Nothing Special   »   [go: up one dir, main page]
Scribd Logo
Upload

Welcome to Scribd!

  • 57 views

    Layer Chicken Business Planning Calculator - Final Version

    Uploaded by

    Santhosh Kumar
    The document tracks chicken feeding amounts and egg weights over 53 weeks. It shows that chickens were fed an average of 85g for the first few weeks, increasing gradually to 110g by week 24, which was maintained for the remainder of the period. Egg weights also increased over time, from 48.5g in the first month to a maximum of 62.25g by the end. The feeding amounts and average egg weights are recorded weekly along with the type of chicken feed provided and total feed costs.

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd

    Layer Chicken Business Planning Calculator - Final Version

    Uploaded by

    Santhosh Kumar
    57 views51 pages
    The document tracks chicken feeding amounts and egg weights over 53 weeks. It shows that chickens were fed an average of 85g for the first few weeks, increasing gradually to 110g by week 24, which was maintained for the remainder of the period. Egg weights also increased over time, from 48.5g in the first month to a maximum of 62.25g by the end. The feeding amounts and average egg weights are recorded weekly along with the type of chicken feed provided and total feed costs.

    Original Description:

    Docx

    Copyright

    © © All Rights Reserved

    Available Formats

    XLSX, PDF, TXT or read online from Scribd

    Did you find this document useful?

    Is this content inappropriate?

    The document tracks chicken feeding amounts and egg weights over 53 weeks. It shows that chickens were fed an average of 85g for the first few weeks, increasing gradually to 110g by week 24, which was maintained for the remainder of the period. Egg weights also increased over time, from 48.5g in the first month to a maximum of 62.25g by the end. The feeding amounts and average egg weights are recorded weekly along with the type of chicken feed provided and total feed costs.

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd
    Download as xlsx, pdf, or txt
    57 views51 pages

    Layer Chicken Business Planning Calculator - Final Version

    Uploaded by

    Santhosh Kumar
    The document tracks chicken feeding amounts and egg weights over 53 weeks. It shows that chickens were fed an average of 85g for the first few weeks, increasing gradually to 110g by week 24, which was maintained for the remainder of the period. Egg weights also increased over time, from 48.5g in the first month to a maximum of 62.25g by the end. The feeding amounts and average egg weights are recorded weekly along with the type of chicken feed provided and total feed costs.

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd
    Download as xlsx, pdf, or txt
    of 51

    Days Age Weeks Duration Month Type of Feeding

    1 Week 18
    2 Chicken Pre-
    3
    4 Layer Feeds Avg.
    5
    6 85 g
    7
    8 Week 19
    9
    10
    11
    12
    13
    14
    15
    16
    Week 20 March
    17
    18
    (1) Chicken Layer
    19
    20
    21
    1 Feeds Avg.
    22
    23
    Week 21 92 g
    24
    25
    26
    27
    28
    29 Week 22
    30
    31
    1
    2
    3
    4
    5 Week 23
    6
    7
    8
    9

    Chicken Layer
    10
    11
    12
    13
    14
    Week 24
    Chicken Layer
    15
    16
    April (2) 1 Feeds Avg.
    17
    18 107 g
    19 Week 25
    20
    21
    22
    23
    24
    25
    26 Week 26
    27
    28
    29
    30
    1
    2
    3 Week 27
    4
    5
    6
    7
    8
    9
    10 Week 28
    11
    12
    13
    14
    15
    Chicken Layer
    16
    17 Week 29
    May (3) 1 Feeds Avg.
    18
    19 110 g
    20
    21
    22
    23
    24 Week 30
    25
    26
    Week 30

    27
    28
    29
    30
    31 Week 31
    1
    2
    3
    4
    5
    6
    7 Week 32
    8
    9
    10
    11
    12
    13
    14 Week 33
    Chicken Layer
    15
    16
    17
    June (4) 1 Feeds Avg.
    18
    19
    110 g
    20
    21 Week 34
    22
    23
    24
    25
    26
    27
    28 Week 35
    29
    30
    1
    2
    3
    4
    5 Week 36
    6
    7
    8
    9
    10
    11
    12 Week 37

    Chicken Layer
    Week 37
    13
    14
    15
    Chicken Layer
    16
    17 July (5) 1 Feeds Avg.
    18
    19 Week 38 110 g
    20
    21
    22
    23
    24
    25
    26 Week 39
    27
    28
    29
    30
    31
    1
    2 Week 40
    3
    4
    5
    6
    7
    8
    9 Week 41
    10
    11
    12
    13
    14 Chicken Layer
    15 August
    16 Week 42 1 Feeds Avg.
    17
    (6)
    18
    19 110 g
    20
    21
    22
    23 Week 43
    24
    25
    26
    27
    28
    29
    30 Week 44
    31
    1
    2
    3
    4
    5 Chicken Layer
    6
    7
    8
    Week 45
    1 Feeds Avg.
    9
    10
    110 g
    11
    12
    13 Week 46
    14
    15
    16 Sept (7)
    17
    18
    19
    20 Week 47
    Chicken Layer
    21
    22
    23
    2 Feeds Avg.
    24
    25
    110 g
    26
    27 Week 48
    28
    29
    30
    1
    2
    3
    4 Week 49
    5
    6
    7
    8
    9
    10
    11 Week 50
    12
    13
    14 Chicken Layer
    Oct (8) 2 Feeds Avg.
    Week 50

    15
    Chicken Layer
    16
    17 Oct (8) 2 Feeds Avg.
    18
    19
    20
    Week 51
    110 g
    21
    22
    23
    24
    25 Week 52
    26
    27
    28
    29
    30
    31
    1 Week 53
    2
    3
    4
    5
    6
    7
    8 Week 54
    9
    10
    11
    12
    13
    14 Chicken Layer
    15
    16
    17
    Week 55
    Nov (9) 2 Feeds Avg.
    18
    19
    110 g
    20
    21
    22 Week 56
    23
    24
    25
    26
    27
    28
    29 Week 57
    30
    Feeds
    consume per
    Feeds consume Ave. Egg Profitable Agribusin
    Ave. Egg Weight /
    per day in Weight per
    day in Size per Month g
    kg/hd Week g
    gram/hd
    85 0.085
    85 0.085
    85 0.085
    85 0.085
    85 0.085
    85 0.085
    85 0.085
    88 0.088
    88 0.088
    88 0.088
    88 0.088
    88 0.088
    88 0.088
    88 0.088
    94 0.094
    94 0.094 48.5 g (PULLETS)
    94 0.094
    94 0.094 47
    94 0.094
    94 0.094
    94 0.094
    94 0.094
    94 0.094
    94 0.094
    94 0.094 49
    94 0.094
    94 0.094
    94 0.094
    94 0.094
    94 0.094
    94 0.094
    102 0.102 51
    102 0.102
    102 0.102
    102 0.102
    106 0.106
    106 0.106
    106 0.106
    106 0.106 53
    106 0.106
    53

    106 0.106
    106 0.106
    108 0.108
    108 0.108
    108 0.108
    108 0.108 54.6 54 g (SMALL)
    108 0.108
    108 0.108
    108 0.108
    109 0.109
    109 0.109
    109 0.109
    109 0.109 55.5
    109 0.109
    109 0.109
    109 0.109
    110 0.110
    110 0.110
    110 0.110
    110 0.110 56.4
    110 0.110
    110 0.110
    110 0.110
    110 0.110
    110 0.110
    110 0.110
    110 0.110 57.1
    110 0.110
    110 0.110
    110 0.110
    110 0.110
    110 0.110
    110 0.110
    110 0.110 57.6
    110 0.110
    110 0.110
    110 0.110 57.54 g (MEDIUM)
    110 0.110
    110 0.110
    110 0.110
    110 0.110 58.1
    110 0.110
    110 0.110
    110 0.110
    110 0.110
    110 0.110
    110 0.110
    58.5
    110 0.110 58.5
    110 0.110
    110 0.110
    110 0.110
    110 0.110
    110 0.110
    110 0.110
    110 0.110 58.8
    110 0.110
    110 0.110
    110 0.110
    110 0.110
    110 0.110
    110 0.110
    110 0.110 59.1
    110 0.110
    110 0.110
    110 0.110
    110 0.110
    110 0.110
    110 0.110 59.26 g (MEDIUM)
    110 0.110 59.4
    110 0.110
    110 0.110
    110 0.110
    110 0.110
    110 0.110
    110 0.110
    110 0.110 59.7
    110 0.110
    110 0.110
    110 0.110
    110 0.110
    110 0.110
    110 0.110
    110 0.110 59.3
    110 0.110
    110 0.110
    110 0.110
    110 0.110
    110 0.110
    110 0.110
    110 0.110 60.1
    110 0.110
    110 0.110
    110 0.110
    110 0.110

    60.3
    60.8 g (LARGE)
    110 0.110
    110 0.110
    110 0.110 60.3
    110 0.110 60.8 g (LARGE)
    110 0.110
    110 0.110
    110 0.110
    110 0.110
    110 0.110
    110 0.110 60.5
    110 0.110
    110 0.110
    110 0.110
    110 0.110
    110 0.110
    110 0.110
    110 0.110 60.7
    110 0.110
    110 0.110
    110 0.110
    110 0.110
    110 0.110
    110 0.110
    110 0.110 60.9
    110 0.110
    110 0.110
    110 0.110
    110 0.110
    110 0.110
    110 0.110
    110 0.110 61.1
    110 0.110
    110 0.110
    110 0.110
    110 0.110 61.2 g (LARGE)
    110 0.110
    110 0.110
    110 0.110 61.3
    110 0.110
    110 0.110
    110 0.110
    110 0.110
    110 0.110
    110 0.110
    110 0.110 61.5
    110 0.110
    110 0.110
    61.5

    110 0.110
    110 0.110
    110 0.110
    110 0.110
    110 0.110 61.6
    110 0.110
    110 0.110
    110 0.110
    110 0.110
    110 0.110
    110 0.110
    110 0.110 61.7
    110 0.110
    110 0.110
    110 0.110
    110 0.110
    110 0.110
    110 0.110 61.8 g (LARGE)
    110 0.110 61.8
    110 0.110
    110 0.110
    110 0.110
    110 0.110
    110 0.110
    110 0.110
    110 0.110 61.9
    110 0.110
    110 0.110
    110 0.110
    110 0.110
    110 0.110
    110 0.110
    110 0.110 62
    110 0.110
    110 0.110
    110 0.110
    110 0.110
    110 0.110
    110 0.110
    110 0.110 62.1
    110 0.110
    110 0.110
    110 0.110
    110 0.110
    110 0.110
    110 0.110
    110 0.110 62.2

    62.25 g (LARGE)
    62.2
    110 0.110
    110 0.110 62.25 g (LARGE)
    110 0.110
    110 0.110
    110 0.110
    110 0.110
    110 0.110 62.3
    110 0.110
    110 0.110
    110 0.110
    110 0.110
    110 0.110
    110 0.110
    110 0.110 62.4
    110 0.110
    110 0.110
    110 0.110
    110 0.110
    110 0.110
    110 0.110
    110 0.110 62.5
    110 0.110
    110 0.110
    110 0.110
    110 0.110
    110 0.110
    110 0.110
    110 0.110 62.5
    110 0.110
    110 0.110
    110 0.110
    110 0.110
    110 0.110 62.55 (LARGE)
    110 0.110
    110 0.110 62.6
    110 0.110
    110 0.110
    110 0.110
    110 0.110
    110 0.110
    110 0.110
    110 0.110 62.6
    110 0.110
    110 0.110
    110 0.110
    110 0.110
    110 0.110 62.6
    fitableTotal
    Agribusiness
    Comsumed
    Ideas Price
    Estimated
    Total Feeds Cost
    of Feeds per Total Feeds Cost
    in kg/hd per Head
    kg/hd

    0.595 PHP 24.00 PHP 14.280 PHP 1,428.00

    Estimated Price
    Total Comsumed Total Feeds Cost
    of Feeds per Total Feeds Cost
    in kg/hd per Head
    kg/hd

    2.214 PHP 25.00 PHP 55.350 PHP 5,535.00


    Estimated Price
    Total Comsumed Total Feeds Cost
    of Feeds per Total Feeds Cost
    in kg/hd per Head
    kg/hd

    3.219 PHP 25.00 PHP 80.475 PHP 8,047.50

    Estimated Price
    Total Comsumed Total Feeds Cost
    of Feeds per Total Feeds Cost
    in kg/hd per Head
    kg/hd
    Estimated Price
    Total Comsumed Total Feeds Cost
    of Feeds per Total Feeds Cost
    in kg/hd per Head
    kg/hd

    3.410 PHP 25.00 PHP 85.250 PHP 8,525.00

    Estimated Price
    Total Comsumed Total Feeds Cost
    of Feeds per Total Feeds Cost
    in kg/hd per Head
    kg/hd

    3.300 PHP 25.00 PHP 82.500 PHP 8,250.00


    Estimated Price
    Total Comsumed Total Feeds Cost
    of Feeds per Total Feeds Cost
    in kg/hd per Head
    kg/hd

    3.410 PHP 25.00 PHP 85.250 PHP 8,525.00

    Estimated Price
    Total Comsumed Total Feeds Cost
    of Feeds per Total Feeds Cost
    in kg/hd per Head
    kg/hd
    Estimated Price
    Total Comsumed Total Feeds Cost
    of Feeds per Total Feeds Cost
    in kg/hd per Head
    kg/hd

    3.410 PHP 25.00 PHP 85.250 PHP 8,525.00

    Estimated Price
    Total Comsumed Total Feeds Cost
    of Feeds per Total Feeds Cost
    in kg/hd per Head
    kg/hd

    3.300 PHP 25.00 PHP 82.500 PHP 8,250.00


    Estimated Price
    Total Comsumed Total Feeds Cost
    of Feeds per Total Feeds Cost
    in kg/hd per Head
    kg/hd

    3.410 PHP 25.00 PHP 85.250 PHP 8,525.00

    Estimated Price
    Total Comsumed Total Feeds Cost
    of Feeds per Total Feeds Cost
    in kg/hd per Head
    kg/hd

    3.300 PHP 25.00 PHP 82.500 PHP 8,250.00


    Total Feeds
    Total Number of
    Consumed in KG
    Hens
    Consumed

    59.500 100

    Total Feeds
    Total Number of
    Consumed in KG
    Hens
    Consumed

    221.400 100
    Total Feeds
    Total Number of
    Consumed in KG
    Hens
    Consumed

    321.900 100

    Total Feeds
    Total Number of
    Consumed in KG
    Hens
    Consumed
    Total Feeds
    Total Number of
    Consumed in KG
    Hens
    Consumed

    341.000 100.000

    Total Feeds
    Total Number of
    Consumed in KG
    Hens
    Consumed

    330.000 100.000
    Total Feeds
    Total Number of
    Consumed in KG
    Hens
    Consumed

    341.000 100.000

    Total Feeds
    Total Number of
    Consumed in KG
    Hens
    Consumed
    Total Feeds
    Total Number of
    Consumed in KG
    Hens
    Consumed

    341.000 100.000

    Total Feeds
    Total Number of
    Consumed in KG
    Hens
    Consumed

    330.000 100.000
    Total Feeds
    Total Number of
    Consumed in KG
    Hens
    Consumed

    341.000 100.000

    Total Feeds
    Total Number of
    Consumed in KG
    Hens
    Consumed

    330.000 100.000
    Target Performance: Standard L
    Number of
    Hen Inventory Week Month Age
    Days

    Initial RTL Qty 100


    Week 20 4.6 7
    Died/Culled 0
    Total 0
    Week 21 4.83 7
    Total Hen 100
    Previous Hen Qty 100 Week 22 5.06 7
    Died/Culled 0
    Total 0
    Week 23 5.29 7
    Total Hen 100
    Previous Hen Qty 100
    Week 24 5.52 7
    Died/Culled 0
    Total 0
    Week 25 5.75 7
    Total Hen 100
    Previous Hen Qty 100
    Week 26 5.98 7
    Died/Culled 0
    Total 0
    Week 27 6.21 7
    Total Hen 100
    Previous Hen Qty 100
    Week 28 6.44 7
    Died/Culled 0
    Total 0
    Week 29 6.67 7
    Total Hen 100
    Previous Hen Qty 100
    Week 30 6.9 7
    Died/Culled 0
    Total 0
    Week 31 7.13 7
    Total Hen 100
    Previous Hen Qty 100
    Week 32 7.36 7
    Died/Culled 0
    Total 0
    Week 33 7.59 7
    Total Hen 100
    Previous Hen Qty 100
    Week 34 7.82 7
    Died/Culled 0
    Total 0
    Week 35 8.05 7
    Total Hen 100
    Previous Hen Qty 100
    Week 36 8.28 7
    Died/Culled 0
    Total 0
    Week 37 8.51 7
    Total Hen 100
    Previous Hen Qty 100
    Week 38 8.74 7
    Died/Culled 0
    Total 0
    Week 39 8.97 7
    Total Hen 100

    Grand Total Eggs

    Average Eggs per Month

    Average Eggs per Day


    nce: Standard Laying Egg Production (261 D
    Target % Egg Number of Eggs Total Number of
    Production per Day Eggs per Week Hen Inventory
    Previous Hen Qty 100
    5.0% 5 35
    Died/Culled 0
    Total 0
    8.0% 8 56
    Total Hen 100

    20.0% 20 140 Previous Hen Qty 100


    Died/Culled 0
    Total 0
    40.0% 40 280
    Total Hen 100
    Previous Hen Qty 100
    68.0% 68 476
    Died/Culled 0
    Total 0
    83.0% 83 581
    Total Hen 100
    Previous Hen Qty 100
    88.0% 88 616
    Died/Culled 0
    Total 0
    90.0% 90 630
    Total Hen 100
    Previous Hen Qty 100
    92.0% 92 644
    Died/Culled 0
    Total 0
    94.0% 94 658
    Total Hen 100
    Previous Hen Qty 100
    94.0% 94 658
    Died/Culled 0
    Total 0
    94.0% 94 658
    Total Hen 100
    Previous Hen Qty 100
    92.0% 92 644
    Died/Culled 0
    Total 0
    92.0% 92 644
    Total Hen 100
    Previous Hen Qty 100
    92.0% 92 644
    Died/Culled 0
    Total 0
    92.0% 92 644
    Total Hen 100
    Previous Hen Qty 100
    92.0% 92 644
    Died/Culled 0
    Total 0
    92.0% 92 644
    Total Hen 100
    Previous Hen Qty 100
    92.0% 92 644
    Died/Culled 0
    Total Died/Culled 0
    92.0% 92 644
    Total Hen 100

    d Total Eggs 20,972 Duration in Months

    Eggs per Month 2,444 Total Hens (Current)

    Avg. Hen Egg Prod.


    e Eggs per Day 80 Rate %
    ction (261 Days) Week 20 - Week 56.2
    Target % Egg Number of
    Week Month Age Number of Days
    Production Eggs per Day

    Week 40 9.2 7 88.0% 88

    Week 41 9.43 7 88.0% 88

    Week 42 9.66 7 88.0% 88

    Week 43 9.89 7 88.0% 88

    Week 44 10.1 7 88.0% 88

    Week 45 10.35 7 88.0% 88

    Week 46 10.58 7 88.0% 88

    Week 47 10.81 7 88.0% 88

    Week 48 11.04 7 84.0% 84

    Week 49 11.27 7 84.0% 84

    Week 50 11.5 7 84.0% 84

    Week 51 11.73 7 84.0% 84

    Week 52 11.96 7 84.0% 84

    Week 53 12.19 7 84.0% 84

    Week 54 12.42 7 84.0% 84

    Week 55 12.65 7 84.0% 84

    Week 56 12.88 7 84.0% 84

    Week 57 13.11 2 84.0% 84


    Week 58 13.34 0 0.0% 0

    Week 59 13.57 0 0.0% 0

    8.58 Total Days 261


    Total Hens
    100 Died /Culled 0

    80.40% Mortality Rate 0%


    6.2
    Number of
    Eggs per Week
    First Month
    91
    616
    60
    151
    616
    Second Month

    616
    1337
    80
    616
    440
    1857
    616

    3rd Month
    616
    2590
    176
    616
    94
    2860
    616

    4th Month
    588
    1932
    564
    588
    276
    2772
    588

    5th Month
    588
    1932
    368
    588
    552
    2852
    588

    6th Month
    588
    2464
    92
    588
    176
    2732
    588

    7th Month
    168
    1848
    352
    0
    336
    2536
    0

    8th Month
    2352

    252
    2604

    9th Month

    2352
    1 168
    Chicken Layer Egg Business +- 3%
    Monthly Financial Statement
    Revenue:

    Net Sales PHP 654.33

    Expenses:
    1 Month Feeds Expense
    Feeds Consumption - 17 - 18 Weeks (Pre Layer ) PHP 1,428.00
    Feeds Consumption - 19 - 22 Weeks Start to Lay (Layer 1) PHP 5,535.00

    Medical Expenses (Php 3/head) PHP 300


    Water and Electricity Expense (Php 3/head) PHP 300
    Labor / Wage Cost (Optional) PHP 0
    Materials (Carton Egg tray) PHP 25
    Maintenance Cost (Repairs) PHP 225
    Miscellanous and Others PHP 500
    Total Capital (Costs and Expenses) PHP 8,313

    Net Income -PHP 7,659


    Return of Investment % -12.76%

    Youtube Channel Facebook Page


    Profitable Agribusiness Ideas
    Sales Size
    Price per
    Tray
    Weight

    Total Number of Eggs Produced Peewe 120 44 g below

    151 Pullets 130 45 - 49 g

    Total Egg Trays Small 150 50 - 54 g

    5.03 Medium 170 55 - 59 g

    Price Per Tray Large 190 60 - 64 g


    X-Large 210 65 - 69 g
    PHP 130.00 Jumbo 220 70 g above

    Net Sales
    PHP 654
    Initial Capital Investments
    Property and Equipment
    RTL Hens (100 Heads) PHP 35,000.00
    Building PHP 10,000.00

    Layer Chicken Cage (100 Heads) PHP 15,000.00


    Total Assets PHP 60,000.00
    Chicken Layer Egg Business +- 3%
    Monthly Financial Statement
    Revenue:

    Net Sales PHP 9,285.00

    Expenses:
    1 Month Feeds Expense
    Feeds Consumption - 18 - 19 Weeks (Pre Layer )
    Feeds Consumption - 27 - 30 Weeks Start to Lay (Layer) PHP 8,047.50

    Medical Expenses (Php 3/head) PHP 300


    Water and Electricity Expense (Php 3/head) PHP 300
    Capital Investments PHP 0
    Materials (Carton Egg tray) PHP 250
    Maintenance Cost (Repairs) PHP 200
    Miscellanous and Others PHP 500
    Total Capital (Costs and Expenses) PHP 9,598

    Net Income -PHP 313


    Return of Investment % -0.52%

    Youtube Channel Facebook Page


    Profitable Agribusiness Ideas
    Sales Size
    Price per
    Tray
    Weight

    Total Number of Eggs Produced Peewe 120 44 g below

    1857 Pullets 130 45 - 49 g

    Total Egg Trays Small 150 50 - 54 g

    61.90 Medium 170 55 - 59 g

    Price Per Tray Large 190 60 - 64 g


    X-Large 210 65 - 69 g
    PHP 150.00 Jumbo 220 70 g above

    Net Sales
    PHP 9,285.00
    Initial Capital Investments
    Property and Equipment
    RTL Hens (100 Heads) PHP 35,000.00 2 years
    Building PHP 10,000.00

    Layer Chicken Cage (100 Heads) PHP 15,000.00


    Total Assets PHP 60,000.00
    Chicken Layer Egg Business +- 3%
    Monthly Financial Statement
    Revenue:

    Net Sales PHP 16,206.67

    Expenses:
    1 Month Feeds Expense
    Feeds Consumption - 18 - 19 Weeks (Pre Layer )
    Feeds Consumption - 27 - 30 Weeks Start to Lay (Layer) PHP 8,525.00

    Medical Expenses (Php 3/head) PHP 300


    Water and Electricity Expense (Php 3/head) PHP 300
    Capital Investments PHP 0
    Materials (Carton Egg tray) PHP 250
    Maintenance Cost (Repairs) PHP 200
    Miscellanous and Others PHP 500
    Total Capital (Costs and Expenses) PHP 10,075

    Net Income PHP 6,132


    Return of Investment % 10.22%

    Youtube Channel Facebook Page


    Profitable Agribusiness Ideas
    Sales Size
    Price per
    Tray
    Weight

    Total Number of Eggs Produced Peewe 120 44 g below

    2860 Pullets 130 45 - 49 g

    Total Egg Trays Small 150 50 - 54 g

    95.33 Medium 170 55 - 59 g

    Price Per Tray Large 190 60 - 64 g


    X-Large 210 65 - 69 g
    PHP 170.00 Jumbo 220 70 g above

    Net Sales
    PHP 16,206.67
    Initial Capital Investments
    Property and Equipment
    RTL Hens (100 Heads) PHP 35,000.00 2 years
    Building PHP 10,000.00

    Layer Chicken Cage (100 Heads) PHP 15,000.00


    Total Assets PHP 60,000.00
    Chicken Layer Egg Business +- 3%
    Monthly Financial Statement
    Revenue:

    Net Sales PHP 15,708.00

    Expenses:
    1 Month Feeds Expense
    Feeds Consumption - 18 - 19 Weeks (Pre Layer )
    Feeds Consumption 31 - 34 Weeks Start to Lay (Layer) PHP 8,250.00

    Medical Expenses (Php 3/head) PHP 300


    Water and Electricity Expense (Php 3/head) PHP 300
    Labor / Wage Cost (Optional) PHP 0
    Materials (Carton Egg tray) PHP 25
    Maintenance Cost (Repairs) PHP 225
    Miscellanous and Others PHP 500
    Total Capital (Costs and Expenses) PHP 9,600

    Net Income PHP 6,108


    Return of Investment % 10.18%

    Youtube Channel Facebook Page


    Profitable Agribusiness Ideas
    Sales Size
    Price per
    Tray
    Weight

    Total Number of Eggs Produced Peewe 120 44 g below

    2772 Pullets 130 45 - 49 g

    Total Egg Trays Small 150 50 - 54 g

    92.40 Medium 170 55 - 59 g

    Price Per Tray Large 190 60 - 64 g


    X-Large 210 65 - 69 g
    PHP 170.00 Jumbo 220 70 g above

    Net Sales
    PHP 15,708.00
    Initial Capital Investments
    Property and Equipment
    RTL Hens (100 Heads) PHP 35,000.00
    Building PHP 10,000.00

    Layer Chicken Cage (100 Heads) PHP 15,000.00


    Total Assets PHP 60,000.00
    Chicken Layer Egg Business +- 3%
    Monthly Financial Statement
    Revenue:

    Net Sales PHP 16,161.33

    Expenses:
    1 Month Feeds Expense
    Feeds Consumption - 18 - 19 Weeks (Pre Layer )
    Feeds Consumption 35 - 39 Weeks Start to Lay (Layer) PHP 8,525.00

    Medical Expenses (Php 3/head) PHP 300


    Water and Electricity Expense (Php 3/head) PHP 300
    Labor / Wage Cost (Optional) PHP 0
    Materials (Carton Egg tray) PHP 25
    Maintenance Cost (Repairs) PHP 225
    Miscellanous and Others PHP 500
    Total Capital (Costs and Expenses) PHP 9,875

    Net Income PHP 6,286


    Return of Investment % 10.48%

    Youtube Channel Facebook Page


    Profitable Agribusiness Ideas
    Sales Size
    Price per
    Tray
    Weight

    Total Number of Eggs Produced Peewe 120 44 g below

    2852 Pullets 130 45 - 49 g

    Total Egg Trays Small 150 50 - 54 g

    95.07 Medium 170 55 - 59 g

    Price Per Tray Large 190 60 - 64 g


    X-Large 210 65 - 69 g
    PHP 170.00 Jumbo 220 70 g above

    Net Sales
    PHP 16,161.33
    Initial Capital Investments
    Property and Equipment
    RTL Hens (100 Heads) PHP 35,000.00
    Building PHP 10,000.00

    Layer Chicken Cage (100 Heads) PHP 15,000.00

    Total Assets PHP 60,000.00


    Chicken Layer Egg Business +- 3%
    Monthly Financial Statement
    Revenue:

    Net Sales PHP 17,302.67

    Expenses:
    1 Month Feeds Expense
    Feeds Consumption - 18 - 19 Weeks (Pre Layer )
    Feeds Consumption 40 - 44 Weeks Start to Lay (Layer) PHP 8,525.00

    Medical Expenses (Php 3/head) PHP 300


    Water and Electricity Expense (Php 3/head) PHP 300
    Labor / Wage Cost (Optional) PHP 0
    Materials (Carton Egg tray) PHP 25
    Maintenance Cost (Repairs) PHP 225
    Miscellanous and Others PHP 500
    Total Capital (Costs and Expenses) PHP 9,875

    Net Income PHP 7,428


    Return of Investment % 12.38%

    Youtube Channel Facebook Page


    Profitable Agribusiness Ideas
    Sales Size
    Price per
    Tray
    Weight

    Total Number of Eggs Produced Peewe 120 44 g below

    2732 Pullets 130 45 - 49 g

    Total Egg Trays Small 150 50 - 54 g

    91.07 Medium 170 55 - 59 g

    Price Per Tray Large 190 60 - 64 g


    X-Large 210 65 - 69 g
    PHP 190.00 Jumbo 220 70 g above

    Net Sales
    PHP 17,302.67
    Initial Capital Investments
    Property and Equipment
    RTL Hens (100 Heads) PHP 35,000.00
    Building PHP 10,000.00

    Layer Chicken Cage (100 Heads) PHP 15,000.00

    Total Assets PHP 60,000.00


    Chicken Layer Egg Business +- 3%
    Monthly Financial Statement
    Revenue:

    Net Sales PHP 16,061.33

    Expenses:
    1 Month Feeds Expense
    Feeds Consumption - 18 - 19 Weeks (Pre Layer ) PHP 0.00
    Feeds Consumption 44 - 48 Weeks Start to Lay (Layer) PHP 8,250.00
    Medical Expenses (Php 3/head) PHP 300
    Water and Electricity Expense (Php 3/head) PHP 300
    Labor / Wage Cost (Optional) PHP 0
    Materials (Carton Egg tray) PHP 25
    Maintenance Cost (Repairs) PHP 225
    Miscellanous and Others PHP 500
    Total Capital (Costs and Expenses) PHP 9,600

    Net Income PHP 6,461


    Return of Investment % 10.77%

    Youtube Channel Facebook Page


    Profitable Agribusiness Ideas
    Sales Size
    Price per
    Tray
    Weight

    Total Number of Eggs Produced Peewe 120 44 g below

    2536 Pullets 130 45 - 49 g

    Total Egg Trays Small 150 50 - 54 g

    84.53 Medium 170 55 - 59 g

    Price Per Tray Large 190 60 - 64 g


    X-Large 210 65 - 69 g
    PHP 190.00 Jumbo 220 70 g above

    Net Sales
    PHP 16,061.33
    Initial Capital Investments
    Property and Equipment
    RTL Hens (100 Heads) PHP 35,000.00
    Building PHP 10,000.00

    Layer Chicken Cage (100 Heads) PHP 15,000.00

    Total Assets PHP 60,000.00


    Chicken Layer Egg Business +- 3%
    Monthly Financial Statement
    Revenue:

    Net Sales PHP 16,492.00

    Expenses:
    1 Month Feeds Expense
    Feeds Consumption - 18 - 19 Weeks (Pre Layer ) PHP 0.00
    Feeds Consumption 48 - 52 Weeks Start to Lay (Layer) PHP 8,250.00

    Medical Expenses (Php 3/head) PHP 300


    Water and Electricity Expense (Php 3/head) PHP 300
    Labor / Wage Cost (Optional) PHP 0
    Materials (Carton Egg tray) PHP 25
    Maintenance Cost (Repairs) PHP 225
    Miscellanous and Others PHP 500
    Total Capital (Costs and Expenses) PHP 9,600

    Net Income PHP 6,892


    Return of Investment % 11.49%

    Youtube Channel Facebook Page


    Profitable Agribusiness Ideas
    Sales Size Price per Tray Weight

    Total Number of Eggs Produced Peewe 120 44 g below

    2604 Pullets 130 45 - 49 g

    Total Egg Trays Small 150 50 - 54 g

    86.80 Medium 170 55 - 59 g

    Price Per Tray Large 190 60 - 64 g


    X-Large 210 65 - 69 g
    PHP 190.00 Jumbo 220 70 g above

    Net Sales
    PHP 16,492.00
    Initial Capital Investments
    Property and Equipment
    RTL Hens (100 Heads) PHP 35,000.00
    Building PHP 10,000.00

    Layer Chicken Cage (100 Heads) PHP 15,000.00

    Total Assets PHP 60,000.00


    Chicken Layer Egg Business +- 3%
    Monthly Financial Statement
    Revenue:

    Net Sales PHP 15,960.00

    Expenses:
    1 Month Feeds Expense
    Feeds Consumption - 18 - 19 Weeks (Pre Layer )
    Feeds Consumption 53 - 57 Weeks Start to Lay (Layer) PHP 8,250.00

    Medical Expenses (Php 3/head) PHP 300


    Water and Electricity Expense (Php 3/head) PHP 300
    Labor / Wage Cost (Optional) PHP 0
    Materials (Carton Egg tray) PHP 25
    Maintenance Cost (Repairs) PHP 225
    Miscellanous and Others PHP 500
    Total Capital (Costs and Expenses) PHP 9,600

    Net Income PHP 6,360


    Return of Investment % 10.60%

    Youtube Channel Facebook Page


    Profitable Agribusiness Ideas
    Sales Size
    Price per
    Tray
    Weight

    Total Number of Eggs Produced Peewe 120 44 g below

    2520 Pullets 130 45 - 49 g

    Total Egg Trays Small 150 50 - 54 g

    84.00 Medium 170 55 - 59 g

    Price Per Tray Large 190 60 - 64 g


    X-Large 210 65 - 69 g
    PHP 190.00 Jumbo 220 70 g above

    Net Sales
    PHP 15,960.00
    Initial Capital Investments
    Property and Equipment
    RTL Hens (100 Heads) PHP 35,000.00
    Building PHP 10,000.00

    Layer Chicken Cage (100 Heads) PHP 15,000.00

    Total Assets PHP 60,000.00

    You might also like