This study integrates mathematical model in the plan of producing a fish feed formulation by reducing the total cost without neglecting the nutrient requirements. This study focuses on producing the perfect combination of fish feed for Mystus nemurus sp. catfish in different stages of life. The mathematical model developed will consider their required nutrients in each stage, the cost of each ingredient and the amount of nutrients to be consumed (nutrient composition of fish feed ingredients). This research employs AIMMS mathematical software to assist with the computation. The results from this study obtain a much better combination of different ingredients compared to available commercial pellets in terms of nutrient composition and production cost. The combinations yield much cheaper costs yet boosts up the nutrient consumptions, which is an eye-opener for independent local fish farmers. Thorough discussion on utilizing the results with future research directions will also be included.