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