A sample spreadsheet to comply with the premium requirement of feed for growing swine. Balanced feed formulation*

1. Ingredients Limit Amount %CP CP comp.ME (Kcal/kg)
ME
comp.
yellow corn 70.00 30.76 9.20 2.83 3340.00 1027.41
Rice Bran D1 30.00 15.00 14.04 2.11 3000.00 450.00
Wheat Grain 5.00 14.61 0.73 3200.00 160.00
Cassave Meal 20.00 15.00 2.09 0.31 2800.00 420.00
Sorghum 40.00 8.00 10.23 0.82 3250.00 260.00
Ipil-ipil Leaf meal 4.00 4.00 22.22 0.89 1400.00 56.00
copra meal 10.00 3.00 21.28 0.64 2850.00 85.50
Soybean Meal 20.00 5.37 53.11 2.85 2950.00 158.30
Fish Meal 8.00 4.50 69.61 3.13 2350.00 105.75
Molasses 5.00 5.00 3.87 0.19 2330.00 116.50
Coconut Oil 5.00 0.77 0.00 7900.00 60.53
Monocaphos 1.24 0.00 0.00
Limestone 1.11 0.00 0.00
Salt 0.50 0.50 0.00 0.00
Vit-Min Premix 0.50 0.50 0.00 0.00
Toxin Binder 0.50 0.26
TOTAL 100.00 14.50 2900.00
REQUIREMENT 100.00 14.50 2900.00
DEFECIENCY 0.00 0.00 0.00
SWINE GESTATING PRE

2. % Avail P
Avail P
comp.
% Ca Ca comp. %Met+Cys
Met+Cys
comp.
% Lysine
Lysine
comp.
%Tryp
0.07 0.02 0.08 0.02 0.45 0.14 0.31 0.10 0.08
0.27 0.04 0.09 0.01 0.60 0.09 0.64 0.10 0.16
0.15 0.01 0.08 0.00 0.55 0.03 0.40 0.02 0.18
0.03 0.01 0.14 0.02 0.05 0.01 0.07 0.01 0.01
0.08 0.01 0.03 0.00 0.41 0.03 0.24 0.02 0.10
0.09 0.00 0.39 0.02 0.58 0.02 1.66 0.07
0.09 0.00 0.16 0.00 0.64 0.02 0.53 0.02 0.17
0.33 0.02 0.45 0.02 1.59 0.09 3.38 0.18 0.71
2.93 0.13 4.86 0.22 2.64 0.12 4.73 0.21 0.80
0.00 0.88 0.04 0.00 0.00
0.00 0.00 0.00 0.00
21.00 0.26 17.00 0.21 0.00 0.00
0.00 38.00 0.42 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.50 1.00 0.54 0.72
0.50 1.00 0.27 0.46
0.00 0.00 0.27 0.26
E GESTATING PREMIUM

3. Tryp
comp.
5800 kg
Mix
Price/Kg
Price/per
50 kg
amount
0.02 1784.13 14 430.6522
0.02 870 10 150
0.01 290 13.5 67.5
0.00 870.00 15.00 225.00
0.01 464.00 12.00 96.00
0.00 232.00 3.00 12.00
0.01 174.00 6.00 18.00
0.04 311.24 42.00 225.38
0.04 261.00 60.00 270.00
0.00 290.00 10.00 50.00
0.00 44.44 70.00 53.63
0.00 71.81 30.00 37.14
0.00 64.11 35.00 38.68
0.00 29.00 10.00 5.00
0.00 29.00 200.00 100.00
15.08 127.00 33.02
0.15 1812.01
0.09 36.24
0.06
Price/sack =
Price/kg =