MY BUDGET PLAN FOR 300,000.

00

I have 1 sow, 6 piglets, 7 goats and rice fields. I just want to raise more pigs and sows but due to
lack of finances, I cannot afford to raise more. I want also to do expansion and renovate my old
pig pen or kulungan in my backyard so that it will be enough for them if I have more piglets and
sows. If I have more sows, it can help a lot because I don’t need to buy the piglets. I will raise
all of them.

I already planted my rice fields and waiting for harvesting this coming October. From now on, I
am just only raising 6 piglets and 1 sow in my backyard.

PROJECTED PLAN
20 piglets cost of P100,000.00
80 cavans of feeds cost of P120,000.00
Expansion and renovation of pigpens cost of P50,000.00

INCOME PLAN
20 piglets x 70 kgs. = 1400 kgs estimated only until harvest in 4 months
X 250 – dressed weight- market price
350,000.00

1 sow – delivered n 115 days estimated 12 piglets to give birth

12 piglets
x 5000 each as of now
60,000

EXISTING PIGGERY
6 piglets x 4 = 24 cavans until harvest
x 1500 per cavans (estimate only)
Cost of feeds = 36,000.00
Selling of pigs
6 x 70 kgs. = 420 kgs (estimate only)
x 250 dress weight
105,000
-36,000
69,000 Kita

Truly yours,

ROWENA CARREON
MY BUDGET PLAN FOR 300,000.00

I have 11 pigs, 6 goats, 1 sow pregnant and rice fields and eggplants. My plan is to expand my
kulongan to raise more piglets and to have more sows. I want also to plant more rice, corn and
eggplants in our farm but due to lack of finances we can’t be able to afford.

PROJECTED INCOME:
11 piglets cost of 55,000.00
55 cavans of feeds until harvest = 86,000.00
Extension of kulongan = 60,000.00
Rice corn and eggplant seedlings = 50,000.00

Existing piggery of my backyard

11 pigs x 75 kgs. = 825 kgs for 5 months
x 250
206,250
- 141,000 expenses of pigs until harvest
65,250 – Kita

Income Plan
Sow and Pigs = 50,000.00
Corn, Rice and Eggplants = 30,000.00

Truly yours,

Ryan V. Parrocha
 MY BUDGET PLAN FOR 200,000.00

I have 1 sow, pregnant, pigs 13 and rice farm. I want to expand my kulongan (pigpens) to raise
more pigs and more sows. Due to lack of finances, I cannot afford to expand or build it wider
(my kulongan) and cannot plant more rice in our farm.

PROJECT PLAN

Piglets 15 pcs 5,000 75,000

Pre-starter 8 bags 1,350 10,800
Starter 15 bags 1,600 24,000
Grower 20 bags 1,500 30,000
Finisher 10 bags 1,350 13,000
Hollow blocks 100 pcs 13 1,300
10 mm steel bars 10 pcs 140 1,400
Cement 10 pcs 240 2,400
Tubo 6 pcs 900 5,400
Yero 15 pcs 900 13,500
PVC 8 pcs 200 2,400
Nipple drinker 5 pcs 100 500

BUDGET PLAN
Tuyo 500 kls. 14 7,000
Broodsow 4 bags 1,300 5,200
Milkmaker 2 bags 1,400 2,800
Labor 10 days 500 5,000
TOTAL 200,200

Prepared by: JONATHAN DE GUZMAN CAMPOS

Applicant

Approved by: BENJAMIN M. MAGNO

Municipal Agriculturist
 1. MY BUDGET PLAN FOR 300,000.00

I have 3 sows, and the other one is waiting to gave birth this month. Rice field and tiger grass. I
just want to raise my own piglets. I don’t need to sell them, but due to lack of finance, I can’t. I
also want to make more pig pens enough for the pigs.

I already planted my rice fields, and I’m waiting for harvesting this coming October. For now I
have 3 sows, and the other one is waiting to gave birth.

2. Projected Plan

3 sows – will gave birth after 114 days estimate 25 piglets

25 piglets x 5,000 each = 125,000 (estimate for 25 piglets)

90 cavan feeds x 1,500 each = 135,000 (feeds)
40,000 kulungan
300,000 total

3. Piggery
25 piglets x 90 - cavan until harvest
x 1500 – per cavan (estimate)
135, 100 – cost of feeds
25 x 70 kgs. = 1400 (estimate only)
392,000.00

392,000
-135,000
257,000 Kita

Prepared by: ROWELL S. MAMARIL

Applicant
 MY BUDGET PLAN FOR 300,000.00

My budget plan is expansion of pig pens, additional piglets and sows. I have 10 piglets as of now
and 3 pregnant sows.

PROJECTED PLAN

10 piglets 5,000 each 50,000

50 cavans of feeds
5 bags prestarter 1,300 6,500
10 bags starter 1,600 16,000
20 bags grower 1,550 31,000
15 bags finisher 1,400 21,000
Total 74,500.00

3 sows 50,000
5 bags broodsow 1500 7,500
20 bags toyo 14 7,000
Total 14,500

Expansion of Kulongan
300 hollow blocks 14 14,200
15 pcs Tubo 950 14,250
50 pcs Steelbars 180 9,000
30 cements 250 7,500
Labor 10,000
44,950
Total 133,950

Prepared by: ROWELL S. MAMARIL

Approved by: BENJAMIN MAGNO

 MY BUDGET PLAN FOR 300,000.00

I have 3 sows, 10 piglets and I just want to add more pigs and I want to raise my own piglets that
I don’t need to sell them and buy 5 piglets for the additional. But due to lack of finance I can’t. I
also want to make more pig pens for the pigs.

For now, I have 3 sows and 1 piglet.

I already planted my rice fields, and I’m waiting for harvesting this coming October. For now I
have 3 sows, and the other one is waiting to gave birth.

PROJECTED PLAN

MATERIALS NEED TO BUDGET

10 piglets x 5,000 each = 50,000
15 piglets x 5,000 each = 75,000
125,000 TOTAL

110 cavan of feeds

25 cavans pre-starter 1200 x 25 30,000

25 cavans starter 1560 x 25 39,000
25 cavans grower 1450 x 25 36,250
25 cavans finisher 1400 x 25 35,000
Vaccine 2000 2,000
3 sows
3 cavans Brood sow 1165 each 3,495
3 cavans Lactating 1165 each 3,495
Total 149, 990

PIGPENS MATERIALS
Cement 20 bags X 250 5,000
Hollow blocks 200 pcs X 15 3,000
Steel bars 15/10mm X 200 3,000
Labor 500 /worker A day / 4 days 4,000
Fine sand 1 load 2,500
Gravels 1 load 2,500
Yero 15 pcs X 380 5,760
Total 25,760
GRAND TOTAL 300,000

INCOME PLAN
The 10 piglets will consume 40 cavans of feeds until harvest then multiply 1500 each cavan of
feeds = 60,000

10 x 70 kgs each = 700 total weight

700 – total weight
x 250 – dress weight
175,000 total
- 60,000 feeds consumed
Yours truly,
115,000- total income

MARILYN M. DACANAY