula Kg Biaya
1 Bekatul 3,000 20.0% 270 810,000
2 Onggok giling 1,800 24.8% 335 602,640
3 Kopra 3,000 20.0% 270 810,000
4 Sawit 1,800 12.0% 162 291,600
5 SBM 8,000 6.0% 81 648,000
6 Elot 2,650 15.0% 203 536,625
7 Garam 2,050 1.0% 14 27,675
8 Kombicalphos 6,500 0.6% 8 52,650
9 Premix Grower 30,000 0.6% 8 243,000
TOTAL 100.0% 1,350 4,022,190
2,979
Code:
TDN
% Kg
1 Silase 32.64% 4.50 585 2,632.5 30.00% 6.0% 1.4 0.08 54.3% 0.73
2 Molasses 7.25% 1.00 2,750 2,750.0 75.00% 2.0% 0.8 0.02 63.0% 0.47
3 Sawit 12.33% 1.70 1,815 3,085.5 89.00% 11.0% 1.5 0.17 77.8% 1.18
4 SBM 5.80% 0.80 6,015 4,812.0 89.00% 42.0% 0.7 0.30 83.2% 0.59
5 B. Kopra 8.71% 1.20 3,565 4,278.0 89.00% 21.0% 1.1 0.22 75.3% 0.80
6 Gaplek 14.51% 2.00 2,965 5,930.0 86.00% 4.0% 1.7 0.07 75.3% 1.30
7 Onggok 16.68% 2.30 1,815 4,174.5 85.00% 4.0% 2.0 0.08 77.2% 1.51
8 Garam 0.29% 0.040 1,100 44.0 100.00% 0.0 0.00
9 Urea 0.87% 0.120 2,600 312.0 100.00% 225.0% 0.1 0.27
10 Netral AH 0.11% 0.015 11,000 165.0 100.00% 0.02 0.00
11 Kombicalphos 0.22% 0.030 6,500 195.0 100.00% 0.03 0.00
12 Grower MSF 0.363% 0.050 35,000 1,750.0 100.00% 0.05 0.00
13 ZA 0.22% 0.030 2,875 86.3 100.00% 46.0% 0.03 0.01
100.00% 13.8 30,215 9.35 1.22 6.58
14 Suplement TW 1 6,000 6,000
Total cost comfeed 38,867
Costfeed/Kg 2,819
Code : G2 DOF 1-20
Complete Feed 17.5

% Ration
Filter Kg/Hd
1.66975 Rice Straw 450.00 0.57 0.10
48 Corn silage 700 40.00 7.00
1 Rice Bran 2500.00 0
6.04075 Soya bean meal 7,000 4.29 0.75
9.93 copra meal 3,000 7.60 1.33
6.94 Palm Kernel Meal 1,800 4.80 0.84
7.70925 Sagu puter 4,000 5.71 1.00
4.29 Elot 2650.00 2.80 0.49
17.45 Onggok 1,800 14.00 2.45
8.99 Coffee skin 900.00 6.80 1.19
14.43025 Molasses 1,800 11.43 2.00
2.016 Salt 2,300 0.80 0.140
1.774 Urea 2,500 0.60 0.105
1.119 Netral AH 11,000 0.08 0.014
1.426 Kombicalphos 7,000 0.32 0.056
1.279 Premix Grower 35,000 0.20 0.035

Total DMI 61.43 10.75
DM/AsFed 0.61 0.61
Rp/kg AsFed 1,853.41 1,853.41
Ash Mak 15% Ash 9.52 9.52
CP 14% CP 12.30 12.30
CF 15 - 20% CF 13.39 13.39
Fat 2.83 2.83
NFE 64.69 64.69
NDF 35 - 45% NDF 34.17 34.17
Sugar 5 - 10% Sugar 10.38 10.38
Starch 15 - 25% Starch 23.39 23.39
ME 10.5 - 11.5% ME 10.88 10.88
Ca 0.21 0.21
P 0.25 0.25
PEF 12-15% PEF 13.67 13.67
Biaya pakan 32,435
###
Total biaya 32,435
A
DOF SBM DDGS L Carnitine Finisher Cost/H/D Total
1-5 0.2 0.1 0.0001 0 1,755.0 8,775.0
6 - 10 0.2 0.1 0 0.0004 3,490.0 17,450.0
11 - 15 0.2 0.1 0.0006 4,390.0 21,950.0
Ttl Pkn 48,175.0
TK 10,714.3
Ttl Biaya 58,889.3
BB 450 130.9
B
1-5 0.2 0.1 0.0001 0 1,755.0 8,775.0
6-8 0.2 0.1 0 0.0004 3,490.0 10,470.0
9 - 11 0.2 0.1 0 0.0006 4,390.0 13,170.0
12 - 15 0.2 0.1 0 0.0008 5,290.0 21,160.0
Ttl Pkn 53,575.0
TK 10,714.3
Ttl Biaya 64,289.3
BB 450 142.9
C
1-5 0.2 0.1 0 0.0004 3,490.0 17,450.0
6 - 10 0.2 0.1 0 0.0006 4,390.0 21,950.0
11 - 15 0.2 0.1 0 0.0008 5,290.0 26,450.0
0.0 0.0
Ttl Pkn 65,850.0
TK 10,714.3
Ttl Biaya 76,564.3
BB 450 170.1
PAKAN H - 13
PAKAN H - 14
KONSENTRAT H - 13
KONSENTRAT H - 14

Formula Ebt

Uploaded by

Document Information

Original Title

Copyright

Available Formats

Share this document

Share or Embed Document

Sharing Options

Did you find this document useful?

Is this content inappropriate?

Copyright:

Available Formats

Formula Ebt

Uploaded by

Copyright:

Available Formats

Materials Ash CP CF Fat NFE NDF Sugar

Rice Straw 15 4 30 2.1 48.9 68.8 0

Total As Fed 26 0.634 18.774 100 12

15 16 18 100.000 18.035 100 100 100.3203 100

100 100 100 100 100

Total As Fed 100.0 17.50 29,822.02

Total As Fed 100.0 18.50 34,333.69

Total As Fed 100 19 18 18 16.5 17.5 17.50 ###

PEMBERIAN PAKAN DOF 1 - 3

Rengas, 24 November 2016.

Mahmudi Ir H Gunawan HP Ir Didik P

Total As Fed 100 19 18 18 16.5 17.5 18.00

PEMBERIAN PAKAN DOF 1 - 3 Catatan :

Mahmudi Ir H Gunawan HP Ir Didik P

Total As Fed 100 19 18 18 16.5 17.5 18.00

PEMBERIAN PAKAN DOF 1 - 3 Catatan :

Mahmudi Ir H Gunawan HP Ir Didik P

Total As Fed 100 19 18 18 16.5 17.5 18.00

PEMBERIAN PAKAN DOF 1 - 3 Catatan :

Mahmudi Ir H Gunawan HP Ir Didik P

Total As Fed 100 19 18 18 16.5 17.5 18.00

PEMBERIAN PAKAN DOF 1 - 3 Catatan :

Mahmudi Ir H Gunawan HP Ir Didik P

Total As Fed 100 19 18 18 16.5 17.5 18.00

PEMBERIAN PAKAN DOF 1 - 3 Catatan :

Rengas, 24 November 2016.

Mahmudi Ir H Gunawan HP Ir Didik P

Total As Fed 100 19 19 19 17.5 17.5 17.50 ###

PEMBERIAN PAKAN DOF 1 - 3

Rengas, 24 November 2016.

Mahmudi Ir H Gunawan HP Ir Didik P

Total As Fed 100 9 11 11.5 12 13.0 13.50 12.35

PEMBERIAN PAKAN DOF 1 - 3 Catatan :

Rengas, 1 Desember 2016.

Mahmudi Ir H Gunawan HP Ir Didik P

Total kg As Fed 18.42 16.95 16.96

Sodium Bicarb. 100 0 0 0 0

Total DM 1068.125 1146.125 1944.125 40 47.058824

40 100 100 100 100 100 100

Total As Fed 100 19 19 18.5 17 17.5 18.00

PEMBERIAN PAKAN DOF 1 - 3 Catatan :

Total As Fed 100 19 19 18.5 17 17.5 18.00

PEMBERIAN PAKAN DOF 1 - 3 Catatan :

Total As Fed 100.00 15

Code : G1 DOF 18-21 DOF 22-30

Complete Feed 15 15.5

Total As Fed 100.00 15 15.5

Total biaya 26,131 27,002

Code : G2 DOF 1-20

Total As Fed 100.0 16.73

Total As Fed 100.0 14 ###

Cost feed/Hd 36,426

Total As Fed 100.00 13.75 ###

Cost feed/Hd 35,933

Total As Fed 99.98 14.00 ###

Cost feed/Hd 36,972

Total As Fed 3.76 9.97 ###

Cost feed/Hd 36,238

Total As Fed 1.00 17.61 ###

Cost feed/Hd 39,071

Total As Fed 1.00 17.61 ###

Cost feed/Hd 38,910

Total As Fed 1.00 17.61 ###