You are on page 1of 5

DIONISIO L. PEDRIGALS PIGGERY Sitio Pook, Baranggay Baclaran, Cabuyao, Laguna Dionisio L. Pedrigal Manager Contact No.

09083120188 Projected Feasibility Study 95 heads of swine fatteners 135 days duration Farm Inputs A. Livestock No. of Head Cost per weanling Total cost of 95 piglets B. Feeds Starter feeds needed for 30 days kilograms at 1 kgms/piglet/day of 95 heads Grower feeds needed for 50 days at 1.7 kgms/pig/day of 95 heads Finisher feeds needed for 55 days at 2.3 kgms/day/piglet of 95 heads Total kilograms needed Feed conversion from kgm to bag Starter feeds for 135 days Grower feeds for 135 days Finisher feeds for 135 days : 2, 850

: : :

95 heads P 2, 500 P 237, 000

: :

8, 079 kilograms 12, 175 kilograms

: : : :

23, 104 kilograms 57 bags 161 bags 243 bags 461 Total bags needed

Total cost of feeds for 135 days operation Cost of starter feeds at P 1051/bag 57 bags needed Cost of grower feeds at P 940/bag 161 bags needed Cost of finisher feeds at P 942/bag 243 bags needed Total amount needed : : : : P 59, 907 P 151, 340 P 228, 906 P 440, 153

C. Farm Input Vaccines and other medicines 10 bots of antipneumonia at P 480/bot 10 bots of anticholera at P 120/bot 5 bots of antihelmentics at P 750/bot 6 bots of antibiotics of broad scpectrum at P 750/bot 4 bots of antipyreutic, analgesic and anti-flammatory at P 400/bot 5 bots of multi vit B complex with liver extract at P 680/bot 1 gallon disinfectant at P 6, 000/gal 95 heads of livestock insurance Total : : : : : : : : : P 4, 800 P 1, 200 P 3, 750 P 4, 200 P 1, 600 P 4, 200 P 6, 000 P 10, 530 P 36, 280

D. Farm labor and rent of the land and others Consultant fee at P 1, 500/farm visit 1 farm labor at P 2, 500/mo. for 4 mos. Electricity at P 250/mo. for 4 mos. Rent of the land at P 850/mo. for 4 mos. Labor and materials for BIOGAS project Reconstruction of septic tank Contingency fund 5% of total loan Total expenses : : : : : : : : P 6, 000 P 10, 000 P 10, 000 P 3, 400 P 20, 000 P 10, 000 P 38, 891 P 98, 291

Total expenses for feed, stocks and others Total cost of the stocks (95 heads) Total cost of feeds for 135 days period Total cost of biological and medicines Total cost of labor, rent and misc. Total cost : : : : : Synopsis of sales and expenses 95 heads x 95 kilogram livelight at P110/kgs per harvest Total expenses of farm inputs per harvest Net income per harvest Prepared by: DANILO L. AGAPITO Consultant UPCA Class60 : : : P 992, 750 P 811, 704 P 181 , 046 P 237, 000 P 440, 153 P 36, 280 P 98, 291 P 811, 704

Conformed by: DIONISIO PEDRIGAL Owner/Operator

Date: August 30, 2011

DIONISIO L. PEDRIGALS PIGGERY Sitio Pook, Baranggay Baclaran, Cabuyao, Laguna Dionisio L. Pedrigal Manager Contact No. 09083120188 Business Proposal 95 heads of Hog fatteners 135 days duration period P 885, 616 amount of loan 7.5% interest 7 years to pay with grace period of 2 years Total sales of 95 heads x 95 ave. liveweight/pig at P 110/kilo liveweight Total expenses of all farm inputs Net profit per harvest : : : P 992, 750 P 811, 704 P 181, 046

Synopsis of income Expneses 1 year operation Total sales for 1 year Total expenses for 1 year Gross profit in 1 year operation Yearly amortization of loan Net profit in 1 year operation Income per month : : : : : : P 1, 985, 500 P 1, 623, 408 P 362, 092 P 115, 957 P 246, 135 P 20, 594

Please see attached feasibility study for guidance and reference Submitted by:

DIONISIO L. PEDRIGAL Owner/Operator Date: August 20, 2011