Feed Formulation

Aqua Mecatech Nutrient Analysis Raw Material

% Protin % Lipid Amount T.Protin Protin FishMeal 0.60 0.00 BloodMeal 0.80 0.00 FeatherMeal 0.80 0.00 LavaMeal 0.45 0.15 0.00 PrawnMeal 0.70 0.00 KepalaIkanBilis 0.60 43 25.80 SquidMeal 0.88 0.00 CornMeal 0.09 0.00 Wheat 0.13 0.00 WheatBran(pollard) 0.15 0.00 RiceBran 0.15 0.00 Starch (tapioca) 0.01 0.00 LeafMeal 0.11 0.00 Soybean 0.44 45 19.80 Vit/Mineral 0.25 0.00 Other (WATER) 0.00 12 0.00 Total 100.25 45.60 Lipid FishOil/Fatty acid 1 Sawit 0 Total

total % energy Energy/kg

0.00 0.00 0.00 0.00 0.00 0. 0 .00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00

Cost

T.cost

2.20 3.00 0.50 0.50 20.00 1.80 70.00 1.50 1.50 0.40 0.60 1.50 0.20 2.00 80.00 RM

0.00 0.00 0.00 0.00 0.00 77.40 0.00 0.00 0.00 0.00 0.00 0.00 0.00 90.00 20.00 187.40

10 2

10.00 0.00

RM

10.00

101.25

RM

197.40

Feed production cost (RM)/kg

RM

1.95

Operation Cost

RM

0.20

Lipid Animal Plant Carbohydrate Legume N.legume An.Protin Pl.Protin 192.89 1.91 Kcal/g 1905.09 Kcal

Energy

1

GrandTotal

Energy

T.Lipid

X 0.5 0.5

25.80 19.80

DE 8 8

4.25 3.8

X*DE 4 4 0 0 109.65 75.24

% Protin %Lipid Cost/Kg

0.45 0.01 2.15

CONTENT Protien 45 % Lipid 1% Energy 1905 Kcal/Kg Cost (RM) 2.15 per Kg

PRODUCTION

Production At

500 Kg Kg

Raw Material KepalaIkanBilis Wheat Starch Vit/mineral FishOil CookingOil

212.35 kg kg 0.00 kg 0.00 kg 1.23 kg 4.94 kg 0.00 kg

Total

218.52

16 ba bag 0 bag 0 bag 1.23 bag 0.02 Drum 0 Dozen

Vitamin/Mineral Premix cost cost/k /kg g Premix Vita Inositol Choline Chloride Premix Mineral

40 70 6 3

Am/1 Am/100 00kg kg T/10 T/100k 0kg g 0.6 0.3 0.17 0.5

Total

1.57

cost cost/1 /100 00kg kg 24 21 1.02 1.5 47.52 0.48

119 29.75

T/kg

Costing & material analysys Material % at Fom. Fom. % at Pro Pro At 100K 100KG G U/pr U/pric ice e Tota Totall 10 0.11 11 3.00 33 42 0.48 48 1.20 57.6 6 0.07 7 1.50 10.5 20 0. 0.23 23 2. 2.00 46 0.25 0.00 80.00 20 5 0.06 5 8.00 40 5 0.06 6 2.00 12

Fish Meal K.Ikan Bilis Starch Soybean Vit/min Fatty acid Fat Total

88.25

Addional Of moisture

1.00

100 To Total

0.12 Total

Price/KG Op.cost

2.19 0.20

Total

2.39

1.12

Actual cost

2

112

1.96

Material for for 1000kg ( 1 tan) tan) Fish Meal K.Ikan Bilis Starch Soybean Vit/min Fatty acid Fat

100 kg 420 kg 60 kg 200 kg 10 botol 50 kg 50 kg Total

219.10

890

No.bag 2 10 3 4 10 10 50

bag @ 50kg bag @ 50kg ba bag @ 30 kg bag @ 50 kg botol botol @ 10 kg pack @ 1 kg