Proposed 14% CP Pellet feed formula

S. No Name of the Ingredient Price CP% Approx. New Formula DM CP Price

1 Maize 18.44 9 150 135 12.15 2766
2 Rice polish/Broken Rice 15.3 12 150 135 16.20 2295
3 DORB 11 14 300 270 37.80 3300
4 Cotton DOC 27.81 45 150 135 60.75 4171.5
5 Sesame DOC 36 40 0 0 0.00 0
6 Groundnut DOC 38 45 0 0 0.00 0
7 Chuni (Black Gram) 18 16 50 45 7.20 900
8 GNSP 8.57 6 100 90 5.40 857
9 LSP 4.5 0 30 27 0.00 135
10 Salt 8.24 0 15 13 0.00 120.304
11 Molasses 15 5 50 35 1.75 750
12 Mineral Mixture 71.05 0 5 5 0.00 355.25
13 Sweetner 450 0 0.4 0 0.00 180
Total 1000 890 141.25 15830.054
14 Bag Price/ton (20 bags) 400.00
15 Transportation 1500.00
16 Production cost 2000.00
17 Production loss 316.60
18 Profit 1500.00
19 Total price/ton 21546.66
20 Total price/bag 1077.33
21 Total price/kg 21.55

Proposed 11% CP Pellet feed

1 Maize 18.44 9 100 90 8.10 1844
2 Rice polish/Broken Rice 15.3 12 50 45 5.40 765
3 DORB 11 14 350 315 44.10 3850
4 Cotton DOC 27.81 45 50 45 20.25 1390.5
5 Sesame DOC 36 40 0 0 0.00 0
6 Groundnut DOC 38 45 0 0 0.00 0
7 Chuni (Black Gram) 18 16 100 90 14.40 1800
8 GNSP 8.57 6 250 225 13.50 2142.5
9 LSP 4.5 0 40 36 0.00 180
10 Salt 8.24 0 20 18 0.00 161.504
11 Molasses 15 5 40 28 1.40 600
12 Mineral Mixture 71.05 0 0 0 0.00 0
13 Sweetner 450 0 0.4 0 0.00 180
Total 1000 892 107.15 12913.504
14 Bag Price/ton (20 bags) 400.00
15 Transportation 1500.00
16 Production cost 2000.00
17 Production loss 258.27
18 Profit 1500.00
19 Total price/ton 18571.77
20 Total price/bag 928.59
21 Total price/kg 18.57