Scribd Logo
Upload

Welcome to Scribd!

  • 16 views

    8000.00 Description Quantity Unit Unit Cost Total Cost

    Uploaded by

    robert
    The document is a budget for a Poultry and Tilapia (PTA) farm project. It lists expenses for items like chicken, cages, feed, and projected income from egg sales over 10 months. The total initial capital cost is $12,896. The budget estimates the project will reach a return on investment within 2.5 years and generate over $297,000 in profit after 10 months.

    Copyright:

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

    8000.00 Description Quantity Unit Unit Cost Total Cost

    Uploaded by

    robert
    16 views3 pages
    The document is a budget for a Poultry and Tilapia (PTA) farm project. It lists expenses for items like chicken, cages, feed, and projected income from egg sales over 10 months. The total initial capital cost is $12,896. The budget estimates the project will reach a return on investment within 2.5 years and generate over $297,000 in profit after 10 months.

    Original Description:

    gh

    Original Title

    Chicken Layer Investment

    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 is a budget for a Poultry and Tilapia (PTA) farm project. It lists expenses for items like chicken, cages, feed, and projected income from egg sales over 10 months. The total initial capital cost is $12,896. The budget estimates the project will reach a return on investment within 2.5 years and generate over $297,000 in profit after 10 months.

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd
    Download as xlsx, pdf, or txt
    16 views3 pages

    8000.00 Description Quantity Unit Unit Cost Total Cost

    Uploaded by

    robert
    The document is a budget for a Poultry and Tilapia (PTA) farm project. It lists expenses for items like chicken, cages, feed, and projected income from egg sales over 10 months. The total initial capital cost is $12,896. The budget estimates the project will reach a return on investment within 2.5 years and generate over $297,000 in profit after 10 months.

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd
    Download as xlsx, pdf, or txt
    of 3

    PTA

    CAPITAL 8000.00

    DESCRIPTION QUANTITY UNIT UNIT COST TOTAL COST

    ITEM I LAYER CHICKEN 20 PCS 380.00 7600.00


    7600.00

    ITEM II CAGE
    1" x 2" x 10" Cocolumber 15 length 29.00 435.00
    1 1/2" common nail 1 kg 64.00 64.00
    2" common nail 1 kg 64.00 64.00
    PVC pipe 1/2" 2 length 98.00 196.00
    Elbow 1/2" 3 pcs 16.00 48.00
    Plug 1/2" 1 pcs 10.00 10.00
    Screen 1/4" 4 meters 98.00 392.00
    Container 1 pcs 179.00 179.00
    Coupling 2 pcs 18.00 36.00
    Electrical Wire 6.5 meters 16.00 104.00
    Socket 1 pcs 47.00 47.00
    Plug 1 pcs 26.00 26.00
    Lumber 2" x 2" x 8' 4 pcs 300.00
    1901.00
    ITEM III Feed
    Grower Mash 15 kg 26.00 390.00
    Layer Mash 15 kg 27.00 405.00
    Layer Mash 1 sack 1300.00 1300.00
    Layer Mash 1 sack 1300.00 1300.00
    3395.00
    TOTAL COST 12896.00
    Chicken % Lay eggs Month Price Income Expenses
    Tray
    No. og Eggs (Feed) Water
    20 0.6 360 12 6 2160.00 1300.00 50.00
    120 0.6 2160 67.5 6 12960.00 7800.00 200.00
    220 0.7 4620 154 5 23100.00 15600.00 350.00
    320 0.6 5760 180 6 34560.00 7800.00 500.00
    420 0.6 7560 252 6 45360.00 1300.00 650.00
    520 0.6 9360 292.5 6 56160.00 7800.00 800.00
    620 0.6 11160 372 6 66960.00 1300.00 950.00
    720 0.6 12960 405 6 77760.00 7800.00 1100.00
    820 0.6 14760 492 6 88560.00 1300.00 1250.00
    920 0.6 16560 517.5 6 99360.00 7800.00 1400.00
    1020 0.6 18360 612 6 110160.00 1300.00 1550.00
    Expenses Net Income/month Capital ROI Profit
    Electricity Antibiotics 2 1/2 years
    100.00 200.00 510.00 12896.00 25.29 15300.00
    100.00 1000.00 3860.00 77376.00 20.05 38424.00
    500.00 1800.00 4850.00 141856.00 29.25 145500.00 372000
    100.00 2600.00 23560.00 206336.00 8.76 500464.00
    100.00 3400.00 39910.00 270816.00 6.79 1197300.00
    100.00 4200.00 43260.00 335296.00 7.75 962504.00
    100.00 5000.00 59610.00 399776.00 6.71 1788300.00
    100.00 5800.00 62960.00 464256.00 7.37 1424544.00
    100.00 6600.00 79310.00 528736.00 6.67 2379300.00
    100.00 7400.00 82660.00 593216.00 7.18 1886584.00
    100.00 8200.00 99010.00 657696.00 6.64 2970300.00

    You might also like