Variacion A

FÓRMULA INTEGRACIÓN AMALIA ( REPRODUCTORAS ) FÓRMULA INTEGRACIÓN AMALIA ( REPRODUCTORAS )

RP-01 RP-02 RP-03 RP-04 RP-05 RP-06 RP-07 RP-01 RP-02 RP-03 RP-04 RP-05 RP-06 RP-07
POST 1 - REPRO POST 2 -39 - 65
INSUMOS INICIO CRECIMIENTO PRE POSTURA POST 1 POST 2 POST 3 GALLO INSUMOS INICIO CRECIMIENTO PRE POSTURA 1% - 38 S SEM POST 3 GALLO TOTAL

NOMBRE 0-4S 5 - 15 S 16 - 1% POS 1% - 38 S 39 - 65 S 66 - FIN S 28 - 65 S NOMBRE 0-4S 5 - 15 S 16 - 1% POS KG KG 66 - FIN S 28 - 65 S KG 1 2 3 4 5 6 7

0 - 28 D 29 - 119 D 120 - 168 D 168 - 273 D 274 - 343 D 344 - FIN 344 - FIN 0 2 0 0 1 0 1
MAIZ MOLIDO POLLO 600.00 574.00 617.00 670.00 690.00 692.00 594.00 4140 MAIZ MOLIDO POLLO 600.00 574.00 617.00 670.00 690.00 692.00 594.00 4,437.00 - 1,148.00 - - 690.00 - 594.00
HNA INTEGRAL DE SOYA 282.00 120.00 108.00 155.00 165.00 160.00 93.00 maiz HNA INTEGRAL DE SOYA 282.00 120.00 108.00 155.00 165.00 160.00 93.00 1,083.00
TORTA DE SOYA 50.00 - 50.00 50.00 40.00 40.00 - TORTA DE SOYA 50.00 - 50.00 50.00 40.00 40.00 - 230.00
AFRECHO 21.00 267.00 165.00 24.00 - - 270.00 AFRECHO 21.00 267.00 165.00 24.00 - - 270.00 747.00
CARBONATO DE CALCIO FINO 18.40 19.00 20.00 21.40 22.00 22.00 20.10 CARBONATO DE CALCIO FINO 18.40 19.00 20.00 21.40 22.00 22.00 20.10 143.00
CARBONATO DE CALCIO GRUESO - - 17.00 55.00 60.00 65.00 - CARBONATO DE CALCIO GRUESO - - 17.00 55.00 60.00 65.00 - 197.00
TOTAL MACRO 971.40 980.00 977.00 975.40 977.00 979.00 977.10 TOTAL MACRO 971.40 980.00 977.00 975.40 977.00 979.00 977.10 6,837.00
PREMIX PREMIX
FOSFATO 21% 13.00 7.40 9.60 10.40 8.80 7.20 7.50 #REF! FOSFATO 21% 13.00 7.40 9.60 10.40 8.80 7.20 7.50 64.00
SAL 4.70 4.20 4.20 2.60 2.50 2.40 3.10 #REF! SAL 4.70 4.20 4.20 2.60 2.50 2.40 3.10 24.00
SESQUICARBONATO S-CARB - - - 2.30 2.70 2.70 1.20 #REF! SESQUICARBONATO S-CARB - - - 2.30 2.70 2.70 1.20 9.00
CUSTOM PAK #84030 1.00 1.00 1.00 - - - - #REF! CUSTOM PAK #84030 1.00 1.00 1.00 - - - - 3.00
CUSTOM PAK #84031 - - - 1.20 1.20 1.20 1.20 CUSTOM PAK #84031 - - - 1.20 1.20 1.20 1.20 5.00
DL-METIONINA 99% 1.95 1.08 1.28 1.45 1.13 1.23 0.90 DL-METIONINA 99% 1.95 1.08 1.28 1.45 1.13 1.23 0.90 9.00
L-LISINA HCL 98.5% 0.62 0.53 0.90 0.35 0.20 - 0.50 L-LISINA HCL 98.5% 0.62 0.53 0.90 0.35 0.20 - 0.50 3.00
L-TREONINA 98.5% 0.46 0.17 0.40 0.20 0.10 - 0.60 L-TREONINA 98.5% 0.46 0.17 0.40 0.20 0.10 - 0.60 2.00
CL COLINA 60% 1.20 1.00 1.00 1.20 1.20 1.20 1.20 CL COLINA 60% 1.20 1.00 1.00 1.20 1.20 1.20 1.20 8.00
MYCOSORB 1.50 1.50 1.50 1.50 1.50 1.50 2.00 MYCOSORB 1.50 1.50 1.50 1.50 1.50 1.50 2.00 11.00
INMUNOWALL 1.00 1.00 1.00 1.00 1.00 1.00 1.30 INMUNOWALL 1.00 1.00 1.00 1.00 1.00 1.00 1.30 7.00
MOLD ZAP CITRUS 0.80 0.80 0.80 0.80 0.80 0.80 0.80 MOLD ZAP CITRUS 0.80 0.80 0.80 0.80 0.80 0.80 0.80 6.00
ALLZYME SSF 0.20 0.20 0.20 0.20 0.20 0.20 0.20 ALLZYME SSF 0.20 0.20 0.20 0.20 0.20 0.20 0.20 1.00
ECONASE XT 0.10 0.10 0.10 0.10 0.10 0.10 0.10 ECONASE XT 0.10 0.10 0.10 0.10 0.10 0.10 0.10 1.00
LINCOPRO 11 0.12 0.12 0.12 0.15 0.12 0.12 0.15 LINCOPRO 11 0.12 0.12 0.12 0.15 0.12 0.12 0.15 1.00
LUCTANOX E (ANTIOXIDANTE) 0.25 0.25 0.25 0.25 0.25 0.25 0.25 LUCTANOX E (ANTIOXIDANTE) 0.25 0.25 0.25 0.25 0.25 0.25 0.25 2.00
DI HEPTARINE POLVO 0.50 0.25 0.25 0.50 0.30 0.30 0.50 DI HEPTARINE POLVO 0.50 0.25 0.25 0.50 0.30 0.30 0.50 3.00
BIOPLEX TR SE AVES 0.80 - - - 0.50 0.40 1.00 BIOPLEX TR SE AVES 0.80 - - - 0.50 0.40 1.00 3.00
NEODER 0.20 0.20 0.20 0.20 0.20 0.20 0.20 NEODER 0.20 0.20 0.20 0.20 0.20 0.20 0.20 1.00
ECONOMASE 0.20 0.20 0.20 0.20 0.20 0.20 0.20 ECONOMASE 0.20 0.20 0.20 0.20 0.20 0.20 0.20 1.00
TOTAL PREMIX 28.60 20.00 23.00 24.60 23.00 21.00 22.90 TOTAL PREMIX 28.60 20.00 23.00 24.60 23.00 21.00 22.90 163.00
TOTAL 1,000.00 1,000.00 1,000.00 1,000.00 1,000.00 1,000.00 1,000.00 TOTAL 1,000.00 1,000.00 1,000.00 1,000.00 1,000.00 1,000.00 1,000.00 7,000.00

cobranza@cibertec.pe
 FÓRMULA PELETIZADO SANTA ANGELA FÓRMULA PELETIZADO SANTA ANGELA
VP-001 VI-002 VC-003 VE-004 VF-006 VP-01 VI-02 VC-03 VE-04 VF-06
PRE INICIO INICIO CRECIMIENTO ENGORDE FINALIZADOR PRE INICIO INICIO CRECIMIENTO ACABADO FINALIZADOR PRE IN CRE EN FI
INSUMOS 0-9 DIAS 10-20 DIAS 21-29 DIAS 30-39 DIAS 40-VENTA INSUMOS 0-9 DIAS 10-20 DIAS 21-29 DIAS 30-39 DIAS 40-VENTA 4.5 0 4.5 4.5 0

MAIZ 794.00 819.82 887.19 945.36 1,010.73 MAIZ 529.33 546.55 591.46 630.24 673.82 2382 0 2661.57 2836.08 0

TORTA SOYA 530.75 375.00 308.00 263.00 233.00 TORTA SOYA 353.83 250.00 205.33 175.33 155.33
SOYA INTEGRAL 100.00 238.00 243.00 236.00 205.00 SOYA INTEGRAL 66.67 158.67 162.00 157.33 136.67
CARBONATO DE CALCIO FINO 23.80 22.00 20.60 19.00 18.20 CARBONATO DE CALCIO FINO 15.87 14.67 13.73 12.67 12.13
FOSFATO MONODICALCICO 18.70 15.60 13.70 9.80 8.80 FOSFATO MONODICALCICO 12.47 10.40 9.13 6.53 5.87
SAL 6.75 5.52 4.80 4.60 4.40 SAL 4.50 3.68 3.20 3.07 2.93
SESQUICARBONATO (S-CARB) 2.10 2.10 2.14 2.50 2.85 SESQUICARBONATO (S-CARB) 1.40 1.40 1.43 1.67 1.90 SESQUICARBONATO

COLINA 60% 1.50 1.50 1.30 1.20 1.20 COLINA 60% 1.00 1.00 0.87 0.80 0.80
METIONINA 5.50 5.20 4.92 4.60 4.20 METIONINA 3.67 3.47 3.28 3.07 2.80
LISINA 3.02 3.40 3.70 3.62 3.60 LISINA 2.01 2.27 2.47 2.41 2.40
TREONINA 1.50 1.68 1.58 1.38 1.22 TREONINA 1.00 1.12 1.05 0.92 0.81
VALINA 0.20 0.25 0.30 0.20 0.15 VALINA 0.13 0.17 0.20 0.13 0.10
CAROPHYL YELLOW - - 0.20 0.20 0.15 CAROPHYL YELLOW - - 0.13 0.13 0.10
TOXISORB CLASSIC 3.00 3.00 2.00 2.00 - TOXISORB CLASSIC 2.00 2.00 1.33 1.33 -
ESCENT S 1.50 1.50 1.50 1.50 1.50 ESCENT S 1.00 1.00 1.00 1.00 1.00
PROAPAK BROILER 1.80 1.60 1.50 1.50 1.50 PROAPAK BROILER 1.20 1.07 1.00 1.00 1.00
SALINOCARB 0.83 0.83 - - - SALINOCARB 0.55 0.55 - - -
COCCIL - - 0.90 0.90 0.90 COCCIL - - 0.60 0.60 0.60
ENRA KERN 8% 0.35 0.30 0.30 0.27 0.25 ENRA KERN 8% 0.23 0.20 0.20 0.18 0.17
ACTELION 0.15 0.15 0.12 0.12 0.10 ACTELION 0.10 0.10 0.08 0.08 0.07
ALLZYME VEGPRO 0.75 0.75 0.75 0.75 0.75 ALLZYME VEGPRO 0.50 0.50 0.50 0.50 0.50
ALLZYME SSF 0.30 0.30 0.30 0.30 0.30 ALLZYME SSF 0.20 0.20 0.20 0.20 0.20
MICOFUNG 1.50 1.50 1.20 1.20 1.20 MICOFUNG 1.00 1.00 0.80 0.80 0.80
AUROFAC 200G 2.00 - - - - AUROFAC 200G 1.33 - - - -
TOTAL KG X 1 BATCH 1,500.00 1,500.00 1,500.00 1,500.00 1,500.00 TOTAL KG X 1 BATCH 1,000.00 1,000.00 1,000.00 1,000.00 1,000.00
 FÓRMULA HARINADO LUZ
11/1/2022 AP-01 AI-02

PRE INICIO INICIO

0-9 DIAS 10-21 DIAS

INSUMO KG KG

MAIZ 796.000 863.000

TORTA SOYA 535.000 364.000
SOYA INTEGRAL 100.000 210.000
CALCITA FINO 22.600 21.200
FOSFATO MONODICALCICO 18.500 15.500
SAL 6.700 5.300
S-CARB 2.200 2.500
COLINA 60% 1.500 1.500
METIONINA 5.300 4.730
LISINA 2.700 3.120
TREONINA 1.500 1.400
NOVAFIL 40 - -
MYCOSORB +A 2.300 2.300
PROAPAK BROILER 1.800 1.600
GROMAX 0.900 0.900
MONTEBAN - -
ENRA KERN 8% 0.350 0.300
ACTELION 0.150 0.150
ALLZYME VEGPRO 0.750 0.750
ALLZYME SSF 0.300 0.300
LUCTANOX E 0.450 0.450
MICOFUNG 1.000 1.000
TOTAL KG X 1 BATCH 1,500.000 1,500.000
NADO LUZ
AC-03 AA-04

CRECIMIENTO ACABADO

22-33 DIAS 34-VENTA

KG KG

946.000 1,020.000
290.000 218.000
210.000 212.000
18.100 17.600
11.000 9.500
4.600 4.600
2.500 2.500
1.300 1.200
4.380 4.000
3.300 3.550
1.250 1.150
1.000 0.750
1.500 1.000
1.500 1.500
0.900 -
- 0.900
0.300 0.200
0.120 0.100
0.750 0.750
0.300 0.300
0.400 0.400
0.800 -
1,500.000 1,500.000
 FÓRMULA HARINADO LUZ
7/4/2022 AP-01 AI-02

PRE INICIO INICIO

0-9 DIAS 10-21 DIAS
INSUMO KG KG
MAIZ 530.67 575.33
TORTA SOYA 356.67 242.67
SOYA INTEGRAL 66.67 140.00
CALCITA FINO 15.07 14.13
FOSFATO MONODICALCICO 12.33 10.33
SAL 4.47 3.53
SESQUICARBONATO S-CARB 1.47 1.67
CL COLINA 60% 1.00 1.00
METIONINA 3.53 3.15
LISINA 1.80 2.08
TREONINA 1.00 0.93
NOVAFIL 40 - -
MYCOSORB +A 1.53 1.53
PROAPAK BROILER 1.20 1.07
PROPIDOL 0.60 0.60
MONTEBAN - -
ENRA KERN 8% 0.23 0.20
ACTELION 0.10 0.10
ALLZYME VEGPRO 0.50 0.50
ALLZYME SSF 0.20 0.20
LUCTANOX E 0.30 0.30
MICOFUNG 0.67 0.67
TOTAL KG X 1 BATCH 1,000.000 1,000.000
NADO LUZ
AC-03 AA-04

CRECIMIENTO ACABADO PRE IN CRE ACA

22-33 DIAS 34-VENTA
KG KG 0 1.5 3 3
630.67 680.00 0 863 1892 2040
193.33 145.33
140.00 141.33
12.07 11.73
7.33 6.33
3.07 3.07
1.67 1.67
0.87 0.80
2.92 2.67
2.20 2.37
0.83 0.77
0.67 0.50
1.00 0.67
1.00 1.00
0.60 -
- 0.60
0.20 0.13
0.08 0.07
0.50 0.50
0.20 0.20
0.27 0.27
0.53 -
1,000.000 1,000.000
 FÓRMULA HARINADO LUZ FÓRMULA HARINADO LUZ
11/7/2022 AP-01 AI-02 AC-03 AA-04 11/7/2022 AP-01 AI-02 AC-03 AA-04

PRE INICIO INICIO CRECIMIENTO ACABADO PRE INICIO INICIO CRECIMIENTO ACABADO PRE IN CRE ACA
0-9 DIAS 10-21 DIAS 22-33 DIAS 34-VENTA 0-9 DIAS 10-21 DIAS 22-33 DIAS 34-VENTA
INSUMO KG KG KG KG INSUMO KG KG KG KG 0 1.5 3 3
MAIZ 796.000 845.000 943.000 1,006.000 MAIZ 530.67 563.33 628.67 670.67 0 845 1886 2012
TORTA SOYA 535.000 366.000 242.000 177.000 TORTA SOYA 356.67 244.00 161.33 118.00
SOYA INTEGRAL 100.000 226.000 260.000 267.000 SOYA INTEGRAL 66.67 150.67 173.33 178.00
CALCITA FINO 23.000 21.700 19.000 18.200 CALCITA FINO 15.33 14.47 12.67 12.13
FOSFATO MONODICALCICO 18.500 15.500 11.300 9.600 FOSFATO MONODICALCICO 12.33 10.33 7.53 6.40
SAL 6.700 5.350 4.400 4.600 SAL 4.47 3.57 2.93 3.07
S-CARB 2.200 2.500 2.500 2.500 S-CARB 1.47 1.67 1.67 1.67
COLINA 60% 1.600 1.500 1.300 1.200 COLINA 60% 1.07 1.00 0.87 0.80
METIONINA 5.300 4.900 4.500 4.000 METIONINA 3.53 3.27 3.00 2.67
LISINA 2.720 3.100 3.750 3.580 LISINA 1.81 2.07 2.50 2.39
TREONINA 1.500 1.400 1.430 1.150 TREONINA 1.00 0.93 0.95 0.77
NOVAFIL 40 - - 1.000 0.750 NOVAFIL 40 - - 0.67 0.50
MICOFIX SELECT 2.500 2.300 1.500 1.000 MICOFIX SELECT 1.67 1.53 1.00 0.67
PREMIX VM 1.800 1.600 1.500 1.300 PREMIX VM 1.20 1.07 1.00 0.87
SALINOCARB 0.750 0.750 0.750 - SALINOCARB 0.50 0.50 0.50 -
COCCIL - - - 0.900 COCCIL - - - 0.60
PERFORMANCE T25 0.380 0.350 0.300 0.270 PERFORMANCE T25 0.25 0.23 0.20 0.18
ACTELION 0.150 0.150 0.120 0.100 ACTELION 0.10 0.10 0.08 0.07
ENZAPRO 0.150 0.150 0.150 0.150 ENZAPRO 0.10 0.10 0.10 0.10
ALLZYME SSF 0.300 0.300 0.300 0.300 ALLZYME SSF 0.20 0.20 0.20 0.20
LUCTANOX E 0.450 0.450 0.400 0.400 LUCTANOX E 0.30 0.30 0.27 0.27
MICOFUNG 1.000 1.000 0.800 - MICOFUNG 0.67 0.67 0.53 -
TOTAL KG X 1 BATCH 1,500.000 1,500.000 1,500.000 1,500.000 TOTAL KG X 1 BATCH 1,000.000 1,000.000 1,000.000 1,000.000
Variacion A 11/1/2021

POSTURA LUZ POSTURA LUZ

BATCH POSTURA BATCH POSTURA

NOMBRE KG NOMBRE KG

MAIZ MOLIDO POLLO 891.9 MAIZ MOLIDO POLLO 594.6

______________ ______________ ______________
TORTA DE SOYA 46% 55.5 TORTA DE SOYA 46% 37.0
LOGÍSTICA FORMULADOR GERENCIA
HNA INTEGRAL DE SOYA 285.0 HNA INTEGRAL DE SOYA 190.0

HNA DE PESCADO PRIME 60.0 HNA DE PESCADO PRIME 40.0

CARBONATO DE CALCIO GRUESO 127.5 CARBONATO DE CALCIO GRUESO 85.0

AFRECHO X50KG 60.0 AFRECHO X50KG 40.0

SUB-TOTAL 1,479.9 SUB-TOTAL 986.6

PREMIX PREMIX

FOSFATO 21% 9.00 FOSFATO 21% 6.00 1.5

SAL 1.50 SAL 1.00 9
BICARBONATO NA 3.00 BICARBONATO NA 2.00

MYCOFIX SELECT 2.24 MYCOFIX SELECT 1.49

MICOFUNG 50% 0.76 MICOFUNG 50% 0.51 0.76

PROAPAK POSTURA 1.50 PROAPAK POSTURA 1.00

CL COLINA 60% 0.90 CL COLINA 60% 0.60

METHIONINA 99% 1.20 METHIONINA 99% 0.80

SUB-TOTAL 20.10 SUB-TOTAL 13.40

TOTAL 1,500.00 TOTAL 1,000.00

PRODUCCION PRODUCCION
50-50 50-50

BATCH PRODUCCION BATCH PRODUCCION

50-50 50-50
NOMBRE KG NOMBRE KG
MAIZ MOLIDO POLLO 447.2 MAIZ MOLIDO POLLO 447.2
TORTA DE SOYA 46% 145.5 TORTA DE SOYA 46% 145.5
HNA INTEGRAL DE SOYA 90.0 HNA INTEGRAL DE SOYA 90.0
AFRECHO X50KG 248.6 AFRECHO X50KG 248.6
CARBONATO DE CALCIO FINO 20.0 CARBONATO DE CALCIO FINO 20.0
SUB-TOTAL 951.3 SUB-TOTAL 951.3
PREMIX PREMIX
SAL 9.00 SAL 9.00
BICARBONATO NA 16.30 BICARBONATO NA 16.30
PREMIX LECHE PRIME 100 3.00 9.72 PREMIX LECHE PRIME 100 3.00 1.95
GRASSETO ENERGY 15.00 3.24 GRASSETO ENERGY 15.00 0.7
HILYSES 5.00 HILYSES 5.00
SAFMANNAN 0.40 SAFMANNAN 0.40
SUB-TOTAL 48.70 SUB-TOTAL 48.70
TOTAL 1,000.00 TOTAL 1,000.00
Variacion A 2/1/2022

FORMULA CERDO
INSUMOS CRECIMIENTO ACABADO GESTACION LACTACION

609.85 641.81 613.55 533.37

MAIZ MOLIDO CERDO
330.98 270.72 84.87 265.37
TORTA DE SOYA 46%
HNA INTEGRAL DE SOYA 0 0 60.93 109.94

20 60 200 40
AFRECHO X50KG
10 5 10 20
ACEITE CRUDO DE SOYA
9.29 8.24 11.63 10.6
CARBONATO DE CALCIO FINO
980.12 985.77 980.98 979.28
TOTAL MACRO
1 2 2 2
BICARBONATO NA
0.99 0.89 0 0.61
METHIONINA 99%
2 2.02 1.09 1.5
LISINA
0.72 0.69 0.01 0.69
TREONINA 98.5%
4.61 3.88 3.4 3.41
SAL
3.81 0 5.27 5.26
FOSFATO 21%
0.1 0.1 0.1 0.1
ECONASE XT
0.15 0.15 0.15 0.15
QUANTUM BLUE 5G
1 1 1 1
MICOFUNG
0 0 1 1
MILBOND
0.5 0.5 1 1
CL COLINA 60%
2 0 0 0
AUROFAC 200 G
3 0 0 0
PROAMIX #79283
0 3 0 0
PROAMIX #79283
0 0 4 0
PROAMIX #79285
0 0 0 4
PROAMIX #79286
19.88 14.23 19.02 20.72
TOTAL PREMIX
1000 1000 1000 1000
TOTAL

______________ ______________ ______________

LOGÍSTICA FORMULADOR GERENCIA
Variacion A 11/1/2021

FORMULA CUYES
INSUMO RECRIA - ENGORDE REPRODUCTORES

NOMBRE CUYES CUYES

MAIZ MOLIDO CERDO 201.74 52.25

253.99
TORTA DE SOYA 161.27 170.75

HNA. INTEGRAL DE SOYA 25.00 -

AFRECHO 581.55 737.18

CARBONATO DE CALCIO FINO 11.18 15.12

ACEITE CRUDO DE SOYA 10.00 10.00

TOTAL MACRO 990.74 985.30

METHIONINA 99% 1.80 2.95

LISINA 0.13 1.36

TREONINA 98.5% - 0.95

CL COLINA 60% 0.50 1.00

SAL 2.88 3.56

FOSFATO 21% - 0.43

ECONASE XT 0.10 0.10

QUANTUM BLUE 5G 0.10 0.10

MYCOFIX SELECT 1.00 1.50

MICOFUNG 1.00 1.00

PIGSWEET 1.00 1.00

PROAPAK ENGORDE 0.75 0.75

TOTAL PREMIX 9.26 14.70

TOTAL 1,000.00 1,000.00

______________ ______________ ______________

LOGÍSTICA FORMULADOR GERENCIA