Ingredients

Soybean meal
philstar global rice bran
copra meal
wheat
flour
fish meal
fish oil
feather meal
squid paste/oil
lecithin
amino acids
vitamins Premix
minerals Premix
sacks

Average Body Raw Materials

Weight Working Days Composition Food Rate
25g (starter) 341 0.2 11% Soybean Meal
80g (grower) 341 0.26 14% Rice Bran
150g (finisher) 341 0.3817 20.07% Copra Meal
341 0.18 9% Wheat grains
341 0.16 8% Flour
341 0.3 16% Fish meal
341 0.25 13% Fish oil
341 0.09 5% Feather Meal
341 0.04 2% Amino Acids
341 0.02 1% Vitamins Premix
341 0.02 1% Minerals Premix
1.9017 100% Total cost (Php)

M
Average Body
Raw Materials
Weight Working Days Composition Food Rate
25g (starter) 3 0.15 10% Soybean Meal
80g (grower) 3 0.26 17% Rice Bran
150g (finisher) 3 0.2 13% Copra Meal
3 0.22 14% Wheat grains
3 0.02 1% Lecithin
3 0.22 14% Wheat Flour
3 0.35 23% Fish meal
3 0.02 1% Fish oil
3 0.05 3% Squid Paste/Oil
3 0.01 1% Vitamins Premix
3 0.02 1% Minerals Premix
1.52 100% Total cost (Php)
 7332320 7332320 7,332,320.00
3000000 3000000 3,000,000.00
1872000 1872000 1,872,000.00
      63,293.00 63,293.00 63,293.00
          3,382.00 3,382.00 3,382.00
12000
12000 12000 12,000
5,760.00
12000 4289472 12,000
          5,760.00 870620.74 5,760.00
4289472 8314.74 4,289,472.00
870620.74 1650.1 870,620.74
8314.74 1098857.77 8,314.74
1650.1 200990 1650.1
1098857.77 3655 1,098,857.77
200990 18774315.35 200,990
3655 3,655
18701880.35 18,701,880.35 18,701,880.35
 Price/kg
23 https://markets.businessinsider.com/commodities/soybean-meal-price
10.2 https://web.facebook.com/people/DARAK-RICE-BRAN/100075969132857/?_rdc=1&_rdr
11 https://www.backyardchickens.com/articles/mixing-feeds-from-ingredients-available-in-the-philippines.6
15 https://www.google.com/search?q=wheat+price+per+kg&rlz=1C1CHZN_enPH912PH912&sxsrf=APwXEdfB
19 https://www.selinawamucii.com/insights/prices/philippines/wheat-flour/
49 https://www.backyardchickens.com/articles/mixing-feeds-from-ingredients-available-in-the-philippines.6
78.86 https://www.selinawamucii.com/insights/prices/philippines/fish-oil/#:~:text=Philippines%20fish%20oil%2
50
78.86
17 https://ubchembio.en.made-in-china.com/product/XZEtGPSOlwVc/China-Factory-Supply-Non-GMO-Natur
95
122
44
12

Tilapia (Starter)
Annual Total Cost
Quantity (kg) Unit Cost (Php) Total Cost (Php)
(Php)
55.4424988168 ₱ 23.00 ₱ 1,275.18 ₱ 434,835.52
72.0752484619 ₱ 10.20 ₱ 735.17 ₱ 250,692.13
105.812008992 ₱ 11.00 ₱ 1,163.93 ₱ 396,900.85
49.8982489352 ₱ 15.00 ₱ 748.47 ₱ 255,229.54
44.3539990535 ₱ 19.00 ₱ 842.73 ₱ 287,369.56
83.1637482253 ₱ 49.00 ₱ 4,075.02 ₱ 1,389,583.07
69.3031235211 ₱ 78.86 ₱ 5,465.24 ₱ 1,863,648.31
24.9491244676 ₱ 50.00 ₱ 1,247.46 ₱ 425,382.57
11.0884997634 ₱ 95.00 ₱ 1,053.41 ₱ 359,211.95
5.54424988168 ₱ 122.00 ₱ 676.40 ₱ 230,651.88
5.54424988168 ₱ 44.00 ₱ 243.95 ₱ 83,185.93
527.175 ₱ 17,526.95 ₱ 5,976,691.31

Milk Fish (Starter)

Annual Total Cost
Quantity (kg) Unit Cost (Php) Total Cost (Php)
(Php)
1.07072368421 ₱ 23.00 ₱ 24.63 ₱ 73.88
1.85592105263 ₱ 10.20 ₱ 18.93 ₱ 56.79
1.42763157895 ₱ 11.00 ₱ 15.70 ₱ 47.11
1.57039473684 ₱ 15.00 ₱ 23.56 ₱ 70.67
0.14276315789 ₱ 17.00 ₱ 2.43 ₱ 7.28
1.57039473684 ₱ 19.00 ₱ 29.84 ₱ 89.51
2.49835526316 ₱ 49.00 ₱ 122.42 ₱ 367.26
0.14276315789 ₱ 78.00 ₱ 11.14 ₱ 33.41
0.35690789474 ₱ 78.86 ₱ 28.15 ₱ 84.44
0.07138157895 ₱ 122.00 ₱ 8.71 ₱ 26.13
0.14276315789 ₱ 44.00 ₱ 6.28 ₱ 18.84
10.85 ₱ 291.77 ₱ 875.32
 3,655.00           3,655.00
  4,567,872.96   4,567,872.96
      262,447.70       262,447.70
  1,157,194.48   1,157,194.48
76,575.00  76,575.00 
0 0

3655
4567872.96
262447.7
1157194.48
76575
6067745.14
24842060.49
32857/?_rdc=1&_rdr
edients-available-in-the-philippines.67766/
HZN_enPH912PH912&sxsrf=APwXEdfB-tIMSbDMRQN34Z9ozUXRdFMy0g%3A1681872479911&ei=X1Y_ZL33MomkoATIzrzQDA&oq=wh

edients-available-in-the-philippines.67766/
/#:~:text=Philippines%20fish%20oil%20wholesale%20price,is%20PHP%2078.86%20per%20kg.

China-Factory-Supply-Non-GMO-Natural-Liquid-Soybean-Soy-Soya-Lecithin-Price-CAS-8002-43-5.html

Tilapia (Grower)
Raw Materials Quantity (kg) Unit Cost (Php) Total Cost (Php)

Soybean Meal 177.415996214 ₱ 23.00 ₱ 4,080.57

Rice Bran 230.640795078 ₱ 10.20 ₱ 2,352.54
Copra Meal 338.598428774 ₱ 11.00 ₱ 3,724.58
Wheat grains 159.674396593 ₱ 15.00 ₱ 2,395.12
Flour 141.932796971 ₱ 19.00 ₱ 2,696.72
Fish meal 266.123994321 ₱ 49.00 ₱ 13,040.08
Fish oil 221.769995267 ₱ 78.86 ₱ 17,488.78
Feather Meal 79.8371982963 ₱ 50.00 ₱ 3,991.86
Amino Acids 35.4831992428 ₱ 95.00 ₱ 3,370.90
Vitamins Premix 17.7415996214 ₱ 122.00 ₱ 2,164.48
Minerals Premix 17.7415996214 ₱ 44.00 ₱ 780.63
Total cost (Php) 1686.96 ₱ 56,086.25

Milk Fish (Grower)

Raw Materials Quantity (kg) Unit Cost (Php) Total Cost (Php)

Soybean Meal 3.42631578947 ₱ 25.81 ₱ 88.43

Rice Bran 5.93894736842 ₱ 12.00 ₱ 71.27
Copra Meal 4.56842105263 ₱ 11.00 ₱ 50.25
Wheat grains 5.02526315789 ₱ 15.00 ₱ 75.38
Lecithin 0.45684210526 ₱ 17.00 ₱ 7.77
Wheat Flour 5.02526315789 ₱ 19.00 ₱ 95.48
Fish meal 7.99473684211 ₱ 49.00 ₱ 391.74
Fish oil 0.45684210526 ₱ 78.00 ₱ 35.63
Squid Paste/Oil 1.14210526316 ₱ 78.86 ₱ 90.07
Vitamins Premix 0.22842105263 ₱ 122.00 ₱ 27.87
Minerals Premix 0.45684210526 ₱ 44.00 ₱ 20.10
Total cost (Php) 34.72 ₱ 953.99
79911&ei=X1Y_ZL33MomkoATIzrzQDA&oq=wheat+price+&gs_lcp=Cgxnd3Mtd2l6LXNlcnAQARgBMggIABCABBCLAzIICAAQgAQQiwMyC

002-43-5.html
Formula: ABW x FR x Population of fish/1000

Tilapia (Finisher)
Annual Total Cost
Raw Materials Quantity (kg) Unit Cost (Php)
(Php)
₱ 1,391,473.66 Soybean Meal 332.654992901089 ₱ 23.00
₱ 802,214.81 Rice Bran 432.451490771414 ₱ 10.20
₱ 1,270,082.71 Copra Meal 634.872053951728 ₱ 11.00
₱ 816,734.54 Wheat grains 299.38949361098 ₱ 15.00
₱ 919,582.59 Flour 266.123994320871 ₱ 19.00
₱ 4,446,665.82 Fish meal 498.982489351632 ₱ 49.00
₱ 5,963,674.60 Fish oil 415.81874112636 ₱ 78.86
₱ 1,361,224.23 Feather Meal 149.69474680549 ₱ 50.00
₱ 1,149,478.24 Amino Acids 66.5309985802178 ₱ 95.00
₱ 738,086.03 Vitamins Premix 33.2654992901089 ₱ 122.00
₱ 266,194.96 Minerals Premix 33.2654992901089 ₱ 44.00
₱ 19,125,412.19 Total cost (Php) 3163.05

Milk Fish (Finisher)

Annual Total Cost
Raw Materials Quantity (kg) Unit Cost (Php)
(Php)
₱ 265.30 Soybean Meal 6.42434210526316 ₱ 25.81
₱ 213.80 Rice Bran 11.1355263157895 ₱ 12.00
₱ 150.76 Copra Meal 8.56578947368421 ₱ 11.00
₱ 226.14 Wheat grains 9.42236842105262 ₱ 15.00
₱ 23.30 Lecithin 0.856578947368421 ₱ 17.00
₱ 286.44 Wheat Flour 9.42236842105262 ₱ 19.00
₱ 1,175.23 Fish meal 14.9901315789474 ₱ 49.00
₱ 106.90 Fish oil 0.856578947368421 ₱ 78.00
₱ 270.20 Squid Paste/Oil 2.14144736842106 ₱ 78.86
₱ 83.60 Vitamins Premix 0.42828947368421 ₱ 122.00
₱ 60.30 Minerals Premix 0.856578947368421 ₱ 44.00
₱ 2,861.97 Total cost (Php) 65.1
ABCABBCLAzIICAAQgAQQiwMyCggAEIAEEBQQhwIyBQgAEIAEMgUIABCABDIFCAAQgAQyBQgAEIAEMgUIABCABDIFCAAQgAQyBQgAEIA

n of fish/1000

(Finisher)
Annual Total Cost
Total Cost (Php)
(Php)
₱ 7,651.06 ₱ 2,609,013.11
₱ 4,411.01 ₱ 1,504,152.78 Err:509
₱ 6,983.59 ₱ 2,381,405.07 453.4882200137
₱ 4,490.84 ₱ 1,531,377.26 453.4882200137
₱ 5,056.36 ₱ 1,724,217.36 453.4882200137
₱ 24,450.14 ₱ 8,337,498.41
₱ 32,791.47 ₱ 11,181,889.88
₱ 7,484.74 ₱ 2,552,295.43 1370.286
₱ 6,320.44 ₱ 2,155,271.70
₱ 4,058.39 ₱ 1,383,911.30
₱ 1,463.68 ₱ 499,115.55
₱ 105,161.72 ₱ 35,860,147.86 ₱ 60,962,251.36

h (Finisher)
Annual Total Cost
Total Cost (Php)
(Php)
₱ 165.81 ₱ 497.44
₱ 133.63 ₱ 400.88
₱ 94.22 ₱ 282.67
₱ 141.34 ₱ 424.01
₱ 14.56 ₱ 43.69 3.226973684211
₱ 179.03 ₱ 537.08 3.297197368421
₱ 734.52 ₱ 2,203.55 3.297197368421
₱ 66.81 ₱ 200.44
₱ 168.87 ₱ 506.62
₱ 52.25 ₱ 156.75
₱ 37.69 ₱ 113.07
₱ 1,788.73 ₱ 5,366.19 ₱ 9,103.47
BCABDIFCAAQgAQyBQgAEIAEOgoIABBHENYEELADOgYIABAWEB46BQghEKABOggIIRAWEB4QHToICAAQigUQhgM6BwgjEOoCECc6DQg
AQigUQhgM6BwgjEOoCECc6DQgAEI8BEOoCELQCGAE6BAgjECc6CwgAEIoFEJECEIsDOgsIABCABBCxAxCDAToLCAAQigUQsQMQgwE6Bw
CDAToLCAAQigUQsQMQgwE6BwgAEIoFEEM6CAgAEIAEELEDOgsILhCABBCxAxCDAToXCC4QigUQsQMQgwEQkQIQiwMQqAMQngM6D
MQgwEQkQIQiwMQqAMQngM6DggAEIoFELEDEIMBEIsDOhQILhCABBCxAxCDARCLAxCZAxCoAzoRCC4Q1AIQgAQQiwMQmAMQqAM6EQ
Q1AIQgAQQiwMQmAMQqAM6EQguEIoFEJECEIsDEKgDEJ4DOhAILhCKBRBDEIsDEJ8DEKgDOgoIABCKBRBDEIsDOhAILhCKBRBDEIsDEKgD
RBDEIsDOhAILhCKBRBDEIsDEKgDEJ8DOhAIABCABBCxAxCDARAKEIsDOg4ILhCABBCLAxCfAxCoAzoICC4QigUQkQI6DgguEIAEEIsDEKgDEJ
4QigUQkQI6DgguEIAEEIsDEKgDEJ8DOhEIABCKBRCxAxCDARCRAhCLAzoHCC4QigUQQzoICAAQigUQkQI6DggAEIoFELEDEJECEIsDSgQIQR
QI6DggAEIoFELEDEJECEIsDSgQIQRgAUMUdWK6ICmCtmApoBHABeACAAfUCiAHCFJIBCDAuMTYuMC4xmAEAoAEBsAEUyAEIuAEDwAEB2
xmAEAoAEBsAEUyAEIuAEDwAEB2gEGCAEQARgK&sclient=gws-wiz-serp
 Particulars Quantity Units Unit cost (Php)
Bond Paper (short) 2 reams (500 sheets) ₱150.00
Bond Paper (long) 2 reams (500 sheets) ₱155.00
Marker 5 pc ₱32.00
Ballpen 2 box ₱43.00
Pencil 2 box ₱54.00
Glue 5 pc ₱40.00
Tape 5 pc ₱20.00
Fastener 2 box ₱25.00
Staple Wire 2 box ₱38.00
Folder (short) 20 pc ₱3.50
Folder (long) 20 pc ₱4.00
Envelope (short) 20 pc ₱1.50
Envelope (long) 20 pc ₱1.75
ARC File 10 pc ₱120.00
Receipt 50 pc ₱5.00
Record Book 10 pc ₱60.00
Total Cost (Php)

Particulars Quantity Unit cost (Php)

Stapler 2 ₱ 40.00
Puncher 1 ₱ 40.00
Scissor 2 ₱ 35.00
Sharpener 2 ₱ 30.00
Calculator 2 ₱ 300.00
Printer 1 ₱ 7,945.00
Thermal Printer 1 ₱ 8,500.00
Desktop Computer 2 ₱ 22,999.00
Total cost

Particulars Quantity Unit cost (Php)

Broom 2 ₱ 82.00
Dust Pan 2 ₱ 84.80
Garbage Bags 3 ₱ 85.00
Trash Can 2 ₱ 148.00
Pail 2 ₱ 54.75
Dipper 2 ₱ 17.00
Mop 2 ₱ 211.00
Rugs 10 ₱ 20.00
Total Cost (Php)
 Description No.of sacks Unit unit cost (Php)
sacks 2144736 pieces ₱ 2.00

Particulars Quantity Unit Unit cost

Tarpulin 12 pieces (4x6) ₱ 480.00
 Total cost (Php)
₱300.00
₱310.00
₱160.00
₱86.00
₱108.00
₱200.00
₱100.00
₱50.00
₱76.00
₱70.00
₱80.00
₱30.00
₱35.00
₱1,200.00
₱250.00
₱600.00
₱3,655.00

Total cost (Php)

₱ 80.00
₱ 40.00
₱ 70.00
₱ 60.00
₱ 600.00
₱ 7,945.00
₱ 8,500.00
₱ 45,998.00
₱ 63,293.00

Total cost (Php)

₱ 164.00
₱ 169.60
₱ 255.00
₱ 296.00
₱ 109.50
₱ 34.00
₱ 422.00
₱ 200.00
₱ 1,650.10
 Total Cost (Php)
₱ 4,289,472.00

Total cost
₱ 5,760.00
 Raw Material Supplier
MALAYAN HARVEST LINK OPC
Marasigan Street, Calaca, Batangas
Soybean Meal
BIGSLICK TRADING COMPANY
Gen. Luna St. Sabang Lipa City, Batangas
BIGSLICK TRADING COMPANY
Rice Bran
Gen. Luna St. Sabang Lipa City, Batangas
MALAYAN HARVEST LINK OPC
Copra Meal
Marasigan Street, Calaca, Batangas
MALAYAN HARVEST LINK OPC
Marasigan Street, Calaca, Batangas
Wheat Grains
BIGSLICK TRADING COMPANY
Gen. Luna St. Sabang Lipa City, Batangas

MALAYAN HARVEST LINK OPC

Flour Marasigan Street, Calaca, Batangas
BIGSLICK TRADING COMPANY
Gen. Luna St. Sabang Lipa City, Batangas

Fish Meal MAGITING FEED SUPPLIES AND HATCHERY

Kumintang Ilaya, Batangas City

Fish Oil MAGITING FEED SUPPLIES AND HATCHERY

Kumintang Ilaya, Batangas City

Feather Meal 577 FEATHER MEAL CORP.

San Fernando, Pampanga

Lecithin PURINA FEEDS DISTRIBUTOR

Poblacion Padre Garcia, Batangas

Squid Oil MAGITING FEED SUPPLIES AND HATCHERY

Kumintang Ilaya, Batangas City
MAGITING FEED SUPPLIES AND HATCHERY
Amino Acids Kumintang Ilaya, Batangas City
RNT ENTERPRISES, INC
Sambat, Tanauan City, Batangas

MAGITING FEED SUPPLIES AND HATCHERY

Vitamins Premix Kumintang Ilaya, Batangas City
RNT ENTERPRISES, INC
Sambat, Tanauan City, Batangas

MAGITING FEED SUPPLIES AND HATCHERY

Kumintang Ilaya, Batangas City
Mineral Premix
RNT ENTERPRISES, INC
Sambat, Tanauan City, Batangas